2736 富野


股價漲跌幅
202220212020
富野8.0%13.0%-4.0%
0050-14.69%3.82%50.48%


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)
16.85 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
  • 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51.5654.5248.3948.2952.5154.1359.1061.9358.6356.58
營業利益率-6.144.53-0.66-5.570.5510.5320.3522.1119.6725.69
折舊負擔比率27.1823.0324.4915.2614.467.156.396.414.442.69
稅前淨利率-3.537.21-1.02-5.93-1.1510.1135.0221.5818.5224.83
股東權益報酬率-2.820.70-0.51-2.35-0.813.4024.0016.8012.4820.68
資產報酬率-0.820.980.60-0.90-0.022.3615.3410.218.1113.00
本業收入比176.4763.0471.4391.89-57.14104.2358.28102.20106.48104.35
業外獲益比-76.4736.9628.575.41157.14-4.2342.07-2.75-6.48-3.26
無形資產佔淨值比0.000.000.040.050.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率61.2559.9324.8531.9960.3058.6160.4733.5652.6953.0443.2841.6952.9747.7446.6146.0952.48
營業利益率18.5417.04-77.58-56.7615.7515.9020.19-50.38-1.216.75-11.24-13.309.91-0.81-9.64-11.84-1.51
稅前淨利率16.3918.23-67.98-48.5415.1918.4421.80-34.32-4.237.11-5.68-16.806.76-2.01-10.74-10.82-1.49
本業收入比110.3493.75112.20119.44103.5786.1193.18150.0033.3392.31188.8980.00142.8625.0087.50106.67100.00
業外獲益比-13.796.25-14.63-16.67-3.5713.896.82-46.4383.337.69-100.0020.00-42.8650.0012.50-6.67-0.00

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)1082131534580171672879684
自由現金流量(百萬)10218021-96-298-3673172-100-248
稅後淨利(百萬)-349-7-30-11442641508773


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)38984-3440888414274151243844-3-26
自由現金流量(百萬)45972-39428770212375413-8132-10-26-92
稅後淨利(百萬)2428-51-34232640-46-1216-9-24114-16-15-3

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)493634690616650699829842586372
營業利益(百萬)-3029-5-3447416918611596
稅後淨利(百萬)-349-7-30-11442641508773
EPS(完全稀釋)0.000.000.00-0.62-0.220.895.913.542.860.00
營收成長率(%)-22.24-8.1212.01-5.23-7.01-15.68-1.5443.6957.53N/A
營業利益成長率(%)N/AN/AN/AN/A-94.59-56.21-9.1461.7419.79N/A
稅後淨利成長率(%)N/A228.57N/AN/AN/A-83.3376.0072.4119.18N/A
EPS成長率(%)N/AN/AN/AN/AN/A-84.9466.9523.78N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)175173607518519620483151183153150204177146139155
營業利益(百萬)3230-46-43293141-42-212-17-2020-1-14-16-2
稅後淨利(百萬)2428-51-34232640-46-1216-9-24114-16-15-3
EPS(完全稀釋)0.480.58-1.04-0.700.460.540.81-0.93-0.240.33-0.19-0.490.220.08-0.33-0.30-0.07
去年同期營收成長率(%)-5.41-11.73-70.59-9.6422.527.1033.33-44.67-25.983.394.797.9131.610.000.000.00-
兩季平均(YOY)營收成長率(%)-8.57-41.16-40.126.4414.8120.21-5.67-35.33-11.294.096.3519.7615.800.000.00--
去年同期EPS成長率(%)4.357.41-228.4024.73291.6763.64526.32-89.80-209.09312.5042.42-63.33414.290.000.000.00-
兩季平均(YOY)EPS成長率(%)5.88-110.50-101.84158.20177.66294.98218.26-149.4451.70177.46-10.45175.48207.150.000.00--
較上季營收成長率(%)1.16188.33-20.00-59.46-5.61-3.92145.78-45.03-17.4919.612.00-26.4715.2521.235.04-10.320.00
較上季EPS成長率(%)-17.24155.77-48.57-252.17-14.81-33.33187.10-287.50-172.73273.6861.22-322.73175.00124.24-10.00-328.570.00

