2408 南亞科


股價漲跌幅
20222021202020192018
南亞科-12.0%-14.0%10.0%52.0%-29.0%
0050-14.86%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)
66.8 23.61% 82.57 94.95 42.14% 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43.2725.7231.8955.0244.8730.8739.4545.1417.96
營業利益率31.7613.8318.4046.4534.2220.5430.7438.2910.97
折舊負擔比率17.5623.3027.7014.1415.3514.1712.9211.0313.41
稅前淨利率32.4414.7421.7049.0876.1761.7940.2964.6220.03
股東權益報酬率13.985.036.2026.5037.0133.7835.58113.20152.76
資產報酬率12.814.655.6523.6228.2720.1817.1530.5710.54
本業收入比97.9193.8084.7894.6444.9233.2476.3059.2654.76
業外獲益比2.096.2015.225.3655.0866.7523.7040.7445.24
無形資產佔淨值比0.530.760.180.030.000.000.000.000.00

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43.8749.3649.2342.3329.1122.0125.8530.5823.8325.7527.9534.9540.7452.9158.9455.0551.8249.6144.2443.91
營業利益率31.3937.4938.0631.2017.078.8213.5019.5812.7110.9815.2222.5526.5541.8251.0146.8044.2638.9231.9433.00
稅前淨利率40.2537.9739.3930.5718.807.7013.6720.8416.1211.8218.1327.3731.5447.0952.8154.8938.45131.1064.3863.38
本業收入比78.0098.7496.63102.0790.79114.6998.7693.9878.8392.9083.9082.3884.2288.8296.6085.26115.1129.6949.6052.07
業外獲益比22.001.243.37-2.079.21-14.691.196.0221.177.1616.1017.6215.8111.183.4014.74-15.1170.3150.3947.93

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)441072261217407482442269215946185222701113335
自由現金流量(百萬)3317713759101653573149111833614809227005998
稅後淨利(百萬)228497686982539362402822372117141282428138


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)113181397211041107078388798654765070408047985103159159161542713096117787943885753243013
自由現金流量(百萬)101789240761994266893531510824114324921034042-24042602789720491001663827217180592306
稅後淨利(百萬)6550645475276163270492416133220192812862205274835867953128721131072272197185466490

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)856046100651727847225491841633438764910845224
營業利益(百萬)27186843495173935518791855213487188054961
稅後淨利(百萬)228497686982539362402822372117141282428138
EPS(完全稀釋)7.352.493.1912.3813.928.647.0211.770.34
營收成長率(%)40.3217.94-38.9554.2731.91-5.11-10.658.59N/A
營業利益成長率(%)222.34-11.38-75.82109.44119.73-36.59-28.28279.06N/A
稅後淨利成長率(%)197.28-21.77-75.04-2.2869.8238.39-39.31247.04N/A
EPS成長率(%)195.18-21.94-74.23-11.0661.1123.08-40.363361.76N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1994621399238372263717731147731532416489144191311614799124411137216958243752459218797167691329312626
營業利益(百萬)6262802390737063302713042069322918321440225228053020709212434115108319652642454167
稅後淨利(百萬)6550645475276163270492416133220192812862205274835867953128721131072272197185466490
EPS(完全稀釋)2.112.092.442.000.880.300.531.050.630.420.720.901.182.594.153.682.397.833.092.36
去年同期營收成長率(%)12.4944.8555.5537.2922.9712.633.5532.5426.79-22.66-39.29-49.41-39.501.1383.3794.77----
去年同期營業利益成長率(%)106.87515.26338.52118.7465.23-9.44-8.1315.12-39.34-79.70-81.89-75.63-63.708.67192.91176.22----
去年同期稅後淨利成長率(%)142.23598.48366.6591.4040.25-28.15-26.8517.18-46.24-83.83-82.87-75.70-50.38-63.8050.6274.27----
去年同期EPS成長率(%)139.77596.67360.3890.4839.68-28.57-26.3916.67-46.61-83.78-82.65-75.54-50.63-66.9234.3055.93----
較上季營收成長率(%)-6.79-10.235.3027.6720.02-3.60-7.0714.369.93-11.3718.959.40-32.94-30.43-0.8830.8312.0926.155.28-
較上季營業利益成長率(%)-21.95-11.5728.46133.33132.13-36.97-35.9276.2627.22-36.06-19.71-7.12-57.42-42.968.0338.3627.4753.731.87-
較上季稅後淨利成長率(%)1.49-14.2622.13127.92192.64-42.72-49.9167.0149.92-41.68-19.76-23.37-54.91-38.2113.8156.50-67.11157.0931.68-
較上季EPS成長率(%)0.96-14.3422.00127.27193.33-43.40-49.5266.6750.00-41.67-20.00-23.73-54.44-37.5912.7753.97-69.48153.4030.93-

