1609 大亞


股價漲跌幅
20222021202020192018
大亞3.0%27.0%53.0%13.0%-26.0%
0050-14.86%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)
25.4 -10.43% 22.75 26.16 2.99% -43.03% 14.47

  • 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10.208.757.196.899.267.213.123.994.556.13
營業利益率5.492.341.691.844.081.50-2.64-1.48-1.131.34
折舊負擔比率2.241.962.071.691.701.981.941.891.641.45
稅前淨利率7.286.664.013.724.161.04-3.850.420.891.56
股東權益報酬率16.0211.807.097.158.001.28-7.090.711.632.74
資產報酬率6.345.253.923.904.241.29-2.320.951.321.90
本業收入比75.3535.1142.0349.4997.99145.2768.55-352.24-127.3385.81
業外獲益比24.6564.8157.9750.362.01-44.5931.45453.73227.3314.19
無形資產佔淨值比0.000.000.000.000.000.000.000.000.000.00

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9.6910.718.5211.2110.3211.199.796.446.616.855.927.298.767.405.247.827.109.9810.218.28
營業利益率4.985.174.096.716.033.403.990.460.940.380.442.293.701.830.303.271.914.135.463.20
稅前淨利率5.2410.821.607.599.106.855.568.196.065.204.343.063.413.330.353.637.863.817.543.23
本業收入比94.8747.81255.4588.4266.3649.4771.925.5115.427.1410.0074.64108.5554.9082.3589.9424.27108.5272.4299.24
業外獲益比5.1352.19-155.4511.5833.6450.2728.0894.4984.5892.4490.0025.36-8.5545.1017.6510.0675.73-8.5227.580.76

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)-1275587606430-188107545-460189595
自由現金流量(百萬)-4403-2439-52-641-872-316172-863-1-72
稅後淨利(百萬)140985050547146728-54220143138


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)4071811-999-1079-1008-90-477301853347127-113245-2725723199-143-85131
自由現金流量(百萬)151311-2264-1588-1862-1120-1704-276660125-45-92-41-442159-324-34-279-35723
稅後淨利(百萬)232603936143522616631814017412196114563311626783253102

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)27458183011815318577167431426815190160151690518472
營業利益(百萬)1507428306342683215-401-236-191248
稅後淨利(百萬)140985050547146728-54220143138
EPS(完全稀釋)2.290.000.860.830.830.05-0.970.040.250.00
營收成長率(%)50.040.82-2.2810.9517.35-6.07-5.15-5.26-8.48N/A
營業利益成長率(%)252.1039.87-10.53-49.93217.67N/AN/AN/AN/AN/A
稅後淨利成長率(%)65.7668.327.220.861567.86105.17N/A-86.013.62N/A
EPS成長率(%)N/AN/A3.610.001560.00N/AN/A-84.00N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)67007389688671726012545346744217395745794615448944704600469849274352462443794051
營業利益(百萬)33338228148136318518719371720103165841416183191239130
稅後淨利(百萬)232603936143522616631814017412196114563311626783253102
EPS(完全稀釋)0.360.980.010.610.740.380.290.550.240.300.210.170.200.100.060.200.470.150.450.18
去年同期營收成長率(%)11.4435.5047.3370.0751.9319.091.28-6.06-11.48-0.46-1.77-8.892.71-0.527.2821.62----
去年同期營業利益成長率(%)-8.26106.4950.272431.58881.08988.24835.00-81.55-77.58-79.7642.86-36.0298.80-56.02-94.1423.85----
去年同期稅後淨利成長率(%)-46.67166.81-94.5813.52210.7129.8937.19231.2522.81210.71266.67-17.24-57.30-32.53-86.9613.73----
去年同期EPS成長率(%)-51.35157.89-96.5510.91208.3326.6738.10223.5320.00200.00250.00-15.00-57.45-33.33-86.6711.11----
較上季營收成長率(%)-9.327.30-3.9919.2910.2516.6710.846.57-13.58-0.782.810.43-2.83-2.09-4.6513.21-5.885.598.10-
較上季營業利益成長率(%)-12.8335.94-41.5832.5196.22-1.07884.21-48.65117.65-15.00-80.58-37.5896.43500.00-91.3093.98-56.54-20.0883.85-
較上季稅後淨利成長率(%)-61.536600.00-97.51-17.0192.4836.14-47.80127.14-19.5443.8026.04-15.79103.5769.70-71.55-56.55221.69-67.19148.04-
較上季EPS成長率(%)-63.279700.00-98.36-17.5794.7431.03-47.27129.17-20.0042.8623.53-15.00100.0066.67-70.00-57.45213.33-66.67150.00-

