2455 全新


股價漲跌幅
20222021202020192018
全新-41.0%22.0%8.0%79.0%-32.0%
0050-15.64%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)
86.2 25.88% 108.51 124.79 44.77% 6.68% 91.96

  • 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42.1142.1340.8737.5534.7937.0637.4834.7732.74
營業利益率29.2825.9925.6422.5024.1026.9428.0425.3024.22
折舊負擔比率7.5110.7410.0810.629.789.488.7010.379.95
稅前淨利率29.1724.4724.8423.7222.4525.5928.8927.2325.71
股東權益報酬率27.6718.5819.1714.7714.0614.6816.7013.3212.79
資產報酬率18.7712.4412.6011.0311.9912.7214.7211.9411.60
本業收入比100.38106.34103.1894.89107.29105.1997.1192.7494.21
業外獲益比-0.38-6.18-3.185.11-7.29-5.192.897.085.79
無形資產佔淨值比0.100.090.070.050.000.000.000.000.00

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43.2739.6542.4643.6342.6541.6441.9644.2040.9938.7340.9141.4243.4337.3436.6538.5237.5235.6333.7435.04
營業利益率29.1525.7927.9331.7231.6926.7124.8226.7725.6225.0227.4326.1123.3619.7818.2824.7526.0925.3922.9124.42
稅前淨利率32.4627.5727.9729.4031.8024.0721.9424.7527.1921.3027.4526.6524.1820.2718.6529.8724.8223.0523.1125.06
本業收入比90.0793.78100.00107.9899.65110.99113.48108.1693.79117.7299.4897.5896.4997.9898.8283.03105.00109.7099.1497.87
業外獲益比10.296.640.00-7.980.35-10.99-13.48-8.165.65-17.720.001.823.512.022.3516.97-5.00-10.450.862.84

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)1179851695777457852760596821
自由現金流量(百萬)709754500-493272741707508599
稅後淨利(百萬)855533514397394467593468461


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)4253372792922703061541482433571531345117715017927148182105
自由現金流量(百萬)2452381526225728214213619434314580-680-124-296-73-410489
稅後淨利(百萬)21719221222722514611313314112615314491786813911210993118

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)360926452531206221372183239220732150
營業利益(百萬)1057688649464515588671524521
稅後淨利(百萬)855533514397394467593468461
EPS(完全稀釋)4.602.862.782.152.152.112.391.891.86
營收成長率(%)36.454.5022.74-3.51-2.11-8.7415.39-3.58N/A
營業利益成長率(%)53.636.0139.87-9.90-12.41-12.3728.050.58N/A
稅後淨利成長率(%)60.413.7029.470.76-15.63-21.2526.711.52N/A
EPS成長率(%)60.842.8829.300.001.90-11.7226.461.61N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)839876947896889757644594650743698618471489458552563581500563
營業利益(百萬)2452262652842822021601591661861911611109784137147147115138
稅後淨利(百萬)21719221222722514611313314112615314491786813911210993118
EPS(完全稀釋)1.181.041.151.231.220.790.610.720.760.690.830.780.500.430.370.750.610.600.510.65
去年同期營收成長率(%)-5.6215.7247.0550.8436.771.88-7.74-3.8838.0051.9452.4011.96-16.34-15.83-8.40-1.95----
兩季平均(YOY)營收成長率(%)5.0531.3848.9543.8119.33-2.93-5.8117.0644.9752.1732.18-2.19-16.09-12.12-5.17-----
去年同期EPS成長率(%)-3.2831.6588.5270.8360.5314.49-26.51-7.6952.0060.47124.324.00-18.03-28.33-27.4515.38----
兩季平均(YOY)EPS成長率(%)14.1860.0879.6765.6837.51-6.01-17.1022.1656.2392.3964.16-7.02-23.18-27.89-6.03-----
較上季營收成長率(%)-4.22-7.505.690.7917.4417.558.42-8.62-12.526.4512.9431.21-3.686.77-17.03-1.95-3.1016.20-11.19-
較上季EPS成長率(%)13.46-9.57-6.500.8254.4329.51-15.28-5.2610.14-16.876.4156.0016.2816.22-50.6722.951.6717.65-21.54-

