3583 辛耘


股價漲跌幅
20222021202020192018
辛耘-20.0%69.0%-22.0%28.0%-39.0%
0050-14.69%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)
85.1 8.11% 92.0 105.8 24.32% 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
  • 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
202120202019201820172016201520142013
營業毛利率36.4540.6735.0536.3235.3633.7130.6935.7132.04
營業利益率11.8512.999.8112.8811.959.804.2310.9311.53
折舊負擔比率2.333.603.223.515.145.927.998.106.55
稅前淨利率11.1910.8610.2213.5411.7210.404.0311.6810.69
股東權益報酬率14.0611.1812.6017.4214.8314.364.4112.6614.31
資產報酬率6.447.338.6011.219.398.382.667.598.19
本業收入比105.92119.5496.2895.19101.9394.49104.2093.69107.93
業外獲益比-5.92-19.543.974.81-1.935.79-5.046.31-7.93
無形資產佔淨值比0.010.040.060.050.000.000.000.000.00

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36.7036.4337.2243.7227.8237.9943.9742.1338.4738.3333.2435.8833.6346.7033.1831.7234.3934.8337.9131.61
營業利益率10.2911.9914.9017.781.3413.9115.5016.073.355.9110.299.9411.9821.8513.478.535.7115.2313.629.52
稅前淨利率12.3510.2313.2216.993.8011.4612.7915.370.774.9711.1710.8512.3222.6513.0512.912.5716.9611.8610.61
本業收入比83.23117.01112.28104.7136.11120.61120.97104.62420.00118.9292.3190.9197.6796.38102.9966.42222.2289.89114.2989.69
業外獲益比16.77-17.01-12.87-4.7166.67-21.37-20.97-4.62-320.00-18.927.698.263.103.62-2.9934.33-122.2210.11-15.2410.31

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)157472220371646176538472430
自由現金流量(百萬)134628016346942573742108241
稅後淨利(百萬)42030532341832829286246249


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)41529962427537644714326-64-52164171-8039610340188159189139
自由現金流量(百萬)81183613237313240325-69-67154162-872017228180159183120
稅後淨利(百萬)121123130147201059510333892989517213199161518674

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)468435803949398835393495294227173068
營業利益(百萬)555465388514423343124297354
稅後淨利(百萬)42030532341832829286246249
EPS(完全稀釋)5.193.773.985.094.023.591.063.033.11
營收成長率(%)30.84-9.34-0.9812.691.2618.808.28-11.44N/A
營業利益成長率(%)19.3519.85-24.5121.5123.32176.61-58.25-16.10N/A
稅後淨利成長率(%)37.70-5.57-22.7327.4412.33239.53-65.04-1.20N/A
EPS成長率(%)37.67-5.28-21.8126.6211.98238.68-65.02-2.57N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)12541436129010029571139966845630744104511121048975127910406941111885913
營業利益(百萬)129172192178131581501362144108110126213172894016912087
稅後淨利(百萬)121123130147201059510333892989517213199161518674
EPS(完全稀釋)1.511.531.621.830.251.301.181.290.030.471.151.221.182.131.611.220.191.871.060.91
去年同期營收成長率(%)31.0326.0833.5418.5851.9053.09-7.56-24.01-39.89-23.69-18.306.9251.01-12.2444.5213.91----
兩季平均(YOY)營收成長率(%)28.5529.8126.0635.2452.5022.77-15.79-31.95-31.79-21.00-5.6928.9619.3816.1429.22-----
去年同期EPS成長率(%)504.0017.6937.2941.86733.33176.602.615.74-97.46-77.93-28.570.00521.0513.9051.8934.07----
兩季平均(YOY)EPS成長率(%)260.8527.4939.58387.60454.9789.614.17-45.86-87.69-53.25-14.29260.52267.4732.9042.98-----
較上季營收成長率(%)-12.6711.3228.744.70-15.9817.9114.3234.13-15.32-28.80-6.036.117.49-23.7722.9849.86-37.5325.54-3.07-
較上季EPS成長率(%)-1.31-5.56-11.48632.00-80.7710.17-8.534200.00-93.62-59.13-5.743.39-44.6032.3031.97542.11-89.8476.4216.48-

