3231 緯創


股價漲跌幅
20222021202020192018
緯創-3.0%-5.0%36.0%50.0%-20.0%
0050-15.78%3.82%50.48%14.17%-5.71%


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)
28.05 -42.92% 16.01 18.41 -34.37% 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
202120202019201820172016201520142013
營業毛利率5.935.454.804.223.784.804.725.254.84
營業利益率1.901.711.511.210.710.910.380.640.98
折舊負擔比率1.031.151.110.890.911.161.261.311.20
稅前淨利率2.231.991.451.090.740.720.380.821.27
股東權益報酬率16.7015.3812.3610.416.494.361.835.278.98
資產報酬率3.513.833.973.332.181.620.951.962.73
本業收入比85.1485.91104.10111.4696.04126.38100.8477.7576.89
業外獲益比14.8714.09-4.10-11.463.98-26.38-0.8022.2523.11
無形資產佔淨值比0.350.260.280.320.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率5.655.885.906.035.955.645.375.724.945.085.004.984.074.414.114.693.713.573.933.91
營業利益率1.702.092.021.661.741.851.672.101.091.991.551.530.891.561.231.120.850.880.790.74
稅前淨利率0.213.311.093.420.702.062.332.301.081.961.461.320.971.381.080.980.841.030.670.65
本業收入比823.5563.17185.7248.57248.1589.9371.3091.09100.96101.78106.22115.6190.85113.42113.50114.22102.0985.92117.70113.36
業外獲益比-723.5536.83-85.6851.42-148.1510.0528.688.91-0.96-1.78-6.22-15.619.15-13.45-13.50-14.22-2.0914.08-17.70-13.28

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)
202120202019201820172016201520142013
營運現金流量(百萬)-21536-10669185964156-131394535815750-74629135
自由現金流量(百萬)-38133-269489822-10070-23322345739221-170951117
稅後淨利(百萬)1046886826801490838862961133435805751


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-3110-102258889-11286-8914-797-789-16709762615271-388816533-932028593-4250-1364-188223640-9382-3890
自由現金流量(百萬)-6226-130672798-15027-128386558-19358-19649550012569-628014554-1102125148-8031-4610-225771623-12395-4029
稅後淨利(百萬)-86053768274152113232627842845727283717221252990211412416419131603919819

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)
202120202019201820172016201520142013
營收(百萬)862083845012878255889536836081659908623274592347624009
營業利益(百萬)1637514471133001076659146012239037666086
稅後淨利(百萬)1046886826801490838862961133435805751
EPS(完全稀釋)3.643.032.361.731.451.170.531.472.40
營收成長率(%)2.02-3.79-1.276.3926.705.885.22-5.07N/A
營業利益成長率(%)13.168.8023.5482.04-1.63151.55-36.54-38.12N/A
稅後淨利成長率(%)20.5727.6638.5726.3031.24121.96-62.74-37.75N/A
EPS成長率(%)20.1328.3936.4219.3123.93120.75-63.95-38.75N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)226446263453220392200879177359232539217594221107173771250212216290205549206205255489227647189348217053261603212232193838
營業利益(百萬)38465509444833413077430536234642190049823345314718263998279221201856231316761434
稅後淨利(百萬)-86053768274152113232627842845727283717221252990211412416419131603919819
EPS(完全稀釋)-0.311.930.301.490.040.831.001.010.261.000.610.440.350.760.440.230.340.610.350.31
去年同期營收成長率(%)27.6813.291.29-9.152.06-7.060.607.57-15.73-2.07-4.998.56-5.00-2.347.26-2.32----
去年同期營業利益成長率(%)24.9927.9722.77-28.0361.95-13.598.3147.514.0524.6119.8148.44-1.6272.8566.5947.84----
去年同期稅後淨利成長率(%)-861.06131.13-70.2945.94-84.46-18.0161.67127.24-26.5734.2038.7695.328.4331.8835.04-21.73----
去年同期EPS成長率(%)-875.00132.53-70.0047.52-84.62-17.0063.93129.55-25.7131.5838.6491.302.9424.5925.71-25.81----
較上季營收成長率(%)-14.0519.549.7113.26-23.736.87-1.5927.24-30.5515.685.23-0.32-19.2912.2320.23-12.76-17.0323.269.49-
較上季營業利益成長率(%)-30.1923.8533.138.58-28.5218.82-21.95144.32-61.8648.946.2972.34-54.3343.1931.7014.22-19.7638.0116.88-
較上季稅後淨利成長率(%)-116.00550.06-80.083574.34-95.14-16.45-2.14291.33-74.3764.7537.5426.46-53.1770.3593.60-29.79-43.0474.4312.21-
較上季EPS成長率(%)-116.06543.33-79.873625.00-95.18-17.00-0.99288.46-74.0063.9338.6425.71-53.9572.7391.30-32.35-44.2674.2912.90-

