3236 千如


股價漲跌幅
202220212020
千如-16.0%-8.0%47.0%
0050-14.69%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)
22.0 13.64% 25.0 28.75 30.68% 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19.8620.0920.8022.8925.3723.2716.7317.1813.7916.89
營業利益率5.995.025.679.9512.279.753.974.580.012.67
折舊負擔比率5.045.545.673.342.834.144.915.646.896.73
稅前淨利率5.515.384.279.7512.0510.305.765.700.721.25
股東權益報酬率7.175.653.3012.2418.3915.878.467.950.580.42
資產報酬率3.593.092.056.719.998.964.944.730.660.69
本業收入比108.0392.66132.05102.04102.0594.6968.5280.580.00216.67
業外獲益比-8.766.42-32.05-2.04-1.715.3131.4819.42100.00-116.67
無形資產佔淨值比1.301.680.560.630.000.000.000.000.000.00

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17.7518.1720.4220.5720.4515.1423.7923.1115.6521.3420.4420.1021.3322.7725.5718.6924.54
營業利益率3.533.886.687.126.42-0.7010.339.57-3.626.414.474.667.058.2912.615.8112.74
稅前淨利率6.233.336.756.835.204.438.927.85-3.381.402.896.565.768.0611.597.5011.49
本業收入比56.82118.1897.73104.76120.69-13.64114.55122.73108.33450.00146.1570.97120.69102.38109.4678.00110.13
業外獲益比43.18-18.180.00-4.76-24.14113.64-16.36-22.73-8.33-350.00-53.8529.03-20.69-2.38-9.4622.00-11.39

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)1332002402671932791901501417
自由現金流量(百萬)-206-5-83-38-1821105149107-113
稅後淨利(百萬)957443153192132686721


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)3441-11346811931247165-15444617166282
自由現金流量(百萬)-442-128-24-57149-33-58-64170-96-56-1001733-35-179
稅後淨利(百萬)2926252617114133-10-86232234561944

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)2478202118162516243420071873180815671471
營業利益(百萬)1481011032502991967483039
稅後淨利(百萬)957443153192132686721
EPS(完全稀釋)1.010.790.461.762.662.041.111.150.030.00
營收成長率(%)22.6111.29-27.823.3721.287.153.6015.386.53N/A
營業利益成長率(%)46.53-1.94-58.80-16.3952.55164.86-10.84N/AN/AN/A
稅後淨利成長率(%)28.3872.09-71.90-20.3145.4594.121.493250.00100.00N/A
EPS成長率(%)27.8571.74-73.86-33.8330.3983.78-3.483733.33N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)707661647619552487614566354420433467496523641665686
營業利益(百萬)2526434435-36354-132719223543813987
稅後淨利(百萬)2926252617114133-10-86232234561944
EPS(完全稀釋)0.320.280.270.280.190.120.440.35-0.11-0.090.070.260.260.400.650.260.60
去年同期營收成長率(%)28.0835.735.379.3655.9315.9541.8021.20-28.63-19.69-32.45-29.77-27.700.000.000.00-
兩季平均(YOY)營收成長率(%)31.9020.557.3732.6435.9428.8831.50-3.71-24.16-26.07-31.11-28.73-13.850.000.00--
去年同期EPS成長率(%)68.42133.33-38.64-20.00272.73233.33528.5734.62-142.31-122.50-89.230.00-56.670.000.000.00-
兩季平均(YOY)EPS成長率(%)100.8847.35-29.32126.37253.03380.95281.60-53.84-132.41-105.87-44.62-28.34-28.340.000.00--
較上季營收成長率(%)6.962.164.5212.1413.35-20.688.4859.89-15.71-3.00-7.28-5.85-5.16-18.41-3.61-3.060.00
較上季EPS成長率(%)14.293.70-3.5747.3758.33-72.7325.71418.18-22.22-228.57-73.080.00-35.00-38.46150.00-56.670.00

