1504 東元


股價漲跌幅
20222021202020192018
東元-8.0%11.0%-1.0%50.0%-39.0%
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)
28.7 -2.3% 28.04 32.25 12.37% 31.81% 37.83

  • 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24.2523.4823.9624.0523.9526.3125.5124.9223.8123.51
營業利益率9.657.717.387.036.868.397.798.238.177.86
折舊負擔比率2.293.052.772.782.703.102.472.202.242.55
稅前淨利率11.719.609.278.558.559.889.3910.609.549.05
股東權益報酬率6.745.895.865.976.247.536.718.809.718.53
資產報酬率4.683.913.903.974.074.834.435.765.884.91
本業收入比82.4080.3279.6682.1380.2984.9283.0277.6085.6286.85
業外獲益比17.6019.6820.3417.8719.7115.0817.0122.4014.4013.15
無形資產佔淨值比3.254.995.256.040.000.000.000.000.000.00

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21.9021.4621.7127.5126.6020.5622.2226.7124.8320.6125.7724.7324.8023.9023.4124.1524.7622.6422.9925.14
營業利益率8.288.796.4211.9211.646.906.2110.277.585.488.088.077.916.557.336.817.466.305.937.72
稅前淨利率5.766.1215.9713.0311.948.058.4315.955.986.849.5312.288.287.408.8910.867.016.969.4310.63
本業收入比143.88143.6840.1991.4197.4985.7673.6864.40126.8080.1284.8065.8295.5688.4682.4862.64106.3390.5862.7972.59
業外獲益比-43.88-43.6859.818.592.5814.3426.3235.60-26.8019.8815.2034.244.4411.4317.5237.29-6.459.4237.1227.41

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)4115548759294329589244475541516759855624
自由現金流量(百萬)51147645539533458761071-327438658404925
稅後淨利(百萬)5013351132223150309234813177406337603080


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)103890311724271613237312751137701163527771790-27414801539109821294917761554
自由現金流量(百萬)1894-377-10425611369203312451534-49172124171772-3721612353-56939381743183718
稅後淨利(百萬)3488961579143711027848021479447635785116763568982011035376168501091

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)52557458234790950105509434992448599537485661948730
營業利益(百萬)5069353435363520349641893788442346263829
稅後淨利(百萬)5013351132223150309234813177406337603080
EPS(完全稀釋)2.381.811.651.591.551.751.602.052.000.00
營收成長率(%)14.70-4.35-4.38-1.642.042.73-9.58-5.0716.19N/A
營業利益成長率(%)43.44-0.060.450.69-16.5410.59-14.36-4.3920.81N/A
稅後淨利成長率(%)42.788.972.291.88-11.179.57-21.818.0622.08N/A
EPS成長率(%)31.499.703.772.58-11.439.37-21.952.50N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1389713838132411348711991124751144811236106651206011601125421170712995120641289012156132751267813073
營業利益(百萬)1151121785016071396861711115480966193710139268518858779078377511009
稅後淨利(百萬)3488961579143711027848021479447635785116763568982011035376168501091
EPS(完全稀釋)0.170.430.750.680.530.400.410.750.230.330.400.600.320.350.410.560.270.310.430.55
去年同期營收成長率(%)15.9010.9315.6620.0312.433.44-1.32-10.41-8.90-7.20-3.84-2.70-3.69-2.11-4.84-1.40----
去年同期營業利益成長率(%)-17.5541.3519.5539.2572.5630.26-24.1213.92-12.63-22.335.8815.512.091.6717.84-13.08----
去年同期稅後淨利成長率(%)-68.4214.2996.88-2.84146.5323.462.1726.74-29.61-7.84-4.275.8018.2511.85-3.531.10----
去年同期EPS成長率(%)-67.927.5082.93-9.33130.4321.212.5025.00-28.12-5.71-2.447.1418.5212.90-4.651.82----
較上季營收成長率(%)0.434.51-1.8212.48-3.888.971.895.35-11.573.96-7.507.13-9.917.72-6.416.04-8.434.71-3.02-
較上季營業利益成長率(%)-5.4243.18-47.1115.1162.1421.10-38.3942.6522.39-29.46-7.509.408.81-3.840.91-3.318.3611.45-25.57-
較上季稅後淨利成長率(%)-61.16-43.269.8830.4040.56-2.24-45.77230.87-29.61-19.11-32.7383.78-7.84-15.98-25.66105.40-12.82-27.53-22.09-
較上季EPS成長率(%)-60.47-42.6710.2928.3032.50-2.44-45.33226.09-30.30-17.50-33.3387.50-8.57-14.63-26.79107.41-12.90-27.91-21.82-

