| 3227 |
北城證券研發部提供 非經同意不得轉載 本刊內容僅供參考 投資人應謹慎考量投資風險 本公司不負任何法律責任 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| 3227 原相 |
實收資本額 |
1492 (百萬) |
|
|
|
|
|
|
|
|
|
| 市 場
別 |
OTC |
上 櫃 日 期 |
2006/05/04 |
|
|
|
|
|
|
|
|
|
| 發 言
人 |
羅美煒 |
電 話 |
03-5795317 |
|
|
|
|
|
|
|
|
|
| 地 址 |
新竹科學園區新竹縣創新一路五號五樓 |
|
|
|
|
|
|
|
|
|
| 產 業
別 |
電子上游-IC-設計 |
|
|
|
|
|
|
|
|
|
| 主要產品 |
銷貨收入96.69%(互補金氧半導體影像感測積體電路之研究、開發、設計、生產及銷售) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2025/5/2 股價 |
218.00 |
法人買賣超合計(近一日) |
賣超 -42.124 張 |
|
|
|
|
|
|
|
|
|
| 2025/5/2
漲跌 |
4.00
|
法人買賣超合計(近一週) |
賣超 -1516.73 張 |
|
|
|
|
|
|
|
|
|
| 2025/5/2
漲跌幅 |
1.87
|
法人買賣超合計(近一月) |
賣超 -773.02 張 |
|
|
|
|
|
|
|
|
|
| 券 資 比 |
2.27
|
|
投信連2賣 |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 最新股利發放 |
股東會日期 |
現金股利(元) |
股票股利(元) |
除權日 |
除息日 |
殖利率 |
|
|
|
|
|
|
|
| 2023/05/26 |
6.00 |
0.10 |
2012/08/23 |
2023/07/18 |
2.75% |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 股利年度 |
股東會日期 |
現金股利(元) |
股票股利(元) |
除權日 |
除息日 |
扣抵率(%) |
殖利率 |
股利殖利率 |
現金殖利率 |
|
|
|
|
| 2024 |
2025/05/28 |
10.00 |
0.00 |
|
|
|
4.59% |
0% |
4.59% |
|
|
|
|
| 2023 |
2024/05/31 |
4.52 |
0.00 |
|
2024/07/09 |
|
2.07% |
0% |
2.07% |
|
|
|
|
| 2022 |
2023/05/26 |
6.00 |
0.00 |
|
2023/07/18 |
|
2.75% |
0% |
2.75% |
|
|
|
|
| 2021 |
2022/05/27 |
9.00 |
0.00 |
|
2022/07/18 |
|
4.13% |
0% |
4.13% |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 機構估稅後EPS |
13.76 |
K(9) |
70.78 |
|
技術面 |
技術面 |
基本面 |
基本面 |
籌碼面 |
|
|
|
|
| 淨值(元) |
76.99 |
D(9) |
71.68 |
評分表 |
(短線) |
(中長線) |
(安全性) |
(成長性) |
|
|
|
|
| 預估本益比 |
15.84 |
周K(9) |
32.46 |
|
0.8 |
1.6 |
1.6 |
1.2 |
0 |
|
|
|
|
| 股價淨值比 |
2.83 |
周D(9) |
30.45 |
綜合評分: |
5.2 |
建議: |
列入追踪 |
目標價: |
250.7 |
|
|
|
|
| 月線乖離率 |
7.18 |
季線乖離率 |
-9.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
2025/4/2 |
2025/4/11 |
2025/4/18 |
2025/4/25 |
2025/5/2 |
20*PE |
275.95 |
3*PB |
231.10 |
|
|
|
|
| 股價 |
237.00 |
194.50 |
200.50 |
217.00 |
218.00 |
15*PE |
206.96 |
2*PB |
154.06 |
|
|
|
|
| 成交量(千股) |
8,113 |
9,656 |
16,344 |
17,570 |
16,584 |
10*PE |
137.97 |
1*PB |
77.03 |
|
|
|
|
| 資餘 |
5,648 |
4,079 |
3,925 |
4,249 |
4,176 |
5*PE |
68.99 |
0.5*PB |
38.52 |
|
|
|
|
| 券餘 |
156 |
64 |
81 |
68 |
95 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 季IFRS財報(損益單季) |
