3289 宜特


股價漲跌幅
202220212020
宜特-7.0%-15.0%-10.0%
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)
49.55 -19.88% 39.7 45.65 -7.87% 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24.9527.5715.9715.6128.9129.8728.9938.1135.9735.92
營業利益率5.877.46-8.38-9.574.806.68-0.3412.986.807.68
折舊負擔比率25.7026.5242.7027.6220.0818.0919.9021.2722.5823.57
稅前淨利率6.608.46-9.06-9.676.068.8116.1614.256.045.83
股東權益報酬率3.395.71-6.35-9.724.317.4515.0715.495.463.71
資產報酬率2.093.47-1.72-2.552.143.757.998.893.382.52
本業收入比89.1588.3392.5498.9779.5376.21-2.1490.87112.12131.82
業外獲益比11.3211.677.461.0321.0524.27101.838.75-12.12-31.82
無形資產佔淨值比0.210.220.170.320.000.000.000.000.000.00

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27.5425.9222.8823.4227.6224.3327.9728.3429.73-12.3721.5216.559.55-0.0514.9022.8222.06
營業利益率9.697.304.433.448.253.218.237.5011.03-100.630.21-6.09-16.43-29.18-9.40-0.15-3.04
稅前淨利率11.105.437.824.938.374.459.828.6311.02-184.540.88-2.25-18.43-39.96-7.092.021.28
本業收入比87.63133.3356.2571.0598.4173.5382.8986.36100.0054.8425.00268.4288.8073.11130.91-5.88-255.56
業外獲益比12.37-33.3343.7531.581.5929.4115.7913.64-0.0045.1675.00-168.4210.4026.89-32.73105.88355.56

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)8181133732602231463326534449469
自由現金流量(百萬)4471907476-939-2891-1122-288-61209408
稅後淨利(百萬)18026277-1901912313252198876


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)1913501085330637531921122818616821016713421090168
自由現金流量(百萬)1818940-15236927424020211907919512378-175-174-327-263
稅後淨利(百萬)823354385433857570173160-113-191-402021

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)3214304325203023282423442020184316341506
營業利益(百萬)189227-211-289136157-7239111116
稅後淨利(百萬)18026277-1901912313252198876
EPS(完全稀釋)2.012.791.10-2.992.994.346.924.711.930.00
營收成長率(%)5.6220.75-16.647.0520.4816.049.6012.798.50N/A
營業利益成長率(%)-16.74N/AN/AN/A-13.38N/AN/A115.32-4.31N/A
稅後淨利成長率(%)-31.30240.26140.53N/A-17.32-28.9248.40148.8615.79N/A
EPS成長率(%)-27.96153.64N/AN/A-31.11-37.2846.92144.04N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)87587781677174977176975974350952841677662770851741
營業利益(百萬)856436276225635782-512-51-111-193-72-1-23
稅後淨利(百萬)823354385433857570173160-113-191-402021
EPS(完全稀釋)1.030.370.600.400.580.350.900.800.752.480.250.01-1.77-3.00-0.630.310.34
去年同期營收成長率(%)16.8213.756.111.580.811442.00-19.22-9.759.75-92.4523.64-1.18-8.640.000.000.00-
兩季平均(YOY)營收成長率(%)15.299.933.851.20721.40711.39-14.480.00-41.35-34.4111.23-4.91-4.320.000.00--
去年同期EPS成長率(%)77.595.71-33.33-50.00-22.67-85.89260.007900.00142.37182.67139.68-96.77-620.590.000.000.00-
兩季平均(YOY)EPS成長率(%)41.65-13.81-41.66-36.34-54.2887.064080.004021.18162.52161.1821.46-358.68-310.300.000.00--
較上季營收成長率(%)-0.237.485.842.94-2.850.261.322.151386.00-94.7513.2024.222.27-14.03-9.5214.840.00
較上季EPS成長率(%)178.38-38.3350.00-31.0365.71-61.1112.506.67-69.76892.002400.00100.5641.00-376.19-303.23-8.820.00

