4123 晟德

EPS 年複合成長率: 34.68% (110-106)
營業利益年複合成長率: N/A (110-106)
本益比: 6.52
本益成長比: N/A
總報酬本益比: N/A
近四季EPS總合: 8.97 (-1.4,-1.61,2.66,4.63)
融資餘額佔股本比例：1.52%
融資使用率: 6.53%
近期收盤價: 58.5 (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
晟德	-3.0%	-12.0%	-11.0%
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	51.92	48.85	43.11	47.72	43.58	41.57	35.52	40.05	37.19	40.55
營業利益率	-50.82	-65.80	-6.22	5.95	4.58	2.86	-0.69	-7.73	-5.37	-5.75
折舊負擔比率	6.60	7.53	7.93	2.06	2.11	2.36	2.37	6.79	7.95	7.00
稅前淨利率	519.02	836.40	7.01	45.19	7.34	3.93	8.38	65.07	11.83	10.69
股東權益報酬率	10.34	27.08	-1.32	48.78	5.01	1.59	3.99	8.00	1.59	1.78
資產報酬率	7.68	19.53	-0.55	27.49	2.86	1.39	3.17	6.42	1.44	1.62
本業收入比	-9.78	-7.87	-88.12	13.17	62.45	72.76	-8.26	-11.97	-45.45	-53.95
業外獲益比	109.78	107.87	188.12	86.83	37.55	27.24	108.26	111.79	145.45	153.95
無形資產佔淨值比	0.01	0.02	0.09	0.11	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	53.18	50.14	48.44	54.85	54.12	43.62	54.49	46.23	43.18	44.49	40.74	44.01	47.26	49.70	47.24	46.49
營業利益率	72.26	151.32	-117.20	-201.67	-74.23	-230.80	-33.51	-1.74	-17.60	-1.13	-10.22	4.74	-0.17	5.64	8.25	6.22
稅前淨利率	-1259.15	-1795.28	1458.49	2378.56	1277.62	1514.36	1394.92	111.78	-51.15	48.94	137.38	-99.45	216.02	38.74	12.39	15.06
本業收入比	-5.76	-8.43	-8.02	-8.47	-5.83	-15.26	-2.39	-1.45	34.54	-2.35	-7.45	-4.75	-0.07	14.56	66.63	41.26
業外獲益比	105.76	108.43	108.07	108.47	105.83	115.26	102.39	101.45	65.46	102.35	107.45	105.03	100.07	85.40	33.37	58.74

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)	-358	-270	-286	618	2014	1156	-138	-8	45	4
自由現金流量(百萬)	-1014	36	-2965	-1368	-2253	-829	-2430	-2935	-462	-270
稅後淨利(百萬)	1816	3786	-286	6084	250	19	422	333	52	92

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)	-87	-32	-256	17	11	-33	-241	-6	-14	43	-292	-23	-288	425	632	-151
自由現金流量(百萬)	-862	1207	-791	-568	-593	-80	-176	886	-901	2961	-3624	-1400	-719	-170	117	-596
稅後淨利(百萬)	-708	-813	1219	2118	1374	948	1255	210	-137	30	35	-214	3918	1582	137	447

