1470 大統新創


股價漲跌幅
20222021202020182017
大統新創34.0%-2.0%-3.0%-5.0%-7.0%
0050-14.14%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)
23.85 8.13% 25.79 29.66 24.36% 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
  • 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21.3618.0226.2122.2821.4522.5621.9321.4113.979.67
營業利益率8.903.0110.537.085.627.619.149.784.700.63
折舊負擔比率6.267.925.877.166.706.565.916.327.177.17
稅前淨利率8.806.4711.458.127.008.249.8510.775.492.45
股東權益報酬率6.613.637.885.194.424.926.407.143.281.61
資產報酬率5.403.056.604.373.814.365.566.142.871.42
本業收入比101.2746.3491.4986.8979.5991.2393.3391.2583.7823.53
業外獲益比-1.2753.668.5113.1120.417.026.678.7513.5176.47
無形資產佔淨值比0.000.000.000.090.090.000.000.000.000.00

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24.4921.6623.2220.8119.4217.2017.964.7924.4025.8425.7925.3627.7925.0022.9919.3221.8421.2419.4721.42
營業利益率12.9912.699.817.045.914.372.63-15.479.989.3710.1110.5212.0510.857.484.295.646.912.365.88
稅前淨利率11.909.867.3713.174.3311.076.89-13.5910.709.0810.6813.1112.7711.5210.114.955.7410.333.767.19
本業收入比108.33128.57133.3354.84133.3340.0036.36116.6795.45100.0095.4581.4892.5995.4570.0080.00100.0066.6766.6784.62
業外獲益比-8.33-28.57-33.3345.16-33.3360.0063.64-16.674.55-5.564.5518.527.414.5525.0010.000.0033.3333.3315.38

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)44769510699122879111338
自由現金流量(百萬)78527086-11280103194119
稅後淨利(百萬)65357649424761662914


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)2754-2120-916-10383135302453212481425445
自由現金流量(百萬)2560-2169-3025-3171221555-42873021-39-3247
稅後淨利(百萬)271713296189-9171418222217167815511

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)895631818754701686762744669697
營業利益(百萬)8019865339527073314
稅後淨利(百萬)65357649424761662914
EPS(完全稀釋)0.760.410.880.570.490.550.710.770.340.00
營收成長率(%)41.84-22.868.497.562.19-9.972.4211.21-4.02N/A
營業利益成長率(%)321.05-77.9162.2635.90-25.00-25.71-4.11135.48675.00N/A
稅後淨利成長率(%)85.71-53.9555.1016.67-10.64-22.95-7.58127.59107.14N/A
EPS成長率(%)85.37-53.4154.3916.33-10.91-22.54-7.79126.47N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)30021524423520217815888206195206208209191194198172172162187
營業利益(百萬)392724171284-142118212225211481012411
稅後淨利(百萬)271713296189-9171418222217167815511
EPS(完全稀釋)0.310.190.150.340.080.210.11-0.110.200.170.210.260.250.200.190.090.090.180.060.13
去年同期營收成長率(%)48.5120.7954.43167.05-1.94-8.72-23.30-57.69-1.442.096.195.0521.5111.0519.755.88----
去年同期營業利益成長率(%)225.00237.50500.00221.43-42.86-55.56-80.95-163.64-16.00-14.2950.00175.00150.0075.00250.00-27.27----
去年同期稅後淨利成長率(%)350.00-5.5644.44422.22-64.7128.57-50.00-140.91-22.73-17.6512.50214.29175.0013.33220.00-36.36----
去年同期EPS成長率(%)287.50-9.5236.36409.09-60.0023.53-47.62-142.31-20.00-15.0010.53188.89177.7811.11216.67-30.77----
較上季營收成長率(%)39.53-11.893.8316.3413.4812.6679.55-57.285.64-5.34-0.96-0.489.42-1.55-2.0215.120.006.17-13.37-
較上季營業利益成長率(%)44.4412.5041.1841.6750.00100.00128.57-166.6716.67-14.29-4.55-12.0019.0550.0075.00-20.00-16.67200.00-63.64-
較上季稅後淨利成長率(%)58.8230.77-55.17383.33-66.67100.00200.00-152.9421.43-22.22-18.180.0029.416.25128.57-12.50-46.67200.00-54.55-
較上季EPS成長率(%)63.1626.67-55.88325.00-61.9090.91200.00-155.0017.65-19.05-19.234.0025.005.26111.110.00-50.00200.00-53.85-

