2480 敦陽科


股價漲跌幅
20222021202020192018
敦陽科24.0%9.0%91.0%37.0%7.0%
0050-14.14%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)
91.4 -6.96% 85.04 97.8 7.0% 11.96% 102.33

  • 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24.3024.8524.3629.7226.5626.1425.3026.0230.63
營業利益率11.569.809.4410.758.037.706.787.338.26
折舊負擔比率0.520.630.580.320.310.430.500.590.79
稅前淨利率12.1310.8310.3211.388.668.417.507.439.35
股東權益報酬率21.8217.6916.4215.6411.5910.869.689.759.82
資產報酬率11.099.198.898.736.806.776.386.546.76
本業收入比95.3690.3591.4094.5292.5891.5590.3098.4888.27
業外獲益比4.769.488.605.487.148.459.701.2211.73
無形資產佔淨值比0.140.120.120.100.000.000.000.000.00

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25.6624.5822.6224.3325.7725.3023.8224.7925.4524.9621.1125.4125.9130.9329.8929.3528.6530.4224.8827.75
營業利益率13.0713.439.7110.5712.109.218.729.5311.919.357.1110.1211.2011.239.6110.4411.417.867.069.31
稅前淨利率13.9913.8210.5711.2412.5110.309.4211.0212.749.798.9810.8911.7211.7210.5011.4411.678.418.599.75
本業收入比93.6497.0991.8693.5796.6989.5192.0686.3093.4195.4879.3493.1395.7196.0891.5990.6098.0393.2682.2995.70
業外獲益比6.362.918.145.853.3110.497.1413.706.594.5220.666.874.293.928.418.551.976.7417.714.30

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)561444580147413644783-220591
自由現金流量(百萬)50540961393305714768-143684
稅後淨利(百萬)638498447404306300268268267


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)366393427-245-1493320-939341-323111-27591996129230-196
自由現金流量(百萬)340356414-251-1570318-163632668221-1-4950191121166-234
稅後淨利(百萬)182223137135144137116114130123951061231218293108728179

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)658055435521464842014223440344133651
營業利益(百萬)761543521500337325298323301
稅後淨利(百萬)638498447404306300268268267
EPS(完全稀釋)5.974.654.173.772.532.231.981.981.97
營收成長率(%)18.710.4018.7810.64-0.52-4.09-0.2320.87N/A
營業利益成長率(%)40.154.224.2048.373.699.06-7.747.31N/A
稅後淨利成長率(%)28.1111.4110.6432.032.0011.940.000.37N/A
EPS成長率(%)28.3911.5110.6149.0113.4512.630.000.51N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1574198916281519144415741335132613081583134412021393130610201019130410531116952
營業利益(百萬)2062671581601751451161261561489612215614798106149837989
稅後淨利(百萬)182223137135144137116114130123951061231218293108728179
EPS(完全稀釋)1.712.091.291.261.351.291.091.071.221.150.891.001.151.140.770.871.020.600.760.59
去年同期營收成長率(%)9.0026.3721.9514.5610.40-0.57-0.6710.32-6.1021.2131.7617.966.8324.03-8.607.04----
去年同期營業利益成長率(%)17.7184.1436.2126.9812.18-2.0320.833.280.000.68-2.0415.094.7077.1124.0519.10----
去年同期稅後淨利成長率(%)26.3962.7718.1018.4210.7711.3822.117.555.691.6515.8513.9813.8968.061.2317.72----
去年同期EPS成長率(%)26.6762.0218.3517.7610.6612.1722.477.006.090.8815.5814.9412.7590.001.3247.46----
較上季營收成長率(%)-20.8622.177.185.19-8.2617.900.681.38-17.3717.7811.81-13.716.6628.040.10-21.8623.84-5.6517.23-
較上季營業利益成長率(%)-22.8568.99-1.25-8.5720.6925.00-7.94-19.235.4154.17-21.31-21.796.1250.00-7.55-28.8679.525.06-11.24-
較上季稅後淨利成長率(%)-18.3962.771.48-6.255.1118.101.75-12.315.6929.47-10.38-13.821.6547.56-11.83-13.8950.00-11.112.53-
較上季EPS成長率(%)-18.1862.022.38-6.674.6518.351.87-12.306.0929.21-11.00-13.040.8848.05-11.49-14.7170.00-21.0528.81-

