1789 神隆


股價漲跌幅
20222021202020192018
神隆-7.0%-15.0%-18.0%10.0%-32.0%
0050-15.78%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)
22.7 -6.83% 21.15 24.32 7.14% 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46.3642.7340.6743.7744.0844.8042.3939.0649.9750.59
營業利益率10.4512.199.2215.8415.9021.5418.9513.6527.4727.55
折舊負擔比率13.5812.4613.7211.2112.0310.7911.9111.188.617.83
稅前淨利率10.9411.639.1613.9213.5220.1120.3014.7027.6830.01
股東權益報酬率2.312.712.084.234.096.566.605.0913.6113.24
資產報酬率2.112.502.164.013.815.515.454.2711.7311.81
本業收入比95.70104.74100.75113.65117.68107.0393.4092.8699.2291.84
業外獲益比4.64-4.74-0.75-13.85-17.68-7.156.607.140.788.16
無形資產佔淨值比0.080.080.120.140.000.000.000.000.000.00

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40.3246.6537.1545.0956.8929.7349.4648.2545.0434.2042.7744.3642.7151.8241.7842.7038.8438.7348.0038.18
營業利益率11.988.600.8614.8217.212.4413.4522.888.236.964.509.9715.2117.9315.0416.2214.1011.1417.8610.13
稅前淨利率13.099.331.6414.9417.591.3912.4522.369.016.965.9710.2313.4715.4113.4216.0310.488.6214.919.30
本業收入比90.7292.5454.5599.1197.35175.00108.51102.4691.84100.0075.6198.41112.50116.67111.82101.27134.44129.87119.69108.86
業外獲益比8.257.4645.450.891.77-75.00-8.51-2.468.160.0024.393.17-12.50-16.67-11.82-1.27-34.44-29.87-19.69-8.86

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)510946789123297216651045888939982
自由現金流量(百萬)44011886919325351463101-119-407122
稅後淨利(百萬)24328221744342265963548412731171


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)13517915063117330248104264153192274173565057329718343648
自由現金流量(百萬)563476473-455211768340821586738248043038-18161372-72
稅後淨利(百萬)775499190876162354932577894831311366110784

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)2762308328933524351640313955409850884573
營業利益(百萬)28937626755855986875055913981260
稅後淨利(百萬)24328221744342265963548412731171
EPS(完全稀釋)0.310.360.270.560.530.860.870.691.880.00
營收成長率(%)-10.416.57-17.910.23-12.781.92-3.49-19.4611.26N/A
營業利益成長率(%)-23.1440.82-52.15-0.18-35.6015.7334.17-60.0110.95N/A
稅後淨利成長率(%)-13.8329.95-51.024.98-35.963.7831.20-61.988.71N/A
EPS成長率(%)-13.8933.33-51.795.66-38.37-1.1526.09-63.30N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)738719654748641874758908543820684618772860818986861895849853
營業利益(百萬)88626111110211022084557316211715412316012110015286
稅後淨利(百萬)775499190876162354932577894831311366110784
EPS(完全稀釋)0.100.070.010.110.110.010.100.200.040.060.040.070.100.120.100.170.170.080.140.11
去年同期營收成長率(%)15.13-17.73-13.72-17.6218.056.5910.8246.93-29.66-4.65-16.38-37.32-10.34-3.91-3.6515.59----
去年同期營業利益成長率(%)-20.00195.24-94.12-46.63144.44-63.16229.03235.48-61.54-62.99-74.80-61.25-3.3154.00-19.0886.05----
去年同期稅後淨利成長率(%)-14.44575.00-88.16-43.83157.14-83.67137.50184.21-55.13-47.87-61.45-56.49-42.6554.10-22.4355.95----
去年同期EPS成長率(%)-9.09600.00-90.00-45.00175.00-83.33150.00185.71-60.00-50.00-60.00-58.82-41.1850.00-28.5754.55----
較上季營收成長率(%)2.649.94-12.5716.69-26.6615.30-16.5267.22-33.7819.8810.68-19.95-10.235.13-17.0414.52-3.805.42-0.47-
較上季營業利益成長率(%)41.94933.33-94.590.91423.81-79.41-50.96362.22-21.0583.87-50.00-47.01-24.0325.20-23.1232.2321.00-34.2176.74-
較上季稅後淨利成長率(%)42.59500.00-90.111.111025.00-89.47-53.09362.86-28.5753.12-43.86-26.92-17.0213.25-36.64-3.68122.95-42.9927.38-
較上季EPS成長率(%)42.86600.00-90.910.001000.00-90.00-50.00400.00-33.3350.00-42.86-30.00-16.6720.00-41.180.00112.50-42.8627.27-