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(%)
2022/4-44.48-5.7333.682019/120.921.098.44
2022/367.9960.1748.672019/116.2524.179.14
2022/1~2-15.8940.9140.912019/10-2.57-13.597.88
2021/12-2.575.4641.852019/9-27.60.1910.63
2021/11-7.8218.9645.452019/863.0631.6311.96
2021/10-15.9640.1149.192019/7-13.64-14.568.91
2021/93.4427.2950.282019/6-13.19-9.5512.93
2021/834.7169.4354.582019/5-1.824.9118.11
2021/7-22.8883.8252.252019/4-14.1522.6422.02
2021/615.07226.4148.442019/338.119.3421.8
2021/5-4.33230.8131.262019/1~2-0.2723.5623.55
2021/4-5.6693.7413.262018/1223.9626.367.61
2021/347.25-2.27-2.182018/11-26.06-12.316.1
2021/1~2-15.32-2.12-2.112018/1012.9621.638.0
2020/129.88-2.55-22.92018/9-4.882.886.48
2020/118.56-10.5-24.72018/85.8334.746.96
2020/10-23.64-12.4-26.072018/7-8.5724.553.65
2020/937.6911.76-27.442018/60.6913.280.76
2020/846.15-41.23-31.92018/514.767.63-1.73
2020/736.92-34.43-30.162018/4-16.45-4.04-4.19
2020/616.62-58.64-29.612018/350.55-3.43-4.25
2020/5-43.97-69.22-24.492018/1~2-9.82-4.83-4.82
2020/4-52.41-46.06-13.12017/12-13.97-15.552.22
2020/319.95-2.68-1.552017/112.56-9.053.98
2020/1~229.24-0.78-0.772017/10-4.449.85.54

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
36.09.0300.0
2021Q4(百萬)2020Q4(百萬)YoY(%)
21.020.05.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
18.011.063.636

EPS較上季
2022Q1(元)2021Q4(元)比率
0.310.190.6315

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率7.044.675.554.864.424.424.784.473.844.11
存貨周轉率3.343.253.984.274.203.433.243.543.873.75

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q3
應收帳款周轉率2.041.491.561.571.481.471.75
存貨周轉率0.950.730.971.050.980.960.86

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.200.180.160.170.160.120.110.150.130.12
金融負債(百萬)353540452900000
營收淨額(百萬)895631818754701686762744669697
利息保障倍數165.4074.97143.39114.620.000.000.000.000.000.00
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)895631818754701686762744669697
推銷費用(百萬)79628577737067594944
管理費用(百萬)34334340403731302422
研發費(百萬)0000000000
推銷費用率(%)8.839.8310.3910.2110.4110.208.797.937.326.31
管理費用率(%)3.805.235.265.315.715.394.074.033.593.16
研發費用率(%)0.000.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)30021524423520217815888206195206208209191194198172172162187
推銷費用(百萬)2616222219141611202122202318201919161820
管理費用(百萬)9899889610121111101010119101010
研發費(百萬)00000000000000000000
推銷費用率(%)8.677.449.029.369.417.8710.1312.509.7110.7710.689.6211.009.4210.319.6011.059.3011.1110.70
管理費用率(%)3.003.723.693.833.964.495.706.824.856.155.345.294.785.245.155.565.235.816.175.35
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
1470-大統新創OXOOOXOXXX
23年8.58億44.3%23.17%0.0%19.11%80百萬10.92%