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(%)
2022/4-2.11-10.765.652019/121.58-10.32-38.94
2022/34.785.212.492019/11-5.73-21.1-40.67
2022/1~2-5.016.6316.622019/10-9.58-32.76-42.09
2021/12-4.4136.6240.322019/9-4.22-37.32-43.02
2021/110.7148.1540.652019/814.11-36.57-43.78
2021/10-6.1350.1739.932019/712.0-43.93-44.93
2021/9-6.4938.438.872019/6-3.73-52.41-45.11
2021/83.2668.5638.942019/53.24-49.02-43.32
2021/74.0762.0234.912019/410.54-46.47-41.52
2021/60.4543.5930.62019/39.54-44.68-39.5
2021/52.8337.0127.92019/1~2-20.27-36.62-36.61
2021/415.3931.5725.382018/12-10.62-18.8654.26
2021/310.6519.6422.962018/11-19.66-5.9463.15
2021/1~24.6724.9324.932018/10-15.7132.672.34
2020/123.6517.2417.932018/9-3.0871.8177.62
2020/112.0814.917.992018/80.8689.1678.43
2020/10-13.496.118.32018/7-4.9389.9576.83
2020/913.8810.919.732018/63.11104.7474.56
2020/8-0.74-6.7321.042018/58.4102.3368.43
2020/7-7.767.2326.162018/414.2477.9160.01
2020/6-4.1430.229.792018/313.4260.3253.69
2020/5-1.2430.7629.712018/1~2-3.5850.2350.23
2020/44.9336.729.422017/123.8639.931.94
2020/317.3644.0126.792017/1113.2543.1931.03
2020/1~21.3918.4318.422017/109.2132.7229.57

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
8028.03334.0140.79
2021Q4(百萬)2020Q4(百萬)YoY(%)
8125.01137.0614.59
2021Q3(百萬)2020Q3(百萬)YoY(%)
9389.02095.0348.16

EPS較上季
2022Q1(元)2021Q4(元)比率
2.112.090.0095

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率8.808.046.079.267.687.437.647.747.91
存貨周轉率3.772.812.334.005.165.334.794.193.31

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.781.742.012.322.141.691.571.801.831.711.921.731.351.331.601.911.922.151.942.04
存貨周轉率0.950.961.101.120.950.780.710.670.610.550.600.480.480.741.131.361.231.321.331.43

償債能力-近10年
202120202019201820172016201520142013
負債比0.100.070.080.100.120.370.470.600.89
金融負債(百萬)0038224635967422935668677467
營收淨額(百萬)856046100651727847225491841633438764910845224
利息保障倍數1174.26686.463440.127240.6192.0037.4721.5427.457.18
長期銀行借款占稅後淨利比0.000.000.000.000.000.650.760.440.54

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)856046100651727847225491841633438764910845224
推銷費用(百萬)827791737850782753661589623
管理費用(百萬)153113281314152413971067120613981134
研發費(百萬)750051384926488736732478195413781404
推銷費用率(%)0.971.301.421.001.421.811.511.201.38
管理費用率(%)1.792.182.541.802.542.562.752.852.51
研發費用率(%)8.768.429.525.776.695.954.452.813.10

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)1994621399238372263717731147731532416489144191311614799124411137216958243752459218797167691329312626
推銷費用(百萬)196195223231178184196232179210205175147183218254195187243179
管理費用(百萬)397389420408314325307342354353335308317380378416350366367316
研發費(百萬)189519562020188216431439138912391071137413451059114813181336135887612381026882
推銷費用率(%)0.980.910.941.021.001.251.281.411.241.601.391.411.291.080.891.031.041.121.831.42
管理費用率(%)1.991.821.761.801.772.202.002.072.462.692.262.482.792.241.551.691.862.182.762.50
研發費用率(%)9.509.148.478.319.279.749.067.517.4310.489.098.5110.097.775.485.524.667.387.726.99

