1776 展宇


股價漲跌幅
20222021202020192018
展宇-9.0%28.0%-21.0%5.0%-27.0%
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)
19.55 34.53% 26.3 30.24 54.68% 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19.2521.3818.5411.2815.0723.5322.9017.8619.0617.43
營業利益率6.136.314.85-0.742.986.967.814.875.615.88
折舊負擔比率4.134.343.973.342.833.301.971.381.411.61
稅前淨利率6.625.915.66-0.577.098.558.435.605.908.51
股東權益報酬率4.155.076.64-2.048.3910.2413.249.1310.3816.37
資產報酬率2.753.204.08-1.005.266.317.645.295.888.91
本業收入比92.86106.1085.71127.2742.0081.6092.7586.9695.0769.42
業外獲益比7.14-7.3214.29-27.2758.0018.407.2513.044.9331.07
無形資產佔淨值比0.110.320.050.050.000.000.000.000.000.00

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15.5415.2519.4020.8621.3925.0321.6716.7620.5019.7318.2319.3516.7913.0110.908.8512.5714.6114.940.00
營業利益率3.533.426.675.718.709.718.38-2.066.755.925.535.412.550.240.38-2.46-1.023.614.020.00
稅前淨利率5.584.547.585.958.407.709.20-1.646.416.575.388.062.520.520.04-1.77-1.027.704.150.00
本業收入比65.2276.4788.89100.00106.45125.8190.32125.00108.3388.89105.0067.65100.0050.000.00133.33100.0047.8395.651.49
業外獲益比39.1323.5311.114.55-3.23-25.819.68-25.00-4.1711.11-5.0032.35-0.0050.000.00-33.330.0054.354.3598.51

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)122115166-4713528720814984135
自由現金流量(百萬)501-13185-10444194150-69-37207
稅後淨利(百萬)1434560-34941081298592140


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-5768-65111142876-35868-24647-4212-24483640
自由現金流量(百萬)-7-87834287-1-4939-16867-19704-29-16-641325-2
稅後淨利(百萬)18-108124212117-2101513256-12-6-8-8401141

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)1476138116141919212019112290247024092424
營業利益(百萬)918778-1463133179120135143
稅後淨利(百萬)1434560-34941081298592140
EPS(完全稀釋)2.020.650.85-0.491.341.602.071.371.610.00
營收成長率(%)6.88-14.44-15.89-9.4810.94-16.55-7.292.53-0.62N/A
營業利益成長率(%)4.6011.54N/AN/A-52.63-25.7049.17-11.11-5.59N/A
稅後淨利成長率(%)217.78-25.00276.47N/A-12.96-16.2851.76-7.61-34.29N/A
EPS成長率(%)210.77-23.53N/AN/A-16.25-22.7151.09-14.91N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)417366359377374404333266378411378420405468484504463601552480
營業利益(百萬)15132422333928-5262421231012-12-522221
稅後淨利(百萬)18-108124212117-2101513256-12-6-8-8401141
EPS(完全稀釋)0.26-0.140.121.780.300.300.24-0.030.140.210.190.360.09-0.17-0.09-0.11-0.120.570.160.59
去年同期營收成長率(%)11.50-9.417.8141.73-1.06-1.70-11.90-36.67-6.67-12.18-21.90-16.67-12.53-22.13-12.325.00----
兩季平均(YOY)營收成長率(%)1.04-0.8024.7720.33-1.38-6.80-24.29-21.67-9.43-17.04-19.29-14.60-17.33-17.23-3.66-----
去年同期EPS成長率(%)-13.33-146.67-50.006033.33114.2942.8626.32-108.3355.56223.53311.11427.27175.00-129.82-156.25-118.64----
兩季平均(YOY)EPS成長率(%)-80.00-98.332991.663073.8178.5834.59-41.00-26.38139.55267.32369.19301.1322.59-143.03-137.44-----
較上季營收成長率(%)13.931.95-4.770.80-7.4321.3225.19-29.63-8.038.73-10.003.70-13.46-3.31-3.978.86-22.968.8815.00-
較上季EPS成長率(%)285.71-216.67-93.26493.330.0025.00900.00-121.43-33.3310.53-47.22300.00152.94-88.8918.188.33-121.05256.25-72.88-

