3178 公準


股價漲跌幅
202220212020
公準-27.0%55.0%-8.0%
0050-15.78%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)
55.1 13.92% 62.77 72.19 31.02% 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
  • 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21.7726.5023.6623.9627.8032.6322.4624.0920.8416.21
營業利益率8.8912.206.927.2713.0720.769.7112.135.85-1.99
折舊負擔比率13.5613.6914.9611.489.728.4010.199.6010.1110.82
稅前淨利率7.6910.346.419.6810.3819.048.8911.584.94-3.27
股東權益報酬率9.1411.135.8610.6313.1932.8317.1129.0412.51-5.96
資產報酬率4.365.183.185.146.2713.586.429.024.09-0.81
本業收入比115.24117.56108.5774.29126.72109.09108.14104.35116.6760.00
業外獲益比-15.24-17.56-8.5724.76-25.86-9.09-9.30-4.35-19.0540.00
無形資產佔淨值比1.291.411.561.980.000.000.000.000.000.00

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25.6822.3423.6120.9719.8923.2527.3228.2126.8423.6525.2423.2022.5024.7425.0721.9224.32
營業利益率13.669.4811.348.705.538.8412.6915.3111.325.098.136.647.924.329.195.919.34
稅前淨利率16.318.1910.836.355.015.9610.3612.6511.772.158.058.057.789.4710.2813.665.24
本業收入比83.93117.86105.26139.13106.67144.44123.33119.5797.30250.00100.0085.00104.7643.4892.5943.59173.33
業外獲益比16.07-14.29-5.26-39.13-13.33-50.00-23.33-21.742.70-150.00-0.0020.00-0.0052.1711.1156.41-80.00

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)2453001021902152602361641639
自由現金流量(百萬)-121652-198-18315019-1965-30
稅後淨利(百萬)901065586891867310133-20


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)581048948591368373443131-454414055
自由現金流量(百萬)-348-7-2-51-32120304814-1023-25-66-54-858
稅後淨利(百萬)502230191914243730219161820202916

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)136412641096108011211214962990841776
營業利益(百萬)12115476781472529312049-15
稅後淨利(百萬)901065586891867310133-20
EPS(完全稀釋)2.002.341.222.122.244.702.042.830.950.00
營收成長率(%)7.9115.331.48-3.66-7.6626.20-2.8317.728.38N/A
營業利益成長率(%)-21.43102.63-2.56-46.94-41.67170.97-22.50144.90N/AN/A
稅後淨利成長率(%)-15.0992.73-36.05-3.37-52.15154.79-27.72206.06265.00N/A
EPS成長率(%)-14.5391.80-42.45-5.36-52.34130.39-27.92197.89N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)344343355369297296288362317292275254275241267288283
營業利益(百萬)4733403216263755361522172210251726
稅後淨利(百萬)502230191914243730219161820202916
EPS(完全稀釋)1.110.490.660.430.420.310.520.830.680.060.410.350.400.510.510.740.39
去年同期營收成長率(%)15.8215.8823.261.93-6.311.374.7342.5215.2721.163.00-11.81-2.830.000.000.00-
去年同期營業利益成長率(%)193.7526.928.11-41.82-55.5673.3368.18223.5363.6450.00-12.000.00-15.380.000.000.00-
去年同期稅後淨利成長率(%)163.1657.1425.00-48.65-36.67600.0026.32131.2566.67-90.00-5.00-44.8312.500.000.000.00-
去年同期EPS成長率(%)164.2958.0626.92-48.19-38.24416.6726.83137.1470.00-88.24-19.61-52.702.560.000.000.00-
較上季營收成長率(%)0.29-3.38-3.7924.240.342.78-20.4414.208.566.188.27-7.6414.11-9.74-7.291.770.00
較上季營業利益成長率(%)42.42-17.5025.00100.00-38.46-29.73-32.7352.78140.00-31.8229.41-22.73120.00-60.0047.06-34.620.00
較上季稅後淨利成長率(%)127.27-26.6757.890.0035.71-41.67-35.1423.331400.00-89.4718.75-11.11-10.000.00-31.0381.250.00
較上季EPS成長率(%)126.53-25.7653.492.3835.48-40.38-37.3522.061033.33-85.3717.14-12.50-21.570.00-31.0889.740.00

