3552 同致

EPS 年複合成長率: 1.54% (110-106)
營業利益年複合成長率: -1.16% (110-106)
本益比: 18.02
本益成長比: -15.534
總報酬本益比: 0.024
近四季EPS總合: 8.38 (2.1,0.1,1.17,2.08)
融資餘額佔股本比例：7.9%
融資使用率: 31.59%
近期收盤價: 151.0 (2022-05-16)
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
同致	-14.0%	-20.0%	163.0%
0050	-15.98%	3.82%	50.48%

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	2012
營業毛利率	22.73	19.35	15.37	15.56	22.85	30.48	30.62	30.68	28.27	27.31
營業利益率	5.97	2.13	-2.81	-3.34	6.80	17.30	15.54	12.79	10.30	10.55
折舊負擔比率	3.48	4.22	4.39	3.48	2.80	1.86	2.13	2.33	2.42	2.52
稅前淨利率	6.26	4.16	-3.23	-4.04	6.05	16.13	14.90	13.62	11.60	9.55
股東權益報酬率	12.67	8.27	-5.68	-6.94	10.43	30.27	22.58	15.85	16.96	15.10
資產報酬率	5.23	3.41	-1.56	-2.37	4.93	13.75	10.83	8.16	8.54	7.42
本業收入比	95.25	51.19	86.81	83.00	112.26	107.23	104.29	94.00	88.91	110.47
業外獲益比	4.75	48.81	13.19	17.33	-12.26	-7.23	-4.29	6.14	11.28	-10.47
無形資產佔淨值比	1.04	1.03	1.09	1.21	0.00	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

	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營業毛利率	24.61	18.94	22.95	23.65	21.91	20.25	15.44	16.41	21.17	13.03	11.35	13.92	10.44	11.26	21.55	19.00
營業利益率	7.88	-0.48	5.26	9.99	7.32	3.60	-0.79	-9.92	8.52	-8.18	-9.07	-6.43	-8.64	-11.17	2.75	2.95
稅前淨利率	9.17	-0.58	5.65	9.40	10.85	6.95	-2.03	-9.75	8.80	-12.28	-10.69	-3.17	-7.88	-14.72	0.15	4.68
本業收入比	85.84	81.82	92.59	106.44	67.47	51.85	37.93	101.94	96.95	66.67	84.57	203.64	109.76	75.97	1633.33	62.77
業外獲益比	14.16	18.18	6.48	-6.44	32.53	48.15	58.62	-1.94	3.05	33.33	15.43	-103.64	-9.76	24.03	-1533.33	37.23

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	2012
營運現金流量(百萬)	260	447	293	516	1118	118	84	461	426	435
自由現金流量(百萬)	267	169	80	31	961	-522	325	-458	111	289
稅後淨利(百萬)	466	279	-191	-261	430	1204	790	476	406	299

現金流量-近20季

	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營運現金流量(百萬)	888	-19	-245	-365	-57	274	15	215	159	70	367	-302	-64	-70	202	448
自由現金流量(百萬)	825	138	-300	-398	-36	202	12	-9	170	108	259	-455	-47	64	26	-12
稅後淨利(百萬)	179	8	100	178	260	136	-17	-99	165	-168	-146	-42	-121	-215	0	74

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	2012
營收(百萬)	8389	7092	7260	7438	7808	9863	7039	5142	4512	4002
營業利益(百萬)	501	151	-204	-249	531	1706	1094	658	465	422
稅後淨利(百萬)	466	279	-191	-261	430	1204	790	476	406	299
EPS(完全稀釋)	5.43	3.26	-2.23	-3.05	5.03	14.13	9.29	5.70	4.91	0.00
營收成長率(%)	18.29	-2.31	-2.39	-4.74	-20.84	40.12	36.89	13.96	12.74	N/A
營業利益成長率(%)	231.79	N/A	N/A	N/A	-68.87	55.94	66.26	41.51	10.19	N/A
稅後淨利成長率(%)	67.03	246.07	N/A	N/A	-64.29	52.41	65.97	17.24	35.79	N/A
EPS成長率(%)	66.56	N/A	N/A	N/A	-64.40	52.10	62.98	16.09	N/A	N/A

