3207 耀勝


股價漲跌幅
202220212020
耀勝23.0%137.0%-15.0%
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)
27.4 N/A N/A N/A N/A 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16.2115.9315.346.696.7113.479.0210.308.8214.41
營業利益率0.37-2.870.39-10.12-11.27-1.89-6.87-3.75-6.93-1.12
折舊負擔比率3.514.033.222.102.082.002.192.012.912.74
稅前淨利率2.76-2.460.21-9.97-13.331.48-5.36-3.62-7.42-1.80
股東權益報酬率8.45-9.341.69-46.95-47.862.57-20.04-10.00-15.23-4.26
資產報酬率4.09-3.301.32-13.90-18.571.37-9.23-5.18-8.20-2.09
本業收入比14.81116.67150.00101.2384.43-131.25127.78104.8893.6759.09
業外獲益比85.19-16.67-50.00-1.2315.57231.25-27.78-4.886.3336.36
無形資產佔淨值比1.853.550.580.740.000.000.000.000.000.00

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16.5915.7617.6416.6514.2610.8315.3720.9614.4418.1217.9714.7910.659.0310.374.482.26
營業利益率2.09-0.723.811.24-4.09-13.17-2.005.99-6.811.482.551.85-4.59-10.84-3.12-12.69-15.27
稅前淨利率5.930.156.644.03-0.83-8.33-4.386.23-6.79-3.644.655.16-6.75-17.642.41-7.36-21.25
本業收入比33.330.0055.5630.00400.00153.8544.4492.86100.00-50.0050.0036.3669.2362.50-116.67168.7573.68
業外獲益比66.670.0044.4470.00-300.00-53.8555.567.14-0.00150.0040.0063.6430.7737.50216.67-75.0028.95

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)-361653-59-7536-4-26-1480
自由現金流量(百萬)-73-5422-80-9324-25-31-2853
稅後淨利(百萬)32-176-82-11810-73-42-71-22


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-2425-32-2-28547-18-181456-9-83-1-35-26
自由現金流量(百萬)-2716-47-2-41-3249-26-46253-22-11-5-13-35-27
稅後淨利(百萬)14121100-13-913-8-51113-13-355-14-38

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)96972080780991311021003114610651204
營業利益(百萬)4-213-82-103-21-69-43-74-13
稅後淨利(百萬)32-176-82-11810-73-42-71-22
EPS(完全稀釋)0.74-0.390.15-2.37-3.090.26-1.90-1.10-1.860.00
營收成長率(%)34.58-10.78-0.25-11.39-17.159.87-12.487.61-11.54N/A
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)288.24N/A107.32N/AN/A113.70N/AN/AN/AN/A
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)258255273244196153210219139175213222196181231216180
營業利益(百萬)5-2103-8-20-413-9354-9-20-7-27-28
稅後淨利(百萬)14121100-13-913-8-51113-13-355-14-38
EPS(完全稀釋)0.320.030.480.230.00-0.30-0.210.29-0.18-0.110.240.31-0.34-1.010.11-0.35-1.00
去年同期營收成長率(%)31.6366.6730.0011.4241.01-12.57-1.41-1.35-29.08-3.31-7.792.788.890.000.000.00-
兩季平均(YOY)營收成長率(%)49.1548.3420.7126.2114.22-6.99-1.38-15.21-16.20-5.55-2.505.834.450.000.00--
去年同期EPS成長率(%)0.00110.00328.57-20.69100.00-172.73-187.50-6.4547.0689.11118.18188.5766.000.000.000.00-
兩季平均(YOY)EPS成長率(%)55.00219.28153.9439.66-36.36-180.12-96.9720.3068.09103.65153.38127.2833.000.000.00--
較上季營收成長率(%)1.18-6.5911.8924.4928.10-27.14-4.1157.55-20.57-17.84-4.0513.278.29-21.656.9420.000.00
較上季EPS成長率(%)966.67-93.75108.700.00100.00-42.86-172.41261.11-63.64-145.83-22.58191.1866.34-1018.18131.4365.000.00

