2108 南帝


股價漲跌幅
20222021202020192018
南帝-42.0%44.0%161.0%8.0%18.0%
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)
49.2 27.17% 62.57 71.96 46.26% 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
202120202019201820172016201520142013
營業毛利率52.0544.9825.9923.5719.1121.0525.3813.5213.92
營業利益率42.1533.4715.9714.059.8310.2614.703.084.06
折舊負擔比率1.332.072.502.062.563.544.024.894.65
稅前淨利率41.6532.6816.3815.429.3710.3515.944.094.65
股東權益報酬率53.4636.1417.3920.5612.5211.5018.044.295.68
資產報酬率42.6528.8914.2516.7810.269.4914.583.384.41
本業收入比101.18102.4497.4991.08104.8599.0992.2175.5287.15
業外獲益比-1.17-2.442.518.92-4.950.917.7224.4812.85
無形資產佔淨值比0.070.080.100.130.000.000.000.000.00

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30.5838.0645.7755.3461.4257.3945.9034.8127.9725.4723.1326.8828.5225.0422.0923.0524.3322.9718.6515.31
營業利益率17.0127.6536.2446.9849.9146.8134.2222.3215.7316.0313.5515.7518.5814.6113.6713.9314.0213.659.065.94
稅前淨利率22.9826.3836.9945.4749.9445.1532.6721.4417.8413.7214.8317.5219.3715.3115.4517.5913.2013.319.386.44
本業收入比74.10104.8597.97103.3399.94103.68104.70104.1388.35116.9191.3990.0296.0995.3588.5179.10106.19102.5696.6592.17
業外獲益比26.03-4.852.03-3.330.06-3.68-4.79-4.1311.86-16.918.6110.174.074.4611.4920.90-6.19-2.563.357.83

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)915639301982186412494271767946922
自由現金流量(百萬)8226282393815943334672215665-127
稅後淨利(百萬)73463549142715358147651159231325


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)122182719772596275617817158685675144736693269592035311716402411128
自由現金流量(百萬)37825991461200621601114933-2591036-1071331038-125102435206329403-86904
稅後淨利(百萬)5786521477253526831952815421361306271403447366466435268319205127

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)23518144031239213810116489502966681998534
營業利益(百萬)991248211979194011459751421253346
稅後淨利(百萬)73463549142715358147651159231325
EPS(完全稀釋)14.857.182.893.111.731.712.720.560.81
營收成長率(%)63.2916.23-10.2718.5622.58-1.7017.89-3.93N/A
營業利益成長率(%)105.60143.612.0169.4317.44-31.39461.66-26.88N/A
稅後淨利成長率(%)106.99148.70-7.0488.576.41-33.99401.73-28.92N/A
EPS成長率(%)106.82148.44-7.0779.771.17-37.13385.71-30.86N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)34953905545572056953559634492710264829773208303431733513394532913061322628692574
營業利益(百萬)595108019773385347026191180605417477435478590513539458429440260153
稅後淨利(百萬)5786521477253526831952815421361306271403447366466435268319205127
EPS(完全稀釋)1.171.323.005.155.453.961.660.850.730.620.550.820.910.740.950.880.570.680.440.27
去年同期營收成長率(%)-49.73-30.2258.16165.87162.5887.977.51-10.68-16.55-15.26-18.68-7.813.668.9037.5027.86----
去年同期營業利益成長率(%)-82.85-58.7667.54459.50732.13449.06171.2626.57-29.32-7.02-19.294.3737.5316.59107.31199.35----
去年同期稅後淨利成長率(%)-78.46-66.6081.23502.14643.21537.91200.744.47-19.24-16.39-41.85-7.3666.7914.73127.32242.52----
去年同期EPS成長率(%)-78.53-66.6780.72505.88646.58538.71201.823.66-19.78-16.22-42.11-6.8259.658.82115.91225.93----
較上季營收成長率(%)-10.50-28.41-24.293.6224.2562.2527.272.34-11.05-7.205.74-4.38-9.68-10.9519.877.51-5.1112.4411.46-
較上季營業利益成長率(%)-44.91-45.37-41.60-2.4532.49121.9595.0445.08-12.589.66-9.00-18.9815.01-4.8217.696.76-2.5069.2369.93-
較上季稅後淨利成長率(%)-11.35-55.86-41.74-5.5237.45139.5193.5916.6217.9712.92-32.75-9.8422.13-21.467.1362.31-15.9955.6161.42-
較上季EPS成長率(%)-11.36-56.00-41.75-5.5037.63138.5595.2916.4417.7412.73-32.93-9.8922.97-22.117.9554.39-16.1854.5562.96-

