2332 友訊


股價漲跌幅
20222021202020192018
友訊-17.0%-35.0%181.0%10.0%13.0%
0050-14.69%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)
15.5 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26.9831.4627.8928.9026.9126.2524.1727.3026.40
營業利益率1.090.53-2.261.28-2.37-3.73-5.961.011.30
折舊負擔比率1.481.621.600.590.710.630.620.600.66
稅前淨利率2.549.86-1.701.53-0.65-3.44-7.860.472.44
股東權益報酬率3.3914.04-4.761.53-1.78-8.67-15.060.834.96
資產報酬率2.238.42-2.460.95-0.84-4.34-7.660.522.88
本業收入比43.045.34132.7683.84366.40108.3775.86214.6953.35
業外獲益比56.9694.66-32.7616.16-265.60-8.3724.14-114.6946.65
無形資產佔淨值比3.253.203.733.530.000.000.000.000.00

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20.1223.1725.6428.0631.6231.3432.7132.3029.4427.8828.8126.3428.4429.2329.1728.4928.7828.3928.3524.72
營業利益率-2.041.042.35-2.963.390.754.83-3.06-1.47-0.71-0.84-5.39-2.341.271.621.061.220.28-1.27-4.62
稅前淨利率-3.9810.350.22-5.112.9026.728.301.65-0.320.34-0.54-4.50-2.374.431.61-0.821.252.731.97-3.48
本業收入比51.2510.111033.3358.14116.812.7958.26-184.91450.00-213.33156.52119.7898.9928.43100.00-127.9198.3910.22-64.58132.52
業外獲益比48.7589.89-933.3341.86-16.8197.2142.03283.02-350.00313.33-56.52-19.781.0171.57-1.35227.913.2389.78164.58-32.52

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)-16719424697934691624-904174
自由現金流量(百萬)-2725374658106655704793-1111444
稅後淨利(百萬)2391240-508106-193-954-187162648


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)58-216-794-302-359172248516521133-73-35635-10178175296-282-146
自由現金流量(百萬)43-399-802-329-11962742445565-84224-109-60714-13167197403-332-164
稅後淨利(百萬)-180425-27-21961990303-5-48-33-75-232-1681426-54137336-86

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)155251517916996193831931622922266143030630558
營業利益(百萬)17080-385249-458-855-1587307398
稅後淨利(百萬)2391240-508106-193-954-187162648
EPS(完全稀釋)0.381.90-0.780.16-0.30-1.50-2.900.101.06
營收成長率(%)2.28-10.69-12.310.35-15.73-13.87-12.18-0.82N/A
營業利益成長率(%)112.50N/AN/AN/AN/AN/AN/A-22.86N/A
稅後淨利成長率(%)-80.73344.09N/A154.92N/AN/AN/A-90.43N/A
EPS成長率(%)-80.00N/AN/AN/AN/AN/AN/A-90.57N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)40154301395833693898415541613192367244564290404942014604459352044982500749014678
營業利益(百萬)-824593-10013231201-98-54-32-36-218-985874556114-62-216
稅後淨利(百萬)-180425-27-21961990303-5-48-33-75-232-1681426-54137336-86
EPS(完全稀釋)-0.300.67-0.04-0.340.091.520.46-0.01-0.07-0.05-0.12-0.36-0.260.220.01-0.080.020.110.06-0.13
去年同期營收成長率(%)3.003.51-4.885.556.15-6.75-3.01-21.17-12.59-3.21-6.60-22.19-15.68-8.05-6.2811.24----
兩季平均(YOY)營收成長率(%)3.25-0.690.335.85-0.30-4.88-12.09-16.88-7.90-4.90-14.39-18.94-11.87-7.172.48-----
去年同期EPS成長率(%)-433.33-55.92-108.70-3300.00228.573140.00483.3397.2273.08-122.73-1300.00-350.00-1400.00100.00-83.3338.46----
兩季平均(YOY)EPS成長率(%)-244.62-82.31-1704.35-1535.711684.291811.66290.2785.15-24.83-711.37-825.00-875.00-650.008.34-22.43-----
較上季營收成長率(%)-6.658.6717.48-13.57-6.19-0.1430.36-13.07-17.593.875.95-3.62-8.750.24-11.744.46-0.502.164.77-
較上季EPS成長率(%)-144.781775.0088.24-477.78-94.08230.434700.0085.71-40.0058.3366.67-38.46-218.182100.00112.50-500.00-81.8283.33146.15-