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(%)
2022/4-2.210.1812.652019/1227.8242.662.26
2022/361.7710.6918.12019/11-10.225.49-0.92
2022/1~2-39.3123.1423.132019/103.8832.08-1.51
2021/12-4.399.839.352019/9-6.0311.45-4.47
2021/11-1.2747.319.312019/821.838.17-6.25
2021/108.2722.046.462019/722.44-10.28-8.27
2021/9-0.5323.254.892019/6-36.7-28.41-7.94
2021/8-14.1819.383.022019/529.86-10.9-3.92
2021/7-11.4722.481.092019/4-7.14-5.87-1.6
2021/639.5234.47-2.22019/39.5315.37-0.23
2021/5-17.49-8.67-9.142019/1~2-21.62-6.34-6.33
2021/48.049.09-9.252018/12-5.47-4.42-3.73
2021/361.1-13.07-15.472018/1112.39-16.2-3.67
2021/1~2-27.03-17.03-17.032018/10-12.33-16.16-2.35
2020/1228.23-8.3813.92018/9-8.79-20.96-0.9
2020/11-18.2-8.6716.442018/81.03-19.561.98
2020/109.330.2318.892018/7-2.294.515.94
2020/9-3.65-4.7521.162018/6-21.213.76.18
2020/8-11.95-7.1124.612018/537.232.06.68
2020/7-2.828.5329.832018/413.8113.340.29
2020/6-5.2461.9230.042018/38.66-12.28-3.27
2020/5-1.448.1625.372018/1~2-43.860.770.77
2020/4-13.942.5330.552017/12-17.12-22.05-7.87
2020/314.5153.7226.942017/1112.44-14.21-6.52
2020/1~230.6614.0514.052017/10-17.34-26.5-5.62

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
56.015.0273.33
2021Q4(百萬)2020Q4(百萬)YoY(%)
28.018.055.555
2021Q3(百萬)2020Q3(百萬)YoY(%)
38.030.026.666

EPS較上季
2022Q1(元)2021Q4(元)比率
1.110.491.2653

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.135.145.085.554.815.744.433.923.563.11
存貨周轉率4.303.944.345.345.545.344.855.094.534.75

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.151.111.091.251.181.391.221.331.241.111.101.171.421.241.281.521.48
存貨周轉率0.961.091.141.170.940.940.931.161.011.061.121.181.331.221.531.791.56

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.570.570.600.550.590.550.680.710.760.81
金融負債(百萬)889790833803662478538517481517
營收淨額(百萬)136412641096108011211214962990841776
利息保障倍數9.289.994.779.0910.7116.185.336.452.94-0.77
長期銀行借款占稅後淨利比5.994.737.954.474.271.232.681.262.360.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)136412641096108011211214962990841776
推銷費用(百萬)24262630282624242732
管理費用(百萬)11911511711210599888985103
研發費(百萬)324238383219115146
推銷費用率(%)1.762.062.372.782.502.142.492.423.214.12
管理費用率(%)8.729.1010.6810.379.378.159.158.9910.1113.27
研發費用率(%)2.353.323.473.522.851.571.140.511.660.77

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)344343355369297296288362317292275254275241267288283
推銷費用(百萬)67666777686579877
管理費用(百萬)2931302928282930273329272729282926
研發費(百萬)67799979171211961171010
推銷費用率(%)1.742.041.691.632.022.362.431.931.892.742.181.972.553.733.002.432.47
管理費用率(%)8.439.048.457.869.439.4610.078.298.5211.3010.5510.639.8212.0310.4910.079.19
研發費用率(%)1.742.041.972.443.033.042.432.495.364.114.003.542.184.562.623.473.53