成長能力-近20季

	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收(百萬)	2469	1862	1905	2153	2689	1941	1403	1058	2237	1639	1637	1747	2080	1582	1769	2006
營業利益(百萬)	194	-9	100	215	197	70	-11	-105	191	-134	-148	-112	-180	-177	49	59
稅後淨利(百萬)	179	8	100	178	260	136	-17	-99	165	-168	-146	-42	-121	-215	0	74
EPS(完全稀釋)	2.10	0.10	1.17	2.08	3.03	1.59	-0.20	-1.16	1.93	-1.97	-1.71	-0.48	-1.41	-2.51	0.00	0.87
去年同期營收成長率(%)	-8.18	-4.07	35.78	103.50	20.21	18.43	-14.29	-39.44	7.55	3.60	-7.46	-12.91	0.00	0.00	0.00	0.00
去年同期營業利益成長率(%)	-1.52	-112.86	1009.09	304.76	3.14	152.24	92.57	6.25	206.11	24.29	-402.04	-289.83	0.00	0.00	0.00	0.00
去年同期稅後淨利成長率(%)	-31.15	-94.12	688.24	279.80	57.58	180.95	88.36	-135.71	236.36	21.86	0.00	-156.76	0.00	0.00	0.00	0.00
去年同期EPS成長率(%)	-30.69	-93.71	685.00	279.31	56.99	180.71	88.30	-141.67	236.88	21.51	0.00	-155.17	0.00	0.00	0.00	0.00
較上季營收成長率(%)	32.60	-2.26	-11.52	-19.93	38.54	38.35	32.61	-52.70	36.49	0.12	-6.30	-16.01	31.48	-10.57	-11.81	0.00
較上季營業利益成長率(%)	2255.56	-109.00	-53.49	9.14	181.43	736.36	89.52	-154.97	242.54	9.46	-32.14	37.78	-1.69	-461.22	-16.95	0.00
較上季稅後淨利成長率(%)	2137.50	-92.00	-43.82	-31.54	91.18	900.00	82.83	-160.00	198.21	-15.07	-247.62	65.29	43.72	0.00	-100.00	0.00
較上季EPS成長率(%)	2000.00	-91.45	-43.75	-31.35	90.57	895.00	82.76	-160.10	197.97	-15.20	-256.25	65.96	43.82	0.00	-100.00	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	-20.08	-3.47	5.75	2019/12	-1.47	37.47	-2.31
2022/3	32.32	15.24	8.55	2019/11	-3.0	-9.49	-5.38
2022/1~2	-37.06	5.43	5.42	2019/10	17.21	5.61	-4.82
2021/12	12.75	-3.89	18.24	2019/9	26.76	14.67	-6.23
2021/11	1.45	-13.77	21.57	2019/8	9.59	-6.59	-8.73
2021/10	17.94	-7.24	27.77	2019/7	-0.79	2.31	-9.0
2021/9	16.88	-19.11	34.46	2019/6	-1.67	-15.66	-10.38
2021/8	-10.74	-2.46	46.69	2019/5	-28.94	-19.78	-9.46
2021/7	2.87	16.12	56.18	2019/4	1.05	12.23	-7.08
2021/6	-2.84	20.95	65.08	2019/3	76.58	-0.13	-12.91
2021/5	-3.02	47.76	76.63	2019/1~2	-45.24	-19.36	-19.36
2021/4	-4.58	36.83	84.79	2018/12	-33.53	-33.7	-4.57
2021/3	11.88	79.29	106.83	2018/11	13.18	-8.75	-1.14
2021/1~2	-28.21	122.84	122.83	2018/10	26.45	3.88	-0.01
2020/12	1.15	26.82	-2.39	2018/9	3.92	-7.27	-0.45
2020/11	9.12	23.51	-5.67	2018/8	20.04	-3.14	0.42
2020/10	2.85	9.78	-9.42	2018/7	-18.22	-0.78	0.91
2020/9	40.94	25.11	-12.35	2018/6	-6.48	6.57	1.12
2020/8	6.26	12.52	-17.96	2018/5	-0.57	1.95	0.22
2020/7	7.15	16.04	-22.04	2018/4	-10.09	6.83	-0.15
2020/6	18.68	7.44	-27.34	2018/3	36.8	-8.26	-2.09
2020/5	-10.19	-10.98	-33.01	2018/1~2	-41.56	1.35	1.34
2020/4	25.02	-29.6	-37.39	2017/12	-6.62	-2.2	-20.71
2020/3	95.17	-43.04	-40.42	2017/11	28.85	3.34	-22.47
2020/1~2	-57.6	-38.79	-38.79	2017/10	12.86	-12.69	-25.24