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
2408-南亞科OOXOOOOXXO
22年309.71億94.89%9.93%0.0%298.79%47038百萬14.8%

融資使用率
日期股價融資使用率
2022-05-20 -66.81.70%
2022-05-1966.91.71%
2022-05-1867.21.74%
2022-05-1767.01.75%
2022-05-1666.91.68%
2022-05-1365.51.72%
2022-05-1264.61.71%
2022-05-1165.21.75%
2022-05-1066.01.73%
2022-05-0965.11.73%
2022-05-0666.81.71%
2022-05-0567.01.74%
2022-05-0466.11.71%
2022-05-0365.91.73%
2022-04-2965.61.71%
2022-04-2864.21.77%
2022-04-2763.21.80%
2022-04-2664.21.80%
2022-04-2564.31.79%
2022-04-2266.41.78%
2022-04-2166.91.80%
2022-04-2065.31.85%
2022-04-1964.41.87%
2022-04-1863.81.87%
2022-04-1563.91.89%
2022-04-1464.11.89%
2022-04-1366.71.78%
2022-04-1265.51.74%
2022-04-1166.81.70%
2022-04-0866.81.71%
2022-04-0766.21.71%
2022-04-0666.61.71%
2022-04-0169.21.73%
2022-03-3169.21.72%
2022-03-3069.31.72%
2022-03-2969.01.72%
2022-03-2869.81.74%
2022-03-2568.91.73%
2022-03-2471.31.65%
2022-03-2373.71.48%
2022-03-2274.01.44%
2022-03-2174.91.41%
2022-03-1874.81.43%
2022-03-1774.21.45%
2022-03-1670.91.47%
2022-03-1573.01.42%
2022-03-1475.71.43%
2022-03-1175.61.43%
2022-03-1076.71.43%
2022-03-0974.91.37%
2022-03-0874.71.34%
2022-03-0776.91.38%
2022-03-0481.61.39%
2022-03-0382.61.40%
2022-03-0279.71.46%
2022-03-0179.91.43%
2022-02-2577.11.45%
2022-02-2476.31.48%
2022-02-2379.01.49%
2022-02-2278.71.49%
2022-02-2180.41.57%
2022-02-1883.51.54%
2022-02-1782.71.60%
2022-02-1680.51.65%
2022-02-1578.81.59%
2022-02-1478.71.61%
2022-02-1179.01.64%
2022-02-1079.01.68%
2022-02-0978.51.71%
2022-02-0877.41.74%
2022-02-0776.41.73%
2022-01-2672.01.79%
2022-01-2572.01.80%
2022-01-2472.61.81%
2022-01-2172.31.84%
2022-01-2075.11.83%
2022-01-1975.21.83%
2022-01-1875.11.85%
2022-01-1774.41.89%
2022-01-1474.31.88%
2022-01-1374.61.90%
2022-01-1274.41.90%
2022-01-1173.51.94%
2022-01-1074.91.94%
2022-01-0773.71.99%
2022-01-0673.82.01%
2022-01-0575.92.00%
2022-01-0477.22.00%
2022-01-0376.22.04%
2021-12-3078.12.05%
2021-12-2976.62.07%
2021-12-2876.72.08%
2021-12-2776.62.11%
2021-12-2475.72.15%
2021-12-2375.92.12%
2021-12-2276.52.09%
2021-12-2176.82.05%
2021-12-2075.92.04%
2021-12-1775.71.97%
2021-12-1676.01.99%
2021-12-1576.01.99%
2021-12-1474.82.01%
2021-12-1376.62.08%
2021-12-1077.82.08%
2021-12-0977.52.10%
2021-12-0876.92.14%
2021-12-0777.52.15%
2021-12-0677.52.22%
2021-12-0378.82.28%
2021-12-0279.82.37%
2021-12-0176.02.30%
2021-11-3074.22.32%
2021-11-2973.32.28%
2021-11-2673.52.40%
2021-11-2574.42.48%
2021-11-2475.42.51%
2021-11-2375.72.52%
2021-11-2275.42.52%
