3689 湧德


股價漲跌幅
202220212020
湧德-9.0%56.0%9.0%
0050-14.69%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)
44.55 22.78% 54.7 62.9 41.19% 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
2021202020192018201720162015201420132012
營業毛利率18.7518.1218.0218.7321.1819.6919.8926.5327.3627.43
營業利益率3.951.38-0.061.445.393.593.8112.1514.1513.63
折舊負擔比率6.917.837.456.435.534.744.613.243.093.79
稅前淨利率4.792.280.582.255.984.915.2912.3314.3613.90
股東權益報酬率8.963.480.002.858.356.686.0019.3523.2724.80
資產報酬率4.722.050.611.915.054.123.7111.1513.2214.23
本業收入比82.3760.53-11.1164.3690.2373.5271.8598.4398.5297.96
業外獲益比17.6339.47111.1135.649.7726.9428.151.421.482.04
無形資產佔淨值比0.870.890.850.390.000.000.000.000.000.00

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19.4416.6319.6019.6418.9615.4418.5822.1614.6717.8919.2319.5415.0718.6119.2017.4719.66
營業利益率5.761.806.654.462.28-2.592.227.77-4.591.642.190.24-5.07-0.073.170.671.96
稅前淨利率7.563.007.295.752.45-1.733.318.69-3.931.603.560.66-4.270.114.592.451.70
本業收入比76.0060.0091.2776.9293.94145.4568.1889.76119.44100.0060.0037.50117.78-100.0069.6426.92117.65
業外獲益比24.0040.008.7321.986.06-50.0034.0911.02-16.67-5.0037.7862.50-17.78200.0030.3673.08-17.65

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)7361130912272247866451317434
自由現金流量(百萬)-76219-277-18124732-441-5999275
稅後淨利(百萬)2409553120243190176509520444


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)58140334-10419722228164133936122418-32106
自由現金流量(百萬)6116-51-50-917891-5810844-41-89-191-54-65-15695
稅後淨利(百萬)104321008127-3034120-29144122-2422522818

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)6165498146584478428944744491515646923876
營業利益(百萬)24369-365231161171626664528
稅後淨利(百萬)2409553120243190176509520444
EPS(完全稀釋)3.031.290.761.673.472.712.457.027.470.00
營收成長率(%)23.776.934.024.41-4.14-0.38-12.909.8921.05N/A
營業利益成長率(%)252.17N/AN/A-71.8643.48-5.85-72.68-5.7225.76N/A
稅後淨利成長率(%)152.6379.25-55.83-50.6227.897.95-65.42-2.1217.12N/A
EPS成長率(%)134.8869.74-54.49-51.8728.0410.61-65.10-6.02N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)1653149917291579135812491342146392712231251114010431180121910781001
營業利益(百萬)95271157031-3230114-4320273-53-139720
稅後淨利(百萬)104321008127-3034120-29144122-2422522818
EPS(完全稀釋)1.360.441.441.160.39-0.430.491.72-0.420.200.590.32-0.350.310.750.400.26
去年同期營收成長率(%)21.7220.0228.847.9346.492.137.2728.33-11.123.642.635.754.200.000.000.00-
兩季平均(YOY)營收成長率(%)20.8724.4318.3827.2124.314.7017.808.61-3.743.134.194.972.100.000.00--
去年同期EPS成長率(%)248.72202.33193.88-32.56192.86-315.00-16.95437.50-20.00-35.48-21.33-20.00-234.620.000.000.00-
兩季平均(YOY)EPS成長率(%)225.53198.1180.6680.15-61.07-165.97210.28208.75-27.74-28.40-20.66-127.31-117.310.000.00--
較上季營收成長率(%)10.27-13.309.5016.278.73-6.93-8.2757.82-24.20-2.249.749.30-11.61-3.2013.087.690.00
較上季EPS成長率(%)209.09-69.4424.14197.44190.70-187.76-71.51509.52-310.00-66.1084.37191.43-212.90-58.6787.5053.850.00

