1451 年興


股價漲跌幅
20222021202020192018
年興7.0%21.0%-36.0%-17.0%-6.0%
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)
22.4 -46.74% 11.93 13.72 -38.75% 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
202120202019201820172016201520142013
營業毛利率8.402.925.119.797.0512.3010.808.0411.22
營業利益率3.09-4.27-1.233.221.166.315.222.235.35
折舊負擔比率3.163.883.654.094.924.375.665.835.19
稅前淨利率3.64-7.81-0.826.323.787.056.426.766.72
股東權益報酬率3.30-5.85-0.945.383.287.326.646.717.74
資產報酬率2.72-4.55-0.683.972.455.565.005.015.86
本業收入比84.8854.74151.4350.9030.7989.5381.2733.0379.64
業外獲益比15.1245.26-50.0049.1069.2110.4718.7366.9720.36
無形資產佔淨值比0.000.000.000.000.000.000.000.000.00

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10.019.209.706.527.707.848.13-14.061.793.326.544.206.348.4013.0111.355.2010.177.054.51
營業利益率3.744.933.620.283.142.400.84-23.36-5.93-1.620.64-3.18-0.762.586.853.87-1.745.461.35-1.49
稅前淨利率11.074.614.400.454.850.27-2.90-18.86-15.40-3.41-0.68-0.020.736.767.7711.13-2.547.714.05-2.32
本業收入比33.94107.2982.3562.5065.48960.00-28.33123.9038.4147.14-93.330.00-106.6738.1288.2434.6570.4570.6732.9563.64
業外獲益比66.06-7.2917.6537.5035.71-840.00128.33-23.9061.2552.86193.330.00206.6761.8811.7665.3531.8229.3367.0536.36

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)
202120202019201820172016201520142013
營運現金流量(百萬)45739-1272534176313331383781
自由現金流量(百萬)609724-5212272842145111461256-88
稅後淨利(百萬)243-423-70401281733675701797


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-25757158-24949126194-140-1763688-20570197167-3354326524655
自由現金流量(百萬)-285-5188-13856433017421110-345-151-19-5213140012-1398491851886
稅後淨利(百萬)186769010664-41-153-233-53-12-1611124155202-8012380-48

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)
202120202019201820172016201520142013
營收(百萬)8012701985688800903713010128051321313878
營業利益(百萬)247-300-106283105821668295743
稅後淨利(百萬)243-423-70401281733675701797
EPS(完全稀釋)1.220.00-0.352.020.941.831.691.751.89
營收成長率(%)14.15-18.08-2.64-2.62-30.541.60-3.09-4.79N/A
營業利益成長率(%)N/AN/AN/A169.52-87.2122.90126.44-60.30N/A
稅後淨利成長率(%)157.45N/AN/A42.70-61.668.59-3.71-12.05N/A
EPS成長率(%)N/AN/AN/A114.89-48.638.28-3.43-7.41N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)19732093232718551738199020691087187420592196221620972363240322841750195021732362
營業利益(百萬)74103845554817-254-111-3314-71-166116588-3110629-35
稅後淨利(百萬)186769010664-41-153-233-53-12-1611124155202-8012380-48
EPS(完全稀釋)0.940.380.460.050.330.02-0.20-0.78-1.17-0.27-0.06-0.080.050.630.781.02-0.400.410.39-0.12
去年同期營收成長率(%)13.525.1812.4770.65-7.26-3.35-5.78-50.95-10.63-12.87-8.61-2.9819.8321.1810.58-3.30----
兩季平均(YOY)營收成長率(%)9.358.8241.5631.70-5.30-4.57-28.37-30.79-11.75-10.74-5.798.4220.5015.883.64-----
去年同期EPS成長率(%)184.851800.00330.00106.41128.21107.41-233.33-875.00-2440.00-142.86-107.69-107.84112.5053.66100.00950.00----
兩季平均(YOY)EPS成長率(%)992.421065.00218.20117.31117.81-62.96-554.16-1657.50-1291.43-125.28-107.772.3383.0876.83525.00-----
較上季營收成長率(%)-5.73-10.0625.446.73-12.66-3.8290.34-42.00-8.98-6.24-0.905.67-11.26-1.665.2130.51-10.26-10.26-8.00-
較上季EPS成長率(%)147.37-17.39820.00-84.851550.00110.0074.3633.33-333.33-350.0025.00-260.00-92.06-19.23-23.53355.00-197.565.13425.00-

