6182 合晶


股價漲跌幅
202220212020
合晶-29.0%105.0%23.0%
0050-15.06%3.82%50.48%


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34.9927.1434.6837.1023.987.1319.665.389.802.13
營業利益率19.249.8917.0024.329.91-8.783.45-11.00-7.96-16.77
折舊負擔比率13.0515.3312.309.4513.7216.7017.8816.7918.4920.41
稅前淨利率18.0712.5520.1925.827.44-27.28-0.15-14.01-11.19-18.35
股東權益報酬率10.375.3110.2020.066.07-24.96-0.45-12.21-9.25-11.35
資產報酬率6.633.686.7913.334.07-9.150.94-3.83-2.69-3.97
本業收入比106.4778.7684.1994.23133.3332.18-2312.5078.5671.2691.35
業外獲益比-6.4721.1415.815.77-33.3367.822412.5021.4428.908.65
無形資產佔淨值比0.180.220.110.040.000.000.000.000.000.00

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43.3239.1039.4632.3127.5126.8725.8631.8823.7221.8334.9837.3542.4040.1239.1437.3130.91
營業利益率28.3320.6322.9118.9013.627.488.0715.878.165.3712.0219.5528.1627.2028.1722.8517.80
稅前淨利率28.8720.4121.7216.9712.108.1522.3013.346.114.8231.4818.1925.4423.8537.4024.7514.64
本業收入比98.06101.00105.43111.40112.5991.8236.12118.95133.02111.9038.18107.51110.70113.9375.3692.28121.85
業外獲益比1.82-1.00-5.43-11.40-12.598.1863.88-18.95-33.96-11.9061.82-7.51-10.70-14.1124.647.72-21.52

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)268217062250252118201083934771245-155
自由現金流量(百萬)808-1454-380-135910891163376335-1045-1371
稅後淨利(百萬)105151912321909301-148827-743-426-664


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)840118953560935058557656435780578543350980642697202
自由現金流量(百萬)795247519217-895-263-225-70-306-41206-239162-764947-1704
稅後淨利(百萬)4873613112281519617115110164308380480524683460242

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)10341742276779205637754015368575854464600
營業利益(百萬)199073413052239632-474185-634-434-771
稅後淨利(百萬)105151912321909301-148827-743-426-664
EPS(完全稀釋)2.011.012.403.770.63-3.550.07-2.15-1.400.00
營收成長率(%)39.33-3.32-16.6044.3518.070.61-6.775.7318.39N/A
營業利益成長率(%)171.12-43.75-41.72254.27N/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)102.50-57.87-35.46534.22120.23N/A103.63N/AN/AN/A
EPS成長率(%)99.01-57.92-36.34498.41N/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)30382933262924832296195218761861173317461748205221302347259321992066
營業利益(百萬)86060560246931314615129514194210401600638731502368
稅後淨利(百萬)4873613112281519617115110164308380480524683460242
EPS(完全稀釋)0.900.700.610.450.290.190.330.300.200.130.600.740.941.041.340.950.51
去年同期營收成長率(%)32.3250.2640.1433.4232.4911.807.32-9.31-18.64-25.61-32.59-6.683.100.000.000.00-
去年同期營業利益成長率(%)174.76314.38298.6858.98121.9955.32-28.10-26.43-76.50-85.27-71.27-20.1263.040.000.000.00-
去年同期稅後淨利成長率(%)222.52276.0481.8750.9949.5050.00-44.48-60.26-78.96-87.79-54.90-17.3998.350.000.000.00-
去年同期EPS成長率(%)210.34268.4284.8550.0045.0046.15-45.00-59.46-78.72-87.50-55.22-22.1184.310.000.000.00-
較上季營收成長率(%)3.5811.565.888.1417.624.050.817.39-0.74-0.11-14.81-3.66-9.25-9.4917.926.440.00
較上季營業利益成長率(%)42.150.5028.3649.84114.38-3.31-48.81109.2250.00-55.24-47.63-33.17-5.96-12.7245.6236.410.00
較上季稅後淨利成長率(%)34.9016.0836.4050.9957.29-43.8613.2549.5057.81-79.22-18.95-20.83-8.40-23.2848.4890.080.00
較上季EPS成長率(%)28.5714.7535.5655.1752.63-42.4210.0050.0053.85-78.33-18.92-21.28-9.62-22.3941.0586.270.00

