3530 晶相光

EPS 年複合成長率: 26.01% (110-106)
營業利益年複合成長率: 28.94% (110-106)
本益比: 13.13
本益成長比: 0.454
總報酬本益比: 2.474
近四季EPS總合: 9.29 (1.36,1.67,3.18,3.22)
融資餘額佔股本比例：4.64%
融資使用率: 18.56%
近期收盤價: 122.0 (2022-05-19)
技術線型
股利政策 (現金股利有部份來自資本公積要注意，但是如果是只有很少比例是來自資本公積而且是有計劃性是可以的，因為這樣可以降低股東權益，提升ROE)

大家也找了
大家也看了

股價漲跌幅

	2022	2021	2020
晶相光	-9.0%	8.0%	12.0%
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)
122.0	20.63%	147.17	169.24	38.72%	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
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

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營業毛利率	34.71	20.19	19.94	23.09	29.16	28.60	33.10	43.83	49.82
營業利益率	22.12	9.66	6.80	8.85	14.44	10.07	2.13	-3.58	-17.30
折舊負擔比率	2.60	2.70	2.48	1.77	1.81	2.20	4.56	7.59	7.04
稅前淨利率	22.38	9.83	7.94	9.34	13.97	10.75	2.10	-1.26	-15.08
股東權益報酬率	30.02	13.13	7.34	10.01	22.44	17.13	1.45	-0.71	-4.72
資產報酬率	21.59	10.41	6.41	8.50	17.44	13.79	1.27	-0.66	-4.55
本業收入比	98.88	98.47	85.71	94.74	103.33	94.04	100.00	260.00	115.62
業外獲益比	1.12	1.83	14.29	5.26	-3.33	6.62	-0.00	-180.00	-15.62
無形資產佔淨值比	5.28	6.87	8.66	9.63	0.00	0.00	0.00	0.00	0.00

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

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營業毛利率	30.78	33.08	38.47	39.98	25.54	20.70	21.27	16.40	20.88	19.69	20.67	19.91	19.11	29.05	19.24	20.90	21.92
營業利益率	16.37	17.18	26.77	27.73	14.58	12.85	11.12	1.50	8.03	8.85	8.59	6.65	-0.24	14.34	3.24	8.46	8.25
稅前淨利率	17.90	17.45	27.07	27.84	14.95	12.29	11.50	2.72	8.45	9.74	9.94	7.83	0.88	15.15	3.72	9.69	7.57
本業收入比	91.80	98.68	98.68	99.67	97.83	104.52	96.26	53.33	94.12	90.91	86.36	85.11	-33.33	94.38	88.89	87.23	111.43
業外獲益比	8.20	1.32	0.99	0.33	2.17	-4.52	3.74	46.67	5.88	9.09	13.64	14.89	133.33	5.62	11.11	12.77	-8.57

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)

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營運現金流量(百萬)	519	508	129	143	-109	309	-4	-26	-7
自由現金流量(百萬)	593	-180	301	-623	-269	290	33	-26	-27
稅後淨利(百萬)	741	281	156	157	204	132	10	-5	-32

現金流量-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營運現金流量(百萬)	-192	-150	111	409	148	519	206	-109	-108	-171	71	298	-69	39	-27	31	101
自由現金流量(百萬)	-180	190	-26	386	42	25	42	-120	-127	-665	757	287	-79	122	-957	27	186
稅後淨利(百萬)	105	129	246	249	118	133	93	13	43	57	56	40	2	74	16	37	30

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)

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營收(百萬)	3996	3329	2294	2034	1715	1406	702	369	213
營業利益(百萬)	884	322	156	180	248	142	15	-13	-37
稅後淨利(百萬)	741	281	156	157	204	132	10	-5	-32
EPS(完全稀釋)	9.53	3.64	2.00	2.15	3.00	1.97	0.15	-0.07	-0.50
營收成長率(%)	20.04	45.12	12.78	18.60	21.98	100.28	90.24	73.24	N/A
營業利益成長率(%)	174.53	106.41	-13.33	-27.42	74.65	846.67	N/A	N/A	N/A
稅後淨利成長率(%)	163.70	80.13	-0.64	-23.04	54.55	1220.00	300.00	N/A	N/A
EPS成長率(%)	161.81	82.00	-6.98	-28.33	52.28	1213.33	N/A	N/A	N/A

