4995 晶達


股價漲跌幅
202220212020
晶達2.0%-3.0%-6.0%
0050-15.64%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)
38.55 3.32% 39.83 45.81 18.83% 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29.4731.4936.0533.1833.1431.4234.0134.2432.82
營業利益率10.878.2216.6311.3912.268.0213.2414.579.20
折舊負擔比率2.323.122.200.970.991.021.121.191.84
稅前淨利率10.808.1116.7812.1010.308.3314.4016.3510.17
股東權益報酬率13.528.1420.3114.8516.9112.9018.6723.6610.17
資產報酬率7.635.5212.968.458.417.0311.5218.188.13
本業收入比100.77101.2899.1094.40119.2395.9591.3889.0590.91
業外獲益比-0.77-1.280.905.60-19.234.057.7610.959.09
無形資產佔淨值比8.9013.1912.2013.210.000.000.000.000.00

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27.8233.2628.8126.3528.3826.5131.8433.2233.7935.4936.0637.1335.6835.1033.5831.4731.53
營業利益率11.2417.6611.855.625.372.087.2212.2410.3717.1517.1715.5216.4717.488.936.349.52
稅前淨利率14.6018.3011.604.705.501.895.6711.5811.9015.9417.3216.8817.0518.499.3010.366.97
本業收入比76.3696.97102.63114.2992.31125.00125.00103.3384.85106.9098.3392.0096.3095.31100.0060.87137.50
業外獲益比23.643.03-2.63-21.430.00-0.00-25.00-6.6712.12-6.901.678.003.704.694.7639.13-37.50

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)
202120202019201820172016201520142013
營運現金流量(百萬)1052072283625441966187
自由現金流量(百萬)-435261184154-128-2041914761
稅後淨利(百萬)1126917210190669611444


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)5898-26-30631001140566929359433-331620
自由現金流量(百萬)5615447-589-471001616-627117-276717106427
稅後淨利(百萬)435329201011924264943384352161716

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)1208963131810321014884803838544
營業利益(百萬)131792191181247110612250
稅後淨利(百萬)1126917210190669611444
EPS(完全稀釋)2.651.644.092.632.221.672.773.311.29
營收成長率(%)25.44-26.9327.711.7814.7110.09-4.1854.04N/A
營業利益成長率(%)65.82-63.9385.59-4.8474.65-33.02-13.11144.00N/A
稅後淨利成長率(%)62.32-59.8870.3012.2236.36-31.25-15.79159.09N/A
EPS成長率(%)61.59-59.9055.5118.4732.93-39.71-16.31156.59N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)376362329288229230203257273364344295315348231221233
營業利益(百萬)426439161251531286259465261211422
稅後淨利(百萬)435329201011924264943384352161716
EPS(完全稀釋)1.041.260.700.480.240.260.210.570.621.181.030.911.031.400.450.470.45
去年同期營收成長率(%)64.1957.3962.0712.06-16.12-36.81-40.99-12.88-13.334.6048.9233.4835.190.000.000.00-
兩季平均(YOY)營收成長率(%)60.7959.7337.06-2.03-26.47-38.90-26.94-13.11-4.3726.7641.2034.3317.590.000.00--
去年同期EPS成長率(%)333.33384.62233.33-15.79-61.29-77.97-79.61-37.36-39.81-15.71128.8993.62128.890.000.000.00-
兩季平均(YOY)EPS成長率(%)358.98308.98108.77-38.54-69.63-78.79-58.48-38.59-27.7656.59111.25111.2564.440.000.00--
較上季營收成長率(%)3.8710.0314.2425.76-0.4313.30-21.01-5.86-25.005.8116.61-6.35-9.4850.654.52-5.150.00
較上季EPS成長率(%)-17.4680.0045.83100.00-7.6923.81-63.16-8.06-47.4614.5613.19-11.65-26.43211.11-4.264.440.00

