1777 生泰


股價漲跌幅
202220212020
生泰-4.0%-15.0%-10.0%
0050-14.69%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)
64.1 -31.03% 44.21 50.84 -20.69% 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
202120202019201820172016201520142013
營業毛利率32.4637.7032.2331.9628.7538.8237.4436.3730.15
營業利益率19.6226.6721.2019.0514.6024.5424.7822.8816.41
折舊負擔比率8.307.227.297.777.344.694.244.435.18
稅前淨利率17.0023.6721.4424.4711.1125.2227.6725.9018.50
股東權益報酬率6.7615.5614.1214.705.9115.8716.6217.8215.46
資產報酬率4.7510.418.899.334.3112.6313.4414.2011.40
本業收入比114.96112.4599.0178.12131.1797.4189.4287.9788.17
業外獲益比-15.75-12.450.9922.40-31.172.5910.5811.3911.83
無形資產佔淨值比0.000.000.000.050.000.000.000.000.00

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22.3022.5034.1130.5238.8537.2636.2341.4234.6831.9933.8627.6735.2132.9130.1331.8032.91
營業利益率8.555.3121.6719.0227.0125.7324.2732.6622.0421.8923.9915.3222.6919.6416.2819.3220.83
稅前淨利率26.831.3322.1611.5027.5819.5119.5928.7224.9014.9325.8020.0225.7723.5219.4638.1815.72
本業收入比32.56350.0097.14164.0098.46129.55123.26113.6488.14145.0092.9676.1988.0083.3383.3350.00133.33
業外獲益比67.44-250.002.86-64.001.54-31.82-23.26-13.6411.86-47.507.0423.8112.0016.6716.6750.00-33.33

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)
202120202019201820172016201520142013
營運現金流量(百萬)1203222331913823615014169
自由現金流量(百萬)-235409276163-489111309071
稅後淨利(百萬)1041871591546015815612878


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)70666381112519122579070393475-78637
自由現金流量(百萬)-118-116-63-45-101144203897215957-12246-8949-42
稅後淨利(百萬)341282252353471473157324038296126

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)
202120202019201820172016201520142013
營收(百萬)747984946785695767684609502
營業利益(百萬)14626220115010118816913982
稅後淨利(百萬)1041871591546015815612878
EPS(完全稀釋)3.386.205.305.121.995.275.194.933.10
營收成長率(%)-24.094.0220.5112.95-9.3912.1312.3221.31N/A
營業利益成長率(%)-44.2730.3534.0048.51-46.2811.2421.5869.51N/A
稅後淨利成長率(%)-44.3917.613.25156.67-62.031.2821.8864.10N/A
EPS成長率(%)-45.4816.983.52157.29-62.241.545.2759.03N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)160136159216236223220305235267274211195203186204191
營業利益(百萬)1473441645753100525866324440303940
稅後淨利(百萬)341282252353471473157324038296126
EPS(完全稀釋)0.850.050.940.741.731.161.142.351.561.031.881.061.341.270.962.030.86
去年同期營收成長率(%)-32.20-39.01-27.73-29.180.43-16.48-19.7144.5520.5131.5347.313.432.090.000.000.00-
兩季平均(YOY)營收成長率(%)-35.61-33.37-28.45-14.38-8.03-18.0912.4232.5326.0239.4225.372.761.040.000.00--
去年同期EPS成長率(%)-50.87-95.69-17.54-68.5110.9012.62-39.36121.7016.42-18.9095.83-47.7855.810.000.000.00-
兩季平均(YOY)EPS成長率(%)-73.28-56.61-43.03-28.8111.76-13.3741.1769.06-1.2438.4724.024.0227.910.000.00--
較上季營收成長率(%)17.65-14.47-26.39-8.475.831.36-27.8729.79-11.99-2.5529.868.21-3.949.14-8.826.810.00
較上季EPS成長率(%)1600.00-94.6827.03-57.2349.141.75-51.4950.6451.46-45.2177.36-20.905.5132.29-52.71136.050.00

