4930 燦星網


股價漲跌幅
20222021202020192018
燦星網-1.0%28.0%61.0%3.0%-17.0%
0050-14.86%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)
25.25 7.88% 27.24 31.33 24.08% 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
202120202019201820172016201520142013
營業毛利率15.1818.4716.4313.3214.9916.9013.5713.6512.24
營業利益率6.708.662.43-2.96-2.23-0.32-1.070.81-0.88
折舊負擔比率2.412.973.582.532.512.362.282.222.50
稅前淨利率9.198.814.86-1.970.391.720.568.010.54
股東權益報酬率12.3410.675.56-4.47-1.641.65-0.3314.020.88
資產報酬率6.115.153.51-2.17-0.751.000.058.270.69
本業收入比72.8898.2050.00150.69-573.91-18.96-189.6110.14-164.00
業外獲益比27.121.8050.00-50.69673.91118.96289.6189.86265.33
無形資產佔淨值比0.380.460.630.971.500.000.000.000.00

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13.2912.8916.7015.8015.0417.3319.5619.4517.0416.6117.8816.6714.1215.6613.9911.5111.5114.7513.5115.67
營業利益率2.585.637.447.795.719.3011.758.581.054.014.432.94-2.35-0.070.56-5.51-9.27-3.28-2.23-2.66
稅前淨利率5.446.6313.298.847.638.9911.868.842.043.074.083.289.63-0.552.43-4.19-8.2810.28-2.69-5.08
本業收入比47.6685.0056.0888.0575.13103.4598.8897.3050.00130.26108.6689.90-24.5813.3322.99131.19111.60-31.8382.6152.55
業外獲益比52.3415.0043.9211.9525.39-3.451.123.2446.67-30.26-8.6610.10124.5886.6777.01-31.19-12.15131.8317.3947.45

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)
202120202019201820172016201520142013
營運現金流量(百萬)1863140188-472-456503-18264977
自由現金流量(百萬)1860-168609-494-820-11-289970397
稅後淨利(百萬)42829962-199-14745-81855-80


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-5121599-16033490451267-135-443298525178-813657-568-539-23-352313-350
自由現金流量(百萬)-100558566258231284256-203-50442849432-344643-587-59847-8161-695
稅後淨利(百萬)456621482679513287-15-179014-26-4427-50-1329-55-76

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)10508946711068110611181312261136631366613934
營業利益(百萬)704819269-327-264-40-146111-123
稅後淨利(百萬)42829962-199-14745-81855-80
EPS(完全稀釋)3.182.220.46-1.48-1.090.33-0.613.67-0.30
營收成長率(%)11.00-14.470.06-6.37-3.65-10.26-0.02-1.92N/A
營業利益成長率(%)-14.04204.46N/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)43.14382.26131.16N/AN/A155.56N/A1168.75N/A
EPS成長率(%)43.24382.61N/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)19602412272628352534290730162094145024723118303024482689358726022182280834152693
營業利益(百萬)51136203221145270354180159913889-58-220-143-202-92-76-72
稅後淨利(百萬)456621482679513287-15-179014-26-4427-50-1329-55-76
EPS(完全稀釋)0.490.491.590.610.500.710.990.65-0.11-0.120.670.11-0.19-0.330.20-0.37-0.980.07-0.41-0.57
去年同期營收成長率(%)-22.65-17.03-9.6235.3974.7617.60-3.27-30.89-40.77-8.07-13.0716.4512.19-4.245.04-3.38----
去年同期營業利益成長率(%)-64.83-49.63-42.6622.78866.67172.73156.52102.25125.865050.00590.00162.2471.2997.83126.32-98.61----
去年同期稅後淨利成長率(%)-32.84-30.5362.12-5.75546.67658.8246.67521.4342.3161.36233.33128.0080.30-588.89149.0934.21----
去年同期EPS成長率(%)-2.00-30.9960.61-6.15554.55691.6747.76490.9142.1163.64235.00129.7380.61-571.43148.7835.09----
較上季營收成長率(%)-18.74-11.52-3.8411.88-12.83-3.6144.0344.41-41.34-20.722.9023.77-8.96-25.0337.8619.25-22.29-17.7726.81-
較上季營業利益成長率(%)-62.50-33.00-8.1452.41-46.30-23.7396.671100.00-84.85-28.2655.06253.45-2800.00-110.00113.9929.21-119.57-21.05-5.56-
較上季稅後淨利成長率(%)-31.82-69.16160.9822.39-29.47-28.0351.72680.0011.76-118.89542.86153.8540.91-262.96154.0062.12-1566.67116.3627.63-
較上季EPS成長率(%)0.00-69.18160.6622.00-29.58-28.2852.31690.918.33-117.91509.09157.8942.42-265.00154.0562.24-1500.00117.0728.07-

