3293 鈊象


股價漲跌幅
202220212020
鈊象-10.0%2.0%3.0%
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)
710.0 13.59% 806.5 927.48 30.63% 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95.9395.9392.6387.9485.2880.4981.7582.4182.8582.52
營業利益率51.5150.2845.6331.1532.9929.2216.7112.446.6018.79
折舊負擔比率0.570.640.931.501.421.572.823.654.753.58
稅前淨利率50.5348.3044.6233.3831.0430.5218.4615.559.6919.81
股東權益報酬率60.5758.4745.1123.7625.8428.8811.128.564.1910.03
資產報酬率44.4843.4435.1319.3420.5022.929.267.323.588.14
本業收入比101.95104.08102.2493.36106.2295.7690.4080.0867.7994.94
業外獲益比-1.95-4.10-2.246.64-6.324.249.6019.9231.545.06
無形資產佔淨值比0.180.560.350.260.000.000.000.000.000.00

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96.3095.5596.2195.9196.0795.3896.0996.3695.9993.6292.3992.7291.2187.3688.7586.7889.00
營業利益率49.2750.5151.2852.2452.0351.0151.9149.2548.5048.8246.8946.4237.3233.2929.5831.5129.77
稅前淨利率54.0950.1551.5948.9251.4947.1849.2446.5950.3343.6347.2847.7938.5435.0031.7839.8326.43
本業收入比91.07100.7099.39106.75101.06108.11105.42105.8196.43111.9099.1597.1096.8195.1393.0779.18112.57
業外獲益比8.93-0.700.61-6.75-1.06-8.11-5.42-5.703.67-11.900.852.903.194.876.9320.82-12.57

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)5114388623699006441269466295313133
自由現金流量(百萬)4527230595474354490935985332-12
稅後淨利(百萬)473534091976877907890307228118317


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)15551818596164810521605556106765988763857327038521330164
自由現金流量(百萬)83713163268801-85911391737-177-3946241037-806981051054-336-80
稅後淨利(百萬)13201181120411711179909931776792609593455318264200239175

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)11286842652913067331433201917164615362095
營業利益(百萬)5814423624149561093970320205101394
稅後淨利(百萬)473534091976877907890307228118317
EPS(完全稀釋)65.2947.4827.4512.2312.6712.544.343.261.680.00
營收成長率(%)33.9459.2572.51-7.45-0.1873.1916.467.16-26.68N/A
營業利益成長率(%)37.2575.48152.51-12.5312.68203.1256.10102.97-74.37N/A
稅後淨利成長率(%)38.9072.52125.31-3.311.91189.9034.6593.22-62.78N/A
EPS成長率(%)37.5172.97124.45-3.471.04188.9433.1394.05N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)291928292857284727542325224819581894167614861153976881728736723
營業利益(百萬)1438142914651487143311861167965919818697535364293215232215
稅後淨利(百萬)13201181120411711179909931776792609593455318264200239175
EPS(完全稀釋)18.7416.7717.0916.6216.7312.9013.2211.0211.248.668.426.474.543.772.853.412.49
去年同期營收成長率(%)5.9921.6827.0945.4045.4138.7251.2869.8294.0690.24104.1256.6634.990.000.000.00-
兩季平均(YOY)營收成長率(%)13.8424.3836.2445.4142.0645.0060.5581.9492.1597.1880.3945.8317.500.000.00--
去年同期EPS成長率(%)12.0130.0029.2750.8248.8448.9657.0170.32147.58129.71195.4489.7482.330.000.000.00-
兩季平均(YOY)EPS成長率(%)21.0029.6340.0549.8348.9052.9863.66108.95138.65162.57142.5986.0341.160.000.00--
較上季營收成長率(%)3.18-0.980.353.3818.453.4314.813.3813.0112.7928.8818.1410.7821.02-1.091.800.00
較上季EPS成長率(%)11.75-1.872.83-0.6629.69-2.4219.96-1.9629.792.8530.1442.5120.4232.28-16.4236.950.00

