2032 新鋼


股價漲跌幅
20222021202020192018
新鋼13.0%53.0%59.0%2.0%-11.0%
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)
26.6 22.93% 32.7 37.6 41.35% 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8.625.985.163.964.236.683.874.903.952.73
營業利益率5.452.711.720.810.702.560.451.720.970.00
折舊負擔比率0.600.700.840.680.930.950.850.860.770.60
稅前淨利率5.882.832.030.650.703.061.302.181.430.23
股東權益報酬率9.484.492.861.000.924.452.113.482.550.77
資產報酬率7.773.762.410.840.773.641.692.811.990.65
本業收入比92.6896.7484.48125.0095.0083.9135.9078.9568.000.00
業外獲益比7.324.3515.52-25.000.0016.0966.6721.0532.00100.00
無形資產佔淨值比0.000.050.050.050.000.000.000.000.000.00

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8.591.8610.9411.909.926.237.116.753.572.457.523.726.902.171.946.115.365.657.31-2.19
營業利益率5.64-0.857.588.466.732.104.253.700.62-0.573.870.253.29-0.92-1.052.962.192.254.32-6.03
稅前淨利率6.35-0.328.048.837.092.134.353.760.910.204.040.403.39-0.42-0.941.871.931.964.53-5.73
本業收入比87.88266.6794.2996.1095.08100.0097.3796.5571.43-400.0096.6766.67100.00233.33114.29153.33100.00113.3394.29105.56
業外獲益比10.61-166.675.713.904.920.002.630.0028.57600.003.3333.334.35-133.33-14.29-60.00-6.25-13.335.71-5.56

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)56-1039674-52-78352-38307345
自由現金流量(百萬)0-432150365014169200335
稅後淨利(百萬)167764716157334574213


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)144-216169516144-171231100-6885648-271242-86-597
自由現金流量(百萬)208-138-94410380-11027-4057-29-1-540-16-1038-27-1107
稅後淨利(百萬)53-15762491532236424119-2-69151229-31

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)3489326728443067279028373042348334844175
營業利益(百萬)19089492519731460340
稅後淨利(百萬)167764716157334574213
EPS(完全稀釋)1.280.580.360.130.120.560.260.440.320.00
營收成長率(%)6.8014.87-7.279.93-1.66-6.74-12.66-0.03-16.55N/A
營業利益成長率(%)113.4881.6396.0031.58-73.97421.43-76.6776.47N/AN/A
稅後淨利成長率(%)119.7461.70193.756.67-79.45114.71-40.3535.71223.08N/A
EPS成長率(%)120.6961.11176.928.33-78.57115.38-40.9137.50N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1036886868876859885873763745735748675687715762779812751770627
營業利益(百萬)58-86674581937285-429223-7-823161733-38
稅後淨利(百萬)53-15762491532236424119-2-69151229-31
EPS(完全稀釋)0.41-0.010.430.470.380.120.240.180.040.030.190.010.14-0.02-0.040.070.120.090.22-0.24
去年同期營收成長率(%)20.610.11-0.5714.8115.3020.4116.7113.048.442.80-1.84-13.35-15.39-4.79-1.0424.24----
兩季平均(YOY)營收成長率(%)10.36-0.237.1215.0517.8618.5614.8810.745.620.48-7.59-14.37-10.09-2.9211.60-----
去年同期EPS成長率(%)7.89-108.3379.17161.11850.00300.0026.321700.00-71.43250.00575.00-85.7116.67-122.22-118.18129.17----
兩季平均(YOY)EPS成長率(%)-50.22-14.58120.14505.56575.00163.16863.16814.2889.28412.50244.65-34.52-52.77-120.205.49-----
較上季營收成長率(%)16.932.07-0.911.98-2.941.3714.422.421.36-1.7410.81-1.75-3.92-6.17-2.18-4.068.12-2.4722.81-
較上季EPS成長率(%)4200.00-102.33-8.5123.68216.67-50.0033.33350.0033.33-84.211800.00-92.86800.0050.00-157.14-41.6733.33-59.09191.67-