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(%)
2022/415.3836.6833.082019/123.73-4.99-0.24
2022/336.4429.031.582019/11-2.52-3.240.15
2022/1~2-22.4619.5833.172019/10-10.84-1.140.45
2021/12-13.2444.834.462019/9-6.76-10.120.6
2021/116.4372.133.612019/8-8.6-12.782.01
2021/10-0.1894.8530.32019/72.44-0.864.54
2021/90.6630.2325.322019/6-2.769.465.61
2021/8-17.227.8924.682019/512.651.04.79
2021/720.5630.3224.22019/4-17.12-1.035.96
2021/610.2716.3822.852019/373.2234.58.65
2021/5-5.096.8824.512019/1~2-26.69-4.76-4.75
2021/48.910.8330.52018/125.64-13.38-10.25
2021/363.221.9350.872018/11-0.4-20.87-9.98
2021/1~2-48.74105.42105.412018/10-18.94-16.8-8.9
2020/123.1-8.17-10.722018/9-9.52-12.87-8.08
2020/1120.49-7.61-10.932018/83.88-2.7-7.41
2020/10-33.28-25.26-11.22018/713.136.35-8.16
2020/9-1.13-0.12-9.892018/6-10.27-7.35-10.57
2020/8-15.62-5.81-11.032018/510.376.13-11.22
2020/77.662.02-11.782018/412.63-19.48-15.46
2020/61.27-2.91-14.332018/352.2-33.65-13.8
2020/5-1.59-6.78-16.842018/1~2-48.282.042.03
2020/40.016.71-19.782017/12-3.48-5.2-16.66
2020/3215.56-11.58-29.062017/114.71-10.89-17.53
2020/1~2-45.38-41.88-41.872017/10-15.11-11.45-18.14

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.320.039.6666

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.114.684.704.204.074.293.684.294.103.84
存貨周轉率6.577.597.517.799.9510.819.468.917.687.24

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.021.031.091.111.150.901.001.170.880.981.081.121.040.891.021.100.96
存貨周轉率1.361.321.341.321.541.742.211.851.382.012.402.231.771.541.831.921.93

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.530.620.560.710.670.550.570.460.470.44
金融負債(百萬)19911964141147931136782100
營收淨額(百萬)96972080780991311021003114610651204
利息保障倍數7.22-4.271.37-17.00-46.958.74-12.76-25.60-49.26-7.91
長期銀行借款占稅後淨利比3.280.000.003.003.003.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)96972080780991311021003114610651204
推銷費用(百萬)4120202844534849543
管理費用(百萬)869081101114111107110112113
研發費(百萬)27241976553270
推銷費用率(%)4.232.782.483.464.824.814.794.285.070.25
管理費用率(%)8.8812.5010.0412.4812.4910.0710.679.6010.529.39
研發費用率(%)2.793.332.350.870.660.450.500.260.195.81

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)258255273244196153210219139175213222196181231216180
推銷費用(百萬)1023665565426667687
管理費用(百萬)2011252624242322212222182027242723
研發費(百萬)78666875555542122
推銷費用率(%)3.889.022.202.462.553.272.862.282.881.142.822.703.063.872.603.703.89
管理費用率(%)7.754.319.1610.6612.2415.6910.9510.0515.1112.5710.338.1110.2014.9210.3912.5012.78
研發費用率(%)2.713.142.202.463.065.233.332.283.602.862.352.252.041.100.430.931.11

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
3207-耀勝OXXXOXXXOX
18年4.38億68.43%50.27%0.0%3.88%-33百萬11.04%

