3264 欣銓


股價漲跌幅
202220212020
欣銓-18.0%42.0%27.0%
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)
44.85 11.46% 49.99 57.49 28.18% 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37.1535.2031.5633.6531.2726.8428.6431.3829.08
營業利益率25.7023.0519.5621.7720.5917.0419.3621.7119.98
折舊負擔比率25.3827.7531.1225.9728.9333.1232.8332.1933.61
稅前淨利率26.7023.2518.5223.4619.5617.0720.0624.6320.08
股東權益報酬率19.4814.979.9414.6212.249.0610.5113.5910.14
資產報酬率10.919.066.559.478.286.577.619.407.24
本業收入比96.2699.16105.5792.78105.2799.9196.4788.1099.50
業外獲益比3.740.89-5.577.22-5.270.193.5311.900.50
無形資產佔淨值比2.162.703.263.570.000.000.000.000.00

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35.9737.2740.4636.7933.2637.4936.0735.0631.2234.6333.5732.0724.8434.8237.3132.2329.46
營業利益率25.2325.4728.6625.5722.4424.8623.3023.7419.5322.9121.5619.6213.0021.7125.1220.9518.71
稅前淨利率26.1326.4629.2426.8323.6725.1322.9824.5219.6520.2820.7718.9313.2224.7625.3424.8218.34
本業收入比96.5596.2898.0295.3394.8598.86101.3896.7799.51113.13103.80103.7398.7287.6699.1484.49101.97
業外獲益比3.453.721.984.675.151.14-1.383.230.49-12.90-3.80-3.731.7112.340.8615.71-1.97

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)560445033542361539202693316030802448
自由現金流量(百萬)-79-365711-8192432101820-568-299
稅後淨利(百萬)258017821110154912778939871207842


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)149418731500952127915561113946888108411423589571413662904635
自由現金流量(百萬)-168993-394-650-27744-666-621177334703-513186900-322-135-1262
稅後淨利(百萬)648684775637484549456457321317350261181427452365304

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)1192696758050844478606260592558345001
營業利益(百萬)30652230157418381618106711471266999
稅後淨利(百萬)258017821110154912778939871207842
EPS(完全稀釋)5.363.712.313.202.681.872.082.611.85
營收成長率(%)23.2720.19-4.677.4325.565.651.5616.66N/A
營業利益成長率(%)37.4441.68-14.3613.6051.64-6.97-9.4026.73N/A
稅後淨利成長率(%)44.7860.54-28.3421.3043.00-9.52-18.2343.35N/A
EPS成長率(%)44.4760.61-27.8119.4043.32-10.10-20.3141.08N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)31053150328028732623279725242275207921422154198117742192229120271933
營業利益(百萬)783802940735589695588540406491464389231476576425362
稅後淨利(百萬)648684775637484549456457321317350261181427452365304
EPS(完全稀釋)1.371.451.641.351.031.170.970.970.680.670.740.560.390.910.960.780.65
去年同期營收成長率(%)18.3812.6229.9526.2926.1730.5817.1814.8417.19-2.28-5.98-2.27-8.230.000.000.00-
去年同期營業利益成長率(%)32.9415.4059.8636.1145.0741.5526.7238.8275.763.15-19.44-8.47-36.190.000.000.00-
去年同期稅後淨利成長率(%)33.8824.5969.9639.3950.7873.1930.2975.1077.35-25.76-22.57-28.49-40.460.000.000.00-
去年同期EPS成長率(%)33.0123.9369.0739.1851.4774.6331.0873.2174.36-26.37-22.92-28.21-40.000.000.000.00-
較上季營收成長率(%)-1.43-3.9614.179.53-6.2210.8210.959.43-2.94-0.568.7311.67-19.07-4.3213.024.860.00
較上季營業利益成長率(%)-2.37-14.6827.8924.79-15.2518.208.8933.00-17.315.8219.2868.40-51.47-17.3635.5317.400.00
較上季稅後淨利成長率(%)-5.26-11.7421.6631.61-11.8420.39-0.2242.371.26-9.4334.1044.20-57.61-5.5323.8420.070.00
較上季EPS成長率(%)-5.52-11.5921.4831.07-11.9720.620.0042.651.49-9.4632.1443.59-57.14-5.2123.0820.000.00