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(%)
2022/4-4.7-30.11-24.722019/12-2.75-7.140.11
2022/351.39-20.43-22.642019/11-21.24-14.460.67
2022/1~2-38.83-23.86-23.862019/10-3.43-2.562.12
2021/12-18.14-21.0311.192019/9-2.43-15.642.72
2021/11-14.52-19.6514.342019/8-5.5-18.555.77
2021/10-6.71-9.4918.862019/75.17-3.710.97
2021/917.43-0.923.412019/62.1823.3814.44
2021/83.73-17.5727.942019/56.3213.8512.53
2021/7-10.07-10.2438.652019/410.619.4412.15
2021/60.2919.0951.532019/336.4714.0413.23
2021/5-4.8140.0660.712019/1~2-35.3212.812.8
2021/48.550.3967.232018/12-4.0817.73-5.88
2021/342.5177.674.772018/11-8.98-5.85-7.43
2021/1~2-37.1956.4473.252018/10-18.55-13.24-7.58
2020/12-13.4426.781.292018/9-4.688.0-6.87
2020/11-4.3545.56-0.732018/812.152.57-8.98
2020/103.5221.1-4.762018/733.585.75-11.12
2020/9-2.9815.57-7.932018/6-5.24-5.55-14.33
2020/812.4221.79-11.272018/52.24.54-16.01
2020/720.578.44-16.62018/416.55-8.0-20.56
2020/617.27-6.93-21.412018/327.62-22.27-24.96
2020/51.59-20.88-24.712018/1~2-30.27-26.3-26.3
2020/428.02-20.22-25.842017/12-19.89-13.13-3.38
2020/371.5-39.29-36.492017/11-16.13-4.94-2.63
2020/1~2-60.27-35.02-35.022017/100.15.1-2.41

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
107.0193.0-44.55
2021Q4(百萬)2020Q4(百萬)YoY(%)
160.0261.0-38.69
2021Q3(百萬)2020Q3(百萬)YoY(%)
362.0358.01.1173

EPS較上季
2022Q1(元)2021Q4(元)比率
0.490.490.0

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率6.865.908.408.328.919.6110.6010.129.20
存貨周轉率8.017.338.739.079.648.189.5610.679.67

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.821.461.351.551.371.471.821.861.291.681.992.321.971.772.602.702.001.882.402.42
存貨周轉率1.691.741.761.961.892.402.992.071.282.112.492.321.892.213.052.252.012.683.432.60

償債能力-近10年
202120202019201820172016201520142013
負債比0.520.590.580.490.480.470.460.450.44
金融負債(百萬)070471786510868388141176726
營收淨額(百萬)10508946711068110611181312261136631366613934
利息保障倍數8.997.374.67-10.663.7313.503.1716.863.45
長期銀行借款占稅後淨利比0.002.001.139.209.209.200.860.860.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)10508946711068110611181312261136631366613934
推銷費用(百萬)2822106338121018963783738801
管理費用(百萬)357456621679702790830685717
研發費(百萬)258260294309315358388331311
推銷費用率(%)2.682.225.727.348.627.855.735.405.75
管理費用率(%)3.404.825.616.145.946.446.075.015.15
研發費用率(%)2.462.752.662.792.672.922.842.422.23

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)19602412272628352534290730162094145024723118303024482689358726022182280834152693
推銷費用(百萬)59537870826064493786177191179182222202206234272243
管理費用(百萬)8481879693126110117103178152126164166171163180188185166
研發費(百萬)7347836563476781664089996676778175858085
推銷費用率(%)3.012.202.862.473.242.062.122.342.553.485.686.307.316.776.197.769.448.337.969.02
管理費用率(%)4.293.363.193.393.674.333.655.597.107.204.874.166.706.174.776.268.256.705.426.16
研發費用率(%)3.721.953.042.292.491.622.223.874.551.622.853.272.702.832.153.113.443.032.343.16

