3624 光頡

EPS 年複合成長率: 40.21% (110-106)
營業利益年複合成長率: 31.57% (110-106)
本益比: 18.45
本益成長比: 0.584
總報酬本益比: 1.846
近四季EPS總合: 4.32 (1.56,1.28,1.1,0.94)
融資餘額佔股本比例：4.66%
融資使用率: 18.65%
近期收盤價: 79.7 (2022-05-19)
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
光頡	-5.0%	173.0%	22.0%
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)
79.7	12.15%	89.38	102.79	28.97%	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

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營業毛利率	32.54	24.16	23.92	31.84	23.72	25.44	27.86	29.36	32.21
營業利益率	19.67	9.48	8.27	18.86	8.38	8.23	8.53	6.67	13.72
折舊負擔比率	6.50	9.55	9.28	6.97	9.36	9.53	9.43	8.56	7.13
稅前淨利率	19.09	9.04	8.39	12.92	5.44	5.92	11.72	12.44	16.23
股東權益報酬率	17.06	6.67	5.71	11.48	3.84	3.43	6.02	6.67	8.97
資產報酬率	13.39	5.51	4.56	8.79	3.02	2.71	4.59	5.11	7.29
本業收入比	103.04	105.21	98.33	145.77	153.47	139.22	72.53	53.63	84.58
業外獲益比	-3.04	-4.69	1.67	-46.06	-53.47	-39.22	26.92	46.37	15.42
無形資產佔淨值比	0.08	0.19	0.16	0.12	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

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營業毛利率	33.80	32.77	32.59	33.75	30.67	24.19	22.21	28.77	20.92	11.28	22.38	25.20	31.75	29.55	36.29	32.40	28.08
營業利益率	21.12	20.74	19.90	20.88	16.42	10.09	8.39	14.25	4.13	-4.52	4.34	9.89	17.52	16.88	24.02	18.91	14.36
稅前淨利率	26.08	20.56	19.78	18.62	16.68	9.36	8.10	12.96	4.92	-8.09	3.09	11.67	19.45	9.25	15.55	16.30	9.88
本業收入比	81.14	101.12	100.61	111.89	98.10	107.41	104.35	110.00	85.71	55.88	142.86	83.82	90.15	181.25	153.45	115.60	145.45
業外獲益比	18.86	-1.12	-0.61	-11.89	1.90	-7.41	-4.35	-10.00	14.29	44.12	-42.86	14.71	9.85	-81.25	-54.31	-15.60	-45.45

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
營運現金流量(百萬)	644	204	211	417	299	196	398	137	405
自由現金流量(百萬)	301	133	70	78	123	279	812	-870	-161
稅後淨利(百萬)	475	169	144	276	87	80	150	149	174

現金流量-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營運現金流量(百萬)	252	230	20	140	254	-37	152	72	16	83	106	-83	105	87	129	115	86
自由現金流量(百萬)	177	124	-128	89	216	-49	133	52	-5	52	126	-109	1	-22	18	57	25
稅後淨利(百萬)	183	151	129	111	84	53	37	62	16	-28	15	53	104	39	100	88	50

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
營收(百萬)	3106	2126	2145	2654	1848	1721	1549	1437	1318
營業利益(百萬)	611	202	177	500	155	142	132	96	181
稅後淨利(百萬)	475	169	144	276	87	80	150	149	174
EPS(完全稀釋)	4.01	1.43	1.21	2.33	0.74	0.68	1.27	1.31	1.98
營收成長率(%)	46.10	-0.89	-19.18	43.61	7.38	11.10	7.79	9.03	N/A
營業利益成長率(%)	202.48	14.12	-64.60	222.58	9.15	7.58	37.50	-46.96	N/A
稅後淨利成長率(%)	181.07	17.36	-47.83	217.24	8.75	-46.67	0.67	-14.37	N/A
EPS成長率(%)	180.42	18.18	-48.07	214.86	8.82	-46.46	-3.05	-33.84	N/A

