3527 聚積


股價漲跌幅
202220212020
聚積-16.0%75.0%12.0%
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)
152.5 23.23% 187.93 216.12 41.72% 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46.2234.2333.4634.2028.1032.8132.4834.0632.16
營業利益率18.471.188.5010.474.819.255.528.506.14
折舊負擔比率3.464.522.141.311.401.611.922.242.46
稅前淨利率19.633.378.9310.755.598.295.8110.397.65
股東權益報酬率22.443.0810.9113.657.4711.266.3911.979.00
資產報酬率17.782.558.599.765.108.414.828.686.67
本業收入比94.0634.3895.2297.2086.18112.1494.9282.0680.00
業外獲益比5.9465.624.782.8013.82-11.655.0818.3920.00
無形資產佔淨值比2.412.812.692.900.000.000.000.000.00

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50.4350.2352.8839.4538.8136.3132.3534.8433.2031.1831.0235.5035.4832.6334.2735.3534.19
營業利益率17.9519.2428.0315.674.203.68-0.67-4.213.555.474.7512.789.849.0211.5112.038.65
稅前淨利率21.8921.0428.8516.076.237.39-0.180.623.865.254.3113.2711.6310.129.4112.5010.80
本業收入比81.9991.5097.3496.9966.6751.22300.00-750.0090.48105.88107.1496.3083.9589.23122.0896.1979.73
業外獲益比18.018.502.992.2633.3351.22-200.00850.009.52-2.94-10.713.7014.8110.77-22.083.8120.27

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)70518137520776-26152125175
自由現金流量(百萬)52850245142-15-7843939
稅後淨利(百萬)56468230268140198114181159


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-21284231143471026042-2394-602489215084-9771
自由現金流量(百萬)-4024618599-2963-21-279-772664613165-10046
稅後淨利(百萬)1301392681263134313174027976657719644

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)317519012806298527162491203321472155
營業利益(百萬)58622239312131231112183132
稅後淨利(百萬)56468230268140198114181159
EPS(完全稀釋)12.631.605.596.554.026.013.485.484.81
營收成長率(%)67.02-32.25-6.009.909.0322.53-5.31-0.37N/A
營業利益成長率(%)2563.64-90.79-23.40138.17-43.29106.25-38.8038.64N/A
稅後淨利成長率(%)729.41-70.43-14.1891.43-29.2973.68-37.0213.84N/A
EPS成長率(%)689.38-71.38-14.6662.94-33.1172.70-36.5013.93N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)7357291044826576561441351548657642814693641818841684
營業利益(百萬)1321402931292421-3-1519363010468589410159
稅後淨利(百萬)1301392681263134313174027976657719644
EPS(完全稀釋)2.923.126.022.840.710.810.080.330.420.970.662.381.621.491.802.751.29
去年同期營收成長率(%)27.6029.95136.73135.335.11-14.61-31.31-56.88-20.922.50-21.52-3.211.320.000.000.00-
兩季平均(YOY)營收成長率(%)28.7783.34136.0370.22-4.75-22.96-44.09-38.90-9.21-9.51-12.37-0.940.660.000.00--
去年同期EPS成長率(%)311.27285.197425.00760.6169.05-16.49-87.88-86.13-74.07-34.90-63.33-13.4525.580.000.000.00-
兩季平均(YOY)EPS成長率(%)298.233855.094092.80414.8326.28-52.18-87.00-80.10-54.48-49.11-38.396.0612.790.000.00--
較上季營收成長率(%)0.82-30.1726.3943.402.6727.2125.64-35.95-16.592.34-21.1317.468.11-21.64-2.7322.950.00
較上季EPS成長率(%)-6.41-48.17111.97300.00-12.35912.50-75.76-21.43-56.7046.97-72.2746.918.72-17.22-34.55113.180.00

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(%)
2022/416.1429.1328.062019/1217.7114.87-6.0
2022/344.9922.1727.572019/11-1.99-1.1-7.59
2022/1~2-17.2231.3831.382019/10-10.51-5.95-8.11
2021/12-1.6311.8966.992019/913.95-23.26-8.32
2021/11-11.6318.0773.672019/81.92-23.08-6.08
2021/10-21.3467.9681.022019/7-26.0-17.81-3.51
2021/9-2.2585.0182.562019/6-7.68-0.0-1.21
2021/8-5.22141.0282.182019/520.181.28-1.48
2021/725.28213.4573.892019/4-6.72-11.3-2.32
2021/66.0131.2355.912019/332.12-1.191.31
2021/54.37129.5243.72019/1~2-13.482.922.91
2021/49.88145.1928.072018/121.33-17.249.92
2021/363.4314.285.212018/11-6.79-12.8812.73
2021/1~2-23.92-0.36-0.352018/10-26.990.3615.47
2020/123.79-14.98-32.232018/914.2116.1317.15
2020/1125.7-3.58-33.862018/88.8915.1717.31
2020/10-13.36-24.82-36.52018/7-9.964.2117.64
2020/927.34-22.36-37.642018/6-6.4924.2320.13
2020/823.25-30.52-39.512018/55.2544.9819.27
2020/7-7.57-42.54-40.592018/43.915.7913.18
2020/65.21-54.0-40.332018/366.5415.4112.16
2020/511.49-59.64-37.312018/1~2-37.8410.1810.18
2020/4-48.78-56.5-30.292017/126.6821.189.0
2020/341.17-20.78-21.02017/117.3718.967.88
2020/1~2-22.66-21.14-21.142017/10-15.519.86.81