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(%)
2022/4-28.037.617.42019/1229.8627.59-7.26
2022/342.2248.9620.562019/111.43-8.96-10.06
2022/1~2-12.247.07.02019/10-0.11-8.81-10.16
2021/12-17.97-28.366.82019/9-15.01-5.1-10.3
2021/11-11.427.8810.932019/8-2.8-6.53-10.87
2021/1015.628.8711.252019/722.696.34-11.53
2021/912.57-0.139.312019/6-7.3-15.91-14.35
2021/8-17.21-7.2410.642019/55.76-8.9-14.05
2021/726.475.3113.422019/4-2.73-15.15-15.29
2021/6-29.03-9.4915.022019/327.64-33.36-15.33
2021/526.7433.3820.482019/1~2-36.0-2.15-2.15
2021/4-0.3722.5616.992018/12-7.34-5.449.95
2021/322.093.215.32018/111.6-14.3111.4
2021/1~2-35.7622.1522.152018/103.957.9814.67
2020/1223.5318.3614.852018/9-16.29-0.6915.4
2020/115.8124.4314.452018/810.581.6517.49
2020/10-10.4219.2913.492018/7-2.98-4.0620.32
2020/94.5533.0212.892018/60.417.4625.35
2020/8-5.998.1210.532018/5-1.4927.5129.55
2020/78.6911.7910.922018/4-23.6142.5830.05
2020/64.5726.1910.752018/3105.5524.6226.47
2020/516.4511.847.812018/1~2-44.7527.8627.85
2020/4-16.111.586.762017/12-16.03-12.47-1.65
2020/38.5117.778.442017/1128.05-5.63-0.49
2020/1~28.73.793.792017/10-4.4-2.70.2

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
66.061.08.1967
(百萬)(百萬)YoY(%)
000
2021Q3(百萬)2020Q3(百萬)YoY(%)
70.038.084.210

EPS較上季
2022Q1(元)2021Q4(元)比率
0.41-0.0142.0

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.744.814.695.104.685.205.585.945.315.01
存貨周轉率7.639.868.858.027.509.758.618.207.907.60

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.391.271.261.261.201.221.281.181.201.161.241.201.171.181.271.371.421.301.461.30
存貨周轉率2.182.012.372.592.312.222.522.892.752.281.981.921.911.891.911.911.951.962.281.68

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.190.180.160.170.180.170.200.210.190.28
金融負債(百萬)133633326340627020240
營收淨額(百萬)3489326728443067279028373042348334844175
利息保障倍數261.43124.45106.4867.7759.35290.30152.65149.2549.503.87
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)3489326728443067279028373042348334844175
推銷費用(百萬)56625859627364656675
管理費用(百萬)56424038374440463838
研發費(百萬)0000000000
推銷費用率(%)1.611.902.041.922.222.572.101.871.891.80
管理費用率(%)1.611.291.411.241.331.551.311.321.090.91
研發費用率(%)0.000.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)1036886868876859885873763745735748675687715762779812751770627
推銷費用(百萬)1413141415191514141514141414141416161416
管理費用(百萬)151016151417988812911881111998
研發費(百萬)00000000000000000000
推銷費用率(%)1.351.471.611.601.752.151.721.831.882.041.872.072.041.961.841.801.972.131.822.55
管理費用率(%)1.451.131.841.711.631.921.031.051.071.091.601.331.601.121.051.411.351.201.171.28
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
2032-新鋼OOXOXXOXXX
22年13.05億56.7%22.35%13.17%17.55%39百萬12.08%

