3362 先進光


股價漲跌幅
202220212020
先進光-28.0%114.0%-2.0%
0050-14.14%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)
59.3 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
2021202020192018201720162015201420132012
營業毛利率16.1619.6924.4631.8532.4027.8411.8224.0526.8831.88
營業利益率1.190.291.5212.9713.098.89-8.806.288.3811.48
折舊負擔比率10.779.9914.839.7811.0015.0116.2914.0711.2612.24
稅前淨利率0.09-38.210.3114.989.557.62-7.698.829.588.72
股東權益報酬率-0.56-50.43-0.9011.8110.137.63-8.669.829.7510.16
資產報酬率0.11-24.89-0.438.346.535.00-5.035.805.606.61
本業收入比1466.67-0.74485.7186.79136.53116.07114.5871.5486.89131.46
業外獲益比-1333.33100.82-385.7113.52-37.13-16.96-14.5829.2312.30-31.46
無形資產佔淨值比12.490.912.511.980.000.000.000.000.000.00

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21.1015.0512.8316.6620.1117.8122.3323.0913.6628.6722.4118.6129.1730.0334.6629.0932.98
營業利益率6.782.01-2.780.774.38-0.794.873.59-10.177.312.82-3.90-2.3113.9015.867.8212.63
稅前淨利率12.331.04-1.59-3.453.99-123.331.710.04-8.99-0.814.33-3.170.6415.3316.0118.629.27
本業收入比55.00190.91176.92-23.33108.330.67286.670.00112.24-940.0066.67122.22-300.0090.2299.0442.17137.50
業外獲益比45.00-90.91-76.92123.33-8.3399.33-186.670.00-12.241040.0037.04-22.22400.009.780.9657.83-37.50

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)-563140-862452532092156632142
自由現金流量(百萬)-1748-283-678-208-71-2112458-430-86
稅後淨利(百萬)4-993-1723513595-1031048781


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)1814479-171-61610990-22-36-13-161-51139113-3310065
自由現金流量(百萬)-294-259-77-450-962-26-56-134-66-126-291-171-90-77-108-274
稅後淨利(百萬)10716-15-3134-95713-5-44-1618-22268805333

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)3650319422392126174514661252147812701021
營業利益(百萬)44934276228130-11093106117
稅後淨利(百萬)4-993-1723513595-1031048781
EPS(完全稀釋)0.03-8.90-0.152.351.461.02-1.111.321.100.00
營收成長率(%)14.2842.655.3221.8319.0317.09-15.2916.3824.39N/A
營業利益成長率(%)388.89-73.53-87.6821.0575.38N/AN/A-12.26-9.40N/A
稅後淨利成長率(%)100.40N/AN/A74.0742.11192.23N/A19.547.41N/A
EPS成長率(%)N/AN/AN/A60.9643.14N/AN/A20.00N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)9771052838869891962880810541646634563396599648444435
營業利益(百萬)6621-23739-84329-554718-22-9831033555
稅後淨利(百萬)10716-15-3134-95713-5-44-1618-22268805333
EPS(完全稀釋)0.810.12-0.11-0.240.31-8.580.12-0.04-0.40-0.140.16-0.200.020.690.810.570.36
去年同期營收成長率(%)9.659.36-4.777.2864.7048.9238.8043.8736.627.85-2.1626.80-8.970.000.000.00-
去年同期營業利益成長率(%)69.23362.50-153.49-75.86170.91-117.02138.89231.82-511.11-43.37-82.52-162.86-116.360.000.000.00-
去年同期稅後淨利成長率(%)214.71101.67-215.38-520.00177.27-5881.25-27.7877.27-2300.00-123.53-77.50-141.51-93.940.000.000.00-
去年同期EPS成長率(%)161.29101.40-191.67-500.00177.50-6028.57-25.0080.00-2100.00-120.29-80.25-135.09-94.440.000.000.00-
較上季營收成長率(%)-7.1325.54-3.57-2.47-7.389.328.6449.72-16.251.8912.6142.17-33.89-7.5645.952.070.00
較上季營業利益成長率(%)214.29191.30-428.57-82.05587.50-118.6048.28152.73-217.02161.11181.82-144.44-110.84-19.42194.29-36.360.00
較上季稅後淨利成長率(%)568.75206.6751.61-191.18103.55-7461.54360.0088.64-175.00-188.89181.82-1200.00-97.06-15.0050.9460.610.00
較上季EPS成長率(%)575.00209.0954.17-177.42103.61-7250.00400.0090.00-185.71-187.50180.00-1100.00-97.10-14.8142.1158.330.00

