8487 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8487 愛爾達-創 |
實收資本額 |
265 (百萬) |
|
|
|
|
|
|
|
|
|
市 場
別 |
TSE |
上 市 日 期 |
2024/03/26 |
|
|
|
|
|
|
|
|
|
發 言
人 |
江瑋玲 |
電 話 |
02-23411100 |
|
|
|
|
|
|
|
|
|
地 址 |
台北市中正區中華路一段41號4樓 |
|
|
|
|
|
|
|
|
|
產 業
別 |
傳產-其他 |
|
|
|
|
|
|
|
|
|
主要產品 |
數位內容、廣告託播代理、專案及其他 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025/5/2 股價 |
80.10 |
法人買賣超合計(近一日) |
買超 0 張 |
|
|
|
|
|
|
|
|
|
2025/5/2
漲跌 |
0.10 |
法人買賣超合計(近一週) |
買超
9.91 張 |
|
|
|
|
|
|
|
|
|
2025/5/2
漲跌幅 |
0.13 |
法人買賣超合計(近一月) |
買超
46.42 張 |
|
|
|
|
|
|
|
|
|
券 資 比 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
2024/05/21 |
2.17 |
0.50 |
2022/06/23 |
2023/06/29 |
2.71% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
2025/05/20 |
5.20 |
0.00 |
|
|
|
6.49% |
0% |
6.49% |
|
|
|
|
2023 |
2024/05/21 |
4.50 |
0.00 |
|
2024/06/04 |
|
5.62% |
0% |
5.62% |
|
|
|
|
2022 |
2023/06/07 |
2.17 |
0.00 |
|
2023/06/29 |
|
2.71% |
0% |
2.71% |
|
|
|
|
2021 |
2022/05/11 |
1.10 |
0.50 |
2022/06/23 |
2022/06/23 |
|
2% |
0.01% |
1.37% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
機構估稅後EPS |
6.42 |
K(9) |
74.66 |
|
技術面 |
技術面 |
基本面 |
基本面 |
籌碼面 |
|
|
|
|
淨值(元) |
26.43 |
D(9) |
61.74 |
評分表 |
(短線) |
(中長線) |
(安全性) |
(成長性) |
|
|
|
|
預估本益比 |
12.48 |
周K(9) |
71.08 |
|
1.6 |
1.2 |
2 |
1.6 |
0.5 |
|
|
|
|
股價淨值比 |
3.03 |
周D(9) |
70.06 |
綜合評分: |
6.9 |
建議: |
列入追踪 |
目標價: |
92 |
|
|
|
|
月線乖離率 |
2.36 |
季線乖離率 |
3.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025/4/2 |
2025/4/11 |
2025/4/18 |
2025/4/25 |
2025/5/2 |
20*PE |
128.16 |
3*PB |
79.31 |
|
|
|
|
股價 |
78.60 |
78.80 |
79.00 |
78.60 |
80.10 |
15*PE |
96.12 |
2*PB |
52.87 |
|
|
|
|
成交量(千股) |
137 |
255 |
90 |
83 |
56 |
10*PE |
64.08 |
1*PB |
26.44 |
|
|
|
|
資餘 |
|
0 |
0 |
0 |
0 |
5*PE |
32.04 |
0.5*PB |
13.22 |
|
|
|
|
券餘 |
|
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
季IFRS財報(損益單季) |
202501 |
202404 |
202403 |
202402 |
202401 |
202304 |
202303 |
202302 |
|
|
|
|
營業收入淨額(千) |
|
299,741
|
758,211
|
229,744
|
200,826
|
260,869
|
215,123
|
223,251
|
|
|
|
|
營業成本(千) |
|
191,780
|
594,944
|
168,709
|
142,863
|
158,854
|
127,060
|
146,494
|
|
|
|
|
營業毛利(千) |
|
107,961
|
163,267
|
61,035
|
57,963
|
102,015
|
88,063
|
76,757
|
|
|
|
|
營業費用(千) |
|
53,248
|
53,932
|
33,534
|
27,161
|
48,437
|
46,089
|
40,008
|
|
|
|
|
營業利益(千) |
|
54,713
|
109,335
|
27,501
|
30,802
|
53,578
|
41,974
|
36,749
|
|
|
|
|
營業外收入及支出(千) |
|
2,121
|
447 |
-2,276 |
3,142
|
-1,233 |
134 |
-383 |
|
|
|
|
稅前純益(千) |
|
56,834
|
109,782
|
25,225
|
33,944
|
52,345
|
42,108
|
36,366
|
|
|
|
|
所得稅(千) |
|
12,321
|
21,956
|
5,311
|
6,798
|
10,479
|
8,335
|
9,026
|
|
|
|
|
稅後純益(千) |
|
44,513
|
87,826
|
19,914
|
27,146
|
41,866
|
33,773
|
27,340
|
|
|
|
|
其他綜合損益(千) |
|
|
|
|
|
|
|
|
|
|
|
|
綜合損益(千) |
|
44,690
|
87,826
|
19,914
|
27,146
|
40,937
|
33,773
|
27,340
|
|
|
|
|
原始每股稅前盈餘(元) |
|
2.14 |
4.14 |
0.95 |
1.28 |
2.09 |
1.68 |
