5243 乙盛-KY


股價漲跌幅
20222021202020192018
乙盛-KY-11.0%-4.0%33.0%21.0%-32.0%
0050-15.64%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)
59.7 -3.57% 57.57 66.21 10.9% -34.82% 38.91

  • 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15.0217.4216.4514.0515.3813.1513.0915.5617.02
營業利益率5.346.826.474.145.243.542.695.784.31
折舊負擔比率3.603.674.454.083.974.375.824.365.16
稅前淨利率5.056.196.564.734.514.033.795.874.57
股東權益報酬率7.797.818.536.367.245.844.368.196.92
資產報酬率4.734.985.443.924.273.532.835.484.63
本業收入比105.76110.1398.4987.47116.3387.9071.0398.4494.12
業外獲益比-5.76-10.131.3612.53-16.3312.1028.971.735.88
無形資產佔淨值比0.130.200.030.060.000.000.000.000.00

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16.9015.8711.5416.2417.0117.0518.7715.3118.2216.9814.6817.6016.5113.9812.6314.0516.0514.6217.3316.10
營業利益率5.565.693.715.896.347.048.805.484.765.906.048.165.575.123.592.655.085.346.255.16
稅前淨利率6.344.863.984.816.854.966.415.858.275.387.448.075.085.084.894.813.944.445.364.57
本業收入比87.57117.5093.13122.5692.90141.56137.4394.0757.52110.0080.83101.37109.09100.6773.6154.63129.07120.15117.04113.04
業外獲益比12.43-17.506.87-22.567.65-41.56-37.435.9342.48-10.0018.65-1.37-9.92-0.6726.3945.37-29.07-20.15-17.04-13.04

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)-32346920221042589997941784842
自由現金流量(百萬)-824-10131838690103658716107601
稅後淨利(百萬)464461500370434377308544395


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)114135120-118-4608723912121308657417640427254-145505-18812729
自由現金流量(百萬)-18019118-41-921-102-190-304-418178636398627358671-38141-27621-122
稅後淨利(百萬)15210111711013612015278111991451491071271087065113121104

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)12042989010102102991087810862847098468553
營業利益(百萬)643674653426570385228569368
稅後淨利(百萬)464461500370434377308544395
EPS(完全稀釋)2.742.732.952.132.492.171.722.992.54
營收成長率(%)21.76-2.10-1.91-5.320.1528.24-13.9815.12N/A
營業利益成長率(%)-4.603.2253.29-25.2648.0568.86-59.9354.62N/A
稅後淨利成長率(%)0.65-7.8035.14-14.7515.1222.40-43.3837.72N/A
EPS成長率(%)0.37-7.4638.50-14.4614.7526.16-42.4717.72N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)29243302329927662676310329222020184624232588271623752931294222422184301725242523
營業利益(百萬)1621881221631702182571118814315622213215010659111161158130
稅後淨利(百萬)15210111711013612015278111991451491071271087065113121104
EPS(完全稀釋)0.900.600.700.650.810.710.900.460.660.590.860.890.630.730.620.400.380.650.700.60
去年同期營收成長率(%)9.276.4112.9036.9344.9628.0612.91-25.63-22.27-17.33-12.0321.148.75-2.8516.56-11.14----
兩季平均(YOY)營收成長率(%)7.849.6624.9140.9536.5120.48-6.36-23.95-19.80-14.684.5614.952.956.852.71-----
去年同期EPS成長率(%)11.11-15.49-22.2241.3022.7320.344.65-48.314.76-19.1838.71122.5065.7912.31-11.43-33.33----
兩季平均(YOY)EPS成長率(%)-2.19-18.869.5432.0221.5412.50-21.83-21.78-7.219.7780.6194.1539.050.44-22.38-----
較上季營收成長率(%)-11.450.0919.273.36-13.766.1944.659.43-23.81-6.38-4.7114.36-18.97-0.3731.222.66-27.6119.530.04-
較上季EPS成長率(%)50.00-14.297.69-19.7514.08-21.1195.65-30.3011.86-31.40-3.3741.27-13.7017.7455.005.26-41.54-7.1416.67-

