本益成長比: 1.7  總報酬本益比: 0.588  合理價格(本益比法): 19.97  合理價格(ROE法): 28.7
晶采光電科技

股價漲跌幅

202220212020
晶采光電科技3.0%25.0%-10.0%
00503.83%50.48%14.17%


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26.2726.4426.5122.7025.52
營業利益率17.1817.6216.9213.4214.18
折舊負擔比率2.702.672.002.693.59
稅前淨利率17.1917.4818.7513.8213.95
股東權益報酬率14.6416.5019.3213.4613.04
資產報酬率11.9713.5615.6810.9210.50
本業收入比100.00100.9090.1497.17101.81
業外獲益比0.00-0.909.862.83-1.81
無形資產佔淨值比0.050.050.050.000.00




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

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營業毛利率25.5626.8026.4823.2626.0129.2325.1926.76
營業利益率17.0918.5715.8515.7315.9220.7014.7619.93
折舊負擔比率2.042.132.753.072.832.093.123.10
稅前淨利率18.4619.1421.7215.3215.6420.0016.6315.42
股東權益報酬率4.104.154.413.083.425.553.073.16
資產報酬率3.273.333.562.552.674.262.532.61
本業收入比92.0096.9772.63103.33103.03103.4889.06129.23
業外獲益比7.003.0327.37-3.33-1.52-3.4810.94-29.23
無形資產佔淨值比0.000.000.000.050.050.050.050.05




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)362357266223220
自由現金流量(百萬)161118152121112
稅後淨利(百萬)244265298200184




現金流量-近8季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營運現金流量(百萬)16138810110156103119
自由現金流量(百萬)128276-15278266-16
稅後淨利(百萬)7980785154895051




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)17751912194617851586
營業利益(百萬)305337329240225
稅後淨利(百萬)244265298200184
EPS(完全稀釋)2.032.222.461.661.54
營業收入成長率(%)-7.17-1.759.0212.555.10
營業利益成長率(%)-9.502.4337.086.6728.57
稅後淨利成長率(%)-7.92-11.0749.008.7031.43
EPS成長率(%)-8.56-9.7648.197.7940.00




成長能力-近4季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營業收入(百萬)540516436391424575385420
營業利益(百萬)92966962681195784
稅後淨利(百萬)7980785154895051
EPS(完全稀釋)0.670.680.660.430.460.750.430.43
去年同期營業收入成長率(%)27.36-10.2613.25-6.90----
去年同期營業利益成長率(%)35.29-19.3321.05-26.19----
去年同期稅後淨利成長率(%)46.30-10.1156.000.00----
去年同期EPS成長率(%)45.65-9.3353.490.00----
較上季營業收入成長率(%)4.6518.3511.51-7.78-26.2649.35-8.33-
較上季營業利益成長率(%)-4.1739.1311.29-8.82-42.86108.77-32.14-
較上季稅後淨利成長率(%)-1.252.5652.94-5.56-39.3378.00-1.96-
較上季EPS成長率(%)-1.473.0353.49-6.52-38.6774.420.00-




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(%)
2021/124.5625.8914.1
2021/1110.5436.0513.01
2021/109.1550.8310.96
2021/9-19.1810.127.83
2021/8-9.5929.997.58
2021/75.3240.624.69

稅前淨利較去年同期

2021Q3(百萬)2020Q3(百萬)YoY(%)
100.066.051.515
2021Q2(百萬)2020Q2(百萬)YoY(%)
99.0115.0-13.91
2021Q1(百萬)2020Q1(百萬)YoY(%)
95.064.048.437

EPS較上季

2021Q3(元)2021Q2(元)比率
0.670.68-0.014

應收帳周轉率和存貨周轉率-近5年

20202019201820172016
應收帳款周轉率8.998.058.178.737.58
存貨周轉率3.813.894.074.093.76




應收帳周轉率和存貨周轉率-近8季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
應收帳款周轉率2.172.232.252.061.832.451.901.87
存貨周轉率0.830.920.920.920.911.080.790.85




