3162 精確


股價漲跌幅
202220212020
精確-20.0%186.0%54.0%
0050-15.64%3.82%50.48%


現價可能漲跌幅 1合理價(本益比法)一年後目標價報酬率可能漲跌幅 2合理價(ROE法)
36.95 -29.23% 26.15 30.07 -18.62% N/A N/A

  • 合理價(本益比法): 從 "一年後目標價" 回推得到
  • 可能漲跌幅 1: "合理價(本益比法)" 和 "現價" 的差距
  • 報酬率: 一年後可能的報酬率
  • 可能漲跌幅 2: "合理價(ROE法)" 和 "現價" 的差距
  • 本益比法估值不適用於景氣循環股
  • 推估價格僅供參考, Please Do Your Own Research

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近10年
2021202020192018201720162015201420132012
營業毛利率16.1613.596.848.2312.54-0.7617.9115.046.6814.63
營業利益率5.701.66-5.27-9.93-4.90-19.240.37-2.54-10.69-0.16
折舊負擔比率3.055.266.344.348.298.607.717.336.806.40
稅前淨利率7.641.90-9.36-10.07-24.00-26.58-2.00-2.55-9.710.72
股東權益報酬率7.232.21-16.20-11.49-31.32-43.09-1.55-3.70-11.220.70
資產報酬率4.421.63-7.58-7.68-15.83-18.360.10-1.02-5.101.02
本業收入比74.7682.3556.4198.4620.1472.25-18.7595.24110.39-16.67
業外獲益比25.2411.7643.591.5479.8627.75118.750.00-10.39116.67
無形資產佔淨值比0.220.000.000.000.000.000.000.000.000.00

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率14.8414.7816.4916.0817.9220.3513.184.069.4010.955.596.044.30-2.1811.2514.159.44
營業利益率-8.255.841.716.718.6610.42-0.88-11.21-1.28-0.93-5.00-9.25-6.94-29.49-3.940.89-7.78
稅前淨利率-10.7413.25-0.077.178.6712.92-1.51-14.08-1.72-10.66-8.15-10.46-8.27-29.59-6.942.64-5.98
本業收入比76.3245.280.0096.00100.0079.5566.6780.9566.678.3363.1689.4787.50100.0057.1425.00137.50
業外獲益比23.6856.600.008.000.0018.1833.3319.0533.3391.6736.8410.5318.750.0042.8675.00-25.00

現金流量-近10年 (1.避開自由現金流量近3年都小於0的公司 2.營運現金流量要大於稅後淨利,除非受到應收帳款和存貨影響 3.營運現金流量不應該都是流出)
2021202020192018201720162015201420132012
營運現金流量(百萬)76108-23-2836415711025
自由現金流量(百萬)-7852-96-60591644-40-60-149
稅後淨利(百萬)819-79-63-141-186-8-21-654


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)1426142-10-171463-3333-3419-1035-35-14-14
自由現金流量(百萬)-1161-24131-179-7-1954-117-57-277-1823-713-15
稅後淨利(百萬)-3438-4242238-4-21-3-24-19-19-16-48-114-8

成長能力-近10年 (營業利益和稅後淨利成長率要大於營收成長率)
2021202020192018201720162015201420132012
營收(百萬)1345874836645579651791805794828
營業利益(百萬)7714-44-64-28-1253-20-85-1
稅後淨利(百萬)819-79-63-141-186-8-21-654
EPS(完全稀釋)0.820.07-0.62-0.50-2.23-3.30-0.15-0.37-1.160.00
營收成長率(%)53.894.5529.6111.40-11.06-17.70-1.741.39-4.11N/A
營業利益成長率(%)450.00N/AN/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)800.00111.39N/AN/AN/AN/AN/AN/AN/AN/A
EPS成長率(%)1071.43N/AN/AN/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)350404310354278338198148190227233181195160195154136
營業利益(百萬)-29245242435-2-17-2-2-12-17-14-47-81-11
稅後淨利(百萬)-3438-4242238-4-21-3-24-19-19-16-48-114-8
EPS(完全稀釋)-0.310.39-0.050.420.180.30-0.03-0.17-0.03-0.19-0.15-0.15-0.13-0.38-0.090.03-0.07
去年同期營收成長率(%)25.9019.5356.57139.1946.3248.90-15.02-18.23-2.5641.8819.4917.5343.380.000.000.00-
兩季平均(YOY)營收成長率(%)22.7138.0597.8892.7547.6116.94-16.62-10.3919.6630.6918.5130.4621.690.000.00--
去年同期EPS成長率(%)-272.2230.00-66.67347.06700.00257.8980.00-13.3376.9250.00-66.67-600.00-85.710.000.000.00-
兩季平均(YOY)EPS成長率(%)-121.11-18.34140.19523.53478.94168.9433.3431.8063.46-8.34-333.33-342.86-42.850.000.00--
較上季營收成長率(%)-13.3730.32-12.4327.34-17.7570.7133.78-22.11-16.30-2.5828.73-7.1821.88-17.9526.6213.240.00
較上季EPS成長率(%)-179.49880.00-111.90133.33-40.001100.0082.35-466.6784.21-26.670.00-15.3865.79-322.22-400.00142.860.00

