3546 宇峻


股價漲跌幅
202220212020
宇峻-17.0%-10.0%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)
78.7 -11.22% 69.87 80.35 2.1% -35.64% 50.65

  • 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
2021202020192018201720162015201420132012
營業毛利率95.3194.4890.6787.8889.9092.4494.6290.1592.1994.27
營業利益率20.3821.4819.0118.4720.1718.75-4.750.656.7017.06
折舊負擔比率0.820.841.220.260.510.661.251.902.642.39
稅前淨利率20.3722.2120.8921.0720.3521.40-3.723.207.8216.26
股東權益報酬率20.7722.5217.0117.0116.3314.40-3.570.683.2410.89
資產報酬率16.0017.8913.7013.6013.2112.19-3.150.602.819.47
本業收入比100.0096.8090.8387.4599.0087.73125.0020.8385.48104.67
業外獲益比-0.003.209.1712.131.0012.27-29.1779.1714.52-4.67
無形資產佔淨值比1.822.001.781.590.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率96.0995.8994.1697.2994.0896.1892.7094.5894.4790.5791.1389.4791.3390.9887.9386.9286.21
營業利益率8.2810.2426.4226.3217.0825.4528.7419.0413.4925.4514.4220.6415.518.5211.2525.7025.61
稅前淨利率13.9210.8927.2324.4417.3924.9431.4921.3011.7425.0314.7022.9721.4711.4513.6228.6827.80
本業收入比59.6593.0296.90107.8498.61102.2091.3889.25115.56102.56100.0089.2972.8873.3382.8689.2992.22
業外獲益比40.356.983.10-7.841.39-2.208.6210.75-15.56-1.282.1710.7127.1226.6717.1410.717.78

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)355385139202-11702497-80308
自由現金流量(百萬)3613472211614219-5085-159224
稅後淨利(百萬)290283199191170134-28633106


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)817512458-314262187-6105-1270-2465-31365
自由現金流量(百萬)-14924715540-8239807715190113-22403862-32-51
稅後淨利(百萬)44471038357749177416937425023296672

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)1698155011481133989763642736795919
營業利益(百萬)346333218209199143-30553157
稅後淨利(百萬)290283199191170134-28633106
EPS(完全稀釋)5.986.174.794.604.593.94-0.830.180.950.00
營收成長率(%)9.5535.021.3214.5629.6218.85-12.77-7.42-13.49N/A
營業利益成長率(%)3.9052.754.315.0339.16N/AN/A-90.57-66.24N/A
稅後淨利成長率(%)2.4742.214.1912.3526.87578.57N/A-81.82-68.87N/A
EPS成長率(%)-3.0828.814.130.2216.50N/AN/A-81.05N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)408392474417414365367434383313316244275259258293324
營業利益(百萬)3440125110719310683528046504322297583
稅後淨利(百萬)44471038357749177416937425023296672
EPS(完全稀釋)0.910.972.141.821.241.612.001.690.991.670.901.021.210.560.711.601.93
去年同期營收成長率(%)-1.457.4029.16-3.928.0916.6116.1477.8739.2720.8522.48-16.72-15.120.000.000.00-
兩季平均(YOY)營收成長率(%)2.9818.2812.622.0812.3516.3847.0158.5730.0621.662.88-15.92-7.560.000.00--
去年同期EPS成長率(%)-26.61-39.757.007.6925.25-3.59122.2265.69-18.18198.2126.76-36.25-37.310.000.000.00-
兩季平均(YOY)EPS成長率(%)-33.18-16.387.3516.4710.8359.3193.9523.7590.02112.48-4.74-36.78-18.660.000.00--
較上季營收成長率(%)4.08-17.3013.670.7213.42-0.54-15.4413.3222.36-0.9529.51-11.276.180.39-11.95-9.570.00
較上季EPS成長率(%)-6.19-54.6717.5846.77-22.98-19.5018.3470.71-40.7285.56-11.76-15.70116.07-21.13-55.62-17.100.00

