2415 錩新


股價漲跌幅
20222021202020192018
錩新-12.0%45.0%1.0%-23.0%-5.0%
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)
38.2 -0.86% 37.87 43.55 14.01% 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30.4624.5623.9125.8127.9630.9823.5623.5020.82
營業利益率17.8011.698.089.6711.0414.606.537.855.89
折舊負擔比率8.059.828.776.245.665.796.245.536.15
稅前淨利率17.506.165.217.269.6213.135.5013.785.56
股東權益報酬率13.124.253.966.227.8811.073.5210.834.10
資產報酬率4.382.012.233.153.855.462.146.072.74
本業收入比101.87190.08155.26133.12114.68111.36118.4957.14105.83
業外獲益比-1.64-90.08-55.26-33.12-14.68-11.36-18.4942.86-5.83
無形資產佔淨值比0.200.180.200.290.000.000.000.000.00

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31.5129.6721.6634.3132.5429.6820.9619.1025.2424.2722.3023.4125.8520.5626.7124.9330.9329.4928.1727.52
營業利益率19.3715.098.4523.3820.2319.589.454.578.777.587.888.688.114.579.209.4715.4513.0612.0412.66
稅前淨利率17.3013.2317.6921.0517.6617.086.46-15.106.105.015.105.515.211.396.947.1913.5011.1711.0011.31
本業收入比112.50113.6447.95110.83114.41114.95143.75-30.61143.75150.00155.17156.25155.56342.86131.71133.33113.89116.67110.77111.29
業外獲益比-11.72-13.6452.05-10.83-14.41-14.95-46.88130.61-43.75-50.00-55.17-56.25-55.56-242.86-31.71-33.33-13.89-16.67-9.23-11.29

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)575626430-58248307-33-52190
自由現金流量(百萬)-2567-398228-656-45162-304-213-94
稅後淨利(百萬)21853501011412157518582


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)79536-15265125259179280-92166169276826155-3329366113177
自由現金流量(百萬)38-575-1130-428-435-189-399212-2287-181055488-503-3006068-165
稅後淨利(百萬)64432689616711-49241311161011213533564627

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)244719652189219722622348216221341854
營業利益(百萬)436230177213250343141168109
稅後淨利(百萬)21853501011412157518582
EPS(完全稀釋)2.730.660.621.261.642.360.812.020.89
營收成長率(%)24.53-10.23-0.36-2.87-3.668.601.3115.10N/A
營業利益成長率(%)89.5729.94-16.90-14.80-27.11143.26-16.0754.13N/A
稅後淨利成長率(%)311.326.00-50.50-28.37-34.42186.67-59.46125.61N/A
EPS成長率(%)313.646.45-50.79-23.17-30.51191.36-59.90126.97N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)741662414743628626491327520519566580524526590549532588595546
營業利益(百萬)144100351741271234615463945504224545282777269
稅後淨利(百萬)64432689616711-49241311161011213533564627
EPS(完全稀釋)0.790.530.321.120.760.840.13-0.610.300.170.130.200.120.140.260.440.410.650.570.30
去年同期營收成長率(%)17.995.75-15.68127.2220.7720.62-13.25-43.62-0.76-1.33-4.075.65-1.50-10.54-0.840.55----
兩季平均(YOY)營收成長率(%)11.87-4.9655.7774.0020.703.69-28.43-22.19-1.04-2.700.792.08-6.02-5.69-0.14-----
去年同期EPS成長率(%)3.95-36.90146.15283.61153.33394.120.00-405.00150.0021.43-50.00-54.55-70.73-78.46-54.3946.67----
兩季平均(YOY)EPS成長率(%)-16.4754.62214.88218.47273.73197.06-202.50-127.5085.72-14.29-52.27-62.64-74.59-66.42-3.86-----
較上季營收成長率(%)11.9359.90-44.2818.310.3227.4950.15-37.120.19-8.30-2.4110.69-0.38-10.857.473.20-9.52-1.188.97-
較上季EPS成長率(%)49.0665.62-71.4347.37-9.52546.15121.31-303.3376.4730.77-35.0066.67-14.29-46.15-40.917.32-36.9214.0490.00-

