4945 陞達科技


股價漲跌幅
20222021
陞達科技-8.0%43.0%
0050-14.69%3.82%


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)
76.5 18.94% 90.99 104.64 36.78% 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
2021202020192018201720162015
營業毛利率47.6645.6643.3941.4429.7416.3340.14
營業利益率22.9718.1915.9117.7712.38-1.079.65
折舊負擔比率1.251.731.960.260.000.000.41
稅前淨利率22.9916.4215.6920.5710.640.5710.04
股東權益報酬率16.1210.3110.1722.978.450.650.00
資產報酬率13.878.968.7219.517.020.450.00
本業收入比100.00112.12101.7986.25114.29-100.0096.00
業外獲益比0.00-10.61-1.7913.75-14.29200.004.00
無形資產佔淨值比2.102.353.700.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q1
營業毛利率45.7747.5348.4945.4749.1044.2840.0349.8848.9945.5144.9445.8638.12
營業利益率25.4421.8323.6720.7325.7917.5711.3822.4621.8023.0411.1813.6013.47
稅前淨利率33.0022.6024.8818.4125.9914.027.8220.6124.1615.9412.2718.3715.84
本業收入比77.9797.2294.12112.50100.00125.00137.50110.0091.30147.0688.8971.4387.50
業外獲益比23.732.785.88-12.500.00-25.00-50.00-10.008.70-47.0611.1128.5712.50

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)
2021202020192018201720162015
營運現金流量(百萬)12733717326-338
自由現金流量(百萬)5161-107133-1038
稅後淨利(百萬)10353448418125


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q1
營運現金流量(百萬)738383318161512-9733320
自由現金流量(百萬)9-4727-25-4549-5250104317-8
稅後淨利(百萬)472927192813616181471113

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)
2021202020192018201720162015
營收(百萬)558405358387196112245
營業利益(百萬)12874576924-124
稅後淨利(百萬)10353448418125
EPS(完全稀釋)3.441.991.683.351.230.220.00
營收成長率(%)37.7813.13-7.4997.4575.00-54.29N/A
營業利益成長率(%)72.9729.82-17.39187.50N/AN/AN/A
稅後淨利成長率(%)94.3420.45-47.62366.671700.00-96.00N/A
EPS成長率(%)72.8618.45-49.85172.36459.09N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q1
營收(百萬)17916013512913411410096941087277101
營業利益(百萬)4635322735201122212581014
稅後淨利(百萬)472927192813616181471113
EPS(完全稀釋)1.600.990.910.660.950.490.240.620.690.530.270.400.49
去年同期營收成長率(%)33.5840.3535.0034.3842.555.5638.8924.68-6.930.000.000.000.00
兩季平均(YOY)營收成長率(%)36.9737.6734.6938.4724.0522.2331.798.88-3.460.000.000.000.00
去年同期EPS成長率(%)68.42102.04279.176.4537.68-7.55-11.1155.0040.820.000.000.000.00
兩季平均(YOY)EPS成長率(%)85.23190.61142.8122.0715.06-9.3321.9547.9120.410.000.000.000.00
較上季營收成長率(%)11.8818.524.65-3.7317.5414.004.172.13-12.9650.00-6.49-23.760.00
較上季EPS成長率(%)61.628.7937.88-30.5393.88104.17-61.29-10.1430.1996.30-32.50-18.370.00

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(%)
2022/4-16.4723.431.062021/3111.8698.9642.24
2022/342.311.0333.592021/1~2-20.83130.1812.27
2022/1~2-31.964.0764.062020/12-4.277.6413.12
2021/12-2.6438.0737.772020/11-1.46-6.0713.7
2021/11-7.6935.7637.74N/AN/AN/AN/A
2021/108.6244.9337.98N/AN/AN/AN/A
2021/917.8552.2437.04N/AN/AN/AN/A
2021/814.828.4135.01N/AN/AN/AN/A
2021/7-18.923.1336.04N/AN/AN/AN/A
2021/625.9630.0338.15N/AN/AN/AN/A
2021/5-15.046.540.082020/45.2130.370.98
2021/4-31.6129.3238.792020/38.312.39-6.66

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
59.035.068.571
2021Q4(百萬)2020Q4(百萬)YoY(%)
36.016.0125.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
34.08.0325.0

EPS較上季
2022Q1(元)2021Q4(元)比率
1.60.990.6161

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016
應收帳款周轉率5.274.854.384.954.103.29
存貨周轉率4.075.006.766.757.205.89

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q1
應收帳款周轉率1.291.401.261.191.341.351.221.171.201.621.191.001.16
存貨周轉率1.101.071.021.131.121.021.010.941.241.971.311.371.97

