本益成長比: 0.532  總報酬本益比: 1.92  合理價格(本益比法): 2221.23  合理價格(ROE法): 596.14
立積電子

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近5年

20202019201820172016
營業毛利率35.4935.8132.6434.1033.87
營業利益率18.848.857.5910.178.49
折舊負擔比率1.292.111.361.311.53
稅前淨利率19.018.868.086.087.94
股東權益報酬率48.7515.0016.1714.5017.16
資產報酬率28.698.9910.119.2811.82
本業收入比99.1299.5993.93167.28106.98
業外獲益比0.880.416.07-67.28-6.98
無形資產佔淨值比0.520.841.110.000.00




營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近8季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營業毛利率31.9233.1337.1436.8435.3929.6330.8937.47
營業利益率16.6817.2822.6422.6616.836.486.9614.52
折舊負擔比率1.151.151.101.071.422.051.921.70
稅前淨利率15.9717.5622.2823.2017.336.496.7814.54
股東權益報酬率9.8011.0916.3018.2212.433.093.387.76
資產報酬率6.176.709.509.926.801.802.044.88
本業收入比104.3398.37101.6497.7097.10100.00101.75100.00
業外獲益比-4.331.63-1.642.302.900.00-1.750.00
無形資產佔淨值比0.530.520.520.520.611.020.840.81




現金流量-近5年 (1.避開近3年累計小於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)

20202019201820172016
營運現金流量(百萬)285229314-31239
自由現金流量(百萬)200359211-273178
稅後淨利(百萬)866191177142150




現金流量-近8季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營運現金流量(百萬)7057335-26-72486883
自由現金流量(百萬)503331-63-88213471
稅後淨利(百萬)252257329309184434596




成長能力-近5年 (營業利益和稅後淨利成長率要大於營業收入成長率)

20202019201820172016
營業收入(百萬)53502750265026662162
營業利益(百萬)1008243201271184
稅後淨利(百萬)866191177142150
EPS(完全稀釋)13.673.042.902.532.72
營業收入成長率(%)94.553.77-0.6023.3125.99
營業利益成長率(%)314.8120.90-25.8347.2813.58
稅後淨利成長率(%)353.407.9124.65-5.332.74
EPS成長率(%)349.674.8314.62-6.99-16.31




成長能力-近4季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營業收入(百萬)17351741163916841196831834824
營業利益(百萬)2893013713822015458120
稅後淨利(百萬)252257329309184434596
EPS(完全稀釋)3.984.065.264.902.960.700.741.57
去年同期營業收入成長率(%)45.07109.5196.52104.37----
去年同期營業利益成長率(%)43.78457.41539.66218.33----
去年同期稅後淨利成長率(%)36.96497.67631.11221.88----
去年同期EPS成長率(%)34.46480.00610.81212.10----
較上季營業收入成長率(%)-0.346.22-2.6740.8043.92-0.361.21-
較上季營業利益成長率(%)-3.99-18.87-2.8890.05272.22-6.90-51.67-
較上季稅後淨利成長率(%)-1.95-21.886.4767.93327.91-4.44-53.12-
較上季EPS成長率(%)-1.97-22.817.3565.54322.86-5.41-52.87-




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(%)
2021/8-15.64-38.3135.79
2021/7-24.17-23.7451.78
2021/6-9.638.5171.49
2021/5-4.1544.4191.58
2021/42.12105.77108.61
2021/39.09100.31109.63

稅前淨利較去年同期

2021Q2(百萬)2020Q2(百萬)YoY(%)
277.0207.033.816
2021Q1(百萬)2020Q1(百萬)YoY(%)
306.054.0466.66
2020Q4(百萬)2019Q4(百萬)YoY(%)
365.057.0540.35

EPS較上季

2021Q2(元)2021Q1(元)比率
3.984.06-0.019

應收帳周轉率和存貨周轉率-近5年

20202019201820172016
應收帳款周轉率5.314.134.204.605.64
存貨周轉率3.673.323.874.764.91




應收帳周轉率和存貨周轉率-近8季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
應收帳款周轉率1.221.301.271.471.431.141.101.21
存貨周轉率0.820.870.850.980.860.861.111.27




償債能力-近5年

20202019201820172016
負債比0.400.430.380.380.33
金融負債(百萬)0609200
營業收入淨額(百萬)53502750265026662162
利息保障倍數996.21178.92144.310.000.00
長期銀行借款占稅後淨利比0.000.000.000.000.00




