5371 中光電


股價漲跌幅
202220212020
中光電-36.0%129.0%28.0%
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)
56.2 2.76% 57.75 66.41 18.17% 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17.5217.4518.0818.6317.1216.7113.7713.9214.36
營業利益率3.301.632.474.133.263.462.964.193.57
折舊負擔比率2.662.992.751.832.142.172.191.762.06
稅前淨利率5.594.333.495.154.184.663.964.903.92
股東權益報酬率8.305.754.848.907.217.397.5711.898.57
資產報酬率3.973.212.954.653.623.673.805.523.96
本業收入比59.1037.6770.5680.2977.9074.1174.7585.5591.03
業外獲益比40.9062.3329.4419.7422.1025.8925.2914.458.93
無形資產佔淨值比0.540.870.570.320.000.000.000.000.00

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15.3417.0817.9718.4416.5317.5017.6318.4915.8218.2518.4919.1416.3319.9019.9618.2016.02
營業利益率2.473.754.723.310.781.812.973.01-2.263.103.822.110.535.145.753.891.29
稅前淨利率4.894.956.516.064.814.265.975.940.013.844.953.301.616.056.655.012.46
本業收入比50.4775.6772.5654.6716.1842.4549.6550.63-18900.0080.6877.0264.0032.6084.8686.5177.6552.46
業外獲益比49.5324.3327.4445.3383.8257.5550.3549.3719100.0019.1222.8336.0067.4015.0213.4922.3547.54

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)-213933695031360429892633124058553845
自由現金流量(百萬)-1113818803257248925382090-544772788
稅後淨利(百萬)203215601153202017511965190528411939


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-929-95-1152-635-2572366655-27662518431529487117311911434772207
自由現金流量(百萬)-1906-38651383-620-80371899278-61431915491019-3271017778108755966
稅後淨利(百萬)479527569548386418585552539147319594698674455193

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)498334243848711556735310557058681608117872749
營業利益(百萬)16466921201230217311972201634042599
稅後淨利(百萬)203215601153202017511965190528411939
EPS(完全稀釋)5.063.542.624.563.953.923.424.402.67
營收成長率(%)17.43-12.88-12.514.84-6.93-16.29-16.0411.59N/A
營業利益成長率(%)137.86-42.38-47.8332.99-12.22-2.18-40.7830.97N/A
稅後淨利成長率(%)30.2635.30-42.9215.36-10.893.15-32.9546.52N/A
EPS成長率(%)42.9435.11-42.5415.440.7714.62-22.2764.79N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)131381511513046116501002311494119411063583691308412990113621127414414149381394612375
營業利益(百萬)32456661638678208354320-18940549624059740859542160
稅後淨利(百萬)479527569548386418585552539147319594698674455193
EPS(完全稀釋)1.221.331.461.400.930.961.351.270.010.901.090.450.221.611.551.050.45
去年同期營收成長率(%)31.0831.509.259.5419.76-12.15-8.08-6.40-25.77-9.23-13.04-18.53-8.900.000.000.00-
去年同期營業利益成長率(%)315.38172.1274.0120.62141.27-48.64-28.6333.33-420.34-45.27-42.26-55.72-63.120.000.000.00-
去年同期稅後淨利成長率(%)24.0926.08-2.74-0.727620.006.9123.68183.08-94.68-43.98-29.82-57.14-51.300.000.000.00-
去年同期EPS成長率(%)31.1838.548.1510.249200.006.6723.85182.22-95.45-44.10-29.68-57.14-51.110.000.000.00-
較上季營收成長率(%)-13.0815.8611.9816.23-12.80-3.7412.2827.08-36.040.7214.330.78-21.78-3.517.1112.690.00
較上季營業利益成長率(%)-42.76-8.1259.59394.87-62.50-41.2410.62269.31-146.67-18.35106.67306.78-92.03-13.8558.49238.750.00
較上季稅後淨利成長率(%)-9.11-7.383.8341.97-7.66-28.555.9810940.00-98.72-17.34142.56107.45-86.533.5648.13135.750.00
較上季EPS成長率(%)-8.27-8.904.2950.54-3.12-28.896.3012600.00-98.89-17.43142.22104.55-86.343.8747.62133.330.00