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(%)
2022/4-18.910.1511.252019/121.11-3.5-15.86
2022/353.0413.6411.662019/11-6.29-16.77-16.83
2022/1~27.7510.1310.132019/1012.62-15.15-16.83
2021/129.93-10.826.882019/90.99-23.7-17.03
2021/1111.01-15.059.052019/8-0.8-21.73-16.17
2021/100.630.5612.242019/711.41-20.23-15.38
2021/9-15.56-11.8513.552019/6-24.52-28.32-14.58
2021/88.6419.3117.242019/5-4.33-17.54-11.89
2021/7-5.3118.8316.942019/42.7-4.05-10.25
2021/68.6962.0716.642019/366.3-22.65-12.45
2021/5-14.8532.4410.422019/1~2-42.65-4.85-4.84
2021/4-16.3333.936.42018/12-12.79-31.13-9.67
2021/398.711.56-0.992018/11-4.47-23.16-7.4
2021/1~2-36.83-2.88-2.882018/101.28-12.98-5.48
2020/124.7111.55-14.452018/93.6-18.01-4.53
2020/1131.427.71-16.832018/81.08-11.82-2.46
2020/10-11.79-23.2-19.262018/70.11-5.74-0.96
2020/914.28-1.94-18.792018/6-13.17-4.09-0.13
2020/88.2-13.34-20.772018/511.3131.720.67
2020/729.14-20.56-21.752018/4-17.2-11.44-5.77
2020/6-11.17-31.47-21.932018/3113.67-2.39-3.59
2020/5-13.89-41.76-20.422018/1~2-46.39-4.47-4.47
2020/4-36.55-35.3-14.712017/12-2.720.4310.92
2020/353.264.73-6.732017/118.189.2210.0
2020/1~2-7.71-13.69-13.692017/10-4.5710.2310.09

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
23.031.0-25.80
2021Q4(百萬)2020Q4(百萬)YoY(%)
17.031.0-45.16
2021Q3(百萬)2020Q3(百萬)YoY(%)
27.031.0-12.90

EPS較上季
2022Q1(元)2021Q4(元)比率
0.26-0.142.8571

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率3.903.403.813.984.193.593.784.014.113.97
存貨周轉率4.314.134.214.785.254.845.395.765.785.85

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.061.040.981.010.971.101.060.750.931.040.941.030.971.021.011.100.971.171.151.07
存貨周轉率1.050.980.971.091.161.231.010.831.081.150.971.031.041.151.161.171.031.441.380.00

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.360.420.410.430.400.370.430.460.460.48
金融負債(百萬)319451415480315245411418462458
營收淨額(百萬)1476138116141919212019112290247024092424
利息保障倍數19.8915.7818.27-1.2847.3740.5231.4618.2317.5025.67
長期銀行借款占稅後淨利比1.154.111.421.511.511.061.742.802.751.93

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)1476138116141919212019112290247024092424
推銷費用(百萬)596168788910112210810586
管理費用(百萬)112110115110128174169152156143
研發費(百萬)27313239394255606351
推銷費用率(%)4.004.424.214.064.205.295.334.374.363.55
管理費用率(%)7.597.977.135.736.049.117.386.156.485.90
研發費用率(%)1.832.241.982.031.842.202.402.432.622.10

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)417366359377374404333266378411378420405468484504463601552480
推銷費用(百萬)1515141416171515141816171718192220242221
管理費用(百萬)2526243329322523312925313032262429322934
研發費(百萬)86777978788888912101199
推銷費用率(%)3.604.103.903.714.284.214.505.643.704.384.234.054.203.853.934.374.323.993.994.38
管理費用率(%)6.007.106.698.757.757.927.518.658.207.066.617.387.416.845.374.766.265.325.257.08
研發費用率(%)1.921.641.951.861.872.232.103.011.851.952.121.901.981.711.862.382.161.831.631.88