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(%)
2022/4-6.466.5714.092019/12-10.7716.7610.75
2022/37.055.2716.762019/111.7342.0710.24
2022/1~2-0.5423.9923.992019/10-13.5340.877.58
2021/124.1813.445.612019/914.5442.364.58
2021/111.6513.914.862019/80.6411.930.22
2021/101.9713.993.952019/70.0818.3-1.48
2021/92.295.882.842019/68.224.8-4.65
2021/84.047.32.442019/56.26-2.14-6.73
2021/79.824.931.742019/40.81-6.31-8.01
2021/6-9.62-9.41.22019/328.66-1.86-8.65
2021/5-0.95.223.472019/1~2-6.15-12.43-12.43
2021/4-7.69.73.022018/128.56-20.797.04
2021/342.318.170.832018/110.87-16.6510.29
2021/1~2-20.86-3.28-3.282018/10-12.62-14.6313.35
2020/124.6-2.3120.752018/9-9.93-0.5916.81
2020/111.7212.8723.542018/86.3719.6619.22
2020/10-5.2814.6224.742018/7-11.3310.0419.15
2020/93.66-0.3525.962018/61.056.0820.75
2020/81.7412.7830.52018/51.7228.5124.55
2020/7-5.1812.2133.552018/45.623.7223.49
2020/64.9728.037.922018/311.088.7223.4
2020/53.3122.5640.242018/1~20.1633.4133.41
2020/4-8.8828.6745.592017/1214.2344.4720.57
2020/34.7439.452.162017/113.3133.718.29
2020/1~215.8214.0860.42017/101.7433.8116.76

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
97.063.053.968
2021Q4(百萬)2020Q4(百萬)YoY(%)
48.034.041.176
2021Q3(百萬)2020Q3(百萬)YoY(%)
64.076.0-15.78

EPS較上季
2022Q1(元)2021Q4(元)比率
1.030.371.7837

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率2.763.032.582.903.223.333.363.863.703.72
存貨周轉率0.000.000.000.000.000.001531.64588.95154.1085.57

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.680.700.670.720.710.700.720.740.770.050.900.880.690.610.680.820.74
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
2021202020192018201720162015201420132012
負債比0.540.470.530.680.630.560.520.470.440.54
金融負債(百萬)2513200835163925277916089959867011092
營收淨額(百萬)3214304325203023282423442020184316341506
利息保障倍數6.754.98-1.58-2.215.4812.1518.8417.935.984.62
長期銀行借款占稅後淨利比9.735.6415.568.698.694.891.822.793.115.61

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)3214304325203023282423442020184316341506
推銷費用(百萬)102118111151159114132124124109
管理費用(百萬)395378412479394332342247266234
研發費(百萬)1171119413112798119928783
推銷費用率(%)3.173.884.405.005.634.866.536.737.597.24
管理費用率(%)12.2912.4216.3515.8513.9514.1616.9313.4016.2815.54
研發費用率(%)3.643.653.734.334.504.185.894.995.325.51

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)87587781677174977176975974350952841677662770851741
推銷費用(百萬)232925242333282927037373642403634
管理費用(百萬)103104981009310391978767123111111127115119118
研發費(百萬)283228292926312924-2342413425353733
推銷費用率(%)2.633.313.063.113.074.283.643.823.630.003.894.405.326.345.194.234.59
管理費用率(%)11.7711.8612.0112.9712.4213.3611.8312.7811.71134.0012.9213.2016.4019.1814.9413.9815.92
研發費用率(%)3.203.653.433.763.873.374.033.823.23-46.004.414.885.023.784.554.354.45

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
3289-宜特OXXXXOOXOX
18年7.98億65.25%55.03%29.72%110.28%702百萬9.52%

