3322 建舜電


股價漲跌幅
202220212020
建舜電-27.0%144.0%58.0%
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)
20.35 N/A N/A N/A N/A 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17.4019.6816.6315.7915.4517.7214.6817.6015.72
營業利益率4.311.76-2.08-3.22-2.66-1.45-5.241.20-0.15
折舊負擔比率3.154.024.512.162.463.113.382.983.30
稅前淨利率5.81-0.01-2.0313.15-5.29-2.78-4.542.580.08
股東權益報酬率17.39-0.86-5.5031.50-13.23-9.70-10.012.94-0.79
資產報酬率8.16-0.06-2.6215.49-5.40-4.30-5.101.89-0.06
本業收入比74.360.00101.89-24.5050.4051.56115.4645.90-150.00
業外獲益比25.640.00-1.89124.5049.6046.88-15.4654.10250.00
無形資產佔淨值比0.150.400.451.000.000.000.000.000.00

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15.4818.6918.0015.8216.8720.7220.4718.3318.4520.1815.9014.2415.0118.8417.9914.449.75
營業利益率2.306.085.762.692.244.433.17-0.68-1.726.02-2.12-8.27-6.942.260.04-4.56-14.37
稅前淨利率4.9414.494.96-0.012.761.880.07-0.93-2.102.190.16-5.04-7.423.1557.470.96-18.41
本業收入比47.3741.67114.810.0080.00235.292600.0083.3375.00282.35-1400.00163.3392.8672.000.00-483.3377.89
業外獲益比52.6357.69-16.670.0020.00-135.29-2600.0033.3316.67-176.471500.00-63.337.1428.0099.76583.3322.11

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)18268154132-4917-8612693
自由現金流量(百萬)-142-368-69441-19028-145120-19
稅後淨利(百萬)179-39-83318-113-98-10623-25


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)591039580-96862-341563-371227821-1751
自由現金流量(百萬)50-7610525-197-17-112-51-187144-160-13379-67172362-25
稅後淨利(百萬)3113634-110-4-3-6-264-8-36-4312404-4-95

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)403329372617264023552286213023522270
營業利益(百萬)17452-54-85-63-33-11228-3
稅後淨利(百萬)179-39-83318-113-98-10623-25
EPS(完全稀釋)1.710.00-0.883.11-1.30-1.13-1.230.26-0.31
營收成長率(%)37.3212.23-0.8712.103.027.32-9.443.61N/A
營業利益成長率(%)234.62N/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)558.97N/AN/A381.42N/AN/AN/A192.00N/A
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)76810751079978901893825670550791674591561780716628516
營業利益(百萬)18656226204026-5-948-14-49-39180-29-74
稅後淨利(百萬)3113634-110-4-3-6-264-8-36-4312404-4-95
EPS(完全稀釋)0.291.400.35-0.010.11-0.04-0.03-0.07-0.270.04-0.09-0.37-0.490.144.68-0.04-1.09
去年同期營收成長率(%)-14.7620.3830.7945.9763.8212.9022.4013.37-1.961.41-5.87-5.898.720.000.000.00-
去年同期營業利益成長率(%)-10.0062.50138.46620.00322.22-16.67285.7189.8076.92166.670.00-68.9747.300.000.000.00-
去年同期稅後淨利成長率(%)210.003500.001233.3383.33138.46-200.0062.5083.3339.53-66.67-101.98-800.0054.740.000.000.00-
去年同期EPS成長率(%)163.643600.001266.6785.71140.74-200.0066.6781.0844.90-71.43-101.92-825.0055.050.000.000.00-
較上季營收成長率(%)-28.56-0.3710.338.550.908.2423.1321.82-30.4717.3614.045.35-28.088.9414.0121.710.00
較上季營業利益成長率(%)-72.314.84138.4630.00-50.0053.85620.0044.44-118.75442.8671.43-25.64-316.670.00100.0060.810.00
較上季稅後淨利成長率(%)-77.21300.003500.00-110.00350.00-33.3350.0076.92-750.00150.0077.7816.28-458.33-97.0310200.0095.790.00
較上季EPS成長率(%)-79.29300.003600.00-109.09375.00-33.3357.1474.07-775.00144.4475.6824.49-450.00-97.0111800.0096.330.00