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(%)
2022/4-9.114.3111.242019/127.1513.8-1.93
2022/347.089.8310.882019/117.87-0.98-3.27
2022/1~2-21.5811.5711.572019/10-7.61-9.03-3.5
2021/12-1.0422.3649.692019/96.630.85-3.16
2021/1111.6637.3353.142019/8-7.63-11.36-3.65
2021/10-4.146.6455.172019/75.63.34-2.48
2021/96.0346.4255.692019/6-1.57-15.12-3.48
2021/8-4.6146.4357.022019/5-3.69-8.63-0.75
2021/7-14.9145.4158.672019/4-9.373.491.08
2021/616.286.5958.322019/357.885.070.95
2021/512.7562.9852.252019/1~2-29.08-1.57-1.56
2021/4-12.6542.5650.652018/12-6.76-2.9912.1
2021/357.0742.2853.672018/11-0.892.4213.61
2021/1~2-28.1562.262.192018/102.4211.0814.88
2020/1211.0523.220.352018/9-6.283.9615.02
2020/1119.2218.89-1.942018/87.684.9616.56
2020/10-4.247.58-4.12018/7-13.2611.2418.57
2020/96.043.79-4.662018/65.9526.020.69
2020/8-5.274.37-5.762018/59.0924.4419.51
2020/79.181.77-7.172018/4-7.9818.8317.26
2020/61.49-1.55-6.982018/372.136.9716.71
2020/5-1.36-4.53-8.072018/1~2-44.5923.6323.62
2020/4-12.83-6.79-8.972017/12-1.5513.5716.16
2020/359.95-3.09-10.42017/117.4822.2716.42
2020/1~2-12.03-15.19-15.192017/10-4.1334.0915.8

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
351.0547.0-35.83
2021Q4(百萬)2020Q4(百萬)YoY(%)
799.0374.0113.63
2021Q3(百萬)2020Q3(百萬)YoY(%)
110.0260.0-57.69

EPS較上季
2022Q1(元)2021Q4(元)比率
0.360.98-0.632

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率6.865.515.805.715.404.925.045.095.385.94
存貨周轉率6.304.964.734.904.804.825.335.766.145.84

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.541.591.391.581.561.681.641.541.381.471.501.491.421.391.331.441.341.401.381.40
存貨周轉率1.291.361.381.701.631.441.261.271.101.251.281.211.181.281.411.351.151.231.241.22

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.660.640.600.600.570.580.580.570.540.52
金融負債(百萬)167131215697379770848278167654850073776633
營收淨額(百萬)27458183011815318577167431426815190160151690518472
利息保障倍數7.856.633.613.964.811.93-2.791.482.323.48
長期銀行借款占稅後淨利比5.166.936.5610.868.0087.11171.15171.1519.6114.30

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)27458183011815318577167431426815190160151690518472
推銷費用(百萬)287258257247246230236274296241
管理費用(百萬)955848678650590550602557620597
研發費(百萬)42676441323438444347
推銷費用率(%)1.051.411.421.331.471.611.551.711.751.30
管理費用率(%)3.484.633.733.503.523.853.963.483.673.23
研發費用率(%)0.150.370.350.220.190.240.250.270.250.25

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)67007389688671726012545346744217395745794615448944704600469849274352462443794051
推銷費用(百萬)7379717066766560567366605855696262695364
管理費用(百萬)223316230226183335191171151207175151145189158146156195146133
研發費(百萬)2014101091415211716121423135168799
推銷費用率(%)1.091.071.030.981.101.391.391.421.421.591.431.341.301.201.471.261.421.491.211.58
管理費用率(%)3.334.283.343.153.046.144.094.063.824.523.793.363.244.113.362.963.584.223.333.28
研發費用率(%)0.300.190.150.140.150.260.320.500.430.350.260.310.510.280.110.320.180.150.210.22

