1402 遠東新


股價漲跌幅
20222021202020192018
遠東新8.0%2.0%14.0%6.0%4.0%
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)
31.5 4.16% 32.81 37.73 19.78% 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19.4719.5417.8919.4222.8123.7123.1620.2719.5118.71
營業利益率4.904.845.506.477.086.736.664.975.625.16
折舊負擔比率8.649.838.677.127.287.096.575.875.906.32
稅前淨利率7.477.807.659.217.757.399.049.0910.005.67
股東權益報酬率5.514.806.107.035.594.965.616.508.255.38
資產報酬率2.712.573.333.803.182.863.293.844.953.30
本業收入比65.7062.0471.9470.2291.3791.0873.6754.5956.2590.98
業外獲益比34.3137.9628.0629.788.638.9226.3345.4143.759.02
無形資產佔淨值比13.7815.179.6010.2511.670.000.000.000.000.00

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21.2118.1918.5120.2321.1619.3921.0219.6418.1916.2818.7318.8617.5614.8319.8422.7320.9219.8225.3921.83
營業利益率6.733.054.336.965.524.586.555.023.323.646.266.425.552.068.129.286.795.809.695.38
稅前淨利率7.864.148.309.268.615.939.668.427.456.668.538.646.653.169.9415.478.995.6211.007.31
本業收入比85.5773.7552.1975.2064.0777.2667.7959.6144.5154.7273.3674.3683.3765.3181.7060.0075.45101.6564.1373.69
業外獲益比14.4326.2547.8124.8035.9322.7432.2140.3955.4945.2826.6425.6416.6334.6918.3040.0024.55-3.2111.9626.36

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)36524414894394918801297893457234038270692677532360
自由現金流量(百萬)14740-2495514255-5159305359375958-7406-3306510516
稅後淨利(百萬)96858063107331202880666308803510853132164918


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)71857667203855421305210906139701068659288656190316915934621586433686933415232127887965
自由現金流量(百萬)1681424411545933-1982115171006202-39408-128712065-4723947-1237774325436-5651-590566331097
稅後淨利(百萬)27531196225835172714140229722186150322662945350520161177347649062469163236001548

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)238806206769250147228662217847215856217948235507238841236792
營業利益(百萬)11712100021376314784154341453714514116931343212217
稅後淨利(百萬)96858063107331202880666308803510853132164918
EPS(完全稀釋)1.941.612.142.401.611.261.602.212.740.00
營收成長率(%)15.49-17.349.404.960.92-0.96-7.46-1.400.87N/A
營業利益成長率(%)17.10-27.33-6.91-4.216.170.1624.13-12.959.95N/A
稅後淨利成長率(%)20.12-24.88-10.7749.1227.87-21.49-25.97-17.88168.73N/A
EPS成長率(%)20.50-24.77-10.8349.0727.78-21.25-27.60-19.34N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)6338465619584465849456248560354955448944522365979461706667276192061467617995393951458581325489052908
營業利益(百萬)42632003253140733105256832452457173221783864428634351269501850053492332339782848
稅後淨利(百萬)27531196225835172714140229722186150322662945350520161177347649062469163236001548
EPS(完全稀釋)0.550.240.450.710.540.280.600.440.300.450.590.700.400.240.700.980.490.330.720.31
去年同期營收成長率(%)12.6917.1017.9419.517.68-6.29-19.69-26.65-15.64-2.72-0.1523.7120.335.7412.591.95----
兩季平均(YOY)營收成長率(%)14.8917.5218.7313.600.69-12.99-23.17-21.14-9.18-1.4411.7822.0213.049.167.27-----
去年同期EPS成長率(%)1.85-14.29-25.0061.3680.00-37.781.69-37.14-25.0087.50-15.71-28.57-18.37-27.27-2.78216.13----
兩季平均(YOY)EPS成長率(%)-6.22-19.6418.1870.6821.11-18.05-17.73-31.0731.2535.89-22.14-23.47-22.82-15.03106.67-----
較上季營收成長率(%)-3.4112.27-0.083.990.3813.081.25-6.30-12.64-3.10-7.527.760.74-0.5414.574.82-11.485.913.75-
較上季EPS成長率(%)129.17-46.67-36.6231.4892.86-53.3336.3646.67-33.33-23.73-15.7175.0066.67-65.71-28.57100.0048.48-54.17132.26-

