3535 晶彩科


股價漲跌幅
20222021202020192018
晶彩科69.0%-11.0%77.0%40.0%34.0%
0050-15.78%3.82%50.48%14.17%-5.71%


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)
30.6 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27.8720.6029.4124.4722.2522.7628.9224.6421.872.06
營業利益率9.03-3.137.713.62-7.403.875.45-5.23-29.18-49.33
折舊負擔比率0.851.050.791.763.082.844.986.4810.0012.31
稅前淨利率7.14-8.836.635.48-12.240.645.17-4.15-31.12-70.32
股東權益報酬率10.49-10.7712.179.82-14.690.885.83-4.05-11.85-17.86
資產報酬率4.48-4.065.013.85-6.060.883.19-1.88-6.81-11.20
本業收入比125.7435.64116.2466.6760.63600.00105.66125.8193.8970.18
業外獲益比-26.7364.36-16.2434.5239.37-500.00-5.66-25.816.1129.82
無形資產佔淨值比0.140.040.140.140.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率40.6231.1325.7728.8926.0623.072.7819.8929.8530.7329.5728.5129.6933.2721.3521.1424.6726.5811.9322.83
營業利益率15.9813.723.452.3811.69-12.96-11.612.9610.06-20.121.418.2015.929.176.18-6.662.453.66-10.97-20.70
稅前淨利率25.0612.043.06-6.2411.93-23.46-20.65-2.4112.17-35.361.199.6516.2610.986.225.91-3.400.92-12.85-18.62
本業收入比63.16112.77111.11-40.0096.6754.9555.81-140.0082.0557.35100.0085.4597.6682.2296.88-116.67-72.73425.0083.87110.34
業外獲益比35.79-14.89-11.11133.331.6745.0544.19240.0017.9542.65-0.0014.552.3415.560.00216.67163.64-325.0016.13-10.34

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)431273-37274-175284-139-130101111
自由現金流量(百萬)447235-27168-88148-149-1447740
稅後淨利(百萬)97-10211684-129853-37-116-204


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-16584112129106269809-8646-16122-18852395-16-15723-20-62
自由現金流量(百萬)-16410311312510524285-2-9139-7123-180254234-2842168-38
稅後淨利(百萬)86479-1556-88-43-938-69255128453118-112-31-29

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)1409114217661538103814071024741420325
營業利益(百萬)127-3613656-775456-39-123-160
稅後淨利(百萬)97-10211684-129853-37-116-204
EPS(完全稀釋)1.22-1.291.461.06-1.630.100.62-0.46-1.480.00
營收成長率(%)23.38-35.3314.8248.17-26.2337.4038.1976.4329.23N/A
營業利益成長率(%)N/AN/A142.86N/AN/A-3.57N/AN/AN/AN/A
稅後淨利成長率(%)195.10N/A38.10165.12N/A-84.91243.24N/AN/AN/A
EPS成長率(%)N/AN/A37.74N/AN/A-83.87N/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)377390287234499387210227318193216569787409507312310457239155
營業利益(百萬)605310658-50-24732-393471253731-21817-26-32
稅後淨利(百萬)86479-1556-88-43-938-69255128453118-112-31-29
EPS(完全稀釋)1.090.590.11-0.180.71-1.11-0.55-0.110.48-0.870.030.691.620.570.400.23-0.130.03-0.39-0.37
去年同期營收成長率(%)-24.450.7836.673.0856.92100.52-2.78-60.11-59.59-52.81-57.4082.37153.87-10.50112.13101.29----
去年同期營業利益成長率(%)3.45206.00141.67-14.2981.25-28.21-900.00-85.11-74.40-205.41-90.32323.811462.50117.65219.2334.38----
去年同期稅後淨利成長率(%)53.57153.41120.93-66.6747.37-27.54-2250.00-116.36-70.31-253.33-93.55205.561263.642150.00200.00162.07----
去年同期EPS成長率(%)53.52153.15120.00-63.6447.92-27.59-1933.33-115.94-70.37-252.63-92.50200.001346.151800.00202.56162.16----
較上季營收成長率(%)-3.3335.8922.65-53.1128.9484.29-7.49-28.6264.77-10.65-62.04-27.7092.42-19.3362.500.65-32.1791.2154.19-
較上季營業利益成長率(%)13.21430.0066.67-89.66216.00-108.33-442.86-78.12182.05-1400.00-93.62-62.40237.8419.35247.62-362.50-52.94165.3818.75-
較上季稅後淨利成長率(%)82.98422.22160.00-126.79163.64-104.65-377.78-123.68155.07-3550.00-96.36-57.03184.4445.1672.22263.64-650.00106.45-6.90-
較上季EPS成長率(%)84.75436.36161.11-125.35163.96-101.82-400.00-122.92155.17-3000.00-95.65-57.41184.2142.5073.91276.92-533.33107.69-5.41-

