1210 大成


股價漲跌幅
20222021202020192018
大成-11.0%5.0%58.0%29.0%0.0%
0050-15.64%3.82%50.48%14.17%-5.71%


現價可能漲跌幅 1合理價(本益比法)一年後目標價報酬率可能漲跌幅 2合理價(ROE法)
47.05 -25.97% 34.83 40.06 -14.86% N/A N/A

  • 合理價(本益比法): 從 "一年後目標價" 回推得到
  • 可能漲跌幅 1: "合理價(本益比法)" 和 "現價" 的差距
  • 報酬率: 一年後可能的報酬率
  • 可能漲跌幅 2: "合理價(ROE法)" 和 "現價" 的差距
  • 本益比法估值不適用於景氣循環股
  • 推估價格僅供參考, Please Do Your Own Research

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近10年
2021202020192018201720162015201420132012
營業毛利率10.5815.0215.0813.9313.4813.1010.748.728.468.05
營業利益率2.315.164.783.143.973.621.971.250.931.34
折舊負擔比率0.002.262.462.001.751.781.821.291.341.27
稅前淨利率2.856.104.954.184.404.141.241.632.871.60
股東權益報酬率8.1315.6012.7810.9812.6612.992.485.1612.646.74
資產報酬率4.598.687.356.397.337.271.642.996.613.83
本業收入比0.0084.5396.5774.9990.2187.36159.1377.0132.3983.23
業外獲益比0.0015.493.4025.049.7912.64-59.1322.9967.6116.70
無形資產佔淨值比0.280.310.340.390.340.000.000.000.000.00

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率10.0910.379.519.1113.8313.8416.4815.1014.7814.5916.2714.8714.6013.1714.1013.6214.9013.4114.1312.91
營業利益率2.522.781.211.643.854.076.495.684.505.275.644.413.713.093.092.963.424.374.013.15
稅前淨利率3.252.861.861.945.045.388.006.064.945.026.064.823.824.063.632.776.395.444.703.22
本業收入比77.3897.1464.9584.6376.4275.6081.2293.7191.16104.8393.0191.3796.9876.1085.16106.6753.5280.3185.2797.92
業外獲益比22.502.8635.0515.3723.6624.3218.786.298.84-4.936.998.633.0223.9014.84-6.8746.3919.6914.732.08

現金流量-近10年 (1.避開自由現金流量近3年都小於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)
2021202020192018201720162015201420132012
營運現金流量(百萬)4282646955221907443039883106245644961724
自由現金流量(百萬)9753344606-81314943181855-18904-1405
稅後淨利(百萬)03122228420102239205859111631796756


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-13322066182126413119091981166791223091324184170510661664-97515220841426861
自由現金流量(百萬)-226210681368-621-8409681568855-471041423-1056199206918-1474-4631035263274
稅後淨利(百萬)553386296399788826998738560475756572480456435326793705650381

成長能力-近10年 (營業利益和稅後淨利成長率要大於營收成長率)
營收(百萬)
營業利益(百萬)
稅後淨利(百萬)
EPS(完全稀釋)
營收成長率(%)
營業利益成長率(%)
稅後淨利成長率(%)
EPS成長率(%)

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)2557225658260252711722638233982076919151183322099719604189841818619081183771786117123199641922617960
營業利益(百萬)6437133154468729511349108782511061105836674589568528586873770566
稅後淨利(百萬)553386296399788826998738560475756572480456435326793705650381
EPS(完全稀釋)0.690.480.370.511.011.061.280.940.720.610.970.770.650.620.590.481.161.030.950.56
去年同期營收成長率(%)12.969.6625.3141.6023.4911.435.940.880.8010.046.686.296.21-4.42-4.42-0.55----
兩季平均(YOY)營收成長率(%)11.3117.4833.4532.5517.468.693.410.845.428.366.486.250.90-4.42-2.48-----
去年同期EPS成長率(%)-31.68-54.72-71.09-45.7440.2873.7731.9622.0810.77-1.6164.4160.42-43.97-39.81-37.89-14.29----
兩季平均(YOY)EPS成長率(%)-43.20-62.91-58.42-2.7357.0252.8627.0216.424.5831.4062.418.23-41.89-38.85-26.09-----
較上季營收成長率(%)-0.34-1.41-4.0319.79-3.2512.668.454.47-12.697.113.274.39-4.693.832.894.31-14.233.847.05-
較上季EPS成長率(%)43.7529.73-27.45-49.50-4.72-17.1936.1730.5618.03-37.1125.9718.464.845.0822.92-58.6212.628.4269.64-