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(%)
2022/42.96-20.91-29.642019/12-5.5531.2820.58
2022/37.3-43.69-32.282019/11-5.1522.2719.63
2022/1~2-5.69-24.3-24.32019/10-11.7842.1619.34
2021/123.17-15.4-24.12019/913.4177.016.75
2021/1163.73-40.85-24.72019/826.9447.589.82
2021/10-56.34-57.52-23.022019/7-5.4817.894.58
2021/966.741.79-19.672019/6-4.913.642.48
2021/8-3.11-35.83-21.862019/561.7531.40.13
2021/7-24.78-46.36-20.362019/4-22.83-30.48-7.25
2021/6-31.48-38.29-16.382019/37.33-19.341.61
2021/521.16-19.53-11.672019/1~2-9.017.1817.18
2021/4-26.69-30.52-9.172018/12-12.0413.2712.92
2021/351.86.160.12018/1110.2739.112.89
2021/1~2-14.39-3.73-3.732018/109.8372.8910.55
2020/12-27.87-25.563.942018/9-5.4319.076.21
2020/1117.59-2.546.822018/81.3916.134.91
2020/104.61-21.397.92018/7-8.8823.83.52
2020/95.11-33.7111.942018/69.95-13.430.91
2020/8-19.01-28.4720.412018/5-14.42-9.314.55
2020/7-13.4612.129.972018/4-10.4625.48.47
2020/6-10.6522.4433.222018/347.1526.823.16
2020/54.630.3235.792018/1~21.97-9.4-9.39
2020/412.02101.5137.632017/128.01-11.46-9.36
2020/328.5638.8220.952017/1137.06-27.58-9.17
2020/1~2-2.4311.8211.812017/10-24.35-27.79-7.06

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
43.065.0-33.84
2021Q4(百萬)2020Q4(百萬)YoY(%)
2.044.0-95.45
2021Q3(百萬)2020Q3(百萬)YoY(%)
35.043.0-18.60

EPS較上季
2022Q1(元)2021Q4(元)比率
0.850.0515.999

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率8.228.066.636.576.436.906.296.396.80
存貨周轉率1.732.102.151.852.062.282.382.442.27

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率2.071.261.391.752.011.991.592.111.591.781.951.631.501.461.391.621.64
存貨周轉率0.430.370.400.540.480.460.470.620.530.610.570.470.400.450.460.510.48

償債能力-近10年
202120202019201820172016201520142013
負債比0.320.300.380.400.360.200.210.170.25
金融負債(百萬)6472804485183848372421
營收淨額(百萬)747984946785695767684609502
利息保障倍數38.4267.4738.6842.5543.321165.99830.50637.28563.88
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)747984946785695767684609502
推銷費用(百萬)293834292832252517
管理費用(百萬)424444444044353329
研發費(百萬)252727293034272523
推銷費用率(%)3.883.863.593.694.034.173.654.113.39
管理費用率(%)5.624.474.655.615.765.745.125.425.78
研發費用率(%)3.352.742.853.694.324.433.954.114.58

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)160136159216236223220305235267274211195203186204191
推銷費用(百萬)6767989129109878776
管理費用(百萬)101091112111111111211111112111110
研發費(百萬)66577677767777777
推銷費用率(%)3.755.153.773.243.813.594.093.933.833.753.283.793.593.943.763.433.14
管理費用率(%)6.257.355.665.095.084.935.003.614.684.494.015.215.645.915.915.395.24
研發費用率(%)3.754.413.143.242.972.693.182.302.982.252.553.323.593.453.763.433.66

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
1777-生泰OXXOOOOXXX
17年4.01億75.6%28.55%0.0%241.40%180百萬7.4%