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(%)
2022/4-14.6120.5225.82019/12-7.45-16.35-27.42
2022/352.0732.327.662019/11-1.94-19.55-28.16
2022/1~2-28.0724.8824.882019/100.15-17.03-28.87
2021/12-0.2334.8222.452019/9-0.53-26.29-29.91
2021/11-0.3923.9721.372019/83.05-33.21-30.31
2021/10-3.0224.8721.12019/70.36-37.41-29.9
2021/93.811.5220.662019/6-8.17-35.22-28.64
2021/88.6610.6122.092019/5-10.65-29.65-27.37
2021/7-7.32-5.124.152019/43.12-24.43-26.83
2021/66.8217.8831.112019/334.59-30.41-27.63
2021/54.3810.3334.552019/1~2-39.08-26.12-26.12
2021/4-6.2614.8243.082018/12-10.99-27.222.86
2021/342.2465.656.642018/111.12-24.815.81
2021/1~2-26.9451.7251.722018/10-11.02-18.749.46
2020/12-8.2622.9111.352018/9-9.87-9.912.91
2020/110.3224.010.442018/8-3.41-3.7516.15
2020/10-13.3921.199.192018/73.882.9519.58
2020/92.9640.157.932018/6-0.285.9122.92
2020/8-6.7735.44.192018/5-4.027.7926.85
2020/715.1249.680.062018/4-5.0330.7932.47
2020/6-0.0230.49-7.252018/324.8826.0733.05
2020/58.6319.84-13.742018/1~2-23.5737.1637.15
2020/435.18-1.43-21.52017/12-8.0336.3921.43
2020/353.05-24.8-28.482017/119.2838.9720.14
2020/1~2-43.88-30.36-30.362017/10-1.3534.7418.22

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
44.029.051.724
2021Q4(百萬)2020Q4(百萬)YoY(%)
22.022.00.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
44.055.0-20.0

EPS較上季
2022Q1(元)2021Q4(元)比率
0.320.280.1428

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率6.926.795.686.286.175.976.016.034.845.40
存貨周轉率5.495.884.955.745.855.304.594.464.715.32

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.621.591.581.671.661.391.631.871.361.411.371.421.431.311.361.361.48
存貨周轉率1.371.351.461.591.501.521.891.781.221.361.371.331.251.231.391.521.49

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.550.510.480.480.480.450.450.450.420.45
金融負債(百萬)955798719641486296259265248304
營收淨額(百萬)2478202118162516243420071873180815671471
利息保障倍數19.2114.908.3123.3956.0749.8423.6223.462.903.53
長期銀行借款占稅後淨利比4.695.388.533.071.530.771.401.8751.00141.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)2478202118162516243420071873180815671471
推銷費用(百萬)71575574797567707266
管理費用(百萬)204176156179171137123119111114
研發費(百萬)70716769696049383329
推銷費用率(%)2.872.823.032.943.253.743.583.874.594.49
管理費用率(%)8.238.718.597.117.036.836.576.587.087.75
研發費用率(%)2.823.513.692.742.832.992.622.102.111.97

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)707661647619552487614566354420433467496523641665686
推銷費用(百萬)2022191514161517101013161518181919
管理費用(百萬)5755515047464742413839403943454844
研發費(百萬)2418181816152118171516181716171818
推銷費用率(%)2.833.332.942.422.543.292.443.002.822.383.003.433.023.442.812.862.77
管理費用率(%)8.068.327.888.088.519.457.657.4211.589.059.018.577.868.227.027.226.41
研發費用率(%)3.392.722.782.912.903.083.423.184.803.573.703.853.433.062.652.712.62

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
3236-千如OXOXXOOXOX
18年9.29億42.98%55.01%20.87%60.06%98百萬8.68%

