6112 聚碩


股價漲跌幅
20222021202020192018
聚碩-12.0%-9.0%50.0%15.0%3.0%
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)
34.8 -11.09% 30.94 35.58 2.24% -11.52% 30.79

  • 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12.9812.0010.169.789.048.748.618.268.60
營業利益率4.074.813.803.823.443.032.993.033.18
折舊負擔比率0.660.510.470.230.180.220.230.210.20
稅前淨利率5.915.404.203.983.463.283.343.373.36
股東權益報酬率13.1612.5911.6514.6013.9812.5112.2412.8011.92
資產報酬率7.217.295.915.805.575.174.915.035.08
本業收入比68.9889.0490.3395.9699.4592.3189.4490.1194.47
業外獲益比31.1610.969.674.040.557.6910.569.895.53
無形資產佔淨值比2.280.000.000.000.000.000.000.000.00

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13.4313.6912.9112.7812.4912.2511.7211.7412.3710.3610.4810.409.3611.459.448.869.489.809.228.55
營業利益率3.234.104.433.853.874.634.965.184.384.184.053.793.154.513.443.473.914.113.173.07
稅前淨利率3.605.545.433.908.656.105.375.374.824.354.714.203.524.653.733.554.034.213.413.29
本業收入比90.1073.9681.4099.0744.7975.6892.3996.1290.3896.1586.0089.5589.4296.8091.8998.0097.2598.1793.1093.26
業外獲益比9.9026.0418.600.9355.2123.787.613.408.973.8514.009.7010.583.208.112.002.752.756.906.74

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)-195605-45051781-290311395-119
自由現金流量(百萬)-47331-622-13411-278317375-91
稅後淨利(百萬)578549379318283239225230210


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)151-297-16-156274322-60457-11520-116-185-169459-131-133-144321243220
自由現金流量(百萬)146-274-19-254499188-91355-12219-124-194-322450-150-154-15945138225
稅後淨利(百萬)8513013590223132138160119901111027688727484886969

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)11953135131230711187104229118851184157516
營業利益(百萬)487650467427359276254255239
稅後淨利(百萬)578549379318283239225230210
EPS(完全稀釋)3.042.892.552.822.772.452.422.492.50
營收成長率(%)-11.549.8010.017.3414.307.131.1411.96N/A
營業利益成長率(%)-25.0839.199.3718.9430.078.66-0.396.69N/A
稅後淨利成長率(%)5.2844.8519.1812.3718.416.22-2.179.52N/A
EPS成長率(%)5.1913.33-9.571.8113.061.24-2.81-0.40N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)28113046316527492993302734233830323329833178317929672682297328222710259825562719
營業利益(百萬)9112514010611614017019814112512912093121102981061078183
稅後淨利(百萬)8513013590223132138160119901111027688727484886969
EPS(完全稀釋)0.450.690.710.481.180.700.730.850.630.610.710.840.680.790.650.660.830.870.680.71
去年同期營收成長率(%)-6.080.63-7.54-28.22-7.421.487.7120.488.9711.226.9012.659.483.2316.313.79----
去年同期營業利益成長率(%)-21.55-10.71-17.65-46.46-17.7312.0031.7865.0051.613.3126.4722.45-12.2613.0825.9318.07----
去年同期稅後淨利成長率(%)-61.88-1.52-2.17-43.7587.3946.6724.3256.8656.582.2754.1737.84-9.520.004.357.25----
去年同期EPS成長率(%)-61.86-1.43-2.74-43.5387.3014.752.821.19-7.35-22.789.2327.27-18.07-9.20-4.41-7.04----
較上季營收成長率(%)-7.72-3.7615.13-8.15-1.12-11.57-10.6318.478.38-6.14-0.037.1510.63-9.795.354.134.311.64-5.99-
較上季營業利益成長率(%)-27.20-10.7132.08-8.62-17.14-17.65-14.1440.4312.80-3.107.5029.03-23.1418.634.08-7.55-0.9332.10-2.41-
較上季稅後淨利成長率(%)-34.62-3.7050.00-59.6468.94-4.35-13.7534.4532.22-18.928.8234.21-13.6422.22-2.70-11.90-4.5527.540.00-
較上季EPS成長率(%)-34.78-2.8247.92-59.3268.57-4.11-14.1234.923.28-14.08-15.4823.53-13.9221.54-1.52-20.48-4.6027.94-4.23-