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(%)
2022/4-16.1711.985.052019/12-5.3-2.95-12.37
2022/320.4312.023.02019/11-4.62-7.33-13.13
2022/1~27.6296.23-1.922019/1011.01-0.1-13.7
2021/122.389.732.552019/92.48-8.72-15.14
2021/113.384.061.852019/8-9.27-9.93-15.89
2021/10-5.570.01.62019/77.62-1.06-16.66
2021/920.270.581.812019/63.17-17.17-19.0
2021/80.24-5.822.02019/56.22-26.03-19.37
2021/7-1.33-9.923.252019/4-17.76-23.73-17.52
2021/629.75-6.625.872019/318.01-15.28-15.43
2021/5-16.58-6.798.92019/1~20.02-15.52-15.51
2021/4-16.1441.0612.522018/12-9.58-13.730.41
2021/39.3510.076.152018/112.82-7.031.77
2021/1~2-0.07-47.954.132018/101.43-2.262.72
2020/12-2.93-3.93-10.712018/91.12-12.293.28
2020/11-0.66-6.28-11.322018/8-0.33-3.755.46
2020/10-5.01-10.01-11.852018/7-9.9-2.096.79
2020/912.615.17-12.082018/6-7.860.888.27
2020/8-4.11-4.28-14.262018/59.5416.649.87
2020/72.28-9.44-15.672018/4-8.6518.538.13
2020/629.52-4.71-16.812018/319.821.075.02
2020/526.24-24.09-19.292018/1~2-3.487.497.49
2020/4-34.56-36.13-18.12017/12-2.56-11.16-15.75
2020/30.92-19.73-12.62017/118.1-15.84-16.16
2020/1~25.04-8.39-8.392017/10-8.96-16.93-16.19

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
445.01110.0-59.90
2021Q3(百萬)2020Q3(百萬)YoY(%)
9.0345.0-97.39

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.30.67-1.447

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.764.554.314.574.364.764.584.534.82
存貨周轉率3.923.944.124.374.494.423.603.473.60

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.171.271.261.111.261.321.331.011.061.221.161.071.040.980.911.101.151.161.131.12
存貨周轉率1.010.970.880.851.071.221.221.001.081.050.940.960.991.061.131.331.181.081.001.09

償債能力-近10年
202120202019201820172016201520142013
負債比0.380.390.430.450.450.490.480.480.44
金融負債(百萬)161838713651740266916492733904
營收淨額(百萬)155251517916996193831931622922266143030630558
利息保障倍數16.2453.92-6.1613.33-4.59-22.60-43.687.6119.41
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.001.19

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)155251517916996193831931622922266143030630558
推銷費用(百萬)230626233168330937444224522054515457
管理費用(百萬)850952935100710121411138913911261
研發費(百萬)874112710651009900123714121124951
推銷費用率(%)14.8517.2818.6417.0719.3818.4319.6117.9917.86
管理費用率(%)5.486.275.505.205.246.165.224.594.13
研發費用率(%)5.637.426.275.214.665.405.313.713.11

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)40154301395833693898415541613192367244564290404942014604459352044982500749014678
推銷費用(百萬)560511592585618688644611680754795814805819755877859955978875
管理費用(百萬)196259143212237232257247217237234226239243249259256258247242
研發費(百萬)135181188250254358258267244289268252255262249260238194226257
推銷費用率(%)13.9511.8814.9617.3615.8516.5615.4819.1418.5216.9218.5320.1019.1617.7916.4416.8517.2419.0719.9618.70
管理費用率(%)4.886.023.616.296.085.586.187.745.915.325.455.585.695.285.424.985.145.155.045.17
研發費用率(%)3.364.214.757.426.528.626.208.366.646.496.256.226.075.695.425.004.783.874.615.49