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(%)
2022/4-29.3-22.160.642019/1212.737.48-2.06
2022/333.6613.959.842019/115.32-21.68-2.9
2022/1~22.947.227.212019/10-9.68-32.05-0.66
2021/12-2.69-2.8821.882019/9-2.66-23.364.02
2021/111.485.8725.032019/8-6.14-14.298.74
2021/10-2.6618.6627.652019/7-2.634.013.06
2021/93.0714.0428.872019/61.6221.4814.85
2021/82.5110.2731.42019/57.0324.0913.46
2021/719.1113.4435.762019/41.3918.1110.76
2021/611.0612.141.182019/319.719.538.32
2021/5-25.3845.1148.742019/1~2-13.72.972.97
2021/43.562.1349.542018/12-17.85-2.46-5.03
2021/334.7158.445.012018/11-8.63-8.38-5.25
2021/1~2-10.0537.5937.592018/101.863.67-4.86
2020/126.0825.0-2.442018/98.8513.96-6.02
2020/1113.7532.83-5.092018/813.8923.6-8.77
2020/10-6.4522.99-8.652018/713.7314.57-13.05
2020/9-0.3318.74-11.742018/63.84.81-17.0
2020/85.4615.97-15.442018/51.87-15.28-20.48
2020/717.73.2-19.912018/42.61-20.33-21.7
2020/643.76-14.62-24.052018/34.38-27.63-22.15
2020/5-16.63-39.65-26.172018/1~2-15.63-19.23-19.22
2020/41.12-22.52-22.342017/12-22.83-10.560.5
2020/330.18-22.31-22.272017/113.393.441.56
2020/1~2-25.89-22.26-22.252017/1011.980.341.33

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
185.0183.01.0928
2021Q4(百萬)2020Q4(百萬)YoY(%)
160.0154.03.8961
2021Q3(百萬)2020Q3(百萬)YoY(%)
131.0187.0-29.94

EPS較上季
2022Q1(元)2021Q4(元)比率
0.90.60.5000

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.144.794.353.543.463.582.773.333.25
存貨周轉率8.129.529.367.536.416.656.8910.3310.39

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.201.331.371.191.161.371.501.211.031.161.091.150.941.041.121.010.851.111.010.99
存貨周轉率1.481.912.131.741.872.572.551.811.792.863.092.741.942.042.051.671.541.941.561.68

償債能力-近10年
202120202019201820172016201520142013
負債比0.410.390.340.410.400.440.370.360.31
金融負債(百萬)955484240952476516492538340
營收淨額(百萬)12042989010102102991087810862847098468553
利息保障倍數67.1189.0434.6528.3148.2948.3649.8772.4436.98
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)12042989010102102991087810862847098468553
推銷費用(百萬)205168173177248253216265291
管理費用(百萬)757673651596564506489501645
研發費(百萬)200196189245290284175198151
推銷費用率(%)1.701.701.711.722.282.332.552.693.40
管理費用率(%)6.296.806.445.795.184.665.775.097.54
研發費用率(%)1.661.981.872.382.672.612.072.011.77

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)29243302329927662676310329222020184624232588271623752931294222422184301725242523
推銷費用(百萬)4255405159156738474819446167514019586660
管理費用(百萬)228242152190174215170122167171159165156125171165136136131151
研發費(百萬)4047504657725541285045445064565570868365
推銷費用率(%)1.441.671.211.842.200.482.291.882.551.980.731.622.572.291.731.780.871.922.612.38
管理費用率(%)7.807.334.616.876.506.935.826.049.057.066.146.086.574.265.817.366.234.515.195.98
研發費用率(%)1.371.421.521.662.132.321.882.031.522.061.741.622.112.181.902.453.212.853.292.58

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
5243-乙盛-KYOOOOOOOXXX
9年16.85億10.58%39.83%0.0%105.04%251百萬9.88%

