2013 中鋼構


股價漲跌幅
20222021202020192018
中鋼構-4.0%81.0%72.0%-3.0%33.0%
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)
59.0 -25.37% 44.03 50.64 -14.17% 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5.824.862.401.752.082.243.762.974.24
營業利益率2.962.100.570.130.01-0.041.150.802.22
折舊負擔比率1.161.441.270.981.311.201.281.160.91
稅前淨利率3.625.730.820.490.460.731.461.722.69
股東權益報酬率9.8913.873.702.801.291.673.905.709.72
資產報酬率3.604.561.321.070.710.881.612.203.52
本業收入比81.6636.6369.3426.261.32-5.5678.9546.3182.51
業外獲益比18.3463.3730.6674.7598.68105.5621.0553.6917.49
無形資產佔淨值比0.030.030.050.050.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率4.007.075.193.407.306.664.574.263.612.772.882.012.091.731.811.492.071.621.322.39
營業利益率2.315.103.031.311.633.881.411.341.381.160.280.280.520.280.030.120.05-0.56-0.770.39
稅前淨利率2.935.383.442.592.516.643.8310.441.540.921.100.620.730.600.700.54-0.010.610.380.41
本業收入比78.7994.8888.2850.5565.1758.2736.5212.8787.76126.3225.0046.4371.4347.062.8622.580.00-88.00-200.0094.12
業外獲益比21.215.1211.7249.4534.8341.7362.6187.1310.20-26.3275.0053.5728.5755.8897.1477.420.00188.00300.005.88

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)1038-731979-1044895-262-1140-351-1153
自由現金流量(百萬)10027491967-11571135-375-1078-162-1245
稅後淨利(百萬)4946311581185472173257436


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-105682-5581152-238-135-111-11929291111318937750-417-619-757939-156-394
自由現金流量(百萬)-344659-5871208-27811-6245934188214535905753-420-678-811973-68-409
稅後淨利(百萬)109206125887620710627740802828212932282914139

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)159711324216706203611650417107156601728319568
營業利益(百萬)47227895261-7180138434
稅後淨利(百萬)4946311581185472173257436
EPS(完全稀釋)2.483.250.810.610.280.370.891.332.25
營收成長率(%)20.61-20.74-17.9523.37-3.529.24-9.39-11.68N/A
營業利益成長率(%)69.78192.63265.382500.00N/AN/A30.43-68.20N/A
稅後淨利成長率(%)-21.71299.3733.90118.52-25.00-58.38-32.68-41.06N/A
EPS成長率(%)-23.69301.2332.79117.86-24.32-58.43-33.08-40.89N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)45054726420635013538382529933272315241553289452747355691499857043967400141324127
營業利益(百萬)1042411284658148424443489132516172-22-3216
稅後淨利(百萬)109206125887620710627740802828212932282914139
EPS(完全稀釋)0.551.040.620.440.391.070.551.440.210.420.150.150.110.150.160.150.150.070.070.05
去年同期營收成長率(%)27.3323.5640.537.0012.25-7.94-9.00-27.72-33.43-26.99-34.19-20.6319.3642.2420.9638.21----
兩季平均(YOY)營收成長率(%)25.4532.0523.779.622.15-8.47-18.36-30.57-30.21-30.59-27.41-0.6330.8031.6029.59-----
去年同期EPS成長率(%)41.03-2.8012.73-69.4485.71154.76266.67860.0090.91180.00-6.250.00-26.67114.29128.57200.00----
兩季平均(YOY)EPS成長率(%)19.124.96-28.358.13120.23210.72563.34475.45135.4586.88-3.12-13.3443.81121.43164.28-----
較上季營收成長率(%)-4.6812.3620.14-1.05-7.5027.80-8.533.81-24.1426.33-27.35-4.39-16.8013.87-12.3843.79-0.85-3.170.12-
較上季EPS成長率(%)-47.1267.7440.9112.82-63.5594.55-61.81585.71-50.00180.000.0036.36-26.67-6.256.670.00114.290.0040.00-