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(%)年/月月增率(%)去年同期年增率(%)累計營收年增率(%)
2022/47.281.4212.052019/120.999.977.32
2022/313.866.0216.352019/110.572.487.08
2022/1~2-24.5122.2122.182019/102.6612.097.58
2021/124.1612.2926.162019/9-3.494.377.09
2021/118.1719.1727.732019/86.7110.297.46
2021/10-13.768.0228.722019/75.637.137.02
2021/919.9632.0531.452019/6-3.843.717.01
2021/8-13.5116.8731.372019/5-0.524.497.68
2021/79.0343.0230.252019/44.7915.588.54
2021/64.5130.128.042019/323.321.156.27
2021/5-5.6832.527.62019/1~2-30.720.070.07
2021/45.4637.7426.382018/12-5.87-11.07-4.87
2021/338.7529.4822.542018/1110.03.77-4.23
2021/1~2-31.415.9118.942018/10-4.4-6.53-5.06
2020/1210.8210.51.362018/91.98-9.17-4.89
2020/11-3.30.70.472018/83.66-4.17-4.28
2020/100.04.740.442018/72.26-1.6-4.29
2020/96.167.52-0.062018/6-3.113.24-4.75
2020/85.83-2.25-0.022018/510.032.15-6.24
2020/7-0.81-1.440.332018/49.84-11.74-8.26
2020/66.444.970.642018/3-7.77-24.33-7.08
2020/5-1.94-5.17-0.212018/1~2-17.542.672.66
2020/4-0.86-3.79-1.072017/129.84-2.290.71
2020/36.611.69-0.112017/11-0.92-6.141.03
2020/1~2-5.311.55-1.032017/10-7.10.751.84

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
831.01141.0-27.16
2021Q4(百萬)2020Q4(百萬)YoY(%)
734.01258.0-41.65
2021Q3(百萬)2020Q3(百萬)YoY(%)
485.01661.0-70.80

EPS較上季
2022Q1(元)2021Q4(元)比率
0.690.480.4374

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率14.6313.2312.8111.8012.5013.0013.3716.0116.1814.96
存貨周轉率11.118.628.408.239.179.509.4710.5510.259.84

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率3.233.663.863.903.423.763.453.253.093.433.183.163.023.093.063.132.903.283.313.19
存貨周轉率2.652.832.903.022.402.452.192.252.102.332.292.412.172.222.232.302.102.512.522.34

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.510.460.490.480.470.470.520.520.510.52
金融負債(百萬)174631316913113121519344891712231112751060810384
營收淨額(百萬)0816517777072443759317579678252917419047886533
利息保障倍數11.1418.8210.4510.8313.0510.655.417.4213.787.73
長期銀行借款占稅後淨利比0.400.400.661.621.220.706.084.022.263.66

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)0816517777072443759317579678252917419047886533
推銷費用(百萬)0546154355596493047604375456345553514
管理費用(百萬)0238923212049215223122384216121612239
研發費(百萬)0169166441371121041259957
推銷費用率(%)6.696.696.997.726.496.285.594.975.034.06
管理費用率(%)2.932.932.982.832.833.053.052.362.392.59
研發費用率(%)0.210.210.210.060.180.150.130.140.110.07

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)2557225658260252711722638233982076919151183322099719604189841818619081183771786117123199641922617960
推銷費用(百萬)13521407140316111227142014921275127413031439137613181627141613581195115013451249
管理費用(百萬)535476718379784826541494528552592576601305566466712616567467
研發費(百萬)36383729346439234468412632-53323530373436
推銷費用率(%)5.295.485.395.945.426.077.186.666.956.217.347.257.258.537.717.606.985.767.006.95
管理費用率(%)2.091.862.761.403.463.532.602.582.882.633.023.033.301.603.082.614.163.092.952.60
研發費用率(%)0.140.150.140.110.150.270.190.120.240.320.210.140.18-0.280.170.200.180.190.180.20

