3530 晶相光


股價漲跌幅
202220212020
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
202120202019201820172016201520142013
營業毛利率34.7120.1919.9423.0929.1628.6033.1043.8349.82
營業利益率22.129.666.808.8514.4410.072.13-3.58-17.30
折舊負擔比率2.602.702.481.771.812.204.567.597.04
稅前淨利率22.389.837.949.3413.9710.752.10-1.26-15.08
股東權益報酬率30.0213.137.3410.0122.4417.131.45-0.71-4.72
資產報酬率21.5910.416.418.5017.4413.791.27-0.66-4.55
本業收入比98.8898.4785.7194.74103.3394.04100.00260.00115.62
業外獲益比1.121.8314.295.26-3.336.62-0.00-180.00-15.62
無形資產佔淨值比5.286.878.669.630.000.000.000.000.00

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30.7833.0838.4739.9825.5420.7021.2716.4020.8819.6920.6719.9119.1129.0519.2420.9021.92
營業利益率16.3717.1826.7727.7314.5812.8511.121.508.038.858.596.65-0.2414.343.248.468.25
稅前淨利率17.9017.4527.0727.8414.9512.2911.502.728.459.749.947.830.8815.153.729.697.57
本業收入比91.8098.6898.6899.6797.83104.5296.2653.3394.1290.9186.3685.11-33.3394.3888.8987.23111.43
業外獲益比8.201.320.990.332.17-4.523.7446.675.889.0913.6414.89133.335.6211.1112.77-8.57

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)
202120202019201820172016201520142013
營運現金流量(百萬)519508129143-109309-4-26-7
自由現金流量(百萬)593-180301-623-26929033-26-27
稅後淨利(百萬)74128115615720413210-5-32


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-192-150111409148519206-109-108-17171298-6939-2731101
自由現金流量(百萬)-180190-26386422542-120-127-665757287-79122-95727186
稅後淨利(百萬)105129246249118133931343575640274163730

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)399633292294203417151406702369213
營業利益(百萬)88432215618024814215-13-37
稅後淨利(百萬)74128115615720413210-5-32
EPS(完全稀釋)9.533.642.002.153.001.970.15-0.07-0.50
營收成長率(%)20.0445.1212.7818.6021.98100.2890.2473.24N/A
營業利益成長率(%)174.53106.41-13.33-27.4274.65846.67N/AN/AN/A
稅後淨利成長率(%)163.7080.13-0.64-23.0454.551220.00300.00N/AN/A
EPS成長率(%)161.8182.00-6.98-28.3352.281213.33N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)682873111410869231261929539600678662603351589492485468
營業利益(百萬)112150298301135162103848605740-184164139
稅後淨利(百萬)105129246249118133931343575640274163730
EPS(完全稀釋)1.361.673.183.221.531.721.200.160.560.740.720.520.031.020.210.550.44
去年同期營收成長率(%)-26.11-30.7719.91101.4853.8385.9940.33-10.6170.9415.1134.5524.33-25.000.000.000.00-
去年同期營業利益成長率(%)-17.04-7.41189.323662.50181.25170.0080.70-80.004900.00-28.57256.25-2.44-102.560.000.000.00-
去年同期稅後淨利成長率(%)-11.02-3.01164.521815.38174.42133.3366.07-67.502050.00-22.97250.008.11-93.330.000.000.00-
去年同期EPS成長率(%)-11.11-2.91165.001912.50173.21132.4366.67-69.231766.67-27.45242.86-5.45-93.180.000.000.00-
較上季營收成長率(%)-21.88-21.632.5817.66-26.8035.7472.36-10.17-11.502.429.7871.79-40.4119.721.443.630.00
較上季營業利益成長率(%)-25.33-49.66-1.00122.96-16.6757.281187.50-83.33-20.005.2642.504100.00-101.19425.00-60.985.130.00
較上季稅後淨利成長率(%)-18.60-47.56-1.20111.02-11.2843.01615.38-69.77-24.561.7940.001900.00-97.30362.50-56.7623.330.00
較上季EPS成長率(%)-18.56-47.48-1.24110.46-11.0543.33650.00-71.43-24.322.7838.461633.33-97.06385.71-61.8225.000.00