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(%)
2022/41.1518.9318.532019/121.234.94-4.66
2022/315.1326.1718.382019/11-1.09-3.15-5.5
2022/1~2-7.2614.4714.462019/10-1.04-7.88-5.75
2021/12-0.628.1423.262019/9-0.08-2.55-5.48
2021/11-1.0912.5624.932019/82.62-9.6-5.88
2021/10-1.4217.4626.412019/73.78-5.49-5.24
2021/9-5.2324.3327.592019/61.74-2.62-5.2
2021/86.0635.0628.062019/55.78-2.49-5.75
2021/78.4630.5826.922019/4-0.79-1.75-6.62
2021/64.3324.8326.232019/321.64-2.03-8.24
2021/50.4125.7526.542019/1~2-14.6-11.39-11.39
2021/47.3128.3926.752018/12-6.57-1.847.42
2021/36.1820.7826.172018/11-5.934.458.32
2021/1~2-10.1329.0729.062018/104.689.658.74
2020/123.4334.3220.182018/9-7.35.418.63
2020/113.231.4618.82018/87.2812.329.08
2020/104.3325.9817.442018/76.9412.068.55
2020/92.9419.4816.412018/61.8710.557.91
2020/82.5415.9715.982018/56.585.537.36
2020/73.6816.0515.982018/4-1.089.537.86
2020/65.0916.1615.962018/34.742.77.31
2020/52.5212.4515.922018/1~2-6.259.829.82
2020/40.9516.0316.882017/12-0.5715.2725.55
2020/34.5414.0217.192017/11-1.2410.526.64
2020/1~25.6118.9718.962017/100.6217.3328.68

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
811.0621.030.595
2021Q4(百萬)2020Q4(百萬)YoY(%)
833.0703.018.492
2021Q3(百萬)2020Q3(百萬)YoY(%)
959.0580.065.344

EPS較上季
2022Q1(元)2021Q4(元)比率
1.371.45-0.055

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.105.014.684.924.874.945.555.345.01
存貨周轉率0.000.000.000.000.000.000.000.000.00

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.241.251.371.301.211.321.291.221.171.211.221.221.061.151.201.191.16
存貨周轉率0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

償債能力-近10年
202120202019201820172016201520142013
負債比0.470.440.390.380.370.330.290.330.34
金融負債(百萬)790761964579477945764024295436773634
營收淨額(百萬)1192696758050844478606260592558345001
利息保障倍數33.5424.7916.5328.1224.7520.8221.4125.9518.98
長期銀行借款占稅後淨利比2.612.692.661.682.362.701.972.292.40

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)1192696758050844478606260592558345001
推銷費用(百萬)988878777733302622
管理費用(百萬)817678521582505369315336259
研發費(百萬)450410367344257211205202174
推銷費用率(%)0.820.910.970.910.980.530.510.450.44
管理費用率(%)6.857.016.476.896.425.895.325.765.18
研發費用率(%)3.774.244.564.073.273.373.463.463.48

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)31053150328028732623279725242275207921422154198117742192229120271933
推銷費用(百萬)2126292321252520172420181719211919
管理費用(百萬)196220239191166218188139133136140130115178147137120
研發費(百萬)11712611910897110109989391989978901127269
推銷費用率(%)0.680.830.880.800.800.890.990.880.821.120.930.910.960.870.920.940.98
管理費用率(%)6.316.987.296.656.337.797.456.116.406.356.506.566.488.126.426.766.21
研發費用率(%)3.774.003.633.763.703.934.324.314.474.254.555.004.404.114.893.553.57

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
3264-欣銓OOXOOXOXOO
17年49.02億60.03%45.79%0.0%42.08%5819百萬18.04%