財務健檢燈號
公司上市滿三年資本額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
1210-大成OOOXOOOXOX
44年85.22億19.19%53.43%4.02%67.38%2819百萬9.12%

融資使用率
日期股價融資使用率
2022-05-24 -47.050.78%
2022-05-2347.550.78%
2022-05-2047.450.77%
2022-05-1947.050.79%
2022-05-1847.50.80%
2022-05-1746.90.78%
2022-05-1647.250.78%
2022-05-1347.450.77%
2022-05-1247.350.77%
2022-05-1148.80.81%
2022-05-1049.950.81%
2022-05-0950.40.82%
2022-05-0651.90.87%
2022-05-0552.10.87%
2022-05-0452.00.88%
2022-05-0352.20.90%
2022-04-2952.80.89%
2022-04-2853.20.89%
2022-04-2752.50.88%
2022-04-2653.41.02%
2022-04-2553.71.05%
2022-04-2254.71.11%
2022-04-2154.61.12%
2022-04-2055.61.18%
2022-04-1954.31.06%
2022-04-1854.51.08%
2022-04-1555.30.96%
2022-04-1454.90.65%
2022-04-1354.40.65%
2022-04-1254.20.66%
2022-04-1154.90.66%
2022-04-0854.90.68%
2022-04-0754.80.67%
2022-04-0655.20.66%
2022-04-0154.40.67%
2022-03-3154.10.67%
2022-03-3054.40.67%
2022-03-2954.70.67%
2022-03-2854.50.68%
2022-03-2553.00.59%
2022-03-2453.30.59%
2022-03-2353.50.59%
2022-03-2253.10.59%
2022-03-2152.90.58%
2022-03-1852.50.59%
2022-03-1752.80.53%
2022-03-1652.40.55%
2022-03-1552.20.55%
2022-03-1452.60.55%
2022-03-1153.80.53%
2022-03-1054.60.54%
2022-03-0954.00.53%
2022-03-0853.20.57%
2022-03-0754.20.61%
2022-03-0455.00.62%
2022-03-0354.90.63%
2022-03-0254.60.60%
2022-03-0154.50.62%
2022-02-2554.20.62%
2022-02-2454.30.61%
2022-02-2354.70.61%
2022-02-2254.70.60%
2022-02-2154.90.61%
2022-02-1855.20.61%
2022-02-1753.40.50%
2022-02-1653.50.54%
2022-02-1553.40.55%
2022-02-1453.10.51%
2022-02-1153.00.51%
2022-02-1053.00.51%
2022-02-0952.90.51%
2022-02-0852.90.51%
2022-02-0753.00.50%
2022-01-2652.20.48%
2022-01-2552.20.48%
2022-01-2452.20.49%
2022-01-2152.20.49%
2022-01-2052.10.47%
2022-01-1952.30.50%
2022-01-1852.20.50%
2022-01-1752.20.47%
2022-01-1452.30.46%
2022-01-1352.50.48%
2022-01-1252.30.48%
2022-01-1152.30.48%
2022-01-1052.50.48%
2022-01-0752.40.48%
2022-01-0652.70.47%
2022-01-0552.50.48%
2022-01-0452.70.47%
2022-01-0352.90.47%
2021-12-3053.40.49%
2021-12-2953.40.49%
2021-12-2853.60.49%
2021-12-2752.70.48%
2021-12-2452.70.48%
2021-12-2352.70.48%
2021-12-2252.60.49%
2021-12-2152.50.49%
2021-12-2052.20.47%
2021-12-1752.30.46%
2021-12-1652.30.46%
2021-12-1552.50.46%
2021-12-1452.40.46%
2021-12-1352.60.46%
2021-12-1052.70.47%
2021-12-0952.80.47%
2021-12-0852.70.48%
2021-12-0752.50.47%
2021-12-0652.30.49%
2021-12-0352.20.52%
2021-12-0252.00.52%
2021-12-0152.20.52%
2021-11-3052.00.53%
2021-11-2952.20.52%
2021-11-2652.50.53%
2021-11-2552.80.54%
2021-11-2452.70.54%
