1445 大宇


股價漲跌幅
20222021202020192018
大宇-4.0%34.0%40.0%-9.0%-5.0%
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)
14.8 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6.70-0.555.165.186.2012.2112.367.088.777.08
營業利益率-3.81-13.28-4.39-3.02-1.543.614.590.492.140.43
折舊負擔比率2.635.453.793.753.982.982.822.832.682.69
稅前淨利率-1.73-9.14-4.02-2.260.454.405.591.573.201.35
股東權益報酬率-1.56-3.54-2.35-1.330.663.274.701.533.411.37
資產報酬率-1.26-2.87-1.94-1.110.552.723.931.272.801.12
本業收入比218.18145.24109.09134.29-357.1481.0881.5530.0067.1632.14
業外獲益比-118.18-45.24-9.09-34.29457.1417.5717.4870.0032.8467.86
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8.378.766.785.315.291.03-6.69-14.369.425.621.825.926.625.795.586.093.104.084.787.29
營業利益率-2.39-1.49-3.79-4.63-6.13-11.09-20.59-30.34-1.32-4.11-9.69-2.53-2.21-3.30-2.32-1.62-5.08-3.48-3.20-0.66
稅前淨利率-0.47-0.30-2.690.40-4.84-6.04-11.35-26.76-0.81-4.54-8.28-2.12-1.92-2.17-1.15-0.40-5.620.182.44-0.36
本業收入比400.00600.00133.33-1300.00123.08185.71182.61113.64133.3387.50116.00114.29112.50162.50225.00350.0090.48-1500.00-130.00300.00
業外獲益比-350.00-400.00-44.441500.00-23.08-85.71-82.61-13.64-66.6712.50-16.00-14.29-12.50-50.00-125.00-250.009.521500.00230.00-100.00

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)-1521451115253261621121-42
自由現金流量(百萬)-1591451301295-431943531-40
稅後淨利(百萬)-25-58-40-24126390296526


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)19-2043-54-12149432626281511563051-13-16241233
自由現金流量(百萬)12-2546-59-1214847252447181054837-16-18503131
稅後淨利(百萬)-2-2-91-14-12-13-31-2-12-19-6-4-6-2-1-15313-3

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)125491713711572161016771842190920872044
營業利益(百萬)-48-122-60-47-2560849459
稅後淨利(百萬)-25-58-40-24126390296526
EPS(完全稀釋)-0.19-0.44-0.30-0.170.090.450.650.210.470.00
營收成長率(%)36.75-33.11-12.79-2.36-4.00-8.96-3.51-8.532.10N/A
營業利益成長率(%)N/AN/AN/AN/AN/A-28.57833.33-80.00400.00N/A
稅後淨利成長率(%)N/AN/AN/AN/A-80.95-30.00210.34-55.38150.00N/A
EPS成長率(%)N/AN/AN/AN/A-80.00-30.77209.52-55.32N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)350370324291269230205165318351296332391380388430374420404404
營業利益(百萬)-8-6-12-13-16-26-42-50-4-14-29-8-9-13-9-7-19-15-13-3
稅後淨利(百萬)-2-2-91-14-12-13-31-2-12-19-6-4-6-2-1-15313-3
EPS(完全稀釋)-0.01-0.02-0.070.01-0.11-0.09-0.10-0.24-0.01-0.09-0.14-0.04-0.03-0.04-0.01-0.01-0.110.020.09-0.02
去年同期營收成長率(%)30.1160.8758.0576.36-15.41-34.47-30.74-50.30-18.67-7.63-23.71-22.794.55-9.52-3.966.44----
兩季平均(YOY)營收成長率(%)45.4959.4667.2030.48-24.94-32.60-40.52-34.48-13.15-15.67-23.25-9.12-2.48-6.741.24-----
去年同期EPS成長率(%)90.9177.7830.00104.17-1000.000.0028.57-500.0066.67-125.00-1300.00-300.0072.73-300.00-111.1150.00----
兩季平均(YOY)EPS成長率(%)84.3453.8967.09-447.92-500.0014.29-235.72-216.66-29.16-712.50-800.00-113.63-113.63-205.56-30.55-----
較上季營收成長率(%)-5.4114.2011.348.1816.9612.2024.24-48.11-9.4018.58-10.84-15.092.89-2.06-9.7714.97-10.953.960.00-
較上季EPS成長率(%)50.0071.43-800.00109.09-22.2210.0058.33-2300.0088.8935.71-250.00-33.3325.00-300.000.0090.91-650.00-77.78550.00-

