2101 南港


股價漲跌幅
20222021202020192018
南港-2.0%-2.0%58.0%86.0%-3.0%
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)
39.45 N/A N/A N/A N/A 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16.4524.0418.5215.6318.7022.3820.1317.1114.89
營業利益率-10.2910.616.434.078.1010.298.785.415.04
折舊負擔比率9.528.137.878.407.888.979.279.068.74
稅前淨利率-2.7211.5612.023.267.2915.0410.244.464.64
股東權益報酬率-2.217.8610.771.725.668.776.982.944.17
資產報酬率-0.493.104.871.203.124.784.132.142.72
本業收入比379.4591.7953.56125.29111.0268.4385.71121.23108.69
業外獲益比-279.458.2146.44-25.00-11.1431.5714.29-21.23-8.69
無形資產佔淨值比0.010.010.010.010.000.000.000.000.00

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9.7312.6711.9614.5125.6330.7125.4318.0219.6916.9617.8921.3417.4414.1315.7916.8715.4218.0718.4018.61
營業利益率-14.88-11.69-18.67-14.883.1014.3913.975.176.543.546.399.855.362.113.886.533.137.078.148.54
稅前淨利率-16.64-31.39-6.5612.6810.8210.9610.3531.73-4.155.4117.4915.778.690.743.196.491.755.345.148.74
本業收入比89.3337.14284.51-117.6228.57131.10135.0816.35-158.2465.2536.4662.5061.60288.89120.73101.01180.49131.88158.6797.79
業外獲益比10.6762.68-184.51217.6271.43-31.45-35.0883.65258.2434.7563.5437.5038.40-188.89-21.95-0.50-78.05-32.61-58.672.21

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)-286213774263107975212256318083260
自由現金流量(百萬)-493437-352297-19012-101913532691
稅後淨利(百萬)-24384411361836331026810335459


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-1564-827-1422-7371244022705981087283282365-1121685383334018811203
自由現金流量(百萬)-842618-3458-1409-684259-11661-166126-106138-5106293144-147-20657753
稅後淨利(百萬)-294-538-149239205173225574-128122416381216-32513131110113204

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)8078969511112104451132610319108701235713142
營業利益(百萬)-83110297154269171062954668663
稅後淨利(百萬)-24384411361836331026810335459
EPS(完全稀釋)-0.291.051.420.230.791.250.970.410.55
營收成長率(%)-16.68-12.756.39-7.789.76-5.07-12.03-5.97N/A
營業利益成長率(%)N/A43.9267.84-53.54-13.6511.3242.810.75N/A
稅後淨利成長率(%)N/A-25.70520.77-71.09-38.3026.67141.79-27.02N/A
EPS成長率(%)N/A-26.06517.39-70.89-36.8028.87136.59-25.45N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)18041783216619272201258129521967219526032683309327332451256030732361258229213111
營業利益(百萬)-268-208-404-2876837141210214492171305146529920174182238266
稅後淨利(百萬)-294-538-149239205173225574-128122416381216-32513131110113204
EPS(完全稀釋)-0.35-0.64-0.180.290.260.220.280.72-0.160.150.520.480.270.000.030.160.040.140.140.25
去年同期營收成長率(%)-18.04-30.92-26.63-2.030.27-0.8510.03-36.40-19.696.204.800.6515.76-5.07-12.36-1.22----
兩季平均(YOY)營收成長率(%)-24.48-28.77-14.33-0.88-0.294.59-13.18-28.05-6.755.502.738.215.34-8.71-6.79-----
去年同期EPS成長率(%)-234.62-390.91-164.29-59.72262.5046.67-46.1550.00-159.260.001633.33200.00575.00-100.00-78.57-36.00----
兩季平均(YOY)EPS成長率(%)-312.76-277.60-112.00101.39154.590.261.93-54.63-79.63816.66916.66387.50237.50-89.28-57.28-----
較上季營收成長率(%)1.18-17.6812.40-12.45-14.72-12.5750.08-10.39-15.67-2.98-13.2613.1711.51-4.26-16.6930.16-8.56-11.61-6.11-
較上季EPS成長率(%)45.31-255.56-162.0711.5418.18-21.43-61.11550.00-206.67-71.158.3377.780.00-100.00-81.25300.00-71.430.00-44.00-

