4113 聯上


股價漲跌幅
202220212020
聯上-11.0%12.0%-16.0%
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)
12.85 N/A N/A N/A N/A 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25.3320.6325.3618.0927.7631.9834.5642.8537.0833.13
營業利益率13.84-19.8812.2311.0714.2216.6024.4135.0230.3424.53
折舊負擔比率0.491.820.410.050.110.190.210.040.050.08
稅前淨利率9.36-47.88-14.457.859.927.5230.8533.5129.4623.75
股東權益報酬率3.87-3.05-3.963.962.390.817.7928.9228.2224.88
資產報酬率1.54-0.53-1.062.301.590.894.6414.3815.0513.51
本業收入比147.4141.90-85.11140.91143.68220.0079.09104.57102.96103.40
業外獲益比-47.4159.05185.11-40.91-43.68-120.0020.91-4.57-2.96-3.40
無形資產佔淨值比0.000.000.000.000.000.000.000.000.000.00

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31.0127.2625.1325.1118.4522.3426.2316.8619.4723.4624.9625.7626.6825.3224.9426.0412.60
營業利益率6.6913.3215.8815.890.38-26.43-32.44-10.68-14.39-2.289.8618.1515.5510.0215.9814.269.31
稅前淨利率-12.199.9811.8212.22-13.91-48.85-80.79-31.06-46.98-88.98-16.009.376.592.3310.149.818.21
本業收入比-60.00133.33134.04130.91-0.0054.2940.7433.3330.432.44-62.07192.31238.46414.29156.67148.00113.04
業外獲益比160.00-33.33-34.04-30.91106.6745.7159.2666.6769.5797.56162.07-92.31-138.46-314.29-56.67-44.00-13.04

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)141-1890522145-400-612-779-960-1107-431
自由現金流量(百萬)131-2446141-208-430-745-540-952-822-592
稅後淨利(百萬)134-106-1441458529270821569294


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-22765-90273-106-131-21-1655-833883292108-653-130-44973
自由現金流量(百萬)-340294-231179-109-155-116-1796-378-237-1432665-639-312-139883
稅後淨利(百萬)-10484655-16-35-27-21-23-161-3035126302485

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)14392209781962880530931254719491238
營業利益(百萬)199-4412021712588227892591304
稅後淨利(百萬)134-106-1441458529270821569294
EPS(完全稀釋)0.63-0.50-0.680.690.410.141.285.194.360.00
營收成長率(%)554.09-77.51-50.15122.9566.04-43.07-63.4530.6857.43N/A
營業利益成長率(%)N/AN/A-44.7073.6042.05-61.23-74.5550.9394.41N/A
稅後淨利成長率(%)226.42N/AN/A70.59193.10-89.26-67.1144.2993.54N/A
EPS成長率(%)N/AN/AN/A68.29192.86-89.06-75.3419.04N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)86482395453110713367491841814151982872962581120
營業利益(百萬)66463720-19-11-7-7-4187531294737104
稅後淨利(百萬)-10484655-16-35-27-21-23-161-3035126302485
EPS(完全稀釋)-0.050.230.220.26-0.07-0.16-0.13-0.10-0.11-0.76-0.140.160.060.030.140.120.42
去年同期營收成長率(%)-21.82578.871096.97576.12124.49-61.41-81.77-83.86-75.25-35.89-38.8560.85-82.320.000.000.00-
兩季平均(YOY)營收成長率(%)278.52837.92836.55350.3131.54-71.59-82.81-79.56-55.57-37.3711.00-10.73-41.160.000.00--
去年同期EPS成長率(%)28.57243.75269.23360.0036.3678.957.14-162.50-283.33-2633.33-200.0033.33-85.710.000.000.00-
兩季平均(YOY)EPS成長率(%)136.16256.49314.62198.1857.6643.05-77.68-222.91-1458.33-1416.66-83.34-26.19-42.850.000.00--
較上季營收成長率(%)-82.1622.03-12.80311.8254.93115.15-50.7536.73-73.371.66-56.39109.60-31.01-3.0414.73-76.960.00
較上季EPS成長率(%)-121.744.55-15.38471.4356.25-23.08-30.009.0985.53-442.86-187.50166.67100.00-78.5716.67-71.430.00