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
2332-友訊OOOOOXXXXX
28年59.98億14.47%37.65%0.0%37.71%-1254百萬-7.16%

融資使用率
日期股價融資使用率
2022-05-23 -15.59.92%
2022-05-2015.29.95%
2022-05-1915.1510.18%
2022-05-1815.210.14%
2022-05-1715.1510.07%
2022-05-1615.0510.07%
2022-05-1315.1510.06%
2022-05-1215.1510.07%
2022-05-1115.510.32%
2022-05-1015.510.34%
2022-05-0915.410.33%
2022-05-0616.010.40%
2022-05-0516.210.52%
2022-05-0416.110.49%
2022-05-0317.0510.40%
2022-04-2916.9510.39%
2022-04-2816.810.45%
2022-04-2716.410.48%
2022-04-2616.6510.52%
2022-04-2516.5510.53%
2022-04-2217.610.60%
2022-04-2117.2510.63%
2022-04-2017.610.53%
2022-04-1917.110.29%
2022-04-1816.6510.26%
2022-04-1516.5510.24%
2022-04-1416.610.26%
2022-04-1316.510.26%
2022-04-1216.2510.31%
2022-04-1116.2510.22%
2022-04-0816.2510.36%
2022-04-0716.3510.32%
2022-04-0616.610.33%
2022-04-0116.710.32%
2022-03-3116.8510.30%
2022-03-3017.4510.41%
2022-03-2917.110.28%
2022-03-2817.310.25%
2022-03-2517.310.21%
2022-03-2417.2510.04%
2022-03-2317.1510.05%
2022-03-2216.810.06%
2022-03-2116.8510.06%
2022-03-1816.6510.08%
2022-03-1716.510.07%
2022-03-1616.0510.11%
2022-03-1515.910.14%
2022-03-1416.1510.19%
2022-03-1115.9510.21%
2022-03-1016.010.24%
2022-03-0915.3510.25%
2022-03-0815.3510.21%
2022-03-0715.9510.42%
2022-03-0416.6510.48%
2022-03-0316.710.50%
2022-03-0216.6510.49%
2022-03-0116.8510.41%
2022-02-2516.410.44%
2022-02-2416.4510.48%
2022-02-2316.8510.59%
2022-02-2216.8510.52%
2022-02-2117.210.53%
2022-02-1817.1510.48%
2022-02-1716.7510.45%
2022-02-1616.7510.47%
2022-02-1516.610.47%
2022-02-1416.7510.48%
2022-02-1117.0510.55%
2022-02-1017.110.56%
2022-02-0917.2510.54%
2022-02-0817.210.57%
2022-02-0716.810.58%
2022-01-2616.4510.54%
2022-01-2516.3510.58%
2022-01-2416.5510.69%
2022-01-2116.8510.78%
2022-01-2017.210.78%
2022-01-1917.2510.76%
2022-01-1817.310.74%
2022-01-1717.4510.70%
2022-01-1417.110.74%
2022-01-1317.410.80%
2022-01-1217.410.74%
2022-01-1117.410.72%
2022-01-1017.5510.73%
2022-01-0717.6510.78%
2022-01-0618.0510.96%
2022-01-0518.311.03%
2022-01-0418.5510.93%
2022-01-0318.710.96%
2021-12-3019.010.86%
2021-12-2918.7510.99%
2021-12-2818.6511.18%
2021-12-2718.710.87%
2021-12-2418.610.82%
2021-12-2319.010.81%
2021-12-2218.3510.71%
2021-12-2118.4510.70%
2021-12-2018.3510.68%
2021-12-1718.3510.60%
2021-12-1618.910.45%
2021-12-1518.3510.48%
2021-12-1418.310.38%
2021-12-1318.910.42%
2021-12-1019.0510.40%
2021-12-0918.6510.45%
2021-12-0818.710.44%
2021-12-0718.2510.34%
2021-12-0618.1510.42%
2021-12-0318.210.40%
2021-12-0218.110.34%
2021-12-0118.2510.22%
2021-11-3018.3510.21%
2021-11-2918.3510.18%
2021-11-2618.8510.23%
2021-11-2519.510.08%
2021-11-2420.010.45%
