1315 達新


股價漲跌幅
20222021202020192018
達新-8.0%18.0%184.0%78.0%3.0%
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)
78.8 -46.66% 42.03 48.34 -38.65% 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15.4017.1116.6315.0216.7119.7718.7718.7617.0518.64
營業利益率0.301.701.71-0.351.573.952.823.081.802.32
折舊負擔比率2.442.552.132.012.182.112.312.141.861.83
稅前淨利率11.80265.6430.109.566.2411.6610.369.045.365.73
股東權益報酬率0.0552.738.663.052.304.273.483.072.312.52
資產報酬率0.0647.267.112.441.843.362.772.481.882.02
本業收入比2.490.645.71-3.7025.3033.8327.3034.0733.5240.30
業外獲益比97.1599.3694.29103.7074.7066.1772.7065.9366.4859.70
無形資產佔淨值比0.000.000.000.000.000.000.000.000.000.00

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17.0115.2814.4013.8218.4016.2319.1715.7416.9113.5717.7618.5516.0513.5518.0213.6314.3310.9518.1116.68
營業利益率3.63-0.830.50-1.893.562.535.12-2.220.25-0.165.700.77-1.06-1.554.44-3.34-1.94-4.413.930.40
稅前淨利率15.361.4035.34-0.726.497.67103.501085.882.27-8.4138.6680.250.15-5.8042.76-0.70-4.51-5.0426.711.86
本業收入比23.40-55.561.24250.0054.2932.614.92-0.218.332.1314.631.03-500.0027.0310.29500.0042.3186.216.35108.33
業外獲益比76.60155.5698.76-150.0045.7167.3995.08100.2191.6797.8785.3799.18600.0072.9789.39-400.0057.6913.7985.7183.33

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)21418929157171233317303206314
自由現金流量(百萬)-13325281746-93226203348232382229
稅後淨利(百萬)55429696229172304256236174176


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)123-61189-1096-32226-3125-61419-10437-134394-92-111-95319-120
自由現金流量(百萬)-129432-375-1198-190-157-2975736-2-85463240128-187344-161-901353-176
稅後淨利(百萬)808234-268324415052269-552674805-51297-9-8-231896

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)
2021202020192018201720162015201420132012
營收(百萬)2379223424412543265528882726299033893506
營業利益(百萬)73842-94211477926181
稅後淨利(百萬)55429696229172304256236174176
EPS(完全稀釋)0.0431.893.651.200.901.591.341.160.820.00
營收成長率(%)6.49-8.48-4.01-4.22-8.075.94-8.83-11.77-3.34N/A
營業利益成長率(%)-81.58-9.52N/AN/A-63.1648.05-16.3050.82-24.69N/A
稅後淨利成長率(%)-99.91680.03203.9333.14-43.4218.758.4735.63-1.14N/A
EPS成長率(%)-99.87773.70204.1733.33-43.4018.6615.5241.46N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)614616682542539603628481522563760607511642726602573577693683
營業利益(百萬)22-53-10191532-111-1435-5-1032-20-11-251213
稅後淨利(百萬)808234-268324415052269-552674805-51297-9-8-231896
EPS(完全稀釋)0.840.061.75-2.010.240.260.9127.380.05-0.291.402.510.02-0.271.56-0.05-0.04-0.120.990.03
去年同期營收成長率(%)13.912.168.6012.683.267.10-17.37-20.762.15-12.314.680.83-10.8211.274.76-11.86----
兩季平均(YOY)營收成長率(%)8.045.3810.647.975.18-5.14-19.07-9.31-5.08-3.822.75-5.000.228.02-3.55-----
去年同期EPS成長率(%)250.00-76.9292.31-107.34380.00189.66-35.00990.84150.00-7.41-10.265120.00150.00-125.0057.58-266.67----
兩季平均(YOY)EPS成長率(%)86.547.70-7.52136.33284.8377.33477.92570.4271.30-8.842554.872635.0012.50-33.71-104.55-----
較上季營收成長率(%)-0.32-9.6825.830.56-10.61-3.9830.56-7.85-7.28-25.9225.2118.79-20.40-11.5720.605.06-0.69-16.741.46-
較上季EPS成長率(%)1300.00-96.57187.06-937.50-7.69-71.43-96.6854660.00117.24-120.71-44.2212450.00107.41-117.313220.00-25.0066.67-112.123200.00-