稅前淨利較去年同期

2021Q4(百萬)	2020Q4(百萬)	YoY(%)
226.0	292.0	-22.60
(百萬)	(百萬)	YoY(%)
0	0	0
(百萬)	(百萬)	YoY(%)
0	0	0

EPS較上季

2021Q4(元)	2021Q3(元)	比率
2.1	0.1	20.0

應收帳周轉率和存貨周轉率-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
應收帳款周轉率	1.99	1.62	1.78	1.90	1.89	2.73	2.96	3.38	3.91	4.36
存貨周轉率	3.02	3.73	3.60	3.04	2.72	3.31	3.08	3.07	3.64	3.47

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

	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
負債比	0.62	0.63	0.65	0.60	0.58	0.56	0.56	0.50	0.49	0.53
金融負債(百萬)	1951	1641	1663	1512	2095	1823	1785	1345	1125	1229
營收淨額(百萬)	8389	7092	7260	7438	7808	9863	7039	5142	4512	4002
利息保障倍數	9.88	7.23	-2.69	-4.70	9.93	37.30	41.73	41.70	35.33	17.79
長期銀行借款占稅後淨利比	1.09	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.81

成本指標-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
營收淨額(百萬)	8389	7092	7260	7438	7808	9863	7039	5142	4512	4002
推銷費用(百萬)	226	198	247	237	264	272	210	174	165	140
管理費用(百萬)	413	339	362	391	368	448	384	380	314	270
研發費(百萬)	718	644	688	672	621	580	467	366	332	261
推銷費用率(%)	2.69	2.79	3.40	3.19	3.38	2.76	2.98	3.38	3.66	3.50
管理費用率(%)	4.92	4.78	4.99	5.26	4.71	4.54	5.46	7.39	6.96	6.75
研發費用率(%)	8.56	9.08	9.48	9.03	7.95	5.88	6.63	7.12	7.36	6.52

成本指標-近20季

	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收淨額(百萬)	2469	1862	1905	2153	2689	1941	1403	1058	2237	1639	1637	1747	2080	1582	1769	2006
推銷費用(百萬)	54	65	52	55	75	43	36	45	66	61	60	61	52	63	60	62
管理費用(百萬)	118	100	96	99	108	82	70	79	99	81	93	89	92	93	102	104
研發費(百萬)	193	184	183	158	200	173	126	143	167	172	174	175	176	181	160	155
推銷費用率(%)	2.19	3.49	2.73	2.55	2.79	2.22	2.57	4.25	2.95	3.72	3.67	3.49	2.50	3.98	3.39	3.09
管理費用率(%)	4.78	5.37	5.04	4.60	4.02	4.22	4.99	7.47	4.43	4.94	5.68	5.09	4.42	5.88	5.77	5.18
研發費用率(%)	7.82	9.88	9.61	7.34	7.44	8.91	8.98	13.52	7.47	10.49	10.63	10.02	8.46	11.44	9.04	7.73

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
3552-同致	O	X	O	X	O	O	O	X	X	X
	13年	8.56億	45.99%	62.36%	0.0%	122.08%	259百萬	19.24%