成長能力-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收(百萬)	682	873	1114	1086	923	1261	929	539	600	678	662	603	351	589	492	485	468
營業利益(百萬)	112	150	298	301	135	162	103	8	48	60	57	40	-1	84	16	41	39
稅後淨利(百萬)	105	129	246	249	118	133	93	13	43	57	56	40	2	74	16	37	30
EPS(完全稀釋)	1.36	1.67	3.18	3.22	1.53	1.72	1.20	0.16	0.56	0.74	0.72	0.52	0.03	1.02	0.21	0.55	0.44
去年同期營收成長率(%)	-26.11	-30.77	19.91	101.48	53.83	85.99	40.33	-10.61	70.94	15.11	34.55	24.33	-25.00	0.00	0.00	0.00	-
去年同期營業利益成長率(%)	-17.04	-7.41	189.32	3662.50	181.25	170.00	80.70	-80.00	4900.00	-28.57	256.25	-2.44	-102.56	0.00	0.00	0.00	-
去年同期稅後淨利成長率(%)	-11.02	-3.01	164.52	1815.38	174.42	133.33	66.07	-67.50	2050.00	-22.97	250.00	8.11	-93.33	0.00	0.00	0.00	-
去年同期EPS成長率(%)	-11.11	-2.91	165.00	1912.50	173.21	132.43	66.67	-69.23	1766.67	-27.45	242.86	-5.45	-93.18	0.00	0.00	0.00	-
較上季營收成長率(%)	-21.88	-21.63	2.58	17.66	-26.80	35.74	72.36	-10.17	-11.50	2.42	9.78	71.79	-40.41	19.72	1.44	3.63	0.00
較上季營業利益成長率(%)	-25.33	-49.66	-1.00	122.96	-16.67	57.28	1187.50	-83.33	-20.00	5.26	42.50	4100.00	-101.19	425.00	-60.98	5.13	0.00
較上季稅後淨利成長率(%)	-18.60	-47.56	-1.20	111.02	-11.28	43.01	615.38	-69.77	-24.56	1.79	40.00	1900.00	-97.30	362.50	-56.76	23.33	0.00
較上季EPS成長率(%)	-18.56	-47.48	-1.24	110.46	-11.05	43.33	650.00	-71.43	-24.32	2.78	38.46	1633.33	-97.06	385.71	-61.82	25.00	0.00

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	-11.34	-18.95	-24.22	2019/12	25.19	26.65	12.77
2022/3	67.9	-10.87	-26.12	2019/11	0.05	3.6	11.2
2022/1~2	-7.69	-35.08	-35.07	2019/10	-2.73	14.63	12.14
2021/12	-3.92	-24.98	20.06	2019/9	-11.08	21.42	11.83
2021/11	9.53	-32.6	26.02	2019/8	16.72	44.9	10.5
2021/10	-15.22	-34.15	36.64	2019/7	1.68	38.34	5.3
2021/9	-15.17	-18.52	51.07	2019/6	-6.71	34.62	0.13
2021/8	-3.74	28.22	67.85	2019/5	19.24	36.67	-6.34
2021/7	0.86	77.34	76.59	2019/4	5.49	4.33	-17.0
2021/6	11.69	103.87	76.44	2019/3	171.46	-9.93	-24.97
2021/5	6.83	103.5	70.78	2019/1~2	-44.27	-35.45	-35.45
2021/4	-2.5	96.6	63.34	2018/12	2.4	16.48	18.64
2021/3	50.18	31.57	53.95	2018/11	10.71	23.29	18.89
2021/1~2	-35.83	71.03	71.02	2018/10	3.02	0.74	18.37
2020/12	-13.69	49.05	45.09	2018/9	6.1	9.61	21.03
2020/11	7.01	116.2	44.58	2018/8	11.44	5.86	22.81
2020/10	4.89	102.15	36.4	2018/7	-1.04	11.51	25.85
2020/9	33.49	87.43	27.92	2018/6	-5.29	13.99	28.44
2020/8	33.11	24.84	18.82	2018/5	-8.97	20.21	31.57
2020/7	15.96	9.47	17.57	2018/4	-8.93	40.22	34.73
2020/6	11.49	-4.0	19.33	2018/3	122.58	21.79	32.78
2020/5	3.21	-19.68	25.63	2018/1~2	-54.48	41.69	41.68
2020/4	-34.75	-7.2	44.12	2017/12	8.39	17.09	21.96
2020/3	62.63	50.03	70.8	2017/11	-9.53	42.13	22.55
2020/1~2	-11.61	90.99	90.99	2017/10	12.09	51.5	20.57