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(%)
2022/4-16.41132.97-1.072019/12-10.74-64.3414.83
2022/31036.5544.5-24.392019/11918.33-5.9129.7
2022/1~2-81.31-59.2-59.22019/10-79.2-84.6732.78
2021/1266.7998.4823.452019/93.47-74.1539.25
2021/11-13.42-52.2117.372019/8-64.88-77.1460.4
2021/10202.9133.4834.982019/749.99-6.9895.61
2021/9-53.67-48.1535.152019/6-47.71-25.03117.99
2021/8-48.95132.8344.342019/5-50.343.93149.48
2021/799.1966.639.392019/46.86267.72179.14
2021/627.8422.7734.462019/3-2.2778.81153.96
2021/5-25.63-28.8336.112019/1~278.33244.68244.67
2021/4-48.1526.4451.332018/12135.5421.8248.13
2021/318.695.2256.72018/1165.830.1454.4
2021/1~2-25.92108.12108.112018/10-64.93-59.7262.0
2020/12-59.84-1.18-35.352018/9-8.49160.7294.38
2020/11141.87119.63-37.122018/842.91103.0485.57
2020/1017.65824.69-46.742018/720.979.1481.58
2020/9108.0263.39-52.022018/60.38-7.4582.12
2020/8-63.47-18.72-55.492018/526.942064.13131.43
2020/746.78-21.85-56.592018/4-48.03207.3185.01
2020/6-25.89-20.14-59.822018/3184.29124.6566.21
2020/532.12-43.65-62.452018/1~2-26.2226.5126.5
2020/4-56.85-78.81-65.172017/1293.6230.51-26.22
2020/377.07-47.51-59.562017/11-33.3-63.21-33.14
2020/1~229.44-67.1-67.12017/10126.999.57-24.49

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
95.060.058.333
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
1.090.590.8474

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率2.891.692.291.881.462.101.631.841.340.72
存貨周轉率3.412.852.341.882.033.222.091.761.121.06

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.560.630.540.680.610.510.550.510.390.37
金融負債(百萬)459722726755609590566327363516
營收淨額(百萬)1409114217661538103814071024741420325
利息保障倍數14.37-8.0911.007.50-11.611.815.96-3.71-12.13-18.53
長期銀行借款占稅後淨利比3.053.093.094.7120.7520.754.490.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)1409114217661538103814071024741420325
推銷費用(百萬)43296138384034293526
管理費用(百萬)67607279665860514853
研發費(百萬)16314418419617915114614213288
推銷費用率(%)3.052.543.452.473.662.843.323.918.338.00
管理費用率(%)4.765.254.085.146.364.125.866.8811.4316.31
研發費用率(%)11.5712.6110.4212.7417.2410.7314.2619.1631.4327.08

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)377390287234499387210227318193216569787409507312310457239155
推銷費用(百萬)17910915137186816301298811108
管理費用(百萬)132113161716131517121620241919251618213
研發費(百萬)5447413936373534383844485353485342544346
推銷費用率(%)4.512.313.483.853.013.363.330.442.523.113.702.813.812.931.782.562.582.414.185.16
管理費用率(%)3.455.384.536.843.414.136.196.615.356.227.413.513.054.653.758.015.163.940.848.39
研發費用率(%)14.3212.0514.2916.677.219.5616.6714.9811.9519.6920.378.446.7312.969.4716.9913.5511.8217.9929.68