成長能力-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收(百萬)	875	872	837	768	630	580	574	542	431	423	463	579	680	687	743	666	558
營業利益(百萬)	185	181	166	160	103	58	48	77	18	-19	20	57	119	116	178	126	80
稅後淨利(百萬)	183	151	129	111	84	53	37	62	16	-28	15	53	104	39	100	88	50
EPS(完全稀釋)	1.56	1.28	1.10	0.94	0.72	0.45	0.32	0.53	0.14	-0.24	0.13	0.45	0.88	0.34	0.85	0.75	0.42
去年同期營收成長率(%)	38.89	50.34	45.82	41.70	46.17	37.12	23.97	-6.39	-36.62	-38.43	-37.69	-13.06	21.86	0.00	0.00	0.00	-
去年同期營業利益成長率(%)	79.61	212.07	245.83	107.79	472.22	405.26	140.00	35.09	-84.87	-116.38	-88.76	-54.76	48.75	0.00	0.00	0.00	-
去年同期稅後淨利成長率(%)	117.86	184.91	248.65	79.03	425.00	289.29	146.67	16.98	-84.62	-171.79	-85.00	-39.77	108.00	0.00	0.00	0.00	-
去年同期EPS成長率(%)	116.67	184.44	243.75	77.36	414.29	287.50	146.15	17.78	-84.09	-170.59	-84.71	-40.00	109.52	0.00	0.00	0.00	-
較上季營收成長率(%)	0.34	4.18	8.98	21.90	8.62	1.05	5.90	25.75	1.89	-8.64	-20.03	-14.85	-1.02	-7.54	11.56	19.35	0.00
較上季營業利益成長率(%)	2.21	9.04	3.75	55.34	77.59	20.83	-37.66	327.78	194.74	-195.00	-64.91	-52.10	2.59	-34.83	41.27	57.50	0.00
較上季稅後淨利成長率(%)	21.19	17.05	16.22	32.14	58.49	43.24	-40.32	287.50	157.14	-286.67	-71.70	-49.04	166.67	-61.00	13.64	76.00	0.00
較上季EPS成長率(%)	21.88	16.36	17.02	30.56	60.00	40.62	-39.62	278.57	158.33	-284.62	-71.11	-48.86	158.82	-60.00	13.33	78.57	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	-14.45	3.03	28.71	2019/12	-9.6	-35.41	-19.19
2022/3	19.41	27.45	39.01	2019/11	2.66	-40.92	-17.83
2022/1~2	-19.45	46.07	46.06	2019/10	3.62	-38.36	-15.22
2021/12	9.57	47.47	46.1	2019/9	-14.2	-38.64	-12.49
2021/11	1.94	46.92	45.95	2019/8	-1.57	-34.85	-9.11
2021/10	-2.14	57.88	45.84	2019/7	-5.74	-39.56	-4.85
2021/9	-3.54	40.63	44.47	2019/6	-15.57	-23.06	2.81
2021/8	14.24	57.63	45.05	2019/5	2.68	-13.2	8.66
2021/7	-2.38	39.56	43.02	2019/4	-13.71	-1.8	15.46
2021/6	4.97	42.31	43.67	2019/3	15.02	15.27	21.76
2021/5	-0.35	41.4	43.99	2019/1~2	-17.96	25.43	25.42
2021/4	5.8	41.9	44.75	2018/12	-17.31	28.11	43.6
2021/3	39.77	32.81	45.93	2018/11	7.1	48.26	45.08
2021/1~2	-22.44	55.3	55.29	2018/10	3.15	53.32	44.73
2020/12	9.16	58.54	-0.85	2018/9	-8.91	46.13	43.77
2020/11	9.54	31.27	-4.77	2018/8	-8.67	52.56	43.47
2020/10	-12.83	23.03	-7.61	2018/7	19.97	58.17	42.08
2020/9	8.11	46.25	-10.16	2018/6	-4.74	44.99	38.95
2020/8	1.14	16.06	-15.08	2018/5	16.17	57.48	37.66
2020/7	-0.46	12.94	-18.61	2018/4	1.29	40.25	32.47
2020/6	4.31	6.95	-22.71	2018/3	36.04	21.39	29.84
2020/5	0.0	-13.43	-27.46	2018/1~2	-29.17	35.16	35.15
2020/4	-0.96	-11.1	-30.73	2017/12	-4.31	11.34	7.4
2020/3	49.82	-22.55	-36.52	2017/11	10.76	16.84	7.04
2020/1~2	-8.98	-43.76	-43.76	2017/10	-1.68	14.33	6.06

