2409 友達


股價漲跌幅
20222021202020192018
友達-24.0%61.0%12.0%-16.0%0.0%
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)
17.25 -7.83% 15.9 18.28 5.97% 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24.498.400.179.1517.9010.4811.0611.888.16
營業利益率17.020.77-7.612.1711.483.754.865.431.99
折舊負擔比率9.0312.9713.2810.9510.5011.7113.0013.7415.07
稅前淨利率17.911.03-7.383.6511.543.402.114.901.26
股東權益報酬率29.401.52-10.663.6014.243.272.399.542.50
資產報酬率15.681.31-4.712.377.492.071.564.451.59
本業收入比94.9874.71103.1459.4599.43110.30230.57110.94158.38
業外獲益比5.0225.29-3.1440.550.57-10.31-130.57-10.94-58.37
無形資產佔淨值比2.773.143.223.260.000.000.000.000.00

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14.3418.9227.6728.7422.0216.9510.592.70-0.66-2.42-0.392.830.375.3010.669.6910.9413.8517.5220.28
營業利益率6.5011.1220.6221.2114.4910.283.62-5.36-10.14-10.51-7.76-4.88-7.65-1.893.792.803.977.0711.1513.83
稅前淨利率7.3812.9621.0921.7715.2310.384.20-4.72-10.53-12.82-6.73-3.26-7.35-0.456.392.995.576.5212.0213.79
本業收入比88.0885.8197.7897.3995.1599.0786.13113.6296.3481.97115.26149.74104.04415.4359.2893.5871.26108.3692.73100.27
業外獲益比11.9014.192.222.614.850.9313.87-13.623.6818.03-15.26-49.74-4.04-315.4340.746.4628.74-8.367.27-0.27

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)1047212574720731402018436336696620036339349642
自由現金流量(百萬)743718039-7381570340696-5571302685028626418
稅後淨利(百萬)613313376-19185101613235978194932176284180


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)13723313983105821271209941876810154552-3727987139417225-30612738943495658463226971975424627
自由現金流量(百萬)51912463325544813216061148737275-2754-113554857-2801-909-852977611223-1420-186249041217015877
稅後淨利(百萬)51641065519310195311183484352894-2961-4991-8828-3987-2682-3688281431812524309419588569830

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)370685270955268792307634341028329089360346408179416363
營業利益(百萬)630762083-204686668391391233817521221658293
稅後淨利(百萬)613313376-19185101613235978194932176284180
EPS(完全稀釋)6.260.35-2.001.043.240.800.461.820.44
營收成長率(%)36.810.80-12.63-9.793.63-8.67-11.72-1.97N/A
營業利益成長率(%)2928.13N/AN/A-82.96217.22-29.58-20.95167.27N/A
稅後淨利成長率(%)1716.68117.60N/A-68.60313.8558.54-72.02321.72N/A
EPS成長率(%)1688.57N/AN/A-67.90305.0073.91-74.73313.64N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)8152893034990559565682941805357323063500536906196870053700656670577093810437505474445806648739584412
營業利益(百萬)52981034620427202851201882812652-3404-5447-6510-5437-3420-5100-14543069210029535703974311676
稅後淨利(百萬)51641065519310195311183484352894-2961-4991-8828-3987-2682-3688281431812524309419588569830
EPS(完全稀釋)0.541.122.032.061.250.890.30-0.31-0.53-0.92-0.41-0.28-0.380.030.450.130.450.440.921.02
去年同期營收成長率(%)-1.7015.5235.2750.6454.4829.964.54-9.37-19.51-19.62-13.56-6.65-10.40-4.43-7.27-11.09----
去年同期營業利益成長率(%)-55.9224.94670.25695.92320.64227.20148.780.47-6.80-347.73-277.16-262.86-272.71-125.50-68.50-82.01----
去年同期稅後淨利成長率(%)-56.3626.32567.24759.61337.11195.55172.59-10.40-35.33-3241.64-192.33-314.22-185.59-93.30-51.24-87.26----
去年同期EPS成長率(%)-56.8025.84576.67764.52335.85196.74173.17-10.71-39.47-3166.67-191.11-315.38-184.44-93.18-51.09-87.25----
較上季營收成長率(%)-12.37-6.083.5515.332.999.9815.3218.27-13.36-11.54-0.025.04-13.47-4.877.980.82-7.71-7.703.53-
較上季營業利益成長率(%)-48.79-49.350.7068.7945.13212.25177.9137.5116.33-19.74-58.9832.94-250.76-147.3846.14-28.89-48.22-41.47-16.56-
較上季稅後淨利成長率(%)-51.53-44.82-1.1365.0440.30191.47197.7440.6743.46-121.42-48.6627.28-1412.46-93.49244.89-70.942.72-52.63-9.91-
較上季EPS成長率(%)-51.79-44.83-1.4664.8040.45196.67196.7741.5142.39-124.39-46.4326.32-1366.67-93.33246.15-71.112.27-52.17-9.80-

