8099 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8099 大世科 |
實收資本額 |
886 (百萬) |
|
|
|
|
|
|
|
|
|
市 場
別 |
OTC |
上 櫃 日 期 |
2004/03/29 |
|
|
|
|
|
|
|
|
|
發 言
人 |
許秋嬋 |
電 話 |
(02)25915266 |
|
|
|
|
|
|
|
|
|
地 址 |
台北市中山北路三段22號 |
|
|
|
|
|
|
|
|
|
產 業
別 |
軟體-系統整合 |
|
|
|
|
|
|
|
|
|
主要產品 |
軟體/技術服務/教育訓練40.21%、現代化資料中心25.75%、智慧終端週邊設備17.89%、通訊協作/網路/資安8.88%、其他7.27%(資訊,通訊,網路,資安,軟體產品,專業服務) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025/5/2 股價 |
73.90 |
法人買賣超合計(近一日) |
賣超 -18.007 張 |
|
|
|
|
|
|
|
|
|
2025/5/2
漲跌 |
-0.90
|
法人買賣超合計(近一週) |
買超
22.99 張 |
|
|
|
|
|
|
|
|
|
2025/5/2
漲跌幅 |
-1.20
|
法人買賣超合計(近一月) |
買超
61.83 張 |
|
|
|
|
|
|
|
|
|
券 資 比 |
0.11
|
|
|
自營連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 |
|
|
|
|
|
|
|
2023/06/15 |
1.75 |
0.50 |
2019/07/25 |
2023/07/13 |
2.37% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
2025/06/16 |
0.80 |
1.30 |
|
|
|
2.84% |
0.02% |
1.08% |
|
|
|
|
2023 |
2024/05/28 |
1.85 |
0.00 |
|
2024/07/05 |
|
2.5% |
0% |
2.5% |
|
|
|
|
2022 |
2023/06/15 |
1.75 |
0.00 |
|
2023/07/13 |
|
2.37% |
0% |
2.37% |
|
|
|
|
2021 |
2022/06/15 |
1.80 |
0.00 |
|
2022/08/09 |
|
2.44% |
0% |
2.44% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
機構估稅後EPS |
2.37 |
K(9) |
82.75 |
|
技術面 |
技術面 |
基本面 |
基本面 |
籌碼面 |
|
|
|
|
淨值(元) |
17.03 |
D(9) |
83.11 |
評分表 |
(短線) |
(中長線) |
(安全性) |
(成長性) |
|
|
|
|
預估本益比 |
31.18 |
周K(9) |
55.49 |
|
0.4 |
0.8 |
1.6 |
0.4 |
1.5 |
|
|
|
|
股價淨值比 |
4.34 |
周D(9) |
38.65 |
綜合評分: |
4.7 |
建議: |
觀望 |
目標價: |
84.99 |
|
|
|
|
月線乖離率 |
6.92 |
季線乖離率 |
-0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025/4/2 |
2025/4/11 |
2025/4/18 |
2025/4/25 |
2025/5/2 |
20*PE |
47.37 |
3*PB |
51.08 |
|
|
|
|
股價 |
69.90 |
63.40 |
73.60 |
72.50 |
73.90 |
15*PE |
35.53 |
2*PB |
34.06 |
|
|
|
|
成交量(千股) |
745 |
2,497 |
938 |
560 |
144 |
10*PE |
23.69 |
1*PB |
17.03 |
|
|
|
|
資餘 |
12,068 |
11,480 |
11,513 |
11,508 |
11,506 |
5*PE |
11.84 |
0.5*PB |
8.51 |
|
|
|
|
券餘 |
15 |
0 |
17 |
14 |
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
季IFRS財報(損益單季) |
202501 |
202404 |
202403 |
202402 |
202401 |
202304 |
202303 |
202302 |
|
|
|
|
營業收入淨額(千) |
|
1,115,619
|
968,779
|
939,616
|
906,212
|
1,120,267
|
1,017,803
|
985,350
|
|
|
|
|
營業成本(千) |
|
829,249
|
734,923
|
715,936
|
696,717
|
854,159
|
798,459
|
757,370
|
|
|
|
|
營業毛利(千) |
|
286,370
|
233,856
|
223,680
|
209,495
|
266,108
|
219,344
|
227,980
|
|
|
|
|
營業費用(千) |
|
204,724
|
179,484
|
176,534
|
174,152
|
187,100
|
175,924
|
177,026
|
|
|
|
|
營業利益(千) |
|
81,646
|
54,372
|
47,146
|
35,343
|
79,008
|
43,420
|
50,954
|
|
|
|
|
營業外收入及支出(千) |
|
6,836
|
-4,432 |
5,393
|
23,873
|
14,305
|
7,768
|
-1,599 |
|
|
|
|
稅前純益(千) |
|
88,482
|
49,940
|
52,539
|
59,216
|
93,313
|
51,188
|
49,355
|
|
|
|
|
所得稅(千) |
|
17,940
|
9,628
|
8,819
|
9,422
|
16,409
|
10,007
|
9,678
|
|
|
|
|
稅後純益(千) |
|
70,542
|
40,312
|
43,720
|
49,794
|
76,904
|
41,181
|
39,677
|
|
|
|
|
其他綜合損益(千) |
|
1,962
|
20 |
-12 |
-131 |
-634 |
-81 |
12 |
|
|
|
|
綜合損益(千) |
|
72,504
|
40,332
|