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(%)
2022/4-35.9-19.9617.162019/12-4.62-10.92-12.5
2022/316.821.3431.072019/11-4.22-11.05-12.64
2022/1~2-9.5837.1737.172019/103.84-5.71-12.81
2021/123.9636.217.422019/9-1.21-12.71-13.65
2021/117.7234.7615.532019/86.78-11.82-13.78
2021/10-3.2823.513.442019/73.96-14.63-14.09
2021/918.1412.8212.192019/65.04-17.99-13.99
2021/82.916.112.092019/57.21-18.32-13.08
2021/7-3.688.3913.122019/4-13.31-19.33-11.63
2021/612.1510.8614.042019/334.59-13.58-8.89
2021/5-0.854.4814.822019/1~2-26.29-5.98-5.98
2021/4-2.8113.4517.982018/12-4.76-8.674.83
2021/334.6820.5819.772018/111.52-4.626.27
2021/1~2-12.919.2719.262018/10-3.860.847.58
2020/122.86-6.62-12.872018/9-0.2-1.18.43
2020/11-1.27-13.41-13.462018/83.389.389.9
2020/10-11.64-16.0-13.462018/7-0.1215.99.98
2020/911.11-1.27-13.142018/64.6314.538.95
2020/85.13-12.22-14.82018/55.8822.877.76
2020/7-1.48-10.83-15.232018/4-7.1313.594.19
2020/65.69-5.9-16.042018/340.3412.371.21
2020/57.65-6.48-18.222018/1~2-20.55-4.66-4.65
2020/43.29-6.86-21.242017/12-0.540.32-6.92
2020/374.28-21.83-25.772017/117.342.81-7.63
2020/1~2-44.77-28.02-28.012017/10-5.711.82-8.75

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
642.0482.033.195
2021Q4(百萬)2020Q4(百萬)YoY(%)
748.0490.052.653
2021Q3(百萬)2020Q3(百萬)YoY(%)
849.0713.019.074

EPS較上季
2022Q1(元)2021Q4(元)比率
1.221.33-0.082

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.253.633.843.703.123.053.453.923.94
存貨周轉率5.796.405.725.745.846.678.589.828.49

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.770.850.860.890.840.951.021.120.841.061.081.030.921.021.061.060.85
存貨周轉率1.051.391.431.591.571.761.771.591.201.601.451.241.231.411.531.491.29

償債能力-近10年
202120202019201820172016201520142013
負債比0.610.470.520.490.550.530.520.530.58
金融負債(百萬)1401258488857689289096876568952847713
營收淨額(百萬)498334243848711556735310557058681608117872749
利息保障倍數19.7010.475.9012.7013.5427.0118.9025.8830.59
長期銀行借款占稅後淨利比0.900.350.160.140.260.010.170.000.09

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)498334243848711556735310557058681608117872749
推銷費用(百萬)192516511970211219401817174322122449
管理費用(百萬)214919112183248423922690262827882608
研發費(百萬)300931523453347230273055299728982793
推銷費用率(%)3.863.894.043.793.653.182.562.723.37
管理費用率(%)4.314.504.484.464.504.713.863.433.58
研發費用率(%)6.047.437.096.245.705.354.403.573.84

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)131381511513046116501002311494119411063583691308412990113621127414414149381394612375
推銷費用(百萬)489524479463459449412378413527477508458561534503514
管理費用(百萬)504662496556435515509486401545533569536617662629575
研發費(百萬)706827752745684840830783700910896858788949927863733
推銷費用率(%)3.723.473.673.974.583.913.453.554.934.033.674.474.063.893.573.614.15
管理費用率(%)3.844.383.804.774.344.484.264.574.794.174.105.014.754.284.434.514.65
研發費用率(%)5.375.475.766.396.827.316.957.368.366.966.907.556.996.586.216.195.92

