2106 建大


股價漲跌幅
20222021202020192018
建大-1.0%-11.0%-9.0%5.0%-23.0%
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)
30.6 43.89% 44.03 50.63 65.46% 0.72% 30.82

  • 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20.4924.2920.4117.9419.8527.0327.4926.4524.9221.57
營業利益率4.995.083.901.813.8611.3611.9412.9113.0111.17
折舊負擔比率4.414.864.513.813.503.623.583.282.962.75
稅前淨利率4.824.274.253.682.1612.8813.7413.7513.3710.94
股東權益報酬率4.855.135.363.731.6414.3116.5619.8921.4419.87
資產報酬率2.412.763.022.191.207.829.1110.7211.3510.96
本業收入比103.45118.9891.8149.10178.9188.1886.9393.8897.33102.10
業外獲益比-3.45-18.908.1950.90-78.9111.8213.076.122.70-2.10
無形資產佔淨值比0.000.140.180.160.160.000.000.000.000.00

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16.2918.0516.7822.5024.5527.2826.2423.4118.9321.4321.2921.3417.3918.5217.0018.0618.1819.2020.2518.74
營業利益率2.210.522.507.309.428.1910.357.62-8.663.165.255.281.611.330.522.712.602.164.213.28
稅前淨利率2.84-0.113.286.229.695.189.367.50-7.211.477.837.16-0.242.434.987.73-0.700.342.782.18
本業收入比77.70-477.7876.11117.3797.23158.12110.60101.47120.09213.6466.9273.68-683.3354.4010.5135.04-370.91629.63151.18150.59
業外獲益比21.93577.7823.89-17.372.77-57.88-10.47-1.47-20.09-114.5533.0826.32783.3345.0589.4964.96472.73-529.63-51.18-50.59

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)-1141278913792075-65144755540415945874879
自由現金流量(百萬)-40571445-33581521-32772055235564313474078
稅後淨利(百萬)918972101468932930923467367732382659


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-166043-168-578-4389601604839-615994-215559419321257603-717-326475-227
自由現金流量(百萬)-2202-371-201-1457-2028469668-5748819-2452-447-4687421717118-1056-121-1449-732
稅後淨利(百萬)187-405218422683363674460-52566503503-5884285498-178-111315

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)34896302603212731526305332949431240332933245132711
營業利益(百萬)174115361255570117933513730429842223654
稅後淨利(百萬)918972101468932930923467367732382659
EPS(完全稀釋)1.011.071.160.790.383.534.044.504.240.00
營收成長率(%)15.32-5.811.913.253.52-5.59-6.172.59-0.79N/A
營業利益成長率(%)13.3522.39120.18-51.65-64.82-10.16-13.221.8015.54N/A
稅後淨利成長率(%)-5.56-4.1447.17109.42-89.36-10.82-5.7113.5621.78N/A
EPS成長率(%)-5.61-7.7646.84107.89-89.24-12.62-10.226.13N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)94498263890891618564820483637274641974508336869576467480782483457877786075677802
營業利益(百萬)20943223669807672866554-5562354374591239941226204170319256
稅後淨利(百萬)187-405218422683363674460-52566503503-5884285498-178-111315
EPS(完全稀釋)0.21-0.450.240.460.750.400.740.53-0.600.080.580.58-0.070.100.330.57-0.20-0.010.150.01
去年同期營收成長率(%)10.330.726.5225.9433.4210.120.32-16.34-16.05-0.406.544.19-2.93-4.833.406.96----
兩季平均(YOY)營收成長率(%)5.533.6216.2329.6821.775.22-8.01-16.20-8.223.075.370.63-3.88-0.725.18-----
去年同期EPS成長率(%)-72.00-212.50-67.57-13.21225.00400.0027.59-8.62-757.14-20.0075.761.7565.001100.00120.005600.00----
兩季平均(YOY)EPS成長率(%)-142.25-140.03-40.39105.89312.50213.799.48-382.88-388.5727.8838.7633.38582.50610.002860.00-----
較上季營收成長率(%)14.35-7.24-2.766.974.39-1.9014.9713.32-13.84-10.63-4.1313.722.22-4.40-6.245.940.223.87-3.01-
較上季EPS成長率(%)146.67-287.50-47.83-38.6787.50-45.9539.62188.33-850.00-86.210.00928.57-170.00-69.70-42.11385.00-1900.00-106.671400.00-