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(%)
2022/4-5.9942.730.922019/1250.42-17.0-17.94
2022/333.7823.527.312019/1126.15-27.57-18.06
2022/1~2-24.5529.6229.622019/10-0.07-40.08-17.05
2021/1234.4259.4120.62019/9-17.47-33.43-14.43
2021/1116.714.1516.582019/812.38-29.16-12.27
2021/10-3.358.8218.242019/7-26.53-39.65-9.75
2021/9-6.7924.5419.42019/616.76-18.5-4.22
2021/8-5.9244.4318.762019/5-30.3-39.28-0.96
2021/720.7353.9215.382019/47.68-1.6612.71
2021/64.7314.339.562019/329.2127.9619.35
2021/58.919.048.62019/1~2-26.5915.1215.12
2021/4-18.63-2.238.492018/1231.2751.5123.37
2021/336.466.3312.262018/114.3437.9520.54
2021/1~2-20.6416.1716.172018/1011.0235.2918.94
2020/12-12.17-34.32-20.732018/9-12.1817.6917.32
2020/1121.9412.47-18.992018/8-4.2627.6717.28
2020/1010.616.36-21.922018/7-0.7817.7715.88
2020/98.085.12-24.962018/6-13.0124.4115.53
2020/80.26-19.73-27.572018/512.8945.8513.68
2020/7-10.31-10.03-28.492018/440.1245.385.38
2020/6-0.11-26.3-30.642018/312.96-15.88-6.5
2020/5-2.34-13.85-31.452018/1~2-22.8-1.07-1.07
2020/4-11.51-38.51-34.832017/1219.52-0.14-3.52
2020/334.22-25.17-33.432017/112.33-12.85-3.85
2020/1~2-3.35-37.96-37.952017/10-3.42-14.76-2.92

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
132.089.048.314
2021Q4(百萬)2020Q4(百萬)YoY(%)
254.0254.00.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
145.0115.026.086

EPS較上季
2022Q1(元)2021Q4(元)比率
0.551.04-0.471

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率12.8711.098.216.724.865.005.526.897.98
存貨周轉率17.7321.6331.8328.9618.6718.3515.3017.6022.82

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率3.303.433.272.802.883.622.352.232.402.711.742.291.982.292.203.011.711.261.401.48
存貨周轉率4.613.883.483.694.404.943.974.344.938.296.7610.349.597.885.145.133.934.784.924.74

償債能力-近10年
202120202019201820172016201520142013
負債比0.630.670.700.750.710.710.710.670.68
金融負債(百萬)372844014908672554746423604347214333
營收淨額(百萬)159711324216706203611650417107156601728319568
利息保障倍數22.7519.223.212.602.272.754.346.0110.85
長期銀行借款占稅後淨利比0.610.482.533.395.564.171.160.780.46

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)159711324216706203611650417107156601728319568
推銷費用(百萬)100114114127124169160113115
管理費用(百萬)213241192194211214243262280
研發費(百萬)21229777610
推銷費用率(%)0.630.860.680.620.750.991.020.650.59
管理費用率(%)1.331.821.150.951.281.251.551.521.43
研發費用率(%)0.130.170.050.030.040.040.040.010.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)45054726420635013538382529933272315241553289452747355691499857043967400141324127
推銷費用(百萬)2429312219332828252829312734352731293129
管理費用(百萬)4958544753666069455150464545504949565352
研發費(百萬)46645866222232221222
推銷費用率(%)0.530.610.740.630.540.860.940.860.790.670.880.680.570.600.700.470.780.720.750.70
管理費用率(%)1.091.231.281.341.501.732.002.111.431.231.521.020.950.791.000.861.241.401.281.26
研發費用率(%)0.090.130.140.110.140.210.200.180.060.050.060.040.060.040.040.040.030.050.050.05

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
2013-中鋼構OOXXOXOXOX
30年20.00億64.45%62.83%0.0%21.60%1171百萬8.28%