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(%)
2022/4-14.338.0217.642019/1211.25-2.28-4.64
2022/331.0815.4810.82019/111.24-9.97-4.87
2022/1~2-6.168.028.012019/10-5.06-3.55-4.34
2021/129.023.3115.542019/911.77-2.39-4.42
2021/113.7717.4417.012019/8-11.15-10.4-4.68
2021/103.4223.8416.962019/7-5.734.03-3.88
2021/9-4.8313.5216.222019/60.69-1.65-5.12
2021/83.9622.7916.562019/511.640.07-5.85
2021/7-10.7410.2615.672019/4-5.27-9.97-7.4
2021/69.6310.4516.652019/320.21-8.66-6.5
2021/56.1628.9118.232019/1~2-14.09-5.25-5.25
2021/4-5.7322.6515.582018/122.49-0.3-1.46
2021/331.9120.1213.292018/118.45-7.18-1.57
2021/1~2-18.29.69.62018/10-3.910.19-0.94
2020/1223.9311.39-5.272018/92.59-4.52-1.06
2020/119.420.0-6.942018/83.16-3.77-0.61
2020/10-5.18-7.47-7.622018/7-10.88-5.7-0.16
2020/92.93-7.35-7.642018/62.45-4.60.76
2020/8-6.640.59-7.672018/50.431.341.97
2020/7-10.59-4.26-8.752018/4-3.90.132.14
2020/627.950.94-9.522018/325.864.552.87
2020/51.01-20.56-11.832018/1~2-15.551.931.92
2020/4-7.69-12.2-9.372017/12-4.57-2.632.37
2020/322.27-9.9-8.412017/1117.073.782.88
2020/1~2-20.49-7.59-7.592017/10-8.44-5.42.78

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
800.01432.0-44.13
2021Q4(百萬)2020Q4(百萬)YoY(%)
847.01004.0-15.63
2021Q3(百萬)2020Q3(百萬)YoY(%)
2115.0965.0119.17

EPS較上季
2022Q1(元)2021Q4(元)比率
0.170.43-0.604

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.894.494.664.724.484.454.725.255.695.45
存貨周轉率3.643.603.423.343.443.213.113.553.933.15

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.251.311.271.301.191.251.121.121.101.171.051.151.141.231.111.201.151.231.151.21
存貨周轉率0.860.900.900.920.881.010.880.820.810.950.810.840.770.850.780.830.790.900.850.86

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.300.360.380.360.370.400.390.360.390.46
金融負債(百萬)71396428119439644953513350105277989866911444
營收淨額(百萬)52557458234790950105509434992448599537485661948730
利息保障倍數31.2219.2217.8320.2618.1018.4821.0425.8522.4722.02
長期銀行借款占稅後淨利比0.720.942.072.142.092.710.721.351.202.57

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)52557458234790950105509434992448599537485661948730
推銷費用(百萬)4029389542264636470344964156432343183543
管理費用(百萬)2530225825222735271630563022304329942785
研發費(百萬)1113102711791121128113941435160415471293
推銷費用率(%)7.678.508.829.259.239.018.558.047.637.27
管理費用率(%)4.814.935.265.465.336.126.225.665.295.72
研發費用率(%)2.122.242.462.242.512.792.952.982.732.65

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)1389713838132411348711991124751144811236106651206011601125421170712995120641289012156132751267813073
推銷費用(百萬)10369681037108993595296697110068571125114411001202107412281132135110771217
管理費用(百萬)582474696750610489596598575616643660603791598668678493764735
研發費(百萬)267287292283252248259267253340286277276278250291302324322326
推銷費用率(%)7.457.007.838.077.807.638.448.649.437.119.709.129.409.258.909.539.3110.188.509.31
管理費用率(%)4.193.435.265.565.093.925.215.325.395.115.545.265.156.094.965.185.583.716.035.62
研發費用率(%)1.922.072.212.102.101.992.262.382.372.822.472.212.362.142.072.262.482.442.542.49