融資使用率
日期股價融資使用率
2022-05-23 -64.11.09%
2022-05-2064.01.09%
2022-05-1964.01.09%
2022-05-1864.01.09%
2022-05-1764.21.09%
2022-05-1664.11.09%
2022-05-1364.01.09%
2022-05-1263.31.09%
2022-05-1163.51.10%
2022-05-1064.01.10%
2022-05-0964.41.12%
2022-05-0664.61.12%
2022-05-0564.61.12%
2022-05-0464.91.23%
2022-05-0365.01.55%
2022-04-2965.11.56%
2022-04-2864.91.57%
2022-04-2764.71.58%
2022-04-2665.31.63%
2022-04-2565.21.63%
2022-04-2266.61.58%
2022-04-2166.81.96%
2022-04-2066.11.96%
2022-04-1965.61.97%
2022-04-1866.02.13%
2022-04-1565.01.85%
2022-04-1465.21.87%
2022-04-1366.41.89%
2022-04-1264.31.87%
2022-04-1164.81.87%
2022-04-0865.11.92%
2022-04-0765.11.89%
2022-04-0665.51.87%
2022-04-0165.71.91%
2022-03-3165.81.91%
2022-03-3065.81.88%
2022-03-2965.91.88%
2022-03-2865.51.88%
2022-03-2565.71.88%
2022-03-2465.81.88%
2022-03-2366.81.88%
2022-03-2265.41.88%
2022-03-2165.41.87%
2022-03-1865.21.82%
2022-03-1765.62.03%
2022-03-1665.32.03%
2022-03-1565.72.03%
2022-03-1466.12.04%
2022-03-1166.12.13%
2022-03-1066.42.22%
2022-03-0966.32.02%
2022-03-0866.92.02%
2022-03-0766.62.01%
2022-03-0467.62.01%
2022-03-0367.52.01%
2022-03-0267.52.03%
2022-03-0167.42.03%
2022-02-2567.42.03%
2022-02-2467.12.03%
2022-02-2368.31.99%
2022-02-2268.21.97%
2022-02-2168.81.99%
2022-02-1867.71.97%
2022-02-1767.31.95%
2022-02-1666.41.94%
2022-02-1566.01.94%
2022-02-1465.71.94%
2022-02-1166.41.94%
2022-02-1066.11.93%
2022-02-0966.42.03%
2022-02-0866.42.03%
2022-02-0765.42.05%
2022-01-2664.92.05%
2022-01-2564.72.05%
2022-01-2465.12.05%
2022-01-2165.52.02%
2022-01-2066.02.02%
2022-01-1965.42.01%
2022-01-1865.51.99%
2022-01-1765.71.99%
2022-01-1466.01.98%
2022-01-1366.21.95%
2022-01-1266.01.93%
2022-01-1166.21.91%
2022-01-1066.81.93%
2022-01-0766.22.01%
2022-01-0666.52.09%
2022-01-0566.62.20%
2022-01-0467.02.20%
2022-01-0366.92.18%
2021-12-3065.32.23%
2021-12-2965.72.23%
2021-12-2864.92.18%
2021-12-2764.42.22%
2021-12-2464.32.31%
2021-12-2364.52.31%
2021-12-2264.12.29%
2021-12-2164.22.24%
2021-12-2064.12.08%
2021-12-1764.52.04%
2021-12-1664.52.00%
2021-12-1564.32.00%
2021-12-1464.21.95%
2021-12-1364.21.97%
2021-12-1065.31.86%
2021-12-0966.12.86%
2021-12-0866.22.71%
2021-12-0766.52.49%
2021-12-0667.02.46%
2021-12-0366.02.56%
2021-12-0265.62.40%
2021-12-0166.22.44%
2021-11-3065.82.44%
2021-11-2966.22.44%
2021-11-2667.22.41%
2021-11-2568.32.41%
2021-11-2468.52.41%
2021-11-2368.52.41%
2021-11-2268.92.44%
2021-11-1969.12.52%
2021-11-1869.82.54%