稅前淨利較去年同期

2022Q1(百萬)	2021Q1(百萬)	YoY(%)
122.0	138.0	-11.59
2021Q4(百萬)	2020Q4(百萬)	YoY(%)
152.0	155.0	-1.935
2021Q3(百萬)	2020Q3(百萬)	YoY(%)
302.0	107.0	182.24

EPS較上季

2022Q1(元)	2021Q4(元)	比率
1.36	1.67	-0.185

應收帳周轉率和存貨周轉率-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
應收帳款周轉率	168.20	150.95	65.13	56.82	118.30	28.99	12.41	18.97	31.58
存貨周轉率	2.20	3.11	2.37	2.48	3.00	4.24	2.82	2.59	2.85

應收帳周轉率和存貨周轉率-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
應收帳款周轉率	30.24	60.83	106.35	130.87	43.43	67.91	164.98	99.82	79.38	96.81	48.16	38.44	10.67	17.91	60.26	83.75	65.44
存貨周轉率	0.28	0.44	0.66	0.73	0.82	0.98	0.60	0.39	0.50	0.70	0.88	0.79	0.40	0.61	0.61	0.65	0.65

償債能力-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
負債比	0.30	0.27	0.15	0.11	0.23	0.22	0.17	0.08	0.05
金融負債(百萬)	350	350	0	0	130	0	0	0	0
營收淨額(百萬)	3996	3329	2294	2034	1715	1406	702	369	213
利息保障倍數	248.56	117.75	604.01	488.11	472.47	1738.48	461.16	0.00	0.00
長期銀行借款占稅後淨利比	0.34	1.25	0.00	0.00	0.00	0.00	0.00	0.00	0.00

成本指標-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營收淨額(百萬)	3996	3329	2294	2034	1715	1406	702	369	213
推銷費用(百萬)	25	20	21	23	17	20	15	12	12
管理費用(百萬)	76	46	41	58	63	32	22	21	19
研發費(百萬)	403	285	240	209	172	209	180	142	112
推銷費用率(%)	0.63	0.60	0.92	1.13	0.99	1.42	2.14	3.25	5.63
管理費用率(%)	1.90	1.38	1.79	2.85	3.67	2.28	3.13	5.69	8.92
研發費用率(%)	10.09	8.56	10.46	10.28	10.03	14.86	25.64	38.48	52.58

成本指標-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收淨額(百萬)	682	873	1114	1086	923	1261	929	539	600	678	662	603	351	589	492	485	468
推銷費用(百萬)	4	6	6	8	5	4	6	5	6	7	5	5	5	6	6	5	5
管理費用(百萬)	15	19	21	22	14	16	10	9	11	11	3	9	17	29	10	0	19
研發費(百萬)	80	114	103	103	82	80	78	66	60	56	72	66	47	52	62	55	40
推銷費用率(%)	0.59	0.69	0.54	0.74	0.54	0.32	0.65	0.93	1.00	1.03	0.76	0.83	1.42	1.02	1.22	1.03	1.07
管理費用率(%)	2.20	2.18	1.89	2.03	1.52	1.27	1.08	1.67	1.83	1.62	0.45	1.49	4.84	4.92	2.03	0.00	4.06
研發費用率(%)	11.73	13.06	9.25	9.48	8.88	6.34	8.40	12.24	10.00	8.26	10.88	10.95	13.39	8.83	12.60	11.34	8.55

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
3530-晶相光	O	X	O	O	O	O	O	X	X	X
	4年	7.82億	46.17%	29.3%	0.0%	88.75%	178百萬	15.08%