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)	500	717	1438	21648	19392	15040	6792	899	742	714
營業利益(百萬)	-254	-472	-89	1288	888	430	-47	-70	-40	-41
稅後淨利(百萬)	1816	3786	-286	6084	250	19	422	333	52	92
EPS(完全稀釋)	3.50	8.23	-0.71	16.27	0.79	0.07	1.78	1.77	0.36	0.00
營收成長率(%)	-30.26	-50.14	-93.36	11.63	28.94	121.44	655.51	21.16	3.92	N/A
營業利益成長率(%)	N/A	N/A	N/A	45.05	106.51	N/A	N/A	N/A	N/A	N/A
稅後淨利成長率(%)	-52.03	1423.78	N/A	2333.60	1215.79	-95.50	26.73	540.38	-43.48	N/A
EPS成長率(%)	-57.47	N/A	N/A	1959.49	1028.57	-96.07	0.56	391.67	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)	121	88	133	158	172	132	105	309	379	347	352	360	2632	6012	7114	5891
營業利益(百萬)	88	133	-155	-319	-128	-304	-35	-5	-67	-4	-36	17	-4	339	587	366
稅後淨利(百萬)	-708	-813	1219	2118	1374	948	1255	210	-137	30	35	-214	3918	1582	137	447
EPS(完全稀釋)	-1.40	-1.61	2.66	4.63	3.08	2.09	3.02	0.51	-0.34	0.07	0.10	-0.62	11.58	4.63	0.43	1.41
去年同期營收成長率(%)	-29.65	-33.33	26.67	-48.87	-54.62	-61.96	-70.17	-14.17	-85.60	-94.23	-95.05	-93.89	0.00	0.00	0.00	0.00
去年同期營業利益成長率(%)	168.75	143.75	-342.86	-6280.00	-91.04	-7500.00	2.78	-129.41	-1575.00	-101.18	-106.13	-95.36	0.00	0.00	0.00	0.00
去年同期稅後淨利成長率(%)	-151.53	-185.76	-2.87	908.57	1102.92	3060.00	3485.71	198.13	-103.50	-98.10	-74.45	-147.87	0.00	0.00	0.00	0.00
去年同期EPS成長率(%)	-145.45	-177.03	-11.92	807.84	1005.88	2885.71	2920.00	182.26	-102.94	-98.49	-76.74	-143.97	0.00	0.00	0.00	0.00
較上季營收成長率(%)	37.50	-33.83	-15.82	-8.14	30.30	25.71	-66.02	-18.47	9.22	-1.42	-2.22	-86.32	-56.22	-15.49	20.76	0.00
較上季營業利益成長率(%)	-33.83	185.81	51.41	-149.22	57.89	-768.57	-600.00	92.54	-1575.00	88.89	-311.76	525.00	-101.18	-42.25	60.38	0.00
較上季稅後淨利成長率(%)	12.92	-166.69	-42.45	54.15	44.94	-24.46	497.62	253.28	-556.67	-14.29	116.36	-105.46	147.66	1054.74	-69.35	0.00
較上季EPS成長率(%)	13.04	-160.53	-42.55	50.32	47.37	-30.79	492.16	250.00	-585.71	-30.00	116.13	-105.35	150.11	976.74	-69.50	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	16.0	28.57	4.03	2019/12	-3.11	-4.43	-93.35
2022/3	88.94	19.99	-3.72	2019/11	6.56	-1.89	-93.9
2022/1~2	-56.61	-13.5	-13.49	2019/10	-1.7	-94.85	-94.48
2021/12	-5.38	-29.67	-30.18	2019/9	15.38	-93.85	-94.43
2021/11	23.94	-20.3	-30.23	2019/8	-6.0	-95.47	-94.5
2021/10	15.9	-37.37	-31.15	2019/7	7.82	-92.65	-94.34
2021/9	12.21	-37.57	-30.5	2019/6	-13.71	-96.35	-94.54
2021/8	-10.0	-36.29	-29.79	2019/5	1.32	-95.09	-94.02
2021/7	-12.56	-22.14	-29.17	2019/4	0.46	-92.91	-93.66
2021/6	-26.54	-1.33	-29.84	2019/3	52.61	-94.68	-93.88
2021/5	-5.14	70.28	-32.5	2019/1~2	-50.18	-93.76	-93.38
2021/4	9.81	20.1	-40.68	2018/12	-0.53	-92.55	10.83
2021/3	35.02	-63.63	-48.89	2018/11	-94.41	-93.91	21.24
2021/1~2	-56.94	-38.81	-38.81	2018/10	21.86	23.61	37.54
2020/12	7.24	-52.99	-50.17	2018/9	-15.59	-4.67	39.53
2020/11	-2.61	-57.53	-49.9	2018/8	55.32	66.18	47.43
2020/10	10.26	-53.53	-49.05	2018/7	-47.34	-8.12	44.84
2020/9	19.72	-58.44	-48.54	2018/6	16.7	59.18	55.0
2020/8	9.97	-60.07	-47.22	2018/5	49.05	75.9	53.89
2020/7	13.48	-65.88	-45.55	2018/4	-31.91	9.59	48.16
2020/6	23.77	-67.67	-42.27	2018/3	59.32	56.77	63.19
2020/5	-33.09	-77.4	-37.8	2018/1~2	-35.55	66.57	67.48
2020/4	-66.34	-65.77	-27.67	2017/12	-18.61	-1.46	29.74
2020/3	82.71	1.72	-14.8	2017/11	13.32	49.96	34.04
2020/1~2	-41.34	-23.24	-23.23	2017/10	-7.92	59.21	32.05

