5263 智崴


股價漲跌幅
202220212020
智崴-6.0%10.0%2.0%
0050-14.14%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)
114.5 N/A N/A N/A N/A 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
202120202019201820172016201520142013
營業毛利率47.8047.2748.1844.0547.8950.4747.3451.4742.17
營業利益率-22.87-2.1220.2317.6822.5012.3118.4927.880.64
折舊負擔比率14.8510.725.343.363.104.202.551.933.89
稅前淨利率-19.52-3.9422.6819.6121.6314.7021.5832.521.50
股東權益報酬率-4.69-1.8212.929.069.954.136.8030.03-1.32
資產報酬率-2.26-0.558.606.948.173.435.2718.89-0.21
本業收入比116.8854.7689.1990.34103.9683.8585.5385.5640.00
業外獲益比-16.8845.2410.819.97-3.9616.1514.4714.0760.00
無形資產佔淨值比3.483.604.513.960.000.000.000.000.00

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55.8653.1041.1554.1744.8150.2353.3542.6744.4043.4051.1350.9647.6542.5145.5746.5642.72
營業利益率-26.37-40.04-19.34-22.93-11.350.54-4.19-12.593.9118.4423.7621.2117.0222.4316.4712.9715.24
稅前淨利率-6.53-27.44-14.69-20.17-17.40-3.51-6.16-8.500.0018.1426.2822.7324.1125.1114.0222.2913.50
本業收入比420.00144.90132.35113.5164.71-11.1164.29152.630.00101.8990.4193.8170.7589.33117.6558.90112.77
業外獲益比-310.00-44.90-32.35-13.5135.29111.1128.57-47.370.00-1.899.597.0829.2510.67-17.6542.47-12.77

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)-21-129451172-147-29959102
自由現金流量(百萬)-431820-365337-302-1066-248-85
稅後淨利(百萬)-132-49367257266101112224-6


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-13744-11965-1180251-123-210327-61-121148-35-86-28200
自由現金流量(百萬)-179-61-1176768104161-140-108148-90-10162-319-263-24241
稅後淨利(百萬)-12-36-33-32-31-16-13-201781159083114406538

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)7881063208016371514882705830334
營業利益(百萬)-180-234212903411091302312
稅後淨利(百萬)-132-49367257266101112224-6
EPS(完全稀釋)-2.31-0.886.574.846.002.302.576.83-0.22
營收成長率(%)-25.87-48.8927.068.1271.6625.11-15.06148.50N/A
營業利益成長率(%)N/AN/A45.17-14.96212.84-16.15-43.7211450.00N/A
稅後淨利成長率(%)N/AN/A42.80-3.38163.37-9.82-50.003833.33N/A
EPS成長率(%)N/AN/A35.74-19.33160.87-10.51-62.37N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)159178230184196245225228365584557499440597364328348
營業利益(百萬)-42-71-45-42-221-9-291410813210675134604353
稅後淨利(百萬)-12-36-33-32-31-16-13-201781159083114406538
EPS(完全稀釋)-0.20-0.63-0.57-0.57-0.55-0.29-0.24-0.360.011.402.071.621.572.140.761.220.86
去年同期營收成長率(%)-18.88-27.352.22-19.30-46.30-58.05-59.61-54.31-17.05-2.1853.0252.1326.440.000.000.00-
去年同期營業利益成長率(%)-90.91-7200.00-400.00-44.83-257.14-99.07-106.82-127.36-81.33-19.40120.00146.5141.510.000.000.00-
去年同期稅後淨利成長率(%)61.29-125.00-153.85-60.00-3200.00-120.51-111.30-122.22-98.80-31.58187.5038.46118.420.000.000.00-
去年同期EPS成長率(%)63.64-117.24-137.50-58.33-5600.00-120.71-111.59-122.22-99.36-34.58172.3732.7982.560.000.000.00-
較上季營收成長率(%)-10.67-22.6125.00-6.12-20.008.89-1.32-37.53-37.504.8511.6213.41-26.3064.0110.98-5.750.00
較上季營業利益成長率(%)40.85-57.78-7.14-90.91-2300.00111.1168.97-307.14-87.04-18.1824.5341.33-44.03123.3339.53-18.870.00
較上季稅後淨利成長率(%)66.67-9.09-3.12-3.23-93.75-23.0835.00-2100.00-98.72-32.1727.788.43-27.19185.00-38.4671.050.00
較上季EPS成長率(%)68.25-10.530.00-3.64-89.66-20.8333.33-3700.00-99.29-32.3727.783.18-26.64181.58-37.7041.860.00

