5245 智晶


股價漲跌幅
202220212020
智晶-22.0%109.0%3.0%
0050-15.78%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)
67.3 15.35% 77.63 89.27 32.64% 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
  • 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34.7624.6217.3927.1131.2133.2029.0826.1115.555.34
營業利益率16.137.180.639.7516.8918.0912.2610.152.64-8.25
折舊負擔比率7.918.688.926.092.842.273.977.0810.890.00
稅前淨利率17.168.061.6110.3716.6918.4813.6612.423.42-7.06
股東權益報酬率17.198.251.4611.9326.4732.5024.3520.825.43-8.70
資產報酬率11.905.451.187.4715.7718.5716.1714.523.90-5.71
本業收入比94.0088.9940.9194.29101.5097.7389.2081.5176.670.00
業外獲益比6.0011.0159.096.29-1.201.9410.2318.4923.330.00
無形資產佔淨值比0.060.120.220.050.000.000.000.000.000.00

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34.6637.4837.2633.9230.0829.0723.1020.2923.7918.7523.9016.0110.9524.9927.0123.9732.52
營業利益率14.4819.3017.8114.4212.6810.616.376.343.980.746.260.36-4.906.967.907.8516.15
稅前淨利率16.2919.8219.7215.8912.9312.445.937.794.401.097.840.67-3.307.527.949.9615.81
本業收入比89.4797.3790.2891.0797.8386.05109.5281.2591.6766.6778.5750.00154.5590.32100.0077.78101.47
業外獲益比10.532.639.728.932.1713.95-9.5218.758.3333.3321.4350.00-54.556.450.0020.00-1.47

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)326257171524481633611947121
自由現金流量(百萬)313253142-66255-666225169559
稅後淨利(百萬)198901613927825614597240


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)521106974723812566283551473886-31-84
自由現金流量(百萬)441036872703612566263339422831-50-20-27
稅後淨利(百萬)456155453735172993220-925263456

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)1454134813561690200416721285960872
營業利益(百萬)2359791653393021579723
稅後淨利(百萬)19890161392782561459724
EPS(完全稀釋)4.431.980.353.036.115.983.852.740.67
營收成長率(%)7.86-0.59-19.76-15.6719.8630.1233.8510.09N/A
營業利益成長率(%)142.27977.78-94.55-51.3312.2592.3661.86321.74N/A
稅後淨利成長率(%)120.00462.50-88.49-50.008.5976.5549.48304.17N/A
EPS成長率(%)123.74465.71-88.45-50.412.1755.3240.51308.96N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)350384363354353347360416266307352349347408403450428
營業利益(百萬)5174655145372326112221-1728323569
稅後淨利(百萬)456155453735172993220-925263456
EPS(完全稀釋)1.051.371.251.000.810.770.380.630.210.060.490.00-0.200.540.560.741.22
去年同期營收成長率(%)-0.8510.660.83-14.9032.7113.032.2719.20-23.34-24.75-12.66-22.44-18.930.000.000.00-
去年同期營業利益成長率(%)13.33100.00182.6196.15309.091750.004.552500.00164.71-92.86-31.25-97.14-124.640.000.000.00-
去年同期稅後淨利成長率(%)21.6274.29223.5355.17311.111066.67-22.730.00200.00-88.00-15.38-100.00-116.070.000.000.00-
去年同期EPS成長率(%)29.6377.92228.9558.73285.711183.33-22.450.00205.00-88.89-12.50-100.00-116.390.000.000.00-
較上季營收成長率(%)-8.855.792.540.281.73-3.61-13.4656.39-13.36-12.780.860.58-14.951.24-10.445.140.00
較上季營業利益成長率(%)-31.0813.8527.4513.3321.6260.87-11.54136.36450.00-90.912100.00105.88-160.71-12.50-8.57-49.280.00
較上季稅後淨利成長率(%)-26.2310.9122.2221.625.71105.88-41.38222.22200.00-86.360.00100.00-136.00-3.85-23.53-39.290.00
較上季EPS成長率(%)-23.369.6025.0023.465.19102.63-39.68200.00250.00-87.760.00100.00-137.04-3.57-24.32-39.340.00