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(%)
2022/4-9.377.1617.532019/12-3.225.014.36
2022/360.8534.1721.612019/119.761.574.3
2022/1~2-37.0714.9314.932019/10-10.984.884.61
2021/127.024.9123.192019/91.874.194.58
2021/117.7313.3423.032019/87.512.544.64
2021/10-19.4716.4724.072019/76.782.354.99
2021/92.6729.9524.892019/6-2.19-1.495.49
2021/8-1.2625.6224.22019/5-0.947.467.04
2021/711.7827.3923.982019/4-5.211.16.93
2021/6-3.689.7523.332019/373.0410.695.49
2021/5-0.76.4126.642019/1~2-43.722.492.49
2021/413.469.8533.782018/12-6.396.364.38
2021/341.4321.7346.352018/1113.3410.914.19
2021/1~2-39.6764.064.02018/10-11.5719.673.48
2020/12-2.894.977.192018/90.265.371.94
2020/1110.714.627.412018/87.310.681.46
2020/10-10.163.737.722018/72.76-1.921.59
2020/9-0.742.778.162018/66.6911.562.27
2020/80.125.498.942018/52.46.110.42
2020/7-3.6913.279.512018/4-5.55-3.43-0.97
2020/6-6.6125.598.832018/346.65.64-0.09
2020/52.531.535.42018/1~2-35.1-3.13-3.13
2020/425.7327.09-1.492017/12-2.39-3.82-4.45
2020/392.63-4.17-11.92017/1122.290.4-4.51
2020/1~2-40.71-16.72-16.712017/10-22.13-17.91-5.01

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
125.033.0278.78
(百萬)(百萬)YoY(%)
000
2021Q3(百萬)2020Q3(百萬)YoY(%)
126.044.0186.36

EPS較上季
2022Q1(元)2021Q4(元)比率
1.360.442.0909

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率3.943.673.433.503.523.793.924.394.464.63
存貨周轉率3.793.663.553.513.182.752.573.434.274.89

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.890.820.960.970.940.880.891.100.750.900.950.910.810.880.970.940.87
存貨周轉率0.860.870.980.920.890.920.991.060.740.930.940.830.800.870.910.860.80

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.490.530.530.500.440.420.410.420.450.43
金融負債(百萬)13241338167013431138837779681423419
營收淨額(百萬)6165498146584478428944744491515646923876
利息保障倍數15.045.041.654.7416.6619.7419.8142.3260.9255.74
長期銀行借款占稅後淨利比0.970.006.872.210.950.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)6165498146584478428944744491515646923876
推銷費用(百萬)246210201191165173214258214168
管理費用(百萬)425370369356302307322321283286
研發費(百萬)25424027022721023918616212381
推銷費用率(%)3.994.224.324.273.853.874.775.004.564.33
管理費用率(%)6.897.437.927.957.046.867.176.236.037.38
研發費用率(%)4.124.825.805.074.905.344.143.142.622.09

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)1653149917291579135812491342146392712231251114010431180121910781001
推銷費用(百萬)6361686057566054405153494852514940
管理費用(百萬)999610312010697959284838910296110857883
研發費(百萬)6365596565616264526472706559595454
推銷費用率(%)3.814.073.933.804.204.484.473.694.314.174.244.304.604.414.184.554.00
管理費用率(%)5.996.405.967.607.817.777.086.299.066.797.118.959.209.326.977.248.29
研發費用率(%)3.814.343.414.124.794.884.624.375.615.235.766.146.235.004.845.015.39

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
3689-湧德OXXXOOOXOX
10年7.67億84.08%51.81%0.0%68.06%235百萬13.6%