融資使用率
日期股價融資使用率
2022-05-18 -23.850.92%
2022-05-1724.51.01%
2022-05-1625.151.05%
2022-05-1322.90.78%
2022-05-1223.60.81%
2022-05-1124.20.89%
2022-05-1025.90.87%
2022-05-0926.150.90%
2022-05-0627.00.82%
2022-05-0529.71.31%
2022-05-0427.01.17%
2022-05-0328.751.52%
2022-04-2926.151.03%
2022-04-2823.81.00%
2022-04-2724.71.07%
2022-04-2627.41.30%
2022-04-2530.41.38%
2022-04-2228.451.30%
2022-04-2128.40.85%
2022-04-2025.850.45%
2022-04-1923.50.28%
2022-04-1821.40.24%
2022-04-1522.00.25%
2022-04-1422.20.28%
2022-04-1322.850.25%
2022-04-1225.050.48%
2022-04-1122.80.23%
2022-04-0820.750.07%
2022-04-0720.450.07%
2022-04-0621.00.07%
2022-03-3122.20.07%
2022-03-3021.950.07%
2022-03-2922.30.07%
2022-03-2824.750.53%
2022-03-2523.60.53%
2022-03-2423.80.53%
2022-03-2324.250.53%
2022-03-2223.90.52%
2022-03-2124.40.52%
2022-03-1823.70.46%
2022-03-1722.30.35%
2022-03-1621.60.33%
2022-03-1521.00.27%
2022-03-1421.150.23%
2022-03-1121.550.21%
2022-03-1020.30.20%
2022-03-0919.850.19%
2022-03-0819.60.18%
2022-03-0720.450.18%
2022-03-0419.90.18%
2022-03-0320.30.15%
2022-03-0219.80.13%
2022-03-0119.40.10%
2022-02-2519.20.09%
2022-02-2420.450.24%
2022-02-2319.60.07%
2022-02-2217.850.02%
2022-02-2117.90.02%
2022-02-1517.80.01%
2022-01-2417.450.01%
2022-01-2117.60.02%
2022-01-2017.70.02%
2022-01-1917.70.02%
2022-01-1817.850.02%
2022-01-1717.650.06%
2022-01-1417.20.06%
2022-01-1317.90.06%
2022-01-1217.750.06%
2022-01-1117.70.06%
2022-01-0717.750.06%
2022-01-0617.80.06%
2022-01-0517.80.06%
2022-01-0317.750.06%
2021-12-3017.750.06%
2021-12-2917.950.06%
2021-12-2717.950.06%
2021-12-2417.950.06%
2021-12-2318.050.06%
2021-12-2218.20.06%
2021-12-2117.70.06%
2021-12-2017.850.06%
2021-12-1718.050.06%
2021-12-1517.90.06%
2021-12-1417.950.06%
2021-12-1018.10.06%
2021-12-0918.70.06%
2021-12-0818.650.06%
2021-12-0718.30.06%
2021-12-0618.00.06%
2021-12-0318.00.06%
2021-12-0218.050.06%
2021-12-0118.00.06%
2021-11-3017.90.06%
2021-11-2917.850.06%
2021-11-2518.00.06%
2021-11-2417.850.07%
2021-11-2318.20.06%
2021-11-2218.350.06%
2021-11-1818.00.06%
2021-11-1717.850.06%
2021-11-1618.20.06%
2021-11-1518.00.06%
2021-11-1217.950.06%
2021-11-1118.00.07%
2021-11-1018.00.07%
2021-11-0918.250.07%
2021-11-0818.550.07%
2021-11-0518.60.05%
2021-11-0418.50.06%
2021-11-0318.50.03%
2021-11-0218.20.03%
2021-11-0118.250.03%
2021-10-2918.20.04%
2021-10-2718.050.05%
2021-10-2618.20.05%
2021-10-2518.050.07%
2021-10-2218.10.06%
2021-10-2118.050.06%
2021-10-2017.950.07%
2021-10-1917.950.07%
2021-10-1818.10.07%
2021-10-1518.10.13%
2021-10-1418.050.13%
2021-10-1318.50.11%
2021-10-1219.00.10%
2021-10-0818.80.09%
2021-10-0717.750.13%
2021-10-0617.550.14%
2021-10-0517.10.14%
2021-10-0417.10.14%
2021-10-0117.30.14%
2021-09-3017.60.14%
2021-09-2817.50.15%
2021-09-2717.70.15%
2021-09-2417.70.15%
2021-09-2317.450.15%
2021-09-2217.80.20%
2021-09-1717.60.20%
2021-09-1617.80.20%
2021-09-1317.80.17%
2021-09-1017.50.14%
2021-09-0917.450.14%
2021-09-0817.450.08%
2021-09-0717.70.08%
2021-09-0617.70.07%
2021-09-0317.50.08%
2021-09-0217.30.08%
2021-09-0117.10.08%
2021-08-3116.850.08%
2021-08-3017.550.07%
2021-08-2717.20.05%
2021-08-2616.50.06%
2021-08-2516.60.05%
2021-08-2416.30.07%
2021-08-2316.550.05%
2021-08-1916.350.05%
2021-08-1816.40.06%
2021-08-1715.70.08%
2021-08-1615.90.08%
2021-08-1316.050.08%
2021-08-1216.050.08%
2021-08-1116.00.07%
2021-08-0916.150.07%
2021-08-0616.40.06%
2021-08-0516.10.07%
2021-08-0416.30.07%
2021-08-0316.30.07%
2021-08-0216.550.04%
2021-07-3016.550.04%
2021-07-2916.450.04%
2021-07-2816.20.07%
2021-07-2716.20.07%
2021-07-2616.350.07%
2021-07-2316.150.07%
2021-07-2216.20.06%
2021-07-2116.20.06%
2021-07-2016.050.07%
2021-07-1916.350.07%
2021-07-1616.450.07%
2021-07-1516.50.07%
2021-07-1416.550.06%
2021-07-1316.50.06%
2021-07-1216.70.05%
2021-07-0916.60.09%
2021-07-0816.50.08%
2021-07-0716.250.08%
2021-07-0616.10.08%
2021-07-0516.10.08%
2021-07-0216.150.08%
2021-07-0116.20.08%
2021-06-3016.250.08%
2021-06-2916.20.08%
2021-06-2816.350.09%
2021-06-2516.20.09%
2021-06-2416.050.10%
2021-06-2316.00.09%
2021-06-2116.00.09%
2021-06-1816.250.09%
2021-06-1716.20.10%
2021-06-1616.20.10%
2021-06-1515.950.10%
2021-06-1116.20.09%
2021-06-1015.950.10%
2021-06-0915.950.10%
2021-06-0816.20.09%
2021-06-0716.10.09%
2021-06-0416.30.09%
2021-06-0316.650.09%
2021-06-0216.250.09%
2021-06-0116.00.09%
2021-05-3115.90.09%
2021-05-2816.050.09%
2021-05-2715.850.09%
2021-05-2615.950.09%
2021-05-2515.650.09%
2021-05-2415.550.09%
2021-05-2116.00.09%
2021-05-2015.60.09%
2021-05-1915.50.09%

大統新創熱門網頁

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。