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(%)
2022/4-27.88-31.68-9.582019/12-2.65-16.66-12.62
2022/39.27-8.71-1.72019/116.52-17.35-12.27
2022/1~2-7.762.422.422019/10-16.32-24.58-11.76
2021/122.8510.0736.82019/9-1.1-12.98-10.28
2021/111.6419.039.992019/89.52-13.18-9.92
2021/10-7.9218.142.512019/7-9.44-14.57-9.4
2021/90.8826.5345.82019/6-1.6-1.98-8.51
2021/8-1.934.8648.862019/517.86-3.91-9.81
2021/7-1.7445.6251.292019/4-13.94-14.25-11.35
2021/65.6657.0652.392019/317.35-4.55-10.39
2021/58.547.851.342019/1~2-3.48-13.45-13.44
2021/4-3.6446.852.382018/12-3.45-3.81-9.79
2021/319.9949.7754.482018/11-2.8-5.99-10.28
2021/1~2-3.8357.3957.382018/10-3.44-3.43-10.68
2020/1211.1939.310.82018/9-1.33-5.61-11.45
2020/110.8821.96-2.412018/87.76-7.75-12.18
2020/10-1.3528.78-4.692018/73.89-8.45-12.85
2020/97.529.23-7.932018/6-3.53-13.09-13.56
2020/85.920.47-10.172018/55.17-8.26-13.66
2020/75.973.89-11.782018/4-4.21-11.87-14.96
2020/6-0.56-11.22-14.312018/312.66-17.7-15.93
2020/57.76-12.16-14.982018/1~2-13.46-14.98-14.97
2020/4-1.69-3.92-15.782017/12-5.64-17.063.62
2020/315.95-15.9-19.512017/11-0.14-9.425.79
2020/1~214.18-21.59-21.592017/10-5.63-9.897.51

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
6015.012631.0-52.37
2021Q4(百萬)2020Q4(百萬)YoY(%)
12057.08359.044.239
2021Q3(百萬)2020Q3(百萬)YoY(%)
20891.03079.0578.49

EPS較上季
2022Q1(元)2021Q4(元)比率
0.541.12-0.517

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率6.846.876.766.997.687.927.647.919.66
存貨周轉率9.149.8910.7810.9310.669.919.409.729.54

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.441.461.541.651.661.761.791.961.791.731.761.711.491.591.731.781.851.811.881.83
存貨周轉率1.932.182.172.252.322.502.452.272.112.602.702.522.482.732.712.662.672.792.852.63

償債能力-近10年
202120202019201820172016201520142013
負債比0.440.520.530.470.490.540.520.570.64
金融負債(百萬)5483311696611371386873114139125691109804142927165632
營收淨額(百萬)370685270955268792307634341028329089360346408179416363
利息保障倍數30.951.95-5.105.2114.735.133.935.942.09
長期銀行借款占稅後淨利比0.6229.575.585.583.1713.5813.904.8623.68

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)370685270955268792307634341028329089360346408179416363
推銷費用(百萬)509634993751394738893895420677997470
管理費用(百萬)952768977363797881599177920693909691
研發費(百萬)13070102869810954798559081890491578530
推銷費用率(%)1.371.291.401.281.141.181.171.911.79
管理費用率(%)2.572.552.742.592.392.792.552.302.33
研發費用率(%)3.533.803.653.102.892.762.472.242.05

