5536 聖暉


股價漲跌幅
202220212020
聖暉-10.0%17.0%-4.0%
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)
197.5 3.96% 205.33 236.13 19.56% 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16.2418.0220.2917.8317.8715.5912.998.2112.00
營業利益率10.5812.1714.0312.1112.047.155.590.716.52
折舊負擔比率0.460.540.540.200.190.260.290.320.22
稅前淨利率10.7812.1214.7312.9311.297.096.021.137.17
股東權益報酬率22.8620.2423.3525.3924.4214.0914.763.2016.28
資產報酬率9.308.8910.7710.979.695.355.641.326.77
本業收入比98.16100.4195.3493.64106.58100.8492.8263.5390.97
業外獲益比1.79-0.414.726.36-6.58-1.017.1836.479.03
無形資產佔淨值比0.580.000.000.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率17.3316.6717.1616.2414.1920.5215.5518.8916.5720.7520.5818.9221.2916.8916.9118.4418.93
營業利益率12.0410.5211.7011.158.2414.109.4713.2311.4215.2915.3812.1713.607.4412.0014.1813.33
稅前淨利率12.6711.1711.7210.808.7313.199.0113.8711.9915.0216.1013.0915.098.0112.8316.5811.98
本業收入比94.9994.1999.83103.2394.55106.92105.0295.3395.39101.6495.6292.7890.1492.7393.6985.49111.29
業外獲益比5.015.810.17-3.235.77-6.92-5.354.674.88-1.854.597.019.867.276.5214.51-11.29

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)-80669753148710701302300184-184
自由現金流量(百萬)-256506608138410091190286184-206
稅後淨利(百萬)12049701036104984243641695466


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-528156239-225-250804-407530-2581350-70-184-342-328917-2121109
自由現金流量(百萬)-85138122-323-93681-420525-2791191-89-206-287-400905-2201098
稅後淨利(百萬)353367327332178274189291217260248294234119301430199

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)20217139771267514221114388404855975828656
營業利益(百萬)2139170117791722137760147854564
稅後淨利(百萬)12049701036104984243641695466
EPS(完全稀釋)19.5516.5518.9418.9817.679.248.932.0510.04
營收成長率(%)44.6410.27-10.8724.3336.10-1.8112.89-12.41N/A
營業利益成長率(%)25.75-4.383.3125.05129.1225.73785.19-90.43N/A
稅後淨利成長率(%)24.12-6.37-1.2424.5893.124.81337.89-79.61N/A
EPS成長率(%)18.13-12.62-0.217.4191.233.47335.61-79.58N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)53556166503254443576372433153858308032382976370227582748383246123029
營業利益(百萬)645649589607295525314510352495458450375204460654404
稅後淨利(百萬)353367327332178274189291217260248294234119301430199
EPS(完全稀釋)6.166.435.715.813.135.053.485.364.014.814.585.454.332.225.598.014.28
去年同期營收成長率(%)49.7565.5751.7941.1116.1015.0111.394.2111.6817.83-22.34-19.73-8.950.000.000.00-
去年同期營業利益成長率(%)118.6423.6287.5819.02-16.196.06-31.4413.33-6.13142.65-0.43-31.19-7.180.000.000.00-
去年同期稅後淨利成長率(%)98.3133.9473.0214.09-17.975.38-23.79-1.02-7.26118.49-17.61-31.6317.590.000.000.00-
去年同期EPS成長率(%)96.8127.3364.088.40-21.954.99-24.02-1.65-7.39116.67-18.07-31.961.170.000.000.00-
較上季營收成長率(%)-13.1522.54-7.5752.24-3.9712.34-14.0725.26-4.888.80-19.6134.230.36-28.29-16.9152.260.00
較上季營業利益成長率(%)-0.6210.19-2.97105.76-43.8167.20-38.4344.89-28.898.081.7820.0083.82-55.65-29.6661.880.00
較上季稅後淨利成長率(%)-3.8112.23-1.5186.52-35.0444.97-35.0534.10-16.544.84-15.6525.6496.64-60.47-30.00116.080.00
較上季EPS成長率(%)-4.2012.61-1.7285.62-38.0245.11-35.0733.67-16.635.02-15.9625.8795.05-60.29-30.2187.150.00