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(%)
2022/4-2.3379.1168.092019/1219.41-6.8527.65
2022/3103.4667.4463.972019/11-27.55-8.8132.65
2022/1~2-45.1561.5661.552019/1029.4432.9338.51
2021/1230.9562.3425.372019/9-9.8926.8239.37
2021/1122.8766.2521.42019/84.754.2841.16
2021/10-11.5740.8417.52019/7-5.2771.6239.2
2021/9-1.5936.815.372019/637.1626.5834.4
2021/8-4.6870.512.822019/54.8536.6136.5
2021/713.9184.676.632019/4-25.6941.4336.48
2021/6-2.6515.09-2.422019/338.0322.9435.21
2021/519.3624.25-5.852019/1~2-30.8443.2843.27
2021/4-8.69-2.19-12.722018/1216.991.971.83
2021/342.811.39-16.12018/115.649.91-4.64
2021/1~2-5.11-25.1-25.092018/1023.4930.3-9.3
2020/1234.09-23.16-26.92018/99.613.84-13.37
2020/114.09-31.57-27.282018/816.46-6.54-15.37
2020/10-14.11-52.38-26.882018/7-30.13-25.86-16.56
2020/922.64-28.23-23.122018/648.03-0.85-14.98
2020/83.23-47.27-22.462018/58.54-39.38-18.11
2020/7-29.0-46.52-18.342018/4-35.41-25.5-11.21
2020/65.08-28.65-13.022018/343.38-13.54-6.63
2020/5-6.03-6.87-9.132018/1~2-15.27-1.45-1.45
2020/4-5.353.92-9.632017/12-8.71-19.3614.61
2020/3-3.32-18.41-13.262017/11-8.2-1.0318.19
2020/1~213.35-10.37-10.362017/10-1.5826.7720.18

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
55.013.0323.07
2021Q4(百萬)2020Q4(百萬)YoY(%)
66.04.01550.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
38.012.0216.66

EPS較上季
2022Q1(元)2021Q4(元)比率
1.041.26-0.174

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.895.466.456.037.267.848.7410.288.30
存貨周轉率3.632.783.373.464.093.783.424.403.52

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.351.421.511.701.551.531.251.401.361.791.661.451.611.941.381.341.59
存貨周轉率1.070.900.930.940.780.750.530.600.650.810.810.810.890.910.680.770.86

償債能力-近10年
202120202019201820172016201520142013
負債比0.540.340.350.390.550.540.490.230.24
金融負債(百萬)617157172269497125000
營收淨額(百萬)1208963131810321014884803838544
利息保障倍數21.5626.6657.9713.8110.668.450.000.000.00
長期銀行借款占稅後淨利比4.382.070.921.692.061.700.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)1208963131810321014884803838544
推銷費用(百萬)8691107828195727252
管理費用(百萬)646166645246434233
研發費(百萬)757383797866525143
推銷費用率(%)7.129.458.127.957.9910.758.978.599.56
管理費用率(%)5.306.335.016.205.135.205.355.016.07
研發費用率(%)6.217.586.307.667.697.476.486.097.90

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)376362329288229230203257273364344295315348231221233
推銷費用(百萬)2821222418231920283028262320222118
管理費用(百萬)1517141617151514161619151720151513
研發費(百萬)2018192018181619202218232021191920
推銷費用率(%)7.455.806.698.337.8610.009.367.7810.268.248.148.817.305.759.529.507.73
管理費用率(%)3.994.704.265.567.426.527.395.455.864.405.525.085.405.756.496.795.58
研發費用率(%)5.324.975.786.947.867.837.887.397.336.045.237.806.356.038.238.608.58

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
4995-晶達OXXXOOOXOX
10年4.18億88.32%57.63%0.0%57.42%100百萬21.2%