融資使用率
日期股價融資使用率
2022-05-23 -22.012.42%
2022-05-2022.012.39%
2022-05-1921.912.39%
2022-05-1822.012.38%
2022-05-1722.012.35%
2022-05-1621.712.34%
2022-05-1321.5512.37%
2022-05-1221.3512.40%
2022-05-1121.512.43%
2022-05-1021.4512.48%
2022-05-0921.4512.52%
2022-05-0621.8512.55%
2022-05-0522.1512.55%
2022-05-0421.812.53%
2022-05-0321.912.55%
2022-04-2921.9512.54%
2022-04-2821.712.57%
2022-04-2721.5512.59%
2022-04-2622.6512.68%
2022-04-2522.712.68%
2022-04-2223.2512.83%
2022-04-2123.4512.82%
2022-04-2023.412.85%
2022-04-1923.2512.83%
2022-04-1823.312.81%
2022-04-1524.012.86%
2022-04-1423.9512.89%
2022-04-1324.012.93%
2022-04-1223.8512.90%
2022-04-1123.913.08%
2022-04-0823.3513.22%
2022-04-0722.713.24%
2022-04-0623.513.21%
2022-04-0123.213.21%
2022-03-3123.113.36%
2022-03-3023.0513.35%
2022-03-2923.013.34%
2022-03-2823.213.39%
2022-03-2523.113.40%
2022-03-2423.4513.33%
2022-03-2323.413.34%
2022-03-2223.5513.25%
2022-03-2123.313.20%
2022-03-1823.313.20%
2022-03-1723.113.22%
2022-03-1622.613.18%
2022-03-1522.5513.14%
2022-03-1422.9513.10%
2022-03-1123.013.12%
2022-03-1023.3513.12%
2022-03-0923.013.11%
2022-03-0822.4513.12%
2022-03-0723.113.04%
2022-03-0424.013.01%
2022-03-0324.112.99%
2022-03-0224.713.12%
2022-03-0124.513.14%
2022-02-2524.013.15%
2022-02-2423.713.13%
2022-02-2324.613.05%
2022-02-2224.513.08%
2022-02-2125.0513.10%
2022-02-1825.1513.14%
2022-02-1724.8513.19%
2022-02-1624.813.24%
2022-02-1524.513.30%
2022-02-1424.513.34%
2022-02-1124.213.40%
2022-02-1024.1513.42%
2022-02-0924.413.44%
2022-02-0824.1513.57%
2022-02-0723.913.65%
2022-01-2622.8513.84%
2022-01-2523.113.89%
2022-01-2423.413.93%
2022-01-2123.913.80%
2022-01-2024.3513.86%
2022-01-1924.5513.81%
2022-01-1824.613.88%
2022-01-1724.4513.98%
2022-01-1423.8514.03%
2022-01-1324.3514.04%
2022-01-1224.5513.94%
2022-01-1124.513.88%
2022-01-1024.914.01%
2022-01-0725.1513.98%
2022-01-0625.8514.04%
2022-01-0526.013.97%
2022-01-0426.1514.37%
2022-01-0326.114.51%
2021-12-3025.5514.53%
2021-12-2925.614.39%
2021-12-2825.514.69%
2021-12-2725.614.64%
2021-12-2425.614.59%
2021-12-2326.114.34%
2021-12-2226.513.93%
2021-12-2125.113.83%
2021-12-2024.613.92%
2021-12-1724.813.80%
2021-12-1624.8513.74%
2021-12-1524.813.70%
2021-12-1424.4513.67%
2021-12-1325.213.59%
2021-12-1024.813.78%
2021-12-0925.013.78%
2021-12-0824.9513.82%
2021-12-0725.013.80%
2021-12-0625.1513.85%
2021-12-0325.013.85%
2021-12-0224.813.72%
2021-12-0125.2513.60%
2021-11-3025.113.66%
2021-11-2924.5513.72%
2021-11-2625.013.69%
2021-11-2525.813.83%
2021-11-2425.714.02%
2021-11-2325.914.17%
2021-11-2226.514.18%
2021-11-1926.214.43%
2021-11-1826.614.41%