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(%)
2022/4-22.59-3.3931.12019/12-6.922.96-10.86
2022/379.7371.8449.772019/1122.0819.57-13.13
2022/1~2-15.9535.4935.482019/10-18.3410.72-15.74
2021/12-2.9431.0344.642019/936.474.26-17.75
2021/1120.6797.8346.442019/8-6.88-33.76-20.16
2021/10-3.986.3941.352019/7-23.1-33.23-18.19
2021/920.2272.3837.042019/6-8.55-42.79-15.45
2021/81.7836.0132.792019/512.821.48-5.0
2021/7-15.9947.5832.322019/411.66-2.07-7.0
2021/611.1433.9730.012019/3103.63-12.32-8.95
2021/5-14.0554.6929.032019/1~2-56.82-6.75-6.75
2021/437.6837.7722.882018/12-9.46-22.9324.33
2021/359.1217.4116.092018/1113.04-14.2629.65
2021/1~2-31.4515.2515.252018/10-23.121.8135.17
2020/1246.5448.8210.272018/9-13.322.2836.31
2020/1113.69-5.456.622018/8-6.1329.0838.04
2020/10-11.121.527.982018/7-34.1181.2439.44
2020/9-5.14-6.718.652018/662.23112.6833.82
2020/810.4534.2110.842018/58.8734.3217.2
2020/7-23.7413.148.112018/4-0.0119.1612.77
2020/628.3414.087.382018/353.930.8710.43
2020/5-23.45-18.715.842018/1~2-26.3117.7317.73
2020/417.3319.8214.112017/120.7177.8636.09
2020/344.6114.0311.682017/1160.6355.7432.58
2020/1~2-21.6610.2410.242017/10-22.8187.430.15

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
679.0312.0117.62
2021Q4(百萬)2020Q4(百萬)YoY(%)
689.0491.040.325
2021Q3(百萬)2020Q3(百萬)YoY(%)
590.0299.097.324

EPS較上季
2022Q1(元)2021Q4(元)比率
6.166.43-0.041

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.993.473.434.714.563.243.733.834.23
存貨周轉率43.3332.0725.0711.836.606.056.697.319.41

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.871.120.971.130.850.910.841.050.820.800.710.970.790.831.041.311.12
存貨周轉率6.189.257.9910.8110.4312.8511.247.544.905.895.095.915.477.1011.029.082.21

償債能力-近10年
202120202019201820172016201520142013
負債比0.610.580.540.540.600.620.630.610.59
金融負債(百萬)65166813713534519418478288
營收淨額(百萬)20217139771267514221114388404855975828656
利息保障倍數90.06237.34356.25376.39137.40184.11251.6425.37105.17
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)20217139771267514221114388404855975828656
推銷費用(百萬)15111312011596102113121111
管理費用(百萬)741574546552479530439398320
研發費(百萬)2071811461279277815044
推銷費用率(%)0.750.810.950.810.841.211.321.601.28
管理費用率(%)3.674.114.313.884.196.315.135.253.70
研發費用率(%)1.021.291.150.890.800.920.950.660.51

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)53556166503254443576372433153858308032382976370227582748383246123029
推銷費用(百萬)4142393634292926292730303334332523
管理費用(百萬)208235166179161159143139134123140140143154118151127
研發費(百萬)5979573833495738373537453037263530
推銷費用率(%)0.770.680.780.660.950.780.870.670.940.831.010.811.201.240.860.540.76
管理費用率(%)3.883.813.303.294.504.274.313.604.353.804.703.785.185.603.083.274.19
研發費用率(%)1.101.281.130.700.921.321.720.981.201.081.241.221.091.350.680.760.99

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
5536-聖暉OXXXOOXOXO
12年5.73億58.47%65.47%0.0%543.11%-358百萬27.44%