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(%)
2022/4-27.1610.7413.212019/12-7.95-11.35-3.87
2022/388.2937.6813.982019/1133.53-0.89-3.18
2022/1~2-40.851.731.722019/10-43.51-25.65-3.41
2021/12-16.87-7.486.262019/915.9234.37-0.97
2021/1132.8132.37.712019/8-9.01-10.66-5.22
2021/10-3.51-16.645.322019/72.96-1.12-4.21
2021/9-11.74-4.628.22019/629.476.21-4.91
2021/8-27.19.529.942019/527.07-5.28-7.74
2021/734.8619.4710.02019/4-19.81-3.83-8.43
2021/630.6412.937.732019/346.56-2.55-9.72
2021/5-1.842.596.532019/1~2-31.81-13.51-13.51
2021/4-9.4420.267.482018/122.913.42-4.47
2021/38.01-4.484.072018/110.172.08-5.14
2021/1~2-8.199.139.132018/102.0823.08-5.8
2020/1218.8811.63-8.462018/9-22.92-4.81-8.16
2020/11-16.32-13.56-10.162018/80.71.45-8.54
2020/1010.437.94-9.822018/710.612.22-10.18
2020/91.34-29.42-13.742018/615.45-9.88-14.03
2020/8-20.47-19.27-11.072018/529.02-4.96-15.02
2020/727.49-7.63-9.662018/4-18.74-15.93-17.49
2020/618.67-25.4-10.142018/318.55-20.86-17.92
2020/515.06-18.61-5.662018/1~2-19.86-16.29-16.28
2020/4-28.08-10.12-1.882017/121.57-5.93-7.52
2020/320.020.210.582017/1120.78-6.82-7.65
2020/1~2-3.060.80.792017/10-21.05-18.49-7.73

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
94.035.0168.57
2021Q4(百萬)2020Q4(百萬)YoY(%)
9.046.0-80.43
2021Q3(百萬)2020Q3(百萬)YoY(%)
241.0650.0-62.92

EPS較上季
2022Q1(元)2021Q4(元)比率
0.840.0613.000

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.685.745.655.776.386.555.906.076.726.56
存貨周轉率2.953.003.213.313.183.263.253.543.643.18

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.611.602.001.731.521.742.011.511.601.461.831.641.251.451.841.661.651.541.731.77
存貨周轉率0.650.720.850.720.720.790.760.630.690.740.870.690.640.860.870.750.740.770.850.83

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.090.070.150.220.230.240.230.220.210.22
金融負債(百萬)256216350847795778612542506591
營收淨額(百萬)2379223424412543265528882726299033893506
利息保障倍數148.201647.27104.4728.4218.7731.7830.4531.6223.7620.25
長期銀行借款占稅後淨利比0.000.000.000.030.060.050.070.120.280.20

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)2379223424412543265528882726299033893506
推銷費用(百萬)113108118121125135126128127130
管理費用(百萬)244234250267277322308341389442
研發費(百萬)0000000000
推銷費用率(%)4.754.834.834.764.714.674.624.283.753.71
管理費用率(%)10.2610.4710.2410.5010.4311.1511.3011.4011.4812.61
研發費用率(%)0.000.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)614616682542539603628481522563760607511642726602573577693683
推銷費用(百萬)3026322828213127292233323224333231253334
管理費用(百萬)5669635657565958625562736069666864636875
研發費(百萬)00000000000000000000
推銷費用率(%)4.894.224.695.175.193.484.945.615.563.914.345.276.263.744.555.325.414.334.764.98
管理費用率(%)9.1211.209.2410.3310.589.299.3912.0611.889.778.1612.0311.7410.759.0911.3011.1710.929.8110.98
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
1315-達新OXOOXOOXXX
30年9.91億20.67%10.55%21.26%136.33%241百萬2.8%