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(%)
2022/412.9625.534.172019/1258.7760.531.22
2022/3-5.79-1.12-1.422019/11-32.76-27.1-3.02
2022/1~2-19.51-1.56-1.552019/10-13.3446.29-0.36
2021/12-22.62-19.949.372019/918.1642.16-4.51
2021/1136.0719.4612.542019/852.4740.81-10.03
2021/10-16.8538.0611.822019/7-16.19-15.35-15.75
2021/9-9.8916.849.982019/612.77-11.36-15.81
2021/8-15.0222.669.222019/5-3.03-18.33-16.65
2021/7-2.0745.287.442019/4-16.67-20.39-16.27
2021/648.3744.341.692019/37.16-4.83-15.0
2021/514.23-13.47-6.192019/1~2-1.52-19.58-19.57
2021/4-11.02-33.57-4.282018/12-27.9-43.714.34
2021/3-30.92-22.258.242018/1134.93-14.7223.46
2021/1~253.4829.529.52018/10-15.79-19.3629.88
2020/1215.4624.1635.092018/917.0351.4637.35
2020/1157.2570.7436.392018/8-8.3442.0335.86
2020/10-29.63-26.9933.612018/7-12.2437.3135.2
2020/9-5.4-10.0941.882018/63.950.7634.9
2020/80.6412.351.62018/5-5.4745.1332.27
2020/7-2.770.1358.982018/4-0.3846.5229.7
2020/6-11.0646.5557.422018/3-9.2426.4125.27
2020/5-12.385.8359.612018/1~2-1.9124.7624.76
2020/44.14105.4953.92017/129.261.8429.77
2020/319.9264.438.982017/1127.5996.825.85
2020/1~238.6425.4725.472017/1058.1614.6218.66

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
57.072.0-20.83
2021Q4(百萬)2020Q4(百萬)YoY(%)
43.091.0-52.74
2021Q3(百萬)2020Q3(百萬)YoY(%)
129.0116.011.206

EPS較上季
2022Q1(元)2021Q4(元)比率
0.910.97-0.061

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率6.897.455.966.006.447.767.978.126.295.73
存貨周轉率0.000.000.000.000.000.000.000.000.000.00

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.681.361.461.281.551.531.361.461.521.341.291.071.271.271.231.321.52
存貨周轉率0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.240.220.190.200.200.180.120.120.130.14
金融負債(百萬)00000000110
營收淨額(百萬)1698155011481133989763642736795919
利息保障倍數1505.062126.44757.660.000.000.000.00414.89768.280.00
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)1698155011481133989763642736795919
推銷費用(百萬)778702413382328243290279275294
管理費用(百萬)979810091847889122137132
研發費(百萬)372330301300278242259257268284
推銷費用率(%)45.8245.2935.9833.7233.1631.8545.1737.9134.5931.99
管理費用率(%)5.716.328.718.038.4910.2213.8616.5817.2314.36
研發費用率(%)21.9121.2926.2226.4828.1131.7240.3434.9233.7130.90

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)408392474417414365367434383313316244275259258293324
推銷費用(百萬)23921118918019915011821921410413870102110938099
管理費用(百萬)2424262423213024222425232921232126
研發費(百萬)10598979285848684767974727572797871
推銷費用率(%)58.5853.8339.8743.1748.0741.1032.1550.4655.8733.2343.6728.6937.0942.4736.0527.3030.56
管理費用率(%)5.886.125.495.765.565.758.175.535.747.677.919.4310.558.118.917.178.02
研發費用率(%)25.7425.0020.4622.0620.5323.0123.4319.3519.8425.2423.4229.5127.2727.8030.6226.6221.91

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
3546-宇峻OXOOOOOXXX
14年4.82億11.93%20.17%0.0%99.79%365百萬11.92%