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)8152893034990559565682941805357323063500536906196870053700656670577093810437505474445806648739584412
推銷費用(百萬)12151329130013671100931869843856861942988961103810189829099981010933
管理費用(百萬)19732448235524682256176816891699174117421828192218711959207119731975200320972072
研發費(百萬)32083480333133692889266725472577249524092395249325122540248322192304247224632440
推銷費用率(%)1.491.431.311.431.331.161.191.331.591.391.341.411.441.351.261.311.221.241.161.11
管理費用率(%)2.422.632.382.582.722.202.312.683.242.812.612.742.802.542.562.632.652.482.402.45
研發費用率(%)3.933.743.363.523.483.313.484.064.653.893.423.563.773.293.062.963.093.062.822.89

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
2409-友達OOOOOOOXXX
22年962.42億40.52%45.38%0.0%93.65%97450百萬8.72%

融資使用率
日期股價融資使用率
2022-05-19 -17.257.71%
2022-05-1818.057.59%
2022-05-1717.157.52%
2022-05-1617.157.50%
2022-05-1317.07.54%
2022-05-1217.17.54%
2022-05-1117.17.61%
2022-05-1017.47.61%
2022-05-0917.37.73%
2022-05-0617.957.74%
2022-05-0518.057.77%
2022-05-0417.657.89%
2022-05-0317.77.86%
2022-04-2917.157.99%
2022-04-2817.18.02%
2022-04-2716.38.08%
2022-04-2617.08.49%
2022-04-2517.78.68%
2022-04-2218.458.79%
2022-04-2118.558.86%
2022-04-2018.858.84%
2022-04-1918.558.98%
2022-04-1818.48.98%
2022-04-1519.058.93%
2022-04-1419.458.99%
2022-04-1319.558.95%
2022-04-1219.058.99%
2022-04-1119.09.04%
2022-04-0819.79.36%
2022-04-0719.59.42%
2022-04-0620.19.48%
2022-04-0119.79.86%
2022-03-3119.859.91%
2022-03-3020.010.03%
2022-03-2920.059.95%
2022-03-2820.459.84%
2022-03-2520.659.86%
2022-03-2421.059.92%
2022-03-2321.39.92%
2022-03-2221.159.81%
2022-03-2121.19.82%
2022-03-1821.059.83%
2022-03-1721.259.68%
2022-03-1621.159.58%
2022-03-1522.159.51%
2022-03-1422.39.60%
2022-03-1121.59.44%
2022-03-1021.259.63%
2022-03-0921.059.61%
2022-03-0821.29.45%
2022-03-0720.79.74%
2022-03-0421.29.88%
2022-03-0321.19.95%
2022-03-0221.010.06%
2022-03-0120.9510.05%
2022-02-2520.559.87%
2022-02-2420.359.94%
2022-02-2320.710.26%
2022-02-2220.610.34%
2022-02-2121.110.45%
2022-02-1820.410.59%
2022-02-1720.610.71%
2022-02-1620.4510.78%
2022-02-1520.410.82%
2022-02-1420.9510.93%
2022-02-1121.610.80%
2022-02-1021.911.18%
2022-02-0921.711.09%
2022-02-0820.711.19%
2022-02-0720.8511.01%
2022-01-2620.1510.93%
2022-01-2519.611.13%
2022-01-2420.311.22%
2022-01-2121.111.46%
2022-01-2022.3511.27%
2022-01-1921.7511.26%
2022-01-1821.8511.33%
2022-01-1721.911.24%
2022-01-1422.011.22%
2022-01-1322.411.17%
2022-01-1222.6511.19%
2022-01-1122.8511.13%
2022-01-1022.511.23%
2022-01-0721.8511.30%
2022-01-0622.411.33%
2022-01-0522.811.27%
2022-01-0422.9511.18%
2022-01-0322.611.33%
2021-12-3022.911.49%
2021-12-2922.7511.65%
2021-12-2822.6511.54%
2021-12-2722.711.60%
2021-12-2422.4511.74%
2021-12-2322.211.83%
2021-12-2222.2511.70%
2021-12-2122.3511.59%
2021-12-2022.8511.62%
2021-12-1723.111.72%
2021-12-1623.1511.65%
2021-12-1522.911.97%
2021-12-1421.5511.72%
2021-12-1322.012.15%
2021-12-1022.211.95%
2021-12-0922.212.20%