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(%)
2022/40.755.858.932019/12-8.9316.075.38
2022/333.2613.2510.112019/11-1.893.174.43
2022/1~2-24.258.388.382019/10-0.734.884.58
2021/121.2211.4416.052019/97.96-2.334.54
2021/1120.1419.8616.612019/84.67-8.835.77
2021/106.627.5716.22019/7-4.267.948.93
2021/912.691.2617.342019/64.5534.319.14
2021/8-5.97-3.9519.782019/530.4130.183.72
2021/75.05-7.9523.712019/448.0314.03-3.41
2021/62.040.7130.832019/37.32-27.16-8.81
2021/5-24.01.3938.152019/1~2-50.80.110.1
2021/47.817.5149.552018/12-19.0513.8521.74
2021/337.0854.4866.962018/11-0.2739.7822.49
2021/1~2-33.0774.7274.722018/10-7.5718.8120.65
2020/128.8770.9141.012018/90.7727.2920.92
2020/117.8242.9538.072018/823.9447.1619.84
2020/100.3730.0637.482018/719.1114.8215.22
2020/96.8828.6238.532018/61.33-2.8415.31
2020/8-9.8929.9340.172018/514.2316.720.15
2020/714.9550.9442.022018/4-5.450.3121.11
2020/62.7225.6940.162018/330.879.5629.41
2020/5-11.9127.9344.192018/1~2-40.8541.9341.92
2020/441.7189.450.112017/12-0.6228.8119.18
2020/350.9897.8434.92017/11-15.239.6318.34
2020/1~2-30.0112.6312.632017/10-0.9722.3119.34

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
120.036.0233.33
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.810.125.7500

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率2.653.092.663.233.904.244.894.073.103.39
存貨周轉率4.714.483.795.175.235.805.424.263.553.03

應收帳周轉率和存貨周轉率-近20季
22Q121Q4
應收帳款周轉率0.650.77
存貨周轉率1.031.21

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.670.660.300.260.390.380.380.410.500.39
金融負債(百萬)1976752456253522442458547587302
營收淨額(百萬)3650319422392126174514661252147812701021
利息保障倍數1.16-75.511.7149.6421.9817.57-18.6914.2324.4027.87
長期銀行借款占稅後淨利比245.500.220.220.220.731.541.891.892.571.44

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)3650319422392126174514661252147812701021
推銷費用(百萬)83716260584330303230
管理費用(百萬)184285185170129112112144121100
研發費(百萬)280264267171150123116888279
推銷費用率(%)2.272.222.772.823.322.932.402.032.522.94
管理費用率(%)5.048.928.268.007.397.648.959.749.539.79
研發費用率(%)7.678.2711.928.048.608.399.275.956.467.74

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)9771052838869891962880810541646634563396599648444435
推銷費用(百萬)2424192119202017141616161415181216
管理費用(百萬)5548404650776977615439474535584632
研發費(百萬)6165717271826564536869636647463741
推銷費用率(%)2.462.282.272.422.132.082.272.102.592.482.522.843.542.502.782.703.68
管理費用率(%)5.634.564.775.295.618.007.849.5111.288.366.158.3511.365.848.9510.367.36
研發費用率(%)6.246.188.478.297.978.527.397.909.8010.5310.8811.1916.677.857.108.339.43

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
3362-先進光OOXXXOOXOX
17年13.15億91.76%60.55%34.55%65.02%70百萬17.04%