償債能力-近10年
2021202020192018201720162015
負債比0.160.110.160.130.170.160.49
金融負債(百萬)00000029
營收淨額(百萬)558405358387196112245
利息保障倍數431.28177.29123.5626526.306952.670.0024.08
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.60

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)55840535838719611224500295
推銷費用(百萬)30242333191880027
管理費用(百萬)3331232271170054
研發費(百萬)75575336805000101
推銷費用率(%)5.385.936.428.539.6916.073.279.159.159.15
管理費用率(%)5.917.656.425.683.570.896.9418.3118.3118.31
研發費用率(%)13.4414.0714.809.304.080.0020.4134.2434.2434.24

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q1
營收淨額(百萬)17916013512913411410096941087277101
推銷費用(百萬)8977776565665
管理費用(百萬)9988889866666
研發費(百萬)20231818171614131313131314
推銷費用率(%)4.475.625.195.435.226.146.005.216.384.638.337.794.95
管理費用率(%)5.035.625.936.205.977.029.008.336.385.568.337.795.94
研發費用率(%)11.1714.3713.3313.9512.6914.0414.0013.5413.8312.0418.0616.8813.86

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
4945-陞達科技XXXOOOOOOO
2年3.00億97.34%28.26%0.0%68.33%116百萬28.96%

