4971 IET-KY


股價漲跌幅
202220212020
IET-KY12.0%36.0%2.0%
0050-14.69%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)
78.1 5.9% 82.71 95.12 21.79% 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35.0430.8533.3835.7036.9733.4837.4837.4842.0942.50
營業利益率12.626.8310.999.4620.3716.3921.5616.7918.6721.66
折舊負擔比率9.9512.2910.119.388.088.707.588.548.426.81
稅前淨利率13.6110.3210.749.1520.7016.8713.3121.9518.7521.44
股東權益報酬率6.144.614.743.558.786.999.0719.1116.4025.83
資產報酬率5.774.394.533.358.266.608.5516.6115.1923.48
本業收入比92.2366.67101.30101.6798.3597.32162.2876.3999.07100.83
業外獲益比6.8033.33-2.60-3.331.652.68-62.2823.610.00-0.83
無形資產佔淨值比0.000.340.911.490.000.000.000.000.000.00

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45.5239.9337.9633.1126.5641.3932.8919.1728.2929.8534.8035.6333.3033.0530.3028.7447.46
營業利益率24.0716.2017.6312.311.5219.5810.44-5.750.757.4012.6311.8912.003.012.631.1626.56
稅前淨利率24.1316.0817.7116.621.1432.9010.72-6.991.197.3311.9612.2411.483.572.691.3524.87
本業收入比100.00102.78100.0074.19100.0058.3394.7481.8250.00100.00104.5595.24104.7683.3380.00100.00106.25
業外獲益比0.00-0.000.0025.81-50.0040.000.0018.1850.00-0.00-4.554.76-4.7616.670.000.00-6.25

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)22279139141182200257930163
自由現金流量(百萬)15074436-11-52187-341-2666
稅後淨利(百萬)88666951128104113172106118


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)59112467566-205340302854286525-1162
自由現金流量(百萬)-209724-113959-504124412-5443553-5129
稅後淨利(百萬)4226342525022-821521171757039

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)754667712650879885857656570558
營業利益(百萬)95467861179145185110106121
稅後淨利(百萬)88666951128104113172106118
EPS(完全稀釋)2.431.841.901.423.552.873.495.673.790.00
營收成長率(%)13.04-6.329.54-26.05-0.683.2730.6415.092.15N/A
營業利益成長率(%)106.52-41.0327.87-65.9223.45-21.6268.183.77-12.40N/A
稅後淨利成長率(%)33.33-4.3535.29-60.1623.08-7.96-34.3062.26-10.17N/A
EPS成長率(%)32.07-3.1633.80-60.0023.69-17.77-38.4549.60N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)220226186189152181174161150179184169181160168132191
營業利益(百萬)5337332323518-911323202254251
稅後淨利(百萬)4226342525022-821521171757039
EPS(完全稀釋)1.160.740.950.710.051.390.61-0.220.060.410.580.460.460.140.190.011.09
去年同期營收成長率(%)44.7424.866.9017.391.331.12-5.43-4.73-17.1311.889.5228.03-5.240.000.000.00-
兩季平均(YOY)營收成長率(%)34.8015.8812.149.361.23-2.15-5.08-10.93-2.6210.7018.7711.39-2.620.000.00--
去年同期EPS成長率(%)2220.00-46.7655.74422.73-16.67239.025.17-147.83-86.96192.86205.264500.00-57.800.000.000.00-
兩季平均(YOY)EPS成長率(%)1086.624.49239.24203.03111.18122.09-71.33-117.4052.95199.062352.632221.10-28.900.000.00--
較上季營收成長率(%)-2.6521.51-1.5924.34-16.024.028.077.33-16.20-2.728.88-6.6313.12-4.7627.27-30.890.00
較上季EPS成長率(%)56.76-22.1133.801320.00-96.40127.87377.27-466.67-85.37-29.3126.090.00228.57-26.321800.00-99.080.00

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(%)
2022/44.0541.8743.882019/127.8316.939.46
2022/313.3254.8644.762019/11-20.589.228.87
2022/1~2-4.6339.7539.82019/1015.939.468.9
2021/128.685.0212.942019/9-3.168.128.78
2021/114.4442.3514.122019/8-8.062.0910.94
2021/104.7337.5811.362019/714.6818.4111.97
2021/913.5331.528.552019/6-11.710.948.45
2021/82.71-9.475.592019/533.06101.938.0
2021/7-15.312.718.542019/4-22.73-0.9-4.27
2021/69.2143.549.622019/319.266.89-5.3
2021/59.613.613.362019/1~2-20.13-10.74-10.71
2021/413.57-0.520.572018/120.72-33.61-26.06
2021/329.2-9.530.982018/11-20.4-31.06-25.38
2021/1~2-37.037.257.192018/1014.51-12.48-24.86
2020/1247.3233.43-6.212018/9-8.56-25.27-26.15
2020/110.94-2.32-9.852018/86.62-24.82-26.27
2020/100.12-23.15-10.532018/77.45-32.42-26.46
2020/9-21.86-11.02-8.932018/660.7-42.04-25.34
2020/816.5510.26-10.192018/5-34.69-61.17-21.01
2020/718.34-13.02-13.052018/4-16.65-26.84-8.44
2020/6-13.54-15.71-11.122018/3-7.07-8.66-1.95
2020/5-4.03-13.91-10.212018/1~2-9.211.341.38
2020/43.2819.36-9.212017/124.5815.43-0.5
2020/323.72-10.7-16.862017/111.0415.54-1.77
2020/1~2-8.3-20.1-20.12017/10-2.216.08-3.19