融資使用率
日期股價融資使用率
2022-05-24 -78.715.24%
2022-05-2379.715.32%
2022-05-2080.115.33%
2022-05-1980.615.34%
2022-05-1881.115.42%
2022-05-1779.915.49%
2022-05-1678.915.53%
2022-05-1377.015.68%
2022-05-1276.515.68%
2022-05-1177.715.84%
2022-05-1076.215.79%
2022-05-0977.415.90%
2022-05-0678.816.05%
2022-05-0579.716.07%
2022-05-0478.916.10%
2022-05-0379.216.09%
2022-04-2978.816.17%
2022-04-2877.916.25%
2022-04-2777.116.39%
2022-04-2678.816.74%
2022-04-2579.616.85%
2022-04-2281.116.99%
2022-04-2180.317.01%
2022-04-2080.417.03%
2022-04-1980.417.11%
2022-04-1881.017.12%
2022-04-1580.717.21%
2022-04-1481.117.30%
2022-04-1381.917.30%
2022-04-1280.316.85%
2022-04-1180.116.86%
2022-04-0882.016.88%
2022-04-0781.216.83%
2022-04-0682.616.80%
2022-04-0182.716.86%
2022-03-3182.816.82%
2022-03-3083.717.61%
2022-03-2984.018.27%
2022-03-2882.818.42%
2022-03-2583.018.34%
2022-03-2486.318.22%
2022-03-2384.918.37%
2022-03-2283.818.29%
2022-03-2183.018.34%
2022-03-1883.018.47%
2022-03-1783.718.52%
2022-03-1680.718.76%
2022-03-1580.618.70%
2022-03-1482.418.69%
2022-03-1182.818.67%
2022-03-1082.718.77%
2022-03-0981.618.71%
2022-03-0881.019.05%
2022-03-0783.020.52%
2022-03-0485.820.62%
2022-03-0386.520.73%
2022-03-0286.120.90%
2022-03-0186.720.88%
2022-02-2585.321.31%
2022-02-2482.321.46%
2022-02-2385.621.84%
2022-02-2283.821.83%
2022-02-2184.822.19%
2022-02-1885.521.94%
2022-02-1784.822.21%
2022-02-1685.022.11%
2022-02-1584.922.28%
2022-02-1483.622.18%
2022-02-1185.122.09%
2022-02-1085.922.01%
2022-02-0986.322.05%
2022-02-0884.821.77%
2022-02-0783.821.89%
2022-01-2683.122.05%
2022-01-2581.822.97%
2022-01-2484.723.98%
2022-01-2188.324.38%
2022-01-2088.524.42%
2022-01-1988.324.68%
2022-01-1888.324.19%
2022-01-1788.724.22%
2022-01-1486.924.28%
2022-01-1389.924.54%
2022-01-1291.324.61%
2022-01-1192.425.84%
2022-01-10100.028.35%
2022-01-0797.427.06%
2022-01-0694.927.24%
2022-01-0593.326.02%
2022-01-0498.628.65%
2022-01-0395.024.40%
2021-12-3093.724.94%
2021-12-2992.124.11%
2021-12-2891.624.19%
2021-12-2792.624.19%
2021-12-2492.024.39%
2021-12-2393.825.83%
2021-12-2295.825.60%
2021-12-2195.526.10%
2021-12-2098.423.87%
2021-12-1789.518.92%
2021-12-1688.718.46%
2021-12-1591.019.13%
2021-12-1489.117.94%
2021-12-1385.714.38%
2021-12-1086.113.92%
2021-12-0984.013.82%
2021-12-0883.014.35%
2021-12-0782.614.50%
2021-12-0682.014.45%
2021-12-0382.014.38%
2021-12-0281.614.27%
2021-12-0182.313.69%
2021-11-3082.213.77%
2021-11-2982.113.77%
2021-11-2683.013.73%
2021-11-2581.913.59%
2021-11-2481.713.85%
2021-11-2382.013.82%
2021-11-2283.913.86%
2021-11-1984.014.18%