償債能力-近5年

20202019201820172016
負債比0.200.170.190.190.19
金融負債(百萬)00000
營業收入淨額(百萬)17751912194617851586
利息保障倍數463.43849.060.000.000.00
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

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
負債比0.200.210.190.200.150.280.180.17
金融負債(百萬)00000000
營業收入淨額(百萬)540516436391424575385420
利息保障倍數207.36192.44172.65133.87598.782674.401164.09926.21
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)17751912194617851586
推銷費用(百萬)4251484839
管理費用(百萬)888610483108
研究發展費(百萬)3233323533
推銷費用率(%)2.372.672.472.692.46
管理費用率(%)4.964.505.344.656.81
研究發展費用率(%)1.801.731.641.962.08




成本指標-近8季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營業收入淨額(百萬)540516436391424575385420
推銷費用(百萬)1110101010111110
管理費用(百萬)2724291225302113
研究發展費(百萬)89888887
推銷費用率(%)2.041.942.292.562.361.912.862.38
管理費用率(%)5.004.656.653.075.905.225.453.10
研究發展費用率(%)1.481.741.832.051.891.392.081.67




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
OOXOOXOXOX
18年11.83億86.09%20.33%0.0%18.43%218百萬16.4%

融資使用率

日期股價融資使用率
2022-01-1726.07.08%
2022-01-1425.757.26%
2022-01-1326.06.82%
2022-01-1226.056.90%
2022-01-1125.87.12%
2022-01-1026.17.07%
2022-01-0725.26.81%
2022-01-0625.46.82%
2022-01-0525.36.85%
2022-01-0425.356.83%
2022-01-0325.46.64%
2021-12-3025.46.62%
2021-12-2925.66.68%
2021-12-2825.66.55%
2021-12-2725.56.25%
2021-12-2425.055.83%
2021-12-2325.05.57%
2021-12-2225.055.36%
2021-12-2125.055.35%
2021-12-2025.055.26%
2021-12-1725.055.20%
2021-12-1625.155.18%
2021-12-1525.25.24%
2021-12-1424.955.29%
2021-12-1325.155.15%
2021-12-1025.15.08%
2021-12-0925.14.83%
2021-12-0825.14.80%
2021-12-0725.14.66%
2021-12-0625.054.64%
2021-12-0325.04.69%
2021-12-0224.854.70%
2021-12-0124.754.40%
2021-11-3024.654.62%
2021-11-2924.45.01%
2021-11-2624.755.13%
2021-11-2525.155.27%
2021-11-2425.15.22%
2021-11-2325.05.14%
2021-11-2225.35.12%
2021-11-1925.25.08%
2021-11-1825.04.70%
2021-11-1725.14.91%
2021-11-1625.055.12%
2021-11-1524.94.92%
2021-11-1224.85.33%
2021-11-1124.95.32%
2021-11-1024.75.38%
2021-11-0924.75.80%
2021-11-0824.75.85%
2021-11-0524.655.92%
2021-11-0424.55.96%
2021-11-0324.56.02%
2021-11-0224.356.16%
2021-11-0124.455.93%
2021-10-2924.055.76%
2021-10-2824.055.78%
2021-10-2724.05.73%
2021-10-2623.955.73%
2021-10-2523.955.67%
2021-10-2224.155.63%
2021-10-2124.35.46%
2021-10-2024.45.04%
2021-10-1924.354.64%
2021-10-1824.454.38%
2021-10-1522.254.27%
2021-10-1421.94.12%
2021-10-1321.954.12%
2021-10-1222.04.15%
2021-10-0822.34.17%
2021-10-0722.34.17%
2021-10-0622.04.16%
2021-10-0522.154.19%
2021-10-0422.154.31%
2021-10-0122.454.50%
2021-09-3022.854.52%
2021-09-2922.754.52%
2021-09-2822.94.60%
2021-09-2722.954.61%
2021-09-2423.04.64%
2021-09-2323.04.68%
2021-09-2223.04.68%
2021-09-1723.14.71%
2021-09-1623.14.71%
2021-09-1523.14.70%
2021-09-1423.154.69%
2021-09-1322.954.61%
2021-09-1022.94.59%
2021-09-0922.84.60%
2021-09-0822.94.57%