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(%)
2022/4-27.940.1920.142019/122.32-0.34-1.23
2022/346.7737.2927.832019/115.359.29-1.33
2022/1~2-3.4721.7921.782019/100.34-12.8-2.46
2021/1211.4530.661.92019/913.64-9.14-0.96
2021/117.43-0.7-0.832019/85.2-5.030.34
2021/10-2.8511.14-0.842019/7-14.080.361.18
2021/917.5219.49-2.262019/620.2315.671.31
2021/84.080.38-5.022019/51.45-0.15-1.51
2021/7-6.09-13.94-5.822019/4-13.6810.02-1.83
2021/617.92-8.98-4.212019/329.514.74-4.99
2021/5-10.62-19.04-3.022019/1~2-24.93-9.66-9.65
2021/4-1.262.011.992018/1212.234.786.41
2021/339.641.111.982018/11-15.95-13.586.59
2021/1~2-15.522.562.552018/104.552.059.3
2020/12-15.3-14.63-3.782018/918.799.6710.43
2020/1120.253.13-2.62018/811.1810.7210.56
2020/104.45-9.64-3.282018/7-0.980.6310.53
2020/9-1.28-13.19-2.472018/63.78-3.9912.34
2020/8-10.77-0.07-0.922018/511.780.5716.24
2020/7-0.6717.82-1.042018/4-17.82-2.6620.66
2020/64.891.91-4.092018/34.349.3128.88
2020/512.6216.82-5.492018/1~2-15.1640.9740.97
2020/4-2.135.23-10.822017/12-7.4418.1826.72
2020/352.31-7.19-15.772017/11-0.7420.2227.73
2020/1~2-25.83-20.54-20.542017/1012.3636.828.81

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
467.01240.0-62.33
2021Q4(百萬)2020Q4(百萬)YoY(%)
8721.04787.082.180
2021Q3(百萬)2020Q3(百萬)YoY(%)
2395.05081.0-52.86

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.311.93-1.160

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.976.517.028.359.077.286.506.356.94
存貨周轉率6.328.859.559.3710.229.468.409.0712.34

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.551.701.521.541.431.881.812.131.591.871.771.991.902.172.112.032.372.662.292.64
存貨周轉率1.251.631.611.671.622.151.932.021.772.712.422.242.152.442.201.982.242.702.462.57

償債能力-近10年
202120202019201820172016201520142013
負債比0.810.800.760.780.800.760.760.770.76
金融負債(百萬)16538412239575612813219168457796929349228877879
營收淨額(百萬)862083845012878255889536836081659908623274592347624009
利息保障倍數11.238.173.663.033.233.402.273.024.92
長期銀行借款占稅後淨利比2.222.342.324.120.193.9110.555.543.54

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)862083845012878255889536836081659908623274592347624009
推銷費用(百萬)94678866924392268181888310897116368956
管理費用(百萬)453136673417316428432954274622912194
研發費(百萬)207611904916198144041470113795133831342412967
推銷費用率(%)1.101.051.051.040.981.351.751.961.44
管理費用率(%)0.530.430.390.360.340.450.440.390.35
研發費用率(%)2.412.251.841.621.762.092.152.272.08

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)226446263453220392200879177359232539217594221107173771250212216290205549206205255489227647189348217053261603212232193838
推銷費用(百萬)25572660241422862107241721232382194324352489215921612362239222762196235720171910
管理費用(百萬)1114148090211649851120986863697961841902713790791921661734816676
研發費(百萬)52795832522953204380526749624768405243314149402036984128337835613336394638333565
推銷費用率(%)1.131.011.101.141.191.040.981.081.120.971.151.051.050.921.051.201.010.900.950.99
管理費用率(%)0.490.560.410.580.560.480.450.390.400.380.390.440.350.310.350.490.300.280.380.35
研發費用率(%)2.332.212.372.652.472.262.282.162.331.731.921.961.791.621.481.881.541.511.811.84