融資使用率
日期股價融資使用率
2022-05-24 -78.80.95%
2022-05-2378.90.95%
2022-05-2078.90.95%
2022-05-1978.80.96%
2022-05-1878.80.96%
2022-05-1778.80.98%
2022-05-1678.60.98%
2022-05-1377.90.98%
2022-05-1277.60.98%
2022-05-1178.71.00%
2022-05-1078.71.00%
2022-05-0978.71.00%
2022-05-0678.71.01%
2022-05-0578.71.01%
2022-05-0479.01.01%
2022-05-0379.01.01%
2022-04-2979.01.01%
2022-04-2879.01.01%
2022-04-2778.41.01%
2022-04-2678.51.02%
2022-04-2577.71.02%
2022-04-2279.81.04%
2022-04-2179.81.04%
2022-04-2079.01.04%
2022-04-1978.51.04%
2022-04-1878.51.04%
2022-04-1578.51.04%
2022-04-1481.31.04%
2022-04-1381.21.02%
2022-04-1281.11.00%
2022-04-1180.81.00%
2022-04-0881.31.00%
2022-04-0780.81.00%
2022-04-0680.81.00%
2022-04-0183.10.98%
2022-03-3183.10.98%
2022-03-3083.60.98%
2022-03-2983.30.99%
2022-03-2883.30.99%
2022-03-2583.60.99%
2022-03-2483.51.00%
2022-03-2383.81.00%
2022-03-2284.21.01%
2022-03-2184.21.01%
2022-03-1883.91.01%
2022-03-1784.01.01%
2022-03-1684.01.01%
2022-03-1584.01.01%
2022-03-1484.01.01%
2022-03-1183.91.03%
2022-03-1082.91.03%
2022-03-0982.21.04%
2022-03-0882.41.05%
2022-03-0783.11.06%
2022-03-0483.81.07%
2022-03-0384.41.10%
2022-03-0284.51.10%
2022-03-0184.31.10%
2022-02-2584.21.10%
2022-02-2484.41.10%
2022-02-2384.51.11%
2022-02-2284.61.10%
2022-02-2184.61.10%
2022-02-1884.51.10%
2022-02-1784.41.10%
2022-02-1684.21.11%
2022-02-1584.41.16%
2022-02-1484.51.16%
2022-02-1184.61.17%
2022-02-1084.61.17%
2022-02-0984.21.17%
2022-02-0884.71.16%
2022-02-0784.51.17%
2022-01-2684.81.17%
2022-01-2584.71.16%
2022-01-2485.11.20%
2022-01-2185.11.25%
2022-01-2085.41.25%
2022-01-1985.51.26%
2022-01-1886.31.28%
2022-01-1785.51.24%
2022-01-1485.71.24%
2022-01-1385.91.24%
2022-01-1286.01.24%
2022-01-1186.21.26%
2022-01-1085.81.26%
2022-01-0785.81.26%
2022-01-0686.41.26%
2022-01-0586.11.26%
2022-01-0486.01.29%
2022-01-0386.11.35%
2021-12-3086.11.35%
2021-12-2986.61.33%
2021-12-2887.61.33%
2021-12-2786.41.30%
2021-12-2486.21.30%
2021-12-2386.41.30%
2021-12-2286.81.39%
2021-12-2186.51.38%
2021-12-2086.81.40%
2021-12-0866.41.54%
2021-12-0766.41.49%
2021-12-0665.61.42%
2021-12-0365.91.40%
2021-12-0266.71.37%
2021-12-0166.41.37%
2021-11-3067.31.37%
2021-11-2967.51.37%
2021-11-2667.71.37%
2021-11-2567.31.41%
2021-11-2466.51.43%
2021-11-2365.31.45%
2021-11-2264.71.47%
2021-11-1964.81.47%
2021-11-1864.81.45%
2021-11-1764.11.45%
2021-11-1664.01.45%
2021-11-1563.41.45%
2021-11-1263.51.45%
2021-11-1163.21.45%