融資使用率

日期	股價	融資使用率
2022-05-16 -	151.0	31.59%
2022-05-13	151.5	31.79%
2022-05-12	144.0	31.57%
2022-05-11	148.0	31.69%
2022-05-10	153.0	31.22%
2022-05-09	147.5	31.19%
2022-05-06	158.0	30.46%
2022-05-05	163.0	30.95%
2022-05-04	159.0	31.12%
2022-05-03	158.5	30.82%
2022-04-29	153.0	30.72%
2022-04-28	151.0	30.61%
2022-04-27	151.5	29.95%
2022-04-26	150.0	30.28%
2022-04-25	152.5	29.97%
2022-04-22	167.0	31.57%
2022-04-21	171.5	32.75%
2022-04-20	174.5	34.06%
2022-04-19	166.0	32.75%
2022-04-18	164.0	31.98%
2022-04-15	176.5	33.05%
2022-04-14	175.5	34.40%
2022-04-13	168.0	33.03%
2022-04-12	162.0	31.64%
2022-04-11	147.5	30.00%
2022-04-08	156.5	30.88%
2022-04-07	162.5	29.96%
2022-04-06	165.5	29.02%
2022-04-01	150.5	28.47%
2022-03-31	151.0	28.00%
2022-03-30	152.0	29.07%
2022-03-29	140.0	28.08%
2022-03-28	127.5	26.42%
2022-03-25	131.0	26.35%
2022-03-24	132.5	26.41%
2022-03-23	130.5	26.67%
2022-03-22	130.0	26.15%
2022-03-21	127.0	25.83%
2022-03-18	126.0	25.74%
2022-03-17	128.0	25.46%
2022-03-16	126.0	25.34%
2022-03-15	124.5	25.41%
2022-03-14	132.0	26.06%
2022-03-11	131.5	26.34%
2022-03-10	134.0	26.38%
2022-03-09	130.5	26.36%
2022-03-08	129.0	26.35%
2022-03-07	133.5	26.82%
2022-03-04	142.5	27.18%
2022-03-03	145.5	27.42%
2022-03-02	146.0	27.50%
2022-03-01	146.0	27.43%
2022-02-25	142.0	27.26%
2022-02-24	140.0	27.37%
2022-02-23	147.0	28.11%
2022-02-22	146.5	28.02%
2022-02-21	150.5	28.20%
2022-02-18	153.5	28.11%
2022-02-17	150.5	28.37%
2022-02-16	156.5	28.31%
2022-02-15	158.5	27.00%
2022-02-14	144.5	25.38%
2022-02-11	151.0	25.33%
2022-02-10	151.0	25.40%
2022-02-09	153.5	25.33%
2022-02-08	152.0	25.25%
2022-02-07	147.0	25.35%
2022-01-26	140.5	25.46%
2022-01-25	138.5	25.66%
2022-01-24	145.5	26.00%
2022-01-21	147.5	26.28%
2022-01-20	154.5	26.22%
2022-01-19	145.5	26.54%
2022-01-18	152.0	26.73%
2022-01-17	154.5	26.81%
2022-01-14	153.0	26.85%
2022-01-13	161.5	26.76%
2022-01-12	158.5	26.94%
2022-01-11	164.0	27.63%
2022-01-10	165.5	27.59%
2022-01-07	164.0	27.83%
2022-01-06	167.5	27.70%
2022-01-05	170.5	27.86%
2022-01-04	175.0	27.85%
2022-01-03	176.5	27.90%
2021-12-30	175.0	27.83%
2021-12-29	177.0	27.82%
2021-12-28	177.0	27.61%
2021-12-27	178.0	27.56%
2021-12-24	176.5	27.64%
2021-12-23	180.5	27.27%
2021-12-22	169.5	26.60%
2021-12-21	167.5	26.62%
2021-12-20	167.0	26.64%
2021-12-17	170.5	26.54%
2021-12-16	173.5	26.50%
2021-12-15	171.5	26.32%
2021-12-14	168.0	26.54%
2021-12-13	170.0	26.82%
2021-12-10	177.5	28.14%
2021-12-09	179.0	28.34%
2021-12-08	180.0	28.40%
2021-12-07	179.5	28.54%
2021-12-06	179.0	28.34%
2021-12-03	179.5	28.18%
2021-12-02	175.0	28.23%
2021-12-01	178.0	28.16%
2021-11-30	183.0	28.80%
2021-11-29	182.5	28.45%
2021-11-26	185.5	28.25%
2021-11-25	191.0	27.70%
2021-11-24	186.5	26.73%
2021-11-23	190.0	26.90%
2021-11-22	193.5	25.99%
2021-11-19	187.5	25.88%
2021-11-18	192.0	26.43%
2021-11-17	193.5	25.83%
2021-11-16	191.5	26.11%
2021-11-15	200.5	26.75%
2021-11-12	198.0	26.77%
