5493 三聯


股價漲跌幅
202220212020
三聯19.0%6.0%-4.0%
0050-15.64%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)
51.8 -8.92% 47.18 54.26 4.75% 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
  • 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
2021202020192018201720162015201420132012
營業毛利率17.4716.7717.2419.4018.0918.8621.9423.6422.9623.74
營業利益率9.387.967.088.308.608.7010.1911.0110.209.94
折舊負擔比率3.883.494.123.973.133.132.863.342.843.45
稅前淨利率13.8411.7013.9011.4210.4913.0312.7913.6213.3512.47
股東權益報酬率15.3211.6714.3111.4810.5112.9614.5912.6913.799.81
資產報酬率9.177.329.117.466.958.629.277.788.406.14
本業收入比67.8268.0151.0172.6381.7066.6779.6680.7276.3879.89
業外獲益比32.1831.9948.9927.3717.8733.3320.3419.2823.6220.11
無形資產佔淨值比0.450.510.550.590.000.000.000.000.000.00

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20.2820.2717.8415.4115.8317.2417.2016.2516.2517.0518.1115.8118.1123.1717.4819.1917.01
營業利益率13.2911.2210.297.448.189.218.587.835.823.578.897.589.119.427.388.727.48
稅前淨利率16.2217.5211.2714.5211.4213.0012.6122.56-3.0815.4212.6315.9011.0912.7910.6612.229.67
本業收入比82.3964.0590.9150.9170.7371.0067.8234.42-184.2123.4270.0047.9281.6774.4269.7071.8378.00
業外獲益比18.3135.959.0949.0928.0529.0032.1864.94284.2177.4830.0052.0818.3326.7430.3028.1722.00

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)275347402195305206422210335173
自由現金流量(百萬)137336317-252204338207302137
稅後淨利(百萬)1911221901118113013810112079


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)499754203-791756999319770983720568238
自由現金流量(百萬)26726154-9514482122-13187436522117-17356-1
稅後淨利(百萬)47772262314532104-608033591937263215

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)3121275324982395223921382271182519011478
營業利益(百萬)293219177199192186231201194147
稅後淨利(百萬)1911221901118113013810112079
EPS(完全稀釋)4.652.854.322.501.842.943.102.442.900.00
營收成長率(%)13.3710.214.306.974.72-5.8624.44-4.0028.62N/A
營業利益成長率(%)33.7923.73-11.063.653.23-19.4814.933.6131.97N/A
稅後淨利成長率(%)56.56-35.7971.1737.04-37.69-5.8036.63-15.8351.90N/A
EPS成長率(%)63.16-34.0372.8035.87-37.41-5.1627.05-15.86N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)877870781756714769692682610723631607537676617579522
營業利益(百萬)11798805658715953352656464964465139
稅後淨利(百萬)47772262314532104-608033591937263215
EPS(完全稀釋)1.131.870.531.500.751.050.752.37-1.361.810.751.330.420.830.590.730.34
去年同期營收成長率(%)22.8313.1312.8610.8517.056.369.6712.3613.596.952.274.842.870.000.000.00-
兩季平均(YOY)營收成長率(%)17.9813.0011.8613.9511.718.0211.0212.9710.274.613.553.851.440.000.00--
去年同期EPS成長率(%)50.6778.10-29.33-36.71155.15-41.990.0078.20-423.81118.0727.1282.1923.530.000.000.00-
兩季平均(YOY)EPS成長率(%)64.3824.38-33.0259.2256.58-21.0039.10-172.81-152.8772.5954.6652.8611.770.000.00--
較上季營收成長率(%)0.8011.403.315.88-7.1511.131.4711.80-15.6314.583.9513.04-20.569.566.5610.920.00
較上季EPS成長率(%)-39.57252.83-64.67100.00-28.5740.00-68.35274.26-175.14141.33-43.61216.67-49.4040.68-19.18114.710.00