稅前淨利較去年同期

(百萬)	(百萬)	YoY(%)
0	0	0
(百萬)	(百萬)	YoY(%)
0	0	0
2021Q2(百萬)	2020Q2(百萬)	YoY(%)
1933.0	1463.0	32.125

EPS較上季

2021Q4(元)	2021Q3(元)	比率
-1.4	-1.61	0.1304

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	4.14	4.03	6.86	30.03	15.50	12.47	10.12	5.49	4.95	4.84
存貨周轉率	2.30	2.16	3.54	4.21	2.44	2.55	2.75	5.00	4.99	5.27

應收帳周轉率和存貨周轉率-近20季

	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3
應收帳款周轉率	1.28	1.01	1.23	1.31	1.51	1.34
存貨周轉率	0.57	0.42	0.65	0.68	0.77	0.77

償債能力-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
負債比	0.31	0.26	0.32	0.24	0.56	0.48	0.47	0.28	0.08	0.15
金融負債(百萬)	3557	2047	5310	1455	12960	8848	6349	2198	33	200
營收淨額(百萬)	500	717	1438	21648	19392	15040	6792	899	742	714
利息保障倍數	26.26	72.96	1.94	44.71	8.20	4.07	3.95	84.93	54.65	18.32
長期銀行借款占稅後淨利比	1.02	0.00	0.13	0.13	15.36	140.79	5.37	0.00	0.00	0.00

成本指標-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
營收淨額(百萬)	500	717	1438	21648	19392	15040	6792	899	742	714
推銷費用(百萬)	111	171	253	5749	4728	3520	1572	133	105	108
管理費用(百萬)	328	523	250	2549	2029	1784	763	149	81	81
研發費(百萬)	75	129	206	732	806	518	124	148	129	142
推銷費用率(%)	22.20	23.85	17.59	26.56	24.38	23.40	23.14	14.79	14.15	15.13
管理費用率(%)	65.60	72.94	17.39	11.77	10.46	11.86	11.23	16.57	10.92	11.34
研發費用率(%)	15.00	17.99	14.33	3.38	4.16	3.44	1.83	16.46	17.39	19.89

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)	121	88	133	158	172	132	105	309	379	347	352	360	2632	6012	7114	5891
推銷費用(百萬)	25	23	29	33	37	54	27	53	68	58	64	62	651	1645	1844	1609
管理費用(百萬)	-76	-127	171	360	156	273	39	56	89	61	58	41	509	803	619	618
研發費(百萬)	28	15	19	14	28	35	26	39	73	38	57	38	75	201	311	145
推銷費用率(%)	20.66	26.14	21.80	20.89	21.51	40.91	25.71	17.15	17.94	16.71	18.18	17.22	24.73	27.36	25.92	27.31
管理費用率(%)	-62.81	-144.32	128.57	227.85	90.70	206.82	37.14	18.12	23.48	17.58	16.48	11.39	19.34	13.36	8.70	10.49
研發費用率(%)	23.14	17.05	14.29	8.86	16.28	26.52	24.76	12.62	19.26	10.95	16.19	10.56	2.85	3.34	4.37	2.46

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
4123-晟德	O	O	O	O	X	X	X	X	X	X
	19年	50.50億	32.58%	30.71%	43.52%	5.29%	-358百萬	-25.16%