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(%)
2022/45.9838.4432.412019/125.1-6.64-12.83
2022/338.6924.3230.272019/11-9.03-19.87-13.36
2022/1~2-33.6433.8233.812019/1026.286.44-12.67
2021/1210.740.9236.692019/99.77-19.75-14.52
2021/1113.4184.8236.192019/8-19.99-32.02-13.93
2021/10-4.6565.1831.862019/727.28-19.51-11.43
2021/912.2262.4328.662019/6-28.02-39.47-10.05
2021/8-5.151.8124.82019/5-3.0-20.77-3.65
2021/78.3460.5521.492019/4-11.0-7.191.46
2021/62.5580.7116.072019/359.57.034.56
2021/51.4370.897.772019/1~2-46.573.253.24
2021/4-4.8278.84-1.862018/12-9.8-10.31-2.34
2021/311.18-1.38-15.422018/1120.841.75-1.58
2021/1~215.3-22.03-22.022018/10-4.79-19.86-1.92
2020/1245.19-16.99-33.052018/9-7.01-7.380.24
2020/111.35-39.91-34.552018/8-5.26-2.61.18
2020/10-6.24-46.08-34.032018/7-4.28-1.851.73
2020/94.88-27.37-32.582018/6-5.786.692.37
2020/80.35-24.04-33.132018/513.6214.581.47
2020/721.95-39.36-34.12018/42.63-2.22-1.88
2020/6-3.01-36.75-33.292018/326.71-13.53-1.76
2020/56.47-53.05-32.822018/1~2-26.745.975.97
2020/4-47.76-57.23-28.092017/122.35-11.12-4.0
2020/3-13.34-27.12-18.832017/11-4.86-3.02-3.27
2020/1~219.37-14.21-14.222017/1010.065.55-3.29

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.01-0.020.5

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率7.656.666.426.486.186.276.986.516.936.77
存貨周轉率3.082.102.412.552.572.562.823.223.864.63

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.601.872.052.142.512.402.321.431.902.111.821.711.711.601.581.871.711.911.941.89
存貨周轉率0.830.860.760.720.680.580.510.400.580.640.550.590.660.620.640.700.620.670.640.63

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.180.190.170.170.160.170.160.160.170.18
金融負債(百萬)05000000000
營收淨額(百萬)125491713711572161016771842190920872044
利息保障倍數-569.08-145.05-7860.000.00207.430.000.000.000.000.00
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)125491713711572161016771842190920872044
推銷費用(百萬)958689929410110493101107
管理費用(百萬)26232525193130243121
研發費(百萬)99101012139868
推銷費用率(%)7.589.386.495.855.846.025.654.874.845.23
管理費用率(%)2.072.511.821.591.181.851.631.261.491.03
研發費用率(%)0.720.980.730.640.750.780.490.420.290.39

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)350370324291269230205165318351296332391380388430374420404404
推銷費用(百萬)2728262020202219262522202225232321232424
管理費用(百萬)77667665666665668565
研發費(百萬)22223222232232333333
推銷費用率(%)7.717.578.026.877.438.7010.7311.528.187.127.436.025.636.585.935.355.615.485.945.94
管理費用率(%)2.001.891.852.062.602.612.933.031.891.712.031.811.531.321.551.402.141.191.491.24
研發費用率(%)0.570.540.620.691.120.870.981.210.630.850.680.600.770.530.770.700.800.710.740.74

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
1445-大宇OOOOOXXXOO
31年13.07億18.99%20.16%0.0%19.59%-12百萬-0.44%