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(%)
2022/4-11.34-18.95-24.222019/1225.1926.6512.77
2022/367.9-10.87-26.122019/110.053.611.2
2022/1~2-7.69-35.08-35.072019/10-2.7314.6312.14
2021/12-3.92-24.9820.062019/9-11.0821.4211.83
2021/119.53-32.626.022019/816.7244.910.5
2021/10-15.22-34.1536.642019/71.6838.345.3
2021/9-15.17-18.5251.072019/6-6.7134.620.13
2021/8-3.7428.2267.852019/519.2436.67-6.34
2021/70.8677.3476.592019/45.494.33-17.0
2021/611.69103.8776.442019/3171.46-9.93-24.97
2021/56.83103.570.782019/1~2-44.27-35.45-35.45
2021/4-2.596.663.342018/122.416.4818.64
2021/350.1831.5753.952018/1110.7123.2918.89
2021/1~2-35.8371.0371.022018/103.020.7418.37
2020/12-13.6949.0545.092018/96.19.6121.03
2020/117.01116.244.582018/811.445.8622.81
2020/104.89102.1536.42018/7-1.0411.5125.85
2020/933.4987.4327.922018/6-5.2913.9928.44
2020/833.1124.8418.822018/5-8.9720.2131.57
2020/715.969.4717.572018/4-8.9340.2234.73
2020/611.49-4.019.332018/3122.5821.7932.78
2020/53.21-19.6825.632018/1~2-54.4841.6941.68
2020/4-34.75-7.244.122017/128.3917.0921.96
2020/362.6350.0370.82017/11-9.5342.1322.55
2020/1~2-11.6190.9990.992017/1012.0951.520.57

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
122.0138.0-11.59
2021Q4(百萬)2020Q4(百萬)YoY(%)
152.0155.0-1.935
2021Q3(百萬)2020Q3(百萬)YoY(%)
302.0107.0182.24

EPS較上季
2022Q1(元)2021Q4(元)比率
1.361.67-0.185

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率168.20150.9565.1356.82118.3028.9912.4118.9731.58
存貨周轉率2.203.112.372.483.004.242.822.592.85

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率30.2460.83106.35130.8743.4367.91164.9899.8279.3896.8148.1638.4410.6717.9160.2683.7565.44
存貨周轉率0.280.440.660.730.820.980.600.390.500.700.880.790.400.610.610.650.65

償債能力-近10年
202120202019201820172016201520142013
負債比0.300.270.150.110.230.220.170.080.05
金融負債(百萬)350350001300000
營收淨額(百萬)399633292294203417151406702369213
利息保障倍數248.56117.75604.01488.11472.471738.48461.160.000.00
長期銀行借款占稅後淨利比0.341.250.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)399633292294203417151406702369213
推銷費用(百萬)252021231720151212
管理費用(百萬)764641586332222119
研發費(百萬)403285240209172209180142112
推銷費用率(%)0.630.600.921.130.991.422.143.255.63
管理費用率(%)1.901.381.792.853.672.283.135.698.92
研發費用率(%)10.098.5610.4610.2810.0314.8625.6438.4852.58

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)682873111410869231261929539600678662603351589492485468
推銷費用(百萬)46685465675556655
管理費用(百萬)151921221416109111139172910019
研發費(百萬)8011410310382807866605672664752625540
推銷費用率(%)0.590.690.540.740.540.320.650.931.001.030.760.831.421.021.221.031.07
管理費用率(%)2.202.181.892.031.521.271.081.671.831.620.451.494.844.922.030.004.06
研發費用率(%)11.7313.069.259.488.886.348.4012.2410.008.2610.8810.9513.398.8312.6011.348.55