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(%)
2022/4-9.03-12.47-17.312019/1222.739.3127.48
2022/333.79-16.97-18.872019/117.73-11.8830.11
2022/1~2-12.92-20.02-20.012019/10-9.56-5.137.32
2021/12-6.19-31.67-26.732019/94.492.6444.69
2021/11-4.74-24.44-26.322019/8-8.76101.3553.77
2021/10-9.32-26.78-26.482019/79.45123.548.17
2021/9-4.42-2.16-26.452019/617.6777.0338.26
2021/8-9.36-12.68-28.782019/5-4.5951.7631.33
2021/714.0213.39-30.822019/45.6430.7526.92
2021/639.16-13.78-36.152019/318.9817.8925.56
2021/5-18.49-32.18-39.762019/1~2-17.0930.1330.12
2021/4-13.7-10.77-41.072018/12-1.07-5.318.2
2021/343.59-29.93-46.912018/1116.0247.3610.49
2021/1~2-28.24-53.65-53.652018/10-2.1762.315.93
2020/123.73-63.39-48.882018/9104.9746.47-0.08
2020/11-7.69-56.68-47.122018/81.26-16.58-6.5
2020/1021.17-49.44-46.062018/7-13.3-22.13-5.15
2020/9-14.7-62.26-45.682018/60.87-25.64-2.35
2020/817.71-53.77-43.292018/5-17.8-11.553.43
2020/7-13.3-64.17-41.612018/4-4.740.927.36
2020/69.47-54.77-36.812018/354.5625.989.85
2020/57.22-51.38-32.482018/1~2-37.362.072.06
2020/4-32.23-56.74-27.612017/1253.9799.8774.76
2020/3-14.03-32.56-16.832017/1127.7944.7671.12
2020/1~2-14.26-8.35-8.352017/10-11.7120.575.06

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.2-0.630.6825

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.564.146.535.935.372.883.395.834.08
存貨周轉率1.782.384.984.714.652.984.4314.988.65

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
202120202019201820172016201520142013
負債比0.360.480.410.310.190.200.210.270.53
金融負債(百萬)802572126086838137131918098
營收淨額(百萬)7881063208016371514882705830334
利息保障倍數-4.68-0.4320.8930.9853.5126.16313.5885.321.96
長期銀行借款占稅後淨利比2.222.222.222.951.293.260.720.770.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)7881063208016371514882705830334
推銷費用(百萬)5455100564044211729
管理費用(百萬)2492403002572151971199058
研發費(百萬)20816717211813096638952
推銷費用率(%)6.855.174.813.422.644.992.982.058.68
管理費用率(%)31.6022.5814.4215.7014.2022.3416.8810.8417.37
研發費用率(%)26.4015.718.277.218.5910.888.9410.7215.57

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)159178230184196245225228365584557499440597364328348
推銷費用(百萬)72791188914253029211916161211
管理費用(百萬)7370596357486663637076757975685956
研發費(百萬)4448476845374634514143523628223929
推銷費用率(%)4.4015.173.915.984.083.274.006.146.855.145.214.214.322.684.403.663.16
管理費用率(%)45.9139.3325.6534.2429.0819.5929.3327.6317.2611.9913.6415.0317.9512.5618.6817.9916.09
研發費用率(%)27.6726.9720.4336.9622.9615.1020.4414.9113.977.027.7210.428.184.696.0411.898.33