融資使用率
日期股價融資使用率
2022-05-24 -14.82.72%
2022-05-2314.72.71%
2022-05-2014.852.72%
2022-05-1914.752.72%
2022-05-1815.12.72%
2022-05-1614.952.70%
2022-05-1314.852.70%
2022-05-1214.952.70%
2022-05-1115.02.70%
2022-05-1014.952.70%
2022-05-0914.952.70%
2022-05-0614.92.70%
2022-05-0515.052.70%
2022-05-0415.152.69%
2022-05-0315.052.65%
2022-04-2914.952.65%
2022-04-2814.92.65%
2022-04-2715.12.65%
2022-04-2615.052.65%
2022-04-2515.02.66%
2022-04-2215.252.66%
2022-04-2115.252.66%
2022-04-2015.252.66%
2022-04-1915.22.66%
2022-04-1815.152.66%
2022-04-1515.22.66%
2022-04-1415.32.65%
2022-04-1315.752.65%
2022-04-1215.152.64%
2022-04-1115.12.64%
2022-04-0815.52.64%
2022-04-0715.352.67%
2022-04-0615.152.61%
2022-04-0115.22.61%
2022-03-3115.62.62%
2022-03-3015.62.62%
2022-03-2915.42.61%
2022-03-2815.252.61%
2022-03-2515.352.61%
2022-03-2415.72.66%
2022-03-2315.752.72%
2022-03-2215.752.74%
2022-03-2115.92.76%
2022-03-1816.052.77%
2022-03-1716.02.77%
2022-03-1615.82.77%
2022-03-1515.72.83%
2022-03-1416.02.83%
2022-03-1116.152.90%
2022-03-1016.22.89%
2022-03-0916.22.91%
2022-03-0816.12.89%
2022-03-0716.13.93%
2022-03-0416.253.92%
2022-03-0316.653.95%
2022-03-0216.83.93%
2022-03-0116.353.74%
2022-02-2516.03.75%
2022-02-2415.854.32%
2022-02-2316.354.45%
2022-02-2216.34.43%
2022-02-2116.354.46%
2022-02-1816.74.60%
2022-02-1716.84.71%
2022-02-1616.654.65%
2022-02-1515.94.70%
2022-02-1417.04.67%
2022-02-1116.04.07%
2022-02-1015.854.07%
2022-02-0915.854.07%
2022-02-0815.64.07%
2022-02-0715.54.07%
2022-01-2615.54.07%
2022-01-2515.354.15%
2022-01-2415.64.16%
2022-01-2115.54.18%
2022-01-2015.554.18%
2022-01-1915.454.19%
2022-01-1815.454.21%
2022-01-1715.454.24%
2022-01-1415.454.22%
2022-01-1315.54.22%
2022-01-1215.454.22%
2022-01-1115.454.40%
2022-01-1015.354.40%
2022-01-0715.44.40%
2022-01-0615.44.40%
2022-01-0515.454.40%
2022-01-0415.454.40%
2022-01-0315.354.41%
2021-12-3015.554.41%
2021-12-2915.64.42%
2021-12-2815.74.47%
2021-12-2715.73.77%
2021-12-2415.453.06%
2021-12-2315.452.93%
2021-12-2215.43.17%
2021-12-2115.353.23%
2021-12-2015.353.23%
2021-12-1715.43.21%
2021-12-1614.93.24%
2021-12-1514.93.33%
2021-12-1415.23.32%
2021-12-1315.73.31%
2021-12-1015.753.37%
2021-12-0915.73.47%
2021-12-0815.73.51%
2021-12-0715.73.68%
2021-12-0615.73.72%
2021-12-0315.653.90%
2021-12-0215.64.03%
2021-12-0115.654.24%
2021-11-3015.84.30%
2021-11-2915.64.98%
2021-11-2615.656.38%
2021-11-2515.710.32%
2021-11-2415.1511.31%
2021-11-2314.910.98%
2021-11-2215.010.81%
2021-11-1914.8510.51%
2021-11-1814.810.41%