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(%)
2022/4-6.3818.8714.232019/124.380.189.39
2022/320.7918.8512.712019/11-2.93-5.0410.28
2022/1~2-5.039.389.382019/10-1.98-3.4711.94
2021/12-0.88.615.622019/90.38-5.1213.85
2021/116.0519.6316.392019/8-3.71-3.116.65
2021/105.6826.2516.032019/7-4.178.2419.96
2021/93.7819.1614.892019/6-4.3819.5322.13
2021/81.4115.5114.362019/55.824.4822.68
2021/7-4.3319.1314.192019/4-3.2128.1522.2
2021/6-0.8417.0913.412019/324.8633.4220.23
2021/58.6425.4512.672019/1~2-16.1613.8313.83
2021/4-6.3916.29.662018/12-1.06-0.054.88
2021/313.995.677.672018/11-1.324.95.39
2021/1~2-9.518.798.782018/10-3.6511.755.44
2020/129.271.51-17.222018/92.5212.684.71
2020/1111.91-3.02-18.882018/87.555.143.63
2020/10-0.24-15.89-20.342018/75.8211.773.38
2020/90.6-17.35-20.82018/6-0.420.631.96
2020/84.58-17.53-21.222018/58.924.312.25
2020/7-5.96-24.08-21.722018/40.760.221.71
2020/66.23-22.63-21.332018/36.33-4.522.21
2020/50.62-30.36-21.062018/1~2-15.875.845.84
2020/4-14.87-26.78-18.512017/123.841.070.9
2020/316.32-16.74-15.612017/115.116.850.88
2020/1~2-7.97-14.96-14.962017/10-2.851.550.27

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
4982.04846.02.8064
2021Q4(百萬)2020Q4(百萬)YoY(%)
2716.03324.0-18.29
2021Q3(百萬)2020Q3(百萬)YoY(%)
4850.04787.01.3160

EPS較上季
2022Q1(元)2021Q4(元)比率
0.550.241.2916

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率8.517.768.898.318.628.968.538.498.477.71
存貨周轉率5.426.786.716.086.917.067.198.138.398.18

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.092.181.962.072.062.172.031.951.962.142.032.172.102.032.001.831.902.282.262.21
存貨周轉率0.961.111.031.321.862.141.891.771.691.801.761.791.551.571.671.581.541.841.751.70

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.580.560.530.530.510.510.500.470.450.41
金融負債(百萬)1662601630191449501439171218321335271306521109818606368607
營收淨額(百萬)238806206769250147228662217847215856217948235507238841236792
利息保障倍數7.626.496.948.837.487.429.0412.0717.6710.50
長期銀行借款占稅後淨利比9.9113.287.295.718.2510.919.585.903.306.55

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)238806206769250147228662217847215856217948235507238841236792
推銷費用(百萬)23048187771881116793223262424423839238692205222263
管理費用(百萬)1078210282108101177811125115221134611417104449114
研發費(百萬)8808671062837813869785753676700
推銷費用率(%)9.659.087.527.3410.2511.2310.9410.149.239.40
管理費用率(%)4.514.974.325.155.115.345.214.854.373.85
研發費用率(%)0.370.420.420.370.370.400.360.320.280.30

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)6338465619584465849456248560354955448944522365979461706667276192061467617995393951458581325489052908
推銷費用(百萬)62146577566553335473505945124258494949824632492642703974456441314124569654705666
管理費用(百萬)28033142246821523019276923712611253222292749299328383618240928512900224931882835
研發費(百萬)224230218194238218213218218240304268251222223205187213194203
推銷費用率(%)9.8010.029.699.129.739.039.118.709.478.337.517.386.906.477.397.668.019.809.9710.71
管理費用率(%)4.424.794.223.685.374.944.785.334.853.734.454.494.585.893.905.295.643.875.815.36
研發費用率(%)0.350.350.370.330.420.390.430.450.420.400.490.400.410.360.360.380.360.370.350.38

