1467 南緯


股價漲跌幅
20222021202020192018
南緯-3.0%-27.0%72.0%-6.0%-21.0%
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)
13.65 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19.9825.7816.9617.7219.6417.8719.4519.2618.5216.22
營業利益率1.425.03-0.88-0.851.060.79-0.101.822.250.40
折舊負擔比率3.122.763.612.712.812.832.892.822.652.36
稅前淨利率1.113.10-0.560.680.33-1.00-0.201.732.463.32
股東權益報酬率-1.335.58-6.76-1.75-2.88-6.33-1.892.334.509.27
資產報酬率0.403.21-1.300.40-0.14-1.550.021.782.504.24
本業收入比127.03162.17156.41-126.00320.83-78.8750.00105.6591.5711.86
業外獲益比-27.03-62.17-56.41228.00-220.83178.8750.00-5.658.4388.14
無形資產佔淨值比2.883.243.653.703.730.000.000.000.000.00

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0.0017.9621.0019.3121.8931.6232.958.8510.4813.4918.5218.7916.5019.1017.9217.6915.5118.3521.4319.61
營業利益率0.001.361.290.602.377.4515.45-13.70-11.74-6.432.881.63-2.79-0.071.831.76-9.53-1.335.220.98
稅前淨利率0.002.331.26-0.991.493.6814.86-17.92-11.81-7.352.270.311.815.181.812.66-10.15-1.704.490.44
本業收入比82.7656.82100.00-60.00158.33203.49103.9676.3999.3087.39128.26560.00-157.14-0.96100.0066.0094.3778.12116.33228.57
業外獲益比17.2440.91-0.00160.00-58.33-102.33-3.9623.610.7012.61-28.26-460.00257.14101.92-0.0034.006.3421.88-16.33-128.57

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)-330709132-104147485-136-14168-86
自由現金流量(百萬)-509489198-24-202-31-527-309278-142
稅後淨利(百萬)-31168-172-61-77152112169187


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)6-153-36-106-34250286279-105168290-158-167187-64-74-153247-80-123
自由現金流量(百萬)-25-245-14-158-91196229231-166168265-190-44511-173-55-307148-280-75
稅後淨利(百萬)140-11-35-2476448-197-158-14923-15-317267-145-1744-44

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)6638859969497418725971096892718672397110
營業利益(百萬)94433-61-637756-713116328
稅後淨利(百萬)-31168-172-61-77152112169187
EPS(完全稀釋)0.000.00-0.74-0.29-0.360.070.010.571.000.00
營收成長率(%)-22.8023.74-6.322.192.113.15-4.09-0.731.81N/A
營業利益成長率(%)-78.29N/AN/AN/A37.50N/AN/A-19.63482.14N/A
稅後淨利成長率(%)N/A197.67N/AN/AN/A650.00-98.21-33.73-9.63N/A
EPS成長率(%)N/AN/AN/AN/AN/A600.00-98.25-43.00N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)16801876163715011624234537421300121116212048171915622016210218951404189521921621
營業利益(百萬)242521938175578-178-142-1045928-44-13833-134-2511416
稅後淨利(百萬)140-11-35-2476448-197-158-14923-15-317267-145-1744-44
EPS(完全稀釋)0.000.17-0.05-0.15-0.100.321.92-0.84-0.68-0.640.10-0.06-0.130.340.030.03-0.69-0.080.21-0.21
去年同期營收成長率(%)3.45-20.00-56.2515.4634.1044.6682.71-24.37-22.47-19.59-2.57-9.2911.256.39-4.1116.90----
兩季平均(YOY)營收成長率(%)-8.28-38.12-20.3924.7839.3863.6829.17-23.42-21.03-11.08-5.930.988.821.146.39-----
去年同期EPS成長率(%)100.00-46.88-102.6082.1485.29150.001820.00-1300.00-423.08-288.24233.33-300.0081.16525.00-85.71114.29----
兩季平均(YOY)EPS成長率(%)26.56-74.74-10.2383.72117.65985.00260.00-861.54-355.66-27.45-33.33-109.42303.08219.6514.29-----
較上季營收成長率(%)-10.4514.609.06-7.57-30.75-37.33187.857.35-25.29-20.8519.1410.05-22.52-4.0910.9234.97-25.91-13.5535.23-
較上季EPS成長率(%)-100.00440.0066.67-50.00-131.25-83.33328.57-23.53-6.25-740.00266.6753.85-138.241033.330.00104.35-762.50-138.10200.00-