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
1609-大亞OOOXXOOXOX
34年64.59億42.87%65.74%35.82%76.68%140百萬9.64%

融資使用率
日期股價融資使用率
2022-05-20 -25.414.60%
2022-05-1925.5514.59%
2022-05-1825.614.77%
2022-05-1725.214.79%
2022-05-1624.7514.77%
2022-05-1324.614.89%
2022-05-1223.514.92%
2022-05-1124.3516.41%
2022-05-1026.016.59%
2022-05-0925.8516.74%
2022-05-0627.016.72%
2022-05-0527.5517.53%
2022-05-0427.4517.61%
2022-05-0327.4517.83%
2022-04-2928.3519.12%
2022-04-2829.0519.73%
2022-04-2729.7519.93%
2022-04-2629.9520.03%
2022-04-2528.4520.42%
2022-04-2230.121.85%
2022-04-2129.721.64%
2022-04-2030.321.56%
2022-04-1930.822.37%
2022-04-1829.922.25%
2022-04-1530.3522.66%
2022-04-1430.1521.51%
2022-04-1329.318.15%
2022-04-1229.117.96%
2022-04-1128.917.38%
2022-04-0829.3518.10%
2022-04-0728.1518.26%
2022-04-0629.619.66%
2022-04-0129.019.72%
2022-03-3128.7519.22%
2022-03-3028.4517.82%
2022-03-2928.6517.43%
2022-03-2828.7517.70%
2022-03-2527.817.73%
2022-03-2427.7516.89%
2022-03-2327.114.83%
2022-03-2227.4515.07%
2022-03-2127.014.17%
2022-03-1825.313.87%
2022-03-1725.814.11%
2022-03-1626.2512.15%
2022-03-1523.911.20%
2022-03-1424.4511.04%
2022-03-1123.9510.79%
2022-03-1024.1510.83%
2022-03-0924.4511.53%
2022-03-0822.8511.43%
2022-03-0723.711.50%
2022-03-0424.4511.46%
2022-03-0324.311.30%
2022-03-0223.911.29%
2022-03-0123.811.51%
2022-02-2523.1511.53%
2022-02-2423.1511.53%
2022-02-2323.811.68%
2022-02-2223.711.72%
2022-02-2124.211.71%
2022-02-1823.911.67%
2022-02-1724.0511.64%
2022-02-1623.7511.75%
2022-02-1523.611.76%
2022-02-1423.611.80%
2022-02-1124.1511.74%
2022-02-1024.3511.72%
2022-02-0924.2511.70%
2022-02-0824.1511.73%
2022-02-0723.9511.69%
2022-01-2622.8511.91%
2022-01-2522.5512.15%
2022-01-2422.9512.15%
2022-01-2123.512.13%
2022-01-2023.9512.10%
2022-01-1923.9512.03%
2022-01-1823.812.02%
2022-01-1723.9511.96%
2022-01-1424.011.88%
2022-01-1324.3511.99%
2022-01-1224.211.94%
2022-01-1124.312.16%
2022-01-1024.512.06%
2022-01-0724.312.04%
2022-01-0624.6511.98%
2022-01-0524.811.92%
2022-01-0424.9511.98%
2022-01-0324.711.78%
2021-12-3024.9511.66%
2021-12-2925.0511.63%
2021-12-2824.712.10%
2021-12-2724.812.48%
2021-12-2424.7512.55%
2021-12-2324.9512.57%
2021-12-2224.8512.73%
2021-12-2125.0512.49%
2021-12-2025.3512.46%
2021-12-1724.6512.18%
2021-12-1624.312.17%
2021-12-1524.312.32%
2021-12-1424.212.47%
2021-12-1324.812.67%
2021-12-1024.6512.47%
2021-12-0924.5512.43%
2021-12-0824.312.55%
2021-12-0724.1512.74%
2021-12-0624.012.70%
2021-12-0324.112.72%
2021-12-0224.1512.76%
2021-12-0124.3512.72%
2021-11-3024.4512.72%
2021-11-2924.2512.79%
2021-11-2624.5512.91%
2021-11-2525.012.95%
2021-11-2425.0512.96%
2021-11-2324.812.84%
2021-11-2225.112.86%