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(%)
2022/4-6.59-52.28-50.442019/12-3.26-15.96-10.29
2022/333.35-44.98-49.742019/113.45-9.17-9.76
2022/1~2-12.07-52.32-52.312019/10-12.62-20.66-9.82
2021/122.43-44.6363.242019/9-4.29-20.73-8.52
2021/11-13.25-34.7183.462019/828.01-9.18-6.57
2021/10-17.14-1.79105.172019/7-2.56-25.57-6.12
2021/9-8.8525.43122.692019/6-3.97-22.13-2.35
2021/80.3967.07140.52019/5-11.8-7.952.28
2021/7-14.0694.1153.552019/4-0.598.84.95
2021/6-9.38178.11164.232019/324.83-7.873.67
2021/5-8.7145.29161.862019/1~2-22.9311.2411.24
2021/47.7176.83166.372018/124.562.618.59
2021/320.76152.97162.612018/11-9.6310.6620.32
2021/1~2-18.9168.15168.142018/10-12.714.721.35
2020/1220.78131.6416.252018/99.6539.0422.2
2020/1130.4885.526.322018/84.932.6519.88
2020/105.8347.09-1.42018/71.9440.3417.94
2020/921.421.43-6.452018/613.5148.9414.41
2020/816.63-4.26-10.222018/54.2534.248.5
2020/723.125.07-11.212018/4-15.835.743.33
2020/6-20.08-16.84-13.612018/351.0328.02.56
2020/53.03-0.08-13.042018/1~2-23.2-9.27-9.27
2020/4-1.57-14.47-16.02017/1212.7622.1122.97
2020/325.47-13.62-16.532017/11-6.3428.0823.06
2020/1~2-15.89-18.12-18.122017/105.8226.9422.55

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
803.03472.0-76.87
2021Q4(百萬)2020Q4(百萬)YoY(%)
1030.02526.0-59.22
2021Q3(百萬)2020Q3(百萬)YoY(%)
2018.01127.079.059

EPS較上季
2022Q1(元)2021Q4(元)比率
1.171.32-0.113

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率11.107.407.878.838.578.5910.419.7210.69
存貨周轉率10.718.639.6510.999.797.557.245.604.72

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.171.852.052.562.722.902.722.402.011.952.152.172.072.042.392.292.202.292.312.00
存貨周轉率1.961.982.212.522.532.722.271.871.982.512.421.852.012.402.822.452.362.692.201.73

償債能力-近10年
202120202019201820172016201520142013
負債比0.190.220.180.180.180.180.170.220.25
金融負債(百萬)22222820080130125137543611
營收淨額(百萬)23518144031239213810116489502966681998534
利息保障倍數2818.451139.71787.532031.56847.96629.51377.6836.2746.99
長期銀行借款占稅後淨利比0.000.010.000.000.000.000.010.120.22

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)23518144031239213810116489502966681998534
推銷費用(百萬)766569489502440444472419407
管理費用(百萬)1450974662723557490466344338
研發費(百萬)11311392888392939296
推銷費用率(%)3.263.953.953.643.784.674.885.114.77
管理費用率(%)6.176.765.345.244.785.164.824.203.96
研發費用率(%)0.480.780.740.640.710.970.961.121.12

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)34953905545572056953559634492710264829773208303431733513394532913061322628692574
推銷費用(百萬)214172169210215176143126123126119119125140130117115111118105
管理費用(百萬)235213336359542377232186180132166196168203177163180168138116
研發費(百萬)2621153343402724222323222423252020221921
推銷費用率(%)6.124.403.102.913.093.154.154.654.654.233.713.923.943.993.303.563.763.444.114.08
管理費用率(%)6.725.456.164.987.806.746.736.866.804.435.176.465.295.784.494.955.885.214.814.51
研發費用率(%)0.740.540.270.460.620.710.780.890.830.770.720.730.760.650.630.610.650.680.660.82

