2712 遠雄來


股價漲跌幅
20222021202020192018
遠雄來-17.0%-15.0%100.0%26.0%55.0%
0050-15.78%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)
33.7 N/A N/A N/A N/A 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
  • 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19.3939.0226.0221.6230.9737.8140.1640.1537.8339.27
營業利益率-10.9117.47-3.77-10.364.3213.8218.6419.4615.7915.28
折舊負擔比率14.538.5511.0612.7010.499.098.838.469.8112.52
稅前淨利率-5.7820.02-3.88-10.564.5014.5119.2419.4814.5812.71
股東權益報酬率-1.687.90-1.34-2.571.304.816.747.545.616.21
資產報酬率-1.396.56-0.97-2.021.174.085.626.134.354.22
本業收入比190.0086.9694.1297.4495.0094.6796.26100.00107.89120.00
業外獲益比-90.0013.040.002.565.005.332.800.00-7.89-20.00
無形資產佔淨值比0.140.270.270.340.000.000.000.000.000.00

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27.1521.50-6.751.4738.4936.9352.2924.3528.1022.7233.5923.2619.8715.2637.3627.88-27.4630.4338.5127.09
營業利益率1.26-6.25-45.93-35.9613.8113.4637.26-1.51-0.35-11.459.47-7.33-13.94-22.5015.90-1.47-86.371.0919.77-3.36
稅前淨利率3.24-5.70-23.54-31.8614.7114.0937.3911.240.02-11.769.43-7.51-13.89-22.6315.78-1.67-86.891.6719.74-3.29
本業收入比33.33100.00200.00110.0094.7495.6598.77-18.180.00100.00100.00100.00100.00100.00104.5550.00100.0050.00100.00100.00
業外獲益比66.67-16.67-100.00-15.005.264.350.00118.180.000.00-0.000.00-0.000.00-0.000.000.0050.00-0.00-0.00

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)3220440-2579410817014697
自由現金流量(百萬)2512928-244187100159133163
稅後淨利(百萬)-2197-16-31166289986563


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-26433-1954610061-3-23318-8-73712-4483420
自由現金流量(百萬)-771954-48-1-59160-17-62718-10-15316-4633117
稅後淨利(百萬)3-5-15-16151868110-1114-7-12-1123-2-41126-4

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)351573425370448517555603520511
營業利益(百萬)-38100-16-3819711031178278
稅後淨利(百萬)-2197-16-31166289986563
EPS(完全稀釋)-0.200.93-0.15-0.300.160.590.840.940.680.00
營收成長率(%)-38.7434.8214.86-17.41-13.35-6.85-7.9615.961.76N/A
營業利益成長率(%)N/AN/AN/AN/A-73.24-31.07-11.9742.685.13N/A
稅後淨利成長率(%)N/A706.25N/AN/A-74.19-30.34-9.1850.773.17N/A
EPS成長率(%)N/AN/AN/AN/A-72.88-29.76-10.6438.24N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)10497616213116121610195931479987841429847107149101
營業利益(百萬)1-6-28-22182280-20-1114-7-12-1923-1-41130-3
稅後淨利(百萬)3-5-15-16151868110-1114-7-12-1123-2-41126-4
EPS(完全稀釋)0.03-0.05-0.14-0.160.150.170.650.110.00-0.100.13-0.07-0.11-0.100.21-0.02-0.390.010.25-0.03
去年同期營收成長率(%)-20.61-39.75-71.76-38.6137.8973.1246.942.029.2010.713.521.0285.11-21.50-4.70-2.97----
去年同期營業利益成長率(%)-94.44-127.27-135.00-1000.000.00300.00471.4371.43100.0042.11-39.13-600.0070.73-2000.00-23.3366.67----
去年同期稅後淨利成長率(%)-80.00-127.78-122.06-245.450.00263.64385.71257.14100.000.00-39.13-250.0070.73-1200.00-11.5450.00----
去年同期EPS成長率(%)-80.00-129.41-121.54-245.450.00270.00400.00257.14100.000.00-38.10-250.0071.79-1100.00-16.0033.33----
較上季營收成長率(%)7.2259.02-1.61-52.67-18.63-25.46113.866.322.15-36.7348.4813.793.57-40.8544.90108.51-56.07-28.1947.52-
較上季營業利益成長率(%)116.6778.57-27.27-222.22-18.18-72.504100.000.00100.00-178.57300.0041.6736.84-182.612400.0097.56-4200.00-96.671100.00-
較上季稅後淨利成長率(%)160.0066.676.25-206.67-16.67-73.53518.180.00100.00-178.57300.0041.67-9.09-147.831250.0095.12-4200.00-96.15750.00-
較上季EPS成長率(%)160.0064.2912.50-206.67-11.76-73.85490.910.00100.00-176.92285.7136.36-10.00-147.621150.0094.87-4000.00-96.00933.33-