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OXOOOOOXXX
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 -122.018.56%
2022-05-18122.518.49%
2022-05-17122.018.52%
2022-05-16122.018.59%
2022-05-13122.518.65%
2022-05-12120.518.58%
2022-05-11121.518.32%
2022-05-10121.018.29%
2022-05-09122.518.16%
2022-05-06124.518.22%
2022-05-05125.017.90%
2022-05-04126.517.29%
2022-05-03119.016.81%
2022-04-29118.516.86%
2022-04-28121.517.50%
2022-04-27120.517.44%
2022-04-26120.517.77%
2022-04-25120.517.92%
2022-04-22121.018.46%
2022-04-21121.019.12%
2022-04-20121.019.22%
2022-04-19120.519.52%
2022-04-18120.519.74%
2022-04-15120.520.11%
2022-04-14120.520.70%
2022-04-13120.521.16%
2022-04-12120.023.52%
2022-04-11110.025.55%
2022-04-08100.025.20%
2022-04-0797.225.16%
2022-04-0699.025.01%
2022-04-01100.524.93%
2022-03-31101.524.79%
2022-03-30103.024.77%
2022-03-29101.024.74%
2022-03-28101.024.59%
2022-03-25102.524.65%
2022-03-24103.524.71%
2022-03-23105.524.67%
2022-03-22103.524.68%
2022-03-21102.024.69%
2022-03-18102.024.74%
2022-03-17100.524.91%
2022-03-1695.625.21%
2022-03-1595.225.37%
2022-03-1499.425.50%
2022-03-11100.025.35%
2022-03-10102.525.29%
2022-03-0999.925.40%
2022-03-0897.225.61%
2022-03-07100.026.45%
2022-03-04105.526.77%
2022-03-03107.526.71%
2022-03-02108.526.56%
2022-03-01109.026.57%
2022-02-25105.026.81%
2022-02-24103.526.96%
2022-02-23108.527.24%
2022-02-22105.527.12%
2022-02-21113.527.15%
2022-02-18115.027.52%
2022-02-17113.527.49%
2022-02-16113.527.71%
2022-02-15110.027.85%
2022-02-14110.527.85%
2022-02-11116.527.58%
2022-02-10116.027.71%
2022-02-09119.027.27%
2022-02-08119.027.35%
2022-02-07115.527.31%
2022-01-26114.527.16%
2022-01-25115.527.26%
2022-01-24116.027.45%
2022-01-21118.027.96%
2022-01-20122.528.10%
2022-01-19120.028.12%
2022-01-18122.028.13%
2022-01-17124.028.20%
2022-01-14123.027.99%
2022-01-13119.028.22%
2022-01-12120.528.53%
2022-01-11123.028.91%
2022-01-10124.528.93%
2022-01-07124.529.09%
2022-01-06126.529.49%
2022-01-05130.029.20%
2022-01-04133.529.52%
2022-01-03134.529.49%
2021-12-30136.529.54%
2021-12-29137.529.51%
2021-12-28137.029.40%
2021-12-27136.529.58%
2021-12-24137.029.39%
2021-12-23137.029.78%
2021-12-22137.029.74%
2021-12-21136.029.71%
2021-12-20134.029.69%
2021-12-17134.029.61%
2021-12-16137.029.62%
2021-12-15137.029.71%
2021-12-14133.030.27%
2021-12-13138.030.59%
2021-12-10139.030.66%
2021-12-09140.530.60%
2021-12-08144.030.83%
2021-12-07144.531.56%
2021-12-06144.030.16%
2021-12-03146.030.56%
2021-12-02137.530.11%
2021-12-01141.030.04%
2021-11-30143.031.05%
2021-11-29140.031.14%
2021-11-26138.031.48%
2021-11-25145.532.33%
2021-11-24147.532.25%
2021-11-23147.532.96%
2021-11-22153.032.30%
2021-11-19148.033.31%
2021-11-18152.033.45%