融資使用率
日期股價融資使用率
2022-05-19 -44.858.67%
2022-05-1845.458.64%
2022-05-1745.68.66%
2022-05-1644.88.68%
2022-05-1344.48.72%
2022-05-1243.158.79%
2022-05-1144.158.85%
2022-05-1044.68.86%
2022-05-0944.78.87%
2022-05-0645.458.81%
2022-05-0545.458.85%
2022-05-0444.758.76%
2022-05-0344.38.83%
2022-04-2943.58.83%
2022-04-2843.58.83%
2022-04-2742.858.85%
2022-04-2644.09.37%
2022-04-2544.89.55%
2022-04-2246.859.66%
2022-04-2147.19.68%
2022-04-2047.19.64%
2022-04-1946.259.72%
2022-04-1845.659.67%
2022-04-1546.19.77%
2022-04-1447.459.80%
2022-04-1346.559.85%
2022-04-1246.19.82%
2022-04-1147.69.92%
2022-04-0848.79.87%
2022-04-0748.29.83%
2022-04-0648.859.84%
2022-04-0149.69.87%
2022-03-3150.19.88%
2022-03-3050.19.94%
2022-03-2949.510.07%
2022-03-2849.6510.08%
2022-03-2550.510.03%
2022-03-2450.910.03%
2022-03-2350.710.00%
2022-03-2250.210.01%
2022-03-2150.310.09%
2022-03-1850.410.07%
2022-03-1750.310.10%
2022-03-1648.410.05%
2022-03-1548.7510.17%
2022-03-1450.210.13%
2022-03-1149.9510.14%
2022-03-1050.510.17%
2022-03-0948.810.24%
2022-03-0848.310.18%
2022-03-0750.010.22%
2022-03-0451.710.37%
2022-03-0352.010.39%
2022-03-0251.310.44%
2022-03-0151.310.42%
2022-02-2550.610.37%
2022-02-2449.210.34%
2022-02-2350.510.55%
2022-02-2250.010.53%
2022-02-2151.510.87%
2022-02-1851.510.91%
2022-02-1751.710.88%
2022-02-1651.710.80%
2022-02-1551.210.82%
2022-02-1451.610.70%
2022-02-1153.010.63%
2022-02-1053.710.68%
2022-02-0954.410.41%
2022-02-0852.110.30%
2022-02-0751.910.20%
2022-01-2652.210.31%
2022-01-2552.110.40%
2022-01-2453.010.53%
2022-01-2153.010.52%
2022-01-2053.310.88%
2022-01-1953.210.79%
2022-01-1852.710.77%
2022-01-1753.210.88%
2022-01-1451.911.07%
2022-01-1351.711.10%
2022-01-1252.011.10%
2022-01-1152.211.20%
2022-01-1053.311.05%
2022-01-0752.711.00%
2022-01-0654.110.95%
2022-01-0554.610.77%
2022-01-0454.310.76%
2022-01-0354.710.78%
2021-12-3055.510.85%
2021-12-2955.710.78%
2021-12-2855.210.81%
2021-12-2755.310.83%
2021-12-2455.310.90%
2021-12-2354.810.90%
2021-12-2255.510.78%
2021-12-2154.710.83%
2021-12-2054.110.86%
2021-12-1754.710.78%
2021-12-1655.210.81%
2021-12-1554.310.83%
2021-12-1453.510.93%
2021-12-1355.110.83%
2021-12-1055.810.82%
2021-12-0955.711.20%
2021-12-0856.311.28%
2021-12-0755.611.39%
2021-12-0657.011.10%
2021-12-0357.611.00%
2021-12-0256.911.02%
2021-12-0156.711.32%
2021-11-3055.511.56%
2021-11-2954.411.79%
2021-11-2653.011.87%
2021-11-2554.911.88%
2021-11-2456.011.70%
2021-11-2356.011.59%
2021-11-2257.611.28%
2021-11-1956.611.21%
2021-11-1857.311.06%
2021-11-1757.710.83%
2021-11-1657.410.79%