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
1504-東元OOOOXOOXOX
49年213.88億-9.58%34.49%38.25%90.23%3540百萬2.04%

融資使用率
日期股價融資使用率
2022-05-18 -28.71.49%
2022-05-1728.851.49%
2022-05-1628.251.49%
2022-05-1328.91.51%
2022-05-1228.61.51%
2022-05-1129.71.56%
2022-05-1030.11.56%
2022-05-0929.81.57%
2022-05-0630.81.68%
2022-05-0531.051.69%
2022-05-0431.21.69%
2022-05-0331.11.69%
2022-04-2931.21.71%
2022-04-2831.71.73%
2022-04-2731.71.69%
2022-04-2632.31.74%
2022-04-2531.91.69%
2022-04-2232.91.75%
2022-04-2132.651.67%
2022-04-2033.551.75%
2022-04-1932.951.62%
2022-04-1832.451.50%
2022-04-1533.451.49%
2022-04-1432.71.35%
2022-04-1332.31.35%
2022-04-1231.251.33%
2022-04-1131.051.32%
2022-04-0831.01.35%
2022-04-0730.51.37%
2022-04-0631.41.40%
2022-04-0131.51.38%
2022-03-3132.151.38%
2022-03-3031.451.17%
2022-03-2930.71.15%
2022-03-2830.851.16%
2022-03-2530.951.15%
2022-03-2430.31.16%
2022-03-2330.31.12%
2022-03-2230.01.12%
2022-03-2130.051.18%
2022-03-1830.151.15%
2022-03-1729.951.10%
2022-03-1629.551.09%
2022-03-1529.651.09%
2022-03-1429.71.10%
2022-03-1129.51.09%
2022-03-1029.91.11%
2022-03-0929.11.12%
2022-03-0828.71.12%
2022-03-0729.11.12%
2022-03-0429.81.11%
2022-03-0330.21.09%
2022-03-0230.051.09%
2022-03-0130.451.09%
2022-02-2530.051.09%
2022-02-2429.751.09%
2022-02-2330.11.09%
2022-02-2230.051.10%
2022-02-2130.51.09%
2022-02-1830.151.10%
2022-02-1730.351.09%
2022-02-1630.251.10%
2022-02-1529.851.10%
2022-02-1430.051.10%
2022-02-1130.41.11%
2022-02-1030.41.11%
2022-02-0930.71.11%
2022-02-0829.851.11%
2022-02-0729.71.12%
2022-01-2629.31.12%
2022-01-2529.21.13%
2022-01-2430.051.14%
2022-01-2130.31.14%
2022-01-2030.61.15%
2022-01-1930.651.15%
2022-01-1830.61.15%
2022-01-1730.61.15%
2022-01-1430.851.15%
2022-01-1330.851.16%
2022-01-1230.91.17%
2022-01-1130.851.17%
2022-01-1031.11.16%
2022-01-0731.01.16%
2022-01-0631.051.18%
2022-01-0530.951.17%
2022-01-0431.11.16%
2022-01-0331.251.17%
2021-12-3031.651.18%
2021-12-2931.91.19%
2021-12-2831.51.18%
2021-12-2731.01.17%
2021-12-2431.01.14%
2021-12-2331.01.14%
2021-12-2230.71.15%
2021-12-2131.01.14%
2021-12-2030.651.15%
2021-12-1730.91.14%
2021-12-1630.61.15%
2021-12-1530.951.15%
2021-12-1430.351.12%
2021-12-1330.61.14%
2021-12-1030.651.11%
2021-12-0930.61.11%
2021-12-0830.651.11%
2021-12-0730.31.11%
2021-12-0630.451.10%
2021-12-0330.251.09%
2021-12-0230.31.10%
2021-12-0130.21.09%
2021-11-3030.851.08%
2021-11-2930.351.08%
2021-11-2630.41.09%
2021-11-2530.751.08%
2021-11-2430.851.08%
2021-11-2330.81.08%
2021-11-2231.351.07%
2021-11-1931.351.08%
2021-11-1831.51.08%
