3491 昇達科


股價漲跌幅
202220212020
昇達科-35.0%195.0%-9.0%
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)
138.0 -5.55% 130.34 149.89 8.62% 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
202120202019201820172016201520142013
營業毛利率37.2737.5438.7435.9738.4536.1139.4336.3435.74
營業利益率12.5912.0415.9115.3018.0316.8918.1515.1716.50
折舊負擔比率3.364.523.653.023.573.764.224.544.88
稅前淨利率19.5313.6822.9918.9817.3318.2920.8616.9817.67
股東權益報酬率12.056.6914.0412.8611.3313.0515.0812.7312.90
資產報酬率8.465.1711.429.938.4910.0411.7510.339.92
本業收入比64.4387.6869.2380.78103.8992.4286.8789.2093.23
業外獲益比35.5711.8230.7719.52-3.897.5813.1310.806.77
無形資產佔淨值比3.123.924.014.880.000.000.000.000.00

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35.8338.3638.0937.5534.3735.0637.5040.4936.5538.8836.7640.3038.5741.8035.8133.7332.76
營業利益率11.2415.5013.639.8110.3011.2212.3415.966.6910.8412.5119.6418.3718.1115.3013.9314.01
稅前淨利率15.6116.3218.9429.3013.876.2911.9828.992.8011.4335.4522.8920.2620.7418.4625.3710.44
本業收入比72.4693.9871.4333.6174.51176.00102.1354.84225.0094.8735.1485.6091.2187.5082.9355.00134.88
業外獲益比27.544.8227.4766.3925.49-76.00-2.1345.16-137.505.1364.8614.409.8912.5017.0745.00-34.88

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)18428618614328316418307119
自由現金流量(百萬)-11328149171602669718129
稅後淨利(百萬)237124250221186220232181154


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)67466984-1574989618124-621478081-46-101
自由現金流量(百萬)1140-225119-652979835125-5520-417263-60-58
稅後淨利(百萬)4455559928152787-52384816259508130

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)175814811754175714831516142312561086
營業利益(百萬)221178279269267256258190179
稅後淨利(百萬)237124250221186220232181154
EPS(完全稀釋)3.802.014.063.913.534.214.453.513.06
營收成長率(%)18.70-15.56-0.1718.48-2.186.5413.3015.65N/A
營業利益成長率(%)24.16-36.203.720.754.30-0.7835.796.15N/A
稅後淨利成長率(%)91.13-50.4013.1218.82-15.45-5.1728.1817.53N/A
EPS成長率(%)89.05-50.493.8410.76-16.15-5.3926.7814.71N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)442506479407366390389428276340418545450424442475416
營業利益(百萬)50786540384448681837521078377686658
稅後淨利(百萬)4455559928152787-52384816259508130
EPS(完全稀釋)0.710.880.891.590.450.250.451.43-0.080.391.401.431.091.070.891.440.58
去年同期營收成長率(%)20.7729.7423.14-4.9132.6114.71-6.94-21.47-38.67-19.81-5.4314.748.170.000.000.00-
兩季平均(YOY)營收成長率(%)25.2526.449.1213.8523.663.89-14.21-30.07-29.24-12.624.6611.464.080.000.00--
去年同期EPS成長率(%)57.78252.0097.7811.19662.50-35.90-67.860.00-107.34-63.5557.30-0.6987.930.000.000.00-
兩季平均(YOY)EPS成長率(%)154.89174.8954.48336.85313.30-51.88-33.93-53.67-85.44-3.1228.3043.6243.970.000.00--
較上季營收成長率(%)-12.655.6417.6911.20-6.150.26-9.1155.07-18.82-18.66-23.3021.116.13-4.07-6.9514.180.00
較上季EPS成長率(%)-19.32-1.12-44.03253.3380.00-44.44-68.531887.50-120.51-72.14-2.1031.191.8720.22-38.19148.280.00