融資使用率
日期股價融資使用率
2022-05-23 -44.5539.23%
2022-05-2044.0539.48%
2022-05-1944.5539.46%
2022-05-1844.139.87%
2022-05-1743.740.35%
2022-05-1642.9540.62%
2022-05-1341.940.70%
2022-05-1240.740.82%
2022-05-1141.241.70%
2022-05-1042.041.85%
2022-05-0941.2541.86%
2022-05-0643.7542.01%
2022-05-0542.9541.84%
2022-05-0442.441.81%
2022-05-0342.041.66%
2022-04-2941.5541.85%
2022-04-2841.2542.11%
2022-04-2741.5542.00%
2022-04-2642.542.26%
2022-04-2542.8542.40%
2022-04-2244.743.05%
2022-04-2145.343.01%
2022-04-2044.9542.92%
2022-04-1944.842.98%
2022-04-1843.9543.16%
2022-04-1544.943.60%
2022-04-1446.645.04%
2022-04-1347.2545.09%
2022-04-1246.345.16%
2022-04-1147.8545.77%
2022-04-0848.2545.25%
2022-04-0748.1545.40%
2022-04-0649.9543.96%
2022-04-0146.540.40%
2022-03-3146.0539.74%
2022-03-3046.739.80%
2022-03-2945.5539.35%
2022-03-2845.0539.09%
2022-03-2545.5539.58%
2022-03-2446.039.14%
2022-03-2346.138.42%
2022-03-2245.337.91%
2022-03-2144.9537.96%
2022-03-1844.8538.07%
2022-03-1745.037.90%
2022-03-1643.0537.34%
2022-03-1543.437.43%
2022-03-1444.737.73%
2022-03-1145.137.53%
2022-03-1045.4538.06%
2022-03-0944.338.31%
2022-03-0845.2538.62%
2022-03-0745.339.10%
2022-03-0447.741.17%
2022-03-0350.244.56%
2022-03-0250.643.45%
2022-03-0151.144.44%
2022-02-2551.143.26%
2022-02-2449.043.76%
2022-02-2351.145.12%
2022-02-2251.045.91%
2022-02-2152.648.93%
2022-02-1852.044.67%
2022-02-1749.9543.19%
2022-02-1650.142.83%
2022-02-1547.1541.29%
2022-02-1446.5542.40%
2022-02-1148.9542.98%
2022-02-1048.5541.56%
2022-02-0950.342.89%
2022-02-0845.7535.63%
2022-02-0744.832.92%
2022-01-2641.831.99%
2022-01-2541.331.84%
2022-01-2442.132.33%
2022-01-2143.032.89%
2022-01-2044.433.49%
2022-01-1944.3533.11%
2022-01-1844.6533.00%
2022-01-1743.9533.22%
2022-01-1442.7532.91%
2022-01-1343.532.58%
2022-01-1243.2532.75%
2022-01-1143.933.64%
2022-01-1045.2534.23%
2022-01-0745.034.23%
2022-01-0647.2534.46%
2022-01-0547.535.23%
2022-01-0448.9534.49%
2022-01-0349.234.78%
2021-12-3048.436.85%
2021-12-2948.836.46%
2021-12-2848.535.86%
2021-12-2750.535.01%
2021-12-2450.434.57%
2021-12-2352.933.05%
2021-12-2248.1536.82%
2021-12-2144.831.12%
2021-12-2043.6531.49%
2021-12-1742.8532.18%
2021-12-1644.3532.32%
2021-12-1543.132.55%
2021-12-1442.232.95%
2021-12-1343.833.60%
2021-12-1045.633.45%
2021-12-0946.033.27%
2021-12-0845.333.59%
2021-12-0744.9533.60%
2021-12-0645.9533.76%
2021-12-0344.3534.15%
2021-12-0242.5533.49%
2021-12-0142.6533.55%
2021-11-3043.133.75%
2021-11-2942.133.59%
2021-11-2644.0534.06%
2021-11-2543.8532.76%
2021-11-2442.532.21%
2021-11-2342.2532.14%
2021-11-2244.033.52%
2021-11-1943.934.04%
2021-11-1843.4533.51%