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(%)
2022/419.714.7226.252019/1223.81-10.36-0.96
2022/3-11.618.131.122019/1138.44-15.57-0.07
2022/1~22.7744.9644.952019/10-33.02-45.451.29
2021/1212.150.9130.832019/9-27.46-50.356.45
2021/1123.3375.5536.192019/8-7.718.2118.99
2021/10-6.2425.7132.212019/728.323.6220.74
2021/93.5616.5833.052019/6-34.14-24.5424.59
2021/8-10.6438.1135.932019/550.0469.7640.16
2021/759.9448.8635.562019/4-24.05-6.4832.11
2021/6-8.05-0.1732.792019/378.866.8251.06
2021/5-23.160.3540.742019/1~2-40.4442.142.1
2021/412.7963.1155.02018/1216.6-30.8312.68
2021/344.7858.3151.812018/11-10.54-7.1619.85
2021/1~2-29.0948.1548.152018/10-39.0414.423.03
2020/1295.1175.24-9.352018/958.189.5824.06
2020/11-11.6811.2-16.562018/8-11.632.615.27
2020/10-13.0574.31-18.622018/7-6.5648.9517.63
2020/922.6834.28-23.872018/648.1623.1212.32
2020/8-3.68-20.6-29.232018/5-17.3414.359.28
2020/77.24-23.93-30.482018/435.473.827.98
2020/6-7.56-8.98-31.712018/358.179.2810.14
2020/524.88-35.15-35.582018/1~2-43.8910.6410.64
2020/49.48-22.09-35.742017/1256.5236.91.26
2020/335.26-45.96-39.882017/1110.2331.2-2.9
2020/1~2-28.9-35.83-35.832017/101.016.3-5.78

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
155.036.0330.55
2021Q4(百萬)2020Q4(百萬)YoY(%)
147.0131.012.213
2021Q3(百萬)2020Q3(百萬)YoY(%)
171.0124.037.903

EPS較上季
2022Q1(元)2021Q4(元)比率
1.511.53-0.013

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.115.025.184.644.745.084.494.767.07
存貨周轉率1.842.693.624.554.323.223.103.844.33

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.231.401.451.331.281.541.391.351.031.041.361.381.201.071.391.420.981.451.341.61
存貨周轉率0.300.420.490.490.770.830.670.670.570.691.030.960.960.741.181.050.911.571.021.02

償債能力-近10年
202120202019201820172016201520142013
負債比0.620.410.280.360.360.390.470.440.40
金融負債(百萬)245222016300357776741669
營收淨額(百萬)468435803949398835393495294227173068
利息保障倍數169.31100.65256.51351.79122.2148.0011.9030.7428.62
長期銀行借款占稅後淨利比0.000.000.000.000.910.685.122.212.31

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)468435803949398835393495294227173068
推銷費用(百萬)692590561530459440428351361
管理費用(百萬)166161154151142169155162137
研發費(百萬)280248246246228226196160131
推銷費用率(%)14.7716.4814.2113.2912.9712.5914.5512.9211.77
管理費用率(%)3.544.503.903.794.014.845.275.964.47
研發費用率(%)5.986.936.236.176.446.476.665.894.27

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)12541436129010029571139966845630744104511121048975127910406941111885913
推銷費用(百萬)178226175147143181173114122139136156128153127143114124120107
管理費用(百萬)5538414146354342413436424145353734383535
研發費(百萬)9886686165665767586961595775606051566160
推銷費用率(%)14.1915.7413.5714.6714.9415.8917.9113.4919.3718.6813.0114.0312.2115.699.9313.7516.4311.1613.5611.72
管理費用率(%)4.392.653.184.094.813.074.454.976.514.573.443.783.914.622.743.564.903.423.953.83
研發費用率(%)7.815.995.276.096.795.795.907.939.219.275.845.315.447.694.695.777.355.046.896.57

