1580 新麥


股價漲跌幅
202220212020
新麥-8.0%24.0%5.0%
0050-14.14%3.82%50.48%


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)
97.8 -13.03% 85.06 97.82 0.02% 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36.8740.5940.9539.8541.1342.1340.0239.8438.9539.99
營業利益率16.1214.8115.9015.2417.9518.0916.4217.1216.5417.46
折舊負擔比率1.982.451.661.511.301.441.411.301.371.44
稅前淨利率16.3514.9316.5115.9817.1318.4016.5617.4716.8317.32
股東權益報酬率21.8415.4823.6823.3127.4929.5326.5632.2935.6632.66
資產報酬率14.5810.6015.9615.0617.2118.6615.8417.7219.1917.49
本業收入比98.5899.1996.2295.36104.8198.2399.2698.0198.35100.83
業外獲益比1.420.813.634.64-4.811.640.881.991.65-0.83
無形資產佔淨值比0.160.200.150.190.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率35.3035.7335.7038.3238.4040.4542.4438.0541.2240.8241.3640.0441.7540.2639.9838.8840.45
營業利益率9.9616.0316.8416.9414.0318.2418.3310.547.3517.1617.9714.5912.9716.4516.5714.7312.52
稅前淨利率11.4115.9916.7217.1615.2218.1217.5011.648.3216.9919.5115.7212.6916.7617.6816.5611.88
本業收入比86.81100.00100.4998.3991.74100.54104.5790.2287.80100.5291.9692.86101.9097.9293.6389.06105.94
業外獲益比13.19-0.00-0.491.087.44-0.54-4.579.7812.20-1.048.047.14-1.902.086.3710.94-4.95

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)375481742637530823587647492452
自由現金流量(百萬)120222405455396726372506434349
稅後淨利(百萬)510341503474534547472530496402


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-27285127-12-25180254141-952861672097923915322717
自由現金流量(百萬)-39249109-114-12416338471-451120109169618359220-8
稅後淨利(百萬)581881281207412911963311501591217416012913748

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)4295330041654312461442984109430539503463
營業利益(百萬)692489662657828777675737654605
稅後淨利(百萬)510341503474534547472530496402
EPS(完全稀釋)10.126.779.989.3910.9611.229.6711.0310.920.00
營收成長率(%)30.15-20.77-3.41-6.557.354.60-4.558.9914.06N/A
營業利益成長率(%)41.51-26.130.76-20.656.5615.11-8.4112.698.10N/A
稅後淨利成長率(%)49.56-32.216.12-11.24-2.3815.89-10.946.8523.38N/A
EPS成長率(%)49.48-32.166.28-14.32-2.3216.03-12.331.01N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)7961188123010827941022999790489112811471067824114511541159854
營業利益(百萬)791902071831111861838336193206156107188191171107
稅後淨利(百萬)581881281207412911963311501591217416012913748
EPS(完全稀釋)1.153.752.552.391.472.572.361.250.612.983.162.411.483.182.562.730.98
去年同期營收成長率(%)0.2516.2423.1236.9662.37-9.40-12.90-25.96-40.66-1.48-0.61-7.94-3.510.000.000.00-
去年同期營業利益成長率(%)-28.832.1513.11120.48208.33-3.63-11.17-46.79-66.362.667.85-8.770.000.000.000.00-
去年同期稅後淨利成長率(%)-21.6245.747.5690.48138.71-14.00-25.16-47.93-58.11-6.2523.26-11.6854.170.000.000.00-
去年同期EPS成長率(%)-21.7745.918.0591.20140.98-13.76-25.32-48.13-58.78-6.2923.44-11.7251.020.000.000.00-
較上季營收成長率(%)-33.00-3.4113.6836.27-22.312.3026.4661.55-56.65-1.667.5029.49-28.03-0.78-0.4335.710.00
較上季營業利益成長率(%)-58.42-8.2113.1164.86-40.321.64120.48130.56-81.35-6.3132.0545.79-43.09-1.5711.7059.810.00
較上季稅後淨利成長率(%)-69.1546.886.6762.16-42.648.4088.89103.23-79.33-5.6631.4063.51-53.7524.03-5.84185.420.00
較上季EPS成長率(%)-69.3347.066.6962.59-42.808.9088.80104.92-79.53-5.7031.1262.84-53.4624.22-6.23178.570.00