2021-11-1969.62.67%
2021-11-1871.62.61%
2021-11-1771.02.56%
2021-11-1670.82.59%
2021-11-1570.32.61%
2021-11-1268.72.65%
2021-11-1168.02.67%
2021-11-1069.92.66%
2021-11-0968.72.66%
2021-11-0867.62.73%
2021-11-0565.72.79%
2021-11-0466.72.75%
2021-11-0368.62.66%
2021-11-0266.52.69%
2021-11-0167.02.68%
2021-10-2966.52.64%
2021-10-2866.52.69%
2021-10-2766.22.75%
2021-10-2663.72.81%
2021-10-2563.52.83%
2021-10-2262.12.89%
2021-10-2162.52.85%
2021-10-2063.52.88%
2021-10-1963.52.88%
2021-10-1862.72.89%
2021-10-1563.72.86%
2021-10-1462.32.95%
2021-10-1359.43.05%
2021-10-1261.03.11%
2021-10-0861.63.10%
2021-10-0761.63.11%
2021-10-0661.43.12%
2021-10-0564.63.14%
2021-10-0464.93.15%
2021-10-0164.33.19%
2021-09-3065.93.21%
2021-09-2967.23.10%
2021-09-2866.33.17%
2021-09-2764.63.27%
2021-09-2464.93.27%
2021-09-2364.43.34%
2021-09-2263.03.47%
2021-09-1764.93.46%
2021-09-1664.63.46%
2021-09-1564.03.53%
2021-09-1466.23.46%
2021-09-1365.83.44%
2021-09-1066.83.45%
2021-09-0965.63.51%
2021-09-0864.33.54%
2021-09-0765.23.56%
2021-09-0666.43.52%
2021-09-0366.03.56%
2021-09-0266.23.47%
2021-09-0168.13.41%
2021-08-3166.43.46%
2021-08-3066.43.43%
2021-08-2765.03.48%
2021-08-2665.33.58%
2021-08-2567.03.46%
2021-08-2466.03.40%
2021-08-2366.83.40%
2021-08-2064.63.43%
2021-08-1965.73.46%
2021-08-1869.03.44%
2021-08-1766.63.53%
2021-08-1666.33.58%
2021-08-1364.33.71%
2021-08-1266.33.80%
2021-08-1167.33.70%
2021-08-1070.93.58%
2021-08-0973.73.52%
2021-08-0673.63.57%
2021-08-0575.23.49%
2021-08-0475.53.44%
2021-08-0375.83.38%
2021-08-0274.53.63%
2021-07-3072.33.62%
2021-07-2972.03.71%
2021-07-2872.23.71%
2021-07-2773.33.77%
2021-07-2673.53.70%
2021-07-2373.43.69%
2021-07-2273.73.64%
2021-07-2171.53.75%
2021-07-2074.53.64%
2021-07-1975.63.69%
2021-07-1677.43.74%
2021-07-1578.63.56%
2021-07-1477.83.52%
2021-07-1376.93.65%
2021-07-1276.43.40%
2021-07-0978.63.04%
2021-07-0878.43.01%
2021-07-0779.52.93%
2021-07-0679.12.95%
2021-07-0580.42.92%
2021-07-0279.52.73%
2021-07-0178.02.70%
2021-06-3079.72.69%
2021-06-2979.32.58%
2021-06-2881.22.57%
2021-06-2580.02.42%
2021-06-2477.62.50%
2021-06-2376.62.45%
2021-06-2275.22.38%
2021-06-2174.72.40%
2021-06-1878.92.27%
2021-06-1778.92.33%
2021-06-1679.12.25%
2021-06-1578.72.39%
2021-06-1178.82.34%
2021-06-1079.52.26%
2021-06-0977.22.31%
2021-06-0880.12.18%
2021-06-0779.42.20%
2021-06-0482.22.04%
2021-06-0383.61.96%
2021-06-0281.62.10%
2021-06-0181.32.09%
2021-05-3181.92.01%
2021-05-2880.62.02%

南亞科熱門網頁

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。