202501 |
202404 |
202403 |
202402 |
202401 |
202304 |
202303 |
202302 |
|
|
|
|
| 營業收入淨額(千) |
|
2,303,021
|
2,264,183
|
2,044,655
|
1,750,414
|
1,768,790
|
1,594,134
|
1,394,498
|
|
|
|
|
| 營業成本(千) |
|
840,012
|
843,436
|
742,808
|
748,973
|
710,517
|
648,289
|
627,917
|
|
|
|
|
| 營業毛利(千) |
|
1,463,009
|
1,420,747
|
1,301,847
|
1,001,441
|
1,058,273
|
945,845
|
766,581
|
|
|
|
|
| 營業費用(千) |
|
948,652
|
908,911
|
834,398
|
769,915
|
699,192
|
709,082
|
680,717
|
|
|
|
|
| 營業利益(千) |
|
514,357
|
544,231
|
467,449
|
231,526
|
370,082
|
236,763
|
85,864
|
|
|
|
|
| 營業外收入及支出(千) |
|
111,149
|
-11,310 |
88,248
|
101,381
|
-57,350 |
101,296
|
143,885
|
|
|
|
|
| 稅前純益(千) |
|
625,506
|
532,921
|
555,697
|
332,907
|
312,732
|
338,059
|
229,749
|
|
|
|
|
| 所得稅(千) |
|
77,393
|
65,700
|
68,603
|
41,744
|
35,364
|
39,078
|
11,685
|
|
|
|
|
| 稅後純益(千) |
|
548,113
|
467,221
|
487,094
|
291,163
|
277,368
|
298,981
|
218,064
|
|
|
|
|
| 其他綜合損益(千) |
|
-233,348 |
85,490
|
200,209
|
149,562
|
108,555
|
-7,576 |
110,795
|
|
|
|
|
| 綜合損益(千) |
|
314,765
|
552,711
|
687,303
|
440,725
|
385,923
|
291,405
|
328,859
|
|
|
|
|
| 原始每股稅前盈餘(元) |
|
4.19
|
3.57
|
3.72
|
2.27
|
2.14
|
2.31
|
1.57
|
|
|
|
|
| 原始每股稅後盈餘(元) |
|
3.74
|
3.21
|
3.26
|
1.98
|
1.90
|
2.05
|
1.49
|
|
|
|
|
| 毛利率(%) |
|
63.53
|
62.75
|
63.67
|
57.21
|
59.83
|
59.33
|
54.97
|
|
|
|
|
| 營業利益率(%) |
|
22.33
|
24.04
|
22.86
|
13.23
|
20.92
|
14.85
|
6.16
|
|
|
|
|
| 稅後純益率(%) |
|
23.80
|
20.64
|
23.82
|
16.63
|
15.68
|
18.76
|
15.64
|
|
|
|
|
| 稅後權益報酬率(%) |
|
4.82
|
4.32
|
4.83
|
2.97
|
2.86
|
3.21
|
2.43
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 月營收 |
單月營收(千) |
累計營收(千) |
單月MoM |
單月YoY |
累計YoY |
累計稅前EPS |
備註 |
近3月營收(千) |
近3月年成長 |
|
|
|
|
| 202504 |
0 |
0 |
0.00
|
0.00
|
0.00
|
|
|
0 |
0 |
|
|
|
|
| 202503 |
795,139 |
2,348,762 |
5.60
|
32.87
|
34.18
|
|
|
2,348,762
|
34.18 |
|
|
|
|
| 202502 |
752,997 |
1,553,623 |
-5.95 |
40.64
|
34.87
|
|
|
2,340,408
|
33.83 |
|
|
|
|
| 202501 |
800,626 |
800,626 |
1.76
|
29.86
|
29.86
|
|
創近一年新高 |
2,354,744
|
31.26 |
|
|
|
|
| 202412 |
786,785 |
8,362,273 |
2.54
|
31.84
|
43.08
|
13.71
|
創近一年新高 |
2,303,020
|
30.2 |
|
|
|
|
| 202411 |
767,333 |
7,575,488 |
2.46
|
32.16
|
44.36
|
|
創近一年新高 |
2,259,763
|
30.12 |
|
|
|
|
| 202410 |