2021-11-1063.21.45%
2021-11-0963.71.48%
2021-11-0862.11.48%
2021-11-0561.71.48%
2021-11-0461.81.47%
2021-11-0361.91.47%
2021-11-0262.11.50%
2021-11-0162.21.53%
2021-10-2962.61.53%
2021-10-2862.11.53%
2021-10-2761.41.53%
2021-10-2661.71.52%
2021-10-2561.71.52%
2021-10-2261.31.52%
2021-10-2161.21.52%
2021-10-2060.91.52%
2021-10-1960.81.52%
2021-10-1860.61.52%
2021-10-1561.01.52%
2021-10-1460.41.54%
2021-10-1360.41.53%
2021-10-1260.51.54%
2021-10-0861.11.54%
2021-10-0760.91.54%
2021-10-0660.11.54%
2021-10-0560.51.54%
2021-10-0461.21.55%
2021-10-0162.71.55%
2021-09-3063.91.55%
2021-09-2963.81.55%
2021-09-2864.11.55%
2021-09-2764.21.55%
2021-09-2464.11.54%
2021-09-2364.11.54%
2021-09-2264.51.54%
2021-09-1764.71.54%
2021-09-1665.11.54%
2021-09-1565.61.54%
2021-09-1465.51.54%
2021-09-1365.31.54%
2021-09-1064.81.54%
2021-09-0964.11.54%
2021-09-0864.31.54%
2021-09-0764.51.54%
2021-09-0664.91.54%
2021-09-0365.51.54%
2021-09-0264.61.55%
2021-09-0164.31.55%
2021-08-3163.81.55%
2021-08-3065.51.56%
2021-08-2765.21.57%
2021-08-2665.11.57%
2021-08-2565.21.58%
2021-08-2465.21.58%
2021-08-2364.81.63%
2021-08-2064.71.63%
2021-08-1966.51.62%
2021-08-1867.51.62%
2021-08-1768.01.62%
2021-08-1668.41.63%
2021-08-1369.71.66%
2021-08-1269.41.72%
2021-08-1169.71.68%
2021-08-1069.91.70%
2021-08-0970.21.70%
2021-08-0670.01.71%
2021-08-0569.71.71%
2021-08-0469.61.72%
2021-08-0369.21.73%
2021-08-0269.01.77%
2021-07-3069.11.78%
2021-07-2969.31.78%
2021-07-2869.11.78%
2021-07-2769.81.79%
2021-07-2669.01.79%
2021-07-2369.31.79%
2021-07-2269.41.79%
2021-07-2169.51.79%
2021-07-2069.51.80%
2021-07-1969.91.81%
2021-07-1670.31.81%
2021-07-1570.01.75%
2021-07-1468.61.75%
2021-07-1369.31.74%
2021-07-1269.71.75%
2021-07-0969.61.74%
2021-07-0870.01.79%
2021-07-0770.01.80%
2021-07-0670.01.81%
2021-07-0570.21.81%
2021-07-0270.71.85%
2021-07-0171.21.85%
2021-06-3076.92.30%
2021-06-2976.92.29%
2021-06-2877.92.39%
2021-06-2576.51.99%
2021-06-2475.31.89%
2021-06-2375.31.88%
2021-06-2275.21.87%
2021-06-2174.91.88%
2021-06-1875.31.92%
2021-06-1775.31.87%
2021-06-1675.41.82%
2021-06-1575.81.78%
2021-06-1175.91.81%
2021-06-1075.81.81%
2021-06-0975.91.84%
2021-06-0875.61.84%
2021-06-0773.91.84%
2021-06-0472.31.94%
2021-06-0373.01.92%
2021-06-0273.31.94%
2021-06-0171.61.99%
2021-05-3171.42.01%
2021-05-2870.92.02%
2021-05-2770.51.95%
2021-05-2670.51.97%
2021-05-2570.41.98%

達新熱門網頁

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。