融資使用率
日期股價融資使用率
2022-05-24 -59.715.03%
2022-05-2360.715.18%
2022-05-2060.415.14%
2022-05-1959.115.00%
2022-05-1858.615.08%
2022-05-1758.415.27%
2022-05-1657.315.44%
2022-05-1358.416.32%
2022-05-1257.116.34%
2022-05-1157.916.23%
2022-05-1058.416.35%
2022-05-0958.016.43%
2022-05-0661.116.51%
2022-05-0560.816.55%
2022-05-0461.516.82%
2022-05-0358.116.28%
2022-04-2958.116.19%
2022-04-2857.116.30%
2022-04-2757.416.22%
2022-04-2659.816.47%
2022-04-2560.116.70%
2022-04-2263.617.23%
2022-04-2164.217.17%
2022-04-2066.416.69%
2022-04-1961.415.46%
2022-04-1858.814.82%
2022-04-1558.614.84%
2022-04-1459.814.86%
2022-04-1359.314.84%
2022-04-1258.514.93%
2022-04-1157.514.98%
2022-04-0860.915.00%
2022-04-0758.715.07%
2022-04-0660.415.31%
2022-04-0160.015.34%
2022-03-3160.015.42%
2022-03-3060.715.50%
2022-03-2958.715.52%
2022-03-2858.915.55%
2022-03-2558.415.69%
2022-03-2459.215.45%
2022-03-2358.815.53%
2022-03-2258.015.59%
2022-03-2158.115.52%
2022-03-1857.915.42%
2022-03-1757.715.37%
2022-03-1655.815.57%
2022-03-1555.615.56%
2022-03-1457.115.56%
2022-03-1156.815.56%
2022-03-1057.715.56%
2022-03-0956.015.67%
2022-03-0855.715.81%
2022-03-0757.315.95%
2022-03-0459.415.92%
2022-03-0360.315.98%
2022-03-0260.315.91%
2022-03-0160.715.91%
2022-02-2559.115.89%
2022-02-2458.815.95%
2022-02-2360.916.14%
2022-02-2260.516.07%
2022-02-2162.116.08%
2022-02-1862.216.18%
2022-02-1762.316.16%
2022-02-1661.716.15%
2022-02-1561.116.14%
2022-02-1461.316.13%
2022-02-1162.116.25%
2022-02-1062.216.31%
2022-02-0962.816.33%
2022-02-0862.616.43%
2022-02-0761.116.38%
2022-01-2659.516.46%
2022-01-2559.816.54%
2022-01-2461.216.56%
2022-01-2160.816.70%
2022-01-2061.816.84%
2022-01-1961.616.88%
2022-01-1862.116.80%
2022-01-1762.816.72%
2022-01-1461.016.79%
2022-01-1362.517.20%
2022-01-1262.017.37%
2022-01-1163.817.60%
2022-01-1064.617.69%
2022-01-0765.517.96%
2022-01-0667.118.52%
2022-01-0568.519.06%
2022-01-0466.817.72%
2022-01-0366.817.55%
2021-12-3066.717.55%
2021-12-2967.217.57%
2021-12-2867.517.55%
2021-12-2768.417.93%
2021-12-2468.217.94%
2021-12-2365.417.77%
2021-12-2265.117.68%
2021-12-2164.417.92%
2021-12-2064.117.87%
2021-12-1763.917.99%
2021-12-1665.018.25%
2021-12-1565.118.21%
2021-12-1465.118.17%
2021-12-1366.618.19%
2021-12-1066.818.24%
2021-12-0966.818.29%
2021-12-0867.818.38%
2021-12-0767.918.42%
2021-12-0668.418.68%
2021-12-0368.018.80%
2021-12-0267.618.76%
2021-12-0169.118.56%
2021-11-3068.718.61%
2021-11-2967.718.77%
2021-11-2667.218.82%
2021-11-2569.019.65%
2021-11-2470.419.57%
2021-11-2368.819.83%
2021-11-2270.819.76%
2021-11-1971.719.68%