融資使用率
日期股價融資使用率
2022-05-24 -26.610.82%
2022-05-2326.810.89%
2022-05-2026.4510.92%
2022-05-1926.1510.93%
2022-05-1826.6511.00%
2022-05-1726.1511.12%
2022-05-1625.7511.19%
2022-05-1325.811.90%
2022-05-1225.312.13%
2022-05-1126.2512.35%
2022-05-1026.912.18%
2022-05-0926.812.80%
2022-05-0628.112.83%
2022-05-0529.1512.89%
2022-05-0428.612.90%
2022-05-0329.212.90%
2022-04-2928.9512.99%
2022-04-2829.013.04%
2022-04-2729.0513.65%
2022-04-2630.0513.85%
2022-04-2531.4514.13%
2022-04-2233.1515.32%
2022-04-2133.1515.76%
2022-04-2033.6516.04%
2022-04-1933.5516.32%
2022-04-1833.918.13%
2022-04-1534.7518.33%
2022-04-1435.116.00%
2022-04-1337.311.78%
2022-04-1233.9514.42%
2022-04-1133.914.51%
2022-04-0834.714.55%
2022-04-0733.414.39%
2022-04-0633.914.87%
2022-04-0133.2515.10%
2022-03-3133.1515.21%
2022-03-3034.115.09%
2022-03-2933.615.23%
2022-03-2834.4515.54%
2022-03-2535.215.46%
2022-03-2435.216.39%
2022-03-2334.4515.20%
2022-03-2235.416.36%
2022-03-2134.7513.32%
2022-03-1831.614.31%
2022-03-1731.8514.96%
2022-03-1631.415.53%
2022-03-1531.616.60%
2022-03-1433.618.42%
2022-03-1133.217.61%
2022-03-1032.716.60%
2022-03-0933.6518.10%
2022-03-0831.516.26%
2022-03-0733.621.36%
2022-03-0430.5516.16%
2022-03-0331.215.57%
2022-03-0231.5514.76%
2022-03-0129.614.06%
2022-02-2526.9514.55%
2022-02-2424.513.57%
2022-02-2325.8513.67%
2022-02-2225.615.50%
2022-02-2124.3513.38%
2022-02-1822.1512.08%
2022-02-1721.8512.05%
2022-02-1621.912.12%
2022-02-1521.8512.09%
2022-02-1422.312.28%
2022-02-1123.012.30%
2022-02-1023.2512.40%
2022-02-0923.1512.08%
2022-02-0822.9512.03%
2022-02-0722.6512.46%
2022-01-2621.3512.55%
2022-01-2521.312.69%
2022-01-2421.6512.72%
2022-01-2121.9512.68%
2022-01-2021.8512.79%
2022-01-1921.212.44%
2022-01-1821.612.52%
2022-01-1721.412.55%
2022-01-1421.812.75%
2022-01-1322.912.77%
2022-01-1220.8512.43%
2022-01-1121.312.42%
2022-01-1022.012.61%
2022-01-0722.712.78%
2022-01-0623.2512.82%
2022-01-0523.212.83%
2022-01-0423.2512.79%
2022-01-0323.4512.82%
2021-12-3023.813.19%
2021-12-2923.913.23%
2021-12-2823.713.33%
2021-12-2723.813.44%
2021-12-2424.1513.58%
2021-12-2324.113.63%
2021-12-2224.3513.52%
2021-12-2124.513.61%
2021-12-2024.413.23%
2021-12-1723.8513.42%
2021-12-1623.2513.49%
2021-12-1523.413.51%
2021-12-1423.213.55%
2021-12-1323.9513.44%
2021-12-1023.2513.56%
2021-12-0923.513.53%
2021-12-0823.7513.41%
2021-12-0724.113.17%
2021-12-0623.513.16%
2021-12-0323.3513.12%
2021-12-0223.2513.38%
2021-12-0123.4513.42%
2021-11-3023.513.48%
2021-11-2923.3513.40%
2021-11-2623.813.45%
2021-11-2524.3513.67%
2021-11-2424.5513.71%
2021-11-2323.313.05%
2021-11-2223.2512.93%