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(%)
2022/4-46.41-30.962.782019/1276.818.36-17.91
2022/356.7225.0315.092019/110.05-23.26-21.6
2022/1~2-21.149.119.12019/10-3.62-13.46-21.44
2021/12-46.07-48.11-10.392019/99.61-14.09-22.19
2021/1128.2829.22-5.992019/8-18.39-31.88-23.07
2021/1013.2-22.37-9.342019/7-3.64-0.29-21.81
2021/9-8.28-20.46-7.512019/613.96-19.5-24.75
2021/812.1259.24-5.712019/582.03-38.74-25.88
2021/7-15.9-39.52-11.012019/4-44.7-55.8-21.67
2021/6-7.3315.97-4.262019/3-0.61-24.86-10.36
2021/513.88-22.27-7.742019/1~2-26.94-2.46-2.46
2021/4-2.94-33.52-2.172018/1214.622.220.22
2021/322.0633.1618.172018/1112.833.820.02
2021/1~2-2.3710.6610.662018/10-4.33-17.38-0.33
2020/1234.29-16.176.572018/9-13.08-10.271.64
2020/11-22.9310.3610.062018/819.45-0.193.14
2020/1015.9943.2810.032018/7-22.2-0.183.64
2020/983.6319.046.542018/6-13.2813.754.18
2020/8-57.42-28.945.012018/531.3322.52.34
2020/761.2836.29.272018/4-5.989.28-2.87
2020/6-37.9-18.634.382018/38.1315.56-6.32
2020/5-2.5949.349.732018/1~21.46-15.09-15.08
2020/494.43179.09-0.392017/1216.41-15.44-12.76
2020/3-10.59-20.63-29.722017/11-10.2-11.59-12.48
2020/1~227.51-33.55-33.542017/103.89-4.28-12.56

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
97.0113.0-14.15
2021Q4(百萬)2020Q4(百萬)YoY(%)
67.012.0458.33
2021Q3(百萬)2020Q3(百萬)YoY(%)
11.094.0-88.29

EPS較上季
2022Q1(元)2021Q4(元)比率
0.10.070.4285

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率7.406.315.036.265.835.355.695.495.625.43
存貨周轉率1.141.491.381.301.121.110.991.011.161.35

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.822.232.052.211.812.051.481.911.101.591.571.461.591.571.321.521.491.731.421.25
存貨周轉率0.330.280.290.290.210.470.290.360.250.460.310.270.340.300.320.360.320.310.240.28

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.100.110.120.160.180.200.190.180.160.12
金融負債(百萬)01123414121693178917021281691264
營收淨額(百萬)2762308328933524351640313955409850884573
利息保障倍數47.1624.645.767.127.2023.4490.03146.50178.9347316.80
長期銀行借款占稅後淨利比0.000.000.000.002.601.170.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)2762308328933524351640313955409850884573
推銷費用(百萬)154171157147146170157178188185
管理費用(百萬)532525514524531488446448539565
研發費(百萬)306246238313314280324416418303
推銷費用率(%)5.585.555.434.174.154.223.974.343.694.05
管理費用率(%)19.2617.0317.7714.8715.1012.1111.2810.9310.5912.36
研發費用率(%)11.087.988.238.888.936.958.1910.158.226.63

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)738719654748641874758908543820684618772860818986861895849853
推銷費用(百萬)3546393533394256343552353540353834414032
管理費用(百萬)125140128132132143136130117133125129127139132129124122132125
研發費(百萬)49877058905795464754854950112529455848482
推銷費用率(%)4.746.405.964.685.154.465.546.176.264.277.605.664.534.654.283.853.954.584.713.75
管理費用率(%)16.9419.4719.5717.6520.5916.3617.9414.3221.5516.2218.2720.8716.4516.1616.1413.0814.4013.6315.5514.65
研發費用率(%)6.6412.1010.707.7514.046.5212.535.078.666.5912.437.936.4813.026.369.536.399.399.899.61

