1324 地球


股價漲跌幅
20222021202020192018
地球-12.0%9.0%-16.0%-11.0%-11.0%
0050-14.69%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)
10.4 N/A N/A N/A N/A 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15.3317.3616.3015.6715.2222.2620.3316.1416.1217.39
營業利益率0.941.520.870.14-1.365.905.102.673.283.49
折舊負擔比率3.813.883.352.732.532.512.902.903.023.22
稅前淨利率0.822.150.910.737.056.525.863.603.643.18
股東權益報酬率0.071.680.320.125.956.535.944.354.353.38
資產報酬率0.061.330.260.094.414.914.423.203.252.63
本業收入比111.1169.57100.0025.00-19.5490.1286.6775.0090.74111.63
業外獲益比-11.1130.430.0087.50118.399.8813.3325.009.26-9.30
無形資產佔淨值比0.000.080.160.150.000.000.000.000.000.00

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15.1016.1613.3816.2015.6416.5018.4017.4217.1516.3015.8518.3414.6613.5816.1317.8014.9915.4514.3415.41
營業利益率-0.953.74-0.981.44-0.602.692.43-0.321.242.71-0.232.36-1.39-0.050.372.46-2.640.45-1.96-4.41
稅前淨利率-0.043.85-0.900.88-0.752.702.53-0.083.272.70-0.512.03-0.63-0.471.024.55-2.740.41-1.46-4.38
本業收入比0.00100.00150.00200.00100.00100.0085.710.0044.44100.00100.00116.67200.000.0033.3357.14100.00200.00150.00100.00
業外獲益比0.000.00-0.00-50.000.000.000.000.0066.67-0.00100.00-16.67-100.00100.0066.6742.860.00-0.00-50.00-0.00

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)-3112711-9121923019612107
自由現金流量(百萬)-40116-1-824273-2161-391
稅後淨利(百萬)11631606558434434


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)41-12227-484941856-101211-1-2310-121638-826
自由現金流量(百萬)37-14-126-504511554-15168-9-34-17-22-982-101109
稅後淨利(百萬)-27-40-354-185-24-4-336-51-3-15

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)1077105611361137122712361274144714881365
營業利益(百萬)1016102-177365394948
稅後淨利(百萬)11631606558434434
EPS(完全稀釋)0.010.220.040.020.800.860.770.570.580.00
營收成長率(%)1.99-7.04-0.09-7.33-0.73-2.98-11.96-2.769.01N/A
營業利益成長率(%)-37.5060.00400.00N/AN/A12.3166.67-20.412.08N/A
稅後淨利成長率(%)-93.75433.33200.00-98.33-7.6912.0734.88-2.2729.41N/A
EPS成長率(%)-95.45450.00100.00-97.50-6.9811.6935.09-1.72N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)256281277267252262261250283280273293291290280307261341308292
營業利益(百萬)-211-34-276-148-17-4018-72-6-13
稅後淨利(百萬)-27-40-354-185-24-4-336-51-3-15
EPS(完全稀釋)-0.030.10-0.050.00-0.040.060.05-0.010.110.07-0.030.06-0.05-0.040.040.09-0.070.01-0.03-0.20
去年同期營收成長率(%)1.597.256.136.80-10.95-6.43-4.40-14.68-2.75-3.45-2.50-4.5611.49-14.96-9.095.14----
兩季平均(YOY)營收成長率(%)4.426.696.46-2.07-8.69-5.42-9.54-8.71-3.10-2.98-3.533.47-1.74-12.03-1.98-----
去年同期EPS成長率(%)25.0066.67-200.00100.00-136.36-14.29266.67-116.67320.00275.00-175.00-33.3328.57-500.00233.33145.00----
兩季平均(YOY)EPS成長率(%)45.84-66.66-50.00-18.18-75.33126.1975.00101.66297.5050.00-104.16-2.38-235.72-133.33189.17-----
較上季營收成長率(%)-8.901.443.755.95-3.820.384.40-11.661.072.56-6.830.690.343.57-8.7917.62-23.4610.715.48-
較上季EPS成長率(%)-130.00300.000.00100.00-166.6720.00600.00-109.0957.14333.33-150.00220.00-25.00-200.00-55.56228.57-800.00133.3385.00-

