4551 智伸科


股價漲跌幅
20222021202020192018
智伸科-25.0%0.0%1.0%62.0%-34.0%
0050-14.14%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)
135.0 12.12% 151.36 174.06 28.93% 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
202120202019201820172016201520142013
營業毛利率27.6127.0027.5329.0731.8829.3822.8725.6425.03
營業利益率17.6116.4317.9118.5121.6620.3313.1615.1011.48
折舊負擔比率6.828.487.887.536.407.129.008.667.22
稅前淨利率17.8114.5217.1216.4220.4519.3812.3316.0212.02
股東權益報酬率18.0116.7920.7217.2221.3718.2711.9515.6011.91
資產報酬率9.977.697.967.8011.4210.506.798.656.38
本業收入比98.85113.08104.54112.65105.92104.82106.8894.2095.45
業外獲益比1.15-13.17-4.66-12.65-5.92-4.82-6.615.804.55
無形資產佔淨值比0.120.130.160.190.000.000.000.000.00

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25.2627.3528.7627.7326.6829.8828.6624.3523.0226.1427.7028.6427.8030.8829.1826.9129.1833.1530.7430.58
營業利益率15.4115.8818.6318.1017.8521.5418.3812.2310.3816.5617.8319.7017.7018.9619.1715.3420.5318.9122.1020.56
稅前淨利率18.9216.8218.5416.2719.6219.2016.7610.218.9915.5616.5616.6820.1819.0814.3712.4619.5519.4922.1820.61
本業收入比81.4594.31100.51111.2390.99112.21109.43119.62115.91106.16107.73118.2387.5699.55132.90122.79105.1296.86100.0099.48
業外獲益比18.555.69-0.51-11.239.01-12.21-9.71-19.62-15.91-6.64-7.73-18.2312.440.45-33.55-22.79-5.123.140.440.00

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)15751530869629718858235429-69
自由現金流量(百萬)1346469413-707-263666-354-195-433
稅後淨利(百萬)1203672622500600488292320191


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-3326164144081386954333733037523544214206159151115146162125
自由現金流量(百萬)-467370208290479582-213299-199357114-9839-26-136-319-224-1421-106
稅後淨利(百萬)325276295291341280261597216015714216415511198137171164138

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)881471605014442540493527306627952382
營業利益(百萬)15521176898819877717404422273
稅後淨利(百萬)1203672622500600488292320191
EPS(完全稀釋)10.406.756.995.697.315.943.724.252.80
營收成長率(%)23.1042.8013.319.2914.8015.049.7017.34N/A
營業利益成長率(%)31.9730.969.65-6.6122.3277.48-4.2754.58N/A
稅後淨利成長率(%)79.028.0424.40-16.6722.9567.12-8.7567.54N/A
EPS成長率(%)54.07-3.4322.85-22.1623.0659.68-12.4751.79N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)233821922115224422622046208720469821356132712181113116010761089110011441025939
營業利益(百萬)360348394406404441383250102224237240197220206167226216227193
稅後淨利(百萬)325276295291341280261597216015714216415511198137171164138
EPS(完全稀釋)2.822.402.562.523.003.002.440.800.881.951.921.732.001.891.351.191.672.092.001.69
去年同期營收成長率(%)3.367.141.349.68130.3550.8857.2767.98-11.7716.9023.3311.851.181.404.9815.97----
去年同期營業利益成長率(%)-10.89-21.092.8762.40296.0896.8861.604.17-48.221.8215.0543.71-12.831.85-9.25-13.47----
去年同期稅後淨利成長率(%)-4.69-1.4313.03393.22373.6175.0066.24-58.45-56.103.2341.4444.9019.71-9.36-32.32-28.99----
去年同期EPS成長率(%)-6.00-20.004.92215.00240.9153.8527.08-53.76-56.003.1742.2245.3819.76-9.57-32.50-29.59----
較上季營收成長率(%)6.663.64-5.75-0.8010.56-1.962.00108.35-27.582.198.959.43-4.057.81-1.19-1.00-3.8511.619.16-
較上季營業利益成長率(%)3.45-11.68-2.960.50-8.3915.1453.20145.10-54.46-5.49-1.2521.83-10.456.8023.35-26.114.63-4.8517.62-
較上季稅後淨利成長率(%)17.75-6.441.37-14.6621.797.28342.37-18.06-55.001.9110.56-13.415.8139.6413.27-28.47-19.884.2718.84-
較上季EPS成長率(%)17.50-6.251.59-16.000.0022.95205.00-9.09-54.871.5610.98-13.505.8240.0013.45-28.74-20.104.5018.34-