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
3535-晶彩科OXXXXOOOXX
14年7.91億54.77%52.17%34.15%82.55%160百萬33.88%

融資使用率
日期股價融資使用率
2022-05-19 -30.634.11%
2022-05-1829.4530.25%
2022-05-1728.8525.93%
2022-05-1627.5526.17%
2022-05-1325.0522.42%
2022-05-1222.818.74%
2022-05-1124.016.53%
2022-05-1022.420.80%
2022-05-0920.414.11%
2022-05-0618.5514.66%
2022-05-0518.814.69%
2022-05-0418.6514.75%
2022-05-0318.514.70%
2022-04-2918.4514.73%
2022-04-2818.4514.68%
2022-04-2718.614.72%
2022-04-2619.016.09%
2022-04-2519.516.34%
2022-04-2220.2516.71%
2022-04-2120.9516.77%
2022-04-2020.8516.64%
2022-04-1920.7516.78%
2022-04-1820.8516.84%
2022-04-1521.317.55%
2022-04-1422.518.25%
2022-04-1323.118.08%
2022-04-1222.3518.25%
2022-04-1122.518.22%
2022-04-0823.2519.37%
2022-04-0723.118.93%
2022-04-0625.0520.49%
2022-04-0123.2515.47%
2022-03-3122.3514.80%
2022-03-3021.8513.50%
2022-03-2921.813.40%
2022-03-2821.713.63%
2022-03-2520.9513.88%
2022-03-2422.2513.66%
2022-03-2321.713.46%
2022-03-2222.013.71%
2022-03-2121.6513.70%
2022-03-1821.2513.56%
2022-03-1721.413.35%
2022-03-1620.2513.55%
2022-03-1520.1513.74%
2022-03-1421.113.62%
2022-03-1120.5514.01%
2022-03-1020.213.69%
2022-03-0920.013.83%
2022-03-0820.114.72%
2022-03-0720.414.88%
2022-03-0421.015.65%
2022-03-0321.815.47%
2022-03-0220.814.23%
2022-03-0120.713.36%
2022-02-2520.3514.10%
2022-02-2420.914.88%
2022-02-2321.0515.66%
2022-02-2220.215.81%
2022-02-2120.716.49%
2022-02-1821.1516.57%
2022-02-1721.017.50%
2022-02-1621.817.42%
2022-02-1520.214.09%
2022-02-1420.1514.53%
2022-02-1119.815.27%
2022-02-1020.315.05%
2022-02-0920.515.12%
2022-02-0820.7515.76%
2022-02-0718.913.90%
2022-01-2617.914.46%
2022-01-2517.614.63%
2022-01-2417.8514.84%
2022-01-2118.3515.62%
2022-01-2020.117.93%
2022-01-1919.2513.72%
2022-01-1818.0514.08%
2022-01-1718.214.24%
2022-01-1417.8514.40%
2022-01-1318.3514.58%
2022-01-1218.1514.50%
2022-01-1118.2515.02%
2022-01-1017.414.67%
2022-01-0717.615.01%
2022-01-0618.014.85%
2022-01-0518.114.87%
2022-01-0418.314.75%
2022-01-0318.1514.65%
2021-12-3018.414.57%
2021-12-2918.514.63%
2021-12-2817.9514.33%
2021-12-2717.9514.30%
2021-12-2417.914.04%
2021-12-2317.914.07%
2021-12-2217.7514.21%
2021-12-2117.7514.12%
2021-12-2017.6514.09%
2021-12-1717.6514.05%
2021-12-1618.013.96%
2021-12-1517.7514.04%
2021-12-1417.5514.08%
2021-12-1318.014.49%
2021-12-1018.1514.49%
2021-12-0918.2514.28%
2021-12-0818.514.37%
2021-12-0718.515.04%
2021-12-0619.5515.44%
2021-12-0319.415.84%
2021-12-0219.3516.81%
2021-12-0119.8516.43%
2021-11-3019.017.16%
2021-11-2917.6512.89%
2021-11-2617.6512.81%
2021-11-2518.312.71%
2021-11-2418.2512.62%
2021-11-2317.7512.76%
2021-11-2218.212.68%
2021-11-1918.612.63%