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(%)
2022/4-99.64-99.71-37.032019/12-78.86-83.85-50.14
2022/31.71-9.52-22.242019/1126.3124.48-47.93
2022/1~2-51.88-25.69-25.692019/10220.34-21.44-50.96
2021/12-24.751160.99554.192019/9-76.81-78.84-52.6
2021/1137.57697.47520.442019/862.34-25.3-50.8
2021/1057.27305.25497.022019/7-59.656.55-53.13
2021/91.72291.94541.792019/6-1.47177.07-55.59
2021/8-59.380127.3587.112019/534.916.04-65.08
2021/7-26.681989.38517.772019/492.253.89-73.99
2021/6126.251871.69385.882019/3-27.754.62-82.35
2021/5402.64128071.0164.772019/1~240.4-86.94-86.93
2021/410.59-49.6435.222018/1262.9624.41122.88
2021/331.7-11.13124.572018/11-20.2957.59135.06
2021/1~2-74.04283.51283.52018/10-13.72-12.39139.99
2020/12-52.41-40.44-77.52018/9-18.12-5.28165.6
2020/11-30.08-73.54-78.252018/8131.5758.96203.16
2020/1052.1-52.2-78.752018/74.92-5.8230.61
2020/920722.70.65-81.192018/6-58.73-34.23268.7
2020/8-98.94-99.88-83.612018/578.9284.47354.08
2020/7-30.81-82.82-81.242018/430.6647.57363.29
2020/614607.8-89.98-81.082018/3-93.92-62.0438.63
2020/5-99.8-99.93-78.192018/1~2555.411660.841660.84
2020/495.17-54.17-67.542017/12106.41215.8966.15
2020/3132.51-54.87-75.172017/11-55.6913.3856.95
2020/1~21.48-83.74-83.742017/10-6.72256.7860.89

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.050.23-1.217

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4348.01301.98913.58412.08208.0182.5297.08324.62142.57133.11
存貨周轉率0.110.020.100.220.090.060.100.290.370.45

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率396.612204.13527.56331.89125.69116.0528.2082.1182.6631.7610.4931.52119.2738.5940.90250.70226.35
存貨周轉率0.010.030.030.030.010.010.000.010.010.020.020.040.020.030.030.030.14

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.720.710.610.560.540.520.480.540.500.44
金融負債(百萬)577260583308370834473002265425731286839
營收淨額(百萬)14392209781962880530931254719491238
利息保障倍數2.98-0.66-1.204.003.071.955.0617.8532.7618.89
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.010.020.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)14392209781962880530931254719491238
推銷費用(百萬)842468736031461348970
管理費用(百萬)81656065595048654236
研發費(百萬)0000000000
推銷費用率(%)5.8410.916.953.726.825.854.945.264.575.65
管理費用率(%)5.6329.556.133.316.709.435.162.552.152.91
研發費用率(%)0.000.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)86482395453110713367491841814151982872962581120
推銷費用(百萬)7282227785651918201117132023
管理費用(百萬)1439151513261513122810111127141014
研發費(百萬)00000000000000000
推銷費用率(%)8.145.815.575.966.3611.2715.158.9610.2010.339.944.825.565.924.397.752.05
管理費用率(%)16.288.093.803.3111.8236.6245.4519.4024.4915.225.522.655.569.414.733.881.25
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
4113-聯上OOXXXXOXXO
19年21.11億64.09%73.41%37.07%27.81%21百萬-1.2%