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(%)
2022/4-3.495.925.982019/124.8785.2572.51
2022/37.011.866.02019/11-1.1190.8971.07
2022/1~2-1.428.348.342019/1011.9195.2968.77
2021/12-2.729.8733.942019/91.14115.2565.33
2021/11-10.2323.4736.52019/8-2.4690.0259.47
2021/1010.6132.3537.912019/718.96108.8854.84
2021/9-4.3721.4138.612019/67.4368.0245.94
2021/8-0.3931.3441.062019/515.8354.1141.36
2021/70.8528.5742.612019/4-5.5547.137.95
2021/6-0.2740.9745.362019/312.6932.2435.04
2021/54.4241.0546.32019/1~26.3936.7236.71
2021/4-7.1955.3647.742018/128.078.79-7.44
2021/38.352.7145.352018/111.1610.68-8.96
2021/1~29.0741.541.52018/1023.3515.06-10.8
2020/129.3241.2559.242018/9-10.7-20.18-13.33
2020/11-3.7835.561.432018/87.2-13.16-12.45
2020/101.4739.2664.842018/7-4.3-18.55-12.34
2020/93.4453.668.752018/6-1.45-9.52-11.22
2020/8-2.4850.1871.162018/510.56-9.92-11.57
2020/710.5850.2175.062018/4-15.09-23.22-12.0
2020/6-0.2261.5980.922018/38.67-8.01-7.7
2020/515.0173.9985.692018/1~223.54-7.53-7.52
2020/4-8.7875.2389.182017/129.959.08-0.18
2020/33.7781.4494.022017/115.15-11.83-0.97
2020/1~21.82101.34101.332017/10-14.43-3.050.17

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
1579.01418.011.354
2021Q4(百萬)2020Q4(百萬)YoY(%)
1419.01097.029.352
2021Q3(百萬)2020Q3(百萬)YoY(%)
1474.01107.033.152

EPS較上季
2022Q1(元)2021Q4(元)比率
18.7416.770.1174

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率7.627.486.545.006.177.295.306.605.475.08
存貨周轉率3.903.142.972.423.174.752.161.541.191.49

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.671.701.741.701.861.791.761.541.631.681.601.421.401.491.261.281.24
存貨周轉率0.740.910.871.121.101.040.750.550.590.880.910.650.630.770.580.650.49

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.270.260.250.180.190.230.180.150.140.15
金融負債(百萬)0000000012
營收淨額(百萬)11286842652913067331433201917164615362095
利息保障倍數44555.8049634.0030663.300.000.000.000.004002.11851.131357.74
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)11286842652913067331433201917164615362095
推銷費用(百萬)237918361104767774794524446431474
管理費用(百萬)364268198153150146123126125142
研發費(百萬)228016781185835808762599581615719
推銷費用率(%)21.0821.7920.8725.0123.3623.9227.3327.1028.0622.63
管理費用率(%)3.233.183.744.994.534.406.427.658.146.78
研發費用率(%)20.2019.9122.4027.2324.3822.9531.2535.3040.0434.32

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)291928292857284727542325224819581894167614861153976881728736723
推銷費用(百萬)677589580627583500458432445344292223245202187169210
管理費用(百萬)88831257383727459635854444241393538
研發費(百萬)615583589547561466448395369348331267239247204203180
推銷費用率(%)23.1920.8220.3022.0221.1721.5120.3722.0623.5020.5319.6519.3425.1022.9325.6922.9629.05
管理費用率(%)3.012.934.382.563.013.103.293.013.333.463.633.824.304.655.364.765.26
研發費用率(%)21.0720.6120.6219.2120.3720.0419.9320.1719.4820.7622.2723.1624.4928.0428.0227.5824.90

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
3293-鈊象OXOOOOOOOO
16年7.05億28.61%25.94%0.0%611.91%5617百萬55.44%