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(%)
2022/4-48.3-29.697.12019/12-16.68-22.74-0.14
2022/360.2729.1220.442019/118.1-13.061.7
2022/1~2-23.8815.0915.082019/10-14.95-23.493.11
2021/12-13.47.0118.672019/93.36-4.186.09
2021/116.0846.5819.952019/8-15.88-14.137.3
2021/109.0341.5417.242019/7-3.452.6310.41
2021/93.2523.1914.562019/6-15.41-4.0511.72
2021/8-11.1731.5813.432019/5-3.6818.5915.35
2021/724.2715.6610.982019/45.5332.0914.44
2021/6-0.65.7910.02019/382.2927.928.14
2021/53.85-11.410.952019/1~2-36.98-2.49-2.48
2021/4-5.04-6.9319.272018/12-6.3819.218.47
2021/357.0220.6332.822018/11-4.8632.2918.41
2021/1~2-35.2141.6641.652018/106.5758.217.23
2020/1218.6142.08-15.542018/9-7.4222.4113.93
2020/112.42-0.19-19.122018/80.5433.8713.01
2020/10-5.15.33-20.652018/7-9.7428.9910.51
2020/910.28-5.59-22.752018/64.545.477.9
2020/8-21.92-11.52-24.552018/57.2812.048.47
2020/713.67-4.68-26.032018/43.3215.517.51
2020/6-16.76-19.05-29.342018/324.15-4.234.49
2020/59.09-17.73-31.312018/1~2-25.179.819.8
2020/423.09-27.36-35.282017/124.51-23.17-2.18
2020/393.26-37.72-38.742017/1113.76-21.840.04
2020/1~2-39.98-39.46-39.452017/10-16.96-25.02.48

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
69.051.035.294
2021Q4(百萬)2020Q4(百萬)YoY(%)
83.025.0231.99
2021Q3(百萬)2020Q3(百萬)YoY(%)
91.047.093.617

EPS較上季
2022Q1(元)2021Q4(元)比率
0.710.88-0.193

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.253.063.413.984.013.893.893.783.52
存貨周轉率4.404.555.516.386.056.135.565.234.89

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.770.900.980.890.780.860.820.900.590.600.610.840.810.780.801.001.12
存貨周轉率0.971.191.291.191.171.191.091.140.851.041.181.321.261.301.491.641.61

償債能力-近10年
202120202019201820172016201520142013
負債比0.330.280.190.190.280.230.240.200.18
金融負債(百萬)5504051208132015015500
營收淨額(百萬)175814811754175714831516142312561086
利息保障倍數152.8386.68152.99136.91120.11131.05534.6871055.3056.44
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)175814811754175714831516142312561086
推銷費用(百萬)1331181121048389867564
管理費用(百萬)15413115514411211011510279
研發費(百萬)146131130117108921028966
推銷費用率(%)7.577.976.395.925.605.876.045.975.89
管理費用率(%)8.768.858.848.207.557.268.088.127.27
研發費用率(%)8.308.857.416.667.286.077.177.096.08

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)442506479407366390389428276340418545450424442475416
推銷費用(百萬)3336353429303132262528332528272722
管理費用(百萬)3738444230323339273441433738383830
研發費(百萬)3842383729333536273431372934263026
推銷費用率(%)7.477.117.318.357.927.697.977.489.427.356.706.065.566.606.115.685.29
管理費用率(%)8.377.519.1910.328.208.218.489.119.7810.009.817.898.228.968.608.007.21
研發費用率(%)8.608.307.939.097.928.469.008.419.7810.007.426.796.448.025.886.326.25

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
3491-昇達科OXOOXOOXXO
14年6.22億42.71%28.07%26.36%102.89%266百萬8.88%

