2514 龍邦


股價漲跌幅
20222021202020192018
龍邦-5.0%22.0%-1.0%-12.0%15.0%
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)
16.7 -5.99% 15.7 18.05 8.08% 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7.097.244.9942.3654.1989.8375.0167.063.3011.98
營業利益率2.853.131.15-90.58-499.6063.05-14.83-24.93-2.047.19
折舊負擔比率0.490.510.559.8225.004.99267.42373.461.050.65
稅前淨利率8.9611.4311.96102.813101.6254.24249.72-60.801.322.41
股東權益報酬率9.1912.469.940.2713.284.704.13-0.773.3412.63
資產報酬率4.195.676.210.629.293.480.22-0.010.160.51
本業收入比31.8427.359.62-87.83-16.09116.13-5.9841.09-154.21297.73
業外獲益比68.0772.5690.38188.70116.16-16.13105.9858.91254.21-197.77
無形資產佔淨值比0.360.350.440.030.040.000.000.000.000.00

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5.324.308.866.939.177.658.456.186.084.695.334.577.270.8559.4950.0359.2595.4199.0699.10
營業利益率1.910.705.162.493.712.515.322.761.341.582.81-1.360.50-153.95-168.973.51-83.0584.3581.5888.40
稅前淨利率3.061.47-5.3622.9817.5938.10-11.098.20-2.697.85-8.8447.48-4.87-919.251260.45217.22-87.0055.8877.8687.70
本業收入比62.3046.94-95.8610.9121.016.58-47.9033.62-51.1620.06-31.72-2.84-10.7116.60-13.441.2895.45-1.67-20.42129.47
業外獲益比37.7053.06195.8689.0978.9993.42148.2266.38151.1679.94131.72102.84107.1483.00113.4498.724.55-50.00-4.77-0.78

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)515-1510-1593-1013-443-33023759466214092044621
自由現金流量(百萬)63-36623760-8664070965-28767350-3221-8008
稅後淨利(百萬)8861101865251210393240502258618


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)262-3351031-178-2-196-74759-6271063880-2657-880-886-607-75555-34-146-144
自由現金流量(百萬)32-74838-520-179-282-1272-53-205724581927-584-42192-1040-379362759-5641784
稅後淨利(百萬)5446-2166683891331-350173-54329-246816-34-252305-6-2244376639

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)11426107769296112447422212117102391044
營業利益(百萬)326337107-101-218468-33-53-14486544
稅後淨利(百萬)8861101865251210393240502258618
EPS(完全稀釋)2.453.051.860.052.440.720.450.970.500.00
營收成長率(%)6.0315.928200.00154.55-94.07235.754.74-99.70-21.99N/A
營業利益成長率(%)-3.26214.95N/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)-19.5327.283360.00-97.93207.8963.75-52.1994.57-58.25N/A
EPS成長率(%)-19.6763.983620.00-97.95238.8960.00-53.6194.00N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)2001330526973070235335482789283016103939256422265672724362515121094
營業利益(百萬)382313977878914878226272-303-41-411-21-1-77993
稅後淨利(百萬)5446-2166683891331-350173-54329-246816-34-252305-6-2244376639
EPS(完全稀釋)0.150.13-0.601.851.093.69-0.980.48-0.150.71-0.531.77-0.07-0.500.60-0.01-0.040.090.761.29
去年同期營收成長率(%)-14.96-6.85-3.308.4846.15-9.938.7827.13183.9514488.8910583.336083.332168.0080.00100.00-96.71----
兩季平均(YOY)營收成長率(%)-10.91-5.072.5927.3118.11-0.5817.95105.547336.4212536.118333.334125.661124.0090.001.65-----
去年同期EPS成長率(%)-86.24-96.4838.78285.42826.67419.72-84.91-72.88-114.29242.00-188.3317800.00-75.00-655.56-21.05-100.78----
兩季平均(YOY)EPS成長率(%)-91.36-28.85162.10556.04623.19167.41-78.89-93.5963.8526.838805.838862.50-365.28-338.30-60.91-----
較上季營收成長率(%)-39.4622.54-12.1530.47-33.6827.21-1.4575.78-59.1353.6315.18292.592000.0012.50-33.3344.0066.6725.00-98.90-
較上季EPS成長率(%)15.38121.67-132.4369.72-70.46476.53-304.17420.00-121.13233.96-129.942628.5786.00-183.336100.0075.00-144.44-88.16-41.09-