2021-11-1731.51.08%
2021-11-1631.41.07%
2021-11-1531.651.08%
2021-11-1231.551.09%
2021-11-1131.51.08%
2021-11-1031.551.08%
2021-11-0931.41.07%
2021-11-0830.551.04%
2021-11-0530.351.03%
2021-11-0430.451.03%
2021-11-0330.51.03%
2021-11-0230.551.06%
2021-11-0130.351.06%
2021-10-2930.151.06%
2021-10-2830.31.05%
2021-10-2730.21.08%
2021-10-2630.151.11%
2021-10-2530.11.12%
2021-10-2230.251.11%
2021-10-2130.751.10%
2021-10-2030.21.08%
2021-10-1930.31.08%
2021-10-1830.01.08%
2021-10-1530.21.08%
2021-10-1429.91.06%
2021-10-1330.151.07%
2021-10-1230.251.07%
2021-10-0830.951.07%
2021-10-0730.951.07%
2021-10-0631.151.05%
2021-10-0530.551.05%
2021-10-0430.451.03%
2021-10-0130.351.04%
2021-09-3031.251.04%
2021-09-2930.651.04%
2021-09-2830.851.04%
2021-09-2730.61.04%
2021-09-2430.751.02%
2021-09-2330.751.02%
2021-09-2230.451.09%
2021-09-1730.751.25%
2021-09-1631.450.99%
2021-09-1531.650.99%
2021-09-1431.250.99%
2021-09-1330.950.98%
2021-09-1030.50.98%
2021-09-0930.250.98%
2021-09-0830.350.98%
2021-09-0730.650.98%
2021-09-0630.750.98%
2021-09-0331.250.98%
2021-09-0230.850.99%
2021-09-0131.050.99%
2021-08-3131.20.99%
2021-08-3031.250.97%
2021-08-2730.80.98%
2021-08-2630.10.97%
2021-08-2530.00.97%
2021-08-2430.250.98%
2021-08-2329.450.99%
2021-08-2028.91.00%
2021-08-1928.751.00%
2021-08-1829.21.01%
2021-08-1729.21.02%
2021-08-1629.251.02%
2021-08-1329.751.01%
2021-08-1230.151.02%
2021-08-1130.11.03%
2021-08-1030.61.05%
2021-08-0930.651.04%
2021-08-0631.01.07%
2021-08-0531.51.06%
2021-08-0431.251.07%
2021-08-0331.251.08%
2021-08-0231.71.08%
2021-07-3031.051.08%
2021-07-2931.61.08%
2021-07-2830.71.10%
2021-07-2731.551.10%
2021-07-2631.451.10%
2021-07-2331.751.11%
2021-07-2231.61.02%
2021-07-2131.851.01%
2021-07-2031.551.02%
2021-07-1931.91.01%
2021-07-1631.81.00%
2021-07-1531.951.00%
2021-07-1431.70.97%
2021-07-1332.00.93%
2021-07-1232.20.93%
2021-07-0932.550.91%
2021-07-0832.80.92%
2021-07-0732.950.91%
2021-07-0633.450.92%
2021-07-0533.00.90%
2021-07-0231.90.90%
2021-07-0132.650.89%
2021-06-3033.20.89%
2021-06-2933.30.90%
2021-06-2833.550.91%
2021-06-2533.20.91%
2021-06-2433.650.91%
2021-06-2333.50.93%
2021-06-2233.20.94%
2021-06-2133.60.92%
2021-06-1832.40.82%
2021-06-1732.950.80%
2021-06-1633.60.77%
2021-06-1533.00.76%
2021-06-1133.00.74%
2021-06-1033.00.74%
2021-06-0932.60.71%
2021-06-0833.00.71%
2021-06-0733.150.76%
2021-06-0433.30.79%
2021-06-0333.30.82%
2021-06-0233.40.81%
2021-06-0133.10.80%
2021-05-3133.00.80%
2021-05-2832.950.81%
2021-05-2733.50.79%
2021-05-2632.350.79%

東元熱門網頁

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。