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(%)
2022/4-23.02-5.586.192019/12-13.46-5.742.35
2022/340.5615.9510.472019/11-0.514.733.02
2022/1~2-7.62143.437.052019/10-3.225.692.86
2021/12-0.782.8415.32019/9-0.919.982.56
2021/11-8.58-2.3316.462019/8-1.15.871.7
2021/10-0.131.5818.522019/7-0.394.141.12
2021/92.876.2920.732019/6-1.116.110.62
2021/8-9.585.6622.792019/5-5.762.84-0.44
2021/73.477.7325.562019/44.473.11-1.28
2021/61.1119.8329.372019/338.930.59-2.92
2021/5-3.1624.3231.542019/1~2-21.81-4.95-4.95
2021/4-5.4641.5333.542018/12-3.84-4.623.24
2021/341.730.3730.862018/110.4-2.843.95
2021/1~2-21.49-42.3131.162018/100.69-7.554.65
2020/12-5.7812.49-6.242018/9-4.612.166.42
2020/11-4.913.33-7.672018/8-2.713.346.94
2020/104.498.11-8.742018/71.497.237.46
2020/92.270.13-10.562018/6-4.163.147.5
2020/8-7.82-2.98-11.92018/5-5.528.438.4
2020/715.094.09-13.22018/41.919.958.39
2020/64.9-9.91-16.172018/331.99-2.987.82
2020/510.23-15.09-17.472018/1~2-22.5715.2315.22
2020/4-12.91-27.42-18.112017/12-2.050.543.26
2020/349.35-12.93-14.422017/11-4.467.543.51
2020/1~2-27.65-15.34-15.342017/1011.2817.143.12

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
269.0830.0-67.59
(百萬)(百萬)YoY(%)
000
2021Q3(百萬)2020Q3(百萬)YoY(%)
293.0783.0-62.57

EPS較上季
2022Q1(元)2021Q4(元)比率
0.21-0.451.4666

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率8.948.038.698.157.888.028.048.739.429.34
存貨周轉率2.742.933.303.483.783.763.653.954.164.48

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.091.931.982.142.142.062.071.981.821.861.902.031.951.971.962.041.942.051.971.98
存貨周轉率0.600.590.720.760.790.820.910.780.670.750.860.910.840.810.850.890.870.930.951.03

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.600.550.550.530.530.490.470.480.480.49
金融負債(百萬)191981676116727148741500713908125861109094558353
營收淨額(百萬)34896302603212731526305332949431240332933245132711
利息保障倍數9.996.355.856.294.4123.3525.5832.6645.5125.18
長期銀行借款占稅後淨利比15.0512.1912.8814.0533.323.322.782.072.142.12

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)34896302603212731526305332949431240332933245132711
推銷費用(百萬)2639230425342568252524632781285924512140
管理費用(百萬)1306121613561224116510161026947902858
研發費(百萬)1451132614041278119211421052702513404
推銷費用率(%)7.567.617.898.158.278.358.908.597.556.54
管理費用率(%)3.744.024.223.883.823.443.282.842.782.62
研發費用率(%)4.164.384.374.053.903.873.372.111.581.24

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)94498263890891618564820483637274641974508336869576467480782483457877786075677802
推銷費用(百萬)653765574674625680595531499644605687599627650659632683619634
管理費用(百萬)297330325331320323316280296372344331309314315302293353280276
研發費(百萬)389376342378355347356322301343379392290341321320296303314295
推銷費用率(%)6.919.266.447.367.308.297.117.307.778.647.267.907.838.388.317.908.028.698.188.13
管理費用率(%)3.143.993.653.613.743.943.783.854.614.994.133.814.044.204.033.623.724.493.703.54
研發費用率(%)4.124.553.844.134.154.234.264.434.694.604.554.513.794.564.103.833.763.854.153.78