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(%)
2022/4-2.892.693.182019/12-3.3518.9313.31
2022/328.09-2.43.342019/112.1313.7112.79
2022/1~2-31.036.636.622019/100.4318.1412.69
2021/12-9.18.9623.092019/90.4227.8212.05
2021/119.116.6124.52019/83.5220.4710.15
2021/100.666.0426.752019/76.9821.828.65
2021/9-1.01-3.6329.462019/6-1.1910.156.52
2021/82.643.9435.02019/50.5214.485.79
2021/7-4.964.2440.772019/43.4311.043.67
2021/6-2.8933.148.822019/327.422.591.22
2021/5-0.7272.852.32019/1~2-25.220.490.49
2021/4-7.7258.7647.922018/12-7.59-6.519.28
2021/321.8148.7744.612018/116.19.2211.01
2021/1~2-11.71135.2942.342018/108.652.2311.21
2020/12-11.062.73-5.912018/9-5.346.4612.37
2020/118.527.44-6.692018/84.691.313.13
2020/10-8.511.02-8.212018/7-3.267.5215.09
2020/96.7712.58-9.32018/62.6914.5216.41
2020/82.934.33-12.152018/5-2.514.6616.8
2020/721.344.33-14.662018/4-4.4318.5917.33
2020/626.07-7.87-17.952018/324.684.9616.92
2020/5-8.79-32.25-19.92018/1~2-25.0924.524.49
2020/429.33-25.68-16.652017/127.9626.8414.78
2020/341.96-5.88-11.812017/11-0.6815.6213.6
2020/1~2-25.95-15.05-15.042017/1013.1426.013.37

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
442.0444.0-0.450
2021Q4(百萬)2020Q4(百萬)YoY(%)
369.0393.0-6.106
2021Q3(百萬)2020Q3(百萬)YoY(%)
392.0350.012.0

EPS較上季
2022Q1(元)2021Q4(元)比率
2.822.40.175

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.613.303.043.143.403.593.613.884.06
存貨周轉率3.955.235.024.765.605.074.064.034.06

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
202120202019201820172016201520142013
負債比0.410.500.650.630.500.440.440.460.45
金融負債(百萬)2115348226611923143210221183836714
營收淨額(百萬)881471605014442540493527306627952382
利息保障倍數65.2222.7417.3018.7059.6838.2233.5057.2244.69
長期銀行借款占稅後淨利比0.000.000.000.180.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)881471605014442540493527306627952382
推銷費用(百萬)25416097939678778466
管理費用(百萬)391357222217183173186191243
研發費(百萬)24923617015413669341913
推銷費用率(%)2.882.231.932.102.372.212.513.012.77
管理費用率(%)4.444.994.434.904.524.916.076.8310.20
研發費用率(%)2.833.303.393.483.361.961.110.680.55

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)233821922115224422622046208720469821356132712181113116010761089110011441025939
推銷費用(百萬)5872555670425339263615202530222121401921
管理費用(百萬)9189107101939397104636458485266515445454949
研發費(百萬)6170565667676071392758473842334435782124
推銷費用率(%)2.483.282.602.503.092.052.541.912.652.651.131.642.252.592.041.931.913.501.852.24
管理費用率(%)3.894.065.064.504.114.554.655.086.424.724.373.944.675.694.744.964.093.934.785.22
研發費用率(%)2.613.192.652.502.963.272.873.473.971.994.373.863.413.623.074.043.186.822.052.56