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
5371-中光電OOOXXOXXXO
23年39.10億27.59%60.71%15.69%275.58%-2811百萬8.16%

融資使用率
日期股價融資使用率
2022-05-19 -56.23.64%
2022-05-1856.03.68%
2022-05-1756.53.65%
2022-05-1656.13.63%
2022-05-1355.53.66%
2022-05-1254.53.63%
2022-05-1154.63.67%
2022-05-1055.13.78%
2022-05-0955.13.81%
2022-05-0656.93.89%
2022-05-0558.53.86%
2022-05-0458.03.84%
2022-05-0357.63.86%
2022-04-2957.13.74%
2022-04-2858.33.72%
2022-04-2757.53.78%
2022-04-2658.84.05%
2022-04-2559.24.07%
2022-04-2260.74.23%
2022-04-2163.44.74%
2022-04-2063.54.78%
2022-04-1964.04.87%
2022-04-1863.44.94%
2022-04-1563.85.09%
2022-04-1465.05.23%
2022-04-1366.25.27%
2022-04-1265.75.27%
2022-04-1165.55.32%
2022-04-0867.55.46%
2022-04-0768.05.47%
2022-04-0669.25.46%
2022-04-0170.15.44%
2022-03-3170.35.49%
2022-03-3071.15.47%
2022-03-2970.95.43%
2022-03-2871.85.44%
2022-03-2571.65.44%
2022-03-2473.65.39%
2022-03-2372.55.37%
2022-03-2272.75.37%
2022-03-2172.25.29%
2022-03-1871.45.28%
2022-03-1772.45.31%
2022-03-1670.95.33%
2022-03-1569.85.33%
2022-03-1471.55.34%
2022-03-1171.05.34%
2022-03-1072.15.29%
2022-03-0969.55.33%
2022-03-0869.15.35%
2022-03-0769.35.52%
2022-03-0470.85.87%
2022-03-0371.15.90%
2022-03-0272.05.81%
2022-03-0172.05.79%
2022-02-2570.95.77%
2022-02-2469.35.82%
2022-02-2371.76.02%
2022-02-2271.16.04%
2022-02-2173.85.96%
2022-02-1874.55.98%
2022-02-1774.26.08%
2022-02-1673.96.09%
2022-02-1571.46.01%
2022-02-1471.96.45%
2022-02-1174.06.54%
2022-02-1075.36.53%
2022-02-0976.36.34%
2022-02-0875.26.26%
2022-02-0775.16.21%
2022-01-2674.76.13%
2022-01-2573.36.27%
2022-01-2477.06.40%
2022-01-2176.86.50%
2022-01-2081.56.89%
2022-01-1981.06.94%
2022-01-1883.07.18%
2022-01-1784.07.69%
2022-01-1483.67.91%
2022-01-1385.97.89%
2022-01-1285.68.00%
2022-01-1186.17.74%
2022-01-1084.47.19%
2022-01-0783.17.00%
2022-01-0683.67.34%
2022-01-0584.47.46%
2022-01-0484.67.68%
2022-01-0387.97.90%
2021-12-3092.47.91%
2021-12-2987.67.74%
2021-12-2885.97.75%
2021-12-2785.28.18%
2021-12-2483.88.36%
2021-12-2384.98.35%
2021-12-2283.38.51%
2021-12-2183.68.38%
2021-12-2082.18.33%
2021-12-1784.08.36%
2021-12-1689.19.06%
2021-12-1581.07.36%
2021-12-1479.87.29%
2021-12-1381.77.44%
2021-12-1081.77.70%
2021-12-0981.67.69%
2021-12-0881.47.88%
2021-12-0783.27.94%
2021-12-0685.38.14%
2021-12-0384.07.81%
2021-12-0280.77.74%
2021-12-0183.77.30%
2021-11-3079.57.21%
2021-11-2978.86.83%
2021-11-2683.26.64%
2021-11-2582.36.89%
2021-11-2484.06.85%
2021-11-2382.46.87%
2021-11-2288.48.21%
2021-11-1990.58.02%