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(%)
2022/4-5.99-23.72-6.682019/127.144.48-3.17
2022/345.46-0.870.722019/1121.72-0.68-3.83
2022/1~2-17.120.460.772019/10-12.19-2.72-4.1
2021/12-7.04-0.8729.892019/9-10.07-2.95-4.21
2021/1128.5334.2334.442019/817.182.66-4.26
2021/10-26.1422.5334.662019/78.62-2.85-5.47
2021/916.9136.2836.212019/6-9.61-9.63-6.07
2021/83.4317.3636.472019/5-1.15-4.99-5.16
2021/73.3917.7640.692019/420.3-7.34-4.87
2021/611.4428.6346.462019/3109.985.35-3.55
2021/5-14.3523.7751.482019/1~2-60.0-8.14-8.34
2021/422.1660.1259.972018/121.83-7.37-6.56
2021/3101.8673.3361.792018/1119.23-12.63-6.29
2021/1~2-50.5257.6854.062018/10-12.4-9.43-5.24
2020/1225.88-5.08-20.892018/9-4.87-13.8-4.17
2020/1117.33-19.21-23.042018/810.89-5.66-2.23
2020/10-17.86-16.18-23.822018/71.04-0.67-1.24
2020/90.68-10.4-24.92018/6-4.97-8.43-1.08
2020/83.78-19.98-27.252018/5-3.6-3.220.5
2020/712.94-9.65-28.772018/436.8-3.980.9
2020/67.23-13.1-32.352018/3116.19-22.622.39
2020/510.8-26.75-36.282018/1~2-68.0820.5721.95
2020/432.24-34.66-38.482017/12-3.95-4.037.46
2020/3122.95-40.55-40.672017/1123.619.618.36
2020/1~2-62.52-41.33-40.122017/10-16.6312.837.63

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
91.0121.0-24.79
2021Q4(百萬)2020Q4(百萬)YoY(%)
190.0185.02.7027
2021Q3(百萬)2020Q3(百萬)YoY(%)
206.0175.017.714

EPS較上季
2022Q1(元)2021Q4(元)比率
1.153.75-0.693

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率8.186.607.115.976.035.344.554.524.614.57
存貨周轉率3.733.123.783.784.083.863.684.084.133.70

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.612.142.382.481.792.292.602.231.162.192.332.301.451.781.891.961.26
存貨周轉率0.560.920.960.860.730.990.930.740.431.030.990.900.691.000.960.950.69

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.350.320.320.340.380.380.370.460.460.48
金融負債(百萬)374227201246309192173559509469
營收淨額(百萬)4295330041654312461442984109430539503463
利息保障倍數197.9394.3396.2280.32117.30166.3366.9889.5996.0597.60
長期銀行借款占稅後淨利比0.010.060.160.190.180.120.140.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)4295330041654312461442984109430539503463
推銷費用(百萬)508478599627617582540541511449
管理費用(百萬)253233283278289297264272243227
研發費(百萬)136137161163164154165164131103
推銷費用率(%)11.8314.4814.3814.5413.3713.5413.1412.5712.9412.97
管理費用率(%)5.897.066.796.456.266.916.426.326.156.56
研發費用率(%)3.174.153.873.783.553.584.023.813.322.97

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)7961188123010827941022999790489112811471067824114511541159854
推銷費用(百萬)11313513212911212913311897151150157141157154167149
管理費用(百萬)6174656054616163487473716678687062
研發費(百萬)2833354127384729234047433041484133
推銷費用率(%)14.2011.3610.7311.9214.1112.6213.3114.9419.8413.3913.0814.7117.1113.7113.3414.4117.45
管理費用率(%)7.666.235.285.556.805.976.117.979.826.566.366.658.016.815.896.047.26
研發費用率(%)3.522.782.853.793.403.724.703.674.703.554.104.033.643.584.163.543.86

