2504 國產


股價漲跌幅
20222021202020192018
國產-8.0%18.0%172.0%73.0%-13.0%
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)
26.35 24.97% 32.93 37.87 43.72% 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
2021202020192018201720162015201420132012
營業毛利率18.8316.606.797.556.42-7.220.839.657.648.90
營業利益率14.8812.311.922.410.02-18.06-6.962.540.681.24
折舊負擔比率2.222.623.113.064.158.426.505.678.858.54
稅前淨利率16.7214.336.692.8917.91-33.97-2.993.683.942.09
股東權益報酬率13.3811.925.642.8414.34-39.98-2.103.654.011.32
資產報酬率8.517.333.542.016.79-15.40-0.482.222.510.98
本業收入比88.9785.8828.6483.330.1053.16232.6868.9117.2659.52
業外獲益比11.0314.1271.3616.6799.9046.84-132.6831.0982.6640.48
無形資產佔淨值比10.5911.1610.0311.4211.560.000.000.000.000.00

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19.2419.7819.7517.2118.5317.7118.2017.8011.686.587.398.374.616.866.768.827.864.265.957.94
營業利益率13.7215.9315.6513.3714.4913.3313.7713.747.441.982.493.43-0.482.281.443.612.29-1.38-0.052.10
稅前淨利率49.7516.5118.5917.2414.4914.6516.2917.857.4511.824.613.326.580.793.934.073.18-2.522.152.25
本業收入比27.5896.4484.2077.48100.0090.9784.4977.03100.0016.6953.95103.73-7.39290.4836.3689.0172.3154.70-2.2593.26
業外獲益比72.423.5615.8022.410.009.0315.5123.100.3483.3146.05-3.11107.04-190.4863.6411.5227.6945.30102.256.74

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)
2021202020192018201720162015201420132012
營運現金流量(百萬)38372838779-39874-46261795185529372671
自由現金流量(百萬)302742281356-4523442-4069-2742-4664-3029-4399
稅後淨利(百萬)2849247311025152811-469019808931199


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)43813261361424725479663819877556835-333-27991261-157-16920815938
自由現金流量(百萬)22457491774-106610682108617427172541098-391395252-58-42-460548214500
稅後淨利(百萬)2084787762770530720721764268536233101231110137164104-1526266

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)
2021202020192018201720162015201420132012
營收(百萬)21802188781900518645164142599928848350783163226164
營業利益(百萬)324423243644503-4695-2008889215325
稅後淨利(百萬)2849247311025152811-469019808931199
EPS(完全稀釋)2.411.900.800.372.00-3.270.010.530.620.00
營收成長率(%)15.49-0.671.9313.59-36.87-9.88-17.7610.8920.90N/A
營業利益成長率(%)39.59538.46-19.1114900.00N/AN/AN/A313.49-33.85N/A
稅後淨利成長率(%)15.20124.41113.98-81.68159.94N/A-97.65-13.21367.84N/A
EPS成長率(%)26.84137.50116.22-81.50N/AN/A-98.11-14.52N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)48535947527754855093567447074561393551724658486343125367446947044105464541283968
營業利益(百萬)666947826733738756648627293102116167-211226417094-64-283
稅後淨利(百萬)2084787762770530720721764268536233101231110137164104-1526266
EPS(完全稀釋)1.770.670.650.650.450.550.570.560.190.390.170.070.170.080.100.120.08-0.110.040.05
去年同期營收成長率(%)-4.714.8112.1120.2629.439.711.05-6.21-8.74-3.634.233.385.0415.548.2618.55----
兩季平均(YOY)營收成長率(%)0.058.4616.1924.8419.575.38-2.58-7.47-6.190.303.814.2110.2911.9013.41-----
去年同期EPS成長率(%)293.3321.8214.0416.07136.8441.03235.29700.0011.76387.5070.00-41.67112.50172.73150.00140.00----
兩季平均(YOY)EPS成長率(%)157.5717.9315.0576.4588.94138.16467.64355.88199.63228.7514.1635.41142.62161.37145.00-----
較上季營收成長率(%)-18.4012.70-3.797.70-10.2420.543.2015.91-23.9211.03-4.2212.78-19.6620.09-5.0014.59-11.6312.524.03-
較上季EPS成長率(%)164.183.080.0044.44-18.18-3.511.79194.74-51.28129.41142.86-58.82112.50-20.00-16.6750.00172.73-375.00-20.00-