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(%)
2022/4-3.6715.0510.452019/1230.629.8618.78
2022/316.423.488.992019/1116.3434.5417.43
2022/1~2-15.0912.1812.182019/10-23.19-0.3115.74
2021/1268.5354.6618.72019/946.6653.517.82
2021/11-0.796.9214.442019/8-5.1825.2913.45
2021/10-2.8712.1915.292019/7-17.9414.8712.1
2021/92.929.6515.672019/622.8421.9411.68
2021/83.1130.5516.562019/528.1316.789.53
2021/7-1.1428.5814.652019/4-29.7113.437.96
2021/61.069.8812.482019/3-3.14-26.936.81
2021/514.7628.613.072019/1~2-6.8536.1936.18
2021/4-13.356.299.412018/1235.344.010.64
2021/336.4920.7610.442018/11-13.7911.267.62
2021/1~2-26.215.235.232018/1018.2616.697.27
2020/1216.51-10.180.382018/919.717.966.17
2020/114.090.671.82018/8-13.06-21.15.95
2020/10-5.0712.51.932018/7-12.89-10.7110.26
2020/922.55-8.960.782018/617.6430.0114.31
2020/81.558.942.392018/524.4615.6211.49
2020/7-15.511.711.562018/4-54.72-20.8110.63
2020/618.27-1.21.532018/3103.879.0920.74
2020/5-5.142.62.182018/1~2-25.43-5.94-5.93
2020/4-1.5538.62.082017/124.53-15.88-0.5
2020/321.89-1.03-6.092017/11-9.58-25.491.16
2020/1~2-29.27-8.46-8.452017/109.41-2.064.72

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
220.0181.021.546
2021Q4(百萬)2020Q4(百萬)YoY(%)
275.0162.069.753
2021Q3(百萬)2020Q3(百萬)YoY(%)
172.0126.036.507

EPS較上季
2022Q1(元)2021Q4(元)比率
1.712.09-0.181

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率9.669.4211.426.093.512.862.392.452.16
存貨周轉率2.522.432.642.624.035.447.148.379.56

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.863.433.654.082.863.023.253.162.983.303.383.413.322.912.462.631.820.930.900.81
存貨周轉率0.620.760.620.540.530.660.650.670.670.830.750.600.640.590.590.751.141.051.411.18

償債能力-近10年
202120202019201820172016201520142013
負債比0.480.510.450.470.410.410.340.350.31
金融負債(百萬)7001309704201561
營收淨額(百萬)658055435521464842014223440344133651
利息保障倍數551.20360.80335.93731.596386.071283.133439.13763.33551.55
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)658055435521464842014223440344133651
推銷費用(百萬)000000000
管理費用(百萬)750748732748682699713731693
研發費(百萬)919499109967910394124
推銷費用率(%)0.000.000.000.000.000.000.000.000.00
管理費用率(%)11.4013.4913.2616.0916.2316.5516.1916.5618.98
研發費用率(%)1.381.701.792.352.291.872.342.133.40

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)1574198916281519144415741335132613081583134412021393130610201019130410531116952
推銷費用(百萬)00000000000000000000
管理費用(百萬)179200188184178220178184166221164166182210180163195206177154
研發費(百萬)2122222521252422232625252323273029322221
推銷費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
管理費用率(%)11.3710.0611.5512.1112.3313.9813.3313.8812.6913.9612.2013.8113.0716.0817.6516.0014.9519.5615.8616.18
研發費用率(%)1.331.111.351.651.451.591.801.661.761.641.862.081.651.762.652.942.223.041.972.21

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
2480-敦陽科OOOXOOOOOO
21年10.64億30.27%54.83%0.0%162.69%941百萬25.92%