融資使用率
日期股價融資使用率
2022-05-24 -38.5541.77%
2022-05-2339.341.75%
2022-05-2039.3541.81%
2022-05-1939.341.81%
2022-05-1839.241.70%
2022-05-1738.941.71%
2022-05-1639.2541.72%
2022-05-1339.943.43%
2022-05-1239.743.43%
2022-05-1140.743.30%
2022-05-1040.843.31%
2022-05-0940.943.31%
2022-05-0640.6543.37%
2022-05-0541.1543.37%
2022-05-0440.543.35%
2022-05-0339.2543.36%
2022-04-2940.0543.27%
2022-04-2840.943.32%
2022-04-2741.2543.34%
2022-04-2641.443.34%
2022-04-2541.042.98%
2022-04-2240.242.96%
2022-04-2139.9543.06%
2022-04-2041.543.10%
2022-04-1941.4543.10%
2022-04-1841.443.13%
2022-04-1542.143.11%
2022-04-1442.743.17%
2022-04-1342.9543.16%
2022-04-1242.2543.18%
2022-04-1142.043.82%
2022-04-0842.144.08%
2022-04-0740.443.65%
2022-04-0640.943.70%
2022-04-0141.243.60%
2022-03-3139.5543.60%
2022-03-3039.2543.61%
2022-03-2939.243.61%
2022-03-2839.543.61%
2022-03-2539.543.61%
2022-03-2439.743.60%
2022-03-2339.443.60%
2022-03-2239.543.62%
2022-03-2138.8543.62%
2022-03-1838.843.64%
2022-03-1738.643.66%
2022-03-1638.343.66%
2022-03-1538.543.66%
2022-03-1439.043.75%
2022-03-1139.443.75%
2022-03-1039.343.74%
2022-03-0939.343.74%
2022-03-0840.143.40%
2022-03-0740.342.98%
2022-03-0441.042.03%
2022-03-0341.042.14%
2022-03-0240.842.17%
2022-03-0140.942.22%
2022-02-2540.842.24%
2022-02-2440.142.21%
2022-02-2341.5542.29%
2022-02-2240.642.49%
2022-02-2138.743.84%
2022-02-1839.043.84%
2022-02-1738.9543.84%
2022-02-1639.743.91%
2022-02-1539.343.96%
2022-02-1438.843.87%
2022-02-1138.2543.84%
2022-02-1037.043.75%
2022-02-0937.043.75%
2022-02-0836.743.77%
2022-02-0736.9543.77%
2022-01-2636.043.78%
2022-01-2536.943.76%
2022-01-2435.943.77%
2022-01-2136.643.77%
2022-01-2037.243.77%
2022-01-1937.243.77%
2022-01-1836.543.77%
2022-01-1736.943.78%
2022-01-1435.943.78%
2022-01-1337.143.86%
2022-01-1237.1543.89%
2022-01-1137.143.92%
2022-01-1037.543.96%
2022-01-0737.643.95%
2022-01-0637.1543.88%
2022-01-0538.0543.88%
2022-01-0437.643.89%
2022-01-0337.743.90%
2021-12-3037.0543.91%
2021-12-2937.043.90%
2021-12-2837.545.04%
2021-12-2737.745.02%
2021-12-2437.1544.61%
2021-12-2336.9544.61%
2021-12-2236.644.58%
2021-12-2136.044.57%
2021-12-2036.144.57%
2021-12-1736.044.56%
2021-12-1636.144.74%
2021-12-1535.844.74%
2021-12-1435.544.75%
2021-12-1335.7544.75%
2021-12-1035.744.76%
2021-12-0935.544.86%
2021-12-0836.1544.83%
2021-12-0735.844.89%
2021-12-0635.1544.84%
2021-12-0334.844.86%
2021-12-0234.644.86%
2021-12-0134.944.86%
2021-11-3034.0544.78%
2021-11-2934.044.78%
2021-11-2634.0544.78%
2021-11-2534.344.78%
2021-11-2434.344.78%
2021-11-2334.5544.78%
2021-11-2234.644.78%
2021-11-1934.7544.78%