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(%)
2022/4-10.53-11.34-7.022019/12-6.4757.7122.73
2022/39.03-16.2-5.622019/11-12.9344.7520.12
2022/1~2-9.590.980.972019/1027.5254.5217.78
2021/12-11.03-6.7936.422019/9-7.2163.9913.6
2021/110.1127.2841.732019/8-5.2433.538.97
2021/10-11.3731.9143.362019/719.7863.725.57
2021/98.4155.2344.752019/62.0419.27-2.28
2021/88.5151.543.372019/5-3.886.28-6.23
2021/7-8.8434.3442.212019/49.4111.0-9.4
2021/610.4456.7143.582019/340.857.41-16.26
2021/5-0.1249.2441.012019/1~2-4.53-27.3-27.29
2021/4-15.4346.5739.132018/12-14.16-26.52-3.5
2021/324.4152.4636.872018/11-7.05-16.83-1.2
2021/1~20.5628.6728.672018/1035.33-3.690.59
2020/1221.4928.384.52018/9-24.45-24.321.1
2020/113.74-1.172.172018/816.185.714.32
2020/104.3-17.062.562018/7-12.74-5.294.13
2020/95.811.45.62018/6-9.06-8.055.55
2020/8-3.77-11.086.182018/50.38-0.988.5
2020/76.32-12.439.22018/45.873.2811.19
2020/65.18-1.3514.112018/32.4-9.7214.13
2020/5-1.9-4.2917.712018/1~2-16.6130.1630.15
2020/4-12.04-6.2324.242017/12-2.8356.17-2.09
2020/37.5516.6437.832017/117.6337.3-5.62
2020/1~2-4.152.4152.412017/106.3413.2-8.89

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
272.0283.0-3.886
2021Q4(百萬)2020Q4(百萬)YoY(%)
241.0182.032.417
2021Q3(百萬)2020Q3(百萬)YoY(%)
265.0141.087.943

EPS較上季
2022Q1(元)2021Q4(元)比率
1.181.040.1346

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率6.885.416.435.475.925.965.536.587.22
存貨周轉率5.304.364.243.704.023.724.144.224.93

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.591.491.631.511.651.781.591.341.341.381.391.611.571.841.391.401.291.471.461.66
存貨周轉率1.031.281.311.241.331.150.930.871.111.261.030.880.680.840.831.001.071.100.910.97

償債能力-近10年
202120202019201820172016201520142013
負債比0.320.330.350.360.150.150.120.110.10
金融負債(百萬)68078087088000000
營收淨額(百萬)360926452531206221372183239220732150
利息保障倍數158.6687.4676.80105.970.000.000.000.000.00
長期銀行借款占稅後淨利比0.230.750.780.960.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)360926452531206221372183239220732150
推銷費用(百萬)201211121010101512
管理費用(百萬)16211411810592961017876
研發費(百萬)28229925719312611511410395
推銷費用率(%)0.550.450.430.580.470.460.420.720.56
管理費用率(%)4.494.314.665.094.314.404.223.763.53
研發費用率(%)7.8111.3010.159.365.905.274.774.974.42

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)839876947896889757644594650743698618471489458552563581500563
推銷費用(百萬)65555333332333333323
管理費用(百萬)4243503534302928272831302930252624232226
研發費(百萬)7173826759807872707161626353574737343032
推銷費用率(%)0.720.570.530.560.560.400.470.510.460.400.290.490.640.610.660.540.530.520.400.53
管理費用率(%)5.014.915.283.913.823.964.504.714.153.774.444.856.166.135.464.714.263.964.404.62
研發費用率(%)8.468.338.667.486.6410.5712.1112.1210.779.568.7410.0313.3810.8412.458.516.575.856.005.68

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
2455-全新OOOOXOOOXX
20年18.49億45.79%32.93%43.29%79.39%1333百萬25.68%