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
3178-公準OXXXOOOXOX
4年4.50億69.19%57.25%0.0%50.33%299百萬19.04%

融資使用率
日期股價融資使用率
2022-05-19 -55.111.72%
2022-05-1855.611.73%
2022-05-1755.111.73%
2022-05-1653.511.75%
2022-05-1352.411.91%
2022-05-1250.012.06%
2022-05-1154.112.42%
2022-05-1055.112.44%
2022-05-0956.012.72%
2022-05-0655.712.99%
2022-05-0557.112.98%
2022-05-0456.113.02%
2022-05-0356.213.02%
2022-04-2956.413.00%
2022-04-2856.712.96%
2022-04-2756.112.98%
2022-04-2659.013.28%
2022-04-2559.413.33%
2022-04-2261.713.57%
2022-04-2162.013.61%
2022-04-2063.013.67%
2022-04-1962.013.74%
2022-04-1861.113.60%
2022-04-1562.713.72%
2022-04-1463.113.77%
2022-04-1363.613.77%
2022-04-1263.013.80%
2022-04-1163.513.78%
2022-04-0864.513.78%
2022-04-0763.513.76%
2022-04-0665.413.78%
2022-04-0164.613.83%
2022-03-3164.613.89%
2022-03-3065.813.97%
2022-03-2965.113.91%
2022-03-2865.313.81%
2022-03-2568.113.70%
2022-03-2467.613.59%
2022-03-2366.413.59%
2022-03-2266.113.57%
2022-03-2166.013.64%
2022-03-1864.913.60%
2022-03-1764.013.77%
2022-03-1662.013.77%
2022-03-1562.413.74%
2022-03-1464.213.82%
2022-03-1164.513.80%
2022-03-1065.313.81%
2022-03-0964.213.87%
2022-03-0862.613.85%
2022-03-0765.014.13%
2022-03-0467.714.29%
2022-03-0368.814.33%
2022-03-0270.114.35%
2022-03-0169.514.37%
2022-02-2567.014.68%
2022-02-2464.714.70%
2022-02-2369.415.16%
2022-02-2268.515.21%
2022-02-2171.315.19%
2022-02-1871.715.18%
2022-02-1770.814.87%
2022-02-1668.614.78%
2022-02-1567.014.78%
2022-02-1466.414.79%
2022-02-1168.314.74%
2022-02-1068.514.78%
2022-02-0969.614.73%
2022-02-0868.814.73%
2022-02-0767.214.75%
2022-01-2665.014.74%
2022-01-2565.914.83%
2022-01-2468.015.39%
2022-01-2169.515.50%
2022-01-2070.615.53%
2022-01-1969.615.52%
2022-01-1870.215.46%
2022-01-1770.315.30%
2022-01-1469.715.39%
2022-01-1370.215.51%
2022-01-1271.015.47%
2022-01-1170.615.49%
2022-01-1071.615.61%
2022-01-0771.315.66%
2022-01-0673.115.73%
2022-01-0574.215.98%
2022-01-0475.316.01%
2022-01-0376.016.09%
2021-12-3076.316.12%
2021-12-2974.715.27%
2021-12-2873.215.25%
2021-12-2773.115.20%
2021-12-2473.315.03%
2021-12-2375.314.93%
2021-12-2273.915.07%
2021-12-2175.114.88%
2021-12-2072.615.07%
2021-12-1772.915.10%
2021-12-1674.715.00%
2021-12-1573.514.96%
2021-12-1473.215.02%
2021-12-1376.615.36%
2021-12-1073.915.17%
2021-12-0973.515.25%
2021-12-0874.115.33%
2021-12-0772.515.02%
2021-12-0672.115.17%
2021-12-0372.315.15%
2021-12-0271.615.17%
2021-12-0173.715.02%
2021-11-3074.415.17%
2021-11-2974.015.16%
2021-11-2674.515.49%
2021-11-2576.915.77%
2021-11-2476.115.85%
2021-11-2375.416.25%
2021-11-2278.517.07%
2021-11-1978.116.93%
