3227 原相


股價漲跌幅
202220212020
原相-28.0%-23.0%-7.0%
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)
110.0 2.85% 113.14 130.11 18.28% -40.15% 65.83

  • 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57.0757.9157.8657.6555.6650.1049.7745.8441.9338.56
營業利益率20.8222.5615.8316.7214.781.804.726.595.329.77
折舊負擔比率1.141.091.170.800.760.600.490.610.780.85
稅前淨利率21.8821.8117.1018.8416.004.098.298.016.788.36
股東權益報酬率16.4718.0412.4913.4411.962.515.086.104.784.36
資產報酬率12.4613.729.8410.919.732.084.325.214.043.60
本業收入比95.12103.4992.4988.7492.3144.0756.9882.1578.34117.06
業外獲益比4.83-3.497.5111.267.5755.9343.3017.5921.34-17.06
無形資產佔淨值比2.452.571.502.570.000.000.000.000.000.00

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53.7053.7058.1858.1257.1958.2459.0156.5357.4658.2358.0257.8156.8657.0359.3758.1055.67
營業利益率4.7810.6322.6425.9620.5426.3024.7919.3217.7021.6019.5113.260.899.6321.9817.7116.02
稅前淨利率9.7011.7324.9224.7222.8923.2224.5518.7319.4820.9821.6915.303.2411.8324.6020.8916.33
本業收入比49.6390.6790.83105.0889.69113.26100.93102.9690.91102.9589.7786.7329.0381.0889.3184.9198.11
業外獲益比51.119.339.17-4.9210.31-13.26-0.93-3.259.09-2.959.9713.2774.1918.2410.6915.091.89

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)2763165715881637113326766275538336
自由現金流量(百萬)1588-13312091221619-382206401354-424
稅後淨利(百萬)15761457836858703152308377262279


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-317685608778693693428406131782392200214467411466293
自由現金流量(百萬)-613404267444473502-418-2214639262147162444214368195
稅後淨利(百萬)12716047751242647243627927033031516922122319237181

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)8801814860755513511843384320474946293510
營業利益(百萬)1832183996192275678204313246343
稅後淨利(百萬)15761457836858703152308377262279
EPS(完全稀釋)10.9110.256.016.315.311.172.342.882.020.00
營收成長率(%)8.0134.1210.197.7217.980.42-9.032.5931.88N/A
營業利益成長率(%)-0.3891.364.2321.96869.23-61.76-34.8227.24-28.28N/A
稅後淨利成長率(%)8.1774.28-2.5622.05362.50-50.65-18.3043.89-6.09N/A
EPS成長率(%)6.4470.55-4.7518.83353.85-50.00-18.7542.57N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)1393164423632549224524672183180316951938180113789581249159813661300
營業利益(百萬)671755356624616495413483004193511839120351242208
稅後淨利(百萬)12716047751242647243627927033031516922122319237181
EPS(完全稀釋)0.901.153.433.693.083.443.162.031.982.462.351.260.160.932.431.821.40
去年同期營收成長率(%)-37.95-33.368.2541.3832.4527.3021.2130.8476.9355.1612.700.88-26.310.000.000.00-
兩季平均(YOY)營收成長率(%)-35.66-12.5524.8236.9229.8824.2626.0253.8966.0533.936.79-12.71-13.150.000.00--
去年同期EPS成長率(%)-70.78-66.578.5481.7755.5639.8434.4761.111137.50164.52-3.29-30.77-88.570.000.000.00-
兩季平均(YOY)EPS成長率(%)-68.67-29.0145.1668.6647.7037.1647.79599.30651.0180.62-17.03-59.67-44.280.000.00--
較上季營收成長率(%)-15.27-30.43-7.3013.54-9.0013.0121.086.37-12.547.6130.7043.84-23.30-21.8416.985.080.00
較上季EPS成長率(%)-21.74-66.47-7.0519.81-10.478.8655.672.53-19.514.6886.51687.50-82.80-61.7333.5230.000.00