融資使用率
日期股價融資使用率
2022-05-24 -59.031.21%
2022-05-2359.028.73%
2022-05-2057.827.40%
2022-05-1955.022.44%
2022-05-1851.819.17%
2022-05-1750.919.13%
2022-05-1650.819.19%
2022-05-1350.519.20%
2022-05-1249.6519.23%
2022-05-1152.519.55%
2022-05-1053.819.63%
2022-05-0953.519.64%
2022-05-0656.419.95%
2022-05-0557.220.01%
2022-05-0457.020.04%
2022-05-0358.120.22%
2022-04-2958.720.10%
2022-04-2859.320.02%
2022-04-2761.320.87%
2022-04-2655.819.65%
2022-04-2552.819.50%
2022-04-2256.219.67%
2022-04-2156.519.70%
2022-04-2056.719.89%
2022-04-1957.419.96%
2022-04-1857.319.98%
2022-04-1559.719.83%
2022-04-1459.219.76%
2022-04-1358.719.83%
2022-04-1257.919.94%
2022-04-1157.119.92%
2022-04-0857.219.83%
2022-04-0756.919.79%
2022-04-0657.819.94%
2022-04-0157.519.90%
2022-03-3157.619.97%
2022-03-3058.020.01%
2022-03-2958.124.82%
2022-03-2858.724.85%
2022-03-2559.524.80%
2022-03-2460.224.74%
2022-03-2359.324.62%
2022-03-2259.224.62%
2022-03-2159.024.73%
2022-03-1858.424.72%
2022-03-1757.924.78%
2022-03-1656.624.58%
2022-03-1557.724.62%
2022-03-1458.524.63%
2022-03-1157.924.67%
2022-03-1057.824.65%
2022-03-0957.424.67%
2022-03-0856.924.67%
2022-03-0758.124.79%
2022-03-0459.025.17%
2022-03-0359.625.20%
2022-03-0259.625.19%
2022-03-0159.125.23%
2022-02-2558.625.17%
2022-02-2458.325.26%
2022-02-2360.325.39%
2022-02-2259.925.45%
2022-02-2162.026.27%
2022-02-1861.425.53%
2022-02-1761.325.51%
2022-02-1660.925.51%
2022-02-1560.125.60%
2022-02-1460.225.73%
2022-02-1161.725.84%
2022-02-1061.725.78%
2022-02-0960.925.53%
2022-02-0860.425.59%
2022-02-0760.125.64%
2022-01-2657.725.59%
2022-01-2558.025.77%
2022-01-2458.826.05%
2022-01-2160.526.47%
2022-01-2062.027.03%
2022-01-1960.726.94%
2022-01-1862.427.44%
2022-01-1762.227.47%
2022-01-1463.327.09%
2022-01-1363.227.30%
2022-01-1259.225.95%
2022-01-1160.526.28%
2022-01-1063.026.71%
2022-01-0760.825.54%
2022-01-0660.725.54%
2022-01-0561.025.12%
2022-01-0461.325.07%
2022-01-0361.424.04%
2021-12-3059.220.95%
2021-12-2959.420.84%
2021-12-2859.220.91%
2021-12-2759.520.92%
2021-12-2460.221.30%
2021-12-2362.021.79%
2021-12-2263.821.97%
2021-12-2163.021.29%
2021-12-2061.420.97%
2021-12-1755.919.83%
2021-12-1654.219.29%
2021-12-1554.419.26%
2021-12-1454.319.24%
2021-12-1355.819.27%
2021-12-1054.819.51%
2021-12-0954.619.39%
2021-12-0855.019.45%
2021-12-0755.119.74%
2021-12-0654.719.70%
2021-12-0355.319.82%
2021-12-0254.319.46%
2021-12-0154.719.56%
2021-11-3054.919.73%
2021-11-2954.320.15%
2021-11-2655.920.61%
2021-11-2558.920.36%
2021-11-2456.620.96%
2021-11-2351.518.94%
2021-11-2251.318.57%
