ad

1442 名軒開發

本益成長比: N/A  總報酬本益比: N/A  合理價格(本益比法): N/A  合理價格(ROE法): N/A
名軒開發
  • EPS 年複合成長率: N/A% (109-105)
  • 營業利益年複合成長率: N/A% (109-105)
  • 本益比: 14.17
  • 近四季EPS總合: 1.51 (0.85,0.45,0.12,0.09)
  • 融資餘額佔股本比例:1.91%
  • 融資使用率: 7.64%
  • 近期收盤價: 21.4 (2022-01-25)

股價漲跌幅

20222021202020192018
名軒開發-2.0%29.0%-2.0%28.0%-17.0%
0050-3.24%50.48%14.17%-5.71%12.58%


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14.9712.3329.1726.5119.25
營業利益率4.92-6.0213.9417.4614.81
折舊負擔比率0.270.860.630.200.06
稅前淨利率4.0920.1915.0518.4412.60
股東權益報酬率1.451.952.2210.2910.76
資產報酬率0.790.891.155.004.25
本業收入比120.88-30.0092.9694.81117.46
業外獲益比-19.78130.007.045.37-17.46
無形資產佔淨值比0.000.000.000.000.00




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23.6624.3524.3419.2611.9619.0921.8616.46
營業利益率16.4915.6814.186.634.616.70-4.58-1.16
折舊負擔比率0.110.200.550.250.150.260.980.83
稅前淨利率16.6016.2814.127.893.525.31-8.200.11
股東權益報酬率5.442.970.820.510.920.34-0.24-0.15
資產報酬率2.231.220.350.240.430.18-0.07-0.07
本業收入比99.3596.32100.0084.38131.91130.0062.500.00
業外獲益比0.653.68-0.0015.62-31.91-25.0050.000.00
無形資產佔淨值比0.010.000.000.000.010.000.010.00




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)-304-1981-32716761891
自由現金流量(百萬)-302-1129-28117511868
稅後淨利(百萬)77100121561551




現金流量-近8季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營運現金流量(百萬)751-271-791-1811881-222-672
自由現金流量(百萬)670-260-786-1765643-224-671
稅後淨利(百萬)31016545274517-12-8




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)223169694529315312
營業利益(百萬)110-42132512787
稅後淨利(百萬)77100121561551
EPS(完全稀釋)0.250.320.381.701.73
營業收入成長率(%)220.55-26.35-67.76-44.82152.35
營業利益成長率(%)361.90-131.82-74.22-34.9426.73
稅後淨利成長率(%)-23.00-17.36-78.431.81-2.13
EPS成長率(%)-21.88-15.79-77.65-1.73-26.69




成長能力-近4季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營業收入(百萬)184410003614051339385102241
營業利益(百萬)30415751276226-5-3
稅後淨利(百萬)31016545274517-12-8
EPS(完全稀釋)0.850.450.120.090.150.06-0.04-0.03
去年同期營業收入成長率(%)37.71159.74253.9268.05----
去年同期營業利益成長率(%)390.32503.851120.001000.00----
去年同期稅後淨利成長率(%)588.89870.59475.00437.50----
去年同期EPS成長率(%)466.67650.00400.00400.00----
較上季營業收入成長率(%)84.40177.01-10.86-69.75247.79277.45-57.68-
較上季營業利益成長率(%)93.63207.8488.89-56.45138.46620.00-66.67-
較上季稅後淨利成長率(%)87.88266.6766.67-40.00164.71241.67-50.00-
較上季EPS成長率(%)88.89275.0033.33-40.00150.00250.00-33.33-




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(%)
2021/1254.31-80.0254.61
2021/11-89.03-90.0663.23
2021/10-31.7564.9477.19
2021/9-4.59-28.5177.83
2021/8-82.7337.98100.86
2021/7138.6268.58109.24

稅前淨利較去年同期

2021Q3(百萬)2020Q3(百萬)YoY(%)
306.047.0551.06
2021Q2(百萬)2020Q2(百萬)YoY(%)
163.020.0715.0
2021Q1(百萬)2020Q1(百萬)YoY(%)
51.0-8.0737.5

EPS較上季

2021Q3(元)2021Q2(元)比率
0.850.450.8888

應收帳周轉率和存貨周轉率-近5年

20202019201820172016
應收帳款周轉率63.4632.3455.70156.33451.90
存貨周轉率0.170.060.070.210.36




應收帳周轉率和存貨周轉率-近8季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
應收帳款周轉率21.3515.6510.086.4324.0927.445.808.13
存貨周轉率0.110.060.020.030.110.030.010.02