2021-11-1714.810.18%
2021-11-1614.79.94%
2021-11-1514.510.00%
2021-11-1214.59.95%
2021-11-1114.49.83%
2021-11-1014.559.81%
2021-11-0914.559.82%
2021-11-0814.99.80%
2021-11-0514.69.52%
2021-11-0414.859.54%
2021-11-0314.99.45%
2021-11-0214.79.54%
2021-11-0114.99.56%
2021-10-2914.49.14%
2021-10-2813.98.94%
2021-10-2713.458.97%
2021-10-2613.28.98%
2021-10-2513.18.97%
2021-10-2213.159.01%
2021-10-2113.359.15%
2021-10-2013.29.28%
2021-10-1913.68.65%
2021-10-1813.258.49%
2021-10-1513.158.42%
2021-10-1413.08.34%
2021-10-1312.98.16%
2021-10-1212.558.15%
2021-10-0812.558.15%
2021-10-0712.458.15%
2021-10-0612.38.19%
2021-10-0512.258.19%
2021-10-0412.08.19%
2021-10-0112.08.20%
2021-09-3012.18.18%
2021-09-2912.058.14%
2021-09-2812.058.14%
2021-09-2712.058.17%
2021-09-2412.08.54%
2021-09-2311.958.58%
2021-09-2211.758.55%
2021-09-1711.98.55%
2021-09-1612.058.32%
2021-09-1512.258.28%
2021-09-1412.37.97%
2021-09-1312.67.95%
2021-09-1012.157.85%
2021-09-0912.17.75%
2021-09-0812.17.76%
2021-09-0712.27.84%
2021-09-0612.17.97%
2021-09-0312.058.06%
2021-09-0211.98.12%
2021-09-0112.08.16%
2021-08-3112.08.12%
2021-08-3011.958.15%
2021-08-2711.858.14%
2021-08-2612.08.14%
2021-08-2511.98.09%
2021-08-2411.958.11%
2021-08-2312.08.13%
2021-08-2011.958.12%
2021-08-1911.858.10%
2021-08-1811.858.08%
2021-08-1711.858.05%
2021-08-1611.98.12%
2021-08-1312.08.11%
2021-08-1211.958.11%
2021-08-1111.958.11%
2021-08-1012.08.11%
2021-08-0912.058.11%
2021-08-0612.058.08%
2021-08-0512.18.16%
2021-08-0412.08.21%
2021-08-0312.08.34%
2021-08-0211.98.51%
2021-07-3012.18.58%
2021-07-2912.28.97%
2021-07-2812.159.20%
2021-07-2712.19.19%
2021-07-2612.29.18%
2021-07-2312.159.23%
2021-07-2212.19.22%
2021-07-2112.19.23%
2021-07-2012.29.22%
2021-07-1912.29.22%
2021-07-1612.259.21%
2021-07-1512.259.21%
2021-07-1412.059.25%
2021-07-1312.09.27%
2021-07-1212.159.29%
2021-07-0912.359.29%
2021-07-0812.359.38%
2021-07-0712.359.38%
2021-07-0612.49.38%
2021-07-0512.49.36%
2021-07-0212.359.39%
2021-07-0112.39.38%
2021-06-3012.259.38%
2021-06-2912.09.35%
2021-06-2812.059.35%
2021-06-2512.09.35%
2021-06-2411.99.36%
2021-06-2311.959.36%
2021-06-2212.09.36%
2021-06-2111.959.40%
2021-06-1812.059.40%
2021-06-1712.159.40%
2021-06-1612.19.40%
2021-06-1512.059.43%
2021-06-1112.059.45%
2021-06-1012.19.49%
2021-06-0912.19.49%
2021-06-0812.059.48%
2021-06-0712.09.48%
2021-06-0412.39.58%
2021-06-0312.59.59%
2021-06-0212.259.64%
2021-06-0112.259.59%
2021-05-3112.09.61%

大宇熱門網頁

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。