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(%)
2022/418.06-38.43-25.132019/12-14.41-22.6414.79
2022/3-49.8-33.93-21.012019/11-23.5247.3218.39
2022/1~24.46-16.85-16.842019/108.422.916.57
2021/12-2.62-26.64-38.762019/9-34.7-0.8515.89
2021/11-5.01-41.7-39.722019/8-5.36-3.318.27
2021/1050.34-47.3-39.52019/738.3514.2624.47
2021/9-32.08-60.38-38.292019/640.318.628.01
2021/8432.06-61.23-34.782019/55.387.9334.94
2021/7198.07-91.66-26.492019/424.96-13.2344.24
2021/6-89.03-95.74-1.852019/3-42.2169.4283.62
2021/5-53.33-43.8429.122019/1~253.1389.1789.16
2021/426.71114.6450.712018/1262.9815.88-17.35
2021/3-43.0682.6238.02018/11-36.19-37.06-19.56
2021/1~230.8827.9227.912018/10-12.55-33.56-18.14
2020/12-22.6168.7234.772018/9-36.31-7.58-16.02
2020/11-14.1586.5832.642018/811.83-4.01-17.09
2020/1013.0266.2128.372018/731.5-4.36-20.22
2020/9-33.5459.4124.02018/639.4412.24-24.55
2020/814.3456.6319.772018/5-15.29-17.78-32.46
2020/752.3429.6311.542018/4144.02-3.13-36.37
2020/644.5417.735.952018/31.91-42.4-48.48
2020/578.3914.282.572018/1~2-37.91-50.52-50.52
2020/47.8-32.49-0.442017/12-11.48-22.73-13.23
2020/3-43.28-21.749.922017/11-32.65-2.1-12.52
2020/1~2-33.721.021.02017/1021.6419.44-13.27

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
3.019.0-84.21
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.03-0.051.5999

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率26.1643.3747.1231.5734.2439.7646.6249.7128.6325.80
存貨周轉率107.70138.72125.11105.81100.1382.0976.7273.3858.2552.12

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率13.2915.7417.9611.959.097.5114.2413.3213.339.9211.519.889.427.2612.2111.255.408.1313.0411.31
存貨周轉率30.0432.6925.2120.0826.0826.0627.7534.6735.3031.5237.4326.7623.3824.5332.7425.3122.0026.4529.3821.72

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.180.150.210.180.160.160.160.180.230.40
金融負債(百萬)36015011066635055170480
營收淨額(百萬)351573425370448517555603520511
利息保障倍數-58.50109.55-7.31-17.2716.4674.05130.7341.818.275.07
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.315.24

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)351573425370448517555603520511
推銷費用(百萬)25354034373929343130
管理費用(百萬)81888685828590918493
研發費(百萬)0000000000
推銷費用率(%)7.126.119.419.198.267.545.235.645.965.87
管理費用率(%)23.0815.3620.2422.9718.3016.4416.2215.0916.1518.20
研發費用率(%)0.000.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)10497616213116121610195931479987841429847107149101
推銷費用(百萬)675581197771788810871099
管理費用(百萬)2120191825272319202518222123202120221922
研發費(百萬)00000000000000000000
推銷費用率(%)5.777.228.208.066.116.834.176.937.377.5311.568.089.209.527.048.1614.899.356.048.91
管理費用率(%)20.1920.6231.1529.0319.0816.7710.6518.8121.0526.8812.2422.2224.1427.3814.0821.4342.5520.5612.7521.78
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
2712-遠雄來OOXOOXOXXX
9年10.50億100.0%21.26%0.0%7.33%1百萬1.12%