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(%)
2022/4-1.863.950.332019/122.5-23.58-19.78
2022/319.47-2.83-0.92019/11-0.42-20.28-19.45
2022/1~2-4.320.250.252019/10-5.96-29.9-19.38
2021/12-12.251.127.882019/9-11.49-20.81-18.19
2021/1113.3924.578.542019/80.49-13.02-17.87
2021/10-1.386.546.942019/74.17-3.49-18.55
2021/90.92.386.992019/6-2.52-22.1-20.71
2021/86.96-0.627.622019/56.29-22.08-20.43
2021/7-0.160.838.982019/4-4.71-23.05-19.99
2021/6-1.21-2.7410.432019/315.66-19.8-18.94
2021/5-4.2-7.5913.422019/1~2-19.05-18.49-18.49
2021/4-8.27-11.0420.142018/126.92-13.51-15.67
2021/337.350.2636.662018/11-12.44-29.57-15.85
2021/1~2-21.7429.629.592018/106.22-29.91-14.37
2020/128.0916.12-0.592018/9-2.78-29.1-12.16
2020/11-3.0110.11-1.972018/811.51-21.25-9.58
2020/10-5.2313.05-3.042018/7-15.91-30.82-7.67
2020/9-2.0512.19-4.62018/6-2.49-9.19-3.01
2020/84.172.55-1.342018/54.96-4.58-1.63
2020/7-11.23-1.07-1.932018/4-0.691.52-0.81
2020/6-0.2516.09-2.082018/325.16-15.46-1.58
2020/5-5.6813.45-5.742018/1~2-27.537.727.71
2020/454.9321.55-13.942017/12-12.938.6819.86
2020/31.75-25.24-25.472017/11-12.8627.7820.92
2020/1~24.45-25.59-25.592017/107.4647.2120.23

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
57.046.023.913
2021Q4(百萬)2020Q4(百萬)YoY(%)
76.043.076.744
2021Q3(百萬)2020Q3(百萬)YoY(%)
72.021.0242.85

EPS較上季
2022Q1(元)2021Q4(元)比率
1.051.37-0.233

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率8.947.737.078.449.369.3510.367.939.6312.57
存貨周轉率5.166.415.125.157.276.455.755.246.637.34

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率2.362.602.382.101.962.121.902.171.651.812.081.891.681.861.942.492.39
存貨周轉率0.941.111.191.421.681.691.751.761.051.341.341.351.251.141.111.251.14

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.310.320.420.430.350.480.360.310.310.33
金融負債(百萬)811463834701594402205887
營收淨額(百萬)14541348135616902004167212859608720
利息保障倍數92.4820.343.7943.23101.44180.11865.57166.2721.38-25.21
長期銀行借款占稅後淨利比0.160.429.811.010.280.000.000.130.670.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)1454134813561690200416721285960872
推銷費用(百萬)332944675945363122
管理費用(百萬)1028180991171101028365
研發費(百萬)13412310312711198793926
推銷費用率(%)2.272.153.243.962.942.692.803.232.52
管理費用率(%)7.026.015.905.865.846.587.948.657.45
研發費用率(%)9.229.127.607.515.545.866.154.062.98

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)350384363354353347360416266307352349347408403450428
推銷費用(百萬)998887778910111321171515
管理費用(百萬)2927292422222019201922202023252427
研發費(百萬)3232333731353330252730242229353428
推銷費用率(%)2.572.342.202.262.272.021.941.683.012.932.843.153.755.154.223.333.50
管理費用率(%)8.297.037.996.786.236.345.564.577.526.196.255.735.765.646.205.336.31
研發費用率(%)9.148.339.0910.458.7810.099.177.219.408.798.526.886.347.118.687.566.54

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
5245-智晶OXXOXOOXXO
7年4.50億83.02%30.28%14.71%59.56%305百萬14.88%