2021-11-1726.714.05%
2021-11-1625.5514.05%
2021-11-1525.714.21%
2021-11-1225.314.26%
2021-11-1125.7514.36%
2021-11-1026.014.40%
2021-11-0926.1514.39%
2021-11-0826.114.50%
2021-11-0527.515.21%
2021-11-0426.3514.42%
2021-11-0325.614.72%
2021-11-0225.214.72%
2021-11-0127.314.97%
2021-10-2928.615.25%
2021-10-2826.814.27%
2021-10-2724.413.79%
2021-10-2622.813.68%
2021-10-2522.513.74%
2021-10-2222.6513.77%
2021-10-2122.8513.78%
2021-10-2022.5513.78%
2021-10-1922.1513.76%
2021-10-1821.6513.76%
2021-10-1521.6513.74%
2021-10-1421.413.78%
2021-10-1321.5513.77%
2021-10-1221.8513.78%
2021-10-0821.813.80%
2021-10-0721.5513.80%
2021-10-0620.913.85%
2021-10-0521.413.91%
2021-10-0420.8514.01%
2021-10-0122.014.00%
2021-09-3023.1514.13%
2021-09-2922.9514.22%
2021-09-2823.5514.26%
2021-09-2723.714.26%
2021-09-2423.4514.27%
2021-09-2323.114.20%
2021-09-2223.114.14%
2021-09-1723.6514.23%
2021-09-1623.3514.26%
2021-09-1523.2514.23%
2021-09-1423.714.25%
2021-09-1323.914.26%
2021-09-1023.714.41%
2021-09-0923.7514.56%
2021-09-0823.1514.73%
2021-09-0724.014.72%
2021-09-0624.314.68%
2021-09-0325.014.76%
2021-09-0225.214.66%
2021-09-0125.614.60%
2021-08-3125.1514.62%
2021-08-3025.1514.65%
2021-08-2725.5514.61%
2021-08-2625.5514.67%
2021-08-2525.614.67%
2021-08-2425.014.73%
2021-08-2325.314.64%
2021-08-2024.714.68%
2021-08-1924.414.89%
2021-08-1825.515.00%
2021-08-1724.515.20%
2021-08-1625.115.39%
2021-08-1325.9515.47%
2021-08-1226.815.52%
2021-08-1126.5515.49%
2021-08-1027.115.73%
2021-08-0927.9515.83%
2021-08-0628.716.45%
2021-08-0529.917.69%
2021-08-0430.317.59%
2021-08-0330.817.81%
2021-08-0230.718.37%
2021-07-3030.517.66%
2021-07-2930.7517.45%
2021-07-2830.015.51%
2021-07-2728.5513.78%
2021-07-2629.613.64%
2021-07-2329.0513.59%
2021-07-2229.4513.82%
2021-07-2128.112.51%
2021-07-2028.112.46%
2021-07-1929.212.49%
2021-07-1629.2512.42%
2021-07-1529.3512.49%
2021-07-1428.5512.38%
2021-07-1328.6512.52%
2021-07-1229.812.96%
2021-07-0929.912.64%
2021-07-0829.612.39%
2021-07-0729.5512.60%
2021-07-0630.1512.53%
2021-07-0528.711.91%
2021-07-0227.7511.66%
2021-07-0128.711.78%
2021-06-3030.812.00%
2021-06-2928.6513.44%
2021-06-2826.0511.79%
2021-06-2525.912.11%
2021-06-2425.712.07%
2021-06-2325.5512.21%
2021-06-2225.1512.27%
2021-06-2125.3511.87%
2021-06-1826.1511.82%
2021-06-1726.611.88%
2021-06-1626.111.94%
2021-06-1526.511.90%
2021-06-1125.911.65%
2021-06-1026.111.75%
2021-06-0925.611.46%
2021-06-0825.5511.46%
2021-06-0725.4511.50%
2021-06-0426.0511.44%
2021-06-0326.411.43%
2021-06-0226.3511.49%
2021-06-0126.911.05%
2021-05-3126.611.10%

千如熱門網頁

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。