償債能力-近8季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
負債比0.350.390.400.430.480.420.430.37
金融負債(百萬)000000600
營業收入淨額(百萬)17351741163916841196831834824
利息保障倍數1490.741843.162921.983490.05619.74120.85129.541034.16
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.00




成本指標-近5年

20202019201820172016
營業收入淨額(百萬)53502750265026662162
推銷費用(百萬)197189183150116
管理費用(百萬)180151133148158
研究發展費(百萬)514399348340274
推銷費用率(%)3.686.876.915.635.37
管理費用率(%)3.365.495.025.557.31
研究發展費用率(%)9.6114.5113.1312.7512.67




成本指標-近8季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營業收入淨額(百萬)17351741163916841196831834824
推銷費用(百萬)6571535644444450
管理費用(百萬)6761505142373939
研究發展費(百萬)132145135131136111115100
推銷費用率(%)3.754.083.233.333.685.295.286.07
管理費用率(%)3.863.503.053.033.514.454.684.73
研究發展費用率(%)7.618.338.247.7811.3713.3613.7912.14




財務健檢燈號

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
OXXOOOOOXO
6年6.32億66.57%35.28%0.0%139.24%436百萬39.2%

融資使用率

日期股價融資使用率
2021-09-17392.521.55%
2021-09-16396.522.24%
2021-09-15394.523.06%
2021-09-14397.023.98%
2021-09-13393.025.22%
2021-09-10391.525.25%
2021-09-09386.025.60%
2021-09-08378.025.87%
2021-09-07388.025.60%
2021-09-06371.524.33%
2021-09-03375.024.36%
2021-09-02365.024.50%
2021-09-01385.523.73%
2021-08-31381.023.74%
2021-08-30378.023.55%
2021-08-27371.523.66%
2021-08-26376.523.64%
2021-08-25380.023.59%
2021-08-24374.523.34%
2021-08-23375.523.55%
2021-08-20362.523.50%
2021-08-19350.024.33%
2021-08-18371.023.89%
2021-08-17356.024.48%
2021-08-16371.524.36%
2021-08-13384.024.67%
2021-08-12378.524.95%
2021-08-11370.025.71%
2021-08-10360.026.94%
2021-08-09385.526.53%
2021-08-06395.026.45%
2021-08-05394.026.48%
2021-08-04411.026.68%
2021-08-03400.526.58%
2021-08-02408.026.09%
2021-07-30400.026.30%
2021-07-29409.026.38%
2021-07-28416.025.47%
2021-07-27425.525.82%
2021-07-26448.024.52%
2021-07-23424.025.42%
2021-07-22424.024.80%
2021-07-21420.024.81%
2021-07-20427.524.90%
2021-07-19448.024.89%
2021-07-16447.024.98%
2021-07-15454.024.46%
2021-07-14463.523.64%
2021-07-13468.023.22%
2021-07-12472.023.22%
2021-07-09464.023.51%
2021-07-08471.523.57%
2021-07-07462.023.51%
2021-07-06470.023.84%
2021-07-05494.022.63%
2021-07-02486.022.79%
2021-07-01483.023.19%
2021-06-30484.523.09%
2021-06-29494.522.71%
2021-06-28513.021.01%
2021-06-25520.019.85%
2021-06-24510.020.50%
2021-06-23523.020.44%
2021-06-22502.021.85%
2021-06-21512.021.65%
2021-06-18511.022.09%
2021-06-17522.021.81%
2021-06-16508.022.26%
2021-06-15523.021.66%
2021-06-11522.021.22%
2021-06-10533.021.10%
2021-06-09533.020.60%
2021-06-08530.020.14%
2021-06-07530.020.58%
2021-06-04511.020.95%
2021-06-03522.020.54%
2021-06-02501.021.45%
2021-06-01512.021.59%
2021-05-31518.020.64%
2021-05-28507.022.02%
2021-05-27509.021.66%
2021-05-26513.020.77%
2021-05-25498.520.99%
2021-05-24478.521.67%
2021-05-21462.522.27%
2021-05-20460.522.74%
2021-05-19450.023.15%
2021-05-18464.022.88%
2021-05-17447.521.79%
2021-05-14438.022.03%