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
1789-神隆OOXOOOOXXX
11年79.07億79.75%10.9%2.74%52.69%527百萬2.92%

融資使用率
日期股價融資使用率
2022-05-19 -22.71.97%
2022-05-1823.01.97%
2022-05-1722.851.96%
2022-05-1622.71.97%
2022-05-1322.51.97%
2022-05-1222.451.99%
2022-05-1123.052.08%
2022-05-1023.152.09%
2022-05-0923.32.10%
2022-05-0623.92.15%
2022-05-0524.22.16%
2022-05-0424.22.16%
2022-05-0324.52.19%
2022-04-2924.52.25%
2022-04-2824.552.30%
2022-04-2724.52.29%
2022-04-2624.852.40%
2022-04-2525.62.49%
2022-04-2226.952.53%
2022-04-2127.42.59%
2022-04-2026.652.42%
2022-04-1925.852.23%
2022-04-1827.02.32%
2022-04-1524.551.62%
2022-04-1424.71.58%
2022-04-1324.41.55%
2022-04-1223.951.56%
2022-04-1124.41.59%
2022-04-0824.251.60%
2022-04-0724.051.62%
2022-04-0623.951.58%
2022-04-0123.151.61%
2022-03-3123.31.60%
2022-03-3023.351.61%
2022-03-2923.11.63%
2022-03-2823.21.64%
2022-03-2523.31.63%
2022-03-2423.31.63%
2022-03-2323.451.63%
2022-03-2223.31.65%
2022-03-2123.31.65%
2022-03-1823.351.65%
2022-03-1723.31.65%
2022-03-1622.751.64%
2022-03-1522.951.63%
2022-03-1423.11.67%
2022-03-1123.21.67%
2022-03-1023.151.67%
2022-03-0923.11.68%
2022-03-0823.11.68%
2022-03-0723.251.70%
2022-03-0423.61.73%
2022-03-0323.91.77%
2022-03-0223.951.78%
2022-03-0123.61.79%
2022-02-2523.61.79%
2022-02-2423.31.78%
2022-02-2323.51.80%
2022-02-2223.51.81%
2022-02-2123.81.77%
2022-02-1823.851.76%
2022-02-1723.951.77%
2022-02-1623.551.76%
2022-02-1523.41.76%
2022-02-1423.751.80%
2022-02-1123.651.82%
2022-02-1023.951.83%
2022-02-0923.951.84%
2022-02-0823.61.84%
2022-02-0723.41.85%
2022-01-2623.31.85%
2022-01-2523.31.89%
2022-01-2423.751.90%
2022-01-2123.81.90%
2022-01-2024.01.89%
2022-01-1923.851.88%
2022-01-1823.951.89%
2022-01-1724.01.89%
2022-01-1423.91.89%
2022-01-1324.151.92%
2022-01-1224.11.95%
2022-01-1124.051.97%
2022-01-1024.151.99%
2022-01-0724.151.99%
2022-01-0624.22.02%
2022-01-0524.22.04%
2022-01-0424.42.05%
2022-01-0324.42.07%
2021-12-3024.652.09%
2021-12-2924.652.08%
2021-12-2824.552.10%
2021-12-2724.352.12%
2021-12-2424.22.14%
2021-12-2324.152.15%
2021-12-2224.152.15%
2021-12-2124.22.20%
2021-12-2024.12.23%
2021-12-1724.252.25%
2021-12-1624.52.23%
2021-12-1524.352.21%
2021-12-1424.32.17%
2021-12-1324.92.22%
2021-12-1024.552.20%
2021-12-0924.452.19%
2021-12-0824.32.19%
2021-12-0724.32.21%
2021-12-0624.452.22%
2021-12-0324.152.25%
2021-12-0223.952.26%
2021-12-0123.952.27%
2021-11-3023.82.30%
2021-11-2924.02.27%
2021-11-2624.152.27%
2021-11-2524.22.27%
2021-11-2424.352.27%
2021-11-2324.12.26%
2021-11-2224.252.25%
2021-11-1924.452.25%