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
5263-智崴OXXOXOXXXX
10年6.10億65.41%38.36%45.02%108.85%-147百萬-1.64%

融資使用率
日期股價融資使用率
2022-05-18 -114.511.59%
2022-05-17114.511.64%
2022-05-16111.011.62%
2022-05-13111.011.62%
2022-05-12110.011.59%
2022-05-11110.011.62%
2022-05-10113.511.62%
2022-05-09113.011.65%
2022-05-06115.011.65%
2022-05-05115.011.67%
2022-05-04114.011.61%
2022-05-03114.011.74%
2022-04-29115.011.73%
2022-04-28113.511.74%
2022-04-27112.511.72%
2022-04-26112.511.70%
2022-04-25113.011.78%
2022-04-22115.011.86%
2022-04-21115.511.92%
2022-04-20116.011.92%
2022-04-19116.011.95%
2022-04-18113.011.98%
2022-04-15114.511.94%
2022-04-14116.011.94%
2022-04-13116.011.96%
2022-04-12115.011.91%
2022-04-11114.511.95%
2022-04-08118.511.93%
2022-04-07119.511.97%
2022-04-06119.012.03%
2022-04-01118.512.01%
2022-03-31118.512.01%
2022-03-30118.512.04%
2022-03-29117.512.00%
2022-03-28117.012.01%
2022-03-25118.512.03%
2022-03-24118.512.05%
2022-03-23120.012.10%
2022-03-22119.512.09%
2022-03-21121.013.41%
2022-03-18122.013.42%
2022-03-17119.012.81%
2022-03-16116.512.97%
2022-03-15115.513.02%
2022-03-14117.012.83%
2022-03-11116.512.58%
2022-03-10118.512.51%
2022-03-09117.012.53%
2022-03-08116.012.49%
2022-03-07115.512.22%
2022-03-04119.012.46%
2022-03-03120.012.46%
2022-03-02122.012.35%
2022-03-01122.512.30%
2022-02-25120.512.37%
2022-02-24116.012.32%
2022-02-23121.013.14%
2022-02-22122.013.25%
2022-02-21122.013.23%
2022-02-18125.013.38%
2022-02-17125.513.37%
2022-02-16121.013.33%
2022-02-15120.513.66%
2022-02-14118.013.47%
2022-02-11120.013.39%
2022-02-10117.512.97%
2022-02-09118.513.08%
2022-02-08118.513.09%
2022-02-07117.513.08%
2022-01-26111.013.14%
2022-01-25111.013.27%
2022-01-24112.013.29%
2022-01-21113.513.63%
2022-01-20115.013.59%
2022-01-19113.013.54%
2022-01-18114.013.57%
2022-01-17112.513.54%
2022-01-14112.513.63%
2022-01-13114.013.83%
2022-01-12113.513.82%
2022-01-11113.013.77%
2022-01-10116.013.69%
2022-01-07116.013.73%
2022-01-06115.513.80%
2022-01-05116.014.08%
2022-01-04119.514.55%
2022-01-03121.514.75%
2021-12-30123.014.86%
2021-12-29124.515.05%
2021-12-28124.515.45%
2021-12-27123.515.92%
2021-12-24121.516.02%
2021-12-23123.016.25%
2021-12-22125.016.06%
2021-12-21122.015.83%
2021-12-20124.015.72%
2021-12-17122.515.28%
2021-12-16123.515.14%
2021-12-15123.015.14%
2021-12-14122.515.12%
2021-12-13128.515.91%
2021-12-10132.015.88%
2021-12-09129.016.03%
2021-12-08131.016.07%
2021-12-07128.016.07%
2021-12-06126.516.20%
2021-12-03129.015.93%
2021-12-02128.015.88%
2021-12-01135.016.40%
2021-11-30134.016.40%
2021-11-29133.016.50%
2021-11-26137.516.81%
2021-11-25144.517.38%
2021-11-24144.517.01%
2021-11-23141.517.04%
2021-11-22152.017.37%
2021-11-19154.017.77%
2021-11-18150.517.87%