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(%)
2022/4-4.8320.1529.612019/12-2.18-20.07-16.95
2022/34.7326.5233.012019/11-4.77-27.42-16.7
2022/1~2-2.8436.6336.622019/100.13-32.76-15.62
2021/120.2752.7239.322019/90.04-32.03-13.41
2021/113.4447.2738.042019/82.46-31.46-10.7
2021/106.0650.0637.022019/7-13.02-32.3-7.2
2021/92.4246.235.492019/6-5.47-13.74-2.18
2021/84.7145.2534.132019/56.32-6.50.36
2021/72.5530.8132.532019/4-11.24-4.82.24
2021/6-1.3434.3432.842019/38.061.184.62
2021/51.031.5432.542019/1~2-3.286.556.54
2021/40.234.432.812018/12-11.1717.5544.05
2021/315.2631.0632.242018/11-11.7743.3446.73
2021/1~2-6.432.9232.912018/101.261.6747.08
2020/12-3.3117.29-3.282018/90.8959.8745.39
2020/115.418.66-4.882018/81.2149.5843.5
2020/103.337.2-6.922018/710.8260.6942.53
2020/91.753.88-8.332018/62.4538.139.37
2020/8-5.692.13-9.682018/58.2543.7239.66
2020/75.3210.97-11.162018/4-5.6538.3738.59
2020/6-3.39-8.35-14.222018/313.5136.638.66
2020/53.2-10.32-15.342018/1~2-2.8239.8439.84
2020/4-2.28-7.6-16.592017/128.3143.9718.63
2020/312.98-16.08-19.362017/11-0.4928.4616.55
2020/1~20.07-21.11-21.12017/100.0828.5115.45

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
877.0278.0215.46
2021Q4(百萬)2020Q4(百萬)YoY(%)
599.0159.0276.72
2021Q3(百萬)2020Q3(百萬)YoY(%)
571.0418.036.602

EPS較上季
2022Q1(元)2021Q4(元)比率
0.90.70.2857

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.634.204.034.793.983.683.303.393.693.53
存貨周轉率2.882.442.443.272.532.001.702.262.021.95

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q1
應收帳款周轉率1.131.181.151.121.121.131.131.101.02
存貨周轉率0.710.770.730.780.750.660.690.630.64

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.390.440.420.340.390.600.580.590.610.61
金融負債(百萬)6778742863493865387958186411736185028634
營收淨額(百萬)10341742276779205637754015368575854464600
利息保障倍數11.455.9513.2721.933.94-6.470.96-2.73-2.12-4.07
長期銀行借款占稅後淨利比3.968.973.401.330.3097.8997.890.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)10341742276779205637754015368575854464600
推銷費用(百萬)272214208206189168181177259193
管理費用(百萬)671690825625425411421445417423
研發費(百萬)687373323345283280269320290254
推銷費用率(%)2.632.882.712.242.963.113.373.074.764.20
管理費用率(%)6.499.3010.756.796.667.617.847.737.669.20
研發費用率(%)6.645.034.213.754.445.185.015.565.335.52

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)30382933262924832296195218761861173317461748205221302347259321992066
推銷費用(百萬)6182636167575160464954535258554944
管理費用(百萬)189214169146143206187154144170258230168169136184136
研發費(百萬)2062462031291091149783786789838490878385
推銷費用率(%)2.012.802.402.462.922.922.723.222.652.813.092.582.442.472.122.232.13
管理費用率(%)6.227.306.435.886.2310.559.978.288.319.7414.7611.217.897.205.248.376.58
研發費用率(%)6.788.397.725.204.755.845.174.464.503.845.094.043.943.833.363.774.11

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
6182-合晶OOXOOOOXOO
20年54.09億77.24%37.4%2.47%108.82%3173百萬16.2%