748,902 |
6,808,155 |
0.72
|
26.63
|
45.87
|
|
|
2,253,935
|
34.69 |
|
|
|
|
| 202409 |
743,528 |
6,059,252 |
-2.36 |
31.67
|
48.67
|
9.52
|
|
2,264,183
|
42.03 |
|
|
|
|
| 202408 |
761,505 |
5,315,724 |
0.31
|
47.19
|
51.40
|
|
創近一年新高 |
2,242,426
|
48.44 |
|
|
|
|
| 202407 |
759,150 |
4,554,220 |
5.18
|
48.25
|
52.13
|
|
創近一年新高 |
2,164,300
|
52.6 |
|
|
|
|
| 202406 |
721,771 |
3,795,069 |
5.62
|
50.00
|
52.93
|
5.95
|
創近一年新高 |
2,044,654
|
46.62 |
|
|
|
|
| 202405 |
683,379 |
3,073,298 |
6.86
|
60.80
|
53.63
|
|
創近一年新高 |
1,921,331
|
43.91 |
|
|
|
|
| 202404 |
639,504 |
2,389,919 |
6.86
|
30.96
|
51.70
|
|
創近一年新高 |
1,773,378
|
39.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 券商代號 |
券商名稱 |
張增減 |
買張 |
賣張 |
券商代號 |
券商名稱 |
張增減 |
買張 |
賣張 |
|
|
|
|
| 9800 |
元大 |
98 |
468 |
370 |
9600 |
富邦 |
-205 |
166 |
371 |
|
|
|
|
| 1480 |
美商高盛 |
96 |
162 |
66 |
1020 |
合庫 |
-131 |
7 |
138 |
|
|
|
|
| 9200 |
凱基 |
73 |
346 |
273 |
8880 |
國泰 |
-101 |
149 |
250 |
|
|
|
|
| 1470 |
台灣摩根士丹利 |
68 |
70 |
2 |
1260 |
宏遠 |
-40 |
25 |
65 |
|
|
|
|
| 6160 |
中國信託 |
51 |
81 |
30 |
8840 |
玉山 |
-24 |
36 |
60 |
|
|
|
|
| 5850 |
統一 |
48 |
96 |
48 |
9300 |
華南永昌 |
-24 |
72 |
96 |
|
|
|
|
| 8150 |
台新 |
45 |
185 |
140 |
1440 |
美林 |
-23 |
6 |
29 |
|
|
|
|
| 8560 |
新光 |
24 |
69 |
45 |
9A00 |
永豐金 |
-22 |
101 |
123 |
|
|
|
|
| 1650 |
新加坡商瑞銀 |
24 |
50 |
26 |
8440 |
摩根大通 |
-15 |
60 |
75 |
|
|
|
|
| 5380 |
第一金 |
20 |
33 |
13 |
1040 |
臺銀證券 |
-13 |
12 |
25 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 20250416 |
台積電不給力收低22元 台股跌389點收19,468點 |
|
|
|
|
| 20250408 |
原相營收／3月7.95億元 首季業績站上近14季高點 |
|
|
|
|
| 20250401 |
聯電格芯要聯姻了？聯電否認股價仍漲、聯家軍喜洋洋 |
|
|
|
|
| 20250330 |
群益曾炎裕 挑 Switch 鏈 |
|
|
|
|
| 20250319 |
殺低台指期結算 台股收跌310點、台積電收低19元 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 個股TOP15買賣超券商籌碼統計(20日) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 1日籌碼集中度 |
1.8 |
|
10日籌碼集中度 |
-3.1 |
|
單日買賣超 |
48 |
|
|
|
| 5日籌碼集中度 |
-5.9 |
|
20日籌碼集中度 |
-3.5 |
|
累計買賣超 |
-2520 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 個股借券統計(20日) |
千張大戶統計(20週) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 單日借賣張數 |
2254 |
借券餘額 |
7337 |
千張大戶戶數 |
22 |
大戶比例 |
34.11 |
|
|
|
|
| |
|
|
|
|
|
|
|
更新日期： |
2025/5/2 17:41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