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
161.036.0347.22
2021Q4(百萬)2020Q4(百萬)YoY(%)
153.041.0273.17
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
2.923.12-0.064

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.282.974.154.184.105.325.095.357.25
存貨周轉率2.662.152.783.103.493.854.424.404.75

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.860.731.011.000.871.000.920.610.810.940.851.060.960.780.871.020.94
存貨周轉率0.480.540.820.860.610.600.450.350.600.710.650.760.620.610.810.870.81

償債能力-近10年
202120202019201820172016201520142013
負債比0.240.170.190.230.360.290.220.280.27
金融負債(百萬)00010442452525
營收淨額(百萬)317519012806298527162491203321472155
利息保障倍數752.6669.81321.1589.5093.24183.40157.90364.94291.28
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)317519012806298527162491203321472155
推銷費用(百萬)12190123125120145150142152
管理費用(百萬)16597121130120139125117110
研發費(百萬)595442458452393302272291296
推銷費用率(%)3.814.734.384.194.425.827.386.617.05
管理費用率(%)5.205.104.314.364.425.586.155.455.10
研發費用率(%)18.7423.2516.3215.1414.4712.1213.3813.5513.74

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)7357291044826576561441351548657642814693641818841684
推銷費用(百萬)3039332822232221242931313228283633
管理費用(百萬)4543593726272222262629343222373932
研發費(百萬)16414416713215113310297111115109121114102120121109
推銷費用率(%)4.085.353.163.393.824.104.995.984.384.414.833.814.624.373.424.284.82
管理費用率(%)6.125.905.654.484.514.814.996.274.743.964.524.184.623.434.524.644.68
研發費用率(%)22.3119.7516.0015.9826.2223.7123.1327.6420.2617.5016.9814.8616.4515.9114.6714.3915.94

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
3527-聚積OXXOOOOXOO
15年4.44億67.46%30.43%0.0%301.80%637百萬19.68%