融資使用率
日期股價融資使用率
2022-05-18 -91.41.43%
2022-05-1790.71.43%
2022-05-1690.91.44%
2022-05-1391.91.43%
2022-05-1289.71.45%
2022-05-1190.11.46%
2022-05-1090.61.47%
2022-05-0990.21.47%
2022-05-0690.51.52%
2022-05-0591.71.49%
2022-05-0491.91.53%
2022-05-0392.21.50%
2022-04-2990.61.48%
2022-04-2890.31.49%
2022-04-2790.61.51%
2022-04-2690.51.50%
2022-04-2590.41.50%
2022-04-2291.11.65%
2022-04-2190.81.69%
2022-04-2090.81.67%
2022-04-1991.01.68%
2022-04-1890.31.68%
2022-04-1590.31.69%
2022-04-1491.01.73%
2022-04-1391.31.72%
2022-04-1290.71.73%
2022-04-1190.31.78%
2022-04-0892.71.82%
2022-04-0792.61.90%
2022-04-0694.21.89%
2022-04-0193.01.91%
2022-03-3192.61.98%
2022-03-3092.62.03%
2022-03-2993.72.16%
2022-03-2892.62.23%
2022-03-2593.52.26%
2022-03-2498.22.19%
2022-03-2394.21.90%
2022-03-2291.91.79%
2022-03-2194.32.20%
2022-03-1895.22.13%
2022-03-1795.42.28%
2022-03-1696.12.37%
2022-03-1593.92.34%
2022-03-1493.62.55%
2022-03-1195.02.71%
2022-03-1093.62.53%
2022-03-0991.42.36%
2022-03-0893.02.50%
2022-03-0791.52.20%
2022-03-0491.52.22%
2022-03-0392.32.38%
2022-03-0292.32.48%
2022-03-0189.02.43%
2022-02-2585.42.27%
2022-02-2484.12.07%
2022-02-2385.12.16%
2022-02-2284.52.19%
2022-02-2184.42.29%
2022-02-1883.22.31%
2022-02-1783.52.33%
2022-02-1683.52.35%
2022-02-1582.82.41%
2022-02-1482.72.43%
2022-02-1182.82.50%
2022-02-1082.72.58%
2022-02-0984.22.72%
2022-02-0884.82.88%
2022-02-0783.42.52%
2022-01-2682.72.72%
2022-01-2580.52.91%
2022-01-2483.03.09%
2022-01-2180.82.83%
2022-01-2080.52.76%
2022-01-1980.22.72%
2022-01-1879.82.61%
2022-01-1780.22.85%
2022-01-1480.02.99%
2022-01-1379.62.40%
2022-01-1280.02.51%
2022-01-1178.42.66%
2022-01-1074.72.41%
2022-01-0774.22.41%
2022-01-0674.22.39%
2022-01-0574.92.41%
2022-01-0474.22.40%
2022-01-0373.52.29%
2021-12-3072.82.29%
2021-12-2972.82.26%
2021-12-2872.92.26%
2021-12-2772.82.26%
2021-12-2472.92.27%
2021-12-2372.92.27%
2021-12-2272.72.28%
2021-12-2172.72.32%
2021-12-2072.62.31%
2021-12-1772.72.25%
2021-12-1672.52.23%
2021-12-1572.52.25%
2021-12-1472.22.24%
2021-12-1372.32.26%
2021-12-1072.52.26%
2021-12-0972.42.29%
2021-12-0872.22.29%
2021-12-0772.22.30%
2021-12-0672.02.32%
2021-12-0372.02.32%
2021-12-0272.02.32%
2021-12-0172.02.32%
2021-11-3071.22.30%
2021-11-2971.02.30%
2021-11-2671.22.30%
2021-11-2571.52.30%
2021-11-2471.72.32%
2021-11-2372.02.31%
2021-11-2272.12.30%
2021-11-1972.22.28%
2021-11-1872.12.26%
2021-11-1772.02.26%
2021-11-1672.12.24%
2021-11-1571.82.24%