2021-11-1873.520.93%
2021-11-1773.922.81%
2021-11-1670.020.96%
2021-11-1570.020.91%
2021-11-1267.020.11%
2021-11-1164.519.79%
2021-11-1064.619.72%
2021-11-0965.220.98%
2021-11-0864.620.63%
2021-11-0566.020.94%
2021-11-0467.221.32%
2021-11-0367.321.48%
2021-11-0267.421.53%
2021-11-0170.622.21%
2021-10-2966.719.99%
2021-10-2866.220.11%
2021-10-2766.520.47%
2021-10-2666.520.36%
2021-10-2568.719.93%
2021-10-2265.320.47%
2021-10-2164.420.74%
2021-10-2064.120.49%
2021-10-1964.620.81%
2021-10-1864.520.34%
2021-10-1569.522.28%
2021-10-1466.519.29%
2021-10-1365.519.29%
2021-10-1266.520.08%
2021-10-0867.620.00%
2021-10-0763.719.12%
2021-10-0663.319.18%
2021-10-0562.519.73%
2021-10-0461.519.35%
2021-10-0161.918.81%
2021-09-3061.417.41%
2021-09-2960.117.41%
2021-09-2861.117.40%
2021-09-2762.017.11%
2021-09-2459.517.21%
2021-09-2357.017.06%
2021-09-2256.417.19%
2021-09-1758.917.22%
2021-09-1658.516.98%
2021-09-1560.117.38%
2021-09-1454.716.05%
2021-09-1355.516.09%
2021-09-1056.416.08%
2021-09-0955.416.10%
2021-09-0854.616.23%
2021-09-0756.316.28%
2021-09-0656.616.47%
2021-09-0358.616.34%
2021-09-0258.216.39%
2021-09-0159.416.35%
2021-08-3158.216.56%
2021-08-3058.216.51%
2021-08-2757.516.52%
2021-08-2658.916.70%
2021-08-2557.916.56%
2021-08-2458.616.65%
2021-08-2358.816.52%
2021-08-2055.916.44%
2021-08-1957.017.71%
2021-08-1859.817.70%
2021-08-1757.418.42%
2021-08-1660.218.94%
2021-08-1363.719.48%
2021-08-1265.919.65%
2021-08-1165.419.73%
2021-08-1066.520.12%
2021-08-0967.320.48%
2021-08-0669.121.10%
2021-08-0569.320.71%
2021-08-0469.520.83%
2021-08-0367.120.59%
2021-08-0267.220.52%
2021-07-3066.520.57%
2021-07-2967.220.88%
2021-07-2866.521.61%
2021-07-2769.424.08%
2021-07-2673.723.83%
2021-07-2367.018.04%
2021-07-2266.318.26%
2021-07-2164.818.31%
2021-07-2066.118.76%
2021-07-1968.119.14%
2021-07-1668.919.33%
2021-07-1569.319.23%
2021-07-1467.719.18%
2021-07-1369.219.67%
2021-07-1271.519.86%
2021-07-0968.020.40%
2021-07-0869.120.73%
2021-07-0768.320.97%
2021-07-0668.620.89%
2021-07-0570.620.88%
2021-07-0268.020.16%
2021-07-0166.820.86%
2021-06-3069.421.30%
2021-06-2968.921.33%
2021-06-2870.921.24%
2021-06-2570.321.48%
2021-06-2473.021.94%
2021-06-2374.023.71%
2021-06-2271.020.19%
2021-06-2171.120.72%
2021-06-1868.421.50%
2021-06-1762.217.68%
2021-06-1662.718.20%
2021-06-1560.815.56%
2021-06-1160.415.42%
2021-06-1059.715.23%
2021-06-0959.415.28%
2021-06-0859.915.14%
2021-06-0759.015.21%
2021-06-0459.815.27%
2021-06-0360.815.18%
2021-06-0259.915.31%
2021-06-0161.515.34%

乙盛-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。