稅前淨利較去年同期

2022Q1(百萬)	2021Q1(百萬)	YoY(%)
228.0	105.0	117.14
2021Q4(百萬)	2020Q4(百萬)	YoY(%)
179.0	54.0	231.48
2021Q3(百萬)	2020Q3(百萬)	YoY(%)
165.0	46.0	258.69

EPS較上季

2022Q1(元)	2021Q4(元)	比率
1.56	1.28	0.2187

應收帳周轉率和存貨周轉率-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
應收帳款周轉率	5.01	4.59	4.13	5.08	4.44	4.24	4.01	3.93	4.04
存貨周轉率	2.72	2.90	3.01	3.71	3.74	3.53	3.04	3.11	3.25

應收帳周轉率和存貨周轉率-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4
應收帳款周轉率	1.21	1.22	1.22	1.27	1.18	1.18	1.22	1.20	1.04	1.03
存貨周轉率	0.63	0.65	0.70	0.73	0.69	0.74	0.74	0.68	0.66	0.69

償債能力-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
負債比	0.25	0.18	0.18	0.25	0.24	0.25	0.26	0.28	0.26
金融負債(百萬)	215	153	196	221	300	401	569	680	315
營收淨額(百萬)	3106	2126	2145	2654	1848	1721	1549	1437	1318
利息保障倍數	251.06	79.46	55.81	95.16	25.12	18.07	20.71	19.48	202.79
長期銀行借款占稅後淨利比	0.19	0.65	0.96	0.62	1.70	1.04	0.61	0.67	1.01

成本指標-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營收淨額(百萬)	3106	2126	2145	2654	1848	1721	1549	1437	1318
推銷費用(百萬)	140	116	125	128	104	108	105	103	93
管理費用(百萬)	195	144	152	165	123	124	125	138	99
研發費(百萬)	61	59	55	51	56	64	69	85	52
推銷費用率(%)	4.51	5.46	5.83	4.82	5.63	6.28	6.78	7.17	7.06
管理費用率(%)	6.28	6.77	7.09	6.22	6.66	7.21	8.07	9.60	7.51
研發費用率(%)	1.96	2.78	2.56	1.92	3.03	3.72	4.45	5.92	3.95

成本指標-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收淨額(百萬)	875	872	837	768	630	580	574	542	431	423	463	579	680	687	743	666	558
推銷費用(百萬)	35	36	37	36	31	31	30	29	26	31	27	33	34	36	33	33	27
管理費用(百萬)	60	51	53	47	44	37	35	38	33	26	35	42	49	39	45	44	37
研發費(百萬)	16	17	16	14	14	13	17	14	15	14	13	14	14	12	13	13	12
推銷費用率(%)	4.00	4.13	4.42	4.69	4.92	5.34	5.23	5.35	6.03	7.33	5.83	5.70	5.00	5.24	4.44	4.95	4.84
管理費用率(%)	6.86	5.85	6.33	6.12	6.98	6.38	6.10	7.01	7.66	6.15	7.56	7.25	7.21	5.68	6.06	6.61	6.63
研發費用率(%)	1.83	1.95	1.91	1.82	2.22	2.24	2.96	2.58	3.48	3.31	2.81	2.42	2.06	1.75	1.75	1.95	2.15

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
3624-光頡	O	O	X	O	O	O	O	X	O	O
	11年	11.73億	80.16%	22.79%	0.0%	78.60%	642百萬	23.92%