2021-11-1834.644.78%
2021-11-1734.7544.78%
2021-11-1634.544.78%
2021-11-1534.444.78%
2021-11-1234.244.78%
2021-11-1134.344.78%
2021-11-1034.2544.78%
2021-11-0934.344.78%
2021-11-0834.3544.78%
2021-11-0534.444.78%
2021-11-0434.2544.78%
2021-11-0334.444.78%
2021-11-0234.2544.78%
2021-11-0134.1544.78%
2021-10-2934.0544.78%
2021-10-2834.244.78%
2021-10-2734.0544.78%
2021-10-2634.144.78%
2021-10-2534.144.78%
2021-10-2233.844.78%
2021-10-2133.7544.78%
2021-10-1934.0544.78%
2021-10-1833.744.78%
2021-10-1533.9544.78%
2021-10-1433.744.78%
2021-10-1333.9544.78%
2021-10-1233.9544.78%
2021-10-0833.844.80%
2021-10-0733.544.81%
2021-10-0633.544.79%
2021-10-0434.044.79%
2021-10-0133.844.81%
2021-09-3033.8544.81%
2021-09-2934.044.81%
2021-09-2834.044.85%
2021-09-2734.044.89%
2021-09-2434.4544.89%
2021-09-2334.044.89%
2021-09-2233.8544.89%
2021-09-1734.044.89%
2021-09-1634.044.89%
2021-09-1534.044.89%
2021-09-1434.044.89%
2021-09-1334.244.89%
2021-09-1034.544.89%
2021-09-0934.944.89%
2021-09-0834.144.89%
2021-09-0734.044.89%
2021-09-0634.344.89%
2021-09-0334.144.89%
2021-09-0233.944.91%
2021-09-0134.844.91%
2021-08-3034.9544.91%
2021-08-2734.044.91%
2021-08-2633.944.92%
2021-08-2533.845.01%
2021-08-2433.845.01%
2021-08-2333.545.00%
2021-08-2033.344.99%
2021-08-1933.344.99%
2021-08-1833.844.99%
2021-08-1733.6544.99%
2021-08-1633.6544.99%
2021-08-1334.045.04%
2021-08-1233.9545.04%
2021-08-1134.345.04%
2021-08-1034.445.05%
2021-08-0934.445.04%
2021-08-0634.0545.04%
2021-08-0534.145.04%
2021-08-0433.945.03%
2021-08-0333.945.03%
2021-08-0234.045.03%
2021-07-3034.045.03%
2021-07-2934.545.03%
2021-07-2833.845.02%
2021-07-2734.345.02%
2021-07-2633.745.02%
2021-07-2333.945.02%
2021-07-2234.345.02%
2021-07-2133.845.02%
2021-07-2033.7545.02%
2021-07-1933.745.02%
2021-07-1634.245.02%
2021-07-1533.645.06%
2021-07-1433.545.06%
2021-07-1334.445.06%
2021-07-1233.745.06%
2021-07-0933.745.05%
2021-07-0834.145.05%
2021-07-0734.045.05%
2021-07-0634.145.05%
2021-07-0533.945.05%
2021-07-0233.545.05%
2021-07-0133.645.03%
2021-06-3034.045.03%
2021-06-2933.7545.03%
2021-06-2834.2545.01%
2021-06-2534.044.99%
2021-06-2434.344.99%
2021-06-2334.4544.99%
2021-06-2234.6544.99%
2021-06-2134.345.02%
2021-06-1833.445.00%
2021-06-1733.545.00%
2021-06-1634.045.00%
2021-06-1533.245.00%
2021-06-1133.345.01%
2021-06-1033.3545.06%
2021-06-0935.0545.05%
2021-06-0835.141.29%
2021-06-0734.741.51%
2021-06-0434.5541.51%
2021-06-0335.341.51%
2021-06-0234.741.51%
2021-06-0134.7541.50%
2021-05-3134.241.50%
2021-05-2832.441.49%
2021-05-2732.041.41%

晶達熱門網頁

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。