2021-11-1824.452.24%
2021-11-1724.452.25%
2021-11-1624.32.26%
2021-11-1524.42.27%
2021-11-1224.22.27%
2021-11-1124.252.26%
2021-11-1024.62.27%
2021-11-0924.82.27%
2021-11-0824.92.27%
2021-11-0525.22.28%
2021-11-0425.32.30%
2021-11-0325.052.30%
2021-11-0224.952.30%
2021-11-0124.952.30%
2021-10-2924.82.30%
2021-10-2824.752.32%
2021-10-2724.652.33%
2021-10-2624.852.34%
2021-10-2524.62.36%
2021-10-2224.62.37%
2021-10-2124.552.38%
2021-10-2024.252.39%
2021-10-1924.22.39%
2021-10-1824.22.38%
2021-10-1524.02.38%
2021-10-1424.02.40%
2021-10-1323.82.40%
2021-10-1223.92.40%
2021-10-0824.22.41%
2021-10-0724.252.41%
2021-10-0623.82.42%
2021-10-0524.252.44%
2021-10-0424.02.45%
2021-10-0124.152.46%
2021-09-3024.62.48%
2021-09-2924.52.48%
2021-09-2824.92.50%
2021-09-2724.92.50%
2021-09-2424.82.56%
2021-09-2324.82.56%
2021-09-2224.752.59%
2021-09-1725.22.59%
2021-09-1624.952.58%
2021-09-1525.152.61%
2021-09-1425.32.60%
2021-09-1325.152.62%
2021-09-1024.852.63%
2021-09-0924.452.63%
2021-09-0824.552.65%
2021-09-0725.22.67%
2021-09-0624.752.65%
2021-09-0324.952.67%
2021-09-0224.552.65%
2021-09-0124.62.66%
2021-08-3124.552.66%
2021-08-3024.352.66%
2021-08-2724.42.66%
2021-08-2624.42.67%
2021-08-2524.62.68%
2021-08-2424.352.68%
2021-08-2324.32.67%
2021-08-2023.652.68%
2021-08-1923.952.71%
2021-08-1824.452.71%
2021-08-1724.652.74%
2021-08-1625.02.76%
2021-08-1325.052.82%
2021-08-1225.252.83%
2021-08-1125.12.82%
2021-08-1025.32.88%
2021-08-0925.52.92%
2021-08-0625.752.93%
2021-08-0525.952.95%
2021-08-0426.12.97%
2021-08-0325.92.98%
2021-08-0226.23.02%
2021-07-3025.853.04%
2021-07-2926.03.05%
2021-07-2825.83.06%
2021-07-2725.653.08%
2021-07-2625.73.10%
2021-07-2325.853.10%
2021-07-2225.73.12%
2021-07-2125.73.18%
2021-07-2026.23.18%
2021-07-1926.43.20%
2021-07-1625.93.05%
2021-07-1525.753.03%
2021-07-1425.73.03%
2021-07-1325.753.09%
2021-07-1226.13.15%
2021-07-0925.93.20%
2021-07-0825.83.24%
2021-07-0725.83.24%
2021-07-0625.853.24%
2021-07-0526.03.23%
2021-07-0225.83.20%
2021-07-0126.13.33%
2021-06-3025.853.25%
2021-06-2925.853.24%
2021-06-2826.03.22%
2021-06-2526.03.27%
2021-06-2426.23.24%
2021-06-2326.353.23%
2021-06-2225.83.22%
2021-06-2125.93.26%
2021-06-1826.63.46%
2021-06-1727.353.48%
2021-06-1627.553.54%
2021-06-1527.353.48%
2021-06-1127.453.51%
2021-06-1027.53.51%
2021-06-0927.03.51%
2021-06-0827.33.58%
2021-06-0727.43.66%
2021-06-0427.13.67%
2021-06-0327.53.68%
2021-06-0227.753.72%
2021-06-0127.553.76%
2021-05-3127.63.80%
2021-05-2828.53.72%
2021-05-2727.83.83%

神隆熱門網頁

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。