2021-11-1743.133.35%
2021-11-1643.233.23%
2021-11-1544.2533.91%
2021-11-1242.8533.49%
2021-11-1142.533.78%
2021-11-1043.534.26%
2021-11-0944.435.79%
2021-11-0844.935.65%
2021-11-0546.7537.35%
2021-11-0450.736.29%
2021-11-0347.534.36%
2021-11-0246.134.69%
2021-11-0148.8535.74%
2021-10-2948.837.46%
2021-10-2848.636.50%
2021-10-2749.4541.27%
2021-10-2645.638.03%
2021-10-2546.4537.89%
2021-10-2246.2536.32%
2021-10-2143.936.56%
2021-10-2045.038.69%
2021-10-1943.236.63%
2021-10-1842.2535.88%
2021-10-1542.237.16%
2021-10-1441.037.44%
2021-10-1342.441.57%
2021-10-1241.1537.80%
2021-10-0842.039.15%
2021-10-0743.1538.37%
2021-10-0640.337.63%
2021-10-0543.135.15%
2021-10-0441.235.05%
2021-10-0141.438.00%
2021-09-3044.3543.86%
2021-09-2945.041.55%
2021-09-2845.745.39%
2021-09-2749.150.75%
2021-09-2451.053.09%
2021-09-2349.7550.42%
2021-09-2247.050.95%
2021-09-1750.754.43%
2021-09-1651.254.81%
2021-09-1550.156.47%
2021-09-1453.062.22%
2021-09-1352.255.01%
2021-09-1052.453.33%
2021-09-0951.649.14%
2021-09-0846.9543.08%
2021-09-0747.641.27%
2021-09-0645.044.50%
2021-09-0349.548.70%
2021-09-0249.448.63%
2021-09-0146.8543.59%
2021-08-3142.638.85%
2021-08-3042.3541.61%
2021-08-2738.532.93%
2021-08-2638.9531.86%
2021-08-2535.4529.21%
2021-08-2432.2527.45%
2021-08-2332.527.08%
2021-08-2032.1526.90%
2021-08-1934.0526.38%
2021-08-1834.923.45%
2021-08-1732.822.76%
2021-08-1632.2522.30%
2021-08-1334.022.52%
2021-08-1233.7522.26%
2021-08-1133.522.49%
2021-08-1033.421.02%
2021-08-0933.519.91%
2021-08-0632.518.83%
2021-08-0531.8518.69%
2021-08-0430.2518.32%
2021-08-0328.818.49%
2021-08-0228.2518.54%
2021-07-3028.218.92%
2021-07-2928.618.99%
2021-07-2828.619.07%
2021-07-2730.118.70%
2021-07-2630.418.47%
2021-07-2330.218.28%
2021-07-2230.018.32%
2021-07-2129.6518.38%
2021-07-2030.0518.27%
2021-07-1930.818.43%
2021-07-1631.018.39%
2021-07-1531.1518.23%
2021-07-1430.818.20%
2021-07-1331.018.14%
2021-07-1231.4517.99%
2021-07-0930.9517.90%
2021-07-0831.117.87%
2021-07-0730.5517.60%
2021-07-0630.5517.45%
2021-07-0530.9517.52%
2021-07-0230.7517.53%
2021-07-0130.8517.61%
2021-06-3031.518.08%
2021-06-2930.117.80%
2021-06-2829.717.60%
2021-06-2529.617.43%
2021-06-2429.4517.44%
2021-06-2329.017.42%
2021-06-2229.017.63%
2021-06-2128.617.75%
2021-06-1829.0517.53%
2021-06-1729.2517.50%
2021-06-1629.217.48%
2021-06-1529.517.54%
2021-06-1129.8517.66%
2021-06-1029.617.77%
2021-06-0929.4517.67%
2021-06-0829.6517.67%
2021-06-0729.5517.66%
2021-06-0429.8517.69%
2021-06-0329.517.42%
2021-06-0229.417.52%
2021-06-0129.5517.46%
2021-05-3129.517.38%

湧德熱門網頁

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。