每月營收變化
年/月月增率(%)去年同期年增率(%)累計營收年增率(%)年/月月增率(%)去年同期年增率(%)累計營收年增率(%)
2022/45.2431.6524.142019/1262.9127.3429.53
2022/374.2823.9221.372019/11-13.0319.0622.58
2022/1~2-45.9919.8819.872019/10-14.132.3522.9
2021/12-33.57-21.3750.52019/9-14.1824.6925.74
2021/1186.3577.9564.372019/853.8627.7225.9
2021/10-3.78-18.4762.372019/719.494.1125.53
2021/9-28.623.3479.222019/6-1.75-15.1929.82
2021/857.7191.2488.572019/5-34.9116.241.52
2021/7-49.7867.9788.092019/413.0558.447.58
2021/685.48383.091.062019/38.1842.7943.59
2021/5-14.27134.5957.882019/1~28.5444.0444.04
2021/4-0.9336.3246.812018/12-14.68-18.6211.48
2021/376.3821.1351.092018/11-25.23-15.6414.49
2021/1~2-49.5876.9876.972018/104.625.718.34
2020/1250.3448.636.952018/9-12.0925.3317.38
2020/11-14.6261.051.462018/825.4238.8816.26
2020/1045.5564.05-3.772018/7-2.6720.1212.42
2020/910.68-3.22-11.412018/634.6118.0310.99
2020/838.52-24.97-12.642018/5-11.287.89.3
2020/744.4-16.66-10.012018/41.9120.69.66
2020/6-9.9-31.04-8.942018/336.44-6.516.11
2020/5-50.18-24.8-5.52018/1~2-28.6814.9314.93
2020/4-11.97-1.75-1.872017/12-11.550.27-10.58
2020/3128.026.17-1.922017/1111.48.14-11.53
2020/1~2-39.01-17.74-17.742017/104.2910.5-13.54

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
53.044.020.454
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.310.39-1.794

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.263.645.335.854.794.113.843.763.753.73
存貨周轉率7.575.807.596.644.593.842.853.083.403.37

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.031.210.921.090.991.471.280.910.951.121.391.191.381.311.511.371.29
存貨周轉率1.581.901.401.781.572.101.361.091.321.762.181.722.161.731.551.231.18

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.430.660.570.310.310.620.500.520.500.46
金融負債(百萬)15272128129152424446481473394
營收淨額(百萬)1345874836645579651791805794828
利息保障倍數5.512.40-5.21-26.43-13.98-15.77-0.38-0.88-6.651.72
長期銀行借款占稅後淨利比0.000.0011.0011.0011.0011.0011.0011.0011.0011.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)1345874836645579651791805794828
推銷費用(百萬)45262419112326293215
管理費用(百萬)936472978996111110104106
研發費(百萬)10751112222
推銷費用率(%)3.352.972.872.951.903.533.293.604.031.81
管理費用率(%)6.917.328.6115.0415.3714.7514.0313.6613.1012.80
研發費用率(%)0.740.800.600.160.170.150.250.250.250.24

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)350404310354278338198148190227233181195160195154136
推銷費用(百萬)219158146104568645653
管理費用(百萬)4627272515181516142016201638241520
研發費(百萬)136211122121110000
推銷費用率(%)6.002.234.842.265.041.785.052.702.632.643.433.312.053.123.083.252.21
管理費用率(%)13.146.688.717.065.405.337.5810.817.378.816.8711.058.2123.7512.319.7414.71
研發費用率(%)3.711.490.650.280.360.301.011.350.530.880.430.550.510.000.000.000.00