2021-11-1889.18.88%
2021-11-1789.98.77%
2021-11-1686.48.59%
2021-11-1590.97.08%
2021-11-1282.77.63%
2021-11-1175.25.31%
2021-11-1075.15.26%
2021-11-0968.35.22%
2021-11-0868.05.67%
2021-11-0567.65.73%
2021-11-0466.45.86%
2021-11-0367.56.01%
2021-11-0266.05.85%
2021-11-0163.16.05%
2021-10-2957.43.42%
2021-10-2855.13.56%
2021-10-2754.83.67%
2021-10-2655.13.33%
2021-10-2556.23.21%
2021-10-2258.23.42%
2021-10-2157.02.91%
2021-10-2055.41.26%
2021-10-1954.71.26%
2021-10-1854.41.26%
2021-10-1553.71.26%
2021-10-1453.51.26%
2021-10-1354.11.26%
2021-10-1254.41.25%
2021-10-0854.21.25%
2021-10-0753.71.26%
2021-10-0653.61.27%
2021-10-0553.91.27%
2021-10-0453.41.28%
2021-10-0154.01.28%
2021-09-3054.91.27%
2021-09-2954.21.27%
2021-09-2855.01.28%
2021-09-2755.31.29%
2021-09-2454.91.29%
2021-09-2354.01.30%
2021-09-2253.91.29%
2021-09-1754.21.32%
2021-09-1653.81.31%
2021-09-1553.31.30%
2021-09-1453.91.31%
2021-09-1353.91.35%
2021-09-1053.41.39%
2021-09-0952.71.39%
2021-09-0853.51.38%
2021-09-0754.11.44%
2021-09-0654.51.44%
2021-09-0354.71.45%
2021-09-0254.91.48%
2021-09-0155.31.50%
2021-08-3156.01.48%
2021-08-3054.91.48%
2021-08-2754.91.48%
2021-08-2654.91.47%
2021-08-2555.31.49%
2021-08-2454.31.50%
2021-08-2354.31.51%
2021-08-2053.71.52%
2021-08-1953.61.62%
2021-08-1854.11.64%
2021-08-1754.21.63%
2021-08-1653.81.65%
2021-08-1354.11.67%
2021-08-1254.11.70%
2021-08-1154.61.67%
2021-08-1053.81.76%
2021-08-0954.21.76%
2021-08-0654.51.75%
2021-08-0554.71.77%
2021-08-0454.31.73%
2021-08-0354.61.76%
2021-08-0255.01.77%
2021-07-3055.11.77%
2021-07-2960.81.74%
2021-07-2860.51.71%
2021-07-2761.91.77%
2021-07-2661.81.56%
2021-07-2361.71.53%
2021-07-2261.01.52%
2021-07-2160.11.56%
2021-07-2060.81.53%
2021-07-1961.71.58%
2021-07-1661.71.51%
2021-07-1560.81.50%
2021-07-1460.11.53%
2021-07-1360.11.59%
2021-07-1259.61.55%
2021-07-0959.61.44%
2021-07-0859.91.45%
2021-07-0759.61.47%
2021-07-0660.31.48%
2021-07-0560.61.48%
2021-07-0260.11.52%
2021-07-0160.01.55%
2021-06-3061.31.56%
2021-06-2960.21.62%
2021-06-2859.91.59%
2021-06-2560.41.59%
2021-06-2460.61.59%
2021-06-2360.61.60%
2021-06-2260.41.64%
2021-06-2160.91.63%
2021-06-1861.61.69%
2021-06-1762.51.68%
2021-06-1661.51.68%
2021-06-1561.71.79%
2021-06-1162.01.83%
2021-06-1064.61.79%
2021-06-0963.01.86%
2021-06-0863.11.83%
2021-06-0762.51.63%
2021-06-0461.61.49%
2021-06-0360.01.38%
2021-06-0258.81.37%
2021-06-0158.31.44%
2021-05-3157.51.47%
2021-05-2857.71.45%
2021-05-2758.21.37%

中光電熱門網頁

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。