融資使用率
日期股價融資使用率
2022-05-19 -33.70.18%
2022-05-1833.450.19%
2022-05-1733.750.19%
2022-05-1633.40.19%
2022-05-1333.50.19%
2022-05-1233.450.22%
2022-05-1133.10.22%
2022-05-1034.70.22%
2022-05-0934.750.22%
2022-05-0634.90.22%
2022-05-0535.00.22%
2022-05-0434.650.22%
2022-05-0334.60.22%
2022-04-2933.450.22%
2022-04-2832.850.22%
2022-04-2732.60.22%
2022-04-2632.20.23%
2022-04-2532.10.22%
2022-04-2233.90.22%
2022-04-2134.00.22%
2022-04-2034.10.22%
2022-04-1934.80.22%
2022-04-1835.30.22%
2022-04-1534.70.22%
2022-04-1434.70.23%
2022-04-1336.050.22%
2022-04-1236.950.22%
2022-04-1136.80.22%
2022-04-0837.10.22%
2022-04-0736.550.22%
2022-04-0636.60.22%
2022-04-0136.550.23%
2022-03-3137.20.23%
2022-03-3037.40.22%
2022-03-2937.40.22%
2022-03-2837.20.22%
2022-03-2537.050.22%
2022-03-2437.20.22%
2022-03-2337.60.22%
2022-03-2237.90.22%
2022-03-2137.950.22%
2022-03-1837.550.22%
2022-03-1737.70.22%
2022-03-1637.30.24%
2022-03-1537.00.24%
2022-03-1437.30.24%
2022-03-1137.00.24%
2022-03-1037.10.24%
2022-03-0937.10.23%
2022-03-0837.30.22%
2022-03-0737.40.22%
2022-03-0438.30.22%
2022-03-0338.30.22%
2022-03-0238.30.22%
2022-03-0138.450.22%
2022-02-2538.050.25%
2022-02-2438.50.27%
2022-02-2337.80.24%
2022-02-2237.10.23%
2022-02-2137.850.24%
2022-02-1838.450.25%
2022-02-1738.550.26%
2022-02-1638.250.24%
2022-02-1537.650.24%
2022-02-1437.90.23%
2022-02-1137.60.24%
2022-02-1037.50.24%
2022-02-0838.00.24%
2022-02-0738.650.23%
2022-01-2638.650.23%
2022-01-2537.70.23%
2022-01-2437.650.23%
2022-01-2038.450.23%
2022-01-1937.30.23%
2022-01-1837.10.23%
2022-01-1737.60.23%
2022-01-1437.650.23%
2022-01-1338.10.23%
2022-01-1237.150.23%
2022-01-1137.550.23%
2022-01-1039.450.23%
2022-01-0739.90.23%
2022-01-0640.00.23%
2022-01-0540.00.23%
2022-01-0440.00.23%
2022-01-0340.70.23%
2021-12-3042.70.24%
2021-12-2940.50.28%
2021-12-2839.10.27%
2021-12-2739.00.24%
2021-12-2438.750.24%
2021-12-2337.750.24%
2021-12-2237.40.24%
2021-12-2137.50.24%
2021-12-2037.00.24%
2021-12-1737.00.24%
2021-12-1636.90.24%
2021-12-1537.00.24%
2021-12-1437.00.24%
2021-12-1337.550.23%
2021-12-0937.60.23%
2021-12-0837.50.23%
2021-12-0737.40.23%
2021-12-0637.350.24%
2021-12-0337.450.23%
2021-12-0237.450.23%
2021-12-0137.30.23%
2021-11-3037.20.23%
2021-11-2937.60.24%
2021-11-2637.80.23%
2021-11-2537.750.23%
2021-11-2437.60.23%
2021-11-2337.950.23%
2021-11-2238.00.21%
2021-11-1938.00.20%
2021-11-1837.950.17%
2021-11-1738.00.17%
2021-11-1638.00.17%
2021-11-1538.00.17%
2021-11-1238.00.17%
2021-11-1137.950.17%