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
2108-南帝OOOOOOOXXX
30年49.24億7.29%31.86%0.0%234.02%6522百萬15.84%

融資使用率
日期股價融資使用率
2022-05-19 -49.25.28%
2022-05-1849.85.26%
2022-05-1748.855.19%
2022-05-1648.05.21%
2022-05-1348.25.22%
2022-05-1248.05.23%
2022-05-1149.05.39%
2022-05-1050.35.39%
2022-05-0949.955.47%
2022-05-0654.05.55%
2022-05-0555.25.52%
2022-05-0454.65.51%
2022-05-0354.85.52%
2022-04-2954.95.47%
2022-04-2853.45.62%
2022-04-2752.65.60%
2022-04-2653.95.84%
2022-04-2553.45.93%
2022-04-2255.36.07%
2022-04-2155.86.03%
2022-04-2057.85.89%
2022-04-1955.55.59%
2022-04-1854.15.51%
2022-04-1555.25.47%
2022-04-1457.15.56%
2022-04-1357.35.47%
2022-04-1258.15.40%
2022-04-1156.55.47%
2022-04-0859.35.02%
2022-04-0759.85.02%
2022-04-0662.95.04%
2022-04-0164.34.99%
2022-03-3165.54.90%
2022-03-3065.74.89%
2022-03-2965.34.90%
2022-03-2865.54.85%
2022-03-2563.84.84%
2022-03-2464.84.77%
2022-03-2372.74.56%
2022-03-2272.34.39%
2022-03-2175.04.27%
2022-03-1878.54.11%
2022-03-1779.53.97%
2022-03-1679.13.93%
2022-03-1581.44.02%
2022-03-1481.74.12%
2022-03-1181.84.16%
2022-03-1081.34.32%
2022-03-0976.54.60%
2022-03-0869.64.70%
2022-03-0769.74.73%
2022-03-0473.15.03%
2022-03-0374.55.00%
2022-03-0274.24.98%
2022-03-0175.14.94%
2022-02-2574.34.86%
2022-02-2476.34.76%
2022-02-2379.14.77%
2022-02-2279.04.75%
2022-02-2180.24.81%
2022-02-1880.54.80%
2022-02-1780.34.81%
2022-02-1680.94.84%
2022-02-1580.04.85%
2022-02-1479.44.88%
2022-02-1181.25.00%
2022-02-1085.15.04%
2022-02-0985.55.09%
2022-02-0885.44.97%
2022-02-0784.34.96%
2022-01-2683.74.98%
2022-01-2584.55.04%
2022-01-2485.25.07%
2022-01-2183.15.08%
2022-01-2085.05.07%
2022-01-1984.35.15%
2022-01-1884.95.30%
2022-01-1785.65.36%
2022-01-1486.05.34%
2022-01-1385.65.41%
2022-01-1284.05.52%
2022-01-1184.25.57%
2022-01-1087.15.74%
2022-01-0786.05.51%
2022-01-0684.85.39%
2022-01-0584.55.30%
2022-01-0485.15.31%
2022-01-0385.05.30%
2021-12-3085.25.32%
2021-12-2985.15.30%
2021-12-2884.55.30%
2021-12-2784.25.27%
2021-12-2484.65.31%
2021-12-2386.15.35%
2021-12-2286.85.45%
2021-12-2187.25.70%
2021-12-2085.65.76%
2021-12-1783.95.63%
2021-12-1683.46.42%
2021-12-1581.06.27%
2021-12-1478.85.57%
2021-12-1379.75.62%
2021-12-1080.65.63%
2021-12-0979.75.68%
2021-12-0880.35.73%
2021-12-0781.55.73%
2021-12-0684.25.82%
2021-12-0384.55.80%
2021-12-0285.25.72%
2021-12-0185.15.86%
2021-11-3084.85.84%
2021-11-2989.55.82%
2021-11-2688.76.31%
2021-11-2583.66.44%
2021-11-2483.86.46%
2021-11-2385.65.35%
2021-11-2282.14.77%
2021-11-1980.44.77%
2021-11-1882.04.68%
2021-11-1780.54.67%