財務健檢燈號
公司上市滿三年資本額10億以上股本形成中現金增資比率低於50%負債比率低於50%董監持股設質低於10%現金(含約當現金)占股本超過50%過去4季累積正營運現金流量過去4季ROE超過25%過去6個月的營收維持正的年成長率過去4季的EPS年增率是正數
3162-精確OOXOOOOXXX
17年10.95億85.38%45.2%0.0%73.79%235百萬-7.36%

融資使用率
日期股價融資使用率
2022-05-24 -36.9520.08%
2022-05-2337.3519.98%
2022-05-2037.620.03%
2022-05-1937.919.97%
2022-05-1838.4519.90%
2022-05-1737.419.97%
2022-05-1637.119.81%
2022-05-1335.519.65%
2022-05-1234.219.57%
2022-05-1136.5519.39%
2022-05-1036.1519.81%
2022-05-0936.0519.72%
2022-05-0636.4519.62%
2022-05-0536.919.59%
2022-05-0436.519.63%
2022-05-0336.419.57%
2022-04-2937.719.56%
2022-04-2836.7519.34%
2022-04-2736.619.30%
2022-04-2639.0519.09%
2022-04-2539.0519.08%
2022-04-2239.9519.02%
2022-04-2139.619.06%
2022-04-2040.018.90%
2022-04-1939.6518.83%
2022-04-1840.2518.68%
2022-04-1540.2518.39%
2022-04-1441.4518.42%
2022-04-1341.318.24%
2022-04-1240.118.22%
2022-04-1140.718.22%
2022-04-0840.617.92%
2022-04-0740.3517.84%
2022-04-0641.417.78%
2022-04-0141.9517.59%
2022-03-3142.117.51%
2022-03-3041.8517.19%
2022-03-2941.916.78%
2022-03-2841.916.75%
2022-03-2541.716.76%
2022-03-2441.9516.76%
2022-03-2341.9516.79%
2022-03-2241.3516.59%
2022-03-2141.516.54%
2022-03-1841.8516.55%
2022-03-1741.316.66%
2022-03-1640.516.36%
2022-03-1540.7516.16%
2022-03-1441.1515.85%
2022-03-1141.2515.86%
2022-03-1041.217.75%
2022-03-0940.7517.84%
2022-03-0840.3517.76%
2022-03-0742.217.60%
2022-03-0444.1517.35%
2022-03-0344.6516.83%
2022-03-0244.616.79%
2022-03-0144.3516.91%
2022-02-2543.9517.02%
2022-02-2444.017.19%
2022-02-2345.9517.12%
2022-02-2245.816.95%
2022-02-2146.2516.73%
2022-02-1845.516.23%
2022-02-1745.5516.06%
2022-02-1645.715.68%
2022-02-1545.815.38%
2022-02-1445.515.16%
2022-02-1145.9515.03%
2022-02-1046.114.93%
2022-02-0947.3514.76%
2022-02-0846.114.77%
2022-02-0745.614.85%
2022-01-2645.5514.85%
2022-01-2545.1514.88%
2022-01-2445.5515.03%
2022-01-2146.114.91%
2022-01-2047.0515.16%
2022-01-1946.613.76%
2022-01-1848.213.69%
2022-01-1748.0513.86%
2022-01-1447.6512.92%
2022-01-1349.813.12%
2022-01-1251.313.43%
2022-01-1148.210.89%
2022-01-1048.39.74%
2022-01-0746.38.75%
2022-01-0645.958.48%
2022-01-0545.68.24%
2022-01-0445.658.25%
2022-01-0345.958.10%
2021-12-3046.08.08%
2021-12-2946.07.97%
2021-12-2846.257.86%
2021-12-2746.37.70%
2021-12-2446.357.24%
2021-12-2345.956.52%
2021-12-2246.056.47%
2021-12-2146.26.47%
2021-12-2046.26.45%
2021-12-1746.156.44%
2021-12-1647.06.38%
2021-12-1547.06.19%
2021-12-1446.556.14%
2021-12-1347.755.79%
2021-12-1045.954.28%
2021-12-0946.154.08%
2021-12-0846.54.04%
2021-12-0746.63.88%
2021-12-0646.653.79%
2021-12-0346.653.47%
2021-12-0246.83.33%
2021-12-0147.653.14%
2021-11-3047.252.67%
2021-11-2947.152.30%
2021-11-2648.22.14%
2021-11-2549.851.80%
2021-11-2448.81.34%
2021-11-2348.40.98%

精確熱門網頁

免責聲明

本網站所有資料僅供參考,如使用者依本資料交易發生交易損失需自行負責,本網站對資料內容錯誤﹑更新延誤不負任何責任。