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
3583-辛耘OXXXOOOXOO
9年8.11億54.99%68.69%0.0%298.64%1613百萬15.52%

融資使用率
日期股價融資使用率
2022-05-23 -85.115.09%
2022-05-2084.215.20%
2022-05-1984.815.24%
2022-05-1883.815.54%
2022-05-1784.215.45%
2022-05-1682.115.61%
2022-05-1381.516.20%
2022-05-1279.416.22%
2022-05-1180.916.42%
2022-05-1080.116.46%
2022-05-0977.716.43%
2022-05-0679.316.49%
2022-05-0579.916.47%
2022-05-0480.017.43%
2022-05-0378.317.45%
2022-04-2978.817.59%
2022-04-2876.517.92%
2022-04-2775.418.19%
2022-04-2676.918.72%
2022-04-2575.318.88%
2022-04-2279.219.42%
2022-04-2181.219.54%
2022-04-2082.320.81%
2022-04-1982.820.89%
2022-04-1882.720.93%
2022-04-1582.921.08%
2022-04-1486.221.43%
2022-04-1385.521.21%
2022-04-1283.021.27%
2022-04-1184.521.93%
2022-04-0889.722.72%
2022-04-0788.122.62%
2022-04-0689.922.57%
2022-04-0189.222.79%
2022-03-3189.322.86%
2022-03-3090.522.60%
2022-03-2989.923.49%
2022-03-2891.023.97%
2022-03-2590.523.89%
2022-03-2492.923.98%
2022-03-2393.723.99%
2022-03-2288.821.03%
2022-03-2188.120.84%
2022-03-1888.820.12%
2022-03-1789.220.46%
2022-03-1684.219.26%
2022-03-1583.119.17%
2022-03-1485.719.40%
2022-03-1185.519.53%
2022-03-1085.119.68%
2022-03-0982.418.62%
2022-03-0881.018.85%
2022-03-0783.919.90%
2022-03-0488.621.44%
2022-03-0390.821.43%
2022-03-0291.520.78%
2022-03-0190.721.21%
2022-02-2587.820.86%
2022-02-2489.021.13%
2022-02-2392.222.13%
2022-02-2290.522.40%
2022-02-2193.923.26%
2022-02-1894.823.39%
2022-02-1793.723.17%
2022-02-1692.623.21%
2022-02-1590.023.26%
2022-02-1491.023.52%
2022-02-1193.823.55%
2022-02-1096.023.37%
2022-02-0996.822.76%
2022-02-0892.523.90%
2022-02-0791.624.26%
2022-01-2690.322.05%
2022-01-2591.022.18%
2022-01-2494.822.97%
2022-01-2196.023.35%
2022-01-20103.029.45%
2022-01-19101.029.19%
2022-01-18103.029.53%
2022-01-17104.030.05%
2022-01-14102.530.46%
2022-01-13109.535.18%
2022-01-12113.034.34%
2022-01-11103.028.09%
2022-01-10110.533.46%
2022-01-07100.527.40%
2022-01-06105.028.09%
2022-01-0599.225.63%
2022-01-04107.030.41%
2022-01-03107.027.97%
2021-12-30108.025.66%
2021-12-2998.224.98%
2021-12-2889.325.15%
2021-12-2785.723.50%
2021-12-2481.721.02%
2021-12-2382.620.72%
2021-12-2281.221.54%
2021-12-2180.921.36%
2021-12-2080.221.59%
2021-12-1779.622.01%
2021-12-1680.521.90%
2021-12-1579.522.19%
2021-12-1479.122.33%
2021-12-1382.022.44%
2021-12-1082.822.68%
2021-12-0978.723.24%
2021-12-0879.123.13%
2021-12-0778.823.15%
2021-12-0678.723.51%
2021-12-0380.024.29%
2021-12-0279.324.50%
2021-12-0181.124.79%
2021-11-3080.824.88%
2021-11-2978.922.88%
2021-11-2680.322.72%
2021-11-2584.522.45%
2021-11-2485.623.10%