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
1580-新麥OXXOOOOXXX
15年5.02億53.59%32.17%0.0%115.74%373百萬9.52%

融資使用率
日期股價融資使用率
2022-05-18 -97.87.92%
2022-05-1798.07.91%
2022-05-1697.17.93%
2022-05-13100.57.90%
2022-05-12100.07.92%
2022-05-11100.07.81%
2022-05-10101.57.79%
2022-05-09100.57.84%
2022-05-06100.57.87%
2022-05-05101.57.92%
2022-05-04101.07.90%
2022-05-03102.07.80%
2022-04-29103.07.80%
2022-04-28102.57.80%
2022-04-27102.57.80%
2022-04-26102.57.73%
2022-04-25103.57.72%
2022-04-22104.07.73%
2022-04-21104.07.74%
2022-04-20105.07.76%
2022-04-19104.07.72%
2022-04-18104.07.72%
2022-04-15105.07.76%
2022-04-14104.07.80%
2022-04-13104.07.84%
2022-04-12103.57.79%
2022-04-11103.57.81%
2022-04-08104.08.01%
2022-04-07104.08.08%
2022-04-06105.58.01%
2022-04-01106.08.04%
2022-03-31107.08.04%
2022-03-30107.08.43%
2022-03-29106.08.39%
2022-03-28107.08.36%
2022-03-25108.08.32%
2022-03-24108.08.34%
2022-03-23107.58.37%
2022-03-22107.58.35%
2022-03-21108.08.37%
2022-03-18107.58.42%
2022-03-17106.58.46%
2022-03-16104.08.27%
2022-03-15101.58.14%
2022-03-14102.08.12%
2022-03-11103.08.12%
2022-03-10103.08.04%
2022-03-09103.08.00%
2022-03-08100.57.96%
2022-03-07102.57.92%
2022-03-04104.57.95%
2022-03-03104.07.81%
2022-03-02104.57.85%
2022-03-01105.07.89%
2022-02-25104.07.89%
2022-02-24104.07.89%
2022-02-23104.58.76%
2022-02-22104.08.75%
2022-02-21105.58.77%
2022-02-18104.58.71%
2022-02-17104.58.74%
2022-02-16103.58.66%
2022-02-15102.58.56%
2022-02-14103.58.35%
2022-02-11107.08.24%
2022-02-10107.08.24%
2022-02-09107.58.25%
2022-02-08107.58.23%
2022-02-07106.58.20%
2022-01-26104.08.04%
2022-01-25104.58.03%
2022-01-24105.58.07%
2022-01-21105.58.05%
2022-01-20105.58.04%
2022-01-19106.08.07%
2022-01-18106.58.06%
2022-01-17107.08.11%
2022-01-14105.58.16%
2022-01-13106.08.20%
2022-01-12106.58.18%
2022-01-11107.08.18%
2022-01-10108.08.57%
2022-01-07109.08.40%
2022-01-06108.58.37%
2022-01-05107.58.31%
2022-01-04106.58.20%
2022-01-03106.58.21%
2021-12-30106.07.95%
2021-12-29106.57.97%
2021-12-28106.07.96%
2021-12-27106.07.96%
2021-12-24106.07.95%
2021-12-23105.57.93%
2021-12-22105.57.93%
2021-12-21105.57.96%
2021-12-20105.57.93%
2021-12-17106.07.85%
2021-12-16106.07.87%
2021-12-15105.57.84%
2021-12-14106.07.84%
2021-12-13106.57.68%
2021-12-10107.07.68%
2021-12-09106.57.69%
2021-12-08105.07.64%
2021-12-07104.57.65%
2021-12-06104.57.65%
2021-12-03104.57.65%
2021-12-02104.07.60%
2021-12-01104.57.64%
2021-11-30105.07.65%
2021-11-29104.57.58%
2021-11-26104.07.84%
2021-11-25105.57.85%
2021-11-24104.07.80%
2021-11-23104.57.81%
2021-11-22103.57.84%
2021-11-19103.57.84%
2021-11-18103.57.87%
