5434 崇越


股價漲跌幅
20222021202020192018
崇越3.0%32.0%55.0%52.0%-15.0%
0050-15.78%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)
164.5 -7.16% 152.73 175.64 6.77% 14.99% 189.16

  • 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12.2211.9012.3611.7912.3612.9012.7711.9812.6211.87
營業利益率5.985.705.825.275.106.025.605.075.705.51
折舊負擔比率0.790.820.830.540.640.500.560.430.410.23
稅前淨利率7.127.086.976.225.546.666.365.816.296.09
股東權益報酬率20.4820.5318.9517.0914.2819.5116.6215.8215.7316.80
資產報酬率9.9910.169.448.737.259.989.018.918.979.45
本業收入比83.9580.5883.5684.6892.1190.3887.9787.2590.5090.37
業外獲益比16.0519.4616.4415.327.899.6211.9412.849.509.63
無形資產佔淨值比2.050.000.000.000.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率11.6212.7412.1812.3011.5112.2511.3412.1411.8811.0013.0313.1912.3911.8712.6310.5312.2112.0812.7312.08
營業利益率5.686.215.966.365.315.914.946.245.694.976.506.275.625.316.234.365.175.275.404.59
稅前淨利率7.287.367.067.536.477.805.897.696.915.747.617.686.996.047.075.955.764.156.745.46
本業收入比77.9584.3184.5284.4082.1475.7583.9081.1482.5486.5685.3581.7180.4487.9588.2473.2789.76127.0080.1083.96
業外獲益比22.0515.6915.6115.4717.8624.2516.1018.8617.6313.4414.6518.2919.7612.0511.7626.7310.24-27.0019.9016.04

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)
2021202020192018201720162015201420132012
營運現金流量(百萬)2597200717581094824173471010476941203
自由現金流量(百萬)1648113415107382041112153415280455
稅後淨利(百萬)22942068172214059981203958860798803


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)20041810167903736914306092767861039-326258293748-194247-155428342
自由現金流量(百萬)-97211525652260681-3295532287331002-351125183640-261177-23631469
稅後淨利(百萬)660633594613454548522543456402478455387397411331266202321220

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)
2021202020192018201720162015201420132012
營收(百萬)42669361683170128861237812262919079180921555516177
營業利益(百萬)2552206218451520121413621068917886891
稅後淨利(百萬)22942068172214059981203958860798803
EPS(完全稀釋)12.5311.299.427.685.957.215.845.405.060.00
營收成長率(%)17.9714.099.8421.365.0918.615.4616.31-3.84N/A
營業利益成長率(%)23.7611.7621.3825.21-10.8727.5316.473.50-0.56N/A
稅後淨利成長率(%)10.9320.0922.5640.78-17.0425.5711.407.77-0.62N/A
EPS成長率(%)10.9819.8522.6629.08-17.4823.468.156.72N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)125831176610989103819533893990689372879088158159762771007415746275446440633960435828
營業利益(百萬)714731655660506528448585501438530478399394465329333334326267
稅後淨利(百萬)660633594613454548522543456402478455387397411331266202321220
EPS(完全稀釋)3.633.483.273.382.503.022.872.992.512.212.632.512.132.182.261.821.461.211.941.33
去年同期營收成長率(%)31.9931.6321.1810.778.451.4111.1422.8823.8018.889.341.1010.2516.9723.4829.44----
去年同期營業利益成長率(%)41.1138.4546.2112.821.0020.55-15.4722.3825.5611.1713.9845.2919.8217.9642.6423.22----
去年同期稅後淨利成長率(%)45.3715.5113.7912.89-0.4436.329.2119.3417.831.2616.3037.4645.4996.5328.0450.45----
去年同期EPS成長率(%)45.2015.2313.9413.04-0.4036.659.1319.1217.841.3816.3737.9145.8980.1716.4936.84----
較上季營收成長率(%)6.947.075.868.906.65-1.42-3.246.62-0.288.046.987.42-4.25-0.63-1.0917.141.594.903.69-
較上季營業利益成長率(%)-2.3311.60-0.7630.43-4.1717.86-23.4216.7714.38-17.3610.8819.801.27-15.2741.34-1.20-0.302.4522.10-
較上季稅後淨利成長率(%)4.276.57-3.1035.02-17.154.98-3.8719.0813.43-15.905.0517.57-2.52-3.4124.1724.4431.68-37.0745.91-
較上季EPS成長率(%)4.316.42-3.2535.20-17.225.23-4.0119.1213.57-15.974.7817.84-2.29-3.5424.1824.6620.66-37.6345.86-