融資使用率

日期	股價	融資使用率
2022-05-19 -	122.0	18.56%
2022-05-18	122.5	18.49%
2022-05-17	122.0	18.52%
2022-05-16	122.0	18.59%
2022-05-13	122.5	18.65%
2022-05-12	120.5	18.58%
2022-05-11	121.5	18.32%
2022-05-10	121.0	18.29%
2022-05-09	122.5	18.16%
2022-05-06	124.5	18.22%
2022-05-05	125.0	17.90%
2022-05-04	126.5	17.29%
2022-05-03	119.0	16.81%
2022-04-29	118.5	16.86%
2022-04-28	121.5	17.50%
2022-04-27	120.5	17.44%
2022-04-26	120.5	17.77%
2022-04-25	120.5	17.92%
2022-04-22	121.0	18.46%
2022-04-21	121.0	19.12%
2022-04-20	121.0	19.22%
2022-04-19	120.5	19.52%
2022-04-18	120.5	19.74%
2022-04-15	120.5	20.11%
2022-04-14	120.5	20.70%
2022-04-13	120.5	21.16%
2022-04-12	120.0	23.52%
2022-04-11	110.0	25.55%
2022-04-08	100.0	25.20%
2022-04-07	97.2	25.16%
2022-04-06	99.0	25.01%
2022-04-01	100.5	24.93%
2022-03-31	101.5	24.79%
2022-03-30	103.0	24.77%
2022-03-29	101.0	24.74%
2022-03-28	101.0	24.59%
2022-03-25	102.5	24.65%
2022-03-24	103.5	24.71%
2022-03-23	105.5	24.67%
2022-03-22	103.5	24.68%
2022-03-21	102.0	24.69%
2022-03-18	102.0	24.74%
2022-03-17	100.5	24.91%
2022-03-16	95.6	25.21%
2022-03-15	95.2	25.37%
2022-03-14	99.4	25.50%
2022-03-11	100.0	25.35%
2022-03-10	102.5	25.29%
2022-03-09	99.9	25.40%
2022-03-08	97.2	25.61%
2022-03-07	100.0	26.45%
2022-03-04	105.5	26.77%
2022-03-03	107.5	26.71%
2022-03-02	108.5	26.56%
2022-03-01	109.0	26.57%
2022-02-25	105.0	26.81%
2022-02-24	103.5	26.96%
2022-02-23	108.5	27.24%
2022-02-22	105.5	27.12%
2022-02-21	113.5	27.15%
2022-02-18	115.0	27.52%
2022-02-17	113.5	27.49%
2022-02-16	113.5	27.71%
2022-02-15	110.0	27.85%
2022-02-14	110.5	27.85%
2022-02-11	116.5	27.58%
2022-02-10	116.0	27.71%
2022-02-09	119.0	27.27%
2022-02-08	119.0	27.35%
2022-02-07	115.5	27.31%
2022-01-26	114.5	27.16%
2022-01-25	115.5	27.26%
2022-01-24	116.0	27.45%
2022-01-21	118.0	27.96%
2022-01-20	122.5	28.10%
2022-01-19	120.0	28.12%
2022-01-18	122.0	28.13%
2022-01-17	124.0	28.20%
2022-01-14	123.0	27.99%
2022-01-13	119.0	28.22%
2022-01-12	120.5	28.53%
2022-01-11	123.0	28.91%
2022-01-10	124.5	28.93%
2022-01-07	124.5	29.09%
2022-01-06	126.5	29.49%
2022-01-05	130.0	29.20%
2022-01-04	133.5	29.52%
2022-01-03	134.5	29.49%
2021-12-30	136.5	29.54%
2021-12-29	137.5	29.51%
2021-12-28	137.0	29.40%
2021-12-27	136.5	29.58%
2021-12-24	137.0	29.39%
2021-12-23	137.0	29.78%
2021-12-22	137.0	29.74%
2021-12-21	136.0	29.71%
2021-12-20	134.0	29.69%
2021-12-17	134.0	29.61%
2021-12-16	137.0	29.62%
2021-12-15	137.0	29.71%
2021-12-14	133.0	30.27%
2021-12-13	138.0	30.59%
2021-12-10	139.0	30.66%
2021-12-09	140.5	30.60%
2021-12-08	144.0	30.83%
2021-12-07	144.5	31.56%
2021-12-06	144.0	30.16%
2021-12-03	146.0	30.56%
2021-12-02	137.5	30.11%
2021-12-01	141.0	30.04%
2021-11-30	143.0	31.05%
2021-11-29	140.0	31.14%
2021-11-26	138.0	31.48%
2021-11-25	145.5	32.33%
2021-11-24	147.5	32.25%
2021-11-23	147.5	32.96%
2021-11-22	153.0	32.30%
2021-11-19	148.0	33.31%
2021-11-18	152.0	33.45%
2021-11-17	150.0	33.29%