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(%)
2022/413.7120.08-9.532019/12-1.786.216.39
2022/326.79-8.18-19.182019/111.151.916.41
2022/1~2-11.26-24.58-24.572019/10-1.911.086.85
2021/12-9.89-27.19-16.792019/9-0.758.886.39
2021/112.47-32.02-15.92019/8-1.764.936.11
2021/10-10.97-34.11-14.082019/7-12.530.686.27
2021/9-8.02-28.39-11.742019/60.28-4.977.09
2021/8-0.78-28.85-9.192019/51.52-3.5310.12
2021/720.02-24.26-5.252019/41.2811.6714.59
2021/6-7.34-30.29-1.172019/322.0515.4715.21
2021/55.81.96.692019/1~2-7.7615.0615.05
2021/4-10.2846.727.882018/12-6.18-7.94-7.8
2021/3-4.217.14-0.722018/1110.24-0.06-7.79
2021/1~2-1.8-4.07-4.072018/10-3.72-7.58-8.49
2020/12-16.12-11.51-12.762018/9-4.46-11.18-8.58
2020/11-0.673.37-12.872018/8-5.74-13.19-8.28
2020/10-2.075.28-14.392018/7-17.1-12.72-7.58
2020/9-9.75.08-16.522018/61.375.46-6.75
2020/85.6115.93-19.042018/517.530.59-9.38
2020/711.047.83-23.662018/45.11-10.36-12.23
2020/634.75-15.53-28.642018/323.79-13.63-13.04
2020/552.33-36.78-31.52018/1~2-11.45-12.71-12.7
2020/4-32.44-57.87-30.042017/121.691.629.75
2020/3-14.12-37.58-20.42017/111.950.9810.49
2020/1~2-7.76-10.23-10.222017/10-7.025.3311.43

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.35-0.640.4531

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.924.234.824.885.475.225.725.936.20
存貨周轉率0.570.801.071.021.091.021.291.761.67

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率0.970.911.151.021.041.071.220.910.981.070.961.081.121.091.061.391.221.251.281.38
存貨周轉率0.110.120.160.150.160.190.240.180.200.250.260.290.270.250.250.290.220.250.290.30

償債能力-近10年
202120202019201820172016201520142013
負債比0.700.660.610.560.540.500.490.450.44
金融負債(百萬)17157133511108410414100328507843765096362
營收淨額(百萬)8078969511112104451132610319108701235713142
利息保障倍數-1.3812.3010.953.778.3618.4011.025.405.93
長期銀行借款占稅後淨利比6.156.150.4415.081.100.560.910.000.22

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)8078969511112104451132610319108701235713142
推銷費用(百萬)1538794836743733745766933833
管理費用(百萬)535413395361383415384382377
研發費(百萬)1089411110085878391114
推銷費用率(%)19.048.197.527.116.477.227.057.556.34
管理費用率(%)6.624.263.553.463.384.023.533.092.87
研發費用率(%)1.340.971.000.960.750.840.760.740.87

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)18041783216619272201258129521967219526032683309327332451256030732361258229213111
推銷費用(百萬)333320481376361283212132167213185225214179186205173170181197
管理費用(百萬)91971571701111131049998105991009190958889919796
研發費(百萬)1820263824262322243225292524242528232120
推銷費用率(%)18.4617.9522.2119.5116.4010.967.186.717.618.186.907.277.837.307.276.677.336.586.206.33
管理費用率(%)5.045.447.258.825.044.383.525.034.464.033.693.233.333.673.712.863.773.523.323.09
研發費用率(%)1.001.121.201.971.091.010.781.121.091.230.930.940.910.980.940.811.190.890.720.64

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
2101-南港OOOXXXXXXX
59年83.39億21.42%69.34%32.49%19.68%-4550百萬-10.48%