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
1402-遠東新OOOXXOOXOX
55年535.29億12.17%57.23%13.25%66.78%40658百萬5.96%

融資使用率
日期股價融資使用率
2022-05-24 -31.50.35%
2022-05-2331.40.36%
2022-05-2031.350.36%
2022-05-1931.150.37%
2022-05-1831.250.36%
2022-05-1730.90.37%
2022-05-1630.90.36%
2022-05-1331.00.35%
2022-05-1229.70.33%
2022-05-1130.150.32%
2022-05-1030.150.33%
2022-05-0929.80.33%
2022-05-0630.20.33%
2022-05-0530.550.34%
2022-05-0430.150.34%
2022-05-0329.950.33%
2022-04-2930.050.33%
2022-04-2829.950.33%
2022-04-2729.70.34%
2022-04-2630.250.34%
2022-04-2530.00.34%
2022-04-2230.350.35%
2022-04-2130.40.35%
2022-04-2030.50.36%
2022-04-1930.10.36%
2022-04-1830.20.36%
2022-04-1530.40.34%
2022-04-1430.60.35%
2022-04-1330.90.36%
2022-04-1230.20.36%
2022-04-1130.20.36%
2022-04-0830.10.37%
2022-04-0729.950.37%
2022-04-0630.450.37%
2022-04-0130.30.38%
2022-03-3130.40.38%
2022-03-3030.30.37%
2022-03-2930.350.37%
2022-03-2830.20.37%
2022-03-2530.60.37%
2022-03-2430.850.37%
2022-03-2330.750.38%
2022-03-2230.80.38%
2022-03-2130.650.38%
2022-03-1830.70.36%
2022-03-1730.550.35%
2022-03-1630.450.35%
2022-03-1530.20.35%
2022-03-1430.550.35%
2022-03-1130.20.39%
2022-03-1030.20.40%
2022-03-0929.550.43%
2022-03-0829.50.44%
2022-03-0729.50.46%
2022-03-0430.30.46%
2022-03-0330.60.46%
2022-03-0230.350.46%
2022-03-0130.30.47%
2022-02-2529.550.46%
2022-02-2429.70.45%
2022-02-2330.00.45%
2022-02-2229.950.45%
2022-02-2130.20.46%
2022-02-1830.00.45%
2022-02-1729.80.47%
2022-02-1629.60.47%
2022-02-1529.350.47%
2022-02-1429.450.47%
2022-02-1129.40.47%
2022-02-1029.60.46%
2022-02-0929.50.46%
2022-02-0829.20.48%
2022-02-0729.30.50%
2022-01-2628.80.52%
2022-01-2528.60.52%
2022-01-2428.80.52%
2022-01-2128.80.52%
2022-01-2029.250.51%
2022-01-1929.150.52%
2022-01-1829.10.52%
2022-01-1729.150.52%
2022-01-1429.20.54%
2022-01-1329.550.54%
2022-01-1229.30.53%
2022-01-1129.150.54%
2022-01-1029.10.54%
2022-01-0729.150.57%
2022-01-0629.250.57%
2022-01-0529.050.57%
2022-01-0429.00.58%
2022-01-0329.150.57%
2021-12-3029.30.58%
2021-12-2929.30.57%
2021-12-2829.150.58%
2021-12-2729.00.63%
2021-12-2428.90.61%
2021-12-2328.80.62%
2021-12-2228.60.60%
2021-12-2128.550.61%
2021-12-2028.40.61%
2021-12-1728.10.61%
2021-12-1628.20.68%
2021-12-1528.350.70%
2021-12-1428.450.69%
2021-12-1328.450.69%
2021-12-1028.750.70%
2021-12-0928.850.70%
2021-12-0828.750.70%
2021-12-0728.750.72%
2021-12-0628.60.72%
2021-12-0328.30.73%
2021-12-0228.30.71%
2021-12-0128.30.71%
2021-11-3027.90.70%
2021-11-2928.150.70%
2021-11-2628.250.72%
2021-11-2528.550.70%
2021-11-2428.80.69%