1.65 |
|
|
|
|
原始每股稅後盈餘(元) |
|
1.68 |
3.31 |
0.75 |
1.02 |
1.67 |
1.35 |
1.24 |
|
|
|
|
毛利率(%) |
|
36.02
|
21.53
|
26.57
|
28.86
|
39.11
|
40.94
|
34.38
|
|
|
|
|
營業利益率(%) |
|
18.25
|
14.42
|
11.97
|
15.34
|
20.54
|
19.51
|
16.46
|
|
|
|
|
稅後純益率(%) |
|
14.85
|
11.58
|
8.67 |
13.52
|
16.05
|
15.70
|
12.25
|
|
|
|
|
稅後權益報酬率(%) |
|
6.56 |
14.33
|
3.22 |
4.51 |
8.13 |
8.11 |
7.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
99,918 |
244,027 |
22.95 |
35.86 |
22.62 |
|
|
244,027
|
22.62 |
|
|
|
|
202502 |
81,269 |
144,108 |
29.33 |
27.12 |
14.86 |
|
|
227,053
|
24.71 |
|
|
|
|
202501 |
62,839 |
62,839 |
-24.24 |
2.12 |
2.12 |
|
創近一年新低 |
274,474
|
46.68 |
|
|
|
|
202412 |
82,945 |
1,488,522 |
-35.55 |
46.54 |
53.71 |
8.52 |
|
298,589
|
16.06 |
|
|
|
|
202411 |
128,690 |
1,404,426 |
48.00 |
86.55 |
54.64 |
|
|
290,337
|
-1.77 |
|
|
|
|
202410 |
86,954 |
1,275,736 |
16.42 |
-33.97 |
52.01 |
|
|
603,011
|
107.8 |
|
|
|
|
202409 |
74,693 |
1,188,781 |
-83.08 |
-21.30 |
68.02 |
6.38 |
|
758,211
|
258.09 |
|
|
|
|
202408 |
441,364 |
1,114,088 |
82.27 |
594.07
|
82.86 |
|
創歷史新高 |
760,998
|
293.42 |
|
|
|
|
202407 |
242,154 |
672,724 |
212.54
|
354.91
|
23.29 |
|
創近一年新高 |
394,131
|
99.91 |
|
|
|
|
202406 |
77,480 |
430,570 |
4.00 |
1.14 |
-12.56 |
2.23 |
|
229,743
|
3.26 |
|
|
|
|
202405 |
74,497 |
353,090 |
-4.20 |
10.67 |
-14.93 |
|
|
225,810
|
-24.33 |
|
|
|
|
202404 |
77,766 |
276,778 |
5.74 |
-1.01 |
-20.40 |
|
|
215,243
|
-25.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
5920 |
元富 |
1 |
1 |
0 |
9600 |
富邦 |
-2 |
0 |
2 |
|
|
|
|
9100 |
群益金鼎 |
1 |
1 |
0 |
9800 |
元大 |
0 |
0 |
0 |
|
|
|
|
9200 |
凱基 |
0 |
0 |
0 |
9A00 |
永豐金 |
0 |
0 |
0 |
|
|
|
|
9300 |
華南永昌 |
0 |
0 |
0 |
7000 |
兆豐 |
0 |
0 |
0 |
|
|
|
|
9800 |
元大 |
0 |
0 |
0 |
8150 |
台新 |
0 |
0 |
0 |
|
|
|
|
8150 |
台新 |
0 |
0 |
0 |
7000 |
兆豐 |
0 |
0 |
0 |
|
|
|
|
8560 |
新光 |
0 |
0 |
0 |
8150 |
台新 |
0 |
0 |
0 |
|
|
|
|
8880 |
國泰 |
0 |
0 |
0 |
8560 |
新光 |
0 |
0 |
0 |
|
|
|
|
8560 |
新光 |
0 |
0 |
0 |
7000 |
兆豐 |
0 |
0 |
0 |
|
|
|
|
8880 |
國泰 |
0 |
0 |
0 |
8150 |
台新 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20180212 |
愛爾達1月營收0.54億元年增30.41% 1—1月達0.54億元 |
|
|
|
|
20180119 |
愛爾達:公告本公司現金增資發行新股認股基準日等相關事宜 |
|
|
|
|
20180119 |
愛爾達:公告本公司106年度第一次現金增資發行新股認股基準日等相關事宜 |
|
|
|
|
20180110 |
愛爾達12月營收0.43億元年減57.47% 1—12月達5.02億元 |
|
|
|
|
20171208 |
愛爾達11月營收0.50億元年減48.83% 1—11月達4.60億元 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
個股TOP15買賣超券商籌碼統計(20日) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1日籌碼集中度 |
0 |
|
10日籌碼集中度 |
0 |
|
單日買賣超 |
0 |
|
|
|
5日籌碼集中度 |
14.6 |
|
20日籌碼集中度 |
-3.5 |
|
累計買賣超 |
-31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
個股借券統計(20日) |
千張大戶統計(20週) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
單日借賣張數 |
0 |
借券餘額 |
0 |
千張大戶戶數 |
4 |
大戶比例 |
41.89 |
|
|
|
|
|
|
|
|
|
|
|
|
更新日期: |
2025/5/2 15:52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|