融資使用率

日期	股價	融資使用率
2022-05-19 -	79.7	18.65%
2022-05-18	80.1	18.91%
2022-05-17	79.5	17.89%
2022-05-16	77.0	18.25%
2022-05-13	76.4	18.31%
2022-05-12	74.1	18.34%
2022-05-11	77.5	19.46%
2022-05-10	78.7	20.01%
2022-05-09	76.1	20.44%
2022-05-06	78.5	21.16%
2022-05-05	78.5	21.13%
2022-05-04	76.4	20.41%
2022-05-03	72.0	18.61%
2022-04-29	70.0	19.01%
2022-04-28	69.6	19.63%
2022-04-27	70.8	19.26%
2022-04-26	71.5	19.87%
2022-04-25	73.5	19.61%
2022-04-22	79.0	20.92%
2022-04-21	83.7	22.25%
2022-04-20	87.3	22.62%
2022-04-19	87.6	23.05%
2022-04-18	85.0	23.55%
2022-04-15	88.0	25.47%
2022-04-14	92.5	27.34%
2022-04-13	95.4	29.68%
2022-04-12	89.4	23.79%
2022-04-11	86.9	23.30%
2022-04-08	88.4	22.79%
2022-04-07	84.6	23.27%
2022-04-06	88.0	24.06%
2022-04-01	87.2	24.49%
2022-03-31	92.0	28.75%
2022-03-30	92.0	29.68%
2022-03-29	97.6	30.21%
2022-03-28	88.8	25.38%
2022-03-25	84.9	24.60%
2022-03-24	88.0	26.73%
2022-03-23	89.0	27.45%
2022-03-22	86.0	25.16%
2022-03-21	85.4	25.63%
2022-03-18	84.0	23.20%
2022-03-17	79.2	21.08%
2022-03-16	72.0	19.57%
2022-03-15	69.3	20.16%
2022-03-14	73.9	20.33%
2022-03-11	72.0	20.06%
2022-03-10	73.2	20.06%
2022-03-09	71.1	20.02%
2022-03-08	67.7	19.61%
2022-03-07	74.2	22.04%
2022-03-04	79.9	22.43%
2022-03-03	78.2	22.37%
2022-03-02	78.5	22.22%
2022-03-01	78.8	22.17%
2022-02-25	76.7	22.27%
2022-02-24	76.2	22.34%
2022-02-23	80.7	23.49%
2022-02-22	77.7	23.15%
2022-02-21	80.5	25.13%
2022-02-18	82.3	25.77%
2022-02-17	82.5	25.10%
2022-02-16	81.2	24.94%
2022-02-15	78.0	25.33%
2022-02-14	80.2	25.78%
2022-02-11	86.2	26.79%
2022-02-10	90.0	26.54%
2022-02-09	83.0	20.37%
2022-02-08	82.2	21.24%
2022-02-07	76.3	18.14%
2022-01-26	74.5	18.64%
2022-01-25	74.9	19.60%
2022-01-24	80.0	20.87%
2022-01-21	78.9	21.10%
2022-01-20	84.8	26.63%
2022-01-19	85.8	26.61%
2022-01-18	84.1	25.29%
2022-01-17	84.9	24.96%
2022-01-14	84.8	25.77%
2022-01-13	83.3	23.45%
2022-01-12	81.5	24.40%
2022-01-11	85.4	24.60%
2022-01-10	87.7	24.82%
2022-01-07	79.8	23.53%
2022-01-06	85.1	24.92%
2022-01-05	87.9	25.10%
2022-01-04	80.5	24.05%
2022-01-03	84.0	25.68%
2021-12-30	82.0	27.06%
2021-12-29	78.1	23.75%
2021-12-28	71.7	28.46%
2021-12-27	73.3	26.21%
2021-12-24	66.7	29.00%
2021-12-23	62.0	27.25%
2021-12-22	59.8	28.06%
2021-12-21	61.2	29.98%
2021-12-20	59.0	27.60%
2021-12-17	57.7	26.86%
2021-12-16	60.0	28.33%
2021-12-15	58.9	22.73%
2021-12-14	53.6	23.11%
2021-12-13	58.1	28.01%
2021-12-10	59.1	28.33%
2021-12-09	58.5	28.47%
2021-12-08	56.3	30.50%
2021-12-07	52.9	27.28%
2021-12-06	51.0	24.31%
2021-12-03	50.2	21.64%
2021-12-02	50.1	21.29%
2021-12-01	52.4	21.53%
2021-11-30	51.6	18.03%
2021-11-29	46.95	17.53%
2021-11-26	45.05	16.98%
2021-11-25	48.3	17.74%
2021-11-24	50.0	18.46%
2021-11-23	48.4	17.26%
2021-11-22	51.0	18.43%
2021-11-19	46.4	16.44%
2021-11-18	42.2	15.93%
2021-11-17	43.0	15.93%
2021-11-16	41.75	16.14%