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(%)
2022/418.4336.9219.312019/123.93-1.69-2.63
2022/33.03-8.5313.512019/11-14.59-23.39-2.71
2022/1~2-4.0629.2329.222019/10-2.15-11.49-0.33
2021/12-2.885.6614.142019/96.07-11.11.13
2021/1125.8127.115.082019/82.54-5.73.02
2021/10-20.17-13.9613.832019/7-4.97-8.614.42
2021/9-7.611.6117.692019/6-10.95-2.976.91
2021/87.6123.9920.472019/530.351.449.23
2021/710.4913.1919.832019/4-11.28-8.1411.85
2021/614.947.4421.342019/335.0518.5319.81
2021/54.2993.7625.162019/1~2-36.5720.4920.49
2021/4-20.88306.9114.672018/12-19.014.92-2.62
2021/353.217.51-7.252018/11-1.3327.89-3.85
2021/1~2-13.0-19.37-19.362018/10-1.7320.3-6.52
2020/1216.814.35-18.062018/912.5111.47-9.18
2020/11-14.84-7.14-19.962018/8-0.629.42-11.72
2020/10-5.7-6.88-21.092018/70.8910.7-14.36
2020/912.73-3.37-22.732018/6-6.9-1.71-17.92
2020/8-1.75-9.08-25.322018/518.0225.48-20.97
2020/74.87-5.1-27.662018/414.48-24.95-29.72
2020/6107.28-14.02-31.352018/312.19-35.52-31.45
2020/5119.03-63.06-34.952018/1~2-9.55-29.06-29.06
2020/4-77.15-78.02-26.382017/12-9.86-48.82-30.53
2020/30.27-14.65-10.632017/11-7.18-35.39-28.75
2020/1~2-4.79-8.52-8.522017/10-8.94-29.19-28.14

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
218.084.0159.52
2021Q4(百萬)2020Q4(百萬)YoY(%)
96.05.01820.0
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.940.381.4736

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.434.075.315.644.905.745.555.827.23
存貨周轉率3.462.993.293.503.463.823.523.543.96

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.131.151.331.191.021.051.280.781.231.251.261.371.341.411.361.511.331.271.331.38
存貨周轉率0.750.900.950.780.770.840.770.460.710.800.820.840.780.880.870.870.750.881.030.85

償債能力-近10年
202120202019201820172016201520142013
負債比0.180.200.230.240.330.250.260.270.27
金融負債(百萬)27732661758017321106137215461704
營收淨額(百萬)8012701985688800903713010128051321313878
利息保障倍數75.73-89.60-13.2639.0926.0859.2142.6145.8057.32
長期銀行借款占稅後淨利比0.860.000.000.000.650.741.351.300.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)8012701985688800903713010128051321313878
推銷費用(百萬)281301314349317524489514545
管理費用(百萬)171156223208188216190202207
研發費(百萬)192625212639365161
推銷費用率(%)3.514.293.663.973.514.033.823.893.93
管理費用率(%)2.132.222.602.362.081.661.481.531.49
研發費用率(%)0.240.370.290.240.290.300.280.390.44

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)19732093232718551738199020691087187420592196221620972363240322841750195021732362
推銷費用(百萬)6644917472747161956086838583948984487180
管理費用(百萬)4454413839313538524450616751555249374854
研發費(百萬)44555777586746455857
推銷費用率(%)3.352.103.913.994.143.723.435.615.072.913.923.754.053.513.913.904.802.463.273.39
管理費用率(%)2.232.581.762.052.241.561.693.502.772.142.282.753.202.162.292.282.801.902.212.29
研發費用率(%)0.200.190.210.270.290.350.340.640.270.390.270.320.190.250.170.220.290.410.230.30