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
53.02.02550.0
2021Q4(百萬)2020Q4(百萬)YoY(%)
36.060.0-40.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
33.019.073.684

EPS較上季
2022Q1(元)2021Q4(元)比率
1.160.740.5675

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.955.539.296.927.438.479.998.687.658.11
存貨周轉率3.142.892.982.593.514.004.093.894.264.32

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.491.401.101.361.141.381.952.131.782.122.312.022.322.112.221.641.77
存貨周轉率0.790.910.760.830.700.670.790.880.710.760.720.710.770.630.610.470.57

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.070.050.050.050.060.060.050.250.060.09
金融負債(百萬)00000015100
營收淨額(百萬)754667712650879885857656570558
利息保障倍數524.33226.64159.770.000.0012448.209.3312.930.000.00
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)754667712650879885857656570558
推銷費用(百萬)3467886763
管理費用(百萬)1281211181201091121061009989
研發費(百萬)38353544303124292924
推銷費用率(%)0.400.600.841.080.910.900.701.071.050.54
管理費用率(%)16.9818.1416.5718.4612.4012.6612.3715.2417.3715.95
研發費用率(%)5.045.254.926.773.413.502.804.425.094.30

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)220226186189152181174161150179184169181160168132191
推銷費用(百萬)11111111112123221
管理費用(百萬)3343292828313029313032292833322630
研發費(百萬)121091088999971091213910
推銷費用率(%)0.450.440.540.530.660.550.570.620.670.561.090.591.101.881.191.520.52
管理費用率(%)15.0019.0315.5914.8118.4217.1317.2418.0120.6716.7617.3917.1615.4720.6219.0519.7015.71
研發費用率(%)5.454.424.845.295.264.425.175.596.005.033.805.924.977.507.746.825.24

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
4971-IET-KYOXOOXOOXOX
9年3.65億22.87%9.76%41.25%65.75%224百萬11.44%