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
4551-智伸科OOXOOOOXXX
7年11.52億79.61%44.61%0.0%189.15%1106百萬17.96%

融資使用率
日期股價融資使用率
2022-05-18 -135.03.47%
2022-05-17129.03.57%
2022-05-16127.53.55%
2022-05-13125.53.69%
2022-05-12123.53.55%
2022-05-11125.03.55%
2022-05-10128.03.58%
2022-05-09125.03.56%
2022-05-06128.53.53%
2022-05-05131.53.57%
2022-05-04128.53.53%
2022-05-03125.53.60%
2022-04-29125.03.63%
2022-04-28123.53.55%
2022-04-27124.53.54%
2022-04-26131.03.45%
2022-04-25133.53.58%
2022-04-22140.03.56%
2022-04-21143.03.57%
2022-04-20142.53.65%
2022-04-19141.03.59%
2022-04-18144.03.57%
2022-04-15144.03.56%
2022-04-14146.53.62%
2022-04-13139.53.67%
2022-04-12132.53.66%
2022-04-11135.03.62%
2022-04-08140.53.74%
2022-04-07141.03.70%
2022-04-06145.53.75%
2022-04-01148.53.69%
2022-03-31149.53.62%
2022-03-30156.03.48%
2022-03-29148.03.29%
2022-03-28143.53.29%
2022-03-25144.53.32%
2022-03-24144.03.27%
2022-03-23146.53.28%
2022-03-22148.53.13%
2022-03-21149.03.09%
2022-03-18147.03.14%
2022-03-17144.53.18%
2022-03-16141.53.11%
2022-03-15141.53.23%
2022-03-14146.03.30%
2022-03-11148.53.28%
2022-03-10150.03.29%
2022-03-09151.03.23%
2022-03-08149.03.18%
2022-03-07154.03.40%
2022-03-04160.03.45%
2022-03-03161.53.48%
2022-03-02162.03.43%
2022-03-01163.03.49%
2022-02-25160.53.65%
2022-02-24160.53.61%
2022-02-23165.03.63%
2022-02-22161.53.62%
2022-02-21165.53.58%
2022-02-18163.53.70%
2022-02-17163.53.72%
2022-02-16165.53.61%
2022-02-15162.03.66%
2022-02-14160.53.74%
2022-02-11167.53.62%
2022-02-10168.03.66%
2022-02-09161.53.33%
2022-02-08163.03.30%
2022-02-07157.53.33%
2022-01-26156.03.38%
2022-01-25152.03.41%
2022-01-24156.03.43%
2022-01-21156.03.52%
2022-01-20157.53.53%
2022-01-19160.03.45%
2022-01-18159.03.48%
2022-01-17159.53.43%
2022-01-14159.03.39%
2022-01-13162.03.36%
2022-01-12164.53.35%
2022-01-11168.03.37%
2022-01-10169.03.43%
2022-01-07170.03.40%
2022-01-06176.03.49%
2022-01-05177.03.50%
2022-01-04179.03.49%
2022-01-03181.03.52%
2021-12-30181.03.51%
2021-12-29180.03.49%
2021-12-28178.53.49%
2021-12-27179.03.46%
2021-12-24178.53.37%
2021-12-23177.53.36%
2021-12-22177.03.34%
2021-12-21176.03.34%
2021-12-20176.53.36%
2021-12-17176.03.35%
2021-12-16179.03.36%
2021-12-15176.03.33%
2021-12-14176.03.32%
2021-12-13180.03.33%
2021-12-10180.53.35%
2021-12-09182.03.36%
2021-12-08181.03.39%
2021-12-07178.03.43%
2021-12-06175.03.42%
2021-12-03177.03.46%
2021-12-02175.03.48%
2021-12-01177.53.45%
2021-11-30181.03.43%
2021-11-29181.03.36%
2021-11-26178.03.47%
2021-11-25182.03.44%
2021-11-24185.03.50%
2021-11-23184.03.83%
2021-11-22188.03.95%
2021-11-19188.54.07%
2021-11-18188.54.40%
