2535 達欣工


股價漲跌幅
20222021202020192018
達欣工-6.0%21.0%54.0%8.0%6.0%
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)
31.05 -12.53% 27.16 31.23 0.58% -3.06% 30.1

  • 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13.8711.8811.318.249.354.967.498.8310.67
營業利益率9.898.477.204.685.292.024.575.076.66
折舊負擔比率0.360.300.430.100.110.090.080.070.05
稅前淨利率10.378.757.584.905.596.073.805.086.71
股東權益報酬率14.0614.278.999.239.1213.206.9611.1819.55
資產報酬率5.916.243.733.433.624.662.624.106.90
本業收入比95.3896.8294.9895.6394.6933.20120.1899.8399.21
業外獲益比4.623.185.024.515.3166.80-20.180.170.79
無形資產佔淨值比0.030.050.050.040.000.000.000.000.00

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14.4113.0012.6318.4610.6113.226.2913.2214.3110.9611.8010.8411.728.727.598.178.4510.117.607.60
營業利益率9.868.958.7914.446.629.063.2510.949.357.028.426.576.684.083.705.635.135.293.474.03
稅前淨利率9.1210.238.1813.858.559.574.5611.327.517.077.297.338.913.104.235.946.197.234.215.60
本業收入比108.4387.44107.47104.2077.5794.5971.3396.52124.7199.06115.6189.6975.00132.1487.9494.5682.9573.2582.3572.39
業外獲益比-8.1412.56-7.47-4.2022.435.4128.673.31-24.710.94-15.6110.3125.00-31.2512.775.0217.0526.7517.6528.22

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)23704206-20057751568-1591267-28871551
自由現金流量(百萬)17913866-15486122160389693-28991390
稅後淨利(百萬)12251160630546462644326523836


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-66310861955-473-19815012245962-503-918-344-557-18546-82991146616079618
自由現金流量(百萬)-67211241478-383-42812272164959-484-923-346-198-8093-6783018951758146270
稅後淨利(百萬)2803702194162203781185261391521591611589011619015016481116

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)148121510810761144851111212452118701138115148
營業利益(百萬)146512807756785882515425771009
稅後淨利(百萬)12251160630546462644326523836
EPS(完全稀釋)3.753.592.092.031.772.541.402.244.05
營收成長率(%)-1.9640.40-25.7130.35-10.764.904.30-24.87N/A
營業利益成長率(%)14.4565.1614.3115.31134.26-53.69-6.07-42.81N/A
稅後淨利成長率(%)5.6084.1315.3818.18-28.2697.55-37.67-37.44N/A
EPS成長率(%)4.4671.772.9614.69-30.3181.43-37.50-44.69N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)37774357343139483076443532815068232430132813265122843622333940163507314724092920
營業利益(百萬)37339030257020440210755421721123717415314812422618016784118
稅後淨利(百萬)2803702194162203781185261391521591611589011619015016481116
EPS(完全稀釋)0.861.140.681.280.681.220.371.720.460.540.560.580.600.380.470.820.690.760.370.53
去年同期營收成長率(%)22.79-1.764.57-22.1032.3647.2016.6491.171.75-16.81-15.75-33.99-34.8715.0938.6137.53----
兩季平均(YOY)營收成長率(%)10.511.41-8.775.1339.7831.9253.9146.46-7.53-16.28-24.87-34.43-9.8926.8538.07-----
去年同期EPS成長率(%)26.47-6.5683.78-25.5847.83125.93-33.93196.55-23.3342.1119.15-29.27-13.04-50.0027.0354.72----
兩季平均(YOY)EPS成長率(%)9.9638.6129.1011.1286.8846.0081.3186.619.3930.63-5.06-21.16-31.52-11.4840.88-----
較上季營收成長率(%)-13.3126.99-13.1028.35-30.6435.17-35.26118.07-22.877.116.1116.07-36.948.48-16.8614.5111.4430.64-17.50-
較上季EPS成長率(%)-24.5667.65-46.8888.24-44.26229.73-78.49273.91-14.81-3.57-3.45-3.3357.89-19.15-42.6818.84-9.21105.41-30.19-