融資使用率
日期股價融資使用率
2022-05-24 -12.853.21%
2022-05-2312.953.20%
2022-05-2013.03.20%
2022-05-1912.93.15%
2022-05-1813.053.06%
2022-05-1712.93.06%
2022-05-1612.73.07%
2022-05-1312.83.06%
2022-05-1212.73.06%
2022-05-1113.253.29%
2022-05-1013.43.19%
2022-05-0913.33.36%
2022-05-0613.453.38%
2022-05-0513.453.44%
2022-05-0413.53.46%
2022-05-0313.753.50%
2022-04-2913.753.50%
2022-04-2813.73.47%
2022-04-2713.63.43%
2022-04-2613.73.45%
2022-04-2513.73.65%
2022-04-2213.953.68%
2022-04-2113.953.68%
2022-04-2013.93.67%
2022-04-1913.953.51%
2022-04-1814.03.50%
2022-04-1514.13.53%
2022-04-1414.13.46%
2022-04-1314.153.46%
2022-04-1214.03.46%
2022-04-1113.953.43%
2022-04-0814.13.44%
2022-04-0713.93.43%
2022-04-0614.153.43%
2022-04-0114.33.43%
2022-03-3114.23.41%
2022-03-3014.253.38%
2022-03-2914.353.42%
2022-03-2814.453.41%
2022-03-2514.553.42%
2022-03-2414.53.42%
2022-03-2314.62.94%
2022-03-2214.452.96%
2022-03-2114.452.95%
2022-03-1814.42.95%
2022-03-1714.252.97%
2022-03-1614.252.96%
2022-03-1514.22.87%
2022-03-1414.252.87%
2022-03-1114.22.84%
2022-03-1014.22.84%
2022-03-0914.12.89%
2022-03-0814.052.84%
2022-03-0714.22.84%
2022-03-0414.352.84%
2022-03-0314.252.83%
2022-03-0214.352.88%
2022-03-0114.452.94%
2022-02-2514.452.95%
2022-02-2414.252.95%
2022-02-2314.43.00%
2022-02-2214.43.01%
2022-02-2114.43.06%
2022-02-1814.453.06%
2022-02-1714.353.04%
2022-02-1614.53.20%
2022-02-1514.453.20%
2022-02-1414.43.23%
2022-02-1114.53.24%
2022-02-1014.63.23%
2022-02-0914.553.24%
2022-02-0814.53.24%
2022-02-0714.43.24%
2022-01-2614.43.28%
2022-01-2514.253.30%
2022-01-2414.553.32%
2022-01-2114.553.41%
2022-01-2014.653.47%
2022-01-1914.653.49%
2022-01-1814.63.43%
2022-01-1714.63.41%
2022-01-1414.63.46%
2022-01-1314.653.46%
2022-01-1214.653.49%
2022-01-1114.553.51%
2022-01-1014.73.53%
2022-01-0714.453.54%
2022-01-0614.353.59%
2022-01-0514.33.58%
2022-01-0414.453.73%
2022-01-0314.453.75%
2021-12-3014.453.82%
2021-12-2914.53.97%
2021-12-2814.63.99%
2021-12-2714.653.93%
2021-12-2414.653.83%
2021-12-2314.653.85%
2021-12-2214.73.88%
2021-12-2114.83.94%
2021-12-2014.73.94%
2021-12-1714.63.98%
2021-12-1614.73.89%
2021-12-1514.753.87%
2021-12-1414.853.82%
2021-12-1315.053.89%
2021-12-1015.13.43%
2021-12-0915.13.61%
2021-12-0815.13.57%
2021-12-0715.153.42%
2021-12-0615.13.38%
2021-12-0314.62.77%
2021-12-0214.552.79%
2021-12-0114.62.63%
2021-11-3014.42.43%
2021-11-2914.352.39%
2021-11-2614.32.29%
2021-11-2514.21.97%
2021-11-2414.151.96%
2021-11-2314.151.92%
2021-11-2214.151.90%
2021-11-1914.11.89%
