6182 合晶

EPS 年複合成長率: 26.12% (110-106)
營業利益年複合成長率: 25.78% (110-106)
本益比: 26.71
本益成長比: 1.036
總報酬本益比: 1.04
近四季EPS總合: 2.25 (0.9,0.7,0.61,0.45)
融資餘額佔股本比例：7.3%
融資使用率: 29.18%
近期收盤價: 60.1 (2022-05-17)
技術線型
股利政策 (現金股利有部份來自資本公積要注意，但是如果是只有很少比例是來自資本公積而且是有計劃性是可以的，因為這樣可以降低股東權益，提升ROE)

大家也找了
大家也看了

股價漲跌幅

	2022	2021	2020
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

	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
營業毛利率	34.99	27.14	34.68	37.10	23.98	7.13	19.66	5.38	9.80	2.13
營業利益率	19.24	9.89	17.00	24.32	9.91	-8.78	3.45	-11.00	-7.96	-16.77
折舊負擔比率	13.05	15.33	12.30	9.45	13.72	16.70	17.88	16.79	18.49	20.41
稅前淨利率	18.07	12.55	20.19	25.82	7.44	-27.28	-0.15	-14.01	-11.19	-18.35
股東權益報酬率	10.37	5.31	10.20	20.06	6.07	-24.96	-0.45	-12.21	-9.25	-11.35
資產報酬率	6.63	3.68	6.79	13.33	4.07	-9.15	0.94	-3.83	-2.69	-3.97
本業收入比	106.47	78.76	84.19	94.23	133.33	32.18	-2312.50	78.56	71.26	91.35
業外獲益比	-6.47	21.14	15.81	5.77	-33.33	67.82	2412.50	21.44	28.90	8.65
無形資產佔淨值比	0.18	0.22	0.11	0.04	0.00	0.00	0.00	0.00	0.00	0.00

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

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營業毛利率	43.32	39.10	39.46	32.31	27.51	26.87	25.86	31.88	23.72	21.83	34.98	37.35	42.40	40.12	39.14	37.31	30.91
營業利益率	28.33	20.63	22.91	18.90	13.62	7.48	8.07	15.87	8.16	5.37	12.02	19.55	28.16	27.20	28.17	22.85	17.80
稅前淨利率	28.87	20.41	21.72	16.97	12.10	8.15	22.30	13.34	6.11	4.82	31.48	18.19	25.44	23.85	37.40	24.75	14.64
本業收入比	98.06	101.00	105.43	111.40	112.59	91.82	36.12	118.95	133.02	111.90	38.18	107.51	110.70	113.93	75.36	92.28	121.85
業外獲益比	1.82	-1.00	-5.43	-11.40	-12.59	8.18	63.88	-18.95	-33.96	-11.90	61.82	-7.51	-10.70	-14.11	24.64	7.72	-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)

	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
營運現金流量(百萬)	2682	1706	2250	2521	1820	1083	934	771	245	-155
自由現金流量(百萬)	808	-1454	-380	-1359	1089	1163	376	335	-1045	-1371
稅後淨利(百萬)	1051	519	1232	1909	301	-1488	27	-743	-426	-664

現金流量-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營運現金流量(百萬)	840	1189	535	609	350	58	557	656	435	780	578	543	350	980	642	697	202
自由現金流量(百萬)	79	524	75	192	17	-895	-263	-225	-70	-306	-41	206	-239	162	-764	947	-1704
稅後淨利(百萬)	487	361	311	228	151	96	171	151	101	64	308	380	480	524	683	460	242

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)

	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
營收(百萬)	10341	7422	7677	9205	6377	5401	5368	5758	5446	4600
營業利益(百萬)	1990	734	1305	2239	632	-474	185	-634	-434	-771
稅後淨利(百萬)	1051	519	1232	1909	301	-1488	27	-743	-426	-664
EPS(完全稀釋)	2.01	1.01	2.40	3.77	0.63	-3.55	0.07	-2.15	-1.40	0.00
營收成長率(%)	39.33	-3.32	-16.60	44.35	18.07	0.61	-6.77	5.73	18.39	N/A
營業利益成長率(%)	171.12	-43.75	-41.72	254.27	N/A	N/A	N/A	N/A	N/A	N/A
稅後淨利成長率(%)	102.50	-57.87	-35.46	534.22	120.23	N/A	103.63	N/A	N/A	N/A
EPS成長率(%)	99.01	-57.92	-36.34	498.41	N/A	N/A	N/A	N/A	N/A	N/A