融資使用率
日期股價融資使用率
2022-05-24 -86.223.18%
2022-05-2389.822.96%
2022-05-2090.822.83%
2022-05-1989.623.09%
2022-05-1892.023.26%
2022-05-1792.722.88%
2022-05-1689.723.17%
2022-05-1390.822.92%
2022-05-1289.822.27%
2022-05-1188.622.71%
2022-05-1088.023.00%
2022-05-0987.222.92%
2022-05-0690.522.82%
2022-05-0592.722.54%
2022-05-0490.523.98%
2022-05-0389.123.59%
2022-04-2986.824.02%
2022-04-2883.424.10%
2022-04-2788.631.89%
2022-04-2693.131.99%
2022-04-2593.631.49%
2022-04-2296.831.51%
2022-04-2196.032.88%
2022-04-2092.631.94%
2022-04-1991.231.96%
2022-04-1891.231.88%
2022-04-1592.631.74%
2022-04-1495.932.64%
2022-04-1397.432.55%
2022-04-1295.832.43%
2022-04-1196.731.38%
2022-04-0899.431.33%
2022-04-07101.530.52%
2022-04-06110.528.48%
2022-04-01112.528.45%
2022-03-31113.528.10%
2022-03-30117.527.75%
2022-03-29119.527.92%
2022-03-28117.027.95%
2022-03-25116.028.04%
2022-03-24119.027.96%
2022-03-23120.027.96%
2022-03-22119.028.19%
2022-03-21118.528.27%
2022-03-18117.028.41%
2022-03-17118.028.38%
2022-03-16114.528.60%
2022-03-15113.028.64%
2022-03-14118.028.35%
2022-03-11113.528.88%
2022-03-10115.028.51%
2022-03-09109.029.15%
2022-03-08111.528.84%
2022-03-07112.529.50%
2022-03-04116.528.80%
2022-03-03116.028.85%
2022-03-02116.028.83%
2022-03-01116.528.82%
2022-02-25111.529.36%
2022-02-24110.029.52%
2022-02-23116.029.81%
2022-02-22115.029.86%
2022-02-21119.029.62%
2022-02-18119.029.53%
2022-02-17117.529.55%
2022-02-16118.529.81%
2022-02-15116.530.03%
2022-02-14117.529.82%
2022-02-11127.028.68%
2022-02-10129.028.45%
2022-02-09131.528.01%
2022-02-08133.527.77%
2022-02-07127.527.67%
2022-01-26127.027.31%
2022-01-25123.526.61%
2022-01-24127.026.54%
2022-01-21127.026.83%
2022-01-20130.526.77%
2022-01-19127.026.82%
2022-01-18127.526.93%
2022-01-17130.027.05%
2022-01-14129.527.16%
2022-01-13128.027.32%
2022-01-12125.527.56%
2022-01-11126.027.19%
2022-01-10130.026.67%
2022-01-07130.026.70%
2022-01-06134.026.64%
2022-01-05139.525.92%
2022-01-04140.525.95%
2022-01-03146.025.12%
2021-12-30144.024.85%
2021-12-29145.024.87%
2021-12-28148.025.41%
2021-12-27148.525.77%
2021-12-24145.526.45%
2021-12-23143.027.06%
2021-12-22141.026.92%
2021-12-21140.526.80%
2021-12-20136.526.93%
2021-12-17137.526.72%
2021-12-16142.526.59%
2021-12-15139.526.78%
2021-12-14138.026.75%
2021-12-13143.526.21%
2021-12-10140.026.57%
2021-12-09144.026.43%
2021-12-08145.026.01%
2021-12-07143.525.35%
2021-12-06143.525.79%
2021-12-03147.525.89%
2021-12-02144.525.96%
2021-12-01152.026.23%
2021-11-30153.026.32%
2021-11-29153.026.36%
2021-11-26145.025.39%
2021-11-25146.026.31%
2021-11-24149.526.18%
2021-11-23144.024.81%
2021-11-22146.024.98%
2021-11-19141.024.21%
2021-11-18136.025.14%