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(%)
2022/4-4.7713.814.672019/12-1.13-0.62-0.09
2022/345.83-10.351.642019/11-1.47-7.15-0.05
2022/1~2-21.9611.1611.152019/105.47-2.490.7
2021/125.36-1.571.992019/9-3.157.351.06
2021/1113.8424.692.382019/82.35-9.240.38
2021/10-13.032.570.422019/7-4.81-4.171.86
2021/94.7713.60.192019/6-3.31-14.782.86
2021/85.816.32-1.412019/5-1.38-2.777.18
2021/71.54-1.42-2.492019/4-8.36.0710.02
2021/6-11.42-0.33-2.672019/330.841.7811.44
2021/516.3321.03-3.122019/1~2-16.2618.1318.13
2021/4-24.990.15-8.422018/12-7.63-22.46-7.3
2021/390.395.74-10.952018/113.47-4.99-5.67
2021/1~2-28.67-20.87-20.862018/1016.13-16.17-5.74
2020/1233.4911.52-7.092018/9-18.13-22.57-4.38
2020/11-6.35-17.4-8.732018/88.085.01-1.86
2020/10-3.67-13.09-7.882018/7-15.36-8.47-2.84
2020/9-1.93-4.83-7.32018/610.319.05-1.83
2020/8-1.9-6.02-7.592018/57.5911.38-4.18
2020/72.67-1.94-7.812018/4-12.02-5.05-7.84
2020/67.56-9.09-8.722018/360.64-10.35-8.81
2020/5-3.72-18.29-8.652018/1~2-24.3-7.71-7.7
2020/4-20.81-16.31-6.222017/1213.1813.91-0.72
2020/34.25-3.09-2.762017/11-8.71-7.51-2.08
2020/1~231.98-2.57-2.572017/107.277.97-1.47

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
11.07.057.142
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.030.1-1.3

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.135.195.565.235.566.086.336.616.866.91
存貨周轉率4.294.684.645.055.905.345.346.006.134.85

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.221.301.331.321.251.391.501.331.371.391.341.421.451.411.281.461.221.511.501.49
存貨周轉率0.850.981.031.001.121.261.141.051.171.131.071.121.191.211.111.191.171.571.281.12

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.240.220.200.230.260.260.240.270.260.25
金融負債(百萬)0000000006
營收淨額(百萬)1077105611361137122712361274144714881365
利息保障倍數75.03484.8987.4399.501154.471034.903111.421335.54536.96238.31
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)1077105611361137122712361274144714881365
推銷費用(百萬)59626867677266717365
管理費用(百萬)7984848811210610310094101
研發費(百萬)16232422242424242424
推銷費用率(%)5.485.875.995.895.465.835.184.914.914.76
管理費用率(%)7.347.957.397.749.138.588.086.916.327.40
研發費用率(%)1.492.182.111.931.961.941.881.661.611.76

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)256281277267252262261250283280273293291290280307261341308292
推銷費用(百萬)1613151516161515161618181717171716171718
管理費用(百萬)2218212021212020231821222318222424282833
研發費(百萬)43444566656675666667
推銷費用率(%)6.254.635.425.626.356.115.756.005.655.716.596.145.845.866.075.546.134.995.526.16
管理費用率(%)8.596.417.587.498.338.027.668.008.136.437.697.517.906.217.867.829.208.219.0911.30
研發費用率(%)1.561.071.441.501.591.912.302.402.121.792.202.052.411.722.141.952.301.761.952.40

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
1324-地球OXOOOXOXXX
22年7.51億41.64%22.09%0.0%34.89%58百萬-0.96%