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(%)
2022/4-1.7914.62-8.142019/12103.1722581.68228.39
2022/34.9-23.47-14.692019/1139.5811091.96898.55
2022/1~262.47-7.82-7.822019/10-30.029663.416471.54
2021/1269.21-4.936.762019/938.5817207.26180.26
2021/114.32-10.498.912019/811.627403.615304.67
2021/10-1.516.7511.462019/7-16.839217.924985.03
2021/9-11.05-10.3110.892019/613.436581.684462.58
2021/845.0415.1514.372019/518.355415.883909.56
2021/7-48.83-19.8314.242019/414.326256.113327.61
2021/639.9446.721.012019/37015.524188.092170.18
2021/547.23-6.6114.092019/1~2-26.4549.4449.46
2021/4-34.43-18.3623.072018/120.25-85.43-93.39
2021/362.7730.544.122018/1121.76-70.34-93.71
2021/1~2-7.4956.9456.932018/1024.05215.71-94.18
2020/1259.31-22.4614.972018/9-39.91-90.87-94.66
2020/1136.08-1.1126.212018/838.6-91.38-94.83
2020/10-24.331.4230.952018/7-40.36-97.53-95.13
2020/914.19-6.1935.142018/6-6.35-97.9-94.46
2020/80.9613.8345.662018/536.38-92.59-90.32
2020/7-6.3525.8452.812018/4-22.87-88.15-89.02
2020/6-10.9211.7759.612018/3104.55-91.39-89.34
2020/528.742.3480.412018/1~25.65-85.76-85.76
2020/44.8130.89104.092017/12104.12131.92121.18
2020/375.3542.76185.092017/111196.2267.46120.77
2020/1~215.74476.934476.932017/10-96.41-85.11122.18

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
61.0414.0-85.26
2021Q4(百萬)2020Q4(百萬)YoY(%)
49.01352.0-96.37
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.150.130.1538

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率11.4310.8714.93449.781.4821.370.360.1763.2989.97
存貨周轉率2.742.853.250.040.020.170.591.691269.261573.22

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.782.501.932.392.493.662.432.351.263.712.512.161.2660.4623.0329.3647.881.374.307.37
存貨周轉率0.470.810.620.730.550.860.670.700.441.230.800.700.200.010.010.010.010.000.000.01

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.580.610.540.270.290.370.380.970.970.96
金融負債(百萬)6634479019904801120496748581300297627697
營收淨額(百萬)11426107769296112447422212117102391044
利息保障倍數8.3911.9711.382.6322.165.538.37-0.716.3811.73
長期銀行借款占稅後淨利比1.510.261.082.400.005.1910.656.1012.694.70

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)11426107769296112447422212117102391044
推銷費用(百萬)835659362437903828453209
管理費用(百萬)4143863101132361611091579201120
研發費(百萬)000000002833
推銷費用率(%)0.730.520.6332.1454.554.9940.7218.014.013.52
管理費用率(%)3.623.583.33100.89536.3621.7049.3274.411.301.23
研發費用率(%)0.000.000.000.000.000.000.000.000.040.04

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)2001330526973070235335482789283016103939256422265672724362515121094
推銷費用(百萬)1239111419231311103579831011111065
管理費用(百萬)56948912211015975866710650123303845525197889
研發費(百萬)00000000000000000000
推銷費用率(%)0.601.180.410.460.810.650.470.390.620.890.270.401.4111.1141.6730.5644.0066.6750.000.46
管理費用率(%)2.802.843.303.974.674.482.693.044.162.691.955.535.29140.74187.5013.89100.00126.67650.008.14
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
2514-龍邦OOXXXXOXXX
30年39.47億56.15%93.05%29.21%780百萬2.16%