融資使用率

日期	股價	融資使用率
2022-05-16 -	58.5	6.53%
2022-05-13	58.6	6.54%
2022-05-12	58.3	6.76%
2022-05-11	59.9	7.12%
2022-05-10	60.3	7.11%
2022-05-09	59.6	7.06%
2022-05-06	61.0	7.07%
2022-05-05	61.7	7.24%
2022-05-04	62.1	7.29%
2022-05-03	62.5	7.29%
2022-04-29	63.3	7.25%
2022-04-28	62.7	7.28%
2022-04-27	62.7	7.26%
2022-04-26	63.4	7.32%
2022-04-25	63.6	7.53%
2022-04-22	65.7	8.17%
2022-04-21	66.2	8.27%
2022-04-20	64.8	8.05%
2022-04-19	64.4	8.06%
2022-04-18	65.8	8.01%
2022-04-15	63.2	7.50%
2022-04-14	62.9	7.43%
2022-04-13	62.2	7.46%
2022-04-12	62.3	7.44%
2022-04-11	62.6	7.49%
2022-04-08	63.0	7.53%
2022-04-07	62.3	7.53%
2022-04-06	63.4	7.72%
2022-04-01	62.4	7.71%
2022-03-31	62.6	7.74%
2022-03-30	62.8	7.76%
2022-03-29	63.5	7.73%
2022-03-28	62.8	7.84%
2022-03-25	62.4	7.87%
2022-03-24	62.7	7.97%
2022-03-23	62.2	8.10%
2022-03-22	60.5	8.08%
2022-03-21	60.4	8.08%
2022-03-18	59.0	8.10%
2022-03-17	58.7	8.03%
2022-03-16	57.7	8.14%
2022-03-15	57.8	8.20%
2022-03-14	58.5	8.24%
2022-03-11	58.1	8.26%
2022-03-10	58.1	8.36%
2022-03-09	57.0	8.41%
2022-03-08	55.7	8.59%
2022-03-07	57.1	8.82%
2022-03-04	59.1	8.86%
2022-03-03	59.6	8.87%
2022-03-02	59.3	8.84%
2022-03-01	59.3	8.96%
2022-02-25	58.8	9.16%
2022-02-24	58.7	9.38%
2022-02-23	60.1	9.52%
2022-02-22	60.0	9.55%
2022-02-21	61.3	9.69%
2022-02-18	60.4	9.36%
2022-02-17	60.6	9.37%
2022-02-16	61.0	9.48%
2022-02-15	60.1	9.37%
2022-02-14	60.2	9.40%
2022-02-11	60.6	9.41%
2022-02-10	61.1	9.48%
2022-02-09	61.1	9.51%
2022-02-08	60.8	9.57%
2022-02-07	59.7	9.48%
2022-01-26	57.6	9.34%
2022-01-25	57.1	9.47%
2022-01-24	57.0	9.55%
2022-01-21	58.0	9.76%
2022-01-20	58.1	9.83%
2022-01-19	58.5	9.87%
2022-01-18	59.1	9.93%
2022-01-17	59.3	9.92%
2022-01-14	58.4	9.96%
2022-01-13	59.1	10.09%
2022-01-12	58.7	10.33%
2022-01-11	59.1	10.40%
2022-01-10	59.5	10.46%
2022-01-07	59.5	10.55%
2022-01-06	60.0	10.58%
2022-01-05	59.9	10.58%
2022-01-04	60.1	10.61%
2022-01-03	60.2	10.64%
2021-12-30	60.5	10.70%
2021-12-29	60.4	10.86%
2021-12-28	61.0	10.85%
2021-12-27	60.9	11.00%
2021-12-24	61.0	11.07%
2021-12-23	62.6	11.04%
2021-12-22	61.8	11.04%
2021-12-21	61.3	11.03%
2021-12-20	61.3	11.07%
2021-12-17	60.5	11.15%
2021-12-16	61.2	11.12%
2021-12-15	61.6	11.14%
2021-12-14	61.3	11.13%
2021-12-13	61.9	11.14%
2021-12-10	61.9	11.15%
2021-12-09	61.7	11.10%
2021-12-08	61.8	11.07%
2021-12-07	61.7	11.09%
2021-12-06	62.1	11.16%
2021-12-03	62.1	11.23%
2021-12-02	61.7	11.20%
2021-12-01	61.1	11.04%
2021-11-30	62.5	10.87%
2021-11-29	61.1	10.91%
2021-11-26	62.3	10.84%
2021-11-25	62.0	10.81%
2021-11-24	62.2	10.77%
2021-11-23	61.7	10.77%
2021-11-22	62.3	10.97%
2021-11-19	62.3	11.19%
2021-11-18	63.5	11.28%
2021-11-17	62.6	11.29%
2021-11-16	62.7	11.32%
2021-11-15	62.6	11.29%
2021-11-12	62.8	11.99%
2021-11-11	64.2	11.98%