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
3231-緯創OOOXOOXXXX
19年290.33億26.13%78.97%0.0%236.07%-15732百萬1.48%

融資使用率
日期股價融資使用率
2022-05-19 -28.051.22%
2022-05-1827.851.22%
2022-05-1727.851.22%
2022-05-1627.61.24%
2022-05-1327.151.26%
2022-05-1227.01.25%
2022-05-1127.31.25%
2022-05-1027.41.25%
2022-05-0927.71.27%
2022-05-0629.051.25%
2022-05-0529.151.25%
2022-05-0428.81.23%
2022-05-0328.651.23%
2022-04-2928.51.23%
2022-04-2828.41.23%
2022-04-2728.251.22%
2022-04-2628.851.22%
2022-04-2528.61.24%
2022-04-2229.11.28%
2022-04-2129.31.37%
2022-04-2029.151.40%
2022-04-1929.251.39%
2022-04-1829.351.43%
2022-04-1529.41.45%
2022-04-1429.51.46%
2022-04-1329.41.46%
2022-04-1229.01.46%
2022-04-1129.051.47%
2022-04-0829.151.48%
2022-04-0729.251.47%
2022-04-0629.81.52%
2022-04-0129.91.52%
2022-03-3129.751.55%
2022-03-3029.851.53%
2022-03-2929.81.53%
2022-03-2829.951.54%
2022-03-2529.851.55%
2022-03-2429.71.58%
2022-03-2329.81.59%
2022-03-2230.01.59%
2022-03-2130.051.55%
2022-03-1829.751.65%
2022-03-1729.61.75%
2022-03-1629.51.94%
2022-03-1529.351.85%
2022-03-1429.651.86%
2022-03-1129.51.85%
2022-03-1029.451.86%
2022-03-0928.81.89%
2022-03-0828.951.85%
2022-03-0728.91.92%
2022-03-0429.52.00%
2022-03-0329.52.01%
2022-03-0229.351.97%
2022-03-0129.351.95%
2022-02-2529.42.02%
2022-02-2429.251.97%
2022-02-2330.01.78%
2022-02-2230.251.65%
2022-02-2130.31.67%
2022-02-1830.31.69%
2022-02-1730.61.69%
2022-02-1630.41.70%
2022-02-1530.651.74%
2022-02-1430.31.80%
2022-02-1131.01.81%
2022-02-1030.81.86%
2022-02-0932.01.86%
2022-02-0832.01.81%
2022-02-0731.61.79%
2022-01-2631.351.89%
2022-01-2531.61.89%
2022-01-2431.452.02%
2022-01-2131.252.00%
2022-01-2031.52.04%
2022-01-1930.952.26%
2022-01-1830.02.39%
2022-01-1730.152.39%
2022-01-1429.852.43%
2022-01-1330.02.40%
2022-01-1229.752.23%
2022-01-1129.352.10%
2022-01-1029.11.97%
2022-01-0729.051.95%
2022-01-0628.951.97%
2022-01-0529.051.98%
2022-01-0429.11.98%
2022-01-0329.01.99%
2021-12-3029.151.99%
2021-12-2929.251.86%
2021-12-2829.21.87%
2021-12-2729.21.87%
2021-12-2429.11.77%
2021-12-2328.951.66%
2021-12-2228.951.56%
2021-12-2128.951.56%
2021-12-2028.91.57%
2021-12-1728.851.56%
2021-12-1629.051.56%
2021-12-1529.01.57%
2021-12-1429.01.57%
2021-12-1329.01.57%
2021-12-1029.251.56%
2021-12-0929.151.58%
2021-12-0829.21.58%
2021-12-0729.351.58%
2021-12-0629.31.59%
2021-12-0329.151.59%
2021-12-0229.151.58%
2021-12-0129.31.59%
2021-11-3028.61.63%
2021-11-2929.31.58%
2021-11-2629.151.59%
2021-11-2529.651.58%
2021-11-2429.351.58%
2021-11-2329.11.58%
2021-11-2229.41.58%
2021-11-1929.21.57%