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(%)
2022/429.4430.6824.972019/1227.4117.4-25.43
2022/3-18.6-2.8722.782019/118.21-22.06-28.69
2022/1~229.0139.7139.72019/103.25-34.89-29.35
2021/12-21.64-32.36-1.952019/9-16.08-17.81-28.67
2021/110.4725.412.192019/83.36-11.92-29.79
2021/1023.1614.0-0.212019/719.99-17.64-32.13
2021/927.0517.47-2.032019/6-15.22-41.46-34.4
2021/8-14.57-17.94-4.222019/57.19-30.43-32.81
2021/71.7318.17-2.232019/410.42-29.69-33.5
2021/6-29.384.33-4.962019/316.94-46.48-34.87
2021/538.15-49.74-6.592019/1~2-12.83-26.15-26.15
2021/4-3.7960.0539.032018/12-15.42-28.5529.41
2021/354.039.1132.382018/11-9.623.7137.93
2021/1~2-25.0928.328.292018/1030.3471.7639.52
2020/1245.351.6840.482018/9-10.0625.8236.37
2020/11-8.6733.039.082018/8-3.3539.1137.57
2020/1026.9257.5939.742018/7-14.751.4437.37
2020/9-11.2528.237.742018/60.7538.9235.41
2020/823.0221.2338.92018/58.3332.1534.64
2020/7-10.181.8541.92018/4-15.9542.3135.37
2020/6-65.9836.0749.782018/368.6252.6133.04
2020/5340.02239.1752.462018/1~2-19.5721.3421.34
2020/4-16.38-17.37-3.622017/1246.4649.41-10.5
2020/311.779.121.722017/1125.49-8.62-15.48
2020/1~219.39-2.3-2.292017/10-4.52-14.0-16.18

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
344.0263.030.798
2021Q4(百萬)2020Q4(百萬)YoY(%)
446.0425.04.9411
2021Q3(百萬)2020Q3(百萬)YoY(%)
281.0150.087.333

EPS較上季
2022Q1(元)2021Q4(元)比率
0.861.14-0.245

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率15.9211.938.405.442.763.073.133.324.13
存貨周轉率2.312.161.542.482.112.642.623.856.85

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率4.324.361.662.253.083.211.773.021.912.242.262.391.892.592.133.061.380.800.620.72
存貨周轉率0.630.710.530.560.470.670.560.720.300.430.410.400.340.560.570.760.660.570.440.55

償債能力-近10年
202120202019201820172016201520142013
負債比0.600.580.570.630.670.670.690.690.65
金融負債(百萬)321531712851222126753917378041102688
營收淨額(百萬)148121510810761144851111212452118701138115148
利息保障倍數51.5338.2226.5316.146.2910.456.3710.1029.51
長期銀行借款占稅後淨利比1.371.341.763.293.481.237.715.561.50

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)148121510810761144851111212452118701138115148
推銷費用(百萬)0000351630196
管理費用(百萬)0000417351344428411
研發費(百萬)000000000
推銷費用率(%)0.000.000.000.000.310.130.030.001.29
管理費用率(%)0.000.000.000.003.752.822.903.762.71
研發費用率(%)0.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)37774357343139483076443532815068232430132813265122843622333940163507314724092920
推銷費用(百萬)000000000000000003400
管理費用(百萬)0000000000000000011899104
研發費(百萬)00000000000000000000
推銷費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.001.080.000.00
管理費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.003.754.113.56
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
2535-達欣工OOXXOOOXXX
26年33.85億65.14%61.23%0.0%260.86%1905百萬12.8%