融資使用率
日期股價融資使用率
2022-05-23 -78.153.30%
2022-05-2079.053.55%
2022-05-1980.553.42%
2022-05-1881.554.01%
2022-05-1780.254.14%
2022-05-1678.954.24%
2022-05-1378.254.62%
2022-05-1277.254.66%
2022-05-1176.655.09%
2022-05-1076.255.31%
2022-05-0976.555.44%
2022-05-0677.955.31%
2022-05-0577.955.66%
2022-05-0478.455.92%
2022-05-0376.656.24%
2022-04-2974.556.38%
2022-04-2872.756.27%
2022-04-2772.356.22%
2022-04-2671.656.21%
2022-04-2570.856.45%
2022-04-2275.156.98%
2022-04-2175.956.91%
2022-04-2075.356.74%
2022-04-1975.056.68%
2022-04-1875.256.74%
2022-04-1574.856.75%
2022-04-1475.656.79%
2022-04-1375.856.08%
2022-04-1274.755.39%
2022-04-1176.955.00%
2022-04-0877.554.93%
2022-04-0775.154.95%
2022-04-0676.154.26%
2022-04-0177.754.35%
2022-03-3179.654.66%
2022-03-3080.054.72%
2022-03-2979.454.69%
2022-03-2881.053.88%
2022-03-2579.652.20%
2022-03-2485.353.02%
2022-03-2378.150.79%
2022-03-2275.247.30%
2022-03-2177.650.79%
2022-03-1875.449.86%
2022-03-1775.248.85%
2022-03-1670.346.19%
2022-03-1570.345.95%
2022-03-1472.245.99%
2022-03-1169.045.02%
2022-03-1068.445.03%
2022-03-0968.044.34%
2022-03-0863.544.15%
2022-03-0765.143.51%
2022-03-0467.243.26%
2022-03-0369.943.10%
2022-03-0270.743.93%
2022-03-0169.043.12%
2022-02-2567.642.78%
2022-02-2467.842.64%
2022-02-2367.941.39%
2022-02-2266.540.72%
2022-02-2166.740.14%
2022-02-1865.940.33%
2022-02-1765.440.68%
2022-02-1664.440.86%
2022-02-1563.940.89%
2022-02-1463.840.79%
2022-02-1166.340.50%
2022-02-1065.340.47%
2022-02-0966.340.37%
2022-02-0866.040.30%
2022-02-0764.840.27%
2022-01-2664.140.17%
2022-01-2563.640.21%
2022-01-2463.840.11%
2022-01-2164.039.98%
2022-01-2066.039.67%
2022-01-1966.638.99%
2022-01-1868.238.99%
2022-01-1768.338.81%
2022-01-1468.238.78%
2022-01-1369.538.64%
2022-01-1270.138.34%
2022-01-1170.738.04%
2022-01-1070.937.58%
2022-01-0767.037.27%
2022-01-0666.936.78%
2022-01-0568.236.78%
2022-01-0469.537.08%
2022-01-0370.037.04%
2021-12-3071.436.73%
2021-12-2970.635.22%
2021-12-2869.934.98%
2021-12-2768.635.30%
2021-12-2468.036.10%
2021-12-2368.037.20%
2021-12-2268.739.00%
2021-12-2170.039.25%
2021-12-2068.839.36%
2021-12-1768.939.55%
2021-12-1671.840.45%
2021-12-1571.140.39%
2021-12-1469.442.73%
2021-12-1372.044.33%
2021-12-1072.744.68%
2021-12-0973.944.71%
2021-12-0873.945.49%
2021-12-0774.046.08%
2021-12-0674.645.32%
2021-12-0374.745.00%
2021-12-0274.744.97%
2021-12-0177.643.91%
2021-11-3077.543.78%
2021-11-2976.343.62%
2021-11-2677.344.99%
2021-11-2579.746.57%
2021-11-2480.246.25%
2021-11-2378.147.32%
2021-11-2282.049.77%
2021-11-1982.350.32%
2021-11-1883.350.42%
2021-11-1787.051.74%
2021-11-1685.153.32%
2021-11-1580.550.18%
2021-11-1279.852.15%
2021-11-1177.855.23%
2021-11-1074.443.50%
2021-11-0973.343.13%
2021-11-0873.544.17%
2021-11-0573.943.61%
2021-11-0474.043.15%
2021-11-0371.142.62%
2021-11-0270.842.73%
2021-11-0175.742.13%
2021-10-2975.742.02%
2021-10-2875.943.62%
2021-10-2776.841.37%
2021-10-2674.640.62%
2021-10-2574.736.66%
2021-10-2274.534.15%
2021-10-2167.831.62%
2021-10-2068.931.28%
2021-10-1969.331.39%
2021-10-1870.330.59%
2021-10-1567.330.09%
2021-10-1465.628.78%
2021-10-1365.428.95%
2021-10-1267.828.81%
2021-10-0865.627.29%
2021-10-0763.125.89%
2021-10-0657.425.41%
2021-10-0557.025.09%
2021-10-0456.825.07%
2021-10-0157.025.02%
2021-09-3059.125.14%
2021-09-2957.924.81%
2021-09-2860.724.33%
2021-09-2761.024.19%
2021-09-2460.524.11%
2021-09-2360.224.15%
2021-09-2258.323.93%
2021-09-1758.223.87%
2021-09-1657.523.79%
2021-09-1557.123.76%
2021-09-1458.123.53%
2021-09-1357.523.41%
2021-09-1056.823.51%
2021-09-0957.023.46%
2021-09-0857.423.78%
2021-09-0757.423.88%
2021-09-0658.423.85%
2021-09-0360.823.55%
2021-09-0259.524.00%
2021-09-0160.023.79%
2021-08-3159.323.40%
2021-08-3057.523.66%
2021-08-2758.623.68%
2021-08-2654.823.08%
2021-08-2553.522.74%
2021-08-2452.023.83%
2021-08-2352.023.97%
2021-08-2050.624.06%
2021-08-1949.924.03%
2021-08-1852.623.89%
2021-08-1751.323.99%
2021-08-1653.024.01%
2021-08-1353.023.83%
2021-08-1255.623.85%
2021-08-1154.523.96%
2021-08-1055.124.03%
2021-08-0961.225.36%
2021-08-0662.025.10%
2021-08-0562.324.83%
2021-08-0461.724.71%
2021-08-0360.724.94%
2021-08-0259.724.67%
2021-07-3056.824.85%
2021-07-2957.424.77%
2021-07-2856.724.75%
2021-07-2758.824.84%
2021-07-2661.925.21%
2021-07-2361.624.89%
2021-07-2262.024.52%
2021-07-2163.523.70%
2021-07-2059.022.63%
2021-07-1958.822.76%
2021-07-1657.022.57%
2021-07-1555.722.63%
2021-07-1455.622.65%
2021-07-1357.122.87%
2021-07-1257.122.54%
2021-07-0955.622.73%
2021-07-0853.222.71%
2021-07-0755.524.76%
2021-07-0655.024.34%
2021-07-0553.324.45%
2021-07-0251.824.56%
2021-07-0151.625.21%
2021-06-3053.325.93%
2021-06-2953.325.93%
2021-06-2853.325.83%
2021-06-2553.326.66%
2021-06-2453.626.61%
2021-06-2352.926.51%
2021-06-2252.126.17%
2021-06-2152.426.16%
2021-06-1853.526.20%
2021-06-1754.526.10%
2021-06-1653.826.10%
2021-06-1555.426.39%
2021-06-1154.526.72%
2021-06-1055.827.32%
2021-06-0956.527.49%
2021-06-0856.027.41%
2021-06-0755.927.43%
2021-06-0455.427.34%
2021-06-0357.027.24%
2021-06-0255.327.09%
2021-06-0156.127.05%
2021-05-3155.527.29%

IET-KY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。