2021-11-15	42.6	15.99%
2021-11-12	41.95	16.02%
2021-11-11	42.15	16.03%
2021-11-10	44.2	15.64%
2021-11-09	42.6	15.45%
2021-11-08	41.6	15.25%
2021-11-05	41.25	15.30%
2021-11-04	41.65	15.23%
2021-11-03	42.55	14.99%
2021-11-02	40.4	14.90%
2021-11-01	41.9	15.00%
2021-10-29	41.4	14.86%
2021-10-28	41.85	14.56%
2021-10-27	42.95	13.23%
2021-10-26	39.05	12.98%
2021-10-25	38.9	12.82%
2021-10-22	38.85	12.47%
2021-10-21	38.95	12.46%
2021-10-20	38.65	12.54%
2021-10-19	38.75	12.47%
2021-10-18	37.5	12.31%
2021-10-15	37.15	12.38%
2021-10-14	35.65	12.28%
2021-10-13	34.85	12.30%
2021-10-12	36.95	12.16%
2021-10-08	37.75	12.02%
2021-10-07	37.05	11.90%
2021-10-06	35.75	12.05%
2021-10-05	36.6	12.16%
2021-10-04	34.85	12.05%
2021-10-01	36.0	12.52%
2021-09-30	37.8	12.98%
2021-09-29	38.15	12.93%
2021-09-28	38.75	13.29%
2021-09-27	39.7	13.41%
2021-09-24	40.0	13.27%
2021-09-23	39.45	13.52%
2021-09-22	39.5	13.62%
2021-09-17	41.65	13.73%
2021-09-16	40.65	14.01%
2021-09-15	40.9	14.04%
2021-09-14	42.6	14.01%
2021-09-13	42.7	14.03%
2021-09-10	42.35	13.76%
2021-09-09	42.0	14.11%
2021-09-08	41.0	14.56%
2021-09-07	41.0	14.55%
2021-09-06	40.3	14.56%
2021-09-03	43.9	14.90%
2021-09-02	43.8	14.70%
2021-09-01	44.2	14.21%
2021-08-31	43.9	13.78%
2021-08-30	42.75	13.81%
2021-08-27	43.05	13.63%
2021-08-26	42.75	13.66%
2021-08-25	42.55	13.93%
2021-08-24	41.3	13.92%
2021-08-23	42.85	13.68%
2021-08-20	40.45	13.71%
2021-08-19	39.8	13.96%
2021-08-18	41.75	14.01%
2021-08-17	39.25	14.28%
2021-08-16	41.4	14.42%
2021-08-13	41.2	14.87%
2021-08-12	45.3	14.81%
2021-08-11	43.3	15.73%
2021-08-10	46.9	15.53%
2021-08-09	45.5	16.78%
2021-08-06	48.2	17.90%
2021-08-05	48.6	17.82%
2021-08-04	49.6	17.81%
2021-08-03	50.4	18.11%
2021-08-02	50.0	17.62%
2021-07-30	48.2	17.30%
2021-07-29	47.7	17.43%
2021-07-28	47.8	17.71%
2021-07-27	49.3	19.11%
2021-07-26	51.4	18.70%
2021-07-23	48.5	19.99%
2021-07-22	50.4	21.73%
2021-07-21	51.8	23.33%
2021-07-20	50.8	21.62%
2021-07-19	52.2	20.35%
2021-07-16	50.8	21.67%
2021-07-15	51.3	21.31%
2021-07-14	48.8	20.56%
2021-07-13	51.0	21.55%
2021-07-12	54.7	26.07%
2021-07-09	52.0	22.60%
2021-07-08	47.3	22.95%
2021-07-07	47.1	23.46%
2021-07-06	45.6	22.92%
2021-07-05	43.65	21.88%
2021-07-02	39.7	19.48%
2021-07-01	40.05	19.40%
2021-06-30	38.9	23.94%
2021-06-29	35.4	18.20%
2021-06-28	34.05	16.27%
2021-06-25	33.3	16.72%
2021-06-24	33.9	17.26%
2021-06-23	34.05	16.95%
2021-06-22	33.55	16.84%
2021-06-21	33.35	16.74%
2021-06-18	33.95	16.96%
2021-06-17	34.15	16.74%
2021-06-16	31.95	15.45%
2021-06-15	32.8	15.15%
2021-06-11	31.8	15.32%
2021-06-10	32.1	15.45%
2021-06-09	32.0	15.17%
2021-06-08	31.4	15.29%
2021-06-07	30.6	15.34%
2021-06-04	31.45	15.18%
2021-06-03	31.9	15.19%
2021-06-02	31.45	15.25%
2021-06-01	32.4	15.29%
2021-05-31	32.45	15.34%
2021-05-28	31.85	15.14%
2021-05-27	31.55	15.20%