融資使用率
日期股價融資使用率
2022-05-17 -60.129.18%
2022-05-1658.629.09%
2022-05-1359.728.25%
2022-05-1255.528.75%
2022-05-1156.928.91%
2022-05-1058.028.47%
2022-05-0956.628.20%
2022-05-0655.529.11%
2022-05-0557.828.80%
2022-05-0455.628.67%
2022-05-0355.527.94%
2022-04-2954.327.88%
2022-04-2854.727.87%
2022-04-2753.827.66%
2022-04-2654.729.08%
2022-04-2554.229.06%
2022-04-2257.930.80%
2022-04-2159.930.71%
2022-04-2058.930.57%
2022-04-1959.330.32%
2022-04-1859.029.97%
2022-04-1558.429.90%
2022-04-1460.830.76%
2022-04-1362.430.03%
2022-04-1260.930.22%
2022-04-1162.629.83%
2022-04-0868.030.61%
2022-04-0768.030.44%
2022-04-0669.430.51%
2022-04-0169.030.45%
2022-03-3168.930.26%
2022-03-3069.829.93%
2022-03-2970.029.38%
2022-03-2870.528.88%
2022-03-2571.128.06%
2022-03-2476.328.18%
2022-03-2379.026.19%
2022-03-2277.226.29%
2022-03-2175.826.62%
2022-03-1875.326.99%
2022-03-1774.927.01%
2022-03-1670.428.05%
2022-03-1570.228.13%
2022-03-1472.528.35%
2022-03-1171.427.86%
2022-03-1071.727.78%
2022-03-0968.628.01%
2022-03-0868.127.60%
2022-03-0772.028.55%
2022-03-0476.527.95%
2022-03-0377.428.27%
2022-03-0276.327.88%
2022-03-0175.227.77%
2022-02-2572.428.16%
2022-02-2471.528.05%
2022-02-2375.828.75%
2022-02-2274.928.81%
2022-02-2177.329.05%
2022-02-1878.329.03%
2022-02-1777.029.36%
2022-02-1678.129.07%
2022-02-1577.828.95%
2022-02-1477.828.71%
2022-02-1179.728.26%
2022-02-1078.128.19%
2022-02-0974.729.97%
2022-02-0873.029.67%
2022-02-0773.429.49%
2022-01-2676.827.50%
2022-01-2575.427.98%
2022-01-2475.328.48%
2022-01-2173.128.88%
2022-01-2077.629.89%
2022-01-1977.129.96%
2022-01-1878.629.95%
2022-01-1779.330.21%
2022-01-1478.129.62%
2022-01-1379.628.30%
2022-01-1278.228.99%
2022-01-1178.328.66%
2022-01-1080.028.76%
2022-01-0778.529.57%
2022-01-0682.932.09%
2022-01-0582.532.02%
2022-01-0485.532.75%
2022-01-0384.832.39%
2021-12-3085.532.16%
2021-12-2985.032.44%
2021-12-2884.232.65%
2021-12-2784.732.90%
2021-12-2482.533.17%
2021-12-2383.233.07%
2021-12-2281.032.08%
2021-12-2181.231.60%
2021-12-2082.231.46%
2021-12-1782.431.74%
2021-12-1684.531.74%
2021-12-1581.830.88%
2021-12-1481.630.21%
2021-12-1382.831.73%
2021-12-1084.933.22%
2021-12-0984.632.66%
2021-12-0888.436.35%
2021-12-0784.332.74%
2021-12-0683.332.78%
2021-12-0386.534.04%
2021-12-0285.433.86%
2021-12-0186.733.30%
2021-11-3081.833.87%
2021-11-2984.933.95%
2021-11-2677.232.54%
2021-11-2579.733.22%
2021-11-2476.430.92%
2021-11-2369.530.85%
2021-11-2271.230.72%
2021-11-1967.328.41%
2021-11-1867.728.67%
2021-11-1768.928.60%
2021-11-1668.229.07%
2021-11-1567.426.65%
2021-11-1266.827.08%
2021-11-1168.629.89%