2021-11-1878.717.96%
2021-11-1781.019.57%
2021-11-1682.821.33%
2021-11-1580.619.02%
2021-11-1277.918.37%
2021-11-1178.618.49%
2021-11-1078.318.96%
2021-11-0977.618.78%
2021-11-0877.118.55%
2021-11-0580.219.14%
2021-11-0481.120.05%
2021-11-0376.317.57%
2021-11-0282.615.36%
2021-11-0175.115.57%
2021-10-2974.115.49%
2021-10-2874.015.30%
2021-10-2776.815.39%
2021-10-2674.314.58%
2021-10-2573.013.36%
2021-10-2273.713.40%
2021-10-2173.013.27%
2021-10-2072.014.28%
2021-10-1966.812.85%
2021-10-1866.412.75%
2021-10-1568.012.67%
2021-10-1463.812.44%
2021-10-1364.512.45%
2021-10-1265.312.77%
2021-10-0866.713.22%
2021-10-0768.013.88%
2021-10-0667.213.74%
2021-10-0568.113.83%
2021-10-0467.113.95%
2021-10-0169.913.97%
2021-09-3076.715.66%
2021-09-2974.416.27%
2021-09-2873.714.53%
2021-09-2770.812.53%
2021-09-2464.412.32%
2021-09-2363.612.31%
2021-09-2263.912.30%
2021-09-1766.812.27%
2021-09-1668.012.37%
2021-09-1567.212.18%
2021-09-1468.312.29%
2021-09-1368.812.17%
2021-09-1067.512.26%
2021-09-0967.012.29%
2021-09-0866.312.47%
2021-09-0766.412.30%
2021-09-0669.012.41%
2021-09-0369.912.44%
2021-09-0268.012.50%
2021-09-0170.312.60%
2021-08-3170.512.64%
2021-08-3070.112.77%
2021-08-2767.912.40%
2021-08-2667.012.36%
2021-08-2567.712.35%
2021-08-2464.412.31%
2021-08-2365.412.43%
2021-08-2061.612.32%
2021-08-1962.612.38%
2021-08-1865.512.41%
2021-08-1763.512.51%
2021-08-1665.012.68%
2021-08-1367.212.81%
2021-08-1268.212.96%
2021-08-1167.113.04%
2021-08-1070.013.48%
2021-08-0973.313.97%
2021-08-0673.814.06%
2021-08-0574.914.32%
2021-08-0475.214.38%
2021-08-0375.514.79%
2021-08-0276.714.76%
2021-07-3076.014.70%
2021-07-2977.314.83%
2021-07-2876.614.95%
2021-07-2779.615.65%
2021-07-2683.615.97%
2021-07-2381.716.11%
2021-07-2280.015.72%
2021-07-2181.315.31%
2021-07-2076.715.75%
2021-07-1979.216.39%
2021-07-1679.916.14%
2021-07-1581.816.96%
2021-07-1485.018.46%
2021-07-1381.116.83%
2021-07-1280.416.83%
2021-07-0973.113.17%
2021-07-0874.013.37%
2021-07-0774.513.33%
2021-07-0674.813.52%
2021-07-0575.513.58%
2021-07-0275.113.38%
2021-07-0177.013.59%
2021-06-3073.512.50%
2021-06-2975.412.89%
2021-06-2877.612.93%
2021-06-2577.512.66%
2021-06-2475.210.69%
2021-06-2368.410.82%
2021-06-2266.010.33%
2021-06-2166.110.54%
2021-06-1868.010.49%
2021-06-1768.510.48%
2021-06-1667.410.94%
2021-06-1569.110.88%
2021-06-1169.110.76%
2021-06-1070.510.64%
2021-06-0970.010.75%
2021-06-0869.410.81%
2021-06-0769.410.81%
2021-06-0470.210.74%
2021-06-0371.510.82%
2021-06-0271.510.60%
2021-06-0173.710.59%
2021-05-3171.610.22%
2021-05-2871.510.47%
2021-05-2770.510.72%

公準熱門網頁

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。