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
4930-燦星網OXOXOOOXXX
12年8.00億28.29%56.59%5.36%422.13%1261百萬5.56%

融資使用率
日期股價融資使用率
2022-05-20 -25.2514.62%
2022-05-1925.214.67%
2022-05-1825.814.64%
2022-05-1724.7514.74%
2022-05-1624.5514.73%
2022-05-1324.614.72%
2022-05-1224.0514.83%
2022-05-1125.0514.87%
2022-05-1025.815.19%
2022-05-0925.815.03%
2022-05-0626.6515.11%
2022-05-0527.5515.39%
2022-05-0428.415.23%
2022-05-0327.715.19%
2022-04-2927.8515.19%
2022-04-2826.915.63%
2022-04-2726.815.63%
2022-04-2627.815.66%
2022-04-2528.0515.68%
2022-04-2229.015.81%
2022-04-2129.115.91%
2022-04-2029.115.84%
2022-04-1929.115.86%
2022-04-1829.115.76%
2022-04-1529.415.83%
2022-04-1429.415.65%
2022-04-1329.115.64%
2022-04-1229.015.54%
2022-04-1130.215.40%
2022-04-0830.9515.62%
2022-04-0731.6515.47%
2022-04-0631.5515.68%
2022-04-0130.415.84%
2022-03-3130.9515.85%
2022-03-3032.215.77%
2022-03-2938.015.35%
2022-03-2838.514.79%
2022-03-1627.716.17%
2022-03-1527.817.92%
2022-03-1428.6521.15%
2022-03-1126.320.47%
2022-03-1026.1520.74%
2022-03-0925.320.25%
2022-03-0825.220.25%
2022-03-0726.720.57%
2022-03-0428.420.05%
2022-03-0329.220.11%
2022-03-0229.1519.90%
2022-03-0128.3520.05%
2022-02-2527.1519.59%
2022-02-2427.020.13%
2022-02-2327.6520.62%
2022-02-2226.9520.74%
2022-02-2127.9521.29%
2022-02-1828.7522.27%
2022-02-1729.022.15%
2022-02-1628.820.87%
2022-02-1529.0520.76%
2022-02-1429.521.48%
2022-02-1128.020.69%
2022-02-1026.721.70%
2022-02-0926.6521.27%
2022-02-0826.721.19%
2022-02-0726.019.71%
2022-01-2626.019.84%
2022-01-2525.319.75%
2022-01-2425.719.71%
2022-01-2125.8519.61%
2022-01-2025.919.45%
2022-01-1925.919.51%
2022-01-1825.819.71%
2022-01-1725.7519.79%
2022-01-1425.4519.39%
2022-01-1325.919.34%
2022-01-1225.519.10%
2022-01-1124.918.89%
2022-01-1025.118.81%
2022-01-0725.9518.77%
2022-01-0625.8518.90%
2022-01-0525.918.79%
2022-01-0426.118.63%
2022-01-0325.517.39%
2021-12-3025.817.33%
2021-12-2926.117.04%
2021-12-2825.0515.18%
2021-12-2724.8515.26%
2021-12-2424.815.27%
2021-12-2325.315.36%
2021-12-2225.1515.36%
2021-12-2124.8515.28%
2021-12-2024.715.29%
2021-12-1724.615.28%
2021-12-1624.715.33%
2021-12-1524.815.36%
2021-12-1424.6515.30%
2021-12-1324.915.23%
2021-12-1025.1515.18%
2021-12-0925.815.02%
2021-12-0825.9514.85%
2021-12-0726.014.85%
2021-12-0625.7514.80%
2021-12-0325.6514.80%
2021-12-0225.814.65%
2021-12-0126.1514.44%
2021-11-3025.4514.41%
2021-11-2925.1514.40%
2021-11-2625.3514.50%
2021-11-2525.7514.66%
2021-11-2425.8514.70%
2021-11-2325.814.70%
2021-11-2226.214.68%
2021-11-1925.9514.77%
2021-11-1826.414.87%
2021-11-1726.1514.56%
2021-11-1626.214.53%
2021-11-1526.0514.23%
2021-11-1226.014.42%