融資使用率
日期股價融資使用率
2022-05-24 -710.07.71%
2022-05-23714.07.74%
2022-05-20711.07.81%
2022-05-19710.07.92%
2022-05-18715.07.93%
2022-05-17716.07.85%
2022-05-16714.07.85%
2022-05-13713.07.90%
2022-05-12710.07.81%
2022-05-11718.07.94%
2022-05-10729.07.85%
2022-05-09713.07.70%
2022-05-06732.07.61%
2022-05-05735.07.65%
2022-05-04720.07.81%
2022-05-03731.07.76%
2022-04-29730.07.70%
2022-04-28724.07.66%
2022-04-27710.07.64%
2022-04-26725.07.67%
2022-04-25725.07.69%
2022-04-22747.07.72%
2022-04-21759.07.73%
2022-04-20768.07.66%
2022-04-19747.07.74%
2022-04-18743.07.88%
2022-04-15738.08.07%
2022-04-14750.08.11%
2022-04-13758.08.02%
2022-04-12753.08.08%
2022-04-11741.08.26%
2022-04-08744.08.33%
2022-04-07736.08.20%
2022-04-06756.08.20%
2022-04-01765.08.02%
2022-03-31766.07.96%
2022-03-30773.08.05%
2022-03-29764.08.10%
2022-03-28760.08.05%
2022-03-25763.08.14%
2022-03-24776.08.11%
2022-03-23779.07.92%
2022-03-22790.07.89%
2022-03-21756.07.54%
2022-03-18748.07.47%
2022-03-17720.07.58%
2022-03-16696.07.61%
2022-03-15692.07.85%
2022-03-14705.07.71%
2022-03-11685.07.94%
2022-03-10684.07.96%
2022-03-09678.07.94%
2022-03-08665.08.14%
2022-03-07688.08.10%
2022-03-04710.08.13%
2022-03-03714.08.10%
2022-03-02713.08.07%
2022-03-01710.08.09%
2022-02-25688.08.22%
2022-02-24682.08.24%
2022-02-23701.08.23%
2022-02-22701.08.14%
2022-02-21709.08.11%
2022-02-18713.08.09%
2022-02-17710.08.23%
2022-02-16716.08.18%
2022-02-15712.08.27%
2022-02-14704.08.31%
2022-02-11719.08.34%
2022-02-10724.08.26%
2022-02-09718.08.32%
2022-02-08718.08.27%
2022-02-07722.08.23%
2022-01-26709.08.39%
2022-01-25719.08.64%
2022-01-24718.08.68%
2022-01-21722.08.65%
2022-01-20739.08.74%
2022-01-19745.08.75%
2022-01-18758.08.86%
2022-01-17743.09.02%
2022-01-14725.09.01%
2022-01-13736.09.09%
2022-01-12734.09.14%
2022-01-11737.09.18%
2022-01-10733.09.19%
2022-01-07732.09.15%
2022-01-06740.09.15%
2022-01-05786.09.23%
2022-01-04792.09.15%
2022-01-03790.09.10%
2021-12-30793.09.23%
2021-12-29787.09.04%
2021-12-28793.09.41%
2021-12-27796.09.64%
2021-12-24798.09.67%
2021-12-23797.09.79%
2021-12-22796.09.80%
2021-12-21790.09.98%
2021-12-20791.010.03%
2021-12-17789.09.98%
2021-12-16793.010.00%
2021-12-15789.09.89%
2021-12-14788.09.87%
2021-12-13812.010.04%
2021-12-10820.09.95%
2021-12-09834.09.90%
2021-12-08801.010.06%
2021-12-07806.010.02%
2021-12-06780.010.41%
2021-12-03785.010.77%
2021-12-02789.010.79%
2021-12-01783.010.77%
2021-11-30780.010.55%
2021-11-29782.010.58%
2021-11-26787.010.45%
2021-11-25781.010.53%
2021-11-24791.010.49%
2021-11-23788.010.48%
2021-11-22809.010.72%
2021-11-19811.010.70%
2021-11-18807.010.74%
2021-11-17802.010.71%