2021-11-1923.013.05%
2021-11-1823.313.00%
2021-11-1723.5513.02%
2021-11-1623.613.11%
2021-11-1523.913.18%
2021-11-1224.4513.59%
2021-11-1124.613.69%
2021-11-1024.613.19%
2021-11-0924.8513.34%
2021-11-0824.5513.37%
2021-11-0523.3512.77%
2021-11-0423.712.72%
2021-11-0324.212.53%
2021-11-0223.1512.76%
2021-11-0123.613.07%
2021-10-2923.613.27%
2021-10-2824.113.32%
2021-10-2724.1513.25%
2021-10-2624.213.43%
2021-10-2524.5513.70%
2021-10-2224.613.79%
2021-10-2127.213.06%
2021-10-2025.212.27%
2021-10-1925.612.04%
2021-10-1825.512.20%
2021-10-1525.6512.11%
2021-10-1425.1511.92%
2021-10-1324.412.03%
2021-10-1224.512.25%
2021-10-0825.3512.19%
2021-10-0725.912.11%
2021-10-0624.812.20%
2021-10-0525.612.25%
2021-10-0424.312.58%
2021-10-0126.313.29%
2021-09-3027.713.44%
2021-09-2926.513.45%
2021-09-2827.113.56%
2021-09-2727.4513.75%
2021-09-2427.614.08%
2021-09-2327.114.24%
2021-09-2227.014.67%
2021-09-1729.4515.63%
2021-09-1629.715.64%
2021-09-1530.015.75%
2021-09-1430.3515.94%
2021-09-1331.3515.80%
2021-09-1030.715.56%
2021-09-0930.315.21%
2021-09-0829.616.12%
2021-09-0730.216.33%
2021-09-0631.316.52%
2021-09-0331.216.95%
2021-09-0232.016.96%
2021-09-0134.117.48%
2021-08-3134.016.81%
2021-08-3032.316.39%
2021-08-2731.816.69%
2021-08-2633.1516.86%
2021-08-2530.1514.91%
2021-08-2430.5514.61%
2021-08-2330.4515.72%
2021-08-2028.714.21%
2021-08-1928.714.42%
2021-08-1830.814.48%
2021-08-1729.514.80%
2021-08-1631.2515.44%
2021-08-1332.015.88%
2021-08-1234.1515.10%
2021-08-1131.0514.40%
2021-08-1032.114.84%
2021-08-0933.015.17%
2021-08-0632.915.06%
2021-08-0532.815.51%
2021-08-0434.616.78%
2021-08-0335.2517.38%
2021-08-0235.917.37%
2021-07-3034.817.59%
2021-07-2935.817.68%
2021-07-2834.317.95%
2021-07-2734.6516.81%
2021-07-2638.420.54%
2021-07-2339.120.56%
2021-07-2238.318.37%
2021-07-2139.5518.78%
2021-07-2042.320.42%
2021-07-1941.323.97%
2021-07-1637.5516.79%
2021-07-1537.216.85%
2021-07-1433.8515.46%
2021-07-1337.1515.76%
2021-07-1241.2520.67%
2021-07-0937.517.59%
2021-07-0836.517.52%
2021-07-0734.8517.97%
2021-07-0636.117.79%
2021-07-0539.0518.95%
2021-07-0236.420.05%
2021-07-0133.119.84%
2021-06-3030.118.81%
2021-06-2927.417.94%
2021-06-2824.9518.52%
2021-06-2522.718.58%
2021-06-2420.659.65%
2021-06-2320.1510.38%
2021-06-2220.810.17%
2021-06-2118.958.99%
2021-06-1819.959.00%
2021-06-1720.259.10%
2021-06-1620.08.86%
2021-06-1520.38.62%
2021-06-1119.858.30%
2021-06-1019.858.44%
2021-06-0919.858.44%
2021-06-0820.68.71%
2021-06-0720.258.58%
2021-06-0420.658.98%
2021-06-0321.09.22%
2021-06-0221.29.61%
2021-06-0120.859.24%

新鋼熱門網頁

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。