融資使用率
日期股價融資使用率
2022-05-18 -59.314.39%
2022-05-1758.814.37%
2022-05-1657.014.49%
2022-05-1354.514.54%
2022-05-1253.114.62%
2022-05-1155.114.68%
2022-05-1056.114.69%
2022-05-0957.014.88%
2022-05-0661.214.98%
2022-05-0561.014.99%
2022-05-0459.314.99%
2022-05-0358.815.00%
2022-04-2958.415.01%
2022-04-2858.015.04%
2022-04-2757.815.16%
2022-04-2660.115.68%
2022-04-2560.415.72%
2022-04-2262.815.85%
2022-04-2162.815.73%
2022-04-2063.115.70%
2022-04-1961.515.75%
2022-04-1861.815.74%
2022-04-1562.515.72%
2022-04-1464.115.70%
2022-04-1363.515.70%
2022-04-1263.215.67%
2022-04-1164.715.67%
2022-04-0866.915.66%
2022-04-0765.815.92%
2022-04-0666.815.99%
2022-04-0166.516.32%
2022-03-3168.116.18%
2022-03-3066.615.92%
2022-03-2966.615.93%
2022-03-2866.315.96%
2022-03-2566.416.02%
2022-03-2465.815.99%
2022-03-2365.416.07%
2022-03-2265.215.99%
2022-03-2164.116.00%
2022-03-1865.016.03%
2022-03-1763.316.02%
2022-03-1661.116.11%
2022-03-1560.416.13%
2022-03-1461.816.07%
2022-03-1162.116.10%
2022-03-1063.916.06%
2022-03-0962.616.05%
2022-03-0860.916.07%
2022-03-0763.616.64%
2022-03-0466.216.87%
2022-03-0367.016.87%
2022-03-0266.816.83%
2022-03-0167.116.99%
2022-02-2565.417.18%
2022-02-2464.117.19%
2022-02-2367.617.50%
2022-02-2267.017.55%
2022-02-2168.717.87%
2022-02-1869.417.97%
2022-02-1769.218.04%
2022-02-1670.118.15%
2022-02-1569.118.11%
2022-02-1468.718.13%
2022-02-1171.218.48%
2022-02-1071.218.59%
2022-02-0972.018.63%
2022-02-0871.718.63%
2022-02-0769.118.63%
2022-01-2668.518.77%
2022-01-2568.518.86%
2022-01-2469.319.04%
2022-01-2170.219.21%
2022-01-2071.419.36%
2022-01-1971.019.40%
2022-01-1871.119.50%
2022-01-1772.119.58%
2022-01-1470.619.85%
2022-01-1375.621.91%
2022-01-1275.521.80%
2022-01-1176.122.13%
2022-01-1077.222.50%
2022-01-0776.322.64%
2022-01-0680.323.46%
2022-01-0580.423.78%
2022-01-0483.423.77%
2022-01-0381.923.61%
2021-12-3079.823.07%
2021-12-2980.523.11%
2021-12-2881.623.17%
2021-12-2780.222.82%
2021-12-2480.122.74%
2021-12-2382.022.60%
2021-12-2283.322.72%
2021-12-2184.323.25%
2021-12-2083.021.29%
2021-12-1780.221.48%
2021-12-1677.019.66%
2021-12-1574.018.75%
2021-12-1473.618.81%
2021-12-1376.718.72%
2021-12-1075.218.57%
2021-12-0975.018.61%
2021-12-0873.618.37%
2021-12-0773.018.30%
2021-12-0672.318.30%
2021-12-0372.018.45%
2021-12-0271.218.55%
2021-12-0173.618.96%
2021-11-3074.018.70%
2021-11-2972.918.50%
2021-11-2675.218.77%
2021-11-2578.118.82%
2021-11-2477.118.97%
2021-11-2378.218.76%
2021-11-2284.220.15%
2021-11-1983.225.27%
2021-11-1875.720.64%
2021-11-1775.120.05%
2021-11-1672.418.89%
2021-11-1574.818.89%