融資使用率
日期股價融資使用率
2022-05-24 -39.458.32%
2022-05-2340.18.31%
2022-05-2040.358.30%
2022-05-1939.658.38%
2022-05-1840.158.42%
2022-05-1740.28.38%
2022-05-1639.18.49%
2022-05-1339.58.55%
2022-05-1238.78.58%
2022-05-1139.58.70%
2022-05-1039.88.68%
2022-05-0938.78.70%
2022-05-0639.58.71%
2022-05-0539.058.75%
2022-05-0438.658.70%
2022-05-0338.558.64%
2022-04-2938.68.64%
2022-04-2838.48.82%
2022-04-2738.48.86%
2022-04-2639.158.82%
2022-04-2539.09.05%
2022-04-2240.259.13%
2022-04-2140.659.04%
2022-04-2040.88.97%
2022-04-1940.78.96%
2022-04-1840.88.87%
2022-04-1540.958.77%
2022-04-1441.38.66%
2022-04-1341.38.67%
2022-04-1241.18.64%
2022-04-1141.458.58%
2022-04-0841.68.53%
2022-04-0741.358.51%
2022-04-0642.258.39%
2022-04-0142.08.36%
2022-03-3142.48.25%
2022-03-3042.98.62%
2022-03-2941.358.80%
2022-03-2841.28.81%
2022-03-2541.39.00%
2022-03-2441.98.88%
2022-03-2341.88.82%
2022-03-2241.558.80%
2022-03-2141.858.72%
2022-03-1841.858.65%
2022-03-1741.78.48%
2022-03-1640.58.47%
2022-03-1540.68.49%
2022-03-1440.78.53%
2022-03-1140.658.58%
2022-03-1040.98.54%
2022-03-0940.38.53%
2022-03-0840.18.54%
2022-03-0740.658.56%
2022-03-0441.258.63%
2022-03-0341.58.72%
2022-03-0241.358.76%
2022-03-0141.68.69%
2022-02-2540.258.77%
2022-02-2440.458.88%
2022-02-2341.658.97%
2022-02-2241.59.02%
2022-02-2142.49.13%
2022-02-1842.99.18%
2022-02-1742.39.29%
2022-02-1643.259.64%
2022-02-1542.99.63%
2022-02-1443.69.71%
2022-02-1145.89.97%
2022-02-1045.89.98%
2022-02-0945.49.89%
2022-02-0845.89.93%
2022-02-0746.259.91%
2022-01-2645.59.76%
2022-01-2547.959.46%
2022-01-2446.99.72%
2022-01-2144.18.63%
2022-01-2040.458.54%
2022-01-1939.758.58%
2022-01-1839.98.57%
2022-01-1740.08.58%
2022-01-1440.158.59%
2022-01-1340.28.58%
2022-01-1238.88.57%
2022-01-1138.58.77%
2022-01-1038.458.80%
2022-01-0738.39.13%
2022-01-0638.39.47%
2022-01-0538.99.76%
2022-01-0440.09.77%
2022-01-0340.29.85%
2021-12-3040.19.95%
2021-12-2939.99.95%
2021-12-2839.619.99%
2021-12-2739.420.01%
2021-12-2438.8520.19%
2021-12-2338.7520.23%
2021-12-2238.7520.23%
2021-12-2138.720.19%
2021-12-2038.4520.16%
2021-12-1738.720.19%
2021-12-1638.720.14%
2021-12-1539.1520.20%
2021-12-1439.220.20%
2021-12-1339.420.08%
2021-12-1039.420.07%
2021-12-0939.420.10%
2021-12-0839.1520.11%
2021-12-0739.220.14%
2021-12-0639.120.16%
2021-12-0339.1520.17%
2021-12-0238.520.24%
2021-12-0138.620.25%
2021-11-3038.620.31%
2021-11-2938.820.27%
2021-11-2639.120.28%
2021-11-2539.420.21%
2021-11-2440.0520.10%
2021-11-2339.6520.04%
2021-11-2240.020.00%
2021-11-1940.7519.90%
2021-11-1841.019.88%
2021-11-1740.8519.83%