2021-11-11	201.0	27.69%
2021-11-10	205.0	27.77%
2021-11-09	200.5	26.99%
2021-11-08	199.0	27.35%
2021-11-05	206.0	27.62%
2021-11-04	207.0	27.62%
2021-11-03	210.0	27.96%
2021-11-02	203.5	28.24%
2021-11-01	208.0	27.22%
2021-10-29	200.5	27.04%
2021-10-28	200.0	26.57%
2021-10-27	204.5	27.03%
2021-10-26	202.0	24.44%
2021-10-25	184.0	25.08%
2021-10-22	181.5	24.76%
2021-10-21	179.5	24.93%
2021-10-20	183.0	25.13%
2021-10-19	180.0	25.82%
2021-10-18	171.0	25.98%
2021-10-15	170.0	25.80%
2021-10-14	165.5	25.63%
2021-10-13	159.5	25.99%
2021-10-12	165.0	25.86%
2021-10-08	167.0	25.88%
2021-10-07	163.5	26.08%
2021-10-06	156.5	26.21%
2021-10-05	164.0	25.92%
2021-10-04	157.0	26.16%
2021-10-01	159.0	26.54%
2021-09-30	173.5	28.33%
2021-09-29	168.5	28.48%
2021-09-28	177.0	29.11%
2021-09-27	180.0	28.80%
2021-09-24	180.5	29.43%
2021-09-23	178.0	29.54%
2021-09-22	179.0	29.25%
2021-09-17	182.0	29.38%
2021-09-16	180.5	29.50%
2021-09-15	184.5	29.51%
2021-09-14	186.0	29.57%
2021-09-13	177.0	29.63%
2021-09-10	184.0	29.08%
2021-09-09	190.0	29.02%
2021-09-08	186.5	29.06%
2021-09-07	189.0	29.24%
2021-09-06	203.0	29.03%
2021-09-03	220.0	28.71%
2021-09-02	200.0	30.06%
2021-09-01	205.5	30.36%
2021-08-31	203.0	30.52%
2021-08-30	198.5	30.80%
2021-08-27	199.5	30.68%
2021-08-26	202.5	30.50%
2021-08-25	207.0	30.01%
2021-08-24	201.0	33.94%
2021-08-23	207.5	33.31%
2021-08-20	194.5	34.83%
2021-08-19	199.5	32.82%
2021-08-18	205.5	29.93%
2021-08-17	187.0	27.19%
2021-08-16	188.5	27.61%
2021-08-13	199.0	28.66%
2021-08-12	204.5	28.77%
2021-08-11	194.5	29.21%
2021-08-10	209.5	30.29%
2021-08-09	209.0	30.10%
2021-08-06	221.0	30.06%
2021-08-05	214.0	30.59%
2021-08-04	228.0	30.47%
2021-08-03	236.0	31.16%
2021-08-02	239.0	31.05%
2021-07-30	239.0	31.27%
2021-07-29	247.0	30.69%
2021-07-28	231.0	31.05%
2021-07-27	240.0	31.71%
2021-07-26	239.5	31.59%
2021-07-23	239.0	31.74%
2021-07-22	244.5	31.31%
2021-07-21	232.0	31.74%
2021-07-20	231.0	31.64%
2021-07-19	245.0	33.11%
2021-07-16	252.0	35.38%
2021-07-15	256.0	35.18%
2021-07-14	256.5	34.82%
2021-07-13	260.5	34.71%
2021-07-12	272.0	35.52%
2021-07-09	259.5	36.17%
2021-07-08	270.0	37.98%
2021-07-07	272.5	38.40%
2021-07-06	267.0	37.34%
2021-07-05	264.5	37.93%
2021-07-02	262.0	38.24%
2021-07-01	254.0	37.63%
2021-06-30	256.0	37.11%
2021-06-29	247.0	37.12%
2021-06-28	264.5	39.56%
2021-06-25	257.5	38.89%
2021-06-24	263.0	38.39%
2021-06-23	268.0	38.59%
2021-06-22	244.0	35.57%
2021-06-21	244.0	35.55%
2021-06-18	222.5	34.67%
2021-06-17	211.0	30.93%
2021-06-16	205.0	31.33%
2021-06-15	213.0	31.34%
2021-06-11	206.5	32.39%
2021-06-10	208.5	31.79%
2021-06-09	198.5	32.50%
2021-06-08	197.5	32.26%
2021-06-07	199.5	32.04%
2021-06-04	199.0	31.69%
2021-06-03	205.5	31.42%
2021-06-02	205.0	31.35%
2021-06-01	216.5	31.61%
2021-05-31	214.5	31.52%
2021-05-28	212.0	31.76%
2021-05-27	203.5	31.75%
2021-05-26	198.0	30.93%
2021-05-25	196.0	30.98%
2021-05-24	194.0	29.73%