融資使用率
日期股價融資使用率
2022-05-24 -31.050.70%
2022-05-2331.150.70%
2022-05-2031.250.70%
2022-05-1931.250.62%
2022-05-1831.80.61%
2022-05-1731.750.54%
2022-05-1631.450.54%
2022-05-1330.80.55%
2022-05-1230.10.55%
2022-05-1131.00.54%
2022-05-1031.250.54%
2022-05-0931.00.54%
2022-05-0631.350.54%
2022-05-0531.550.54%
2022-05-0431.30.54%
2022-05-0331.250.54%
2022-04-2931.350.54%
2022-04-2831.20.55%
2022-04-2731.050.55%
2022-04-2631.40.56%
2022-04-2531.350.56%
2022-04-2232.10.57%
2022-04-2131.60.57%
2022-04-2031.450.57%
2022-04-1931.450.57%
2022-04-1831.00.58%
2022-04-1531.250.58%
2022-04-1431.30.58%
2022-04-1331.40.76%
2022-04-1231.150.77%
2022-04-1131.350.80%
2022-04-0832.00.81%
2022-04-0734.550.85%
2022-04-0634.90.96%
2022-04-0135.150.89%
2022-03-3135.051.00%
2022-03-3035.00.98%
2022-03-2935.30.97%
2022-03-2836.051.23%
2022-03-2535.951.23%
2022-03-2435.30.89%
2022-03-2335.00.87%
2022-03-2234.90.87%
2022-03-2134.750.87%
2022-03-1834.50.79%
2022-03-1734.450.80%
2022-03-1634.20.81%
2022-03-1534.30.89%
2022-03-1434.50.99%
2022-03-1134.30.98%
2022-03-1033.90.81%
2022-03-0933.951.33%
2022-03-0832.851.29%
2022-03-0732.750.96%
2022-03-0433.21.00%
2022-03-0333.40.97%
2022-03-0233.20.94%
2022-03-0133.10.95%
2022-02-2532.950.93%
2022-02-2432.80.93%
2022-02-2333.250.90%
2022-02-2233.30.90%
2022-02-2133.550.85%
2022-02-1833.40.86%
2022-02-1733.40.86%
2022-02-1633.50.86%
2022-02-1533.350.86%
2022-02-1433.20.86%
2022-02-1133.450.85%
2022-02-1033.40.85%
2022-02-0933.40.84%
2022-02-0833.40.85%
2022-02-0733.450.85%
2022-01-2632.750.87%
2022-01-2532.650.93%
2022-01-2433.00.93%
2022-01-2133.00.89%
2022-01-2033.150.93%
2022-01-1933.00.93%
2022-01-1833.050.94%
2022-01-1733.050.94%
2022-01-1433.00.94%
2022-01-1333.150.95%
2022-01-1232.90.94%
2022-01-1132.750.94%
2022-01-1032.650.94%
2022-01-0733.60.99%
2022-01-0633.30.86%
2022-01-0533.150.84%
2022-01-0433.10.86%
2022-01-0333.10.87%
2021-12-3032.750.84%
2021-12-2932.60.78%
2021-12-2832.250.74%
2021-12-2732.250.75%
2021-12-2432.250.74%
2021-12-2332.20.75%
2021-12-2232.20.75%
2021-12-2132.10.79%
2021-12-2031.950.78%
2021-12-1731.90.78%
2021-12-1631.950.78%
2021-12-1532.00.78%
2021-12-1432.050.79%
2021-12-1332.250.81%
2021-12-1032.30.81%
2021-12-0932.30.83%
2021-12-0832.20.84%
2021-12-0732.050.85%
2021-12-0632.00.85%
2021-12-0332.150.85%
2021-12-0232.30.86%
2021-12-0131.950.88%
2021-11-3031.650.88%
2021-11-2931.550.88%
2021-11-2631.40.88%
2021-11-2531.850.89%
2021-11-2432.10.89%
2021-11-2332.20.91%
2021-11-2232.350.93%
2021-11-1932.050.93%