融資使用率
日期股價融資使用率
2022-05-24 -138.025.70%
2022-05-23142.524.49%
2022-05-20142.524.45%
2022-05-19145.024.15%
2022-05-18142.023.94%
2022-05-17139.524.06%
2022-05-16137.523.88%
2022-05-13134.524.81%
2022-05-12130.525.28%
2022-05-11135.026.02%
2022-05-10140.025.71%
2022-05-09136.026.03%
2022-05-06146.029.78%
2022-05-05152.030.46%
2022-05-04150.530.00%
2022-05-03149.529.71%
2022-04-29148.530.61%
2022-04-28145.031.08%
2022-04-27155.029.70%
2022-04-26151.531.14%
2022-04-25156.030.69%
2022-04-22161.032.71%
2022-04-21173.531.95%
2022-04-20170.531.95%
2022-04-19170.531.49%
2022-04-18167.032.12%
2022-04-15166.033.31%
2022-04-14182.034.33%
2022-04-13180.034.69%
2022-04-12181.033.59%
2022-04-11184.538.07%
2022-04-08191.535.39%
2022-04-07185.534.54%
2022-04-06194.535.87%
2022-04-01188.534.82%
2022-03-31190.032.69%
2022-03-30191.534.34%
2022-03-29192.534.55%
2022-03-28196.033.61%
2022-03-25193.035.86%
2022-03-24189.538.19%
2022-03-23178.537.29%
2022-03-22172.034.85%
2022-03-21170.035.90%
2022-03-18166.032.28%
2022-03-17161.528.90%
2022-03-16147.026.57%
2022-03-15143.027.30%
2022-03-14152.027.74%
2022-03-11150.527.86%
2022-03-10153.028.33%
2022-03-09147.029.05%
2022-03-08142.028.48%
2022-03-07146.031.82%
2022-03-04161.032.65%
2022-03-03158.027.65%
2022-03-02157.027.71%
2022-03-01158.027.00%
2022-02-25152.025.97%
2022-02-24147.026.46%
2022-02-23158.027.35%
2022-02-22155.527.92%
2022-02-21161.530.48%
2022-02-18164.029.99%
2022-02-17162.530.66%
2022-02-16160.531.01%
2022-02-15157.530.21%
2022-02-14159.030.75%
2022-02-11169.531.12%
2022-02-10168.032.62%
2022-02-09168.031.08%
2022-02-08162.028.43%
2022-02-07166.530.63%
2022-01-26167.030.26%
2022-01-25165.031.39%
2022-01-24182.033.96%
2022-01-21178.034.55%
2022-01-20185.536.21%
2022-01-19196.037.86%
2022-01-18196.535.95%
2022-01-17194.536.48%
2022-01-14195.036.56%
2022-01-13190.035.02%
2022-01-12183.035.39%
2022-01-11182.537.01%
2022-01-10202.537.67%
2022-01-07189.537.34%
2022-01-06209.043.90%
2022-01-05211.544.42%
2022-01-04213.044.34%
2022-01-03212.043.90%
2021-12-30214.545.16%
2021-12-29209.044.51%
2021-12-28211.044.55%
2021-12-27215.045.72%
2021-12-24211.046.39%
2021-12-23213.547.67%
2021-12-22220.551.04%
2021-12-21213.048.41%
2021-12-20208.049.25%
2021-12-17217.552.48%
2021-12-16216.050.38%
2021-12-15196.549.64%
2021-12-14194.548.93%
2021-12-13204.554.10%
2021-12-10186.054.46%
2021-12-09177.552.49%
2021-12-08182.553.20%
2021-12-07166.050.44%
2021-12-06165.049.82%
2021-12-03162.049.62%
2021-12-02160.049.56%
2021-12-01160.050.11%
2021-11-30168.050.09%
2021-11-29170.049.39%
2021-11-26170.048.30%
2021-11-25175.050.89%
2021-11-24183.048.84%
2021-11-23166.548.47%