2021-11-17150.033.29%
2021-11-16144.531.92%
2021-11-15150.030.49%
2021-11-12142.028.46%
2021-11-11142.028.61%
2021-11-10141.028.43%
2021-11-09141.028.24%
2021-11-08135.029.21%
2021-11-05135.029.63%
2021-11-04137.029.09%
2021-11-03130.030.01%
2021-11-02136.533.60%
2021-11-01143.034.50%
2021-10-29141.534.36%
2021-10-28142.034.72%
2021-10-27148.533.12%
2021-10-26150.527.49%
2021-10-25137.027.15%
2021-10-22140.026.49%
2021-10-21136.526.54%
2021-10-20138.025.94%
2021-10-19139.024.38%
2021-10-18132.523.75%
2021-10-15134.023.63%
2021-10-14133.523.37%
2021-10-13129.523.51%
2021-10-12132.023.80%
2021-10-08136.523.93%
2021-10-07138.523.81%
2021-10-06131.524.13%
2021-10-05136.023.66%
2021-10-04131.525.03%
2021-10-01136.525.86%
2021-09-30145.525.76%
2021-09-29141.026.10%
2021-09-28147.027.32%
2021-09-27150.527.00%
2021-09-24153.026.82%
2021-09-23148.527.07%
2021-09-22150.026.66%
2021-09-17156.026.15%
2021-09-16153.026.30%
2021-09-15150.027.30%
2021-09-14155.026.94%
2021-09-13153.027.67%
2021-09-10158.027.18%
2021-09-09158.526.99%
2021-09-08152.027.36%
2021-09-07151.028.81%
2021-09-06151.528.16%
2021-09-03157.028.94%
2021-09-02173.529.91%
2021-09-01182.030.32%
2021-08-31176.528.84%
2021-08-30174.028.76%
2021-08-27172.028.92%
2021-08-26177.029.21%
2021-08-25177.529.17%
2021-08-24172.529.03%
2021-08-23180.527.96%
2021-08-20171.527.59%
2021-08-19171.527.92%
2021-08-18179.028.68%
2021-08-17170.028.98%
2021-08-16186.530.01%
2021-08-13189.533.63%
2021-08-12196.534.10%
2021-08-11189.035.10%
2021-08-10201.536.38%
2021-08-09187.036.71%
2021-08-06197.039.99%
2021-08-05197.041.61%
2021-08-04202.042.31%
2021-08-03211.043.83%
2021-08-02200.040.47%
2021-07-30196.539.88%
2021-07-29206.039.11%
2021-07-28197.537.76%
2021-07-27219.047.30%
2021-07-26217.544.86%
2021-07-23224.046.75%
2021-07-22222.038.88%
2021-07-21212.539.29%
2021-07-20216.546.18%
2021-07-19226.049.90%
2021-07-16236.053.15%
2021-07-15230.051.16%
2021-07-14213.048.32%
2021-07-13219.048.62%
2021-07-12222.553.90%
2021-07-09217.554.51%
2021-07-08212.050.86%
2021-07-07212.550.10%
2021-07-06193.546.74%
2021-07-05200.055.33%
2021-07-02182.052.78%
2021-07-01165.542.07%
2021-06-30161.035.65%
2021-06-29155.535.67%
2021-06-28160.539.52%
2021-06-25162.039.66%
2021-06-24164.040.29%
2021-06-23179.546.13%
2021-06-22163.546.96%
2021-06-21166.041.85%
2021-06-18184.040.31%
2021-06-17181.541.92%
2021-06-16165.037.97%
2021-06-15169.537.27%
2021-06-11169.036.73%
2021-06-10166.535.67%
2021-06-09170.034.58%
2021-06-08163.033.00%
2021-06-07166.536.49%
2021-06-04151.533.22%
2021-06-03138.027.04%
2021-06-02133.031.30%
2021-06-01131.028.24%
2021-05-31119.525.22%
2021-05-28118.027.78%
2021-05-27107.525.33%

晶相光熱門網頁

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。