2021-11-16792.010.84%
2021-11-15781.010.92%
2021-11-12790.010.60%
2021-11-11783.010.60%
2021-11-10787.010.78%
2021-11-09795.010.58%
2021-11-08762.010.49%
2021-11-05769.010.66%
2021-11-04765.010.61%
2021-11-03763.010.70%
2021-11-02719.010.52%
2021-11-01715.010.67%
2021-10-29714.010.62%
2021-10-28715.010.50%
2021-10-27708.010.78%
2021-10-26708.010.75%
2021-10-25699.010.87%
2021-10-22679.011.07%
2021-10-21691.010.97%
2021-10-20695.010.99%
2021-10-19705.010.92%
2021-10-18702.011.07%
2021-10-15712.010.88%
2021-10-14712.010.81%
2021-10-13701.010.94%
2021-10-12709.010.81%
2021-10-08700.011.17%
2021-10-07697.011.38%
2021-10-06680.011.55%
2021-10-05704.011.67%
2021-10-04699.011.84%
2021-10-01690.011.57%
2021-09-30655.011.91%
2021-09-29659.011.86%
2021-09-28670.011.89%
2021-09-27669.011.79%
2021-09-24663.011.82%
2021-09-23660.011.72%
2021-09-22650.011.84%
2021-09-17664.011.78%
2021-09-16640.012.25%
2021-09-15651.012.28%
2021-09-14662.012.08%
2021-09-13666.012.15%
2021-09-10659.012.58%
2021-09-09640.012.79%
2021-09-08631.012.92%
2021-09-07680.012.42%
2021-09-06674.012.49%
2021-09-03678.012.43%
2021-09-02675.012.33%
2021-09-01691.012.21%
2021-08-31664.012.02%
2021-08-30683.011.83%
2021-08-27688.011.54%
2021-08-26696.011.44%
2021-08-25711.011.00%
2021-08-24695.011.09%
2021-08-23698.010.94%
2021-08-20709.011.19%
2021-08-19716.011.40%
2021-08-18748.011.38%
2021-08-17750.011.18%
2021-08-16754.011.28%
2021-08-13774.011.51%
2021-08-12792.011.45%
2021-08-11796.011.30%
2021-08-10813.011.34%
2021-08-09821.011.32%
2021-08-06836.011.21%
2021-08-05840.011.25%
2021-08-04842.011.15%
2021-08-03839.011.08%
2021-08-02863.011.70%
2021-07-30870.011.60%
2021-07-29853.011.90%
2021-07-28858.012.00%
2021-07-27854.011.89%
2021-07-26836.011.94%
2021-07-23830.011.99%
2021-07-22817.012.09%
2021-07-21815.012.12%
2021-07-20837.011.70%
2021-07-19818.011.72%
2021-07-16824.011.92%
2021-07-15820.011.79%
2021-07-14816.011.74%
2021-07-13810.011.70%
2021-07-12829.011.66%
2021-07-09827.011.45%
2021-07-08841.011.70%
2021-07-07846.011.60%
2021-07-06847.011.94%
2021-07-05845.011.82%
2021-07-02840.011.71%
2021-07-01820.011.81%
2021-06-30840.012.31%
2021-06-29841.012.16%
2021-06-28841.012.03%
2021-06-25846.011.83%
2021-06-24848.011.78%
2021-06-23855.011.71%
2021-06-22858.011.57%
2021-06-21851.011.31%
2021-06-18858.011.26%
2021-06-17845.011.61%
2021-06-16898.010.91%
2021-06-15927.011.04%
2021-06-11910.011.24%
2021-06-10919.011.51%
2021-06-09916.012.09%
2021-06-08928.012.64%
2021-06-07940.012.43%
2021-06-04930.012.91%
2021-06-03929.012.26%
2021-06-02910.012.51%
2021-06-01946.012.61%

鈊象熱門網頁

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。