2021-11-1680.44.66%
2021-11-1579.54.71%
2021-11-1280.34.71%
2021-11-1180.54.71%
2021-11-1080.74.72%
2021-11-0980.04.78%
2021-11-0881.64.72%
2021-11-0578.84.86%
2021-11-0481.54.77%
2021-11-0381.64.74%
2021-11-0281.64.69%
2021-11-0182.34.82%
2021-10-2981.54.81%
2021-10-2882.44.79%
2021-10-2782.44.81%
2021-10-2685.04.61%
2021-10-2584.84.59%
2021-10-2283.94.63%
2021-10-2183.64.54%
2021-10-2084.04.57%
2021-10-1985.54.50%
2021-10-1884.34.55%
2021-10-1585.14.58%
2021-10-1483.84.62%
2021-10-1386.04.61%
2021-10-1286.54.64%
2021-10-0886.34.74%
2021-10-0789.94.66%
2021-10-0686.04.80%
2021-10-0587.94.76%
2021-10-0485.24.93%
2021-10-0188.15.23%
2021-09-3091.45.31%
2021-09-2989.95.27%
2021-09-2891.75.33%
2021-09-2792.45.33%
2021-09-2491.15.32%
2021-09-2394.75.31%
2021-09-2296.05.32%
2021-09-17103.05.17%
2021-09-16102.05.16%
2021-09-15104.05.12%
2021-09-14104.55.06%
2021-09-13106.05.07%
2021-09-10102.55.23%
2021-09-09105.05.13%
2021-09-08102.05.22%
2021-09-07107.55.11%
2021-09-06105.05.01%
2021-09-03103.55.12%
2021-09-02103.55.19%
2021-09-01107.55.16%
2021-08-31107.55.17%
2021-08-30110.55.17%
2021-08-27113.54.98%
2021-08-26109.54.96%
2021-08-25110.54.99%
2021-08-24110.04.99%
2021-08-23111.54.97%
2021-08-20111.04.93%
2021-08-19109.04.95%
2021-08-18111.55.05%
2021-08-17106.05.15%
2021-08-16111.05.39%
2021-08-13114.55.56%
2021-08-12121.55.38%
2021-08-11114.55.57%
2021-08-10117.55.85%
2021-08-09120.56.22%
2021-08-06124.06.33%
2021-08-05125.56.46%
2021-08-04126.06.55%
2021-08-03125.56.58%
2021-08-02126.06.61%
2021-07-30123.06.60%
2021-07-29123.56.55%
2021-07-28121.56.54%
2021-07-27121.56.29%
2021-07-26124.56.37%
2021-07-23128.56.28%
2021-07-22123.56.24%
2021-07-21124.06.30%
2021-07-20125.06.51%
2021-07-19128.06.43%
2021-07-16127.06.44%
2021-07-15129.56.51%
2021-07-14128.06.43%
2021-07-13125.06.73%
2021-07-12130.07.23%
2021-07-09130.57.27%
2021-07-08129.07.67%
2021-07-07127.57.65%
2021-07-06137.08.24%
2021-07-05138.58.28%
2021-07-02138.08.47%
2021-07-01140.58.54%
2021-06-30143.58.78%
2021-06-29145.08.69%
2021-06-28159.010.67%
2021-06-25166.010.03%
2021-06-24165.010.15%
2021-06-23150.07.20%
2021-06-22148.57.29%
2021-06-21144.56.96%
2021-06-18144.07.40%
2021-06-17141.07.58%
2021-06-16138.07.86%
2021-06-15145.56.99%
2021-06-11139.56.82%
2021-06-10137.07.35%
2021-06-09137.07.60%
2021-06-08138.07.22%
2021-06-07135.57.72%
2021-06-04137.08.12%
2021-06-03139.58.48%
2021-06-02139.08.78%
2021-06-01137.08.00%
2021-05-31131.08.05%
2021-05-28131.08.38%
2021-05-27134.07.83%

南帝熱門網頁

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。