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(%)
2022/4-29.08-6.431.052019/12-6.9-14.59-6.51
2022/330.5618.563.32019/113.28-19.09-5.78
2022/1~2-9.25-4.35-4.342019/10-20.66-26.26-4.29
2021/122.58-9.74-22.762019/93.85-2.53-1.3
2021/112.24-23.25-23.932019/8-7.571.74-1.11
2021/1010.48-23.95-24.012019/724.93-3.32-1.66
2021/95.88-63.76-24.022019/65.08-0.34-0.18
2021/8-6.33-53.23-11.212019/5-11.52-12.52-0.15
2021/71.91-49.221.762019/422.36-11.583.49
2021/617.81-31.5424.02019/313.1923.1710.91
2021/5-4.6647.2449.832019/1~2-28.395.945.93
2021/4-10.13146.5250.412018/12-11.81.262.11
2021/3-12.2142.0934.662018/11-5.877.762.19
2021/1~233.0131.2331.232018/104.865.221.59
2020/12-12.7636.7323.782018/98.41-4.741.12
2020/111.3145.9222.732018/8-12.180.42.06
2020/10-47.3548.7620.522018/728.79-6.752.33
2020/936.65124.1617.652018/6-7.752.553.54
2020/81.6970.352.022018/5-10.5713.153.75
2020/737.3954.82-9.132018/470.4633.421.26
2020/6153.4140.78-23.092018/3-31.84-20.1-9.47
2020/559.62-41.61-36.492018/1~247.55-4.3-4.3
2020/4-48.2-67.63-35.212017/12-6.156.851.97
2020/3-0.36-23.55-22.482017/11-8.0812.551.55
2020/1~2-13.25-21.98-21.982017/10-5.0725.260.51

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
29.024.020.833
2021Q4(百萬)2020Q4(百萬)YoY(%)
44.086.0-48.83
2021Q3(百萬)2020Q3(百萬)YoY(%)
21.0556.0-96.22

EPS較上季
(元)(元)比率
0.00.00.0

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.537.856.426.636.276.486.337.218.086.66
存貨周轉率3.764.834.224.624.704.263.814.224.414.48

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.640.590.630.640.650.650.600.570.620.61
金融負債(百萬)3649295730403061332329473110281127152504
營收淨額(百萬)6638859969497418725971096892718672397110
利息保障倍數1.783.760.611.561.33-0.040.802.824.034.83
長期銀行借款占稅後淨利比8.718.7185.2085.2085.2085.20715.0015.197.984.34

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)6638859969497418725971096892718672397110
推銷費用(百萬)668100300000000
管理費用(百萬)48556800000000
研發費(百萬)575800000000
推銷費用率(%)10.0611.660.000.000.000.000.000.000.000.00
管理費用率(%)7.316.610.000.000.000.000.000.000.000.00
研發費用率(%)0.860.670.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)16801876163715011624234537421300121116212048171915622016210218951404189521921621
推銷費用(百萬)153195166146160000000000000000
管理費用(百萬)12384143127131000000000000000
研發費(百萬)1414151414000000000000000
推銷費用率(%)9.1110.3910.149.739.850.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
管理費用率(%)7.324.488.748.468.070.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
研發費用率(%)0.830.750.920.930.860.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
1467-南緯OOXXOOXXXX
24年23.36億78.43%3.87%57.19%-289百萬0%