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
1776-展宇OXOOOOOXXX
6年7.03億25.25%37.81%0.0%72.83%5百萬6.04%

融資使用率
日期股價融資使用率
2022-05-24 -19.552.72%
2022-05-2319.652.72%
2022-05-2019.852.68%
2022-05-1919.62.69%
2022-05-1819.52.71%
2022-05-1719.352.76%
2022-05-1619.52.84%
2022-05-1319.752.89%
2022-05-1219.72.95%
2022-05-1119.952.97%
2022-05-1020.22.96%
2022-05-0920.13.04%
2022-05-0620.553.09%
2022-05-0521.13.06%
2022-05-0420.83.07%
2022-05-0320.853.08%
2022-04-2921.13.08%
2022-04-2820.853.16%
2022-04-2720.73.18%
2022-04-2621.253.30%
2022-04-2521.253.32%
2022-04-2221.63.35%
2022-04-2121.553.38%
2022-04-2021.653.44%
2022-04-1921.73.55%
2022-04-1821.653.57%
2022-04-1521.53.58%
2022-04-1421.63.57%
2022-04-1321.83.66%
2022-04-1221.63.65%
2022-04-1121.63.65%
2022-04-0821.93.65%
2022-04-0721.73.63%
2022-04-0621.93.62%
2022-04-0121.53.65%
2022-03-3121.653.66%
2022-03-3021.93.70%
2022-03-2921.953.70%
2022-03-2822.13.70%
2022-03-2522.33.60%
2022-03-2421.93.50%
2022-03-2321.83.46%
2022-03-2221.853.47%
2022-03-2121.73.54%
2022-03-1821.553.65%
2022-03-1721.43.54%
2022-03-1621.43.52%
2022-03-1521.353.59%
2022-03-1421.353.58%
2022-03-1121.03.53%
2022-03-1020.953.54%
2022-03-0920.153.52%
2022-03-0820.03.51%
2022-03-0720.353.59%
2022-03-0420.83.59%
2022-03-0320.753.70%
2022-03-0220.63.68%
2022-03-0120.753.67%
2022-02-2520.53.65%
2022-02-2420.53.77%
2022-02-2320.753.86%
2022-02-2220.63.86%
2022-02-2120.94.14%
2022-02-1820.94.16%
2022-02-1720.954.15%
2022-02-1620.94.16%
2022-02-1520.554.16%
2022-02-1420.64.17%
2022-02-1120.94.17%
2022-02-1021.054.15%
2022-02-0920.754.19%
2022-02-0820.54.19%
2022-02-0720.454.19%
2022-01-2620.054.18%
2022-01-2520.054.17%
2022-01-2420.24.23%
2022-01-2120.44.20%
2022-01-2020.654.61%
2022-01-1920.754.58%
2022-01-1820.754.58%
2022-01-1721.054.53%
2022-01-1420.94.53%
2022-01-1321.154.53%
2022-01-1220.954.57%
2022-01-1121.14.74%
2022-01-1021.34.79%
2022-01-0721.154.82%
2022-01-0621.35.07%
2022-01-0521.35.07%
2022-01-0421.355.39%
2022-01-0321.455.89%
2021-12-3021.55.90%
2021-12-2921.55.86%
2021-12-2821.25.87%
2021-12-2721.45.87%
2021-12-2421.15.86%
2021-12-2321.256.13%
2021-12-2221.36.19%
2021-12-2121.356.52%
2021-12-2021.06.64%
2021-12-1721.26.45%
2021-12-1621.46.43%
2021-12-1521.36.42%
2021-12-1421.256.43%
2021-12-1321.656.40%
2021-12-1021.656.33%
2021-12-0922.06.27%
2021-12-0822.36.28%
2021-12-0722.26.28%
2021-12-0621.856.25%
2021-12-0321.46.28%
2021-12-0221.36.39%
2021-12-0121.956.48%
2021-11-3021.86.48%
2021-11-2921.356.61%
2021-11-2621.87.02%
2021-11-2522.47.20%
2021-11-2423.157.01%
2021-11-2322.657.18%