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(%)
2022/411.41-35.62-37.292019/128.590.7210.19
2022/320.48-42.17-37.932019/11-2.0342.514.64
2022/1~2-15.15-35.31-35.312019/101.0739.861.13
2021/12-5.53-40.368.02019/93.5132.7-3.0
2021/11-19.72-39.3413.392019/88.412.51-7.48
2021/10-13.97-19.9620.32019/715.026.14-9.33
2021/9-4.28-5.025.992019/65.85-3.75-12.41
2021/8-6.892.7730.962019/57.8-0.75-14.44
2021/73.6331.0336.132019/433.48.64-18.2
2021/6-8.4428.2137.062019/311.74-17.51-26.33
2021/52.7649.3439.02019/1~2-18.04-30.1-30.09
2021/40.0747.6236.322018/12-18.92-13.947.72
2021/335.9848.0832.442018/11-3.85-4.249.62
2021/1~2-16.5424.3224.312018/10-4.09-0.7711.11
2020/12-3.9320.534.122018/9-20.043.2312.55
2020/115.9336.135.832018/812.2634.1713.84
2020/102.125.8635.792018/74.298.6310.72
2020/93.5524.5937.322018/69.158.4311.14
2020/818.6924.5439.612018/518.0110.4611.8
2020/71.413.7542.782018/41.28-3.1512.17
2020/66.6429.0449.762018/33.11-2.3617.82
2020/51.5828.0855.242018/1~2-29.4429.2229.22
2020/40.3835.9364.282017/12-9.783.4417.98
2020/318.9380.6476.942017/11-0.3828.9119.45
2020/1~2-22.4775.0875.072017/10-0.2116.1318.51

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
135.0514.0-73.73
2021Q4(百萬)2020Q4(百萬)YoY(%)
193.0573.0-66.31
2021Q3(百萬)2020Q3(百萬)YoY(%)
589.0536.09.8880

EPS較上季
2022Q1(元)2021Q4(元)比率
0.91.15-0.217

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率7.237.278.016.886.445.945.896.216.266.14
存貨周轉率4.164.743.963.883.804.986.346.026.856.52

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.441.401.731.811.551.862.081.941.952.152.112.221.501.431.701.621.52
存貨周轉率0.620.811.221.361.231.311.060.900.941.221.150.930.680.861.010.900.95

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.250.250.230.200.190.200.170.140.150.16
金融負債(百萬)423415001432621746011710
營收淨額(百萬)8801814860755513511843384320474946293510
利息保障倍數272.50320.10194.89263.31183.8974.95141.29258.112258.96159.16
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)8801814860755513511843384320474946293510
推銷費用(百萬)409373348273333695667603511138
管理費用(百萬)619573567507447398365329302289
研發費(百萬)217019231638148013121002915932882584
推銷費用率(%)4.654.585.734.956.5116.0215.4412.7011.043.93
管理費用率(%)7.037.039.339.208.739.178.456.936.528.23
研發費用率(%)24.6623.6026.9626.8525.6423.1021.1819.6319.0516.64

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)1393164423632549224524672183180316951938180113789581249159813661300
推銷費用(百萬)838810810410892938899101101786873706664
管理費用(百萬)140145165166143145147134147132153151131137131125113
研發費(百萬)459481566550573547502449425481435383339386394361339
推銷費用率(%)5.965.354.574.084.813.734.264.885.845.215.615.667.105.844.384.834.92
管理費用率(%)10.058.826.986.516.375.886.737.438.676.818.5010.9613.6710.978.209.158.69
研發費用率(%)32.9529.2623.9521.5825.5222.1723.0024.9025.0724.8224.1527.7935.3930.9024.6626.4326.08

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
3227-原相OOOOXOOXXX
16年14.38億36.05%23.55%11.43%282.13%1754百萬4.6%