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(%)
2022/4-24.79-26.91-10.122019/12-4.26-17.1512.01
2022/3-33.45-6.06-5.542019/1113.5515.3116.02
2022/1~241.41-5.34-5.332019/1032.6522.9416.11
2021/121.089.9-22.192019/9-12.4114.3915.39
2021/1146.160.39-25.492019/8-20.96-9.8915.48
2021/1064.05-39.89-28.732019/730.6814.0219.44
2021/918.52-54.49-26.862019/6-0.269.6320.44
2021/8116.84-68.99-22.572019/5-13.5115.7322.3
2021/7158.87-85.51-11.522019/4-9.260.0423.58
2021/6-80.38-90.6411.212019/3-27.3217.7431.92
2021/5-59.37-7.1934.172019/1~237.1938.9638.95
2021/4-3.33184.1539.582018/1233.2521.31-5.21
2021/3-36.67103.2222.582018/1121.071.77-7.98
2021/1~263.326.066.052018/1023.42-7.63-8.98
2020/12-7.65-4.2-8.082018/9-31.01-5.97-9.12
2020/11-12.49-0.68-8.472018/80.01-7.51-9.41
2020/1024.228.87-9.362018/725.66-1.63-9.69
2020/9-19.2337.64-13.632018/65.2733.76-11.04
2020/81.2849.26-18.362018/5-25.23-7.53-15.89
2020/767.1616.48-26.312018/46.78-5.39-17.35
2020/694.66-8.93-33.792018/3-21.10.04-20.89
2020/524.39-53.34-37.622018/1~269.34-28.34-28.33
2020/4-30.86-67.56-34.742017/1211.782.1-7.07
2020/3-55.43-57.42-25.932017/119.885.96-7.94
2020/1~2-14.82-12.7-12.72017/1025.6319.14-9.16

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
29.028.03.5714
2021Q4(百萬)2020Q4(百萬)YoY(%)
32.036.0-11.11
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.480.58-0.172

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率33.8326.6021.8927.5955.1177.1190.5488.0970.4230.95
存貨周轉率64.9074.0187.7880.1678.0982.4196.6292.7081.0280.77

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率19.1921.0019.6611.8013.217.859.7111.968.528.159.225.836.318.4316.2021.9618.91
存貨周轉率18.0622.8416.5115.0719.6220.7922.5617.3119.4022.8724.0420.1421.5423.0819.2317.1117.32

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.500.490.500.410.420.390.310.440.380.39
金融負債(百萬)533594605668723520210376268213
營收淨額(百萬)493634690616650699829842586372
利息保障倍數0.033.330.73-1.830.4020.1255.2630.0519.0539.78
長期銀行借款占稅後淨利比59.1159.1110.9310.9310.9310.930.742.252.382.45

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)493634690616650699829842586372
推銷費用(百萬)2853173383323383053213352280
管理費用(百萬)0000000000
研發費(百萬)0000000000
推銷費用率(%)57.8150.0048.9953.9052.0043.6338.7239.7938.910.00
管理費用率(%)0.000.000.000.000.000.000.000.000.000.00
研發費用率(%)0.000.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)175173607518519620483151183153150204177146139155
推銷費用(百萬)7574616783848270828584828886828084
管理費用(百萬)00000000000000000
研發費(百萬)00000000000000000
推銷費用率(%)42.8642.77101.6789.3344.8642.8640.2084.3454.3046.4554.9054.6743.1448.5956.1657.5554.19
管理費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
2736-富野OXXOOOOXXX
6年4.90億59.84%47.29%0.0%75.71%106百萬8.12%