2021-11-2223.07.06%
2021-11-1922.256.96%
2021-11-1822.557.15%
2021-11-1722.757.20%
2021-11-1622.87.36%
2021-11-1523.657.77%
2021-11-1223.37.48%
2021-11-1123.857.56%
2021-11-1024.17.71%
2021-11-0924.57.67%
2021-11-0823.47.61%
2021-11-0524.06.60%
2021-11-0422.96.78%
2021-11-0322.56.65%
2021-11-0221.456.63%
2021-11-0122.87.84%
2021-10-2923.17.83%
2021-10-2822.87.78%
2021-10-2722.657.97%
2021-10-2622.657.92%
2021-10-2523.38.12%
2021-10-2223.858.28%
2021-10-2124.47.89%
2021-10-2024.08.65%
2021-10-1924.08.71%
2021-10-1824.08.63%
2021-10-1523.48.29%
2021-10-1423.458.00%
2021-10-1323.258.34%
2021-10-1222.257.80%
2021-10-0823.158.02%
2021-10-0722.57.63%
2021-10-0621.97.81%
2021-10-0521.37.81%
2021-10-0420.857.54%
2021-10-0122.858.38%
2021-09-3025.359.47%
2021-09-2925.1510.21%
2021-09-2826.610.65%
2021-09-2724.210.02%
2021-09-2423.99.87%
2021-09-2323.9510.29%
2021-09-2224.210.56%
2021-09-1725.110.45%
2021-09-1624.8510.23%
2021-09-1527.010.03%
2021-09-1427.011.31%
2021-09-1327.8511.34%
2021-09-1026.711.91%
2021-09-0926.811.26%
2021-09-0824.49.69%
2021-09-0722.28.68%
2021-09-0623.958.97%
2021-09-0323.86.94%
2021-09-0221.95.74%
2021-09-0122.05.75%
2021-08-3123.159.60%
2021-08-3021.055.51%
2021-08-2719.154.85%
2021-08-2618.855.01%
2021-08-2518.85.00%
2021-08-2420.455.28%
2021-08-2319.95.17%
2021-08-2020.65.07%
2021-08-1922.75.58%
2021-08-1820.653.50%
2021-08-1718.82.78%
2021-08-1618.22.86%
2021-08-1318.02.84%
2021-08-1217.92.84%
2021-08-1117.82.86%
2021-08-1018.02.86%
2021-08-0917.82.86%
2021-08-0617.952.81%
2021-08-0517.952.80%
2021-08-0418.02.80%
2021-08-0317.92.81%
2021-08-0218.252.74%
2021-07-3018.252.74%
2021-07-2918.42.74%
2021-07-2817.952.74%
2021-07-2718.252.65%
2021-07-2618.252.68%
2021-07-2318.252.68%
2021-07-2218.22.68%
2021-07-2118.12.68%
2021-07-2018.02.68%
2021-07-1918.252.70%
2021-07-1618.42.70%
2021-07-1518.152.67%
2021-07-1418.12.60%
2021-07-1318.32.62%
2021-07-1218.452.62%
2021-07-0918.52.63%
2021-07-0818.252.64%
2021-07-0718.22.64%
2021-07-0618.22.67%
2021-07-0518.152.67%
2021-07-0218.252.67%
2021-07-0118.22.68%
2021-06-3018.42.68%
2021-06-2918.42.67%
2021-06-2818.452.73%
2021-06-2518.02.68%
2021-06-2418.12.69%
2021-06-2317.752.69%
2021-06-2217.752.69%
2021-06-2117.752.68%
2021-06-1817.752.68%
2021-06-1717.82.68%
2021-06-1617.852.72%
2021-06-1517.92.72%
2021-06-1117.82.73%
2021-06-1017.752.73%
2021-06-0917.752.73%
2021-06-0817.852.72%
2021-06-0717.92.71%
2021-06-0417.92.71%
2021-06-0317.952.71%
2021-06-0217.92.72%
2021-06-0117.552.72%

展宇熱門網頁

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。