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
2106-建大OOOXOOXXXX
32年90.94億3.25%61.99%6.5%63.53%-2363百萬4.0%

融資使用率
日期股價融資使用率
2022-05-24 -30.61.01%
2022-05-2331.151.00%
2022-05-2031.21.00%
2022-05-1930.90.99%
2022-05-1830.91.00%
2022-05-1730.751.04%
2022-05-1630.151.02%
2022-05-1330.11.04%
2022-05-1229.91.04%
2022-05-1130.251.05%
2022-05-1030.61.04%
2022-05-0930.61.04%
2022-05-0631.61.04%
2022-05-0531.71.03%
2022-05-0431.651.08%
2022-05-0331.651.09%
2022-04-2931.551.11%
2022-04-2831.851.12%
2022-04-2731.41.12%
2022-04-2632.11.14%
2022-04-2531.91.15%
2022-04-2232.81.16%
2022-04-2132.81.20%
2022-04-2032.951.19%
2022-04-1932.351.13%
2022-04-1832.11.12%
2022-04-1531.951.13%
2022-04-1432.251.13%
2022-04-1331.91.15%
2022-04-1231.751.16%
2022-04-1131.11.17%
2022-04-0831.951.24%
2022-04-0731.851.26%
2022-04-0632.41.30%
2022-04-0132.251.34%
2022-03-3132.11.38%
2022-03-3032.41.40%
2022-03-2932.151.48%
2022-03-2832.21.49%
2022-03-2531.41.45%
2022-03-2431.751.47%
2022-03-2332.651.53%
2022-03-2232.951.49%
2022-03-2133.31.43%
2022-03-1832.01.17%
2022-03-1731.11.17%
2022-03-1630.651.14%
2022-03-1530.91.16%
2022-03-1430.851.15%
2022-03-1130.151.12%
2022-03-1030.31.12%
2022-03-0930.11.12%
2022-03-0829.751.12%
2022-03-0729.851.12%
2022-03-0430.21.13%
2022-03-0330.21.15%
2022-03-0230.21.15%
2022-03-0130.31.15%
2022-02-2530.051.16%
2022-02-2430.01.16%
2022-02-2330.251.13%
2022-02-2230.31.12%
2022-02-2130.71.12%
2022-02-1830.551.12%
2022-02-1730.61.13%
2022-02-1630.551.11%
2022-02-1530.21.11%
2022-02-1430.21.11%
2022-02-1130.751.11%
2022-02-1030.751.10%
2022-02-0930.81.10%
2022-02-0830.651.10%
2022-02-0730.451.10%
2022-01-2629.951.10%
2022-01-2529.91.11%
2022-01-2430.051.13%
2022-01-2130.21.13%
2022-01-2030.41.14%
2022-01-1930.21.14%
2022-01-1830.351.13%
2022-01-1730.31.14%
2022-01-1430.31.14%
2022-01-1330.41.14%
2022-01-1230.451.17%
2022-01-1130.451.19%
2022-01-1030.651.19%
2022-01-0730.451.19%
2022-01-0630.71.20%
2022-01-0530.751.32%
2022-01-0430.91.30%
2022-01-0330.91.30%
2021-12-3031.11.29%
2021-12-2931.01.30%
2021-12-2831.01.32%
2021-12-2731.051.35%
2021-12-2430.551.33%
2021-12-2330.451.30%
2021-12-2230.251.31%
2021-12-2130.41.30%
2021-12-2030.21.32%
2021-12-1730.451.34%
2021-12-1630.11.34%
2021-12-1530.21.38%
2021-12-1430.31.36%
2021-12-1330.951.35%
2021-12-1031.051.34%
2021-12-0931.31.34%
2021-12-0830.451.28%
2021-12-0730.21.28%
2021-12-0630.31.28%
2021-12-0330.01.26%
2021-12-0229.71.30%
2021-12-0129.851.29%
2021-11-3029.551.28%
2021-11-2929.71.26%
2021-11-2630.01.26%
2021-11-2530.151.28%
2021-11-2430.251.26%