融資使用率
日期股價融資使用率
2022-05-18 -197.53.67%
2022-05-17196.03.65%
2022-05-16196.03.65%
2022-05-13197.03.67%
2022-05-12195.53.67%
2022-05-11197.53.91%
2022-05-10199.53.91%
2022-05-09201.03.93%
2022-05-06201.53.94%
2022-05-05204.53.93%
2022-05-04202.53.92%
2022-05-03200.53.93%
2022-04-29200.53.93%
2022-04-28199.53.94%
2022-04-27198.03.95%
2022-04-26201.53.98%
2022-04-25201.04.00%
2022-04-22202.04.13%
2022-04-21204.54.24%
2022-04-20202.04.29%
2022-04-19202.54.34%
2022-04-18201.54.37%
2022-04-15201.54.34%
2022-04-14205.54.37%
2022-04-13203.54.33%
2022-04-12202.54.31%
2022-04-11204.04.26%
2022-04-08203.04.29%
2022-04-07200.04.32%
2022-04-06203.04.40%
2022-04-01204.04.39%
2022-03-31205.04.42%
2022-03-30206.54.40%
2022-03-29208.04.42%
2022-03-28207.04.46%
2022-03-25209.54.45%
2022-03-24207.54.50%
2022-03-23207.04.51%
2022-03-22208.04.46%
2022-03-21207.54.46%
2022-03-18205.54.58%
2022-03-17205.04.55%
2022-03-16200.54.53%
2022-03-15202.04.48%
2022-03-14206.04.41%
2022-03-11209.54.63%
2022-03-10212.04.60%
2022-03-09207.54.74%
2022-03-08203.04.73%
2022-03-07206.04.67%
2022-03-04216.04.94%
2022-03-03220.04.86%
2022-03-02221.54.80%
2022-03-01223.04.80%
2022-02-25219.04.82%
2022-02-24219.04.74%
2022-02-23219.54.75%
2022-02-22218.54.78%
2022-02-21221.54.93%
2022-02-18222.54.88%
2022-02-17221.54.88%
2022-02-16224.04.86%
2022-02-15220.54.68%
2022-02-14220.04.72%
2022-02-11227.54.50%
2022-02-10228.54.20%
2022-02-09230.54.00%
2022-02-08232.53.30%
2022-02-07221.52.91%
2022-01-26218.52.59%
2022-01-25215.52.58%
2022-01-24217.52.66%
2022-01-21217.02.73%
2022-01-20222.52.79%
2022-01-19221.02.81%
2022-01-18221.52.93%
2022-01-17226.52.91%
2022-01-14218.52.97%
2022-01-13228.03.39%
2022-01-12228.53.40%
2022-01-11226.03.45%
2022-01-10229.03.55%
2022-01-07230.53.31%
2022-01-06239.53.64%
2022-01-05237.03.30%
2022-01-04222.52.80%
2022-01-03219.02.83%
2021-12-30222.02.76%
2021-12-29210.03.03%
2021-12-28203.52.74%
2021-12-27203.02.72%
2021-12-24200.02.22%
2021-12-23200.02.15%
2021-12-22198.52.04%
2021-12-21198.52.00%
2021-12-20198.51.99%
2021-12-17198.51.97%
2021-12-16198.51.97%
2021-12-15199.01.95%
2021-12-14198.01.96%
2021-12-13199.51.92%
2021-12-10198.01.83%
2021-12-09195.01.75%
2021-12-08195.51.74%
2021-12-07195.01.73%
2021-12-06196.01.75%
2021-12-03195.51.69%
2021-12-02194.01.71%
2021-12-01195.01.69%
2021-11-30195.01.69%
2021-11-29193.01.66%
2021-11-26193.51.80%
2021-11-25196.01.69%
2021-11-24196.01.69%
2021-11-23196.01.70%
2021-11-22197.01.71%
2021-11-19196.51.68%
2021-11-18195.51.69%
2021-11-17197.51.71%
2021-11-16195.51.76%
2021-11-15195.51.78%