2021-11-1069.629.16%
2021-11-0968.327.80%
2021-11-0866.626.37%
2021-11-0566.326.87%
2021-11-0464.726.07%
2021-11-0364.125.79%
2021-11-0265.525.37%
2021-11-0168.026.25%
2021-10-2964.225.44%
2021-10-2861.626.32%
2021-10-2762.126.80%
2021-10-2661.226.67%
2021-10-2561.627.15%
2021-10-2262.026.15%
2021-10-2160.525.53%
2021-10-2058.325.55%
2021-10-1957.125.69%
2021-10-1856.825.04%
2021-10-1558.824.80%
2021-10-1455.126.13%
2021-10-1354.926.17%
2021-10-1257.726.40%
2021-10-0861.325.85%
2021-10-0762.124.77%
2021-10-0658.525.30%
2021-10-0560.424.31%
2021-10-0458.224.79%
2021-10-0160.524.74%
2021-09-3063.625.55%
2021-09-2963.225.60%
2021-09-2867.125.63%
2021-09-2768.125.68%
2021-09-2469.025.95%
2021-09-2369.626.37%
2021-09-2269.324.03%
2021-09-1769.424.37%
2021-09-1669.023.99%
2021-09-1567.123.88%
2021-09-1468.123.90%
2021-09-1368.323.76%
2021-09-1069.323.60%
2021-09-0967.023.53%
2021-09-0865.023.88%
2021-09-0768.624.17%
2021-09-0670.624.13%
2021-09-0372.024.65%
2021-09-0268.824.65%
2021-09-0170.723.48%
2021-08-3170.423.96%
2021-08-3069.624.27%
2021-08-2768.723.92%
2021-08-2670.222.50%
2021-08-2568.725.61%
2021-08-2464.622.88%
2021-08-2364.923.01%
2021-08-2062.023.15%
2021-08-1960.022.52%
2021-08-1860.322.96%
2021-08-1756.023.17%
2021-08-1659.223.69%
2021-08-1359.824.15%
2021-08-1263.024.99%
2021-08-1163.024.63%
2021-08-1062.725.25%
2021-08-0965.525.82%
2021-08-0669.327.12%
2021-08-0571.627.53%
2021-08-0469.728.12%
2021-08-0369.027.66%
2021-08-0268.727.39%
2021-07-3069.826.93%
2021-07-2971.826.89%
2021-07-2867.627.47%
2021-07-2771.729.37%
2021-07-2671.227.73%
2021-07-2367.928.60%
2021-07-2269.329.00%
2021-07-2166.429.40%
2021-07-2065.129.13%
2021-07-1967.128.82%
2021-07-1665.128.71%
2021-07-1565.528.82%
2021-07-1466.529.19%
2021-07-1367.129.13%
2021-07-1267.728.81%
2021-07-0963.930.47%
2021-07-0864.230.79%
2021-07-0765.730.35%
2021-07-0660.732.90%
2021-07-0562.033.35%
2021-07-0261.332.97%
2021-07-0158.832.22%
2021-06-3061.134.86%
2021-06-2962.035.19%
2021-06-2861.033.07%
2021-06-2560.933.90%
2021-06-2462.836.56%
2021-06-2364.537.91%
2021-06-2259.631.93%
2021-06-2159.231.59%
2021-06-1858.032.29%
2021-06-1756.530.76%
2021-06-1653.231.01%
2021-06-1554.532.41%
2021-06-1153.731.91%
2021-06-1055.132.02%
2021-06-0954.531.38%
2021-06-0853.430.45%
2021-06-0752.328.33%
2021-06-0451.528.78%
2021-06-0352.728.94%
2021-06-0250.727.84%
2021-06-0151.627.95%
2021-05-3151.628.30%
2021-05-2850.828.58%
2021-05-2750.028.90%
2021-05-2649.6529.06%
2021-05-2549.3528.22%

合晶熱門網頁

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,如本網站對資料內容錯誤﹑更新延誤不負任何責任。