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(%)
2022/4-5.336.24-3.312019/12-5.64-5.9710.01
2022/37.7-4.03-6.082019/110.5120.7711.61
2022/1~2-3.28-7.13-7.132019/10-3.2322.7710.78
2021/12-4.8-4.33-16.292019/9-2.447.989.63
2021/117.55.6-17.242019/80.493.819.84
2021/10-8.53-12.35-19.112019/7-1.159.110.79
2021/96.04-17.21-19.792019/62.188.3711.09
2021/8-5.85-4.86-20.132019/50.6210.4411.69
2021/74.12-13.7-21.992019/42.6719.8612.02
2021/621.99-31.55-23.372019/310.684.839.49
2021/5-2.26-33.15-21.312019/1~2-10.112.1112.1
2021/4-14.49-28.04-18.122018/1221.192.537.33
2021/315.88-15.93-14.722018/112.183.497.83
2021/1~2-20.71-6.92-14.092018/10-14.893.788.24
2020/128.26.49.792018/9-6.218.828.7
2020/11-11.59-7.210.082018/85.6126.318.68
2020/10-13.655.511.782018/7-1.8114.596.33
2020/922.2618.2312.452018/64.13-0.325.0
2020/8-14.41-5.6611.732018/59.27.486.24
2020/7-18.010.7714.312018/4-10.24.815.91
2020/620.4533.5314.922018/319.388.226.27
2020/5-0.3113.2710.972018/1~2-11.565.225.22
2020/48.1914.3410.362017/1222.3227.5614.3
2020/35.458.58.962017/112.4711.4913.06
2020/1~2-2.479.29.192017/10-10.75-3.6713.21

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
101.0259.0-61.00
2021Q4(百萬)2020Q4(百萬)YoY(%)
169.0185.0-8.648
2021Q3(百萬)2020Q3(百萬)YoY(%)
172.0184.0-6.521

EPS較上季
2022Q1(元)2021Q4(元)比率
0.450.69-0.347

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.906.655.975.916.196.376.365.955.07
存貨周轉率3.544.033.873.843.523.213.183.293.78

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.051.111.321.311.521.351.451.891.601.281.311.511.531.271.441.611.591.441.451.73
存貨周轉率0.850.900.920.810.900.880.971.020.860.930.980.940.940.870.940.890.930.910.880.89

償債能力-近10年
202120202019201820172016201520142013
負債比0.470.440.410.620.620.620.600.640.62
金融負債(百萬)154674241213181106117293710641053
營收淨額(百萬)11953135131230711187104229118851184157516
利息保障倍數40.3275.0036.9430.2725.5617.7318.5018.0020.38
長期銀行借款占稅後淨利比0.480.540.820.730.860.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)11953135131230711187104229118851184157516
推銷費用(百萬)854716560476403359329304275
管理費用(百萬)194227215177168148134124120
研發費(百萬)301712121314161212
推銷費用率(%)7.145.304.554.253.873.943.873.613.66
管理費用率(%)1.621.681.751.581.611.621.571.471.60
研發費用率(%)0.250.130.100.110.120.150.190.140.16

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)28113046316527492993302734233830323329833178317929672682297328222710259825562719
推銷費用(百萬)23322921120021416517318119714013914313814412510210697107105
管理費用(百萬)4553494647565264555262574444464641484441
研發費(百萬)98886444523343334333
推銷費用率(%)8.297.526.677.287.155.455.054.736.094.694.374.504.655.374.203.613.913.734.193.86
管理費用率(%)1.601.741.551.671.571.851.521.671.701.741.951.791.481.641.551.631.511.851.721.51
研發費用率(%)0.320.260.250.290.200.130.120.100.150.070.090.090.130.110.100.110.150.120.120.11