2021-11-1272.02.22%
2021-11-1171.72.23%
2021-11-1071.82.23%
2021-11-0971.82.22%
2021-11-0871.82.19%
2021-11-0571.32.15%
2021-11-0471.12.12%
2021-11-0370.72.13%
2021-11-0270.82.14%
2021-11-0171.22.18%
2021-10-2970.72.18%
2021-10-2871.02.15%
2021-10-2770.72.14%
2021-10-2671.22.07%
2021-10-2571.22.02%
2021-10-2270.72.00%
2021-10-2170.71.97%
2021-10-2070.01.95%
2021-10-1969.81.91%
2021-10-1870.01.93%
2021-10-1569.91.90%
2021-10-1469.51.84%
2021-10-1369.41.82%
2021-10-1269.61.83%
2021-10-0869.91.75%
2021-10-0769.81.69%
2021-10-0669.51.68%
2021-10-0569.41.62%
2021-10-0469.01.61%
2021-10-0169.01.58%
2021-09-3069.71.52%
2021-09-2969.11.49%
2021-09-2869.41.46%
2021-09-2769.41.39%
2021-09-2468.81.17%
2021-09-2368.91.05%
2021-09-2268.41.02%
2021-09-1769.00.86%
2021-09-1669.20.74%
2021-09-1569.20.65%
2021-09-1469.40.57%
2021-09-1369.00.56%
2021-09-1068.60.57%
2021-09-0968.10.52%
2021-09-0867.90.51%
2021-09-0768.50.42%
2021-09-0668.40.38%
2021-09-0368.60.38%
2021-09-0268.80.38%
2021-09-0168.80.39%
2021-08-3168.30.40%
2021-08-3068.30.39%
2021-08-2768.20.41%
2021-08-2668.20.43%
2021-08-2568.20.43%
2021-08-2467.40.44%
2021-08-2367.70.44%
2021-08-2067.00.44%
2021-08-1967.10.44%
2021-08-1867.60.44%
2021-08-1767.60.44%
2021-08-1667.60.44%
2021-08-1368.00.46%
2021-08-1268.10.48%
2021-08-1167.90.46%
2021-08-1068.20.47%
2021-08-0967.90.48%
2021-08-0668.30.53%
2021-08-0568.80.53%
2021-08-0469.30.52%
2021-08-0369.80.55%
2021-08-0270.00.60%
2021-07-3069.20.69%
2021-07-2968.80.69%
2021-07-2868.30.61%
2021-07-2768.10.66%
2021-07-2668.20.69%
2021-07-2367.90.63%
2021-07-2267.80.64%
2021-07-2167.70.67%
2021-07-2068.00.66%
2021-07-1968.00.67%
2021-07-1668.10.67%
2021-07-1568.20.70%
2021-07-1468.00.70%
2021-07-1368.30.71%
2021-07-1268.80.71%
2021-07-0968.80.76%
2021-07-0868.80.76%
2021-07-0768.60.74%
2021-07-0668.30.69%
2021-07-0567.90.68%
2021-07-0267.50.68%
2021-07-0168.00.68%
2021-06-3068.00.73%
2021-06-2968.10.72%
2021-06-2868.10.86%
2021-06-2568.30.94%
2021-06-2467.70.96%
2021-06-2371.51.08%
2021-06-2271.10.85%
2021-06-2171.50.70%
2021-06-1872.20.62%
2021-06-1772.70.66%
2021-06-1672.40.67%
2021-06-1571.80.74%
2021-06-1171.50.77%
2021-06-1071.30.76%
2021-06-0970.10.78%
2021-06-0870.00.85%
2021-06-0769.20.87%
2021-06-0469.60.85%
2021-06-0370.00.87%
2021-06-0270.10.78%
2021-06-0169.70.77%
2021-05-3169.21.00%
2021-05-2869.41.04%
2021-05-2768.91.07%
2021-05-2669.20.96%

敦陽科熱門網頁

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。