2021-11-1126.0514.41%
2021-11-1026.014.48%
2021-11-0926.1514.45%
2021-11-0825.714.30%
2021-11-0525.1513.81%
2021-11-0422.913.25%
2021-11-0322.913.20%
2021-11-0222.9513.17%
2021-11-0122.8513.13%
2021-10-2922.813.11%
2021-10-2823.013.03%
2021-10-2722.6512.99%
2021-10-2622.312.90%
2021-10-2521.912.91%
2021-10-2221.6512.87%
2021-10-2121.9512.92%
2021-10-2021.4512.95%
2021-10-1921.4512.98%
2021-10-1820.912.94%
2021-10-1520.812.96%
2021-10-1420.813.00%
2021-10-1320.613.00%
2021-10-1221.112.94%
2021-10-0820.1512.88%
2021-10-0720.3512.84%
2021-10-0619.8512.86%
2021-10-0520.212.84%
2021-10-0420.112.87%
2021-10-0120.712.85%
2021-09-3021.3513.08%
2021-09-2921.4513.07%
2021-09-2822.1513.05%
2021-09-2721.813.05%
2021-09-2421.313.06%
2021-09-2321.013.06%
2021-09-2221.013.08%
2021-09-1721.9513.05%
2021-09-1622.2513.12%
2021-09-1522.2513.13%
2021-09-1422.413.13%
2021-09-1322.7513.13%
2021-09-1022.8513.13%
2021-09-0922.8513.13%
2021-09-0823.013.15%
2021-09-0723.213.16%
2021-09-0623.313.58%
2021-09-0323.813.59%
2021-09-0223.813.60%
2021-09-0124.4513.57%
2021-08-3123.813.12%
2021-08-3023.8513.09%
2021-08-2723.4513.09%
2021-08-2622.9513.08%
2021-08-2523.013.09%
2021-08-2423.013.09%
2021-08-2322.8513.10%
2021-08-2022.413.12%
2021-08-1922.413.12%
2021-08-1823.113.12%
2021-08-1723.0513.14%
2021-08-1623.0513.13%
2021-08-1323.613.22%
2021-08-1224.113.33%
2021-08-1123.613.36%
2021-08-1024.0513.55%
2021-08-0924.9513.61%
2021-08-0624.913.61%
2021-08-0524.8513.64%
2021-08-0425.613.74%
2021-08-0325.6513.75%
2021-08-0225.2513.59%
2021-07-3025.313.57%
2021-07-2925.613.67%
2021-07-2825.713.68%
2021-07-2725.713.85%
2021-07-2626.114.41%
2021-07-2326.314.37%
2021-07-2226.1514.32%
2021-07-2125.3514.20%
2021-07-2025.813.41%
2021-07-1925.3513.65%
2021-07-1625.013.74%
2021-07-1524.414.11%
2021-07-1424.014.25%
2021-07-1324.114.27%
2021-07-1224.614.07%
2021-07-0924.6514.35%
2021-07-0824.2513.81%
2021-07-0724.213.78%
2021-07-0624.113.61%
2021-07-0524.213.62%
2021-07-0224.1513.52%
2021-07-0124.213.47%
2021-06-3023.9513.42%
2021-06-2923.813.41%
2021-06-2824.213.30%
2021-06-2524.613.39%
2021-06-2424.6513.40%
2021-06-2324.613.42%
2021-06-2224.6513.50%
2021-06-2125.0513.64%
2021-06-1825.7513.74%
2021-06-1725.7513.67%
2021-06-1625.4513.60%
2021-06-1525.313.60%
2021-06-1124.813.59%
2021-06-1024.8513.69%
2021-06-0924.9513.73%
2021-06-0825.0513.79%
2021-06-0725.0513.66%
2021-06-0425.4513.68%
2021-06-0326.413.47%
2021-06-0225.012.72%
2021-06-0124.912.65%
2021-05-3124.2512.61%
2021-05-2824.9512.59%
2021-05-2724.812.57%
2021-05-2624.3512.58%
2021-05-2524.0512.63%
2021-05-2424.112.58%

燦星網熱門網頁

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。