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(%)
2022/4-18.65-9.2110.342019/1222.412.20.32
2022/338.0122.2218.112019/11-3.28-6.08-0.7
2022/1~2-23.0415.7815.782019/10-5.86-9.79-0.2
2021/126.9121.5724.572019/9-12.75-7.790.84
2021/1167.4217.7524.952019/85.356.91.96
2021/1034.43-24.6925.942019/7-0.9-10.221.24
2021/936.86-38.7533.42019/6-0.922.763.52
2021/8-63.82-51.2844.632019/50.1613.693.68
2021/7-11.8253.8160.622019/45.740.981.27
2021/64.69169.7761.792019/343.250.641.38
2021/5-3.1223.2748.372019/1~2-40.071.791.78
2021/49.5156.7629.132018/122.44-15.87-3.55
2021/340.014.0920.692018/11-7.1-13.56-2.31
2021/1~2-31.6224.824.792018/10-3.77-1.14-1.13
2020/123.5411.96-10.272018/91.15-2.56-1.13
2020/117.0632.35-12.452018/8-11.52-9.07-0.94
2020/109.3419.56-16.342018/713.439.880.37
2020/98.852.92-19.892018/69.613.26-1.32
2020/814.23-17.5-22.562018/5-11.02-7.16-2.24
2020/754.64-23.92-23.342018/45.385.43-0.98
2020/625.45-51.24-23.242018/332.1-9.3-3.17
2020/5-53.01-61.49-17.342018/1~2-30.220.520.52
2020/4-20.3-17.92-5.412017/125.26-2.36-3.57
2020/342.648.9-0.792017/116.2316.17-3.69
2020/1~2-22.69-6.0-5.992017/10-5.15-7.95-5.4

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
128.0111.015.315
2021Q4(百萬)2020Q4(百萬)YoY(%)
88.0107.0-17.75
2021Q3(百萬)2020Q3(百萬)YoY(%)
73.032.0128.12

EPS較上季
2022Q1(元)2021Q4(元)比率
0.790.530.4905

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率7.225.877.737.406.887.647.928.417.00
存貨周轉率2.833.903.653.243.614.845.154.614.88

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.072.831.331.851.741.801.951.351.761.541.471.701.861.591.551.601.681.721.681.60
存貨周轉率0.630.550.420.780.931.281.060.680.990.951.000.920.760.770.720.740.750.910.950.79

償債能力-近10年
202120202019201820172016201520142013
負債比0.720.630.600.560.590.520.560.510.46
金融負債(百萬)46802313231520481734150016071248898
營收淨額(百萬)244719652189219722622348216221341854
利息保障倍數21.226.094.416.6913.0017.976.0414.967.69
長期銀行借款占稅後淨利比2.8710.428.383.182.080.850.132.335.56

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)244719652189219722622348216221341854
推銷費用(百萬)755774697685768678
管理費用(百萬)206174198203223222222213159
研發費(百萬)213350403848423457
推銷費用率(%)3.062.903.383.143.363.623.524.034.21
管理費用率(%)8.428.859.059.249.869.4510.279.988.58
研發費用率(%)0.861.682.281.821.682.041.941.593.07

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)741662414743628626491327520519566580524526590549532588595546
推銷費用(百萬)211813232118139161818191920151718191918
管理費用(百萬)5355535146434142484949485244555252546251
研發費(百萬)564567899111214131299991010
推銷費用率(%)2.832.723.143.103.342.882.652.753.083.473.183.283.633.802.543.103.383.233.193.30
管理費用率(%)7.158.3112.806.867.326.878.3512.849.239.448.668.289.928.379.329.479.779.1810.429.34
研發費用率(%)0.670.910.970.670.961.121.632.751.732.122.122.412.482.281.531.641.691.531.681.83

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
2415-錩新OXOXOOOXXX
22年8.00億35.68%71.13%0.0%66.88%528百萬13.68%