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
6112-聚碩OOOXOXXXXX
19年18.84億49.32%50.14%0.0%40.34%-318百萬7.64%

融資使用率
日期股價融資使用率
2022-05-19 -34.81.05%
2022-05-1835.451.05%
2022-05-1735.351.05%
2022-05-1634.91.04%
2022-05-1334.91.04%
2022-05-1234.351.04%
2022-05-1135.31.04%
2022-05-1035.551.04%
2022-05-0936.451.04%
2022-05-0638.21.02%
2022-05-0538.351.02%
2022-05-0438.351.04%
2022-05-0338.351.03%
2022-04-2938.21.03%
2022-04-2838.21.03%
2022-04-2738.31.05%
2022-04-2638.71.14%
2022-04-2538.81.20%
2022-04-2239.11.21%
2022-04-2139.11.21%
2022-04-2039.21.20%
2022-04-1939.01.19%
2022-04-1838.951.20%
2022-04-1539.251.20%
2022-04-1439.251.19%
2022-04-1339.61.20%
2022-04-1238.951.20%
2022-04-1139.11.20%
2022-04-0838.951.20%
2022-04-0739.351.18%
2022-04-0639.61.18%
2022-04-0139.451.17%
2022-03-3139.51.17%
2022-03-3039.41.12%
2022-03-2939.151.12%
2022-03-2839.11.12%
2022-03-2539.21.12%
2022-03-2439.251.14%
2022-03-2339.21.14%
2022-03-2239.01.09%
2022-03-2139.251.06%
2022-03-1839.151.05%
2022-03-1739.151.08%
2022-03-1638.951.07%
2022-03-1538.850.98%
2022-03-1439.01.00%
2022-03-1138.90.96%
2022-03-1039.10.95%
2022-03-0938.70.95%
2022-03-0838.650.95%
2022-03-0738.750.96%
2022-03-0439.40.97%
2022-03-0339.50.96%
2022-03-0239.450.96%
2022-03-0139.20.96%
2022-02-2538.90.93%
2022-02-2438.150.93%
2022-02-2338.650.91%
2022-02-2238.60.91%
2022-02-2138.90.92%
2022-02-1838.90.97%
2022-02-1738.91.03%
2022-02-1639.01.10%
2022-02-1538.81.15%
2022-02-1438.751.13%
2022-02-1139.31.31%
2022-02-1039.251.20%
2022-02-0939.31.22%
2022-02-0839.61.33%
2022-02-0738.350.93%
2022-01-2638.20.93%
2022-01-2538.10.93%
2022-01-2438.30.92%
2022-01-2138.350.92%
2022-01-2038.550.92%
2022-01-1938.60.92%
2022-01-1838.650.92%
2022-01-1738.450.91%
2022-01-1438.550.92%
2022-01-1338.950.91%
2022-01-1238.950.91%
2022-01-1138.90.91%
2022-01-1039.00.90%
2022-01-0738.90.84%
2022-01-0639.050.88%
2022-01-0539.30.88%
2022-01-0439.40.88%
2022-01-0339.450.86%
2021-12-3039.750.86%
2021-12-2939.80.88%
2021-12-2839.350.86%
2021-12-2739.50.88%
2021-12-2438.90.89%
2021-12-2338.850.89%
2021-12-2238.750.89%
2021-12-2138.850.90%
2021-12-2038.90.90%
2021-12-1738.80.90%
2021-12-1638.850.90%
2021-12-1538.80.90%
2021-12-1438.70.89%
2021-12-1339.00.90%
2021-12-1039.10.89%
2021-12-0939.050.89%
2021-12-0839.050.89%
2021-12-0738.950.91%
2021-12-0638.850.90%
2021-12-0338.950.90%
2021-12-0238.70.90%
2021-12-0138.950.92%
2021-11-3037.950.92%
2021-11-2938.650.91%
2021-11-2638.750.93%
2021-11-2539.050.95%
2021-11-2439.10.96%
2021-11-2339.150.95%
2021-11-2239.10.93%
2021-11-1938.90.93%