2021-11-1558.310.73%
2021-11-1257.210.99%
2021-11-1158.611.08%
2021-11-1059.410.86%
2021-11-0958.511.17%
2021-11-0858.911.31%
2021-11-0561.311.92%
2021-11-0459.511.72%
2021-11-0358.212.32%
2021-11-0259.812.16%
2021-11-0161.512.32%
2021-10-2959.412.33%
2021-10-2857.711.16%
2021-10-2757.511.29%
2021-10-2656.811.37%
2021-10-2558.111.30%
2021-10-2257.711.31%
2021-10-2156.611.68%
2021-10-2058.011.48%
2021-10-1957.511.01%
2021-10-1855.411.30%
2021-10-1556.710.72%
2021-10-1454.010.74%
2021-10-1353.510.68%
2021-10-1252.911.03%
2021-10-0855.911.11%
2021-10-0756.311.13%
2021-10-0654.111.17%
2021-10-0555.611.33%
2021-10-0454.711.22%
2021-10-0155.711.53%
2021-09-3058.511.86%
2021-09-2957.212.04%
2021-09-2860.612.52%
2021-09-2760.512.52%
2021-09-2462.912.14%
2021-09-2360.012.40%
2021-09-2259.612.50%
2021-09-1762.412.79%
2021-09-1661.812.75%
2021-09-1564.312.51%
2021-09-1464.612.53%
2021-09-1364.012.73%
2021-09-1065.612.89%
2021-09-0966.411.77%
2021-09-0863.011.76%
2021-09-0765.811.68%
2021-09-0666.412.62%
2021-09-0367.312.69%
2021-09-0265.812.21%
2021-09-0169.015.16%
2021-08-3171.815.13%
2021-08-3070.214.69%
2021-08-2769.115.01%
2021-08-2662.914.30%
2021-08-2562.014.01%
2021-08-2462.414.20%
2021-08-2360.113.52%
2021-08-2058.213.41%
2021-08-1957.213.00%
2021-08-1859.412.82%
2021-08-1754.312.54%
2021-08-1656.513.13%
2021-08-1356.813.21%
2021-08-1260.813.28%
2021-08-1158.813.09%
2021-08-1061.013.34%
2021-08-0960.413.34%
2021-08-0661.713.99%
2021-08-0563.113.98%
2021-08-0462.713.73%
2021-08-0363.013.95%
2021-08-0263.015.01%
2021-07-3059.213.22%
2021-07-2957.713.26%
2021-07-2855.713.41%
2021-07-2757.514.02%
2021-07-2659.914.39%
2021-07-2357.214.87%
2021-07-2259.515.47%
2021-07-2158.514.98%
2021-07-2058.316.24%
2021-07-1954.415.71%
2021-07-1653.315.93%
2021-07-1552.416.27%
2021-07-1455.916.26%
2021-07-1352.116.28%
2021-07-1248.159.43%
2021-07-0946.99.70%
2021-07-0846.8510.04%
2021-07-0747.010.16%
2021-07-0645.759.38%
2021-07-0545.959.44%
2021-07-0245.29.27%
2021-07-0144.49.39%
2021-06-3045.29.36%
2021-06-2944.59.01%
2021-06-2846.08.64%
2021-06-2545.87.78%
2021-06-2444.38.17%
2021-06-2344.57.81%
2021-06-2243.97.62%
2021-06-2144.157.65%
2021-06-1844.57.55%
2021-06-1744.17.75%
2021-06-1643.57.77%
2021-06-1543.858.22%
2021-06-1144.28.22%
2021-06-1044.58.51%
2021-06-0944.28.17%
2021-06-0844.17.87%
2021-06-0743.07.44%
2021-06-0441.957.53%
2021-06-0342.67.55%
2021-06-0242.557.54%
2021-06-0142.87.47%
2021-05-3142.57.67%
2021-05-2842.557.55%
2021-05-2740.957.01%

欣銓熱門網頁

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。