2021-11-22173.051.90%
2021-11-19180.054.55%
2021-11-18164.048.24%
2021-11-17171.048.04%
2021-11-16179.049.95%
2021-11-15180.049.26%
2021-11-12164.047.13%
2021-11-11152.542.07%
2021-11-10154.544.61%
2021-11-09145.044.29%
2021-11-08150.044.01%
2021-11-05144.542.85%
2021-11-04140.541.02%
2021-11-03145.036.15%
2021-11-02132.033.64%
2021-11-01136.538.75%
2021-10-29124.529.85%
2021-10-28113.529.47%
2021-10-27103.520.72%
2021-10-2694.319.72%
2021-10-2592.418.58%
2021-10-2292.118.88%
2021-10-2189.716.74%
2021-10-2090.318.69%
2021-10-1989.018.31%
2021-10-1885.416.25%
2021-10-1585.015.35%
2021-10-1483.314.92%
2021-10-1383.014.42%
2021-10-1280.214.92%
2021-10-0877.512.93%
2021-10-0777.713.33%
2021-10-0677.113.74%
2021-10-0575.013.69%
2021-10-0474.713.81%
2021-10-0175.814.20%
2021-09-3077.714.83%
2021-09-2977.514.54%
2021-09-2879.315.87%
2021-09-2778.115.85%
2021-09-2478.515.63%
2021-09-2378.515.57%
2021-09-2276.514.74%
2021-09-1776.612.90%
2021-09-1674.312.21%
2021-09-1576.412.00%
2021-09-1474.011.11%
2021-09-1372.211.08%
2021-09-1072.411.20%
2021-09-0972.511.25%
2021-09-0870.811.24%
2021-09-0771.911.35%
2021-09-0671.611.54%
2021-09-0372.611.64%
2021-09-0271.211.54%
2021-09-0174.011.31%
2021-08-3174.010.99%
2021-08-3071.110.70%
2021-08-2769.510.62%
2021-08-2667.910.70%
2021-08-2567.610.77%
2021-08-2467.210.98%
2021-08-2367.810.99%
2021-08-2067.010.85%
2021-08-1967.110.94%
2021-08-1868.310.93%
2021-08-1767.811.04%
2021-08-1667.611.26%
2021-08-1368.511.33%
2021-08-1270.011.64%
2021-08-1170.011.72%
2021-08-1070.711.52%
2021-08-0971.711.27%
2021-08-0672.711.58%
2021-08-0571.911.39%
2021-08-0470.111.26%
2021-08-0369.511.33%
2021-08-0268.711.35%
2021-07-3067.811.41%
2021-07-2968.111.46%
2021-07-2868.511.60%
2021-07-2772.011.41%
2021-07-2668.710.74%
2021-07-2368.110.87%
2021-07-2268.210.75%
2021-07-2168.110.79%
2021-07-2069.010.87%
2021-07-1969.910.84%
2021-07-1670.010.94%
2021-07-1569.411.06%
2021-07-1468.911.15%
2021-07-1369.411.26%
2021-07-1270.711.15%
2021-07-0970.711.24%
2021-07-0870.710.60%
2021-07-0768.910.32%
2021-07-0669.510.30%
2021-07-0569.510.33%
2021-07-0269.010.17%
2021-07-0168.710.15%
2021-06-3068.010.16%
2021-06-2967.910.23%
2021-06-2868.110.27%
2021-06-2567.110.34%
2021-06-2467.410.42%
2021-06-2366.810.37%
2021-06-2265.710.41%
2021-06-2165.210.42%
2021-06-1867.411.66%
2021-06-1766.911.65%
2021-06-1666.911.66%
2021-06-1567.311.65%
2021-06-1166.711.65%
2021-06-1066.811.68%
2021-06-0965.911.60%
2021-06-0865.711.47%
2021-06-0765.811.47%
2021-06-0466.811.46%
2021-06-0366.611.46%
2021-06-0266.011.46%
2021-06-0166.611.47%

昇達科熱門網頁

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。