2021-11-1770.02.54%
2021-11-1670.12.54%
2021-11-1571.42.56%
2021-11-1271.12.50%
2021-11-1171.12.52%
2021-11-1070.72.50%
2021-11-0970.52.50%
2021-11-0870.92.50%
2021-11-0571.82.49%
2021-11-0472.22.45%
2021-11-0371.92.36%
2021-11-0270.52.34%
2021-11-0169.22.34%
2021-10-2968.62.25%
2021-10-2868.82.58%
2021-10-2768.52.68%
2021-10-2669.22.90%
2021-10-2568.12.86%
2021-10-2268.62.95%
2021-10-2168.42.97%
2021-10-2068.52.97%
2021-10-1968.23.02%
2021-10-1868.33.06%
2021-10-1568.73.06%
2021-10-1468.83.06%
2021-10-1368.43.06%
2021-10-1268.93.06%
2021-10-0868.53.06%
2021-10-0768.63.07%
2021-10-0667.73.07%
2021-10-0566.93.07%
2021-10-0467.93.06%
2021-10-0168.73.07%
2021-09-3069.43.05%
2021-09-2969.63.05%
2021-09-2869.43.05%
2021-09-2769.33.07%
2021-09-2469.53.07%
2021-09-2369.63.10%
2021-09-2269.23.10%
2021-09-1770.13.10%
2021-09-1669.83.09%
2021-09-1573.33.17%
2021-09-1473.13.05%
2021-09-1372.93.02%
2021-09-1073.13.01%
2021-09-0972.82.99%
2021-09-0872.53.01%
2021-09-0773.02.97%
2021-09-0672.63.23%
2021-09-0373.03.21%
2021-09-0272.73.25%
2021-09-0174.43.69%
2021-08-3173.03.79%
2021-08-3072.23.85%
2021-08-2771.03.90%
2021-08-2670.64.09%
2021-08-2570.54.19%
2021-08-2470.34.30%
2021-08-2370.64.37%
2021-08-2070.34.48%
2021-08-1970.14.48%
2021-08-1870.04.51%
2021-08-1770.04.51%
2021-08-1670.24.54%
2021-08-1371.14.59%
2021-08-1271.74.63%
2021-08-1172.04.64%
2021-08-1073.14.70%
2021-08-0973.34.72%
2021-08-0674.24.72%
2021-08-0574.04.74%
2021-08-0474.54.79%
2021-08-0373.84.82%
2021-08-0273.14.83%
2021-07-3072.74.83%
2021-07-2973.15.00%
2021-07-2872.94.98%
2021-07-2774.84.27%
2021-07-2675.84.27%
2021-07-2375.44.30%
2021-07-2275.64.33%
2021-07-2175.24.34%
2021-07-2076.64.43%
2021-07-1975.84.30%
2021-07-1675.64.52%
2021-07-1575.04.62%
2021-07-1474.44.64%
2021-07-1375.34.19%
2021-07-1276.54.22%
2021-07-0976.34.35%
2021-07-0876.94.37%
2021-07-0777.04.31%
2021-07-0677.34.33%
2021-07-0577.74.25%
2021-07-0278.24.30%
2021-07-0178.24.29%
2021-06-3078.84.31%
2021-06-2979.54.33%
2021-06-2878.84.37%
2021-06-2579.24.37%
2021-06-2480.14.37%
2021-06-2377.94.46%
2021-06-2277.54.54%
2021-06-2177.54.48%
2021-06-1879.34.35%
2021-06-1779.44.33%
2021-06-1679.84.30%
2021-06-1579.54.27%
2021-06-1180.04.27%
2021-06-1079.44.29%
2021-06-0979.64.60%
2021-06-0880.64.58%
2021-06-0780.04.56%
2021-06-0481.44.43%
2021-06-0382.24.22%
2021-06-0281.04.11%
2021-06-0180.44.15%
2021-05-3180.94.19%

生泰熱門網頁

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。