2021-11-10	64.5	11.87%
2021-11-09	64.2	11.85%
2021-11-08	65.2	11.79%
2021-11-05	65.4	11.92%
2021-11-04	66.3	11.91%
2021-11-03	66.6	11.72%
2021-11-02	65.5	11.66%
2021-11-01	65.3	11.54%
2021-10-29	66.5	11.52%
2021-10-28	65.2	10.94%
2021-10-26	59.3	10.97%
2021-10-25	58.6	10.95%
2021-10-22	58.6	10.85%
2021-10-21	59.0	10.83%
2021-10-20	59.4	10.81%
2021-10-19	60.6	10.69%
2021-10-18	58.9	10.68%
2021-10-15	59.4	10.61%
2021-10-14	59.8	11.56%
2021-10-13	55.7	11.44%
2021-10-12	55.8	11.50%
2021-10-08	57.0	11.49%
2021-10-07	57.3	11.52%
2021-10-06	56.6	11.54%
2021-10-05	57.7	11.63%
2021-10-04	57.2	11.80%
2021-10-01	59.4	12.15%
2021-09-30	60.9	12.44%
2021-09-29	60.7	12.42%
2021-09-28	61.5	12.57%
2021-09-27	61.7	12.58%
2021-09-24	61.9	12.61%
2021-09-23	61.8	12.59%
2021-09-22	61.1	12.67%
2021-09-17	62.2	12.94%
2021-09-16	62.5	13.03%
2021-09-15	63.4	13.26%
2021-09-14	64.3	13.48%
2021-09-13	64.8	13.46%
2021-09-10	71.6	13.61%
2021-09-09	71.1	13.59%
2021-09-08	71.7	13.69%
2021-09-07	73.0	13.90%
2021-09-06	71.1	13.89%
2021-09-03	73.0	14.01%
2021-09-02	72.5	13.98%
2021-09-01	71.5	13.85%
2021-08-31	71.0	13.88%
2021-08-30	70.4	13.83%
2021-08-27	69.8	13.93%
2021-08-26	70.0	13.86%
2021-08-25	69.0	13.80%
2021-08-24	68.0	13.78%
2021-08-23	68.0	13.85%
2021-08-20	67.3	13.88%
2021-08-19	67.5	13.99%
2021-08-18	69.0	14.12%
2021-08-17	68.0	14.10%
2021-08-16	68.9	14.16%
2021-08-13	69.4	14.16%
2021-08-12	68.5	14.14%
2021-08-11	68.5	14.07%
2021-08-10	69.3	14.23%
2021-08-09	70.6	14.48%
2021-08-06	70.9	14.25%
2021-08-05	70.5	14.39%
2021-08-04	71.3	14.52%
2021-08-03	70.9	14.60%
2021-08-02	71.7	14.84%
2021-07-30	70.2	14.63%
2021-07-29	70.2	14.31%
2021-07-28	67.9	13.90%
2021-07-27	68.6	13.89%
2021-07-26	69.2	13.91%
2021-07-23	68.0	13.94%
2021-07-22	68.2	13.94%
2021-07-21	67.8	14.07%
2021-07-20	69.1	14.05%
2021-07-19	69.4	14.05%
2021-07-16	68.5	13.95%
2021-07-15	68.9	13.97%
2021-07-14	67.3	14.06%
2021-07-13	66.6	14.04%
2021-07-12	66.6	14.11%
2021-07-09	67.2	14.16%
2021-07-08	67.8	14.25%
2021-07-07	68.0	14.39%
2021-07-06	68.5	14.45%
2021-07-05	68.5	14.49%
2021-07-02	68.2	15.23%
2021-07-01	68.7	15.27%
2021-06-30	69.8	15.33%
2021-06-29	68.4	15.44%
2021-06-28	68.7	15.48%
2021-06-25	68.6	15.48%
2021-06-24	68.9	15.67%
2021-06-23	68.7	15.75%
2021-06-22	68.7	16.05%
2021-06-21	68.8	16.17%
2021-06-18	70.5	16.28%
2021-06-17	70.0	16.33%
2021-06-16	70.1	16.39%
2021-06-15	70.6	16.52%
2021-06-11	71.2	16.90%
2021-06-10	72.9	17.30%
2021-06-09	72.2	17.40%
2021-06-08	72.8	17.52%
2021-06-07	71.9	17.09%
2021-06-04	71.5	17.18%
2021-06-03	72.3	17.54%
2021-06-02	70.5	15.98%
2021-06-01	67.9	15.30%
2021-05-31	67.7	15.43%
2021-05-28	68.9	15.67%
2021-05-27	69.3	15.46%
2021-05-26	67.9	15.93%
2021-05-25	67.6	15.83%
2021-05-24	69.4	16.93%
2021-05-21	70.0	16.40%