2021-11-1828.81.62%
2021-11-1728.81.62%
2021-11-1629.051.60%
2021-11-1528.751.63%
2021-11-1228.81.63%
2021-11-1128.651.64%
2021-11-1028.951.64%
2021-11-0928.851.63%
2021-11-0828.451.64%
2021-11-0529.551.86%
2021-11-0429.81.98%
2021-11-0329.31.52%
2021-11-0229.21.65%
2021-11-0129.11.65%
2021-10-2929.21.67%
2021-10-2829.351.67%
2021-10-2729.351.68%
2021-10-2629.31.69%
2021-10-2529.21.71%
2021-10-2229.251.72%
2021-10-2129.11.69%
2021-10-2028.91.58%
2021-10-1928.51.55%
2021-10-1828.351.60%
2021-10-1528.71.60%
2021-10-1428.41.53%
2021-10-1328.71.54%
2021-10-1228.71.54%
2021-10-0828.41.49%
2021-10-0728.351.40%
2021-10-0627.551.43%
2021-10-0527.41.44%
2021-10-0427.151.44%
2021-10-0127.451.45%
2021-09-3027.51.46%
2021-09-2927.251.45%
2021-09-2827.71.48%
2021-09-2727.61.49%
2021-09-2427.71.50%
2021-09-2327.751.51%
2021-09-2227.41.50%
2021-09-1727.71.50%
2021-09-1627.71.49%
2021-09-1527.751.50%
2021-09-1427.21.51%
2021-09-1327.051.51%
2021-09-1027.151.50%
2021-09-0927.11.51%
2021-09-0827.21.50%
2021-09-0727.451.51%
2021-09-0627.551.53%
2021-09-0327.551.57%
2021-09-0227.51.56%
2021-09-0127.551.57%
2021-08-3127.41.57%
2021-08-3027.651.57%
2021-08-2727.51.57%
2021-08-2627.351.58%
2021-08-2527.751.60%
2021-08-2427.61.60%
2021-08-2326.951.65%
2021-08-2026.91.64%
2021-08-1926.71.66%
2021-08-1827.01.67%
2021-08-1726.751.67%
2021-08-1626.71.70%
2021-08-1327.151.71%
2021-08-1227.351.71%
2021-08-1127.21.71%
2021-08-1027.21.72%
2021-08-0927.31.74%
2021-08-0627.71.74%
2021-08-0527.11.63%
2021-08-0427.31.61%
2021-08-0327.41.60%
2021-08-0227.61.56%
2021-07-3027.751.54%
2021-07-2928.01.56%
2021-07-2828.051.55%
2021-07-2728.151.58%
2021-07-2628.11.60%
2021-07-2328.11.58%
2021-07-2228.21.60%
2021-07-2128.051.58%
2021-07-2031.21.47%
2021-07-1931.651.64%
2021-07-1631.751.62%
2021-07-1531.951.61%
2021-07-1432.11.62%
2021-07-1332.21.61%
2021-07-1232.651.61%
2021-07-0932.71.66%
2021-07-0832.81.73%
2021-07-0732.751.82%
2021-07-0632.71.82%
2021-07-0532.551.86%
2021-07-0232.351.89%
2021-07-0131.051.81%
2021-06-3031.01.83%
2021-06-2930.751.80%
2021-06-2830.81.79%
2021-06-2530.81.79%
2021-06-2430.41.80%
2021-06-2330.41.79%
2021-06-2230.41.78%
2021-06-2130.31.80%
2021-06-1830.651.80%
2021-06-1730.61.80%
2021-06-1630.61.79%
2021-06-1530.151.79%
2021-06-1130.151.76%
2021-06-1030.251.77%
2021-06-0930.21.78%
2021-06-0830.651.80%
2021-06-0730.551.79%
2021-06-0430.951.81%
2021-06-0331.251.83%
2021-06-0231.351.81%
2021-06-0131.41.82%
2021-05-3130.751.78%
2021-05-2830.551.77%
2021-05-2729.551.79%

緯創熱門網頁

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。