2021-12-0821.911.90%
2021-12-0721.912.09%
2021-12-0621.112.43%
2021-12-0320.8512.32%
2021-12-0220.512.27%
2021-12-0120.512.51%
2021-11-3020.112.57%
2021-11-2920.6512.09%
2021-11-2620.5512.26%
2021-11-2521.0512.32%
2021-11-2421.1512.32%
2021-11-2321.0512.35%
2021-11-2221.8512.27%
2021-11-1921.8512.44%
2021-11-1821.512.01%
2021-11-1720.112.38%
2021-11-1619.612.45%
2021-11-1520.312.49%
2021-11-1220.312.48%
2021-11-1119.912.59%
2021-11-1020.012.55%
2021-11-0920.5512.56%
2021-11-0821.112.81%
2021-11-0520.712.57%
2021-11-0419.612.83%
2021-11-0319.9512.73%
2021-11-0219.012.66%
2021-11-0119.212.76%
2021-10-2919.212.74%
2021-10-2819.1512.89%
2021-10-2717.612.50%
2021-10-2617.2512.77%
2021-10-2517.1512.76%
2021-10-2216.8512.83%
2021-10-2117.212.72%
2021-10-2017.012.87%
2021-10-1917.612.84%
2021-10-1817.2512.88%
2021-10-1517.3512.95%
2021-10-1417.0512.93%
2021-10-1316.812.86%
2021-10-1217.0512.79%
2021-10-0817.112.73%
2021-10-0717.412.49%
2021-10-0617.512.44%
2021-10-0517.8512.25%
2021-10-0416.812.53%
2021-10-0117.2512.48%
2021-09-3017.6512.89%
2021-09-2918.112.61%
2021-09-2817.9512.68%
2021-09-2718.1512.80%
2021-09-2417.512.88%
2021-09-2316.8513.06%
2021-09-2216.9513.00%
2021-09-1717.4512.94%
2021-09-1617.612.90%
2021-09-1517.812.93%
2021-09-1417.6513.02%
2021-09-1317.9512.99%
2021-09-1017.913.14%
2021-09-0917.713.17%
2021-09-0817.513.18%
2021-09-0717.613.25%
2021-09-0616.9513.22%
2021-09-0317.2513.62%
2021-09-0217.2513.66%
2021-09-0117.813.96%
2021-08-3117.613.89%
2021-08-3018.013.77%
2021-08-2718.113.79%
2021-08-2617.913.66%
2021-08-2518.013.63%
2021-08-2417.813.63%
2021-08-2319.0514.18%
2021-08-2019.0514.00%
2021-08-1919.7514.52%
2021-08-1820.714.33%
2021-08-1719.8514.39%
2021-08-1619.914.52%
2021-08-1320.414.39%
2021-08-1220.7514.31%
2021-08-1120.8514.26%
2021-08-1021.1514.31%
2021-08-0921.614.34%
2021-08-0621.614.53%
2021-08-0522.314.44%
2021-08-0423.414.60%
2021-08-0321.3513.09%
2021-08-0221.312.72%
2021-07-3020.6512.76%
2021-07-2921.0512.70%
2021-07-2821.2512.34%
2021-07-2720.512.42%
2021-07-2621.1512.51%
2021-07-2320.712.58%
2021-07-2219.712.62%
2021-07-2119.1512.50%
2021-07-2020.112.87%
2021-07-1920.912.98%
2021-07-1621.3512.80%
2021-07-1521.612.70%
2021-07-1420.8512.97%
2021-07-1321.9513.49%
2021-07-1222.113.73%
2021-07-0922.2513.66%
2021-07-0822.2513.46%
2021-07-0721.7512.96%
2021-07-0622.013.02%
2021-07-0522.512.83%
2021-07-0222.612.83%
2021-07-0122.2512.68%
2021-06-3022.6512.53%
2021-06-2922.4512.67%
2021-06-2823.512.59%
2021-06-2523.0512.38%
2021-06-2423.6512.59%
2021-06-2324.212.53%
2021-06-2223.512.35%
2021-06-2123.112.69%
2021-06-1822.513.10%
2021-06-1722.8513.44%
2021-06-1620.812.65%
2021-06-1522.212.72%
2021-06-1123.0512.12%
2021-06-1022.7511.96%
2021-06-0923.8512.14%
2021-06-0824.8512.45%
2021-06-0725.312.70%
2021-06-0424.412.19%
2021-06-0324.8512.09%
2021-06-0224.9511.16%
2021-06-0125.711.25%
2021-05-3125.8511.39%
2021-05-2823.510.92%
2021-05-2722.510.89%

友達熱門網頁

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。