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
1451-年興OOOOOOXXXO
30年19.80億10.77%19.11%0.0%72.12%-291百萬9.92%

融資使用率
日期股價融資使用率
2022-05-23 -22.42.12%
2022-05-2022.62.13%
2022-05-1922.551.96%
2022-05-1822.91.97%
2022-05-1722.651.85%
2022-05-1622.151.77%
2022-05-1321.81.78%
2022-05-1221.451.72%
2022-05-1122.151.77%
2022-05-1021.851.70%
2022-05-0922.051.62%
2022-05-0621.751.52%
2022-05-0521.051.51%
2022-05-0421.051.52%
2022-05-0321.11.58%
2022-04-2921.051.58%
2022-04-2821.01.58%
2022-04-2720.91.58%
2022-04-2620.951.59%
2022-04-2521.01.57%
2022-04-2221.21.46%
2022-04-2120.51.48%
2022-04-2020.451.48%
2022-04-1920.21.50%
2022-04-1820.051.50%
2022-04-1520.11.50%
2022-04-1420.151.50%
2022-04-1320.151.50%
2022-04-1219.951.50%
2022-04-1119.951.50%
2022-04-0820.21.50%
2022-04-0720.251.50%
2022-04-0620.151.50%
2022-04-0120.21.50%
2022-03-3120.351.51%
2022-03-3020.351.51%
2022-03-2920.251.53%
2022-03-2820.61.51%
2022-03-2520.51.57%
2022-03-2420.51.56%
2022-03-2320.61.53%
2022-03-2220.551.50%
2022-03-2120.551.51%
2022-03-1820.451.57%
2022-03-1720.31.55%
2022-03-1619.91.56%
2022-03-1519.91.56%
2022-03-1419.91.56%
2022-03-1119.91.56%
2022-03-1020.01.56%
2022-03-0919.751.55%
2022-03-0819.551.50%
2022-03-0719.91.49%
2022-03-0420.351.48%
2022-03-0320.31.54%
2022-03-0220.41.53%
2022-03-0120.251.53%
2022-02-2520.251.51%
2022-02-2420.31.51%
2022-02-2320.51.53%
2022-02-2220.451.54%
2022-02-2120.61.57%
2022-02-1820.51.54%
2022-02-1720.551.72%
2022-02-1620.551.74%
2022-02-1520.451.73%
2022-02-1420.551.73%
2022-02-1120.71.70%
2022-02-1020.651.70%
2022-02-0920.751.70%
2022-02-0820.71.70%
2022-02-0720.551.69%
2022-01-2620.31.69%
2022-01-2520.351.70%
2022-01-2420.51.70%
2022-01-2120.651.71%
2022-01-2021.01.73%
2022-01-1921.11.73%
2022-01-1821.31.76%
2022-01-1721.351.75%
2022-01-1421.651.73%
2022-01-1321.051.73%
2022-01-1221.01.75%
2022-01-1120.851.75%
2022-01-1020.91.76%
2022-01-0720.91.78%
2022-01-0620.851.78%
2022-01-0520.91.77%
2022-01-0420.91.78%
2022-01-0321.01.78%
2021-12-3021.051.78%
2021-12-2921.051.78%
2021-12-2820.91.78%
2021-12-2721.151.78%
2021-12-2421.21.78%
2021-12-2321.21.79%
2021-12-2221.151.79%
2021-12-2121.01.79%
2021-12-2021.21.78%
2021-12-1721.41.78%
2021-12-1621.01.84%
2021-12-1520.41.91%
2021-12-1420.451.97%
2021-12-1320.551.97%
2021-12-1020.41.97%
2021-12-0920.61.97%
2021-12-0820.552.46%
2021-12-0720.42.46%
2021-12-0620.352.47%
2021-12-0320.42.45%
2021-12-0220.352.45%
2021-12-0120.452.43%
2021-11-3020.652.37%
2021-11-2920.352.36%
2021-11-2620.552.31%
2021-11-2521.02.35%
2021-11-2421.02.35%
2021-11-2321.12.36%