償債能力-近5年

20202019201820172016
負債比0.570.570.500.460.57
金融負債(百萬)62586260422935004881
營業收入淨額(百萬)223169694529315312
利息保障倍數4.3614050.8014220.20213.5235.25
長期銀行借款占稅後淨利比52.3448.969.605.014.36




償債能力-近8季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
負債比0.570.610.600.570.600.610.590.57
金融負債(百萬)67977279703862586614646864936260
營業收入淨額(百萬)184410003614051339385102241
利息保障倍數114.2120.6223.587.495.353.78-1.09137.50
長期銀行借款占稅後淨利比21.0834.19106.64149.2688.76278.530.000.00




成本指標-近5年

20202019201820172016
營業收入淨額(百萬)223169694529315312
推銷費用(百萬)115295013794
管理費用(百萬)1099993129142
研究發展費(百萬)00000
推銷費用率(%)5.154.175.294.671.77
管理費用率(%)4.8914.229.844.402.67
研究發展費用率(%)0.000.000.000.000.00




成本指標-近8季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營業收入淨額(百萬)184410003614051339385102241
推銷費用(百萬)985412177121513
管理費用(百萬)3433253427272229
研究發展費(百萬)00000000
推銷費用率(%)5.315.403.324.205.305.454.905.39
管理費用率(%)1.843.306.938.402.027.0121.5712.03
研究發展費用率(%)0.000.000.000.000.000.000.000.00




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
OOXXOXXXXO
33年36.62億77.21%57.49%0.0%7.32%-492百萬21.76%

融資使用率

日期股價融資使用率
2022-01-2521.47.64%
2022-01-2421.97.66%
2022-01-2121.657.67%
2022-01-2022.07.83%
2022-01-1921.87.90%
2022-01-1821.757.93%
2022-01-1721.857.94%
2022-01-1421.957.91%
2022-01-1322.07.90%
2022-01-1222.057.90%
2022-01-1122.17.89%
2022-01-1021.758.01%
2022-01-0722.18.19%
2022-01-0622.258.31%
2022-01-0522.48.36%
2022-01-0422.58.39%
2022-01-0322.58.76%
2021-12-3023.08.71%
2021-12-2922.98.69%
2021-12-2822.88.66%
2021-12-2722.38.80%
2021-12-2421.68.85%
2021-12-2321.78.95%
2021-12-2222.19.24%
2021-12-2122.99.56%
2021-12-2022.059.80%
2021-12-1722.59.72%
2021-12-1622.79.70%
2021-12-1522.759.92%
2021-12-1423.0510.10%
2021-12-1323.210.30%
2021-12-1023.410.36%
2021-12-0923.610.43%
2021-12-0823.5510.50%
2021-12-0723.710.53%
2021-12-0623.610.53%
2021-12-0323.610.54%
2021-12-0223.4510.57%
2021-12-0123.710.64%
2021-11-3023.8510.68%
2021-11-2923.5510.65%
2021-11-2623.911.00%
2021-11-2524.410.98%
2021-11-2424.011.04%
2021-11-2324.311.20%
2021-11-2224.7511.10%
2021-11-1924.511.13%
2021-11-1824.810.92%
2021-11-1724.910.90%
2021-11-1624.811.09%
2021-11-1525.111.28%
2021-11-1224.511.30%
2021-11-1124.711.65%
2021-11-1024.9511.62%
2021-11-0925.111.54%
2021-11-0825.7511.46%
2021-11-0524.9511.84%
2021-11-0425.111.83%
2021-11-0325.211.80%
2021-11-0225.1511.78%
2021-11-0125.1511.81%
2021-10-2925.112.08%
2021-10-2826.211.93%
2021-10-2726.7512.18%
2021-10-2626.5512.27%
2021-10-2526.112.48%
2021-10-2225.212.36%
2021-10-2125.912.15%
2021-10-2025.312.69%
2021-10-1925.512.51%
2021-10-1826.8513.66%
2021-10-1527.213.49%
2021-10-1426.1512.95%
2021-10-1325.712.82%
2021-10-1225.512.71%
2021-10-0825.812.84%
2021-10-0724.5512.68%
2021-10-0624.4512.41%
2021-10-0524.612.08%
2021-10-0424.611.80%
2021-10-0123.610.91%
2021-09-3023.611.22%
2021-09-2923.2510.85%
2021-09-2823.09.67%
2021-09-2722.49.90%
2021-09-2422.9510.01%
2021-09-2323.310.03%



沒有留言:

張貼留言