融資使用率
日期股價融資使用率
2022-05-24 -49.5513.13%
2022-05-2349.9513.16%
2022-05-2049.913.27%
2022-05-1950.213.24%
2022-05-1850.713.22%
2022-05-1750.613.23%
2022-05-1650.413.27%
2022-05-1348.413.43%
2022-05-1247.713.42%
2022-05-1148.313.12%
2022-05-1048.2512.98%
2022-05-0948.412.98%
2022-05-0649.5513.02%
2022-05-0549.8513.04%
2022-05-0449.612.98%
2022-05-0349.312.99%
2022-04-2949.513.02%
2022-04-2849.7513.06%
2022-04-2749.013.06%
2022-04-2649.713.20%
2022-04-2549.913.25%
2022-04-2252.213.27%
2022-04-2152.813.22%
2022-04-2052.613.16%
2022-04-1953.013.24%
2022-04-1852.512.82%
2022-04-1552.312.75%
2022-04-1452.512.82%
2022-04-1353.212.71%
2022-04-1253.212.97%
2022-04-1153.413.53%
2022-04-0853.613.55%
2022-04-0753.213.42%
2022-04-0653.313.55%
2022-04-0153.413.82%
2022-03-3153.214.56%
2022-03-3053.614.76%
2022-03-2954.015.23%
2022-03-2854.115.17%
2022-03-2553.815.23%
2022-03-2453.915.10%
2022-03-2353.015.08%
2022-03-2253.315.09%
2022-03-2152.715.03%
2022-03-1852.514.66%
2022-03-1751.614.75%
2022-03-1650.013.85%
2022-03-1547.5513.69%
2022-03-1448.413.64%
2022-03-1148.313.64%
2022-03-1047.7513.56%
2022-03-0947.1513.63%
2022-03-0845.813.59%
2022-03-0747.513.69%
2022-03-0448.913.88%
2022-03-0349.4513.91%
2022-03-0249.414.00%
2022-03-0148.9514.03%
2022-02-2548.1514.00%
2022-02-2448.114.11%
2022-02-2349.1514.20%
2022-02-2249.0514.18%
2022-02-2149.9515.03%
2022-02-1850.115.11%
2022-02-1749.715.19%
2022-02-1650.215.52%
2022-02-1549.5515.59%
2022-02-1449.816.02%
2022-02-1151.516.48%
2022-02-1051.116.61%
2022-02-0951.816.88%
2022-02-0850.616.89%
2022-02-0749.716.90%
2022-01-2649.517.29%
2022-01-2549.8517.49%
2022-01-2450.416.90%
2022-01-2150.116.96%
2022-01-2051.417.06%
2022-01-1951.617.10%
2022-01-1851.417.22%
2022-01-1752.417.69%
2022-01-1449.8517.71%
2022-01-1350.517.97%
2022-01-1250.718.16%
2022-01-1150.618.12%
2022-01-1051.018.04%
2022-01-0751.418.21%
2022-01-0652.518.35%
2022-01-0551.818.53%
2022-01-0452.418.59%
2022-01-0353.018.60%
2021-12-3053.118.40%
2021-12-2953.218.38%
2021-12-2851.918.44%
2021-12-2751.918.61%
2021-12-2452.018.73%
2021-12-2352.618.68%
2021-12-2253.018.72%
2021-12-2152.718.53%
2021-12-2051.518.58%
2021-12-1751.718.59%
2021-12-1652.518.67%
2021-12-1552.318.68%
2021-12-1451.518.71%
2021-12-1352.618.85%
2021-12-1052.818.93%
2021-12-0953.218.93%
2021-12-0853.019.03%
2021-12-0753.619.35%
2021-12-0653.519.32%
2021-12-0354.319.37%
2021-12-0255.819.55%
2021-12-0157.019.81%
2021-11-3056.319.63%
2021-11-2956.318.94%
2021-11-2656.319.04%
2021-11-2555.719.61%
2021-11-2456.019.26%
2021-11-2356.719.40%
2021-11-2256.519.46%
2021-11-1957.519.14%