融資使用率
日期股價融資使用率
2022-05-24 -152.529.98%
2022-05-23157.030.07%
2022-05-20163.030.35%
2022-05-19162.530.32%
2022-05-18163.029.87%
2022-05-17165.029.83%
2022-05-16161.028.65%
2022-05-13160.028.31%
2022-05-12153.528.32%
2022-05-11160.028.25%
2022-05-10158.528.23%
2022-05-09148.526.29%
2022-05-06154.526.35%
2022-05-05155.526.34%
2022-05-04152.525.24%
2022-05-03153.027.78%
2022-04-29153.027.98%
2022-04-28145.527.12%
2022-04-27132.526.04%
2022-04-26139.028.43%
2022-04-25140.528.60%
2022-04-22150.529.64%
2022-04-21153.529.40%
2022-04-20151.529.33%
2022-04-19151.029.26%
2022-04-18151.028.96%
2022-04-15151.028.95%
2022-04-14155.529.07%
2022-04-13156.029.20%
2022-04-12150.028.03%
2022-04-11153.528.43%
2022-04-08156.528.20%
2022-04-07153.028.29%
2022-04-06159.028.16%
2022-04-01162.028.14%
2022-03-31160.028.24%
2022-03-30164.028.14%
2022-03-29164.027.78%
2022-03-28159.527.89%
2022-03-25162.527.96%
2022-03-24165.028.01%
2022-03-23167.028.01%
2022-03-22163.028.15%
2022-03-21163.028.23%
2022-03-18161.028.16%
2022-03-17157.528.49%
2022-03-16152.528.87%
2022-03-15152.028.71%
2022-03-14166.029.62%
2022-03-11167.029.75%
2022-03-10168.529.72%
2022-03-09167.029.66%
2022-03-08165.029.66%
2022-03-07170.029.94%
2022-03-04178.530.08%
2022-03-03183.530.91%
2022-03-02186.030.30%
2022-03-01183.530.38%
2022-02-25178.530.16%
2022-02-24176.030.05%
2022-02-23187.530.88%
2022-02-22182.531.46%
2022-02-21192.532.42%
2022-02-18191.532.60%
2022-02-17191.531.28%
2022-02-16192.030.96%
2022-02-15181.029.59%
2022-02-14180.030.17%
2022-02-11182.030.21%
2022-02-10180.030.73%
2022-02-09181.531.44%
2022-02-08176.531.44%
2022-02-07169.531.99%
2022-01-26167.031.98%
2022-01-25168.532.99%
2022-01-24173.533.26%
2022-01-21175.033.02%
2022-01-20183.533.76%
2022-01-19175.533.25%
2022-01-18177.533.67%
2022-01-17181.533.60%
2022-01-14177.033.42%
2022-01-13181.033.09%
2022-01-12181.032.96%
2022-01-11171.531.97%
2022-01-10173.533.16%
2022-01-07173.033.05%
2022-01-06170.533.57%
2022-01-05177.034.14%
2022-01-04178.533.89%
2022-01-03182.033.28%
2021-12-30182.033.30%
2021-12-29181.033.51%
2021-12-28178.533.82%
2021-12-27181.534.54%
2021-12-24182.534.53%
2021-12-23185.534.38%
2021-12-22183.534.49%
2021-12-21186.034.55%
2021-12-20183.034.67%
2021-12-17185.034.98%
2021-12-16190.035.38%
2021-12-15187.036.41%
2021-12-14183.536.76%
2021-12-13186.536.60%
2021-12-10192.036.61%
2021-12-09195.536.38%
2021-12-08210.035.29%
2021-12-07199.036.06%
2021-12-06200.535.81%
2021-12-03201.535.62%
2021-12-02193.535.96%
2021-12-01200.035.12%
2021-11-30195.035.50%
2021-11-29193.035.15%
2021-11-26188.035.28%
2021-11-25193.036.86%
2021-11-24196.037.28%
2021-11-23203.536.72%
2021-11-22201.533.90%
2021-11-19200.034.33%
2021-11-18198.533.82%
2021-11-17207.033.88%
2021-11-16202.033.69%
2021-11-15200.033.26%
2021-11-12190.033.94%
2021-11-11188.534.19%
2021-11-10192.533.60%
2021-11-09186.034.26%
2021-11-08187.533.82%
2021-11-05192.034.49%
2021-11-04213.038.35%
2021-11-03212.536.97%
2021-11-02214.537.18%
2021-11-01225.039.55%
2021-10-29215.540.07%
2021-10-28219.543.30%
2021-10-27209.539.18%
2021-10-26205.038.28%
2021-10-25215.040.05%
2021-10-22220.542.12%
2021-10-21200.541.57%
2021-10-20194.042.65%
2021-10-19189.038.64%
2021-10-18179.040.63%
2021-10-15183.039.99%
2021-10-14179.039.89%
2021-10-13177.540.04%
2021-10-12177.539.99%
2021-10-08181.039.78%
2021-10-07185.039.42%
2021-10-06174.040.19%
2021-10-05189.041.49%
2021-10-04174.040.26%
2021-10-01183.539.97%
2021-09-30183.541.26%
2021-09-29184.043.80%
2021-09-28203.046.58%
2021-09-27206.046.86%
2021-09-24213.545.24%
2021-09-23194.544.64%
2021-09-22193.542.84%
2021-09-17195.539.50%
2021-09-16215.535.78%
2021-09-15208.531.97%
2021-09-14216.534.17%
2021-09-13225.034.36%
2021-09-10230.034.78%
2021-09-09255.530.98%
2021-09-08239.032.96%
2021-09-07247.033.72%
2021-09-06257.036.46%
2021-09-03275.538.31%
2021-09-02265.037.89%
2021-09-01270.539.02%
2021-08-31257.039.31%
2021-08-30245.539.77%
2021-08-27231.540.79%
2021-08-26251.043.61%
2021-08-25265.043.95%
2021-08-24249.052.83%
2021-08-23226.552.56%
2021-08-20215.057.97%
2021-08-19207.051.34%
2021-08-18188.544.29%
2021-08-17171.540.67%
2021-08-16176.040.40%
2021-08-13163.039.22%
2021-08-12161.038.08%
2021-08-11165.042.45%
2021-08-10176.542.35%
2021-08-09160.537.58%
2021-08-06160.036.31%
2021-08-05162.037.28%
2021-08-04164.037.64%
2021-08-03168.037.30%
2021-08-02170.538.24%
2021-07-30156.535.21%
2021-07-29164.535.05%
2021-07-28160.534.44%
2021-07-27158.039.75%
2021-07-26169.042.77%
2021-07-23173.546.81%
2021-07-22158.039.86%
2021-07-21158.041.72%
2021-07-20152.038.92%
2021-07-19151.040.52%
2021-07-16154.045.89%
2021-07-15155.546.61%
2021-07-14151.546.74%
2021-07-13138.041.35%
2021-07-12143.046.29%
2021-07-09136.048.88%
2021-07-08124.539.00%
2021-07-07127.537.00%
2021-07-06116.029.35%
2021-07-05120.029.36%
2021-07-02117.529.28%
2021-07-01117.529.03%
2021-06-30113.529.84%
2021-06-29112.030.12%
2021-06-28115.027.70%
2021-06-25113.528.08%
2021-06-24114.028.79%
2021-06-23113.029.55%
2021-06-22110.530.06%
2021-06-21113.530.45%
2021-06-18114.530.41%
2021-06-17116.531.88%
2021-06-16112.031.60%
2021-06-15113.031.56%
2021-06-11111.531.07%
2021-06-10113.031.55%
2021-06-09115.531.52%
2021-06-08111.531.76%
2021-06-07113.532.07%
2021-06-04105.527.24%
2021-06-03105.026.84%
2021-06-02103.527.21%
2021-06-01106.027.15%

聚積熱門網頁

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。