2021-11-1818.3512.44%
2021-11-1718.112.34%
2021-11-1618.0512.22%
2021-11-1518.5512.61%
2021-11-1217.7512.85%
2021-11-1118.414.97%
2021-11-1018.715.32%
2021-11-0918.917.12%
2021-11-0817.211.65%
2021-11-0517.911.82%
2021-11-0417.711.99%
2021-11-0316.711.52%
2021-11-0216.711.58%
2021-11-0117.0511.51%
2021-10-2916.611.34%
2021-10-2816.811.32%
2021-10-2716.8511.35%
2021-10-2616.811.36%
2021-10-2516.7511.43%
2021-10-2216.5511.54%
2021-10-2116.911.52%
2021-10-2016.911.38%
2021-10-1916.811.57%
2021-10-1816.8511.60%
2021-10-1516.011.77%
2021-10-1416.0511.76%
2021-10-1316.011.67%
2021-10-1216.2511.68%
2021-10-0816.211.71%
2021-10-0716.7511.76%
2021-10-0616.511.83%
2021-10-0516.7511.91%
2021-10-0416.2511.84%
2021-10-0116.712.45%
2021-09-3016.912.51%
2021-09-2916.5512.47%
2021-09-2817.012.57%
2021-09-2717.712.38%
2021-09-2418.4512.68%
2021-09-2316.9512.52%
2021-09-2215.4511.66%
2021-09-1715.6511.67%
2021-09-1615.5511.72%
2021-09-1515.6511.73%
2021-09-1415.7511.75%
2021-09-1315.711.75%
2021-09-1015.7511.68%
2021-09-0915.511.69%
2021-09-0815.4511.55%
2021-09-0715.611.60%
2021-09-0615.8511.54%
2021-09-0316.111.63%
2021-09-0216.011.62%
2021-09-0116.211.80%
2021-08-3116.011.76%
2021-08-3015.9511.73%
2021-08-2716.0511.70%
2021-08-2616.011.77%
2021-08-2516.211.76%
2021-08-2415.6511.86%
2021-08-2315.911.87%
2021-08-2015.511.71%
2021-08-1915.6511.59%
2021-08-1816.011.47%
2021-08-1715.711.59%
2021-08-1615.811.57%
2021-08-1316.111.52%
2021-08-1216.211.55%
2021-08-1116.211.52%
2021-08-1016.511.61%
2021-08-0916.511.48%
2021-08-0617.2512.14%
2021-08-0517.612.10%
2021-08-0417.612.15%
2021-08-0317.412.07%
2021-08-0217.5512.03%
2021-07-3017.512.08%
2021-07-2917.6512.07%
2021-07-2817.312.10%
2021-07-2717.7512.23%
2021-07-2618.2512.41%
2021-07-2317.9512.79%
2021-07-2217.712.88%
2021-07-2117.2513.25%
2021-07-2017.2513.53%
2021-07-1917.4513.59%
2021-07-1617.9513.37%
2021-07-1518.6514.30%
2021-07-1418.714.51%
2021-07-1317.013.22%
2021-07-1216.311.74%
2021-07-0916.0511.79%
2021-07-0816.2511.67%
2021-07-0716.111.57%
2021-07-0616.111.66%
2021-07-0516.3511.69%
2021-07-0215.9511.77%
2021-07-0115.811.67%
2021-06-3015.9511.54%
2021-06-2915.9511.52%
2021-06-2816.311.43%
2021-06-2516.3511.31%
2021-06-2416.411.31%
2021-06-2316.111.38%
2021-06-2216.011.27%
2021-06-2116.111.29%
2021-06-1816.611.37%
2021-06-1716.3511.29%
2021-06-1616.2511.29%
2021-06-1516.411.47%
2021-06-1116.511.46%
2021-06-1016.611.63%
2021-06-0916.711.62%
2021-06-0816.811.65%
2021-06-0716.6511.64%
2021-06-0417.011.62%
2021-06-0317.211.75%
2021-06-0217.1511.86%
2021-06-0117.511.86%
2021-05-3117.611.91%
2021-05-2816.8512.36%
2021-05-2716.7512.40%

晶彩科熱門網頁

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。