43,708
|
49,663
|
76,270
|
41,100
|
39,689
|
|
|
|
|
原始每股稅前盈餘(元) |
|
1.00
|
0.56
|
0.59
|
0.67
|
1.05
|
0.58
|
0.56
|
|
|
|
|
原始每股稅後盈餘(元) |
|
0.80
|
0.46
|
0.49
|
0.56
|
0.87
|
0.47
|
0.45
|
|
|
|
|
毛利率(%) |
|
25.67
|
24.14
|
23.81
|
23.12
|
23.75
|
21.55
|
23.14
|
|
|
|
|
營業利益率(%) |
|
7.32
|
5.61
|
5.02
|
3.90
|
7.05
|
4.27
|
5.17
|
|
|
|
|
稅後純益率(%) |
|
6.32
|
4.16
|
4.65
|
5.49
|
6.86
|
4.05
|
4.03
|
|
|
|
|
稅後權益報酬率(%) |
|
4.79
|
2.85
|
3.00
|
3.34
|
5.39
|
3.01
|
2.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
293,376 |
893,540 |
17.43
|
-7.24 |
-1.40 |
|
|
893,540
|
-1.4 |
|
|
|
|
202502 |
249,824 |
600,164 |
-28.69 |
-3.64 |
1.73 |
|
創近一年新低 |
1,045,211
|
3.32 |
|
|
|
|
202501 |
350,340 |
350,340 |
-21.28 |
5.95 |
5.95 |
|
|
1,150,018
|
1.19 |
|
|
|
|
202412 |
445,047 |
3,930,226 |
25.50
|
5.54 |
-5.97 |
2.82 |
創近一年新高 |
1,109,294
|
-0.98 |
|
|
|
|
202411 |
354,631 |
3,478,854 |
14.54
|
-7.67 |
-7.43 |
|
|
1,073,244
|
6.78 |
|
|
|
|
202410 |
309,616 |
3,124,223 |
-24.30 |
-1.55 |
-7.40 |
|
|
1,020,826
|
-4.58 |
|
|
|
|
202409 |
408,997 |
2,814,607 |
35.33
|
33.45
|
-8.00 |
1.83 |
|
968,779
|
-4.82 |
|
|
|
|
202408 |
302,213 |
2,405,610 |
17.33
|
-32.67 |
-12.61 |
|
|
895,299
|
-17.54 |
|
|
|
|
202407 |
257,569 |
2,103,397 |
-23.23 |
-1.85 |
-8.70 |
|
創近一年新低 |
936,453
|
0.46 |
|
|
|
|
202406 |
335,517 |
1,845,828 |
-2.29 |
-10.38 |
-9.58 |
1.26 |
|
939,616
|
-4.64 |
|
|
|
|
202405 |
343,367 |
1,510,311 |
31.69
|
16.27
|
-9.41 |
|
|
920,365
|
-6.16 |
|
|
|
|
202404 |
260,732 |
1,166,944 |
-17.56 |
-17.40 |
-14.93 |
|
|
836,269
|
-18.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
7 |
10 |
3 |
1440 |
美林 |
-9 |
0 |
9 |
|
|
|
|
5380 |
第一金 |
5 |
5 |
0 |
1650 |
新加坡商瑞銀 |
-5 |
1 |
6 |
|
|
|
|
8840 |
玉山 |
4 |
4 |
0 |
8440 |
摩根大通 |
-4 |
0 |
4 |
|
|
|
|
1480 |
美商高盛 |
3 |
5 |
2 |
7000 |
兆豐 |
-3 |
0 |
3 |
|
|
|
|
7790 |
國票 |
2 |
2 |
0 |
9200 |
凱基 |
-3 |
6 |
9 |
|
|
|
|
8880 |
國泰 |
2 |
3 |
1 |
1560 |
港商野村 |
-2 |
0 |
2 |
|
|
|
|
8450 |
康和 |
2 |
2 |
0 |
6160 |
中國信託 |
-1 |
0 |
1 |
|
|
|
|
9600 |
富邦 |
2 |
5 |
3 |
9A00 |
永豐金 |
-1 |
19 |
20 |
|
|
|
|
8580 |
聯邦商銀 |
1 |
1 |
0 |
6210 |
新百王 |
0 |
0 |
0 |
|
|
|
|
9300 |
華南永昌 |
0 |
0 |
0 |
6460 |
大昌 |
0 |
1 |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20250318 |
大世科總座 劉盈秀接任 |
|
|
|
|
20250304 |
大世科2024年 EPS 2.31元 達方2.22元 |
|
|
|
|
20250303 |
大世科財報/去年獲利創新高、EPS 2.31元 總座因個人生涯規劃請辭 |
|
|
|
|
20250220 |
股市聞人吳金泉違反證交法 最高法院維持6年半徒刑定讞 |
|
|
|
|
20241025 |
大世科衝刺機器人 報捷 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
個股TOP15買賣超券商籌碼統計(20日) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1日籌碼集中度 |
-10.8 |
|
10日籌碼集中度 |
10.6 |
優 |
單日買賣超 |
-7 |
|
|
|
5日籌碼集中度 |
14.4 |
|
20日籌碼集中度 |
14.1 |
優 |
累計買賣超 |
338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
個股借券統計(20日) |
千張大戶統計(20週) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
單日借賣張數 |
607 |
借券餘額 |
642 |
千張大戶戶數 |
7 |
大戶比例 |
74.14 |
|
|
|
|
|
|
|
|
|
|
|
|
更新日期: |
2025/5/2 18:20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|