2021-11-2378.220.16%
2021-11-2280.820.17%
2021-11-1979.820.61%
2021-11-1879.020.44%
2021-11-1780.920.60%
2021-11-1682.021.01%
2021-11-1585.022.66%
2021-11-1280.621.10%
2021-11-1181.020.48%
2021-11-1080.521.54%
2021-11-0977.420.94%
2021-11-0874.221.51%
2021-11-0576.823.45%
2021-11-0480.622.78%
2021-11-0373.416.39%
2021-11-0272.515.46%
2021-11-0172.515.71%
2021-10-2968.914.75%
2021-10-2868.714.99%
2021-10-2768.314.63%
2021-10-2668.714.46%
2021-10-2567.814.49%
2021-10-2266.214.71%
2021-10-2165.614.93%
2021-10-2066.814.69%
2021-10-1965.914.49%
2021-10-1865.114.62%
2021-10-1565.914.57%
2021-10-1462.814.76%
2021-10-1362.514.85%
2021-10-1264.915.44%
2021-10-0867.415.62%
2021-10-0766.715.82%
2021-10-0664.016.17%
2021-10-0566.017.28%
2021-10-0465.317.33%
2021-10-0168.717.53%
2021-09-3070.618.55%
2021-09-2968.518.44%
2021-09-2871.419.04%
2021-09-2772.719.47%
2021-09-2471.818.77%
2021-09-2371.818.28%
2021-09-2267.916.62%
2021-09-1768.417.06%
2021-09-1668.316.82%
2021-09-1567.416.57%
2021-09-1467.316.31%
2021-09-1368.615.62%
2021-09-1068.014.77%
2021-09-0967.514.41%
2021-09-0863.614.31%
2021-09-0766.114.85%
2021-09-0666.915.68%
2021-09-0369.315.58%
2021-09-0267.414.31%
2021-09-0167.814.44%
2021-08-3168.713.67%
2021-08-3068.714.24%
2021-08-2767.413.85%
2021-08-2664.511.68%
2021-08-2565.911.50%
2021-08-2460.610.01%
2021-08-2361.510.15%
2021-08-2060.010.23%
2021-08-1959.010.15%
2021-08-1862.110.66%
2021-08-1760.610.69%
2021-08-1663.512.03%
2021-08-1365.512.23%
2021-08-1269.011.86%
2021-08-1166.811.40%
2021-08-1063.29.73%
2021-08-0959.99.07%
2021-08-0659.59.12%
2021-08-0559.49.13%
2021-08-0459.89.11%
2021-08-0360.29.04%
2021-08-0259.99.08%
2021-07-3059.59.07%
2021-07-2960.49.12%
2021-07-2860.69.18%
2021-07-2761.99.09%
2021-07-2661.69.10%
2021-07-2360.69.17%
2021-07-2260.19.19%
2021-07-2159.39.31%
2021-07-2060.79.34%
2021-07-1961.89.35%
2021-07-1663.19.46%
2021-07-1563.99.76%
2021-07-1462.09.71%
2021-07-1362.09.84%
2021-07-1262.39.84%
2021-07-0963.19.89%
2021-07-0864.210.06%
2021-07-0764.810.21%
2021-07-0664.610.37%
2021-07-0564.110.51%
2021-07-0263.510.56%
2021-07-0162.510.67%
2021-06-3064.410.86%
2021-06-2963.911.26%
2021-06-2864.111.31%
2021-06-2565.111.52%
2021-06-2463.410.66%
2021-06-2362.910.62%
2021-06-2261.610.68%
2021-06-2160.810.69%
2021-06-1862.510.65%
2021-06-1762.410.63%
2021-06-1662.810.58%
2021-06-1562.610.61%
2021-06-1161.810.67%
2021-06-1062.610.59%
2021-06-0961.410.42%
2021-06-0861.210.49%
2021-06-0761.310.47%
2021-06-0461.610.44%
2021-06-0361.410.53%
2021-06-0261.210.81%
2021-06-0162.110.50%
2021-05-3161.210.29%

辛耘熱門網頁

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。