2021-11-1640.4519.64%
2021-11-1540.4519.66%
2021-11-1240.4519.69%
2021-11-1140.519.74%
2021-11-1040.419.80%
2021-11-0940.219.77%
2021-11-0840.0519.71%
2021-11-0539.919.71%
2021-11-0439.819.74%
2021-11-0339.7519.78%
2021-11-0239.519.81%
2021-11-0139.2519.86%
2021-10-2940.019.86%
2021-10-2840.419.83%
2021-10-2740.319.81%
2021-10-2640.719.79%
2021-10-2540.7519.83%
2021-10-2240.919.88%
2021-10-2140.9519.89%
2021-10-2040.919.91%
2021-10-1941.2519.87%
2021-10-1841.2519.79%
2021-10-1540.5519.63%
2021-10-1440.519.65%
2021-10-1340.3519.62%
2021-10-1240.219.65%
2021-10-0840.6519.56%
2021-10-0740.9519.54%
2021-10-0640.3519.54%
2021-10-0540.319.52%
2021-10-0440.0519.51%
2021-10-0140.119.51%
2021-09-3041.1519.47%
2021-09-2940.2519.25%
2021-09-2840.119.30%
2021-09-2739.919.33%
2021-09-2438.8519.27%
2021-09-2338.3519.28%
2021-09-2238.3519.29%
2021-09-1739.119.00%
2021-09-1639.1518.93%
2021-09-1539.1518.81%
2021-09-1439.418.79%
2021-09-1338.918.82%
2021-09-1038.9518.79%
2021-09-0938.9518.79%
2021-09-0839.1518.73%
2021-09-0739.318.67%
2021-09-0638.6518.66%
2021-09-0338.818.71%
2021-09-0238.618.72%
2021-09-0138.818.74%
2021-08-3138.1518.76%
2021-08-3038.2518.74%
2021-08-2738.218.74%
2021-08-2637.9518.74%
2021-08-2538.118.72%
2021-08-2437.418.66%
2021-08-2337.918.55%
2021-08-2037.5518.46%
2021-08-1937.618.44%
2021-08-1838.318.41%
2021-08-1737.618.35%
2021-08-1637.918.34%
2021-08-1337.918.73%
2021-08-1239.118.65%
2021-08-1139.3518.64%
2021-08-1039.718.54%
2021-08-0940.018.15%
2021-08-0640.517.94%
2021-08-0540.817.93%
2021-08-0440.917.93%
2021-08-0340.817.89%
2021-08-0239.617.78%
2021-07-3039.7517.74%
2021-07-2940.017.62%
2021-07-2840.017.60%
2021-07-2740.0517.08%
2021-07-2640.017.11%
2021-07-2340.0517.12%
2021-07-2239.617.07%
2021-07-2139.517.09%
2021-07-2039.617.09%
2021-07-1939.7517.13%
2021-07-1639.8517.12%
2021-07-1539.8517.15%
2021-07-1439.8517.15%
2021-07-1339.917.24%
2021-07-1240.1517.25%
2021-07-0939.917.40%
2021-07-0839.917.45%
2021-07-0739.9517.43%
2021-07-0640.017.42%
2021-07-0540.0517.45%
2021-07-0238.917.41%
2021-07-0138.217.40%
2021-06-3038.417.40%
2021-06-2939.017.30%
2021-06-2839.017.28%
2021-06-2539.2517.27%
2021-06-2439.017.26%
2021-06-2338.317.26%
2021-06-2238.017.27%
2021-06-2138.1517.24%
2021-06-1838.4517.25%
2021-06-1738.317.29%
2021-06-1638.217.30%
2021-06-1538.317.32%
2021-06-1138.5517.30%
2021-06-1038.8517.36%
2021-06-0938.517.35%
2021-06-0838.417.20%
2021-06-0737.8517.13%
2021-06-0438.217.12%
2021-06-0338.517.03%
2021-06-0238.517.03%
2021-06-0138.517.06%

南港熱門網頁

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。