成長能力-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收(百萬)	3038	2933	2629	2483	2296	1952	1876	1861	1733	1746	1748	2052	2130	2347	2593	2199	2066
營業利益(百萬)	860	605	602	469	313	146	151	295	141	94	210	401	600	638	731	502	368
稅後淨利(百萬)	487	361	311	228	151	96	171	151	101	64	308	380	480	524	683	460	242
EPS(完全稀釋)	0.90	0.70	0.61	0.45	0.29	0.19	0.33	0.30	0.20	0.13	0.60	0.74	0.94	1.04	1.34	0.95	0.51
去年同期營收成長率(%)	32.32	50.26	40.14	33.42	32.49	11.80	7.32	-9.31	-18.64	-25.61	-32.59	-6.68	3.10	0.00	0.00	0.00	-
去年同期營業利益成長率(%)	174.76	314.38	298.68	58.98	121.99	55.32	-28.10	-26.43	-76.50	-85.27	-71.27	-20.12	63.04	0.00	0.00	0.00	-
去年同期稅後淨利成長率(%)	222.52	276.04	81.87	50.99	49.50	50.00	-44.48	-60.26	-78.96	-87.79	-54.90	-17.39	98.35	0.00	0.00	0.00	-
去年同期EPS成長率(%)	210.34	268.42	84.85	50.00	45.00	46.15	-45.00	-59.46	-78.72	-87.50	-55.22	-22.11	84.31	0.00	0.00	0.00	-
較上季營收成長率(%)	3.58	11.56	5.88	8.14	17.62	4.05	0.81	7.39	-0.74	-0.11	-14.81	-3.66	-9.25	-9.49	17.92	6.44	0.00
較上季營業利益成長率(%)	42.15	0.50	28.36	49.84	114.38	-3.31	-48.81	109.22	50.00	-55.24	-47.63	-33.17	-5.96	-12.72	45.62	36.41	0.00
較上季稅後淨利成長率(%)	34.90	16.08	36.40	50.99	57.29	-43.86	13.25	49.50	57.81	-79.22	-18.95	-20.83	-8.40	-23.28	48.48	90.08	0.00
較上季EPS成長率(%)	28.57	14.75	35.56	55.17	52.63	-42.42	10.00	50.00	53.85	-78.33	-18.92	-21.28	-9.62	-22.39	41.05	86.27	0.00

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	-4.83	20.15	29.61	2019/12	-2.18	-20.07	-16.95
2022/3	4.73	26.52	33.01	2019/11	-4.77	-27.42	-16.7
2022/1~2	-2.84	36.63	36.62	2019/10	0.13	-32.76	-15.62
2021/12	0.27	52.72	39.32	2019/9	0.04	-32.03	-13.41
2021/11	3.44	47.27	38.04	2019/8	2.46	-31.46	-10.7
2021/10	6.06	50.06	37.02	2019/7	-13.02	-32.3	-7.2
2021/9	2.42	46.2	35.49	2019/6	-5.47	-13.74	-2.18
2021/8	4.71	45.25	34.13	2019/5	6.32	-6.5	0.36
2021/7	2.55	30.81	32.53	2019/4	-11.24	-4.8	2.24
2021/6	-1.34	34.34	32.84	2019/3	8.06	1.18	4.62
2021/5	1.0	31.54	32.54	2019/1~2	-3.28	6.55	6.54
2021/4	0.2	34.4	32.81	2018/12	-11.17	17.55	44.05
2021/3	15.26	31.06	32.24	2018/11	-11.77	43.34	46.73
2021/1~2	-6.4	32.92	32.91	2018/10	1.2	61.67	47.08
2020/12	-3.31	17.29	-3.28	2018/9	0.89	59.87	45.39
2020/11	5.4	18.66	-4.88	2018/8	1.21	49.58	43.5
2020/10	3.33	7.2	-6.92	2018/7	10.82	60.69	42.53
2020/9	1.75	3.88	-8.33	2018/6	2.45	38.1	39.37
2020/8	-5.69	2.13	-9.68	2018/5	8.25	43.72	39.66
2020/7	5.32	10.97	-11.16	2018/4	-5.65	38.37	38.59
2020/6	-3.39	-8.35	-14.22	2018/3	13.51	36.6	38.66
2020/5	3.2	-10.32	-15.34	2018/1~2	-2.82	39.84	39.84
2020/4	-2.28	-7.6	-16.59	2017/12	8.31	43.97	18.63
2020/3	12.98	-16.08	-19.36	2017/11	-0.49	28.46	16.55
2020/1~2	0.07	-21.11	-21.1	2017/10	0.08	28.51	15.45