融資使用率
日期股價融資使用率
2022-05-24 -13.6530.47%
2022-05-2313.6530.45%
2022-05-2013.7530.43%
2022-05-1913.6530.35%
2022-05-1813.6530.33%
2022-05-1713.7530.32%
2022-05-1613.730.33%
2022-05-1313.730.31%
2022-05-1213.7530.29%
2022-05-1113.830.80%
2022-05-1013.8530.76%
2022-05-0913.7530.83%
2022-05-0613.6530.77%
2022-05-0513.730.81%
2022-05-0413.730.81%
2022-05-0313.6530.81%
2022-04-2913.6530.80%
2022-04-2813.7530.73%
2022-04-2713.630.78%
2022-04-2613.7530.50%
2022-04-2513.6530.55%
2022-04-2213.930.57%
2022-04-2113.7530.57%
2022-04-2013.730.38%
2022-04-1913.6530.38%
2022-04-1813.730.49%
2022-04-1513.6530.50%
2022-04-1413.6530.46%
2022-04-1313.6530.44%
2022-04-1213.7530.41%
2022-04-1113.5530.44%
2022-04-0813.6530.50%
2022-04-0713.730.54%
2022-04-0613.7530.43%
2022-04-0113.930.37%
2022-03-3113.930.38%
2022-03-3014.0530.36%
2022-03-2914.1530.38%
2022-03-2814.130.41%
2022-03-2514.130.36%
2022-03-2413.930.34%
2022-03-2314.030.42%
2022-03-2214.030.50%
2022-03-2114.0530.63%
2022-03-1814.1530.60%
2022-03-1714.1530.59%
2022-03-1614.130.65%
2022-03-1514.630.39%
2022-03-1414.5530.43%
2022-03-1114.330.38%
2022-03-1014.230.24%
2022-03-0914.6529.95%
2022-03-0814.530.23%
2022-03-0714.2530.14%
2022-03-0414.1530.58%
2022-03-0314.730.22%
2022-03-0215.030.21%
2022-03-0115.030.51%
2022-02-2515.030.07%
2022-02-2414.9529.74%
2022-02-2314.2530.02%
2022-02-2214.329.57%
2022-02-2113.829.52%
2022-02-1813.829.66%
2022-02-1713.6529.64%
2022-02-1613.729.65%
2022-02-1513.729.58%
2022-02-1413.929.61%
2022-02-1113.7529.69%
2022-02-1013.729.73%
2022-02-0913.729.93%
2022-02-0813.629.59%
2022-02-0713.729.84%
2022-01-2613.729.64%
2022-01-2513.6529.73%
2022-01-2413.729.96%
2022-01-2113.530.05%
2022-01-2013.7530.06%
2022-01-1913.630.00%
2022-01-1813.6530.10%
2022-01-1713.6530.13%
2022-01-1413.6530.10%
2022-01-1313.730.25%
2022-01-1213.830.25%
2022-01-1113.830.44%
2022-01-1013.8530.68%
2022-01-0713.9530.66%
2022-01-0614.330.52%
2022-01-0514.2530.51%
2022-01-0414.230.50%
2022-01-0314.130.51%
2021-12-3014.230.70%
2021-12-2913.930.73%
2021-12-2813.8530.55%
2021-12-2713.930.59%
2021-12-2413.8530.59%
2021-12-2313.830.73%
2021-12-2213.7530.73%
2021-12-2113.7530.77%
2021-12-2013.730.87%
2021-12-1713.830.91%
2021-12-1613.8530.91%
2021-12-1513.8530.90%
2021-12-1413.731.20%
2021-12-1313.832.02%
2021-12-1013.9532.46%
2021-12-0914.0533.05%
2021-12-0814.033.68%
2021-12-0713.9533.99%
2021-12-0614.0534.14%
2021-12-0313.8534.08%
2021-12-0213.834.16%
2021-12-0113.8534.20%
2021-11-3013.833.56%
2021-11-2913.833.46%
2021-11-2613.9533.68%
2021-11-2514.132.91%
2021-11-2414.232.66%
2021-11-2314.2532.44%
2021-11-2215.0532.48%
2021-11-1915.0532.46%