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(%)
2022/4-11.9717.5822.822019/1229.2217.424.19
2022/319.5629.6124.662019/11-5.0-3.392.75
2022/1~21.2921.8621.862019/1011.33-0.113.45
2021/127.816.3913.532019/9-12.07-2.283.92
2021/1111.124.2314.392019/813.5110.444.77
2021/10-7.2312.8313.352019/7-3.951.833.86
2021/93.822.6513.412019/63.46-1.144.23
2021/822.0615.6912.192019/54.4110.995.51
2021/7-18.77-0.3811.652019/410.167.784.09
2021/612.9713.9713.742019/39.57-7.782.82
2021/5-1.1310.4213.692019/1~2-19.518.958.94
2021/4-2.9612.4514.562018/126.3110.698.56
2021/311.6221.4815.312018/11-1.7812.938.33
2021/1~22.7212.112.12018/108.9117.357.83
2020/1225.897.7510.532018/9-0.616.946.7
2020/110.910.610.882018/84.651.216.66
2020/100.834.1110.912018/7-6.765.367.59
2020/9-2.0914.9511.762018/616.15-1.198.0
2020/85.093.2211.362018/51.413.8110.47
2020/7-7.0611.4912.742018/4-5.7511.849.63
2020/69.4515.2212.962018/320.5415.018.89
2020/50.678.9112.452018/1~2-8.095.645.64
2020/44.8112.9513.442017/128.46-5.573.04
2020/3-2.3518.7113.612017/112.06-0.474.05
2020/1~214.8511.1311.122017/10-0.753.844.57

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
142.082.073.170
2021Q4(百萬)2020Q4(百萬)YoY(%)
153.0100.053.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
88.087.01.1494

EPS較上季
2022Q1(元)2021Q4(元)比率
1.131.87-0.395

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.024.123.783.833.864.175.084.635.124.37
存貨周轉率4.054.804.825.345.564.743.782.682.902.26

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.001.051.011.041.031.131.051.070.951.090.981.020.881.000.971.030.93
存貨周轉率0.950.991.061.151.131.291.241.251.141.381.221.191.021.221.231.301.39

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.430.390.380.370.350.350.340.420.390.42
金融負債(百萬)636476450451371345364546558639
營收淨額(百萬)3121275324982395223921382271182519011478
利息保障倍數68.4056.4354.8351.5844.1150.0036.4331.1031.0323.65
長期銀行借款占稅後淨利比0.211.230.211.531.231.541.672.972.232.42

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)3121275324982395223921382271182519011478
推銷費用(百萬)128000000000
管理費用(百萬)1080000205258227240197
研發費(百萬)160000129437
推銷費用率(%)4.100.000.000.000.000.000.000.000.000.00
管理費用率(%)3.460.000.000.000.009.5911.3612.4412.6213.33
研發費用率(%)0.510.000.000.000.000.560.400.220.160.47

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)877870781756714769692682610723631607537676617579522
推銷費用(百萬)3534343030000000000000
管理費用(百萬)2241222620000000000000
研發費(百萬)44444000000000000
推銷費用率(%)3.993.914.353.974.200.000.000.000.000.000.000.000.000.000.000.000.00
管理費用率(%)2.514.712.823.442.800.000.000.000.000.000.000.000.000.000.000.000.00
研發費用率(%)0.460.460.510.530.560.000.000.000.000.000.000.000.000.000.000.000.00

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
5493-三聯OXOOOOOXOX
21年4.16億22.72%43.06%9.22%132.21%403百萬18.88%