2021-11-2221.22.34%
2021-11-1921.32.34%
2021-11-1821.452.35%
2021-11-1721.32.39%
2021-11-1621.352.39%
2021-11-1521.22.40%
2021-11-1221.32.41%
2021-11-1121.22.41%
2021-11-1021.02.40%
2021-11-0921.02.54%
2021-11-0821.52.57%
2021-11-0521.252.57%
2021-11-0421.32.62%
2021-11-0320.852.63%
2021-11-0220.92.08%
2021-11-0120.92.07%
2021-10-2920.852.11%
2021-10-2821.02.11%
2021-10-2721.052.12%
2021-10-2620.952.13%
2021-10-2520.92.17%
2021-10-2220.752.17%
2021-10-2120.852.03%
2021-10-2021.052.06%
2021-10-1921.02.06%
2021-10-1821.152.05%
2021-10-1520.652.05%
2021-10-1420.652.05%
2021-10-1320.651.92%
2021-10-1220.61.95%
2021-10-0820.352.18%
2021-10-0720.352.18%
2021-10-0620.12.15%
2021-10-0520.22.14%
2021-10-0420.02.14%
2021-10-0120.72.14%
2021-09-3021.252.18%
2021-09-2921.12.16%
2021-09-2821.252.16%
2021-09-2721.02.16%
2021-09-2420.852.09%
2021-09-2320.552.10%
2021-09-2220.22.14%
2021-09-1720.62.15%
2021-09-1620.72.15%
2021-09-1520.72.14%
2021-09-1420.82.13%
2021-09-1320.852.13%
2021-09-1020.82.20%
2021-09-0920.552.25%
2021-09-0819.952.29%
2021-09-0719.92.29%
2021-09-0619.82.29%
2021-09-0320.052.29%
2021-09-0219.952.31%
2021-09-0120.052.32%
2021-08-3120.22.31%
2021-08-3019.952.35%
2021-08-2720.12.42%
2021-08-2619.752.42%
2021-08-2519.72.41%
2021-08-2419.552.50%
2021-08-2319.72.62%
2021-08-2019.42.60%
2021-08-1919.352.65%
2021-08-1819.852.64%
2021-08-1719.52.63%
2021-08-1620.02.69%
2021-08-1320.82.57%
2021-08-1221.02.58%
2021-08-1121.42.55%
2021-08-1021.72.59%
2021-08-0922.42.54%
2021-08-0623.02.54%
2021-08-0522.62.74%
2021-08-0423.02.74%
2021-08-0323.02.74%
2021-08-0223.22.88%
2021-07-3023.23.09%
2021-07-2924.12.93%
2021-07-2824.62.72%
2021-07-2723.31.55%
2021-07-2623.21.88%
2021-07-2322.151.41%
2021-07-2220.151.32%
2021-07-2120.151.41%
2021-07-2020.351.42%
2021-07-1920.651.48%
2021-07-1620.751.36%
2021-07-1520.61.40%
2021-07-1420.351.45%
2021-07-1320.551.48%
2021-07-1221.11.36%
2021-07-0921.451.25%
2021-07-0821.61.36%
2021-07-0721.21.34%
2021-07-0621.51.36%
2021-07-0521.351.34%
2021-07-0221.651.54%
2021-07-0121.41.39%
2021-06-3021.351.39%
2021-06-2920.91.36%
2021-06-2820.91.34%
2021-06-2520.951.45%
2021-06-2421.151.59%
2021-06-2321.052.33%
2021-06-2221.152.35%
2021-06-2121.22.36%
2021-06-1821.02.46%
2021-06-1721.42.42%
2021-06-1621.42.33%
2021-06-1521.552.36%
2021-06-1121.252.42%
2021-06-1021.152.47%
2021-06-0921.152.47%
2021-06-0821.52.50%
2021-06-0721.552.71%
2021-06-0421.352.82%
2021-06-0322.02.74%
2021-06-0221.62.77%
2021-06-0121.652.97%
2021-05-3121.63.33%

年興熱門網頁

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。