2021-11-1037.750.16%
2021-11-0938.150.17%
2021-11-0838.050.14%
2021-11-0538.050.13%
2021-11-0438.00.12%
2021-11-0237.950.11%
2021-11-0137.950.11%
2021-10-2937.950.11%
2021-10-2837.950.11%
2021-10-2737.950.11%
2021-10-2638.00.11%
2021-10-2537.80.11%
2021-10-2237.850.11%
2021-10-2138.10.11%
2021-10-2038.10.12%
2021-10-1937.750.12%
2021-10-1838.40.12%
2021-10-1537.70.12%
2021-10-1437.10.14%
2021-10-1337.60.13%
2021-10-1238.00.13%
2021-10-0838.80.13%
2021-10-0738.90.13%
2021-10-0638.50.14%
2021-10-0538.250.14%
2021-10-0438.10.13%
2021-10-0137.550.14%
2021-09-3037.90.16%
2021-09-2938.00.16%
2021-09-2838.30.16%
2021-09-2737.40.16%
2021-09-2437.00.16%
2021-09-2337.00.16%
2021-09-2236.550.16%
2021-09-1736.50.16%
2021-09-1637.50.16%
2021-09-1537.40.16%
2021-09-1436.70.16%
2021-09-1336.70.16%
2021-09-1036.750.16%
2021-09-0937.250.16%
2021-09-0837.350.16%
2021-09-0737.950.16%
2021-09-0638.00.17%
2021-09-0338.60.17%
2021-09-0238.20.19%
2021-09-0138.80.19%
2021-08-3138.150.19%
2021-08-3037.90.19%
2021-08-2738.10.19%
2021-08-2637.90.18%
2021-08-2537.350.18%
2021-08-2437.50.18%
2021-08-2337.50.19%
2021-08-2036.90.18%
2021-08-1936.850.18%
2021-08-1836.40.18%
2021-08-1736.70.18%
2021-08-1637.90.18%
2021-08-1338.00.18%
2021-08-1237.80.18%
2021-08-1137.50.19%
2021-08-1037.350.19%
2021-08-0938.350.19%
2021-08-0638.30.18%
2021-08-0538.250.18%
2021-08-0438.250.19%
2021-08-0338.250.21%
2021-08-0238.250.21%
2021-07-3038.90.22%
2021-07-2938.350.22%
2021-07-2838.40.22%
2021-07-2739.950.22%
2021-07-2640.10.25%
2021-07-2340.90.25%
2021-07-2239.850.23%
2021-07-2139.20.26%
2021-07-2041.250.27%
2021-07-1941.70.27%
2021-07-1640.750.24%
2021-07-1540.750.24%
2021-07-1439.20.24%
2021-07-1338.550.24%
2021-07-1239.80.25%
2021-07-0942.30.32%
2021-07-0842.350.29%
2021-07-0742.80.45%
2021-07-0638.950.06%
2021-07-0537.70.05%
2021-07-0237.50.05%
2021-07-0138.00.06%
2021-06-3037.050.05%
2021-06-2936.90.05%
2021-06-2835.850.05%
2021-06-2536.80.05%
2021-06-2437.10.05%
2021-06-2337.250.05%
2021-06-2237.350.06%
2021-06-2136.40.05%
2021-06-1836.00.05%
2021-06-1736.00.05%
2021-06-1636.00.06%
2021-06-1535.950.06%
2021-06-1136.00.07%
2021-06-1035.00.07%
2021-06-0934.50.07%
2021-06-0835.00.07%
2021-06-0735.80.08%
2021-06-0435.80.08%
2021-06-0333.80.07%
2021-06-0233.50.06%
2021-06-0133.850.06%
2021-05-3133.90.06%
2021-05-2834.00.06%
2021-05-2733.550.06%
2021-05-2634.00.06%
2021-05-2532.90.06%
2021-05-2432.80.06%
2021-05-2132.00.06%

遠雄來熱門網頁

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。