稅前淨利較去年同期

2022Q1(百萬)	2021Q1(百萬)	YoY(%)
877.0	278.0	215.46
2021Q4(百萬)	2020Q4(百萬)	YoY(%)
599.0	159.0	276.72
2021Q3(百萬)	2020Q3(百萬)	YoY(%)
571.0	418.0	36.602

EPS較上季

2022Q1(元)	2021Q4(元)	比率
0.9	0.7	0.2857

應收帳周轉率和存貨周轉率-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
應收帳款周轉率	4.63	4.20	4.03	4.79	3.98	3.68	3.30	3.39	3.69	3.53
存貨周轉率	2.88	2.44	2.44	3.27	2.53	2.00	1.70	2.26	2.02	1.95

應收帳周轉率和存貨周轉率-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1
應收帳款周轉率	1.13	1.18	1.15	1.12	1.12	1.13	1.13	1.10	1.02
存貨周轉率	0.71	0.77	0.73	0.78	0.75	0.66	0.69	0.63	0.64

償債能力-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
負債比	0.39	0.44	0.42	0.34	0.39	0.60	0.58	0.59	0.61	0.61
金融負債(百萬)	6778	7428	6349	3865	3879	5818	6411	7361	8502	8634
營收淨額(百萬)	10341	7422	7677	9205	6377	5401	5368	5758	5446	4600
利息保障倍數	11.45	5.95	13.27	21.93	3.94	-6.47	0.96	-2.73	-2.12	-4.07
長期銀行借款占稅後淨利比	3.96	8.97	3.40	1.33	0.30	97.89	97.89	0.00	0.00	0.00

成本指標-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
營收淨額(百萬)	10341	7422	7677	9205	6377	5401	5368	5758	5446	4600
推銷費用(百萬)	272	214	208	206	189	168	181	177	259	193
管理費用(百萬)	671	690	825	625	425	411	421	445	417	423
研發費(百萬)	687	373	323	345	283	280	269	320	290	254
推銷費用率(%)	2.63	2.88	2.71	2.24	2.96	3.11	3.37	3.07	4.76	4.20
管理費用率(%)	6.49	9.30	10.75	6.79	6.66	7.61	7.84	7.73	7.66	9.20
研發費用率(%)	6.64	5.03	4.21	3.75	4.44	5.18	5.01	5.56	5.33	5.52

成本指標-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收淨額(百萬)	3038	2933	2629	2483	2296	1952	1876	1861	1733	1746	1748	2052	2130	2347	2593	2199	2066
推銷費用(百萬)	61	82	63	61	67	57	51	60	46	49	54	53	52	58	55	49	44
管理費用(百萬)	189	214	169	146	143	206	187	154	144	170	258	230	168	169	136	184	136
研發費(百萬)	206	246	203	129	109	114	97	83	78	67	89	83	84	90	87	83	85
推銷費用率(%)	2.01	2.80	2.40	2.46	2.92	2.92	2.72	3.22	2.65	2.81	3.09	2.58	2.44	2.47	2.12	2.23	2.13
管理費用率(%)	6.22	7.30	6.43	5.88	6.23	10.55	9.97	8.28	8.31	9.74	14.76	11.21	7.89	7.20	5.24	8.37	6.58
研發費用率(%)	6.78	8.39	7.72	5.20	4.75	5.84	5.17	4.46	4.50	3.84	5.09	4.04	3.94	3.83	3.36	3.77	4.11