融資使用率
日期股價融資使用率
2022-05-24 -51.832.77%
2022-05-2353.532.80%
2022-05-2053.132.82%
2022-05-1953.232.80%
2022-05-1854.032.79%
2022-05-1754.132.71%
2022-05-1653.633.12%
2022-05-1353.833.00%
2022-05-1251.532.39%
2022-05-1150.332.20%
2022-05-1049.8532.16%
2022-05-0949.0531.63%
2022-05-0650.930.78%
2022-05-0551.930.62%
2022-05-0451.330.68%
2022-05-0351.330.63%
2022-04-2951.129.63%
2022-04-2850.329.66%
2022-04-2750.729.58%
2022-04-2651.929.66%
2022-04-2552.129.69%
2022-04-2253.329.84%
2022-04-2151.929.82%
2022-04-2051.829.93%
2022-04-1952.129.87%
2022-04-1852.030.16%
2022-04-1554.029.99%
2022-04-1455.030.84%
2022-04-1350.031.35%
2022-04-1248.631.42%
2022-04-1149.131.44%
2022-04-0850.531.40%
2022-04-0749.331.49%
2022-04-0649.5531.62%
2022-04-0149.6531.68%
2022-03-3150.131.78%
2022-03-3051.631.87%
2022-03-2950.531.79%
2022-03-2846.131.60%
2022-03-2545.031.47%
2022-03-2445.031.46%
2022-03-2345.031.46%
2022-03-2245.031.47%
2022-03-2144.131.47%
2022-03-1843.6531.51%
2022-03-1743.6531.51%
2022-03-1643.531.47%
2022-03-1543.531.47%
2022-03-1444.2531.46%
2022-03-1143.9531.52%
2022-03-1044.031.50%
2022-03-0943.131.50%
2022-03-0842.0531.50%
2022-03-0743.931.44%
2022-03-0444.831.43%
2022-03-0345.031.42%
2022-03-0245.031.42%
2022-03-0145.031.42%
2022-02-2545.031.46%
2022-02-2445.231.36%
2022-02-2344.9531.36%
2022-02-2244.6531.36%
2022-02-2145.0531.42%
2022-02-1845.031.40%
2022-02-1745.131.34%
2022-02-1645.0531.34%
2022-02-1545.031.39%
2022-02-1445.031.32%
2022-02-1145.331.37%
2022-02-1045.331.34%
2022-02-0944.7531.30%
2022-02-0844.531.31%
2022-02-0744.031.37%
2022-01-2643.831.38%
2022-01-2543.831.43%
2022-01-2443.131.25%
2022-01-2142.731.31%
2022-01-2043.331.32%
2022-01-1943.431.30%
2022-01-1843.7531.31%
2022-01-1743.431.27%
2022-01-1443.2531.26%
2022-01-1343.4531.24%
2022-01-1243.531.56%
2022-01-1143.0531.72%
2022-01-1043.231.98%
2022-01-0742.832.13%
2022-01-0642.832.78%
2022-01-0543.339.38%
2022-01-0443.1539.38%
2022-01-0343.539.34%
2021-12-3043.739.34%
2021-12-2943.339.36%
2021-12-2842.839.27%
2021-12-2742.839.27%
2021-12-2442.740.81%
2021-12-2342.740.81%
2021-12-2242.7540.84%
2021-12-2143.040.84%
2021-12-2042.740.84%
2021-12-1743.040.86%
2021-12-1643.2540.86%
2021-12-1542.7540.86%
2021-12-1442.7540.86%
2021-12-1043.3540.86%
2021-12-0943.4540.84%
2021-12-0843.1540.83%
2021-12-0743.1540.83%
2021-12-0643.040.83%
2021-12-0342.840.86%
2021-12-0242.8540.86%
2021-12-0143.040.87%
2021-11-3042.7540.87%
2021-11-2943.5540.90%
2021-11-2643.040.91%
2021-11-2543.340.89%
2021-11-2442.7540.96%
2021-11-2342.840.99%
2021-11-2243.141.00%
2021-11-1943.241.01%
2021-11-1843.440.98%