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(%)
2022/4-10.997.8525.162019/1215.3130.69.84
2022/326.7932.9331.952019/117.022.117.85
2022/1~2-19.1131.4131.42019/10-3.894.46.46
2021/1213.5333.4717.972019/91.961.116.71
2021/110.9730.1416.462019/82.414.197.53
2021/100.1431.0615.152019/74.5314.046.55
2021/91.9617.5813.492019/6-5.691.065.31
2021/80.9924.0112.952019/513.02-0.466.24
2021/73.6522.2211.42019/4-8.372.958.31
2021/611.1412.59.642019/336.8418.5410.24
2021/5-16.469.669.062019/1~2-26.575.955.95
2021/49.6910.128.912018/127.8810.8521.36
2021/315.667.688.452018/11-8.5116.7822.48
2021/1~2-5.988.898.882018/10-5.2223.9823.06
2020/1210.76-2.6614.092018/913.0928.0322.95
2020/111.681.2916.042018/82.2716.6822.26
2020/10-10.166.5917.682018/7-8.9223.1823.11
2020/97.5414.0218.982018/6-5.5226.8323.1
2020/8-0.468.1119.662018/516.940.1922.3
2020/7-4.5911.2321.472018/45.223.5117.66
2020/68.3521.8723.322018/30.9318.6115.69
2020/5-16.116.0723.622018/1~25.9614.2314.23
2020/47.2642.9228.612017/1213.6831.825.1
2020/312.9522.0823.82017/11-2.861.282.89
2020/1~20.724.8124.82017/10-2.1316.863.06

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
916.0616.048.701
2021Q4(百萬)2020Q4(百萬)YoY(%)
867.0697.024.390
2021Q3(百萬)2020Q3(百萬)YoY(%)
775.0534.045.131

EPS較上季
2022Q1(元)2021Q4(元)比率
3.633.480.0431

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率6.706.656.256.596.857.286.637.536.887.47
存貨周轉率11.479.819.329.898.209.039.9310.659.679.22

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.751.681.621.671.651.561.531.601.621.601.501.551.461.541.511.631.631.671.601.65
存貨周轉率3.153.263.162.922.682.612.772.812.512.392.292.292.262.602.522.342.072.051.881.97

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.530.510.510.500.490.520.470.460.420.45
金融負債(百萬)2303198516091357129510971004915691550
營收淨額(百萬)42669361683170128861237812262919079180921555516177
利息保障倍數89.8195.2073.0073.5453.0469.4974.68106.23120.82398.60
長期銀行借款占稅後淨利比0.330.250.300.300.460.390.410.360.230.15

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)42669361683170128861237812262919079180921555516177
推銷費用(百萬)132011351111981901786727679588601
管理費用(百萬)12391008885879817770641572489433
研發費(百萬)1011007722600000
推銷費用率(%)3.093.143.503.403.793.473.813.753.783.72
管理費用率(%)2.902.792.793.053.443.403.363.163.142.68
研發費用率(%)0.240.280.240.080.030.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)125831176610989103819533893990689372879088158159762771007415746275446440633960435828
推銷費用(百萬)345364326307323296285279276322280260250248245243244248227221
管理費用(百萬)378375331288245235278245249182231253219222228220210186213215
研發費(百萬)2429272123351828192822151316420000
推銷費用率(%)2.743.092.972.963.393.313.142.983.143.653.433.413.523.343.283.223.793.913.763.79
管理費用率(%)3.003.193.012.772.572.633.072.612.832.062.833.323.082.993.062.923.262.933.523.69
研發費用率(%)0.190.250.250.200.240.390.200.300.220.320.270.200.180.220.050.030.000.000.000.00