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(%)
2022/4-3.17-7.22-5.422019/12-0.26-2.652.44
2022/3103.82-0.16-4.72019/110.898.742.97
2022/1~2-50.57175.37-7.542019/103.21-7.942.37
2021/12-1.15-3.7515.482019/912.918.253.8
2021/115.589.8117.872019/8-8.154.543.23
2021/103.449.6818.862019/77.693.163.05
2021/98.48.4520.082019/6-11.19-1.693.03
2021/80.016.9121.812019/5-4.680.084.0
2021/76.9411.5922.522019/46.8510.335.14
2021/6-13.35.2424.492019/3117.72.423.15
2021/5-9.5226.4228.682019/1~2-59.953.623.61
2021/44.1828.9529.282018/1211.4-3.4312.47
2021/385.9539.3329.422018/11-14.591.0814.44
2021/1~2-49.45-58.3923.912018/1021.3833.6716.04
2020/1212.7822.690.52018/99.0412.5913.96
2020/115.458.49-1.692018/8-9.362.5214.14
2020/102.273.79-2.822018/72.6117.9615.9
2020/916.864.74-3.632018/6-9.5822.0715.55
2020/8-4.541.2-4.772018/55.0716.5214.3
2020/70.85-2.62-5.582018/4-0.820.4913.67
2020/64.133.97-6.12018/379.236.7111.26
2020/5-7.71-11.33-8.042018/1~2-45.8314.3314.33
2020/412.57-8.42-7.132017/1216.6212.6-36.33
2020/319.73-13.08-6.592017/1112.94-10.85-39.6
2020/1~2-13.51-2.56-2.562017/102.23-30.43-41.9

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
2415.0738.0227.23
2021Q4(百萬)2020Q4(百萬)YoY(%)
982.0831.018.170
2021Q3(百萬)2020Q3(百萬)YoY(%)
981.0767.027.900

EPS較上季
2022Q1(元)2021Q4(元)比率
1.770.671.6417

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率2.992.472.512.782.583.783.794.474.474.03
存貨周轉率25.1623.9826.6324.0518.9622.2318.4218.9415.7412.10

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率0.700.870.800.800.700.780.690.660.530.710.670.700.610.780.680.740.670.800.760.74
存貨周轉率6.326.595.265.545.267.006.456.125.926.544.965.204.946.404.864.935.116.775.765.34

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.370.390.420.420.390.640.550.530.510.46
金融負債(百萬)6197726710176961877422502922944186831786413562
營收淨額(百萬)21802188781900518645164142599928848350783163226164
利息保障倍數44.0828.3410.934.6622.70-14.25-1.334.605.195.19
長期銀行借款占稅後淨利比1.041.583.586.110.71672.11672.1114.2011.2346.45

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)21802188781900518645164142599928848350783163226164
推銷費用(百萬)172149194177231328293343282864
管理費用(百萬)65360367371681124811945214719121135
研發費(百萬)99108898565
推銷費用率(%)0.790.791.020.951.411.261.020.980.893.30
管理費用率(%)3.003.193.543.844.949.546.746.126.044.34
研發費用率(%)0.040.050.050.040.050.030.030.010.020.02

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)48535947527754855093567447074561393551724658486343125367446947044105464541283968
推銷費用(百萬)4836544240433736335351444644473452736230
管理費用(百萬)214180155163156185158136124164165182163181178193164187184200
研發費(百萬)32222322223323222322
推銷費用率(%)0.990.611.020.770.790.760.790.790.841.021.090.901.070.821.050.721.271.571.500.76
管理費用率(%)4.413.032.942.973.063.263.362.983.153.173.543.743.783.373.984.104.004.034.465.04
研發費用率(%)0.060.030.040.040.040.050.040.040.050.040.060.060.050.060.040.040.050.060.050.05