融資使用率
日期股價融資使用率
2022-05-19 -67.326.69%
2022-05-1866.826.62%
2022-05-1764.826.65%
2022-05-1663.626.76%
2022-05-1365.526.59%
2022-05-1263.826.52%
2022-05-1163.826.55%
2022-05-1063.226.61%
2022-05-0961.026.76%
2022-05-0665.026.74%
2022-05-0565.826.59%
2022-05-0466.226.83%
2022-05-0364.026.93%
2022-04-2963.126.73%
2022-04-2862.026.70%
2022-04-2761.326.79%
2022-04-2662.627.08%
2022-04-2562.527.11%
2022-04-2267.427.22%
2022-04-2169.827.15%
2022-04-2068.427.20%
2022-04-1967.227.20%
2022-04-1866.527.22%
2022-04-1567.027.18%
2022-04-1469.627.41%
2022-04-1370.527.35%
2022-04-1270.027.11%
2022-04-1170.227.15%
2022-04-0873.227.25%
2022-04-0772.227.12%
2022-04-0676.527.42%
2022-04-0175.527.52%
2022-03-3176.827.79%
2022-03-3077.528.00%
2022-03-2978.027.44%
2022-03-2875.627.56%
2022-03-2575.527.79%
2022-03-2475.027.89%
2022-03-2373.427.73%
2022-03-2273.227.71%
2022-03-2173.527.99%
2022-03-1874.027.84%
2022-03-1771.727.20%
2022-03-1668.027.25%
2022-03-1567.627.15%
2022-03-1471.427.11%
2022-03-1170.427.38%
2022-03-1072.227.12%
2022-03-0970.527.22%
2022-03-0868.627.35%
2022-03-0769.428.19%
2022-03-0475.128.78%
2022-03-0377.228.70%
2022-03-0277.228.43%
2022-03-0176.627.77%
2022-02-2575.128.83%
2022-02-2473.928.19%
2022-02-2378.529.12%
2022-02-2278.029.17%
2022-02-2181.829.64%
2022-02-1884.029.57%
2022-02-1782.429.52%
2022-02-1682.030.09%
2022-02-1577.729.43%
2022-02-1477.729.70%
2022-02-1184.830.18%
2022-02-1086.530.03%
2022-02-0986.929.37%
2022-02-0879.029.55%
2022-02-0778.229.85%
2022-01-2674.129.47%
2022-01-2576.930.49%
2022-01-2477.129.23%
2022-01-2180.930.19%
2022-01-2086.030.97%
2022-01-1986.230.71%
2022-01-1887.631.45%
2022-01-1780.130.52%
2022-01-1472.928.56%
2022-01-1377.728.84%
2022-01-1275.128.30%
2022-01-1174.827.91%
2022-01-1078.628.72%
2022-01-0779.927.98%
2022-01-0682.928.28%
2022-01-0585.629.00%
2022-01-0495.125.00%
2022-01-0386.522.36%
2021-12-3083.920.38%
2021-12-2985.320.80%
2021-12-2889.219.71%
2021-12-2792.317.71%
2021-12-24102.516.98%
2021-12-23107.518.18%
2021-12-2299.819.22%
2021-12-2199.219.62%
2021-12-2093.019.94%
2021-12-1795.020.69%
2021-12-16100.020.97%
2021-12-1592.022.27%
2021-12-1492.323.77%
2021-12-13102.522.20%
2021-12-1093.323.99%
2021-12-0990.824.34%
2021-12-0895.221.94%
2021-12-0788.520.10%
2021-12-0680.520.21%
2021-12-0373.221.22%
2021-12-0266.615.14%
2021-12-0160.615.81%
2021-11-3055.115.14%
2021-11-2950.115.21%
2021-11-2649.815.23%
2021-11-2551.815.51%
2021-11-2452.615.76%
2021-11-2351.015.48%
2021-11-2251.515.44%
2021-11-1949.515.46%
2021-11-1850.615.45%
2021-11-1751.415.54%
2021-11-1650.915.36%
2021-11-1551.015.46%