融資使用率
日期股價融資使用率
2022-05-24 -16.73.26%
2022-05-2316.83.26%
2022-05-2016.73.26%
2022-05-1916.83.26%
2022-05-1817.03.27%
2022-05-1716.753.28%
2022-05-1616.73.31%
2022-05-1316.83.40%
2022-05-1216.853.40%
2022-05-1116.93.40%
2022-05-1016.853.40%
2022-05-0917.03.40%
2022-05-0617.03.39%
2022-05-0517.33.39%
2022-05-0417.23.40%
2022-05-0317.353.40%
2022-04-2917.43.40%
2022-04-2817.253.39%
2022-04-2717.03.39%
2022-04-2617.153.40%
2022-04-2517.153.40%
2022-04-2217.553.42%
2022-04-2117.63.43%
2022-04-2017.653.43%
2022-04-1917.73.44%
2022-04-1817.753.43%
2022-04-1517.53.99%
2022-04-1417.23.97%
2022-04-1317.33.99%
2022-04-1217.253.99%
2022-04-1117.253.99%
2022-04-0817.34.00%
2022-04-0717.34.00%
2022-04-0617.34.01%
2022-04-0117.454.01%
2022-03-3117.454.01%
2022-03-3017.54.01%
2022-03-2917.54.01%
2022-03-2817.54.03%
2022-03-2517.554.03%
2022-03-2417.74.02%
2022-03-2317.74.01%
2022-03-2217.654.02%
2022-03-2117.554.03%
2022-03-1817.64.02%
2022-03-1717.64.01%
2022-03-1617.54.01%
2022-03-1517.54.01%
2022-03-1417.554.01%
2022-03-1117.54.01%
2022-03-1017.654.01%
2022-03-0917.64.00%
2022-03-0817.63.99%
2022-03-0717.554.03%
2022-03-0417.654.06%
2022-03-0317.74.04%
2022-03-0217.654.00%
2022-03-0117.74.01%
2022-02-2517.64.01%
2022-02-2417.554.02%
2022-02-2317.84.14%
2022-02-2217.74.14%
2022-02-2117.84.21%
2022-02-1817.86.46%
2022-02-1717.86.44%
2022-02-1617.86.45%
2022-02-1517.86.45%
2022-02-1417.956.45%
2022-02-1117.956.45%
2022-02-1017.856.48%
2022-02-0917.86.48%
2022-02-0817.76.53%
2022-02-0717.556.55%
2022-01-2617.556.55%
2022-01-2517.56.67%
2022-01-2417.556.71%
2022-01-2117.56.74%
2022-01-2017.556.76%
2022-01-1917.56.75%
2022-01-1817.556.73%
2022-01-1717.56.73%
2022-01-1417.56.73%
2022-01-1317.56.74%
2022-01-1217.556.76%
2022-01-1117.656.78%
2022-01-1017.66.81%
2022-01-0717.56.79%
2022-01-0617.56.79%
2022-01-0517.456.79%
2022-01-0417.66.80%
2022-01-0317.656.79%
2021-12-3017.76.77%
2021-12-2917.76.80%
2021-12-2817.656.78%
2021-12-2717.556.83%
2021-12-2417.56.85%
2021-12-2317.66.75%
2021-12-2217.56.76%
2021-12-2117.556.75%
2021-12-2017.76.74%
2021-12-1717.76.74%
2021-12-1617.56.76%
2021-12-1517.556.76%
2021-12-1417.56.72%
2021-12-1317.756.72%
2021-12-1017.96.64%
2021-12-0918.06.65%
2021-12-0818.06.67%
2021-12-0718.06.66%
2021-12-0618.056.65%
2021-12-0317.956.65%
2021-12-0217.956.63%
2021-12-0117.96.61%
2021-11-3017.86.57%
2021-11-2917.756.53%
2021-11-2617.96.53%
2021-11-2518.06.54%
2021-11-2418.06.43%
2021-11-2317.856.33%
2021-11-2217.956.27%
2021-11-1917.856.29%