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	O	O	X	O	O	O	O	X	O	O
	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 -	60.1	29.18%
2022-05-16	58.6	29.09%
2022-05-13	59.7	28.25%
2022-05-12	55.5	28.75%
2022-05-11	56.9	28.91%
2022-05-10	58.0	28.47%
2022-05-09	56.6	28.20%
2022-05-06	55.5	29.11%
2022-05-05	57.8	28.80%
2022-05-04	55.6	28.67%
2022-05-03	55.5	27.94%
2022-04-29	54.3	27.88%
2022-04-28	54.7	27.87%
2022-04-27	53.8	27.66%
2022-04-26	54.7	29.08%
2022-04-25	54.2	29.06%
2022-04-22	57.9	30.80%
2022-04-21	59.9	30.71%
2022-04-20	58.9	30.57%
2022-04-19	59.3	30.32%
2022-04-18	59.0	29.97%
2022-04-15	58.4	29.90%
2022-04-14	60.8	30.76%
2022-04-13	62.4	30.03%
2022-04-12	60.9	30.22%
2022-04-11	62.6	29.83%
2022-04-08	68.0	30.61%
2022-04-07	68.0	30.44%
2022-04-06	69.4	30.51%
2022-04-01	69.0	30.45%
2022-03-31	68.9	30.26%
2022-03-30	69.8	29.93%
2022-03-29	70.0	29.38%
2022-03-28	70.5	28.88%
2022-03-25	71.1	28.06%
2022-03-24	76.3	28.18%
2022-03-23	79.0	26.19%
2022-03-22	77.2	26.29%
2022-03-21	75.8	26.62%
2022-03-18	75.3	26.99%
2022-03-17	74.9	27.01%
2022-03-16	70.4	28.05%
2022-03-15	70.2	28.13%
2022-03-14	72.5	28.35%
2022-03-11	71.4	27.86%
2022-03-10	71.7	27.78%
2022-03-09	68.6	28.01%
2022-03-08	68.1	27.60%
2022-03-07	72.0	28.55%
2022-03-04	76.5	27.95%
2022-03-03	77.4	28.27%
2022-03-02	76.3	27.88%
2022-03-01	75.2	27.77%
2022-02-25	72.4	28.16%
2022-02-24	71.5	28.05%
2022-02-23	75.8	28.75%
2022-02-22	74.9	28.81%
2022-02-21	77.3	29.05%
2022-02-18	78.3	29.03%
2022-02-17	77.0	29.36%
2022-02-16	78.1	29.07%
2022-02-15	77.8	28.95%
2022-02-14	77.8	28.71%
2022-02-11	79.7	28.26%
2022-02-10	78.1	28.19%
2022-02-09	74.7	29.97%
2022-02-08	73.0	29.67%
2022-02-07	73.4	29.49%
2022-01-26	76.8	27.50%
2022-01-25	75.4	27.98%
2022-01-24	75.3	28.48%
2022-01-21	73.1	28.88%
2022-01-20	77.6	29.89%
2022-01-19	77.1	29.96%
2022-01-18	78.6	29.95%
2022-01-17	79.3	30.21%
2022-01-14	78.1	29.62%
2022-01-13	79.6	28.30%
2022-01-12	78.2	28.99%
2022-01-11	78.3	28.66%
2022-01-10	80.0	28.76%
2022-01-07	78.5	29.57%
2022-01-06	82.9	32.09%
2022-01-05	82.5	32.02%
2022-01-04	85.5	32.75%
2022-01-03	84.8	32.39%
2021-12-30	85.5	32.16%
2021-12-29	85.0	32.44%
2021-12-28	84.2	32.65%
2021-12-27	84.7	32.90%
2021-12-24	82.5	33.17%
2021-12-23	83.2	33.07%
2021-12-22	81.0	32.08%
2021-12-21	81.2	31.60%
2021-12-20	82.2	31.46%
2021-12-17	82.4	31.74%
2021-12-16	84.5	31.74%
2021-12-15	81.8	30.88%
2021-12-14	81.6	30.21%
2021-12-13	82.8	31.73%
2021-12-10	84.9	33.22%
2021-12-09	84.6	32.66%
2021-12-08	88.4	36.35%
2021-12-07	84.3	32.74%
2021-12-06	83.3	32.78%
2021-12-03	86.5	34.04%
2021-12-02	85.4	33.86%
2021-12-01	86.7	33.30%
2021-11-30	81.8	33.87%
2021-11-29	84.9	33.95%
2021-11-26	77.2	32.54%
2021-11-25	79.7	33.22%
2021-11-24	76.4	30.92%
2021-11-23	69.5	30.85%
2021-11-22	71.2	30.72%
2021-11-19	67.3	28.41%
2021-11-18	67.7	28.67%