2021-11-16	144.5	31.92%
2021-11-15	150.0	30.49%
2021-11-12	142.0	28.46%
2021-11-11	142.0	28.61%
2021-11-10	141.0	28.43%
2021-11-09	141.0	28.24%
2021-11-08	135.0	29.21%
2021-11-05	135.0	29.63%
2021-11-04	137.0	29.09%
2021-11-03	130.0	30.01%
2021-11-02	136.5	33.60%
2021-11-01	143.0	34.50%
2021-10-29	141.5	34.36%
2021-10-28	142.0	34.72%
2021-10-27	148.5	33.12%
2021-10-26	150.5	27.49%
2021-10-25	137.0	27.15%
2021-10-22	140.0	26.49%
2021-10-21	136.5	26.54%
2021-10-20	138.0	25.94%
2021-10-19	139.0	24.38%
2021-10-18	132.5	23.75%
2021-10-15	134.0	23.63%
2021-10-14	133.5	23.37%
2021-10-13	129.5	23.51%
2021-10-12	132.0	23.80%
2021-10-08	136.5	23.93%
2021-10-07	138.5	23.81%
2021-10-06	131.5	24.13%
2021-10-05	136.0	23.66%
2021-10-04	131.5	25.03%
2021-10-01	136.5	25.86%
2021-09-30	145.5	25.76%
2021-09-29	141.0	26.10%
2021-09-28	147.0	27.32%
2021-09-27	150.5	27.00%
2021-09-24	153.0	26.82%
2021-09-23	148.5	27.07%
2021-09-22	150.0	26.66%
2021-09-17	156.0	26.15%
2021-09-16	153.0	26.30%
2021-09-15	150.0	27.30%
2021-09-14	155.0	26.94%
2021-09-13	153.0	27.67%
2021-09-10	158.0	27.18%
2021-09-09	158.5	26.99%
2021-09-08	152.0	27.36%
2021-09-07	151.0	28.81%
2021-09-06	151.5	28.16%
2021-09-03	157.0	28.94%
2021-09-02	173.5	29.91%
2021-09-01	182.0	30.32%
2021-08-31	176.5	28.84%
2021-08-30	174.0	28.76%
2021-08-27	172.0	28.92%
2021-08-26	177.0	29.21%
2021-08-25	177.5	29.17%
2021-08-24	172.5	29.03%
2021-08-23	180.5	27.96%
2021-08-20	171.5	27.59%
2021-08-19	171.5	27.92%
2021-08-18	179.0	28.68%
2021-08-17	170.0	28.98%
2021-08-16	186.5	30.01%
2021-08-13	189.5	33.63%
2021-08-12	196.5	34.10%
2021-08-11	189.0	35.10%
2021-08-10	201.5	36.38%
2021-08-09	187.0	36.71%
2021-08-06	197.0	39.99%
2021-08-05	197.0	41.61%
2021-08-04	202.0	42.31%
2021-08-03	211.0	43.83%
2021-08-02	200.0	40.47%
2021-07-30	196.5	39.88%
2021-07-29	206.0	39.11%
2021-07-28	197.5	37.76%
2021-07-27	219.0	47.30%
2021-07-26	217.5	44.86%
2021-07-23	224.0	46.75%
2021-07-22	222.0	38.88%
2021-07-21	212.5	39.29%
2021-07-20	216.5	46.18%
2021-07-19	226.0	49.90%
2021-07-16	236.0	53.15%
2021-07-15	230.0	51.16%
2021-07-14	213.0	48.32%
2021-07-13	219.0	48.62%
2021-07-12	222.5	53.90%
2021-07-09	217.5	54.51%
2021-07-08	212.0	50.86%
2021-07-07	212.5	50.10%
2021-07-06	193.5	46.74%
2021-07-05	200.0	55.33%
2021-07-02	182.0	52.78%
2021-07-01	165.5	42.07%
2021-06-30	161.0	35.65%
2021-06-29	155.5	35.67%
2021-06-28	160.5	39.52%
2021-06-25	162.0	39.66%
2021-06-24	164.0	40.29%
2021-06-23	179.5	46.13%
2021-06-22	163.5	46.96%
2021-06-21	166.0	41.85%
2021-06-18	184.0	40.31%
2021-06-17	181.5	41.92%
2021-06-16	165.0	37.97%
2021-06-15	169.5	37.27%
2021-06-11	169.0	36.73%
2021-06-10	166.5	35.67%
2021-06-09	170.0	34.58%
2021-06-08	163.0	33.00%
2021-06-07	166.5	36.49%
2021-06-04	151.5	33.22%
2021-06-03	138.0	27.04%
2021-06-02	133.0	31.30%
2021-06-01	131.0	28.24%
2021-05-31	119.5	25.22%
2021-05-28	118.0	27.78%
2021-05-27	107.5	25.33%