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
2504-國產OOOOOXOOXO
44年118.00億35.75%28.32%4.64%18.67%3549百萬35.6%

融資使用率
日期股價融資使用率
2022-05-24 -26.352.91%
2022-05-2326.42.97%
2022-05-2026.32.99%
2022-05-1926.32.99%
2022-05-1827.22.91%
2022-05-1727.053.02%
2022-05-1626.63.05%
2022-05-1326.43.12%
2022-05-1225.53.11%
2022-05-1126.353.31%
2022-05-1026.853.20%
2022-05-0927.03.12%
2022-05-0630.03.59%
2022-05-0530.53.59%
2022-05-0429.653.49%
2022-05-0328.83.53%
2022-04-2929.253.86%
2022-04-2829.64.07%
2022-04-2729.44.29%
2022-04-2629.754.56%
2022-04-2530.154.98%
2022-04-2231.44.64%
2022-04-2130.54.16%
2022-04-2030.653.99%
2022-04-1930.83.95%
2022-04-1830.83.35%
2022-04-1530.653.35%
2022-04-1432.053.39%
2022-04-1332.73.41%
2022-04-1231.453.18%
2022-04-1130.83.12%
2022-04-0831.03.22%
2022-04-0729.853.10%
2022-04-0630.153.20%
2022-04-0129.953.36%
2022-03-3129.753.41%
2022-03-3029.63.45%
2022-03-2929.553.55%
2022-03-2829.23.59%
2022-03-2529.053.67%
2022-03-2429.053.67%
2022-03-2328.853.69%
2022-03-2228.853.84%
2022-03-2128.43.88%
2022-03-1828.03.91%
2022-03-1728.24.12%
2022-03-1627.854.08%
2022-03-1527.54.13%
2022-03-1427.554.35%
2022-03-1127.44.44%
2022-03-1027.74.45%
2022-03-0927.354.45%
2022-03-0826.84.52%
2022-03-0727.254.66%
2022-03-0427.954.92%
2022-03-0328.155.17%
2022-03-0228.155.18%
2022-03-0127.855.08%
2022-02-2526.45.02%
2022-02-2426.35.01%
2022-02-2327.15.06%
2022-02-2227.055.09%
2022-02-2127.45.07%
2022-02-1827.355.05%
2022-02-1727.355.09%
2022-02-1627.555.00%
2022-02-1527.455.04%
2022-02-1427.24.99%
2022-02-1127.455.03%
2022-02-1027.455.10%
2022-02-0927.25.14%
2022-02-0826.95.72%
2022-02-0726.456.40%
2022-01-2625.656.97%
2022-01-2525.457.16%
2022-01-2425.77.23%
2022-01-2125.87.24%
2022-01-2026.07.37%
2022-01-1925.957.34%
2022-01-1826.27.28%
2022-01-1726.27.19%
2022-01-1426.17.24%
2022-01-1326.67.15%
2022-01-1226.67.15%
2022-01-1126.857.13%
2022-01-1026.657.17%
2022-01-0726.457.00%
2022-01-0627.76.48%
2022-01-0527.86.44%
2022-01-0428.26.54%
2022-01-0328.756.79%
2021-12-3029.157.52%
2021-12-2930.27.73%
2021-12-2828.97.77%
2021-12-2729.357.99%
2021-12-2429.07.93%
2021-12-2329.07.85%
2021-12-2229.28.08%
2021-12-2130.18.39%
2021-12-2030.28.33%
2021-12-1729.67.93%
2021-12-1628.17.00%
2021-12-1527.27.11%
2021-12-1427.057.38%
2021-12-1327.257.69%
2021-12-1027.357.69%
2021-12-0927.557.79%
2021-12-0827.57.73%
2021-12-0727.557.69%
2021-12-0627.257.69%
2021-12-0326.97.70%
2021-12-0226.77.84%
2021-12-0126.757.88%
2021-11-3026.67.89%
2021-11-2926.657.99%
2021-11-2626.958.06%
2021-11-2527.358.17%
2021-11-2427.28.03%