2021-11-2352.70.54%
2021-11-2253.00.55%
2021-11-1953.20.55%
2021-11-1853.30.55%
2021-11-1752.80.56%
2021-11-1652.70.55%
2021-11-1552.40.55%
2021-11-1252.90.54%
2021-11-1152.40.56%
2021-11-1052.20.56%
2021-11-0952.20.55%
2021-11-0852.90.55%
2021-11-0553.50.59%
2021-11-0453.50.58%
2021-11-0353.50.58%
2021-11-0253.00.57%
2021-11-0153.10.57%
2021-10-2953.70.56%
2021-10-2853.70.56%
2021-10-2753.70.56%
2021-10-2653.60.56%
2021-10-2553.90.56%
2021-10-2253.50.56%
2021-10-2153.20.56%
2021-10-2054.00.55%
2021-10-1954.30.54%
2021-10-1854.30.60%
2021-10-1553.80.59%
2021-10-1453.70.59%
2021-10-1353.40.59%
2021-10-1253.30.56%
2021-10-0853.10.56%
2021-10-0753.40.56%
2021-10-0653.00.58%
2021-10-0553.10.58%
2021-10-0453.20.59%
2021-10-0153.50.59%
2021-09-3054.90.59%
2021-09-2954.60.60%
2021-09-2855.20.61%
2021-09-2755.20.58%
2021-09-2454.40.56%
2021-09-2354.20.57%
2021-09-2254.10.57%
2021-09-1754.90.58%
2021-09-1654.40.58%
2021-09-1554.60.59%
2021-09-1454.90.61%
2021-09-1354.90.64%
2021-09-1055.90.64%
2021-09-0955.60.65%
2021-09-0855.70.65%
2021-09-0756.00.65%
2021-09-0656.20.66%
2021-09-0356.90.66%
2021-09-0255.60.55%
2021-09-0155.50.57%
2021-08-3154.10.57%
2021-08-3054.20.56%
2021-08-2754.50.61%
2021-08-2654.40.64%
2021-08-2554.90.66%
2021-08-2454.80.69%
2021-08-2353.80.72%
2021-08-2056.10.80%
2021-08-1956.20.92%
2021-08-1856.90.94%
2021-08-1756.80.98%
2021-08-1656.30.98%
2021-08-1355.91.03%
2021-08-1256.11.03%
2021-08-1155.51.09%
2021-08-1056.51.01%
2021-08-0957.51.03%
2021-08-0660.71.05%
2021-08-0560.81.04%
2021-08-0461.41.06%
2021-08-0361.01.08%
2021-08-0260.81.09%
2021-07-3060.11.05%
2021-07-2960.01.05%
2021-07-2859.31.05%
2021-07-2759.61.06%
2021-07-2659.91.06%
2021-07-2359.61.02%
2021-07-2259.71.02%
2021-07-2159.61.01%
2021-07-2059.31.01%
2021-07-1959.81.01%
2021-07-1660.01.01%
2021-07-1559.71.01%
2021-07-1459.31.00%
2021-07-1359.61.02%
2021-07-1259.71.08%
2021-07-0959.61.09%
2021-07-0860.11.13%
2021-07-0760.21.19%
2021-07-0660.41.21%
2021-07-0560.41.24%
2021-07-0260.41.27%
2021-07-0160.61.28%
2021-06-3060.11.25%
2021-06-2960.61.28%
2021-06-2860.81.30%
2021-06-2559.91.20%
2021-06-2459.91.24%
2021-06-2359.31.17%
2021-06-2259.01.16%
2021-06-2158.61.13%
2021-06-1859.11.14%
2021-06-1759.01.13%
2021-06-1659.21.13%
2021-06-1559.01.15%
2021-06-1157.91.14%
2021-06-1057.71.16%
2021-06-0957.61.17%
2021-06-0857.71.18%
2021-06-0757.51.16%
2021-06-0457.91.18%
2021-06-0358.41.16%
2021-06-0258.41.13%
2021-06-0158.11.15%

大成熱門網頁

免責聲明

本網站所有資料僅供參考,如使用者依本資料交易發生交易損失需自行負責,本網站對資料內容錯誤﹑更新延誤不負任何責任。