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
5434-崇越OOOXOOOXOO
19年18.17億29.73%59.12%2.12%200.88%2424百萬23.72%

融資使用率
日期股價融資使用率
2022-05-19 -164.51.35%
2022-05-18166.01.35%
2022-05-17165.51.32%
2022-05-16162.01.33%
2022-05-13160.51.36%
2022-05-12156.01.37%
2022-05-11159.51.38%
2022-05-10162.51.53%
2022-05-09163.01.53%
2022-05-06168.01.52%
2022-05-05171.01.47%
2022-05-04167.01.48%
2022-05-03168.51.48%
2022-04-29167.51.48%
2022-04-28166.01.37%
2022-04-27164.01.41%
2022-04-26169.01.51%
2022-04-25170.51.51%
2022-04-22173.01.53%
2022-04-21175.01.51%
2022-04-20173.01.50%
2022-04-19175.51.47%
2022-04-18173.01.69%
2022-04-15178.51.68%
2022-04-14178.01.69%
2022-04-13175.01.61%
2022-04-12173.01.57%
2022-04-11170.01.58%
2022-04-08173.01.57%
2022-04-07171.51.58%
2022-04-06173.01.41%
2022-04-01170.01.42%
2022-03-31170.01.43%
2022-03-30168.51.42%
2022-03-29166.01.44%
2022-03-28168.51.44%
2022-03-25168.51.47%
2022-03-24170.01.66%
2022-03-23169.01.65%
2022-03-22171.51.81%
2022-03-21171.01.95%
2022-03-18170.01.97%
2022-03-17172.01.98%
2022-03-16171.01.86%
2022-03-15170.51.96%
2022-03-14170.02.00%
2022-03-11171.51.98%
2022-03-10171.01.97%
2022-03-09169.01.96%
2022-03-08167.01.97%
2022-03-07172.02.03%
2022-03-04175.51.79%
2022-03-03176.51.80%
2022-03-02175.51.65%
2022-03-01175.51.64%
2022-02-25172.01.64%
2022-02-24170.01.61%
2022-02-23174.51.88%
2022-02-22173.01.87%
2022-02-21177.52.13%
2022-02-18179.52.16%
2022-02-17177.01.99%
2022-02-16175.01.97%
2022-02-15171.51.89%
2022-02-14168.51.75%
2022-02-11171.01.81%
2022-02-10170.01.85%
2022-02-09170.51.79%
2022-02-08168.52.01%
2022-02-07168.01.97%
2022-01-26165.01.97%
2022-01-25165.01.97%
2022-01-24167.02.05%
2022-01-21164.52.12%
2022-01-20167.52.23%
2022-01-19169.02.18%
2022-01-18168.52.19%
2022-01-17171.52.25%
2022-01-14166.01.98%
2022-01-13166.01.99%
2022-01-12166.01.80%
2022-01-11165.51.80%
2022-01-10167.51.64%
2022-01-07167.01.63%
2022-01-06171.01.80%
2022-01-05168.01.83%
2022-01-04168.01.93%
2022-01-03159.51.77%
2021-12-30158.01.64%
2021-12-29156.51.63%
2021-12-28156.51.66%
2021-12-27156.51.66%
2021-12-24153.51.60%
2021-12-23151.51.66%
2021-12-22150.51.40%
2021-12-21149.51.41%
2021-12-20151.01.39%
2021-12-17146.51.32%
2021-12-16148.51.31%
2021-12-15145.51.33%
2021-12-14145.01.32%
2021-12-13147.51.33%
2021-12-10148.01.35%
2021-12-09149.01.32%
2021-12-08148.51.33%
2021-12-07146.01.40%
2021-12-06149.01.45%
2021-12-03148.51.44%
2021-12-02148.51.44%
2021-12-01148.51.43%
2021-11-30146.01.44%
2021-11-29145.01.45%
2021-11-26146.51.47%
2021-11-25147.51.53%
2021-11-24148.51.55%
2021-11-23148.01.56%
2021-11-22149.51.61%
2021-11-19149.01.66%