2021-11-1249.8515.29%
2021-11-1146.9514.43%
2021-11-1046.714.49%
2021-11-0946.814.47%
2021-11-0846.814.44%
2021-11-0547.614.33%
2021-11-0448.3514.31%
2021-11-0348.014.37%
2021-11-0247.7514.29%
2021-11-0148.414.15%
2021-10-2946.3514.13%
2021-10-2846.3514.06%
2021-10-2747.014.00%
2021-10-2646.613.99%
2021-10-2546.1513.86%
2021-10-2246.0513.84%
2021-10-2144.8513.78%
2021-10-2044.314.74%
2021-10-1944.714.58%
2021-10-1843.6514.51%
2021-10-1544.2514.55%
2021-10-1442.9514.54%
2021-10-1343.7514.25%
2021-10-1244.214.73%
2021-10-0846.815.15%
2021-10-0746.815.22%
2021-10-0645.415.09%
2021-10-0547.3515.04%
2021-10-0445.215.21%
2021-10-0149.515.63%
2021-09-3054.115.73%
2021-09-2950.815.43%
2021-09-2852.015.92%
2021-09-2752.016.43%
2021-09-2452.016.92%
2021-09-2350.816.34%
2021-09-2252.115.74%
2021-09-1748.214.55%
2021-09-1648.714.88%
2021-09-1546.214.58%
2021-09-1445.4514.30%
2021-09-1345.314.55%
2021-09-1044.5514.75%
2021-09-0943.914.67%
2021-09-0843.414.68%
2021-09-0743.2514.15%
2021-09-0644.414.43%
2021-09-0345.414.62%
2021-09-0245.614.82%
2021-09-0145.6515.17%
2021-08-3145.615.30%
2021-08-3044.015.61%
2021-08-2743.3515.55%
2021-08-2642.815.61%
2021-08-2541.915.62%
2021-08-2440.615.68%
2021-08-2340.1515.78%
2021-08-2039.0515.83%
2021-08-1938.5515.94%
2021-08-1840.5515.94%
2021-08-1740.516.53%
2021-08-1640.7516.87%
2021-08-1341.8517.01%
2021-08-1242.517.19%
2021-08-1140.4516.44%
2021-08-1041.916.28%
2021-08-0943.216.08%
2021-08-0645.116.16%
2021-08-0545.1515.98%
2021-08-0444.7515.95%
2021-08-0344.315.90%
2021-08-0243.415.81%
2021-07-3042.7515.81%
2021-07-2943.215.72%
2021-07-2842.415.56%
2021-07-2744.8515.35%
2021-07-2647.0515.76%
2021-07-2345.3515.33%
2021-07-2245.5515.61%
2021-07-2143.5515.51%
2021-07-2043.815.76%
2021-07-1944.215.83%
2021-07-1645.4515.77%
2021-07-1546.1515.68%
2021-07-1445.4515.85%
2021-07-1344.0516.24%
2021-07-1246.916.62%
2021-07-0944.716.14%
2021-07-0843.0515.92%
2021-07-0740.815.69%
2021-07-0640.815.63%
2021-07-0541.615.47%
2021-07-0240.1515.54%
2021-07-0139.5515.50%
2021-06-3040.815.39%
2021-06-2941.0515.34%
2021-06-2842.315.61%
2021-06-2540.615.45%
2021-06-2438.9515.17%
2021-06-2338.815.07%
2021-06-2238.514.93%
2021-06-2138.914.81%
2021-06-1840.014.80%
2021-06-1739.9514.74%
2021-06-1639.314.69%
2021-06-1539.914.68%
2021-06-1139.414.59%
2021-06-1039.714.54%
2021-06-0939.714.41%
2021-06-0840.3514.33%
2021-06-0739.9514.40%
2021-06-0441.6514.55%
2021-06-0342.6514.75%
2021-06-0242.5514.64%
2021-06-0144.014.58%
2021-05-3141.114.33%
2021-05-2841.714.44%
2021-05-2741.014.58%

智晶熱門網頁

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。