2021-11-17103.57.80%
2021-11-16104.07.80%
2021-11-15104.57.76%
2021-11-12104.57.74%
2021-11-11106.07.75%
2021-11-10106.07.82%
2021-11-09106.57.81%
2021-11-08107.57.86%
2021-11-05107.07.85%
2021-11-04107.07.78%
2021-11-03107.07.77%
2021-11-02106.57.74%
2021-11-01108.07.78%
2021-10-29107.07.72%
2021-10-28107.57.65%
2021-10-27108.07.64%
2021-10-26108.57.63%
2021-10-25108.57.68%
2021-10-22108.07.65%
2021-10-21108.07.65%
2021-10-20107.57.31%
2021-10-19107.07.24%
2021-10-18107.07.17%
2021-10-15107.06.97%
2021-10-14106.06.88%
2021-10-13105.06.73%
2021-10-12105.06.63%
2021-10-08101.56.45%
2021-10-07100.06.36%
2021-10-0699.26.21%
2021-10-0599.26.16%
2021-10-0499.46.04%
2021-10-01100.06.05%
2021-09-30101.05.96%
2021-09-29100.05.96%
2021-09-28100.55.92%
2021-09-27102.05.80%
2021-09-24102.05.80%
2021-09-23102.05.73%
2021-09-22100.55.67%
2021-09-17101.55.98%
2021-09-16102.05.92%
2021-09-15101.55.89%
2021-09-14101.55.94%
2021-09-13101.55.96%
2021-09-10101.55.92%
2021-09-09100.55.92%
2021-09-08100.05.81%
2021-09-07101.55.81%
2021-09-06102.05.84%
2021-09-03103.55.88%
2021-09-02102.55.88%
2021-09-01104.55.73%
2021-08-31105.56.04%
2021-08-30109.56.00%
2021-08-27108.56.00%
2021-08-26108.06.13%
2021-08-25109.06.16%
2021-08-24108.06.17%
2021-08-23108.06.16%
2021-08-20106.56.17%
2021-08-19105.56.18%
2021-08-18107.56.20%
2021-08-17107.06.16%
2021-08-16107.56.19%
2021-08-13108.56.07%
2021-08-12109.56.08%
2021-08-11108.56.11%
2021-08-10110.06.23%
2021-08-09111.06.36%
2021-08-06111.56.31%
2021-08-05110.56.22%
2021-08-04110.06.22%
2021-08-03109.56.20%
2021-08-02110.06.19%
2021-07-30110.56.16%
2021-07-29109.55.91%
2021-07-28109.06.04%
2021-07-27111.05.99%
2021-07-26110.05.99%
2021-07-23109.55.85%
2021-07-22109.55.85%
2021-07-21110.05.85%
2021-07-20110.05.85%
2021-07-19112.05.89%
2021-07-16109.05.70%
2021-07-15109.05.73%
2021-07-14108.55.72%
2021-07-13108.05.75%
2021-07-12108.05.69%
2021-07-09107.55.75%
2021-07-08107.55.72%
2021-07-07107.05.71%
2021-07-06108.05.71%
2021-07-05107.55.71%
2021-07-02107.55.69%
2021-07-01108.05.67%
2021-06-30108.55.69%
2021-06-29108.55.71%
2021-06-28108.55.71%
2021-06-25106.55.81%
2021-06-24105.55.87%
2021-06-23105.05.86%
2021-06-22105.05.85%
2021-06-21106.05.67%
2021-06-18106.05.65%
2021-06-17105.05.63%
2021-06-16105.05.65%
2021-06-15105.05.47%
2021-06-11104.55.38%
2021-06-10105.05.37%
2021-06-09105.05.37%
2021-06-08106.05.37%
2021-06-07105.05.39%
2021-06-04105.55.42%
2021-06-03105.55.42%
2021-06-02105.05.49%
2021-06-01104.55.51%
2021-05-31104.55.46%
2021-05-28105.05.36%
2021-05-27105.55.33%
2021-05-26108.05.42%

新麥熱門網頁

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。