2021-11-2330.051.26%
2021-11-2230.31.25%
2021-11-1930.21.24%
2021-11-1830.31.25%
2021-11-1730.251.29%
2021-11-1630.351.30%
2021-11-1530.351.29%
2021-11-1230.351.29%
2021-11-1130.51.28%
2021-11-1031.01.28%
2021-11-0930.951.30%
2021-11-0830.751.31%
2021-11-0530.551.32%
2021-11-0430.551.30%
2021-11-0330.551.31%
2021-11-0230.451.30%
2021-11-0130.51.30%
2021-10-2930.61.29%
2021-10-2830.951.27%
2021-10-2731.151.26%
2021-10-2631.351.25%
2021-10-2531.31.26%
2021-10-2231.251.24%
2021-10-2131.251.25%
2021-10-2031.21.23%
2021-10-1931.351.23%
2021-10-1831.31.24%
2021-10-1531.251.22%
2021-10-1430.81.22%
2021-10-1330.251.22%
2021-10-1230.051.21%
2021-10-0830.71.23%
2021-10-0730.71.24%
2021-10-0630.11.24%
2021-10-0530.21.24%
2021-10-0430.351.24%
2021-10-0131.11.26%
2021-09-3032.251.25%
2021-09-2931.651.25%
2021-09-2832.051.25%
2021-09-2732.01.25%
2021-09-2431.11.23%
2021-09-2331.01.22%
2021-09-2231.21.21%
2021-09-1732.31.20%
2021-09-1632.151.18%
2021-09-1532.051.18%
2021-09-1432.451.18%
2021-09-1332.21.17%
2021-09-1031.91.18%
2021-09-0931.91.17%
2021-09-0831.71.15%
2021-09-0732.551.16%
2021-09-0632.751.19%
2021-09-0333.251.19%
2021-09-0232.61.20%
2021-09-0133.01.20%
2021-08-3133.31.21%
2021-08-3032.41.22%
2021-08-2732.51.19%
2021-08-2632.01.20%
2021-08-2533.051.19%
2021-08-2433.151.17%
2021-08-2333.351.14%
2021-08-2032.61.10%
2021-08-1932.851.04%
2021-08-1833.651.05%
2021-08-1733.11.05%
2021-08-1634.01.03%
2021-08-1335.91.01%
2021-08-1236.51.01%
2021-08-1136.70.98%
2021-08-1036.70.99%
2021-08-0937.351.00%
2021-08-0637.10.99%
2021-08-0537.650.99%
2021-08-0438.151.00%
2021-08-0338.11.00%
2021-08-0238.81.02%
2021-07-3038.051.01%
2021-07-2938.451.06%
2021-07-2837.851.07%
2021-07-2738.151.09%
2021-07-2637.91.12%
2021-07-2339.01.05%
2021-07-2238.51.05%
2021-07-2138.31.08%
2021-07-2038.71.04%
2021-07-1939.050.98%
2021-07-1639.00.97%
2021-07-1539.30.97%
2021-07-1438.70.98%
2021-07-1339.250.98%
2021-07-1239.41.04%
2021-07-0939.61.04%
2021-07-0840.01.04%
2021-07-0740.451.05%
2021-07-0640.51.06%
2021-07-0540.551.07%
2021-07-0240.41.07%
2021-07-0139.951.06%
2021-06-3040.51.06%
2021-06-2939.81.06%
2021-06-2840.51.06%
2021-06-2540.551.06%
2021-06-2441.151.05%
2021-06-2340.71.08%
2021-06-2239.21.09%
2021-06-2139.11.09%
2021-06-1840.051.13%
2021-06-1740.21.12%
2021-06-1640.351.10%
2021-06-1539.91.10%
2021-06-1139.851.11%
2021-06-1040.151.13%
2021-06-0939.851.13%
2021-06-0840.451.12%
2021-06-0740.81.09%
2021-06-0440.31.12%
2021-06-0340.751.15%
2021-06-0240.851.21%
2021-06-0140.951.20%

建大熱門網頁

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。