融資使用率
日期股價融資使用率
2022-05-23 -76.58.71%
2022-05-2076.48.79%
2022-05-1978.08.91%
2022-05-1877.18.91%
2022-05-1777.68.93%
2022-05-1675.39.03%
2022-05-1373.69.52%
2022-05-1271.09.57%
2022-05-1172.99.53%
2022-05-1072.79.75%
2022-05-0970.49.75%
2022-05-0673.09.56%
2022-05-0574.410.13%
2022-05-0473.510.01%
2022-05-0372.010.16%
2022-04-2971.810.24%
2022-04-2871.710.19%
2022-04-2767.89.93%
2022-04-2668.910.20%
2022-04-2568.410.37%
2022-04-2274.712.12%
2022-04-2176.912.28%
2022-04-2077.712.42%
2022-04-1975.511.90%
2022-04-1872.711.65%
2022-04-1574.811.68%
2022-04-1477.511.74%
2022-04-1377.912.02%
2022-04-1277.111.54%
2022-04-1179.011.53%
2022-04-0884.011.93%
2022-04-0784.012.10%
2022-04-0686.312.32%
2022-04-0189.313.09%
2022-03-3187.913.29%
2022-03-3090.714.38%
2022-03-2991.814.49%
2022-03-2890.014.06%
2022-03-2590.814.13%
2022-03-2492.614.29%
2022-03-2392.813.98%
2022-03-2293.914.70%
2022-03-2190.514.92%
2022-03-1888.114.57%
2022-03-1790.114.92%
2022-03-1685.114.22%
2022-03-1584.514.31%
2022-03-1492.715.52%
2022-03-1191.015.20%
2022-03-1089.115.68%
2022-03-0987.215.60%
2022-03-0885.614.80%
2022-03-0794.114.30%
2022-03-04104.512.38%
2022-03-0395.013.83%
2022-03-0290.711.12%
2022-03-0182.510.50%
2022-02-2582.010.68%
2022-02-2481.010.92%
2022-02-2383.711.24%
2022-02-2283.511.78%
2022-02-2185.012.55%
2022-02-1891.913.06%
2022-02-1789.813.70%
2022-02-1690.211.60%
2022-02-1582.010.40%
2022-02-1481.710.34%
2022-02-1179.99.87%
2022-02-1072.78.25%
2022-02-0972.48.50%
2022-02-0872.08.56%
2022-02-0770.48.60%
2022-01-2669.28.61%
2022-01-2569.38.81%
2022-01-2472.08.72%
2022-01-2170.59.04%
2022-01-2074.49.22%
2022-01-1976.59.28%
2022-01-1875.59.38%
2022-01-1773.99.20%
2022-01-1470.49.50%
2022-01-1372.09.45%
2022-01-1273.49.46%
2022-01-1170.69.50%
2022-01-1076.68.96%
2022-01-0778.58.98%
2022-01-0681.09.44%
2022-01-0580.09.04%
2022-01-0482.09.54%
2022-01-0382.99.57%
2021-12-3080.28.96%
2021-12-2982.88.92%
2021-12-2880.69.21%
2021-12-2782.19.32%
2021-12-2487.210.51%
2021-12-2379.39.12%
2021-12-2272.16.96%
2021-12-2169.67.07%
2021-12-2068.57.45%
2021-12-1768.67.64%
2021-12-1670.57.44%
2021-12-1567.57.29%
2021-12-1467.87.28%
2021-12-1369.77.47%
2021-12-1070.07.41%
2021-12-0969.57.24%
2021-12-0872.38.12%
2021-12-0770.27.75%
2021-12-0672.07.99%
2021-12-0365.55.88%
2021-12-0264.05.90%
2021-12-0166.05.78%
2021-11-3064.85.82%
2021-11-2964.55.70%
2021-11-2664.85.55%
2021-11-2566.76.03%
2021-11-2466.56.02%
2021-11-2366.56.35%
2021-11-2269.77.03%
2021-11-1967.16.92%
2021-11-1870.46.73%
2021-11-1773.46.92%
2021-11-1666.85.68%
2021-11-1567.45.74%
2021-11-1264.45.68%
2021-11-1164.55.71%
2021-11-1062.05.84%
2021-11-0961.46.07%
2021-11-0860.76.06%
2021-11-0561.65.95%
2021-11-0458.05.78%
2021-11-0358.16.03%
2021-11-0257.86.15%
2021-11-0159.26.03%
2021-10-2958.26.06%
2021-10-2859.65.99%
2021-10-2758.56.07%
2021-10-2657.35.98%
2021-10-2556.86.03%
2021-10-2256.85.95%
2021-10-2157.35.80%
2021-10-2056.05.74%
2021-10-1955.15.84%
2021-10-1853.85.99%
2021-10-1553.95.98%
2021-10-1452.76.16%
2021-10-1353.16.24%
2021-10-1254.26.29%
2021-10-0855.56.29%
2021-10-0755.26.28%
2021-10-0652.16.67%
2021-10-0552.76.61%
2021-10-0450.56.84%
2021-10-0153.77.49%
2021-09-3058.07.51%
2021-09-2957.77.67%
2021-09-2860.78.29%
2021-09-2761.28.22%
2021-09-2461.28.12%
2021-09-2360.67.97%
2021-09-2259.88.04%
2021-09-1762.98.26%
2021-09-1660.88.18%
2021-09-1560.78.21%
2021-09-1462.08.25%
2021-09-1361.08.81%
2021-09-1061.89.26%
2021-09-0962.89.45%
2021-09-0860.19.52%
2021-09-0762.910.01%
2021-09-0665.210.66%
2021-09-0369.410.50%
2021-09-0269.311.64%
2021-09-0163.010.78%
2021-08-3161.410.73%
2021-08-3062.010.70%
2021-08-2762.610.41%
2021-08-2662.69.99%
2021-08-2564.29.97%
2021-08-2463.810.58%
2021-08-2358.09.63%
2021-08-2055.69.74%
2021-08-1956.29.70%
2021-08-1858.69.39%
2021-08-1756.49.23%
2021-08-1659.39.38%
2021-08-1360.810.52%
2021-08-1265.811.50%
2021-08-1161.211.14%
2021-08-1066.112.20%
2021-08-0971.012.49%
2021-08-0675.515.22%
2021-08-0581.115.01%
2021-08-0484.115.59%
2021-08-0383.215.54%
2021-08-0282.815.45%
2021-07-3076.315.58%
2021-07-2976.816.38%
2021-07-2873.517.43%
2021-07-2781.018.40%
2021-07-2686.516.80%
2021-07-2385.015.62%
2021-07-2283.914.94%
2021-07-2179.515.47%
2021-07-2072.312.21%
2021-07-1965.88.65%
2021-07-1659.93.41%
2021-07-1559.63.06%
2021-07-1458.32.83%
2021-07-1358.72.62%
2021-07-1257.82.12%
2021-07-0956.31.94%
2021-07-0857.41.70%
2021-07-0755.01.12%
2021-07-0654.11.12%
2021-07-0555.01.04%
2021-07-0254.31.00%
2021-07-0151.90.71%
2021-06-3051.50.71%
2021-06-2951.50.75%
2021-06-2851.40.76%
2021-06-2551.30.71%
2021-06-2450.50.72%
2021-06-2350.30.72%
2021-06-2250.50.67%
2021-06-2151.50.64%
2021-06-1852.30.61%
2021-06-1752.50.55%
2021-06-1651.90.49%
2021-06-1552.40.47%
2021-06-1151.80.47%
2021-06-1051.70.41%
2021-06-0950.50.40%
2021-06-0850.50.37%
2021-06-0750.10.43%
2021-06-0451.10.41%
2021-06-0352.10.40%
2021-06-0252.10.49%
2021-06-0154.30.71%

陞達科技熱門網頁

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。