2021-11-1883.614.20%
2021-11-1784.214.26%
2021-11-1682.314.57%
2021-11-1581.914.55%
2021-11-1281.714.76%
2021-11-1182.814.85%
2021-11-1082.414.63%
2021-11-0982.014.61%
2021-11-0881.814.31%
2021-11-0580.914.36%
2021-11-0480.814.33%
2021-11-0381.414.11%
2021-11-0279.214.26%
2021-11-0180.213.91%
2021-10-2978.613.87%
2021-10-2878.313.93%
2021-10-2778.114.18%
2021-10-2678.614.19%
2021-10-2578.814.41%
2021-10-2277.114.28%
2021-10-2177.514.32%
2021-10-2078.814.26%
2021-10-1977.514.44%
2021-10-1876.014.51%
2021-10-1576.114.43%
2021-10-1473.014.49%
2021-10-1373.414.51%
2021-10-1274.214.61%
2021-10-0876.014.90%
2021-10-0775.015.04%
2021-10-0673.815.08%
2021-10-0575.615.11%
2021-10-0475.115.27%
2021-10-0177.015.27%
2021-09-3079.616.35%
2021-09-2978.416.27%
2021-09-2881.717.01%
2021-09-2784.116.69%
2021-09-2485.817.90%
2021-09-2386.117.84%
2021-09-2284.017.75%
2021-09-1785.318.06%
2021-09-1685.918.05%
2021-09-1586.118.20%
2021-09-1488.519.90%
2021-09-1389.319.92%
2021-09-1089.219.88%
2021-09-0988.819.61%
2021-09-0888.219.55%
2021-09-0789.419.67%
2021-09-0688.720.21%
2021-09-0392.120.19%
2021-09-0292.020.08%
2021-09-0191.921.11%
2021-08-3190.920.99%
2021-08-3088.921.26%
2021-08-2789.520.65%
2021-08-2687.620.80%
2021-08-2584.320.87%
2021-08-2483.321.03%
2021-08-2391.321.97%
2021-08-2088.023.59%
2021-08-1987.524.18%
2021-08-1887.925.09%
2021-08-1784.125.90%
2021-08-1684.127.65%
2021-08-1392.033.35%
2021-08-1293.033.63%
2021-08-1191.633.66%
2021-08-1091.935.66%
2021-08-0996.036.63%
2021-08-0694.536.03%
2021-08-0593.335.33%
2021-08-0496.837.59%
2021-08-0397.436.17%
2021-08-0292.229.28%
2021-07-3093.029.12%
2021-07-2993.029.48%
2021-07-2889.929.12%
2021-07-2793.030.82%
2021-07-2691.530.21%
2021-07-2390.930.42%
2021-07-2291.030.56%
2021-07-2190.330.55%
2021-07-2091.831.07%
2021-07-1993.231.73%
2021-07-1694.132.01%
2021-07-1594.431.09%
2021-07-1491.330.27%
2021-07-1392.130.61%
2021-07-1294.530.89%
2021-07-0993.730.63%
2021-07-0892.128.92%
2021-07-0790.727.93%
2021-07-0691.727.57%
2021-07-0591.927.45%
2021-07-0292.127.99%
2021-07-0192.125.51%
2021-06-3088.122.88%
2021-06-2988.223.04%
2021-06-2889.322.94%
2021-06-2590.122.99%
2021-06-2490.022.73%
2021-06-2389.622.96%
2021-06-2291.022.02%
2021-06-2187.222.14%
2021-06-1887.921.63%
2021-06-1786.720.58%
2021-06-1685.720.53%
2021-06-1586.520.75%
2021-06-1186.720.75%
2021-06-1086.920.61%
2021-06-0987.320.57%
2021-06-0887.020.71%
2021-06-0787.520.60%
2021-06-0486.820.31%
2021-06-0387.319.97%
2021-06-0287.220.32%
2021-06-0188.620.98%

宇峻熱門網頁

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。