2021-11-1925.0513.59%
2021-11-1825.4513.40%
2021-11-1724.813.55%
2021-11-1625.0513.47%
2021-11-1525.013.27%
2021-11-1226.213.32%
2021-11-1127.013.28%
2021-11-1027.0513.45%
2021-11-0927.613.42%
2021-11-0827.2513.38%
2021-11-0527.3513.99%
2021-11-0427.913.55%
2021-11-0328.0513.76%
2021-11-0227.7513.35%
2021-11-0127.213.30%
2021-10-2924.7512.16%
2021-10-2825.0511.97%
2021-10-2724.8512.03%
2021-10-2625.112.17%
2021-10-2525.0512.22%
2021-10-2224.812.22%
2021-10-2125.512.30%
2021-10-2026.3512.06%
2021-10-1925.3512.20%
2021-10-1825.212.33%
2021-10-1525.312.16%
2021-10-1424.6512.03%
2021-10-1324.5512.11%
2021-10-1225.312.23%
2021-10-0825.8512.09%
2021-10-0726.112.26%
2021-10-0625.5512.41%
2021-10-0525.012.31%
2021-10-0424.812.42%
2021-10-0126.1512.69%
2021-09-3026.7512.31%
2021-09-2926.5512.40%
2021-09-2826.212.19%
2021-09-2726.3512.20%
2021-09-2425.212.57%
2021-09-2325.212.67%
2021-09-2225.1512.63%
2021-09-1725.9512.87%
2021-09-1626.9512.51%
2021-09-1526.611.19%
2021-09-1425.811.18%
2021-09-1326.210.97%
2021-09-1025.611.10%
2021-09-0925.311.17%
2021-09-0824.811.26%
2021-09-0725.811.27%
2021-09-0625.511.24%
2021-09-0326.0511.33%
2021-09-0226.2511.30%
2021-09-0126.311.65%
2021-08-3126.5511.66%
2021-08-3026.0511.85%
2021-08-2726.0511.69%
2021-08-2625.5511.90%
2021-08-2525.711.79%
2021-08-2425.3511.91%
2021-08-2325.1512.16%
2021-08-2024.2512.10%
2021-08-1924.0512.23%
2021-08-1825.0512.33%
2021-08-1724.212.65%
2021-08-1624.7512.75%
2021-08-1326.112.80%
2021-08-1226.9513.18%
2021-08-1126.6513.36%
2021-08-1027.4513.85%
2021-08-0928.213.99%
2021-08-0628.0514.42%
2021-08-0528.1514.51%
2021-08-0428.714.50%
2021-08-0329.214.17%
2021-08-0227.913.50%
2021-07-3027.213.61%
2021-07-2927.5513.59%
2021-07-2827.013.96%
2021-07-2727.7514.38%
2021-07-2627.714.22%
2021-07-2327.714.12%
2021-07-2227.0514.46%
2021-07-2127.2514.46%
2021-07-2028.115.07%
2021-07-1928.9516.40%
2021-07-1628.916.30%
2021-07-1528.9515.99%
2021-07-1427.816.19%
2021-07-1328.316.53%
2021-07-1229.1516.98%
2021-07-0928.816.35%
2021-07-0829.316.11%
2021-07-0728.416.46%
2021-07-0629.116.48%
2021-07-0529.5516.24%
2021-07-0229.6516.23%
2021-07-0129.516.54%
2021-06-3030.517.25%
2021-06-2931.316.54%
2021-06-2829.915.29%
2021-06-2528.214.51%
2021-06-2428.4514.86%
2021-06-2327.4514.45%
2021-06-2227.715.21%
2021-06-2126.7514.52%
2021-06-1827.5515.02%
2021-06-1728.4515.21%
2021-06-1628.3515.36%
2021-06-1529.214.85%
2021-06-1128.415.34%
2021-06-1028.614.79%
2021-06-0928.515.12%
2021-06-0828.9515.37%
2021-06-0729.014.89%
2021-06-0428.715.44%
2021-06-0329.6516.04%
2021-06-0229.6515.97%
2021-06-0129.1515.41%
2021-05-3129.316.44%
2021-05-2828.2517.51%

大亞熱門網頁

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。