融資使用率
日期股價融資使用率
2022-05-24 -27.453.36%
2022-05-2329.8552.97%
2022-05-2029.950.41%
2022-05-1928.7551.91%
2022-05-1829.649.73%
2022-05-1726.9551.82%
2022-05-1625.7551.65%
2022-05-1325.6550.96%
2022-05-1225.750.27%
2022-05-1126.950.66%
2022-05-1026.5547.69%
2022-05-0929.449.15%
2022-05-0629.3547.99%
2022-05-0529.149.30%
2022-05-0427.646.16%
2022-05-0327.241.43%
2022-04-2926.840.56%
2022-04-2825.940.53%
2022-04-2726.339.92%
2022-04-2626.6539.79%
2022-04-2525.2538.69%
2022-04-2225.139.01%
2022-04-2125.337.95%
2022-04-2026.7536.37%
2022-04-1926.033.93%
2022-04-1825.6533.80%
2022-04-1525.533.30%
2022-04-1425.6532.94%
2022-04-1325.6532.98%
2022-04-1225.432.47%
2022-04-1124.632.71%
2022-04-0825.732.34%
2022-04-0724.8532.72%
2022-04-0626.033.71%
2022-04-0124.428.11%
2022-03-3124.0527.29%
2022-03-3024.027.37%
2022-03-2923.0526.89%
2022-03-2823.0526.95%
2022-03-2523.027.31%
2022-03-2423.2527.48%
2022-03-2323.1527.84%
2022-03-2223.128.09%
2022-03-2123.128.05%
2022-03-1823.5527.81%
2022-03-1723.427.93%
2022-03-1623.0527.61%
2022-03-1523.1527.67%
2022-03-1423.627.65%
2022-03-1123.4527.70%
2022-03-1023.527.53%
2022-03-0923.427.74%
2022-03-0822.927.62%
2022-03-0723.228.09%
2022-03-0423.8527.87%
2022-03-0323.8528.17%
2022-03-0224.128.23%
2022-03-0123.8528.15%
2022-02-2523.7527.89%
2022-02-2423.2528.45%
2022-02-2324.129.24%
2022-02-2223.729.27%
2022-02-2124.329.96%
2022-02-1824.529.97%
2022-02-1723.5529.39%
2022-02-1623.629.89%
2022-02-1523.330.01%
2022-02-1423.1531.10%
2022-02-1123.7531.87%
2022-02-1023.5531.81%
2022-02-0923.5531.46%
2022-02-0823.432.30%
2022-02-0722.830.08%
2022-01-2620.7529.23%
2022-01-2520.1528.79%
2022-01-2420.1528.45%
2022-01-2120.128.39%
2022-01-2020.2528.47%
2022-01-1920.6528.17%
2022-01-1821.2528.53%
2022-01-1720.8528.78%
2022-01-1419.8528.71%
2022-01-1320.929.07%
2022-01-1220.729.23%
2022-01-1120.9529.17%
2022-01-1021.528.13%
2022-01-0720.826.71%
2022-01-0621.926.84%
2022-01-0522.0527.04%
2022-01-0422.526.10%
2022-01-0322.3526.21%
2021-12-3022.926.94%
2021-12-2922.8526.19%
2021-12-2823.025.49%
2021-12-2723.0524.46%
2021-12-2423.2523.08%
2021-12-2323.622.86%
2021-12-2223.222.51%
2021-12-2123.222.40%
2021-12-2022.322.45%
2021-12-1723.5521.99%
2021-12-1624.222.09%
2021-12-1524.222.35%
2021-12-1424.022.83%
2021-12-1324.9522.10%
2021-12-1024.322.65%
2021-12-0924.123.40%
2021-12-0824.221.84%
2021-12-0723.721.52%
2021-12-0624.221.55%
2021-12-0323.8521.83%
2021-12-0223.522.28%
2021-12-0124.4522.35%
2021-11-3024.322.85%
2021-11-2924.022.87%
2021-11-2624.4524.23%
2021-11-2524.724.59%
2021-11-2422.8523.61%
2021-11-2321.923.85%
2021-11-2224.226.98%
2021-11-1924.045.58%
2021-11-1825.050.72%
2021-11-1726.150.37%
2021-11-1627.849.75%
2021-11-1528.247.36%
2021-11-1226.7551.76%
2021-11-1127.152.21%
2021-11-1026.856.06%
2021-11-0927.051.19%
2021-11-0824.5553.58%
2021-11-0525.550.75%
2021-11-0425.748.58%
2021-11-0323.448.53%
2021-11-0223.444.48%
2021-11-0123.346.22%
2021-10-2922.748.58%
2021-10-2822.5549.66%
2021-10-2720.539.82%
2021-10-2618.6523.70%
2021-10-2518.422.37%
2021-10-2218.023.62%
2021-10-2117.4522.12%
2021-10-2018.3521.11%
2021-10-1918.720.60%
2021-10-1819.921.93%
2021-10-1518.419.65%
2021-10-1418.9517.81%
2021-10-1317.2516.41%
2021-10-1215.715.75%
2021-10-0815.315.72%
2021-10-0716.2516.80%
2021-10-0616.1515.52%
2021-10-0515.8514.66%
2021-10-0415.714.44%
2021-10-0115.5514.15%
2021-09-3015.8516.02%
2021-09-2915.813.12%
2021-09-2815.8513.21%
2021-09-2716.213.89%
2021-09-2414.7511.94%
2021-09-2313.4513.39%
2021-09-2213.414.43%
2021-09-1714.113.42%
2021-09-1615.411.16%
2021-09-1515.611.81%
2021-09-1416.513.76%
2021-09-1317.9514.86%
2021-09-1019.913.69%
2021-09-0918.5512.45%
2021-09-0818.112.07%
2021-09-0718.911.56%
2021-09-0619.7511.88%
2021-09-0320.012.39%
2021-09-0220.010.65%
2021-09-0119.410.21%
2021-08-3117.6510.83%
2021-08-3017.47.17%
2021-08-2717.256.60%
2021-08-2615.73.87%
2021-08-2514.32.73%
2021-08-2413.00.10%

耀勝熱門網頁

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。