融資使用率
日期股價融資使用率
2022-05-23 -10.42.60%
2022-05-2010.32.60%
2022-05-1910.252.60%
2022-05-1810.252.63%
2022-05-1710.252.63%
2022-05-1610.22.63%
2022-05-1310.42.62%
2022-05-1210.42.62%
2022-05-1110.452.62%
2022-05-1010.42.62%
2022-05-0910.452.63%
2022-05-0610.72.63%
2022-05-0510.82.63%
2022-05-0410.72.63%
2022-05-0310.82.63%
2022-04-2910.72.63%
2022-04-2810.82.62%
2022-04-2710.82.62%
2022-04-2610.752.77%
2022-04-2510.82.77%
2022-04-2210.852.77%
2022-04-2110.852.77%
2022-04-2010.852.77%
2022-04-1910.852.77%
2022-04-1810.82.77%
2022-04-1510.852.77%
2022-04-1410.852.77%
2022-04-1310.852.77%
2022-04-1210.82.77%
2022-04-1110.652.78%
2022-04-0810.752.78%
2022-04-0710.72.72%
2022-04-0610.72.75%
2022-04-0110.652.76%
2022-03-3110.852.72%
2022-03-3010.82.72%
2022-03-2910.72.65%
2022-03-2810.92.37%
2022-03-2511.252.37%
2022-03-2411.352.39%
2022-03-2311.42.37%
2022-03-2211.352.19%
2022-03-2111.32.09%
2022-03-1811.22.09%
2022-03-1711.252.09%
2022-03-1611.152.07%
2022-03-1511.252.11%
2022-03-1411.32.11%
2022-03-1111.352.10%
2022-03-1011.352.10%
2022-03-0911.22.10%
2022-03-0811.152.10%
2022-03-0711.22.10%
2022-03-0411.352.13%
2022-03-0311.42.13%
2022-03-0211.32.14%
2022-03-0111.352.14%
2022-02-2511.352.14%
2022-02-2411.252.14%
2022-02-2311.352.22%
2022-02-2211.32.23%
2022-02-2111.552.26%
2022-02-1811.652.28%
2022-02-1711.72.28%
2022-02-1611.652.26%
2022-02-1511.52.37%
2022-02-1411.552.37%
2022-02-1111.62.39%
2022-02-1011.72.40%
2022-02-0911.72.36%
2022-02-0811.752.36%
2022-02-0711.72.30%
2022-01-2611.72.14%
2022-01-2511.652.08%
2022-01-2411.952.01%
2022-01-2111.41.99%
2022-01-2011.41.99%
2022-01-1911.41.99%
2022-01-1811.451.99%
2022-01-1711.351.99%
2022-01-1411.451.99%
2022-01-1311.42.01%
2022-01-1211.452.06%
2022-01-1111.52.07%
2022-01-1011.552.08%
2022-01-0711.62.08%
2022-01-0611.552.10%
2022-01-0511.652.11%
2022-01-0411.72.07%
2022-01-0311.81.99%
2021-12-3011.72.00%
2021-12-2911.72.14%
2021-12-2811.652.19%
2021-12-2711.852.16%
2021-12-2411.752.18%
2021-12-2311.82.17%
2021-12-2211.82.15%
2021-12-2111.72.19%
2021-12-2011.652.17%
2021-12-1711.652.22%
2021-12-1611.62.20%
2021-12-1511.72.49%
2021-12-1411.752.48%
2021-12-1311.92.49%
2021-12-1011.52.33%
2021-12-0911.152.28%
2021-12-0811.02.18%
2021-12-0710.852.09%
2021-12-0610.952.09%
2021-12-0310.952.09%
2021-12-0210.92.09%
2021-12-0111.02.14%
2021-11-3010.852.09%
2021-11-2910.92.08%
2021-11-2610.952.08%
2021-11-2511.052.08%
2021-11-2410.952.08%
2021-11-2311.02.08%
2021-11-2211.02.10%
2021-11-1911.12.20%
2021-11-1811.052.23%