2021-11-2320.210.92%
2021-11-2221.4510.60%
2021-11-1019.459.92%
2021-11-0919.359.82%
2021-11-0819.49.81%
2021-11-0520.659.57%
2021-11-0421.09.56%
2021-11-0320.89.49%
2021-11-0220.89.56%
2021-11-0121.29.30%
2021-10-2920.59.52%
2021-10-2820.89.58%
2021-10-2721.09.71%
2021-10-2620.89.78%
2021-10-2520.6510.17%
2021-10-2220.59.88%
2021-10-2120.510.06%
2021-10-2019.6510.11%
2021-10-1919.810.05%
2021-10-1819.410.19%
2021-10-1519.610.22%
2021-10-1419.3510.25%
2021-10-1318.810.30%
2021-10-1219.210.31%
2021-10-0818.910.28%
2021-10-0719.210.24%
2021-10-0618.1510.17%
2021-10-0518.410.21%
2021-10-0417.810.21%
2021-10-0118.110.32%
2021-09-3018.7510.82%
2021-09-2918.4510.83%
2021-09-2818.4510.79%
2021-09-2718.2510.80%
2021-09-2418.310.84%
2021-09-2318.4510.85%
2021-09-2218.2510.86%
2021-09-1718.1510.84%
2021-09-1617.2510.80%
2021-09-1517.210.82%
2021-09-1417.210.84%
2021-09-1317.2510.86%
2021-09-1017.1510.86%
2021-09-0916.9510.89%
2021-09-0816.7510.90%
2021-09-0717.110.97%
2021-09-0617.0510.95%
2021-09-0317.4510.97%
2021-09-0217.411.22%
2021-09-0117.7511.22%
2021-08-3117.211.22%
2021-08-3017.3511.20%
2021-08-2717.4511.15%
2021-08-2617.4511.15%
2021-08-2517.7511.17%
2021-08-2417.1511.14%
2021-08-2316.8511.18%
2021-08-2016.4511.24%
2021-08-1916.4511.23%
2021-08-1816.811.51%
2021-08-1716.4511.55%
2021-08-1616.511.61%
2021-08-1317.711.84%
2021-08-1218.0511.94%
2021-08-1118.112.00%
2021-08-1018.3512.04%
2021-08-0918.712.08%
2021-08-0619.512.15%
2021-08-0519.112.09%
2021-08-0419.1512.09%
2021-08-0319.212.11%
2021-08-0219.412.02%
2021-07-3019.3512.13%
2021-07-2920.012.23%
2021-07-2819.3512.60%
2021-07-2719.512.83%
2021-07-2620.1512.80%
2021-07-2320.613.06%
2021-07-2220.4513.65%
2021-07-2118.611.94%
2021-07-2018.8511.91%
2021-07-1919.112.02%
2021-07-1619.212.06%
2021-07-1519.4512.00%
2021-07-1418.911.48%
2021-07-1318.7511.42%
2021-07-1218.5511.74%
2021-07-0918.611.70%
2021-07-0818.811.53%
2021-07-0718.9511.50%
2021-07-0619.3511.37%
2021-07-0520.1511.07%
2021-07-0219.310.23%
2021-07-0119.010.41%
2021-06-3019.0510.41%
2021-06-2919.0510.37%
2021-06-2819.310.27%
2021-06-2519.410.23%
2021-06-2418.9510.31%
2021-06-2318.9510.29%
2021-06-2218.110.40%
2021-06-2118.410.37%
2021-06-1818.810.37%
2021-06-1719.1510.44%
2021-06-1618.8510.43%
2021-06-1519.210.50%
2021-06-1119.2510.47%
2021-06-1019.7510.42%
2021-06-0919.3510.48%
2021-06-0819.4510.53%
2021-06-0719.710.34%
2021-06-0419.510.35%
2021-06-0319.7510.20%
2021-06-0219.810.19%
2021-06-0120.29.98%
2021-05-3120.059.71%
2021-05-2819.359.76%
2021-05-2719.059.74%
2021-05-2619.29.75%
2021-05-2519.29.81%
2021-05-2418.99.88%

友訊熱門網頁

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。