融資使用率
日期股價融資使用率
2022-05-23 -16.8516.16%
2022-05-2016.7516.16%
2022-05-1917.016.27%
2022-05-1817.616.51%
2022-05-1717.616.30%
2022-05-1617.6516.11%
2022-05-1317.314.98%
2022-05-1217.014.52%
2022-05-1117.512.99%
2022-05-1016.912.01%
2022-05-0917.311.95%
2022-05-0616.711.42%
2022-05-0516.811.27%
2022-05-0416.611.12%
2022-05-0316.5511.20%
2022-04-2916.3511.42%
2022-04-2815.811.41%
2022-04-2716.011.35%
2022-04-2616.1511.47%
2022-04-2516.111.43%
2022-04-2216.311.40%
2022-04-2116.2511.45%
2022-04-2016.211.32%
2022-04-1916.2511.25%
2022-04-1816.2511.19%
2022-04-1516.511.26%
2022-04-1416.511.01%
2022-04-1316.9510.61%
2022-04-1215.459.85%
2022-04-1115.359.83%
2022-04-0816.010.23%
2022-04-0716.29.92%
2022-04-0616.6510.00%
2022-04-0116.6510.04%
2022-03-3116.759.97%
2022-03-3016.710.01%
2022-03-2916.659.90%
2022-03-2816.559.87%
2022-03-2517.29.75%
2022-03-2417.059.78%
2022-03-2317.19.79%
2022-03-2217.19.55%
2022-03-2117.059.66%
2022-03-1817.09.60%
2022-03-1717.09.97%
2022-03-1616.08.83%
2022-03-1516.28.78%
2022-03-1416.48.80%
2022-03-1116.358.90%
2022-03-1016.68.94%
2022-03-0916.38.75%
2022-03-0815.68.69%
2022-03-0716.38.65%
2022-03-0417.08.54%
2022-03-0317.68.74%
2022-03-0217.08.66%
2022-03-0117.08.57%
2022-02-2517.358.27%
2022-02-2417.38.76%
2022-02-2316.757.41%
2022-02-2216.67.50%
2022-02-2116.857.85%
2022-02-1816.58.34%
2022-02-1716.257.93%
2022-02-1615.67.81%
2022-02-1515.67.95%
2022-02-1415.28.08%
2022-02-1115.58.11%
2022-02-1015.357.88%
2022-02-0915.357.83%
2022-02-0815.07.85%
2022-02-0714.97.84%
2022-01-2614.657.80%
2022-01-2514.77.74%
2022-01-2414.657.72%
2022-01-2114.97.72%
2022-01-2015.157.73%
2022-01-1915.07.72%
2022-01-1815.07.63%
2022-01-1715.07.63%
2022-01-1414.857.63%
2022-01-1315.37.57%
2022-01-1215.27.58%
2022-01-1115.17.58%
2022-01-1015.157.67%
2022-01-0715.357.60%
2022-01-0615.47.62%
2022-01-0515.57.54%
2022-01-0415.67.45%
2022-01-0315.67.37%
2021-12-3015.757.34%
2021-12-2915.757.33%
2021-12-2815.77.41%
2021-12-2715.67.34%
2021-12-2415.67.30%
2021-12-2315.17.11%
2021-12-2215.057.05%
2021-12-2114.957.08%
2021-12-2015.057.11%
2021-12-1715.157.09%
2021-12-1615.057.05%
2021-12-1515.557.17%
2021-12-1415.457.15%
2021-12-1315.57.11%
2021-12-1014.957.15%
2021-12-0914.857.17%
2021-12-0814.857.17%
2021-12-0715.07.16%
2021-12-0614.757.13%
2021-12-0314.957.11%
2021-12-0214.957.11%
2021-12-0115.07.17%
2021-11-3015.17.20%
2021-11-2915.07.19%
2021-11-2615.37.47%
2021-11-2515.657.30%
2021-11-2415.67.27%
2021-11-2315.47.26%
2021-11-2215.357.21%
2021-11-1915.37.16%