2021-11-1818.06.26%
2021-11-1717.96.26%
2021-11-1618.156.19%
2021-11-1518.356.17%
2021-11-1218.46.17%
2021-11-1118.456.17%
2021-11-1018.756.13%
2021-11-0918.76.05%
2021-11-0818.056.13%
2021-11-0518.06.13%
2021-11-0418.056.11%
2021-11-0318.06.01%
2021-11-0217.855.98%
2021-11-0117.856.01%
2021-10-2917.95.98%
2021-10-2818.05.94%
2021-10-2717.96.06%
2021-10-2617.66.26%
2021-10-2517.656.27%
2021-10-2217.556.26%
2021-10-2117.66.32%
2021-10-2017.66.33%
2021-10-1917.656.27%
2021-10-1817.66.27%
2021-10-1517.66.24%
2021-10-1417.556.20%
2021-10-1317.56.13%
2021-10-1217.56.14%
2021-10-0817.756.07%
2021-10-0717.756.01%
2021-10-0617.755.96%
2021-10-0517.65.96%
2021-10-0417.65.95%
2021-10-0117.75.97%
2021-09-3018.15.96%
2021-09-2918.05.99%
2021-09-2818.056.00%
2021-09-2718.16.00%
2021-09-2418.25.99%
2021-09-2318.055.97%
2021-09-2218.055.95%
2021-09-1718.45.93%
2021-09-1618.45.93%
2021-09-1518.35.93%
2021-09-1418.455.92%
2021-09-1318.65.92%
2021-09-1018.65.92%
2021-09-0918.455.92%
2021-09-0818.555.91%
2021-09-0718.655.94%
2021-09-0618.75.94%
2021-09-0318.655.94%
2021-09-0218.555.93%
2021-09-0118.75.92%
2021-08-3118.45.94%
2021-08-3018.46.01%
2021-08-2718.46.01%
2021-08-2618.35.96%
2021-08-2518.35.96%
2021-08-2418.35.94%
2021-08-2318.255.93%
2021-08-2018.25.90%
2021-08-1918.055.91%
2021-08-1818.355.89%
2021-08-1718.25.87%
2021-08-1618.65.85%
2021-08-1318.65.85%
2021-08-1218.755.81%
2021-08-1118.55.78%
2021-08-1018.65.79%
2021-08-0918.655.79%
2021-08-0618.655.80%
2021-08-0518.655.78%
2021-08-0418.65.81%
2021-08-0318.75.79%
2021-08-0218.755.78%
2021-07-3018.65.78%
2021-07-2918.55.78%
2021-07-2818.555.77%
2021-07-2718.65.80%
2021-07-2618.555.81%
2021-07-2318.555.81%
2021-07-2218.55.82%
2021-07-2118.455.98%
2021-07-2018.755.96%
2021-07-1918.855.95%
2021-07-1618.755.97%
2021-07-1518.66.00%
2021-07-1418.656.00%
2021-07-1318.66.00%
2021-07-1218.66.04%
2021-07-0917.66.06%
2021-07-0817.556.09%
2021-07-0717.66.10%
2021-07-0617.656.10%
2021-07-0517.656.11%
2021-07-0217.66.12%
2021-07-0117.66.12%
2021-06-3017.76.11%
2021-06-2917.76.12%
2021-06-2817.76.10%
2021-06-2517.456.08%
2021-06-2417.356.09%
2021-06-2317.256.12%
2021-06-2217.46.12%
2021-06-2117.36.12%
2021-06-1817.56.13%
2021-06-1717.66.11%
2021-06-1617.556.12%
2021-06-1517.56.11%
2021-06-1117.66.16%
2021-06-1017.66.27%
2021-06-0917.656.28%
2021-06-0818.06.26%
2021-06-0717.856.26%
2021-06-0417.96.25%
2021-06-0317.956.27%
2021-06-0218.156.25%
2021-06-0118.356.19%

龍邦熱門網頁

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。