2021-11-1950.618.56%
2021-11-1851.918.50%
2021-11-1752.418.75%
2021-11-1652.118.84%
2021-11-1553.018.97%
2021-11-1252.619.11%
2021-11-1152.919.42%
2021-11-1053.019.12%
2021-11-0953.519.12%
2021-11-0854.519.38%
2021-11-0553.719.07%
2021-11-0454.019.29%
2021-11-0354.619.36%
2021-11-0253.519.28%
2021-11-0154.719.87%
2021-10-2955.520.31%
2021-10-2856.520.27%
2021-10-2755.920.30%
2021-10-2655.420.48%
2021-10-2555.620.53%
2021-10-2255.232.94%
2021-10-2159.133.27%
2021-10-2057.733.42%
2021-10-1958.833.34%
2021-10-1857.533.45%
2021-10-1558.433.67%
2021-10-1457.333.89%
2021-10-1359.134.17%
2021-10-1258.634.49%
2021-10-0860.434.60%
2021-10-0762.134.22%
2021-10-0660.135.36%
2021-10-0560.835.22%
2021-10-0461.535.22%
2021-10-0159.235.33%
2021-09-3062.736.65%
2021-09-2962.937.18%
2021-09-2860.936.70%
2021-09-2761.036.46%
2021-09-2462.036.57%
2021-09-2360.635.76%
2021-09-2261.835.95%
2021-09-1763.236.53%
2021-09-1661.536.16%
2021-09-1566.635.48%
2021-09-1471.636.10%
2021-09-1377.436.94%
2021-09-1070.436.31%
2021-09-0972.036.66%
2021-09-0869.636.57%
2021-09-0772.236.38%
2021-09-0674.836.57%
2021-09-0374.136.36%
2021-09-0273.436.94%
2021-09-0175.437.05%
2021-08-3172.736.11%
2021-08-3074.234.50%
2021-08-2773.432.14%
2021-08-2673.234.69%
2021-08-2566.632.92%
2021-08-2460.633.04%
2021-08-2355.131.41%
2021-08-2053.730.38%
2021-08-1952.529.60%
2021-08-1851.925.58%
2021-08-1748.7522.10%
2021-08-1650.921.87%
2021-08-1347.9512.78%
2021-08-1247.610.99%
2021-08-1146.48.58%
2021-08-1046.454.62%
2021-08-0946.354.68%
2021-08-0644.64.66%
2021-08-0544.54.70%
2021-08-0444.44.74%
2021-08-0344.154.76%
2021-08-0244.14.77%
2021-07-3043.64.81%
2021-07-2943.64.83%
2021-07-2843.055.04%
2021-07-2743.45.23%
2021-07-2643.95.33%
2021-07-2344.15.41%
2021-07-2243.655.50%
2021-07-2143.85.79%
2021-07-2044.456.21%
2021-07-1945.36.28%
2021-07-1645.06.26%
2021-07-1545.26.38%
2021-07-1443.956.20%
2021-07-1344.56.62%
2021-07-1245.357.12%
2021-07-0945.06.80%
2021-07-0845.457.01%
2021-07-0745.17.25%
2021-07-0646.07.38%
2021-07-0546.47.41%
2021-07-0245.97.28%
2021-07-0146.857.17%
2021-06-3048.058.73%
2021-06-2947.97.94%
2021-06-2845.455.27%
2021-06-2542.83.62%
2021-06-2442.83.70%
2021-06-2342.73.63%
2021-06-2242.753.69%
2021-06-2141.753.18%
2021-06-1842.23.14%
2021-06-1742.253.20%
2021-06-1642.13.22%
2021-06-1542.53.31%
2021-06-1142.33.36%
2021-06-1042.53.37%
2021-06-0941.753.47%
2021-06-0842.53.54%
2021-06-0742.43.60%
2021-06-0443.74.39%
2021-06-0343.353.49%
2021-06-0243.73.47%
2021-06-0143.453.52%

中鋼構熱門網頁

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。