2021-11-18152.01.64%
2021-11-17150.51.65%
2021-11-16147.01.65%
2021-11-15145.51.56%
2021-11-12144.01.47%
2021-11-11144.01.51%
2021-11-10143.51.60%
2021-11-09141.51.55%
2021-11-08140.01.55%
2021-11-05140.01.54%
2021-11-04140.51.55%
2021-11-03141.51.56%
2021-11-02141.01.54%
2021-11-01139.51.47%
2021-10-29138.01.47%
2021-10-28139.01.46%
2021-10-27138.01.45%
2021-10-26139.51.47%
2021-10-25139.01.47%
2021-10-22137.01.48%
2021-10-21138.01.48%
2021-10-20140.01.50%
2021-10-19140.51.50%
2021-10-18139.01.51%
2021-10-15137.51.49%
2021-10-14136.51.49%
2021-10-13136.51.49%
2021-10-12137.01.49%
2021-10-08137.51.51%
2021-10-07136.51.51%
2021-10-06134.51.52%
2021-10-05134.01.52%
2021-10-04134.01.56%
2021-10-01135.01.59%
2021-09-30137.52.25%
2021-09-29139.52.25%
2021-09-28140.52.37%
2021-09-27142.52.43%
2021-09-24143.52.49%
2021-09-23143.02.51%
2021-09-22142.52.52%
2021-09-17144.02.65%
2021-09-16143.02.72%
2021-09-15143.02.79%
2021-09-14144.02.86%
2021-09-13142.02.66%
2021-09-10141.02.74%
2021-09-09141.02.73%
2021-09-08138.52.62%
2021-09-07142.02.92%
2021-09-06143.03.68%
2021-09-03145.03.20%
2021-09-02134.01.59%
2021-09-01134.51.74%
2021-08-31132.51.58%
2021-08-30131.51.58%
2021-08-27131.51.58%
2021-08-26131.01.60%
2021-08-25131.01.60%
2021-08-24130.51.59%
2021-08-23129.51.61%
2021-08-20128.01.63%
2021-08-19128.51.64%
2021-08-18130.51.63%
2021-08-17128.51.62%
2021-08-16129.51.70%
2021-08-13130.51.74%
2021-08-12131.01.77%
2021-08-11132.51.75%
2021-08-10133.51.76%
2021-08-09131.01.82%
2021-08-06133.51.87%
2021-08-05133.51.90%
2021-08-04133.51.93%
2021-08-03135.01.93%
2021-08-02134.52.01%
2021-07-30129.51.90%
2021-07-29130.51.91%
2021-07-28132.01.89%
2021-07-27132.01.90%
2021-07-26132.02.03%
2021-07-23131.52.03%
2021-07-22130.01.87%
2021-07-21129.51.92%
2021-07-20129.01.92%
2021-07-19130.51.95%
2021-07-16129.51.94%
2021-07-15129.52.04%
2021-07-14127.51.88%
2021-07-13127.01.89%
2021-07-12127.01.88%
2021-07-09127.01.90%
2021-07-08129.01.96%
2021-07-07129.51.98%
2021-07-06131.02.02%
2021-07-05129.02.15%
2021-07-02126.52.15%
2021-07-01125.02.05%
2021-06-30125.02.08%
2021-06-29126.02.21%
2021-06-28126.02.18%
2021-06-25124.52.17%
2021-06-24122.52.24%
2021-06-23122.02.19%
2021-06-22121.52.17%
2021-06-21121.02.20%
2021-06-18121.02.43%
2021-06-17123.02.39%
2021-06-16122.52.41%
2021-06-15123.02.43%
2021-06-11123.52.44%
2021-06-10123.52.28%
2021-06-09122.52.32%
2021-06-08122.02.36%
2021-06-07121.02.34%
2021-06-04121.52.30%
2021-06-03125.02.24%
2021-06-02133.02.26%
2021-06-01134.02.12%
2021-05-31132.02.16%
2021-05-28131.02.18%
2021-05-27129.02.03%

崇越熱門網頁

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。