融資使用率
日期股價融資使用率
2022-05-23 -38.215.40%
2022-05-2037.9515.75%
2022-05-1937.9515.98%
2022-05-1838.015.96%
2022-05-1736.615.80%
2022-05-1634.6515.77%
2022-05-1334.2515.87%
2022-05-1233.7516.04%
2022-05-1135.3516.41%
2022-05-1036.316.43%
2022-05-0935.916.36%
2022-05-0638.016.73%
2022-05-0539.216.78%
2022-05-0438.516.87%
2022-05-0338.6516.86%
2022-04-2939.016.78%
2022-04-2838.516.51%
2022-04-2737.816.43%
2022-04-2638.7516.43%
2022-04-2538.616.19%
2022-04-2239.916.28%
2022-04-2140.4516.31%
2022-04-2040.6516.24%
2022-04-1940.816.17%
2022-04-1841.116.05%
2022-04-1540.8515.92%
2022-04-1441.7515.69%
2022-04-1342.015.43%
2022-04-1240.615.55%
2022-04-1139.815.62%
2022-04-0841.2515.85%
2022-04-0740.815.76%
2022-04-0640.9515.38%
2022-04-0141.3515.39%
2022-03-3142.015.67%
2022-03-3041.9515.88%
2022-03-2941.615.91%
2022-03-2841.5515.87%
2022-03-2542.215.81%
2022-03-2442.8515.67%
2022-03-2342.4515.52%
2022-03-2242.115.43%
2022-03-2141.1515.70%
2022-03-1841.3515.78%
2022-03-1741.0515.69%
2022-03-1639.915.73%
2022-03-1540.7515.60%
2022-03-1439.615.37%
2022-03-1139.415.24%
2022-03-1039.315.11%
2022-03-0938.414.93%
2022-03-0837.814.97%
2022-03-0739.215.33%
2022-03-0441.4515.51%
2022-03-0341.4515.78%
2022-03-0241.5515.73%
2022-03-0139.315.58%
2022-02-2538.2515.43%
2022-02-2438.315.52%
2022-02-2340.415.87%
2022-02-2239.615.40%
2022-02-2140.3516.02%
2022-02-1840.7515.89%
2022-02-1739.315.24%
2022-02-1640.015.52%
2022-02-1538.715.03%
2022-02-1438.615.01%
2022-02-1140.015.17%
2022-02-1041.015.46%
2022-02-0939.8514.66%
2022-02-0839.8514.91%
2022-02-0738.614.82%
2022-01-2637.615.01%
2022-01-2537.314.84%
2022-01-2438.415.02%
2022-01-2139.015.09%
2022-01-2040.215.43%
2022-01-1940.5515.31%
2022-01-1840.915.44%
2022-01-1740.7515.33%
2022-01-1439.8515.36%
2022-01-1340.4515.62%
2022-01-1241.3516.02%
2022-01-1141.016.10%
2022-01-1042.116.15%
2022-01-0741.716.18%
2022-01-0643.016.20%
2022-01-0542.516.26%
2022-01-0443.216.21%
2022-01-0343.516.28%
2021-12-3043.216.13%
2021-12-2943.6516.05%
2021-12-2843.3516.06%
2021-12-2743.715.94%
2021-12-2443.115.91%
2021-12-2343.5515.82%
2021-12-2243.1515.86%
2021-12-2143.015.83%
2021-12-2043.015.77%
2021-12-1743.2515.70%
2021-12-1643.815.69%
2021-12-1544.1515.64%
2021-12-1443.515.74%
2021-12-1344.7515.75%
2021-12-1045.215.89%
2021-12-0945.116.26%
2021-12-0845.7516.55%
2021-12-0746.8517.03%
2021-12-0646.717.55%
2021-12-0346.9517.34%
2021-12-0246.817.63%
2021-12-0149.317.65%
2021-11-3046.815.59%
2021-11-2944.1515.28%
2021-11-2645.415.45%
2021-11-2547.2514.98%
2021-11-2445.014.66%
2021-11-2345.115.27%
2021-11-2247.2515.22%
2021-11-1946.415.36%
2021-11-1846.7515.89%