2021-11-1815.57.16%
2021-11-1715.357.17%
2021-11-1615.27.23%
2021-11-1515.87.11%
2021-11-1215.957.54%
2021-11-1116.157.67%
2021-11-1016.257.91%
2021-11-0916.157.97%
2021-11-0816.28.07%
2021-11-0516.28.13%
2021-11-0416.38.22%
2021-11-0316.28.22%
2021-11-0216.158.18%
2021-11-0116.158.16%
2021-10-2916.18.06%
2021-10-2815.97.97%
2021-10-2715.958.21%
2021-10-2616.058.21%
2021-10-2516.18.20%
2021-10-2216.058.21%
2021-10-2116.18.19%
2021-10-2016.18.09%
2021-10-1916.18.26%
2021-10-1816.18.34%
2021-10-1516.558.34%
2021-10-1416.18.41%
2021-10-1316.358.44%
2021-10-1216.958.83%
2021-10-0817.39.01%
2021-10-0717.39.05%
2021-10-0616.859.03%
2021-10-0517.158.96%
2021-10-0417.48.98%
2021-10-0116.658.64%
2021-09-3016.858.58%
2021-09-2916.98.77%
2021-09-2817.08.76%
2021-09-2717.18.92%
2021-09-2416.558.85%
2021-09-2316.358.89%
2021-09-2216.28.88%
2021-09-1716.29.07%
2021-09-1616.19.09%
2021-09-1516.09.20%
2021-09-1415.99.06%
2021-09-1316.259.05%
2021-09-1016.159.07%
2021-09-0915.959.03%
2021-09-0815.59.02%
2021-09-0716.059.06%
2021-09-0616.99.36%
2021-09-0317.89.68%
2021-09-0217.99.27%
2021-09-0117.49.19%
2021-08-3117.69.23%
2021-08-3017.59.03%
2021-08-2717.68.98%
2021-08-2617.459.08%
2021-08-2517.58.96%
2021-08-2417.28.72%
2021-08-2317.88.96%
2021-08-2017.68.94%
2021-08-1917.48.72%
2021-08-1817.658.74%
2021-08-1716.88.96%
2021-08-1616.68.91%
2021-08-1317.08.85%
2021-08-1217.18.91%
2021-08-1116.958.86%
2021-08-1016.88.86%
2021-08-0917.259.01%
2021-08-0617.158.82%
2021-08-0517.08.87%
2021-08-0417.78.70%
2021-08-0317.758.76%
2021-08-0218.09.01%
2021-07-3017.558.80%
2021-07-2918.159.94%
2021-07-2818.29.86%
2021-07-2718.910.76%
2021-07-2619.510.54%
2021-07-2320.310.70%
2021-07-2219.659.89%
2021-07-2119.759.58%
2021-07-2020.79.50%
2021-07-1920.159.18%
2021-07-1618.78.60%
2021-07-1518.97.92%
2021-07-1418.48.10%
2021-07-1317.77.80%
2021-07-1217.957.59%
2021-07-0919.57.65%
2021-07-0819.857.32%
2021-07-0719.28.38%
2021-07-0618.07.58%
2021-07-0517.457.26%
2021-07-0217.257.48%
2021-07-0117.257.57%
2021-06-3017.17.34%
2021-06-2916.56.78%
2021-06-2816.256.57%
2021-06-2516.956.61%
2021-06-2417.06.48%
2021-06-2316.956.55%
2021-06-2217.96.35%
2021-06-2117.26.47%
2021-06-1815.655.77%
2021-06-1715.85.80%
2021-06-1616.055.95%
2021-06-1516.06.03%
2021-06-1115.46.15%
2021-06-1015.656.12%
2021-06-0915.76.08%
2021-06-0816.26.05%
2021-06-0715.955.89%
2021-06-0416.855.70%
2021-06-0316.45.94%
2021-06-0215.655.85%
2021-06-0115.96.24%
2021-05-3115.456.35%

富野熱門網頁

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。