2021-11-12192.01.66%
2021-11-11191.01.69%
2021-11-10189.51.69%
2021-11-09189.51.70%
2021-11-08190.51.70%
2021-11-05188.51.71%
2021-11-04187.51.67%
2021-11-03187.01.69%
2021-11-02186.51.71%
2021-11-01186.51.76%
2021-10-29185.51.76%
2021-10-28185.51.76%
2021-10-27185.01.72%
2021-10-26185.01.71%
2021-10-25183.51.73%
2021-10-22182.01.73%
2021-10-21182.51.74%
2021-10-20181.51.73%
2021-10-19183.51.73%
2021-10-18181.51.74%
2021-10-15182.51.73%
2021-10-14182.01.73%
2021-10-13182.51.73%
2021-10-12181.51.76%
2021-10-08182.01.77%
2021-10-07181.01.78%
2021-10-06179.51.77%
2021-10-05180.01.78%
2021-10-04180.01.77%
2021-10-01182.51.77%
2021-09-30184.51.79%
2021-09-29183.51.85%
2021-09-28184.01.85%
2021-09-27185.01.85%
2021-09-24185.01.87%
2021-09-23185.01.87%
2021-09-22185.01.87%
2021-09-17186.51.84%
2021-09-16185.51.83%
2021-09-15187.01.81%
2021-09-14187.01.79%
2021-09-13188.01.79%
2021-09-10186.51.80%
2021-09-09186.01.77%
2021-09-08185.51.77%
2021-09-07187.01.78%
2021-09-06187.51.76%
2021-09-03187.51.74%
2021-09-02187.01.76%
2021-09-01187.51.78%
2021-08-31188.51.76%
2021-08-30188.01.80%
2021-08-27187.01.79%
2021-08-26185.01.78%
2021-08-25185.51.79%
2021-08-24184.51.76%
2021-08-23185.01.82%
2021-08-20184.01.83%
2021-08-19183.01.90%
2021-08-18185.51.92%
2021-08-17183.51.92%
2021-08-16183.51.93%
2021-08-13185.01.88%
2021-08-12186.01.91%
2021-08-11186.01.91%
2021-08-10187.01.92%
2021-08-09187.01.97%
2021-08-06188.01.99%
2021-08-05188.02.01%
2021-08-04189.52.02%
2021-08-03189.02.02%
2021-08-02191.52.00%
2021-07-30189.01.99%
2021-07-29190.01.95%
2021-07-28188.01.94%
2021-07-27190.01.95%
2021-07-26190.02.64%
2021-07-23188.02.69%
2021-07-22186.02.69%
2021-07-21184.52.70%
2021-07-20185.02.71%
2021-07-19186.53.05%
2021-07-16187.03.06%
2021-07-15187.03.11%
2021-07-14186.03.05%
2021-07-13186.52.99%
2021-07-12186.53.04%
2021-07-09184.53.05%
2021-07-08185.53.08%
2021-07-07185.53.09%
2021-07-06187.53.03%
2021-07-05188.03.06%
2021-07-02199.53.14%
2021-07-01200.03.25%
2021-06-30201.03.36%
2021-06-29201.53.43%
2021-06-28201.03.42%
2021-06-25200.53.34%
2021-06-24199.53.32%
2021-06-23197.52.74%
2021-06-22197.52.72%
2021-06-21196.52.20%
2021-06-18198.02.20%
2021-06-17197.52.20%
2021-06-16196.02.25%
2021-06-15198.02.27%
2021-06-11194.02.31%
2021-06-10193.02.17%
2021-06-09190.02.10%
2021-06-08190.52.10%
2021-06-07190.52.11%
2021-06-04190.02.13%
2021-06-03190.02.14%
2021-06-02188.02.13%
2021-06-01190.02.13%
2021-05-31189.02.12%
2021-05-28188.02.12%
2021-05-27186.52.20%
2021-05-26186.02.22%

聖暉熱門網頁

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。