2021-11-1270.018.45%
2021-11-1168.817.82%
2021-11-1070.517.83%
2021-11-0968.017.75%
2021-11-0867.717.75%
2021-11-0568.017.60%
2021-11-0468.617.72%
2021-11-0369.817.70%
2021-11-0268.517.78%
2021-11-0170.817.82%
2021-10-2972.217.71%
2021-10-2871.117.70%
2021-10-2773.417.70%
2021-10-2671.917.46%
2021-10-2565.417.41%
2021-10-2263.117.22%
2021-10-2163.817.30%
2021-10-2063.817.06%
2021-10-1963.217.00%
2021-10-1860.817.24%
2021-10-1561.817.18%
2021-10-1460.117.41%
2021-10-1359.517.60%
2021-10-1261.017.61%
2021-10-0863.117.42%
2021-10-0762.618.45%
2021-10-0660.918.82%
2021-10-0563.818.66%
2021-10-0460.118.74%
2021-10-0164.119.70%
2021-09-3067.120.25%
2021-09-2966.820.23%
2021-09-2868.820.63%
2021-09-2770.020.65%
2021-09-2470.020.62%
2021-09-2369.120.62%
2021-09-2268.520.77%
2021-09-1770.120.75%
2021-09-1669.620.88%
2021-09-1568.821.14%
2021-09-1471.320.98%
2021-09-1372.621.02%
2021-09-1073.521.27%
2021-09-0974.021.90%
2021-09-0873.021.78%
2021-09-0777.522.82%
2021-09-0677.522.95%
2021-09-0375.421.04%
2021-09-0274.021.26%
2021-09-0178.323.48%
2021-08-3171.221.85%
2021-08-3070.221.40%
2021-08-2771.121.33%
2021-08-2673.221.41%
2021-08-2574.919.20%
2021-08-2468.119.24%
2021-08-2370.419.15%
2021-08-2068.819.20%
2021-08-1967.119.29%
2021-08-1869.919.34%
2021-08-1766.120.16%
2021-08-1668.720.36%
2021-08-1370.020.66%
2021-08-1274.120.59%
2021-08-1170.520.97%
2021-08-1074.521.02%
2021-08-0973.621.37%
2021-08-0676.221.46%
2021-08-0577.821.54%
2021-08-0478.521.55%
2021-08-0379.921.99%
2021-08-0279.822.08%
2021-07-3078.122.36%
2021-07-2979.622.42%
2021-07-2880.521.77%
2021-07-2779.323.17%
2021-07-2682.322.71%
2021-07-2383.222.43%
2021-07-2281.422.31%
2021-07-2181.522.31%
2021-07-2084.023.22%
2021-07-1990.624.94%
2021-07-1691.125.00%
2021-07-1591.924.70%
2021-07-1491.524.70%
2021-07-1392.424.79%
2021-07-1295.424.56%
2021-07-0992.025.04%
2021-07-0893.126.09%
2021-07-0793.025.77%
2021-07-0692.225.47%
2021-07-0593.025.56%
2021-07-0292.526.22%
2021-07-0191.625.59%
2021-06-3095.527.39%
2021-06-2998.027.99%
2021-06-28103.030.05%
2021-06-2599.631.82%
2021-06-2497.726.22%
2021-06-2398.627.38%
2021-06-2293.024.38%
2021-06-2192.524.38%
2021-06-1895.925.17%
2021-06-1793.524.47%
2021-06-1691.723.75%
2021-06-1594.725.34%
2021-06-1197.923.81%
2021-06-1089.023.48%
2021-06-0988.623.82%
2021-06-0890.023.83%
2021-06-0791.024.21%
2021-06-0492.425.38%
2021-06-0392.225.04%
2021-06-0293.924.04%
2021-06-0197.721.81%
2021-05-3188.921.62%
2021-05-2892.022.16%
2021-05-2793.021.60%
2021-05-2688.521.15%

先進光熱門網頁

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。