2021-11-17134.525.76%
2021-11-16134.025.76%
2021-11-15135.024.92%
2021-11-12134.025.53%
2021-11-11132.525.83%
2021-11-10136.025.29%
2021-11-09132.025.33%
2021-11-08133.025.20%
2021-11-05134.025.65%
2021-11-04132.525.67%
2021-11-03140.024.05%
2021-11-02137.524.44%
2021-11-01144.524.65%
2021-10-29140.524.99%
2021-10-28144.025.07%
2021-10-27139.523.34%
2021-10-26132.024.08%
2021-10-25133.023.52%
2021-10-22133.023.77%
2021-10-21128.524.33%
2021-10-20127.524.49%
2021-10-19124.524.35%
2021-10-18121.024.61%
2021-10-15121.524.80%
2021-10-14120.024.83%
2021-10-13118.524.77%
2021-10-12122.524.38%
2021-10-08127.523.60%
2021-10-07126.523.69%
2021-10-06115.024.08%
2021-10-05117.022.78%
2021-10-04115.022.23%
2021-10-01115.022.38%
2021-09-30118.021.55%
2021-09-29117.021.60%
2021-09-28121.021.53%
2021-09-27124.521.40%
2021-09-24124.021.26%
2021-09-23121.521.07%
2021-09-22124.520.22%
2021-09-17125.520.41%
2021-09-16123.520.40%
2021-09-15124.020.30%
2021-09-14129.519.95%
2021-09-13130.519.60%
2021-09-10136.018.95%
2021-09-09133.019.00%
2021-09-08127.519.74%
2021-09-07137.019.06%
2021-09-06136.519.07%
2021-09-03138.018.85%
2021-09-02139.518.63%
2021-09-01139.517.88%
2021-08-31127.018.31%
2021-08-30127.018.19%
2021-08-27124.518.34%
2021-08-26126.018.02%
2021-08-25129.017.94%
2021-08-24123.518.32%
2021-08-23121.019.08%
2021-08-20113.019.42%
2021-08-19111.519.59%
2021-08-18118.019.13%
2021-08-17112.019.42%
2021-08-16118.019.18%
2021-08-13118.519.28%
2021-08-12126.018.84%
2021-08-11123.018.22%
2021-08-10125.018.13%
2021-08-09129.518.30%
2021-08-06131.518.46%
2021-08-05134.518.24%
2021-08-04138.017.89%
2021-08-03135.518.01%
2021-08-02134.018.47%
2021-07-30136.518.42%
2021-07-29135.018.27%
2021-07-28133.518.16%
2021-07-27138.019.53%
2021-07-26141.520.59%
2021-07-23142.020.87%
2021-07-22149.519.79%
2021-07-21142.019.25%
2021-07-20137.519.69%
2021-07-19144.020.53%
2021-07-16144.020.76%
2021-07-15145.021.05%
2021-07-14146.020.50%
2021-07-13144.519.84%
2021-07-12148.020.30%
2021-07-09141.525.50%
2021-07-08145.026.07%
2021-07-07147.525.40%
2021-07-06139.528.48%
2021-07-05138.528.36%
2021-07-02139.527.41%
2021-07-01130.028.91%
2021-06-30134.029.48%
2021-06-29139.030.26%
2021-06-28138.030.67%
2021-06-25138.029.75%
2021-06-24130.027.06%
2021-06-23127.021.77%
2021-06-22123.019.10%
2021-06-21122.019.09%
2021-06-18121.519.67%
2021-06-17122.519.75%
2021-06-16119.019.85%
2021-06-15117.519.98%
2021-06-11119.020.82%
2021-06-10118.520.63%
2021-06-09118.019.31%
2021-06-08114.519.66%
2021-06-07116.519.48%
2021-06-04113.019.58%
2021-06-03114.519.26%
2021-06-02113.519.35%
2021-06-01117.018.87%

全新熱門網頁

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。