2021-11-1814.31.89%
2021-11-1714.41.95%
2021-11-1614.351.94%
2021-11-1514.21.97%
2021-11-1214.11.64%
2021-11-1114.11.58%
2021-11-1014.31.62%
2021-11-0914.051.50%
2021-11-0814.01.38%
2021-11-0513.91.21%
2021-11-0413.91.20%
2021-11-0313.91.22%
2021-11-0213.851.20%
2021-11-0113.851.26%
2021-10-2914.01.27%
2021-10-2814.051.57%
2021-10-2714.051.55%
2021-10-2614.051.59%
2021-10-2514.01.56%
2021-10-2213.91.56%
2021-10-2113.91.56%
2021-10-2013.91.55%
2021-10-1913.91.55%
2021-10-1813.951.74%
2021-10-1513.951.69%
2021-10-1413.851.67%
2021-10-1313.851.68%
2021-10-1213.81.76%
2021-10-0813.952.08%
2021-10-0713.92.09%
2021-10-0613.952.08%
2021-10-0514.02.18%
2021-10-0413.92.20%
2021-10-0114.12.24%
2021-09-3014.12.21%
2021-09-2914.12.20%
2021-09-2814.22.15%
2021-09-2714.22.20%
2021-09-2414.352.18%
2021-09-2314.01.79%
2021-09-2214.01.77%
2021-09-1714.051.78%
2021-09-1614.051.79%
2021-09-1514.11.79%
2021-09-1414.151.79%
2021-09-1314.01.36%
2021-09-1013.70.85%
2021-09-0913.70.85%
2021-09-0813.90.86%
2021-09-0713.850.83%
2021-09-0613.850.81%
2021-09-0313.90.81%
2021-09-0213.80.80%
2021-09-0113.850.79%
2021-08-3113.850.71%
2021-08-3013.950.71%
2021-08-2713.90.72%
2021-08-2613.950.84%
2021-08-2513.750.85%
2021-08-2413.80.98%
2021-08-2313.70.99%
2021-08-2013.650.84%
2021-08-1913.650.91%
2021-08-1813.650.90%
2021-08-1713.60.90%
2021-08-1613.60.90%
2021-08-1313.70.93%
2021-08-1213.80.94%
2021-08-1113.90.94%
2021-08-1014.00.96%
2021-08-0914.00.96%
2021-08-0614.050.96%
2021-08-0514.11.00%
2021-08-0414.151.38%
2021-08-0314.051.77%
2021-08-0214.051.76%
2021-07-3013.91.75%
2021-07-2913.91.77%
2021-07-2813.91.78%
2021-07-2713.91.91%
2021-07-2614.01.92%
2021-07-2313.81.80%
2021-07-2213.751.72%
2021-07-2113.81.70%
2021-07-2013.651.42%
2021-07-1913.61.20%
2021-07-1613.551.23%
2021-07-1513.51.21%
2021-07-1413.551.18%
2021-07-1313.551.18%
2021-07-1213.71.29%
2021-07-0913.651.46%
2021-07-0813.651.45%
2021-07-0713.551.44%
2021-07-0613.651.50%
2021-07-0513.651.50%
2021-07-0213.61.50%
2021-07-0113.551.59%
2021-06-3013.651.59%
2021-06-2913.61.60%
2021-06-2813.751.59%
2021-06-2513.751.65%
2021-06-2413.91.69%
2021-06-2313.51.60%
2021-06-2213.41.64%
2021-06-2113.351.65%
2021-06-1813.51.62%
2021-06-1713.651.63%
2021-06-1613.71.63%
2021-06-1513.851.60%
2021-06-1113.91.49%
2021-06-1013.951.49%
2021-06-0913.851.38%
2021-06-0813.61.37%
2021-06-0713.41.37%
2021-06-0413.61.57%
2021-06-0313.71.61%
2021-06-0213.751.56%
2021-06-0113.81.47%

聯上熱門網頁

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。