2021-11-17	68.9	28.60%
2021-11-16	68.2	29.07%
2021-11-15	67.4	26.65%
2021-11-12	66.8	27.08%
2021-11-11	68.6	29.89%
2021-11-10	69.6	29.16%
2021-11-09	68.3	27.80%
2021-11-08	66.6	26.37%
2021-11-05	66.3	26.87%
2021-11-04	64.7	26.07%
2021-11-03	64.1	25.79%
2021-11-02	65.5	25.37%
2021-11-01	68.0	26.25%
2021-10-29	64.2	25.44%
2021-10-28	61.6	26.32%
2021-10-27	62.1	26.80%
2021-10-26	61.2	26.67%
2021-10-25	61.6	27.15%
2021-10-22	62.0	26.15%
2021-10-21	60.5	25.53%
2021-10-20	58.3	25.55%
2021-10-19	57.1	25.69%
2021-10-18	56.8	25.04%
2021-10-15	58.8	24.80%
2021-10-14	55.1	26.13%
2021-10-13	54.9	26.17%
2021-10-12	57.7	26.40%
2021-10-08	61.3	25.85%
2021-10-07	62.1	24.77%
2021-10-06	58.5	25.30%
2021-10-05	60.4	24.31%
2021-10-04	58.2	24.79%
2021-10-01	60.5	24.74%
2021-09-30	63.6	25.55%
2021-09-29	63.2	25.60%
2021-09-28	67.1	25.63%
2021-09-27	68.1	25.68%
2021-09-24	69.0	25.95%
2021-09-23	69.6	26.37%
2021-09-22	69.3	24.03%
2021-09-17	69.4	24.37%
2021-09-16	69.0	23.99%
2021-09-15	67.1	23.88%
2021-09-14	68.1	23.90%
2021-09-13	68.3	23.76%
2021-09-10	69.3	23.60%
2021-09-09	67.0	23.53%
2021-09-08	65.0	23.88%
2021-09-07	68.6	24.17%
2021-09-06	70.6	24.13%
2021-09-03	72.0	24.65%
2021-09-02	68.8	24.65%
2021-09-01	70.7	23.48%
2021-08-31	70.4	23.96%
2021-08-30	69.6	24.27%
2021-08-27	68.7	23.92%
2021-08-26	70.2	22.50%
2021-08-25	68.7	25.61%
2021-08-24	64.6	22.88%
2021-08-23	64.9	23.01%
2021-08-20	62.0	23.15%
2021-08-19	60.0	22.52%
2021-08-18	60.3	22.96%
2021-08-17	56.0	23.17%
2021-08-16	59.2	23.69%
2021-08-13	59.8	24.15%
2021-08-12	63.0	24.99%
2021-08-11	63.0	24.63%
2021-08-10	62.7	25.25%
2021-08-09	65.5	25.82%
2021-08-06	69.3	27.12%
2021-08-05	71.6	27.53%
2021-08-04	69.7	28.12%
2021-08-03	69.0	27.66%
2021-08-02	68.7	27.39%
2021-07-30	69.8	26.93%
2021-07-29	71.8	26.89%
2021-07-28	67.6	27.47%
2021-07-27	71.7	29.37%
2021-07-26	71.2	27.73%
2021-07-23	67.9	28.60%
2021-07-22	69.3	29.00%
2021-07-21	66.4	29.40%
2021-07-20	65.1	29.13%
2021-07-19	67.1	28.82%
2021-07-16	65.1	28.71%
2021-07-15	65.5	28.82%
2021-07-14	66.5	29.19%
2021-07-13	67.1	29.13%
2021-07-12	67.7	28.81%
2021-07-09	63.9	30.47%
2021-07-08	64.2	30.79%
2021-07-07	65.7	30.35%
2021-07-06	60.7	32.90%
2021-07-05	62.0	33.35%
2021-07-02	61.3	32.97%
2021-07-01	58.8	32.22%
2021-06-30	61.1	34.86%
2021-06-29	62.0	35.19%
2021-06-28	61.0	33.07%
2021-06-25	60.9	33.90%
2021-06-24	62.8	36.56%
2021-06-23	64.5	37.91%
2021-06-22	59.6	31.93%
2021-06-21	59.2	31.59%
2021-06-18	58.0	32.29%
2021-06-17	56.5	30.76%
2021-06-16	53.2	31.01%
2021-06-15	54.5	32.41%
2021-06-11	53.7	31.91%
2021-06-10	55.1	32.02%
2021-06-09	54.5	31.38%
2021-06-08	53.4	30.45%
2021-06-07	52.3	28.33%
2021-06-04	51.5	28.78%
2021-06-03	52.7	28.94%
2021-06-02	50.7	27.84%
2021-06-01	51.6	27.95%
2021-05-31	51.6	28.30%
2021-05-28	50.8	28.58%
2021-05-27	50.0	28.90%
2021-05-26	49.65	29.06%
2021-05-25	49.35	28.22%