2021-11-17185.04.34%
2021-11-16176.04.56%
2021-11-15175.04.29%
2021-11-12171.54.33%
2021-11-11171.54.33%
2021-11-10173.54.21%
2021-11-09172.04.18%
2021-11-08174.04.00%
2021-11-05172.04.00%
2021-11-04171.04.04%
2021-11-03173.54.11%
2021-11-02174.04.20%
2021-11-01176.54.50%
2021-10-29176.04.27%
2021-10-28175.54.49%
2021-10-27177.54.60%
2021-10-26175.53.81%
2021-10-25167.53.57%
2021-10-22167.53.61%
2021-10-21168.03.62%
2021-10-20164.03.61%
2021-10-19160.03.63%
2021-10-18152.53.69%
2021-10-15154.53.69%
2021-10-14154.53.65%
2021-10-13151.53.40%
2021-10-12153.03.35%
2021-10-08155.03.32%
2021-10-07153.53.37%
2021-10-06151.03.40%
2021-10-05152.53.40%
2021-10-04150.53.38%
2021-10-01151.03.37%
2021-09-30157.53.44%
2021-09-29156.03.45%
2021-09-28160.53.42%
2021-09-27163.53.46%
2021-09-24164.03.44%
2021-09-23166.53.44%
2021-09-22160.03.46%
2021-09-17167.03.44%
2021-09-16167.03.38%
2021-09-15171.53.42%
2021-09-14166.03.09%
2021-09-13160.03.26%
2021-09-10158.53.09%
2021-09-09157.53.06%
2021-09-08158.03.20%
2021-09-07160.03.25%
2021-09-06163.53.27%
2021-09-03168.03.25%
2021-09-02162.53.39%
2021-09-01161.03.12%
2021-08-31153.03.11%
2021-08-30154.03.08%
2021-08-27155.03.07%
2021-08-26157.53.03%
2021-08-25159.03.01%
2021-08-24154.03.06%
2021-08-23152.03.07%
2021-08-20152.02.97%
2021-08-19157.52.96%
2021-08-18162.52.99%
2021-08-17160.03.01%
2021-08-16160.53.05%
2021-08-13164.03.07%
2021-08-12169.03.15%
2021-08-11168.03.15%
2021-08-10168.53.19%
2021-08-09168.03.35%
2021-08-06171.53.45%
2021-08-05171.53.52%
2021-08-04172.53.54%
2021-08-03174.03.55%
2021-08-02173.53.59%
2021-07-30173.03.58%
2021-07-29176.03.52%
2021-07-28173.53.53%
2021-07-27177.53.65%
2021-07-26179.03.69%
2021-07-23182.03.53%
2021-07-22181.03.48%
2021-07-21179.03.47%
2021-07-20179.03.51%
2021-07-19182.03.96%
2021-07-16185.04.17%
2021-07-15184.54.13%
2021-07-14185.54.19%
2021-07-13183.04.30%
2021-07-12185.04.24%
2021-07-09184.54.13%
2021-07-08186.04.38%
2021-07-07187.54.35%
2021-07-06191.55.00%
2021-07-05197.04.72%
2021-07-02189.03.94%
2021-07-01186.04.09%
2021-06-30189.04.23%
2021-06-29192.54.49%
2021-06-28193.54.77%
2021-06-25192.04.00%
2021-06-24184.54.24%
2021-06-23185.53.83%
2021-06-22179.03.39%
2021-06-21180.53.21%
2021-06-18181.53.31%
2021-06-17176.03.04%
2021-06-16174.53.06%
2021-06-15173.53.07%
2021-06-11175.03.00%
2021-06-10176.52.92%
2021-06-09174.52.93%
2021-06-08172.52.96%
2021-06-07170.03.02%
2021-06-04170.03.07%
2021-06-03171.53.07%
2021-06-02173.53.07%
2021-06-01175.03.09%
2021-05-31170.53.19%
2021-05-28172.53.18%
2021-05-27173.53.20%
2021-05-26169.03.19%

智伸科熱門網頁

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。