2021-11-2328.750.67%
2021-11-2229.150.66%
2021-11-1929.40.65%
2021-11-1829.50.65%
2021-11-1729.350.66%
2021-11-1629.50.59%
2021-11-1530.00.57%
2021-11-1230.150.57%
2021-11-1130.00.57%
2021-11-1029.90.57%
2021-11-0929.90.57%
2021-11-0829.450.59%
2021-11-0529.40.55%
2021-11-0429.350.55%
2021-11-0329.550.54%
2021-11-0229.450.50%
2021-11-0129.00.50%
2021-10-2929.10.51%
2021-10-2829.250.51%
2021-10-2729.450.51%
2021-10-2629.550.49%
2021-10-2529.350.50%
2021-10-2229.40.50%
2021-10-2130.10.49%
2021-10-2029.80.49%
2021-10-1929.70.48%
2021-10-1829.450.49%
2021-10-1529.30.48%
2021-10-1429.050.51%
2021-10-1329.250.49%
2021-10-1229.250.47%
2021-10-0829.450.46%
2021-10-0729.550.48%
2021-10-0629.250.49%
2021-10-0529.350.49%
2021-10-0429.350.49%
2021-10-0129.150.51%
2021-09-3029.850.49%
2021-09-2929.550.46%
2021-09-2830.00.45%
2021-09-2729.850.50%
2021-09-2429.350.46%
2021-09-2329.250.47%
2021-09-2228.70.49%
2021-09-1729.50.46%
2021-09-1629.650.46%
2021-09-1529.80.46%
2021-09-1429.750.46%
2021-09-1329.450.46%
2021-09-1029.20.47%
2021-09-0929.050.46%
2021-09-0829.250.48%
2021-09-0729.60.48%
2021-09-0629.70.48%
2021-09-0330.00.48%
2021-09-0229.60.49%
2021-09-0129.60.49%
2021-08-3130.050.48%
2021-08-3029.90.47%
2021-08-2729.650.48%
2021-08-2629.20.48%
2021-08-2529.350.48%
2021-08-2429.40.48%
2021-08-2328.90.48%
2021-08-2028.30.49%
2021-08-1928.30.48%
2021-08-1828.850.48%
2021-08-1728.550.49%
2021-08-1629.050.49%
2021-08-1329.650.49%
2021-08-1230.250.49%
2021-08-1130.00.49%
2021-08-1029.950.49%
2021-08-0929.950.48%
2021-08-0630.050.47%
2021-08-0530.00.47%
2021-08-0430.250.47%
2021-08-0330.30.47%
2021-08-0230.10.48%
2021-07-3029.60.48%
2021-07-2931.150.60%
2021-07-2831.00.47%
2021-07-2731.50.49%
2021-07-2631.90.48%
2021-07-2332.750.48%
2021-07-2232.90.51%
2021-07-2132.50.53%
2021-07-2032.60.53%
2021-07-1933.60.57%
2021-07-1633.60.58%
2021-07-1532.80.56%
2021-07-1432.60.57%
2021-07-1332.90.57%
2021-07-1232.950.63%
2021-07-0932.950.59%
2021-07-0832.950.59%
2021-07-0732.350.60%
2021-07-0632.550.63%
2021-07-0532.450.62%
2021-07-0232.20.66%
2021-07-0132.450.64%
2021-06-3032.00.63%
2021-06-2931.90.63%
2021-06-2831.90.60%
2021-06-2531.750.60%
2021-06-2431.50.61%
2021-06-2331.650.61%
2021-06-2230.850.62%
2021-06-2130.750.59%
2021-06-1831.050.59%
2021-06-1731.80.62%
2021-06-1631.850.62%
2021-06-1531.80.63%
2021-06-1131.90.63%
2021-06-1031.950.63%
2021-06-0931.50.64%
2021-06-0831.90.64%
2021-06-0731.750.65%
2021-06-0431.90.65%
2021-06-0332.450.67%
2021-06-0232.050.65%
2021-06-0131.90.67%

遠東新熱門網頁

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。