2021-11-1744.040.97%
2021-11-1643.9540.92%
2021-11-1543.540.96%
2021-11-1243.941.10%
2021-11-1143.441.08%
2021-11-1043.540.99%
2021-11-0943.540.94%
2021-11-0843.240.92%
2021-11-0543.040.92%
2021-11-0443.040.92%
2021-11-0342.940.89%
2021-11-0242.740.89%
2021-11-0143.040.88%
2021-10-2943.1540.88%
2021-10-2843.140.88%
2021-10-2742.940.88%
2021-10-2643.240.86%
2021-10-2542.8540.86%
2021-10-2242.840.88%
2021-10-2143.1540.92%
2021-10-2043.240.92%
2021-10-1943.2540.92%
2021-10-1843.1540.92%
2021-10-1542.940.92%
2021-10-1442.940.92%
2021-10-1342.440.96%
2021-10-1242.941.28%
2021-10-0842.941.28%
2021-10-0742.9541.38%
2021-10-0642.9541.38%
2021-10-0543.041.38%
2021-10-0443.041.36%
2021-10-0142.641.36%
2021-09-3043.141.44%
2021-09-2943.141.43%
2021-09-2843.541.43%
2021-09-2743.5541.43%
2021-09-2443.5541.42%
2021-09-2343.741.42%
2021-09-2243.741.42%
2021-09-1743.9541.39%
2021-09-1643.841.34%
2021-09-1544.041.34%
2021-09-1444.041.35%
2021-09-1344.041.43%
2021-09-1044.041.29%
2021-09-0944.041.23%
2021-09-0842.841.20%
2021-09-0743.542.77%
2021-09-0643.542.77%
2021-09-0344.042.55%
2021-09-0244.542.57%
2021-09-0144.042.49%
2021-08-3144.0542.51%
2021-08-3044.042.35%
2021-08-2744.0542.24%
2021-08-2643.9542.21%
2021-08-2543.842.13%
2021-08-2443.541.95%
2021-08-2343.2541.85%
2021-08-2042.741.74%
2021-08-1942.6541.57%
2021-08-1842.841.57%
2021-08-1743.641.57%
2021-08-1642.4541.60%
2021-08-1342.741.70%
2021-08-1243.241.49%
2021-08-1142.741.47%
2021-08-1042.441.46%
2021-08-0942.741.44%
2021-08-0643.241.44%
2021-08-0542.541.27%
2021-08-0442.541.15%
2021-08-0341.940.96%
2021-08-0241.540.96%
2021-07-3041.040.95%
2021-07-2941.540.93%
2021-07-2840.6540.93%
2021-07-2740.6540.88%
2021-07-2640.6540.88%
2021-07-2340.640.88%
2021-07-2240.440.88%
2021-07-2140.640.88%
2021-07-2040.3540.88%
2021-07-1940.5540.90%
2021-07-1640.640.90%
2021-07-1540.840.91%
2021-07-1440.940.91%
2021-07-1340.8540.91%
2021-07-1240.740.92%
2021-07-0940.540.92%
2021-07-0840.240.92%
2021-07-0740.1540.92%
2021-07-0640.540.89%
2021-07-0540.540.89%
2021-07-0242.640.92%
2021-07-0141.641.07%
2021-06-3041.541.07%
2021-06-2941.541.20%
2021-06-2841.741.21%
2021-06-2542.041.21%
2021-06-2441.241.22%
2021-06-2341.541.25%
2021-06-2240.841.22%
2021-06-2140.9541.22%
2021-06-1841.041.22%
2021-06-1741.041.22%
2021-06-1641.041.22%
2021-06-1541.141.22%
2021-06-1140.841.17%
2021-06-1040.7541.17%
2021-06-0941.541.17%
2021-06-0841.041.00%
2021-06-0740.3540.99%
2021-06-0440.840.99%
2021-06-0341.0541.08%
2021-06-0241.0541.08%
2021-06-0142.041.08%
2021-05-3141.541.08%

三聯熱門網頁

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。