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(%)
2022/4-35.28-46.83-23.382019/121.690.27-1.49
2022/340.26-20.59-14.392019/11-3.6-6.59-1.69
2022/1~2-35.93-10.77-10.582019/1028.259.27-1.05
2021/12-26.042.9337.282019/9-15.81-13.85-1.97
2021/1131.0138.1341.312019/813.1-3.32-0.2
2021/10-17.7520.8341.742019/716.62-0.490.38
2021/927.7646.3844.852019/6-3.74-20.33-0.92
2021/8-16.4113.5444.612019/50.72-15.254.08
2021/711.9434.0250.322019/4-2.2319.2410.61
2021/65.5743.4254.272019/359.946.837.91
2021/5-4.2432.4256.832019/1~2-48.118.528.52
2021/4-3.3466.7964.632018/12-5.2726.0212.16
2021/366.3260.1963.092018/1112.7712.6810.82
2021/1~2-41.2664.9464.942018/101.117.0610.59
2020/12-0.7518.112.852018/9-5.51-0.649.79
2020/1114.621.0112.262018/816.449.0711.54
2020/10-0.361.7811.182018/7-6.628.876.51
2020/9-0.8931.0212.072018/62.3925.176.07
2020/8-1.3311.39.632018/541.7325.232.05
2020/719.827.599.332018/4-12.41-7.48-3.94
2020/6-2.5224.217.442018/342.79-8.57-2.78
2020/520.622.654.132018/1~2-36.420.750.74
2020/4-7.172.43-0.652017/12-15.34.013.49
2020/351.727.88-1.722017/1117.1520.093.44
2020/1~2-28.28-6.98-6.972017/10-14.1910.051.63

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
38.025.052.0
2021Q4(百萬)2020Q4(百萬)YoY(%)
156.017.0817.64
2021Q3(百萬)2020Q3(百萬)YoY(%)
54.01.05300.0

EPS較上季
2022Q1(元)2021Q4(元)比率
0.291.4-0.792

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.653.673.303.383.243.092.893.393.85
存貨周轉率7.206.878.278.767.616.727.097.446.24

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.921.171.181.121.051.101.151.060.811.111.030.920.750.960.970.980.79
存貨周轉率1.351.821.921.831.711.832.081.891.632.492.191.941.812.412.232.081.94

償債能力-近10年
202120202019201820172016201520142013
負債比0.530.580.500.460.580.540.500.430.48
金融負債(百萬)412559351266622377496297474
營收淨額(百萬)403329372617264023552286213023522270
利息保障倍數19.820.96-6.8038.05-10.31-5.65-13.629.381.21
長期銀行借款占稅後淨利比0.920.000.000.000.300.300.300.300.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)403329372617264023552286213023522270
推銷費用(百萬)1381321081018210010111098
管理費用(百萬)235208220235219223224189187
研發費(百萬)154184163162125116998775
推銷費用率(%)3.424.494.133.833.484.374.744.684.32
管理費用率(%)5.837.088.418.909.309.7610.528.048.24
研發費用率(%)3.826.266.236.145.315.074.653.703.30

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)76810751079978901893825670550791674591561780716628516
推銷費用(百萬)2536333038343435302826292528262224
管理費用(百萬)4962606053645744444458625654645958
研發費(百萬)2637393840485248374339404145363941
推銷費用率(%)3.263.353.063.074.223.814.125.225.453.543.864.914.463.593.633.504.65
管理費用率(%)6.385.775.566.135.887.176.916.578.005.568.6110.499.986.928.949.3911.24
研發費用率(%)3.393.443.613.894.445.386.307.166.735.445.796.777.315.775.036.217.95

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
3322-建舜電OOXOOXOXXO
13年10.47億69.14%47.2%0.0%24.00%337百萬9.76%

融資使用率
日期股價融資使用率
2022-05-19 -20.355.78%
2022-05-1820.75.86%
2022-05-1720.756.43%
2022-05-1620.77.13%
2022-05-1320.87.62%
2022-05-1219.855.11%
2022-05-1121.454.76%
2022-05-1019.51.57%
2022-05-0919.11.62%
2022-05-0619.91.84%
2022-05-0520.21.85%
2022-05-0419.952.00%
2022-05-0319.21.86%
2022-04-2919.31.86%
2022-04-2819.051.17%
2022-04-2719.051.12%
2022-04-2619.91.11%
2022-04-2520.01.25%
2022-04-2220.81.28%
2022-04-2121.151.24%
2022-04-2021.450.93%
2022-04-1920.750.64%
2022-04-1820.60.45%
2022-04-1521.20.43%
2022-04-1421.90.38%
2022-04-1322.050.13%
2022-04-1221.70.31%

建舜電熱門網頁

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。