2021-11-1858.018.99%
2021-11-1758.519.79%
2021-11-1656.518.74%
2021-11-1553.818.21%
2021-11-1254.318.11%
2021-11-1153.718.21%
2021-11-1053.017.35%
2021-11-0952.216.50%
2021-11-0852.616.02%
2021-11-0552.015.83%
2021-11-0452.015.84%
2021-11-0352.015.73%
2021-11-0251.615.67%
2021-11-0151.915.58%
2021-10-2951.615.70%
2021-10-2852.014.94%
2021-10-2751.514.85%
2021-10-2650.914.86%
2021-10-2551.514.88%
2021-10-2252.614.87%
2021-10-2151.815.33%
2021-10-2052.315.85%
2021-10-1950.815.84%
2021-10-1849.3515.43%
2021-10-1548.615.40%
2021-10-1447.215.33%
2021-10-1346.115.32%
2021-10-1247.115.34%
2021-10-0846.915.40%
2021-10-0746.4515.39%
2021-10-0645.7515.33%
2021-10-0546.315.37%
2021-10-0445.515.46%
2021-10-0146.815.50%
2021-09-3048.315.46%
2021-09-2948.0515.50%
2021-09-2848.5514.73%
2021-09-2748.514.74%
2021-09-2448.4514.75%
2021-09-2348.3514.76%
2021-09-2248.514.74%
2021-09-1748.915.03%
2021-09-1648.915.05%
2021-09-1549.015.03%
2021-09-1448.315.12%
2021-09-1349.015.19%
2021-09-1049.3515.25%
2021-09-0949.815.23%
2021-09-0851.516.28%
2021-09-0751.716.67%
2021-09-0651.916.75%
2021-09-0352.616.78%
2021-09-0252.216.90%
2021-09-0152.117.01%
2021-08-3152.117.16%
2021-08-3051.817.17%
2021-08-2751.317.19%
2021-08-2651.117.19%
2021-08-2550.817.47%
2021-08-2449.517.50%
2021-08-2350.117.45%
2021-08-2048.717.67%
2021-08-1948.417.89%
2021-08-1847.818.17%
2021-08-1746.1518.19%
2021-08-1645.7518.20%
2021-08-1346.218.35%
2021-08-1248.3518.23%
2021-08-1148.518.12%
2021-08-1049.518.10%
2021-08-0950.318.06%
2021-08-0651.318.09%
2021-08-0551.117.78%
2021-08-0451.417.74%
2021-08-0351.817.77%
2021-08-0250.817.82%
2021-07-3050.717.81%
2021-07-2950.817.74%
2021-07-2850.517.74%
2021-07-2751.317.73%
2021-07-2652.017.74%
2021-07-2351.817.77%
2021-07-2252.117.72%
2021-07-2150.417.61%
2021-07-2051.217.32%
2021-07-1952.017.41%
2021-07-1652.617.53%
2021-07-1554.517.60%
2021-07-1455.517.70%
2021-07-1355.317.11%
2021-07-1254.717.02%
2021-07-0954.617.12%
2021-07-0854.517.09%
2021-07-0754.316.97%
2021-07-0654.317.40%
2021-07-0554.217.19%
2021-07-0253.017.08%
2021-07-0152.216.90%
2021-06-3052.116.66%
2021-06-2952.016.65%
2021-06-2852.616.51%
2021-06-2553.116.65%
2021-06-2453.016.67%
2021-06-2352.716.59%
2021-06-2252.216.63%
2021-06-2152.616.81%
2021-06-1853.017.02%
2021-06-1753.117.05%
2021-06-1652.217.10%
2021-06-1552.517.16%
2021-06-1150.617.51%
2021-06-1050.217.48%
2021-06-0950.217.36%
2021-06-0850.717.40%
2021-06-0750.417.44%
2021-06-0450.317.18%
2021-06-0350.617.08%
2021-06-0250.417.06%
2021-06-0150.817.05%

宜特熱門網頁

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。