2021-11-1838.850.93%
2021-11-1738.90.92%
2021-11-1638.80.94%
2021-11-1538.60.93%
2021-11-1238.70.88%
2021-11-1138.90.88%
2021-11-1038.90.89%
2021-11-0938.70.89%
2021-11-0838.50.89%
2021-11-0538.150.90%
2021-11-0437.950.91%
2021-11-0337.950.91%
2021-11-0238.10.91%
2021-11-0138.450.99%
2021-10-2938.250.98%
2021-10-2838.350.98%
2021-10-2738.250.98%
2021-10-2638.30.98%
2021-10-2538.20.99%
2021-10-2238.150.99%
2021-10-2137.90.99%
2021-10-2038.40.98%
2021-10-1938.350.98%
2021-10-1838.40.97%
2021-10-1538.40.98%
2021-10-1438.050.98%
2021-10-1338.31.05%
2021-10-1238.251.05%
2021-10-0838.751.07%
2021-10-0738.951.08%
2021-10-0638.81.00%
2021-10-0538.41.01%
2021-10-0438.41.01%
2021-10-0138.41.02%
2021-09-3038.751.02%
2021-09-2938.91.01%
2021-09-2839.21.05%
2021-09-2739.21.05%
2021-09-2439.21.05%
2021-09-2338.951.05%
2021-09-2238.61.05%
2021-09-1738.851.05%
2021-09-1638.91.05%
2021-09-1538.91.05%
2021-09-1439.01.05%
2021-09-1339.01.05%
2021-09-1038.51.05%
2021-09-0938.41.05%
2021-09-0838.651.05%
2021-09-0738.61.05%
2021-09-0638.81.05%
2021-09-0339.41.05%
2021-09-0239.41.05%
2021-09-0139.11.05%
2021-08-3139.11.05%
2021-08-3039.11.05%
2021-08-2739.11.06%
2021-08-2639.11.10%
2021-08-2539.01.10%
2021-08-2438.751.09%
2021-08-2338.551.09%
2021-08-2038.051.09%
2021-08-1937.951.10%
2021-08-1838.11.13%
2021-08-1738.151.15%
2021-08-1638.551.15%
2021-08-1338.951.15%
2021-08-1239.351.20%
2021-08-1139.01.20%
2021-08-1039.151.20%
2021-08-0939.551.21%
2021-08-0639.61.22%
2021-08-0539.751.23%
2021-08-0439.91.23%
2021-08-0339.91.23%
2021-08-0239.71.20%
2021-07-3039.951.26%
2021-07-2940.151.25%
2021-07-2842.251.25%
2021-07-2742.751.33%
2021-07-2643.351.25%
2021-07-2343.21.19%
2021-07-2243.051.18%
2021-07-2143.251.17%
2021-07-2042.851.18%
2021-07-1943.31.25%
2021-07-1643.551.21%
2021-07-1543.151.21%
2021-07-1442.71.15%
2021-07-1342.11.18%
2021-07-1242.21.20%
2021-07-0942.051.20%
2021-07-0842.31.20%
2021-07-0742.151.22%
2021-07-0642.21.26%
2021-07-0542.21.26%
2021-07-0242.01.25%
2021-07-0142.01.27%
2021-06-3042.251.29%
2021-06-2942.01.31%
2021-06-2841.651.30%
2021-06-2541.61.26%
2021-06-2441.51.26%
2021-06-2341.251.26%
2021-06-2241.21.27%
2021-06-2141.31.27%
2021-06-1841.61.27%
2021-06-1741.51.26%
2021-06-1641.451.26%
2021-06-1541.551.26%
2021-06-1141.71.25%
2021-06-1041.851.25%
2021-06-0941.71.27%
2021-06-0841.71.27%
2021-06-0741.751.28%
2021-06-0441.951.28%
2021-06-0341.91.28%
2021-06-0242.151.36%
2021-06-0142.151.37%
2021-05-3141.71.37%
2021-05-2841.41.38%
2021-05-2741.41.39%

聚碩熱門網頁

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。