2021-11-17154.019.57%
2021-11-16152.020.26%
2021-11-15162.021.39%
2021-11-12155.518.79%
2021-11-11144.517.94%
2021-11-10147.516.13%
2021-11-09134.514.48%
2021-11-08131.014.77%
2021-11-05119.514.52%
2021-11-04122.014.58%
2021-11-03129.515.67%
2021-11-02125.014.04%
2021-11-01125.513.65%
2021-10-29126.513.28%
2021-10-28120.012.96%
2021-10-27117.512.54%
2021-10-26116.512.49%
2021-10-25117.012.47%
2021-10-22117.512.45%
2021-10-21115.012.31%
2021-10-20115.012.13%
2021-10-19114.512.15%
2021-10-18113.012.24%
2021-10-15113.012.20%
2021-10-14111.512.24%
2021-10-13111.012.54%
2021-10-12112.512.50%
2021-10-08115.512.77%
2021-10-07114.013.07%
2021-10-06115.513.18%
2021-10-05117.513.19%
2021-10-04118.513.08%
2021-10-01113.012.63%
2021-09-30115.012.64%
2021-09-29111.512.77%
2021-09-28114.012.81%
2021-09-27113.512.72%
2021-09-24111.512.86%
2021-09-23112.012.81%
2021-09-22110.512.86%
2021-09-17110.512.89%
2021-09-16110.012.93%
2021-09-15110.512.98%
2021-09-14108.013.03%
2021-09-13112.013.30%
2021-09-10115.514.64%
2021-09-09115.514.80%
2021-09-08113.514.73%
2021-09-07116.514.67%
2021-09-06117.015.28%
2021-09-03120.015.48%
2021-09-02121.515.61%
2021-09-01124.015.56%
2021-08-31123.515.32%
2021-08-30125.015.31%
2021-08-27122.514.19%
2021-08-26122.514.05%
2021-08-25123.514.51%
2021-08-24122.014.57%
2021-08-23117.514.34%
2021-08-20117.014.11%
2021-08-19117.014.09%
2021-08-18116.014.16%
2021-08-17116.014.47%
2021-08-16116.014.73%
2021-08-13117.514.82%
2021-08-12118.014.85%
2021-08-11116.014.89%
2021-08-10118.014.99%
2021-08-09120.514.75%
2021-08-06122.014.64%
2021-08-05122.014.36%
2021-08-04124.014.18%
2021-08-03125.014.27%
2021-08-02126.014.36%
2021-07-30131.514.59%
2021-07-29132.514.65%
2021-07-28134.014.65%
2021-07-27131.514.64%
2021-07-26134.515.31%
2021-07-23133.515.61%
2021-07-22131.515.53%
2021-07-21131.515.39%
2021-07-20134.515.91%
2021-07-19139.516.40%
2021-07-16141.016.73%
2021-07-15135.517.87%
2021-07-14132.517.79%
2021-07-13132.518.32%
2021-07-12133.018.38%
2021-07-09136.018.97%
2021-07-08136.018.86%
2021-07-07137.018.67%
2021-07-06137.519.05%
2021-07-05142.518.91%
2021-07-02135.518.54%
2021-07-01138.018.46%
2021-06-30136.018.03%
2021-06-29133.017.98%
2021-06-28133.018.12%
2021-06-25137.017.51%
2021-06-24138.517.48%
2021-06-23133.517.36%
2021-06-22133.017.15%
2021-06-21133.017.35%
2021-06-18133.518.38%
2021-06-17133.518.47%
2021-06-16134.018.41%
2021-06-15135.018.25%
2021-06-11132.518.23%
2021-06-10136.018.48%
2021-06-09135.018.14%
2021-06-08132.017.84%
2021-06-07135.519.09%
2021-06-04142.020.22%
2021-06-03146.020.22%
2021-06-02133.016.67%
2021-06-01136.016.63%
2021-05-31129.516.51%
2021-05-28132.016.39%
2021-05-27124.016.62%
2021-05-26119.516.29%

智崴熱門網頁

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。