2021-11-1747.215.79%
2021-11-1646.8516.16%
2021-11-1547.916.18%
2021-11-1247.3516.13%
2021-11-1147.0516.70%
2021-11-1046.9516.48%
2021-11-0947.216.87%
2021-11-0847.016.88%
2021-11-0547.717.04%
2021-11-0447.8517.20%
2021-11-0344.816.86%
2021-11-0244.717.22%
2021-11-0146.9517.87%
2021-10-2946.2518.88%
2021-10-2844.9518.39%
2021-10-2744.8518.39%
2021-10-2642.717.52%
2021-10-2542.417.21%
2021-10-2242.517.09%
2021-10-2140.016.45%
2021-10-2042.016.34%
2021-10-1938.815.74%
2021-10-1836.2514.94%
2021-10-1536.314.83%
2021-10-1435.8514.85%
2021-10-1335.2514.88%
2021-10-1236.614.69%
2021-10-0837.314.63%
2021-10-0736.9514.94%
2021-10-0634.9514.67%
2021-10-0535.5514.70%
2021-10-0433.615.11%
2021-10-0135.015.00%
2021-09-3037.1515.37%
2021-09-2936.9515.50%
2021-09-2837.815.64%
2021-09-2739.216.20%
2021-09-2439.316.20%
2021-09-2338.816.20%
2021-09-2237.616.28%
2021-09-1739.216.41%
2021-09-1638.3516.55%
2021-09-1539.0516.51%
2021-09-1439.0516.53%
2021-09-1339.516.55%
2021-09-1038.7516.56%
2021-09-0938.216.60%
2021-09-0837.117.19%
2021-09-0736.317.62%
2021-09-0638.918.06%
2021-09-0343.218.02%
2021-09-0242.917.92%
2021-09-0144.1518.04%
2021-08-3142.918.06%
2021-08-3043.4517.76%
2021-08-2742.317.88%
2021-08-2643.417.66%
2021-08-2543.717.40%
2021-08-2442.617.57%
2021-08-2343.717.14%
2021-08-2042.1517.42%
2021-08-1941.417.45%
2021-08-1843.917.82%
2021-08-1741.818.33%
2021-08-1643.618.54%
2021-08-1344.3518.54%
2021-08-1247.317.63%
2021-08-1143.618.08%
2021-08-1045.9518.68%
2021-08-0946.4518.58%
2021-08-0648.5519.31%
2021-08-0549.419.37%
2021-08-0449.119.50%
2021-08-0349.3519.62%
2021-08-0249.119.53%
2021-07-3049.519.48%
2021-07-2951.520.29%
2021-07-2849.420.32%
2021-07-2751.621.23%
2021-07-2653.621.95%
2021-07-2351.622.02%
2021-07-2249.821.84%
2021-07-2147.521.32%
2021-07-2050.323.79%
2021-07-1953.425.58%
2021-07-1652.527.74%
2021-07-1552.528.57%
2021-07-1453.027.04%
2021-07-1358.832.84%
2021-07-1258.334.76%
2021-07-0953.027.11%
2021-07-0853.228.55%
2021-07-0752.324.69%
2021-07-0654.432.35%
2021-07-0549.526.16%
2021-07-0245.018.95%
2021-07-0143.620.11%
2021-06-3044.3520.67%
2021-06-2943.6520.63%
2021-06-2844.6521.53%
2021-06-2544.421.47%
2021-06-2444.9523.38%
2021-06-2343.6520.12%
2021-06-2241.918.54%
2021-06-2142.819.03%
2021-06-1840.016.42%
2021-06-1739.4515.04%
2021-06-1638.915.36%
2021-06-1539.615.82%
2021-06-1139.215.89%
2021-06-1039.0516.32%
2021-06-0939.7515.71%
2021-06-0838.1516.22%
2021-06-0737.9516.22%
2021-06-0439.0516.98%
2021-06-0341.1515.68%
2021-06-0239.0516.10%
2021-06-0139.715.83%
2021-05-3138.9515.71%

錩新熱門網頁

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。