2021-11-1832.450.97%
2021-11-1732.51.02%
2021-11-1632.51.04%
2021-11-1532.01.06%
2021-11-1232.21.10%
2021-11-1132.41.05%
2021-11-1031.81.09%
2021-11-0931.351.06%
2021-11-0831.41.07%
2021-11-0531.051.06%
2021-11-0431.01.06%
2021-11-0330.951.07%
2021-11-0230.351.09%
2021-11-0130.51.10%
2021-10-2930.351.11%
2021-10-2830.51.11%
2021-10-2730.351.10%
2021-10-2630.41.11%
2021-10-2530.01.06%
2021-10-2230.11.07%
2021-10-2129.61.05%
2021-10-2030.01.02%
2021-10-1929.751.10%
2021-10-1829.651.11%
2021-10-1529.51.12%
2021-10-1429.351.12%
2021-10-1329.31.11%
2021-10-1229.51.11%
2021-10-0829.351.10%
2021-10-0729.51.10%
2021-10-0629.051.12%
2021-10-0529.21.12%
2021-10-0429.31.10%
2021-10-0129.551.10%
2021-09-3029.851.10%
2021-09-2929.71.10%
2021-09-2829.91.09%
2021-09-2729.91.09%
2021-09-2430.01.09%
2021-09-2329.951.10%
2021-09-2229.91.10%
2021-09-1730.151.10%
2021-09-1630.151.11%
2021-09-1530.351.21%
2021-09-1430.351.22%
2021-09-1330.51.22%
2021-09-1030.451.22%
2021-09-0930.41.22%
2021-09-0830.151.22%
2021-09-0730.551.24%
2021-09-0630.51.25%
2021-09-0330.61.26%
2021-09-0230.351.24%
2021-09-0130.551.26%
2021-08-3130.31.28%
2021-08-3030.11.29%
2021-08-2730.01.26%
2021-08-2629.71.27%
2021-08-2529.91.27%
2021-08-2429.81.27%
2021-08-2329.851.27%
2021-08-2029.51.28%
2021-08-1929.81.27%
2021-08-1830.31.29%
2021-08-1729.851.30%
2021-08-1629.81.30%
2021-08-1330.01.31%
2021-08-1230.11.31%
2021-08-1130.051.29%
2021-08-1030.31.30%
2021-08-0930.61.29%
2021-08-0630.651.34%
2021-08-0530.651.33%
2021-08-0430.91.34%
2021-08-0330.31.41%
2021-08-0230.251.41%
2021-07-3030.01.33%
2021-07-2929.81.34%
2021-07-2829.71.35%
2021-07-2730.01.36%
2021-07-2630.01.36%
2021-07-2330.51.39%
2021-07-2229.851.36%
2021-07-2129.51.39%
2021-07-2029.51.44%
2021-07-1929.61.47%
2021-07-1629.851.46%
2021-07-1530.21.50%
2021-07-1429.91.51%
2021-07-1330.71.55%
2021-07-1231.551.50%
2021-07-0934.81.63%
2021-07-0834.71.28%
2021-07-0734.351.27%
2021-07-0634.751.26%
2021-07-0534.951.25%
2021-07-0234.751.19%
2021-07-0134.51.18%
2021-06-3034.651.19%
2021-06-2934.851.17%
2021-06-2834.851.15%
2021-06-2533.951.13%
2021-06-2433.451.08%
2021-06-2333.351.09%
2021-06-2233.351.10%
2021-06-2133.41.10%
2021-06-1833.71.10%
2021-06-1733.71.07%
2021-06-1633.651.08%
2021-06-1533.751.07%
2021-06-1133.91.07%
2021-06-1033.91.06%
2021-06-0933.91.09%
2021-06-0833.81.09%
2021-06-0733.851.07%
2021-06-0433.31.07%
2021-06-0333.451.09%
2021-06-0233.551.07%
2021-06-0133.551.14%

達欣工熱門網頁

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。