融資使用率
日期股價融資使用率
2022-05-24 -110.012.76%
2022-05-23112.512.75%
2022-05-20112.512.76%
2022-05-19112.512.79%
2022-05-18114.012.79%
2022-05-17113.012.77%
2022-05-16111.512.90%
2022-05-13113.012.88%
2022-05-12110.012.94%
2022-05-11112.013.03%
2022-05-10111.513.02%
2022-05-09111.013.30%
2022-05-06116.013.33%
2022-05-05119.013.32%
2022-05-04118.013.35%
2022-05-03114.513.44%
2022-04-29116.013.39%
2022-04-28116.013.38%
2022-04-27114.013.40%
2022-04-26117.513.67%
2022-04-25116.513.68%
2022-04-22124.513.91%
2022-04-21128.514.31%
2022-04-20129.014.20%
2022-04-19128.014.21%
2022-04-18129.014.19%
2022-04-15129.014.23%
2022-04-14132.514.99%
2022-04-13133.515.03%
2022-04-12134.014.96%
2022-04-11133.015.04%
2022-04-08134.015.19%
2022-04-07135.015.10%
2022-04-06139.515.19%
2022-04-01143.515.07%
2022-03-31140.515.09%
2022-03-30141.515.00%
2022-03-29139.515.03%
2022-03-28139.515.01%
2022-03-25141.015.02%
2022-03-24142.015.06%
2022-03-23141.015.13%
2022-03-22141.015.22%
2022-03-21139.015.19%
2022-03-18139.015.30%
2022-03-17135.515.39%
2022-03-16133.515.39%
2022-03-15133.515.45%
2022-03-14137.515.39%
2022-03-11138.515.37%
2022-03-10137.515.38%
2022-03-09136.015.32%
2022-03-08134.015.48%
2022-03-07138.015.71%
2022-03-04141.015.72%
2022-03-03138.515.66%
2022-03-02138.015.72%
2022-03-01136.515.71%
2022-02-25134.015.70%
2022-02-24136.515.66%
2022-02-23139.015.96%
2022-02-22137.515.96%
2022-02-21139.516.05%
2022-02-18140.016.06%
2022-02-17139.516.08%
2022-02-16139.516.10%
2022-02-15141.015.98%
2022-02-14140.516.29%
2022-02-11143.516.44%
2022-02-10143.016.47%
2022-02-09145.016.71%
2022-02-08142.016.78%
2022-02-07141.016.80%
2022-01-26137.516.97%
2022-01-25137.517.05%
2022-01-24139.017.28%
2022-01-21140.517.41%
2022-01-20143.017.53%
2022-01-19144.517.62%
2022-01-18143.517.85%
2022-01-17138.517.83%
2022-01-14139.518.65%
2022-01-13141.018.98%
2022-01-12142.019.29%
2022-01-11143.019.45%
2022-01-10145.020.06%
2022-01-07146.020.22%
2022-01-06148.020.24%
2022-01-05149.020.36%
2022-01-04150.520.30%
2022-01-03153.020.64%
2021-12-30152.020.23%
2021-12-29150.520.38%
2021-12-28150.020.51%
2021-12-27148.020.56%
2021-12-24149.020.76%
2021-12-23148.020.75%
2021-12-22148.521.08%
2021-12-21148.021.41%
2021-12-20147.521.34%
2021-12-17146.021.33%
2021-12-16149.521.41%
2021-12-15146.020.83%
2021-12-14145.520.94%
2021-12-13148.021.02%
2021-12-10149.020.85%
2021-12-09149.520.83%
2021-12-08150.520.79%
2021-12-07152.020.93%
2021-12-06154.020.96%
2021-12-03155.021.01%
2021-12-02152.020.95%
2021-12-01153.520.94%
2021-11-30153.521.23%
2021-11-29152.021.58%
2021-11-26151.521.71%
2021-11-25156.021.82%
2021-11-24155.521.88%
2021-11-23155.521.85%
2021-11-22159.521.69%
2021-11-19156.521.48%