2021-11-1711.12.26%
2021-11-1611.052.27%
2021-11-1511.02.27%
2021-11-1211.052.27%
2021-11-1111.12.26%
2021-11-1011.12.26%
2021-11-0911.052.33%
2021-11-0811.052.36%
2021-11-0511.02.35%
2021-11-0411.12.31%
2021-11-0311.052.30%
2021-11-0211.02.24%
2021-11-0111.12.28%
2021-10-2911.12.29%
2021-10-2810.952.29%
2021-10-2711.12.29%
2021-10-2611.052.35%
2021-10-2511.152.43%
2021-10-2211.12.51%
2021-10-2111.22.60%
2021-10-2011.352.78%
2021-10-1911.352.67%
2021-10-1811.22.52%
2021-10-1511.152.49%
2021-10-1411.12.34%
2021-10-1311.052.35%
2021-10-1210.852.07%
2021-10-0811.052.06%
2021-10-0710.92.06%
2021-10-0610.91.91%
2021-10-0510.951.88%
2021-10-0410.61.88%
2021-10-0110.72.07%
2021-09-3011.052.08%
2021-09-2910.952.08%
2021-09-2811.32.08%
2021-09-2711.12.01%
2021-09-2411.052.08%
2021-09-2310.952.16%
2021-09-2210.652.06%
2021-09-1710.851.95%
2021-09-1610.651.89%
2021-09-1510.651.94%
2021-09-1410.651.95%
2021-09-1310.81.79%
2021-09-1010.71.79%
2021-09-0910.651.87%
2021-09-0810.651.90%
2021-09-0710.61.91%
2021-09-0610.751.91%
2021-09-0310.751.91%
2021-09-0210.651.91%
2021-09-0110.61.92%
2021-08-3110.82.19%
2021-08-3010.852.19%
2021-08-2710.752.19%
2021-08-2610.72.18%
2021-08-2510.72.25%
2021-08-2411.02.21%
2021-08-2310.72.01%
2021-08-2010.62.01%
2021-08-1910.552.01%
2021-08-1811.02.00%
2021-08-1710.72.01%
2021-08-1611.12.00%
2021-08-1311.12.07%
2021-08-1211.052.08%
2021-08-1110.82.09%
2021-08-1011.02.10%
2021-08-0911.052.10%
2021-08-0611.22.40%
2021-08-0511.32.42%
2021-08-0411.352.41%
2021-08-0311.32.45%
2021-08-0211.252.45%
2021-07-3011.12.47%
2021-07-2911.32.41%
2021-07-2811.12.45%
2021-07-2711.252.48%
2021-07-2611.252.67%
2021-07-2311.32.65%
2021-07-2211.152.67%
2021-07-2111.252.98%
2021-07-2011.43.14%
2021-07-1911.52.85%
2021-07-1611.52.83%
2021-07-1511.52.98%
2021-07-1411.33.21%
2021-07-1311.63.22%
2021-07-1211.72.98%
2021-07-0911.553.10%
2021-07-0811.853.10%
2021-07-0711.73.04%
2021-07-0612.22.93%
2021-07-0512.53.07%
2021-07-0212.753.34%
2021-07-0112.92.48%
2021-06-3012.43.22%
2021-06-2911.32.14%
2021-06-2811.21.78%
2021-06-2511.01.79%
2021-06-2410.951.77%
2021-06-2310.951.77%
2021-06-2210.91.78%
2021-06-2110.851.79%
2021-06-1811.01.77%
2021-06-1710.951.77%
2021-06-1610.91.77%
2021-06-1511.051.80%
2021-06-1110.951.82%
2021-06-1011.051.78%
2021-06-0910.91.88%
2021-06-0810.952.00%
2021-06-0710.952.06%
2021-06-0410.952.02%
2021-06-0311.152.01%
2021-06-0211.052.03%
2021-06-0110.952.27%
2021-05-3110.652.26%

地球熱門網頁

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。