2021-11-2327.27.98%
2021-11-2227.158.29%
2021-11-1927.558.53%
2021-11-1827.958.58%
2021-11-1727.58.59%
2021-11-1627.98.78%
2021-11-1528.159.35%
2021-11-1227.859.11%
2021-11-1126.858.92%
2021-11-1027.57.09%
2021-11-0925.07.56%
2021-11-0825.07.73%
2021-11-0524.77.88%
2021-11-0424.87.91%
2021-11-0324.958.20%
2021-11-0224.858.40%
2021-11-0125.78.46%
2021-10-2925.78.17%
2021-10-2825.07.53%
2021-10-2724.37.50%
2021-10-2624.657.46%
2021-10-2524.257.45%
2021-10-2224.37.47%
2021-10-2124.57.40%
2021-10-2024.757.46%
2021-10-1924.77.52%
2021-10-1824.77.34%
2021-10-1524.47.32%
2021-10-1424.17.34%
2021-10-1324.357.54%
2021-10-1224.37.35%
2021-10-0824.47.39%
2021-10-0724.37.27%
2021-10-0623.97.22%
2021-10-0523.57.19%
2021-10-0423.557.31%
2021-10-0123.67.32%
2021-09-3024.57.54%
2021-09-2923.957.24%
2021-09-2823.657.27%
2021-09-2723.67.22%
2021-09-2422.957.17%
2021-09-2322.76.97%
2021-09-2222.66.90%
2021-09-1722.956.87%
2021-09-1622.656.75%
2021-09-1522.76.82%
2021-09-1422.96.94%
2021-09-1322.957.01%
2021-09-1022.457.16%
2021-09-0922.37.18%
2021-09-0822.47.23%
2021-09-0722.77.18%
2021-09-0622.97.27%
2021-09-0322.957.23%
2021-09-0222.957.28%
2021-09-0123.17.29%
2021-08-3122.57.24%
2021-08-3022.457.25%
2021-08-2722.457.24%
2021-08-2622.37.15%
2021-08-2522.357.16%
2021-08-2422.257.01%
2021-08-2322.66.78%
2021-08-2021.556.12%
2021-08-1921.56.14%
2021-08-1821.56.18%
2021-08-1721.456.45%
2021-08-1621.66.75%
2021-08-1322.156.93%
2021-08-1222.457.11%
2021-08-1122.57.38%
2021-08-1022.37.54%
2021-08-0922.457.52%
2021-08-0622.457.46%
2021-08-0522.67.37%
2021-08-0422.957.42%
2021-08-0323.17.45%
2021-08-0222.57.60%
2021-07-3022.657.55%
2021-07-2922.97.57%
2021-07-2822.97.36%
2021-07-2722.87.45%
2021-07-2623.67.48%
2021-07-2325.57.08%
2021-07-2225.57.05%
2021-07-2125.157.23%
2021-07-2025.47.36%
2021-07-1925.57.36%
2021-07-1625.17.14%
2021-07-1524.87.33%
2021-07-1424.67.30%
2021-07-1324.47.26%
2021-07-1224.857.27%
2021-07-0925.057.25%
2021-07-0825.27.31%
2021-07-0724.857.44%
2021-07-0624.87.51%
2021-07-0525.07.51%
2021-07-0224.657.50%
2021-07-0124.77.68%
2021-06-3025.357.70%
2021-06-2924.457.35%
2021-06-2824.457.53%
2021-06-2524.357.56%
2021-06-2424.57.58%
2021-06-2324.657.73%
2021-06-2224.27.86%
2021-06-2124.18.07%
2021-06-1824.78.14%
2021-06-1724.88.26%
2021-06-1624.658.68%
2021-06-1524.559.12%
2021-06-1124.99.51%
2021-06-1024.99.87%
2021-06-0925.29.90%
2021-06-0825.3510.04%
2021-06-0725.110.09%
2021-06-0425.2510.19%
2021-06-0325.5510.16%
2021-06-0225.410.11%
2021-06-0125.310.27%

國產熱門網頁

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。