2021-11-18153.521.24%
2021-11-17155.021.26%
2021-11-16152.021.47%
2021-11-15153.521.57%
2021-11-12149.021.80%
2021-11-11148.521.76%
2021-11-10148.021.82%
2021-11-09150.521.42%
2021-11-08160.521.82%
2021-11-05160.521.83%
2021-11-04161.521.40%
2021-11-03158.021.64%
2021-11-02154.521.90%
2021-11-01161.521.50%
2021-10-29157.521.34%
2021-10-28158.021.50%
2021-10-27158.521.41%
2021-10-26155.021.32%
2021-10-25154.021.35%
2021-10-22156.521.06%
2021-10-21149.521.11%
2021-10-20151.021.36%
2021-10-19150.021.36%
2021-10-18146.521.98%
2021-10-15146.521.97%
2021-10-14142.022.73%
2021-10-13143.022.91%
2021-10-12145.022.89%
2021-10-08148.522.84%
2021-10-07150.022.77%
2021-10-06146.522.87%
2021-10-05148.023.08%
2021-10-04144.023.22%
2021-10-01150.024.07%
2021-09-30155.024.36%
2021-09-29153.524.29%
2021-09-28158.024.55%
2021-09-27161.024.75%
2021-09-24160.524.57%
2021-09-23157.024.65%
2021-09-22154.024.65%
2021-09-17157.524.68%
2021-09-16153.524.98%
2021-09-15152.525.28%
2021-09-14156.525.22%
2021-09-13157.025.21%
2021-09-10158.025.23%
2021-09-09158.025.22%
2021-09-08153.525.60%
2021-09-07156.525.83%
2021-09-06159.525.89%
2021-09-03164.025.84%
2021-09-02163.525.92%
2021-09-01165.526.10%
2021-08-31161.526.71%
2021-08-30162.526.56%
2021-08-27159.526.47%
2021-08-26158.526.46%
2021-08-25162.026.41%
2021-08-24155.026.94%
2021-08-23157.026.66%
2021-08-20150.026.76%
2021-08-19153.027.07%
2021-08-18162.027.64%
2021-08-17157.528.00%
2021-08-16161.528.64%
2021-08-13160.528.75%
2021-08-12163.528.82%
2021-08-11166.028.32%
2021-08-10181.531.85%
2021-08-09181.031.38%
2021-08-06187.534.14%
2021-08-05192.533.80%
2021-08-04190.034.19%
2021-08-03196.539.58%
2021-08-02197.039.73%
2021-07-30194.538.51%
2021-07-29202.538.51%
2021-07-28197.537.79%
2021-07-27209.042.07%
2021-07-26215.542.51%
2021-07-23199.535.52%
2021-07-22205.535.11%
2021-07-21193.535.00%
2021-07-20194.033.12%
2021-07-19193.533.90%
2021-07-16195.034.00%
2021-07-15196.533.86%
2021-07-14208.534.17%
2021-07-13212.532.67%
2021-07-12205.027.34%
2021-07-09200.526.76%
2021-07-08202.027.57%
2021-07-07200.529.17%
2021-07-06207.031.75%
2021-07-05209.531.74%
2021-07-02200.527.91%
2021-07-01201.526.75%
2021-06-30196.526.14%
2021-06-29194.026.49%
2021-06-28195.026.21%
2021-06-25192.526.88%
2021-06-24192.526.98%
2021-06-23194.526.83%
2021-06-22191.026.12%
2021-06-21191.526.07%
2021-06-18195.026.48%
2021-06-17197.527.19%
2021-06-16192.026.76%
2021-06-15195.027.07%
2021-06-11194.027.49%
2021-06-10195.527.35%
2021-06-09193.027.46%
2021-06-08191.027.61%
2021-06-07190.528.09%
2021-06-04188.527.44%
2021-06-03187.026.89%
2021-06-02184.526.81%
2021-06-01187.026.89%

原相熱門網頁

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。