2021-11-1814.033.68%
2021-11-1714.0533.21%
2021-11-1614.032.66%
2021-11-1513.732.34%
2021-11-1213.6532.39%
2021-11-1113.732.30%
2021-11-1013.832.43%
2021-11-0913.8532.31%
2021-11-0813.732.84%
2021-11-0513.732.84%
2021-11-0413.7532.85%
2021-11-0313.7532.74%
2021-11-0213.7532.70%
2021-11-0113.832.79%
2021-10-2913.932.76%
2021-10-2814.0532.57%
2021-10-2714.1532.59%
2021-10-2614.132.89%
2021-10-2514.032.89%
2021-10-2214.0532.80%
2021-10-2114.232.92%
2021-10-2014.332.95%
2021-10-1914.233.31%
2021-10-1814.233.30%
2021-10-1514.133.31%
2021-10-1414.1533.35%
2021-10-1314.233.43%
2021-10-1214.1533.44%
2021-10-0814.1533.50%
2021-10-0714.2533.51%
2021-10-0614.333.36%
2021-10-0514.333.48%
2021-10-0414.2533.48%
2021-10-0114.3533.85%
2021-09-3014.034.00%
2021-09-2914.0533.43%
2021-09-2814.0533.36%
2021-09-2714.233.24%
2021-09-2414.233.24%
2021-09-2314.133.19%
2021-09-2214.233.16%
2021-09-1714.4532.93%
2021-09-1614.432.78%
2021-09-1514.3532.75%
2021-09-1414.3532.44%
2021-09-1314.432.26%
2021-09-1015.0532.35%
2021-09-0914.532.57%
2021-09-0814.6532.50%
2021-09-0715.0532.36%
2021-09-0615.032.31%
2021-09-0314.9532.26%
2021-09-0214.532.23%
2021-09-0115.1531.87%
2021-08-3115.231.86%
2021-08-3015.431.82%
2021-08-2715.632.02%
2021-08-2615.0532.55%
2021-08-2515.2532.75%
2021-08-2415.132.83%
2021-08-2314.8533.00%
2021-08-2015.032.57%
2021-08-1914.832.66%
2021-08-1814.9532.81%
2021-08-1714.8533.26%
2021-08-1613.532.34%
2021-08-1314.332.49%
2021-08-1214.5532.57%
2021-08-1114.4532.48%
2021-08-1014.632.12%
2021-08-0914.732.01%
2021-08-0614.931.89%
2021-08-0515.0531.82%
2021-08-0414.931.81%
2021-08-0314.831.72%
2021-08-0214.831.70%
2021-07-3014.8531.57%
2021-07-2915.131.53%
2021-07-2814.7531.47%
2021-07-2714.731.49%
2021-07-2615.0531.38%
2021-07-2315.231.08%
2021-07-2214.7531.26%
2021-07-2114.831.21%
2021-07-2015.331.18%
2021-07-1915.6531.14%
2021-07-1615.5531.10%
2021-07-1515.831.14%
2021-07-1415.231.61%
2021-07-1315.5532.10%
2021-07-1216.232.05%
2021-07-0916.431.73%
2021-07-0816.631.64%
2021-07-0716.531.55%
2021-07-0616.631.49%
2021-07-0516.631.44%
2021-07-0216.731.60%
2021-07-0116.631.63%
2021-06-3016.8531.61%
2021-06-2916.531.98%
2021-06-2816.831.62%
2021-06-2516.731.71%
2021-06-2416.731.92%
2021-06-2316.432.38%
2021-06-2216.2532.91%
2021-06-2116.332.76%
2021-06-1816.632.07%
2021-06-1716.731.80%
2021-06-1616.631.61%
2021-06-1516.7531.39%
2021-06-1117.031.03%
2021-06-1017.630.25%
2021-06-0917.7529.29%
2021-06-0817.8529.31%
2021-06-0717.7529.44%
2021-06-0417.6529.07%
2021-06-0317.928.83%
2021-06-0217.5529.87%
2021-06-0117.829.31%

南緯熱門網頁

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。