2743 山富


股價漲跌幅
202220212020
山富144.0%36.0%7.0%
0050-15.64%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)
56.1 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24.1915.178.197.118.915.289.577.849.8810.57
營業利益率-44.60-9.121.070.081.39-1.602.090.841.190.55
折舊負擔比率7.432.410.520.130.100.110.120.100.130.13
稅前淨利率-26.63-3.901.410.811.60-1.672.101.551.531.06
股東權益報酬率-10.57-7.4111.136.4313.39-15.1116.7716.1717.4911.12
資產報酬率-6.83-3.364.212.695.95-6.146.506.045.773.39
本業收入比166.67233.3375.349.5286.4295.5199.0254.4377.7851.52
業外獲益比-66.67-133.3323.2990.4813.584.490.9845.5722.2248.48
無形資產佔淨值比0.130.400.270.230.260.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q2
營業毛利率21.1830.1122.2622.1521.0036.9612.1849.8610.178.157.068.767.997.146.887.21
營業利益率-33.21-23.30-193.85-26.81-51.6811.75-40.70-222.18-2.200.350.361.761.16-0.62-0.140.46
稅前淨利率-32.96-17.97-131.29-11.55-28.2310.38-32.28-40.75-1.700.560.822.101.470.430.391.17
本業收入比104.76127.27142.11237.50187.50113.33125.00566.67133.3357.1450.0083.6478.95-140.00-40.0040.62
業外獲益比-0.00-27.27-47.37-137.50-87.50-13.33-25.00-466.67-33.3342.8660.0016.3621.05240.00140.0059.38

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)-73-15812047155-123228-6092-36
自由現金流量(百萬)-80-139133-1082-17179-15680-51
稅後淨利(百萬)-52-39573263-72111665224


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q2
營運現金流量(百萬)-24-531-74-25-13-11322-53-621344877-62102
自由現金流量(百萬)-1-727-75-26-17-9826-484152-233995-55-51
稅後淨利(百萬)-21-11-18-8-1510-34-5-105844154424

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)20299551605190507653314857509046703148
營業利益(百萬)-90-9155470-85101435617
稅後淨利(百萬)-52-39573263-72111665224
EPS(完全稀釋)-1.64-1.252.031.142.22-2.683.952.912.751.61
營收成長率(%)-79.70-80.72-0.582.25-4.789.76-4.588.9948.35N/A
營業利益成長率(%)N/AN/A1275.00-94.29N/AN/A134.88-23.21229.41N/A
稅後淨利成長率(%)N/AN/A78.12-49.21187.50N/A68.1826.92116.67N/A
EPS成長率(%)N/AN/A78.07-48.65N/AN/A35.745.8270.81N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)6560147058144992372912541280262612991159126127700258602490
營業利益(百萬)-22-14-27-19-3017-40-51-16454615-7-2130-5075
稅後淨利(百萬)-21-11-18-8-1510-34-5-10584415442403060
EPS(完全稀釋)-0.67-0.33-0.57-0.25-0.480.31-1.07-0.14-0.340.190.301.550.540.140.140.860.000.090.002.14
去年同期營收成長率(%)12.07-58.33-85.86204.35-92.04-88.52-92.27-99.12-43.888.201.51-5.200.00-55.180.0011.24----
兩季平均(YOY)營收成長率(%)-23.13-72.0959.2456.15-90.28-90.39-95.69-71.50-17.844.85-1.85-2.60-27.59-27.595.62-----
去年同期EPS成長率(%)-39.58-206.4546.73-78.57-41.1863.16-456.67-109.03-162.9635.71114.2980.230.0055.560.00-59.81----
兩季平均(YOY)EPS成長率(%)-123.01-79.86-15.92-59.8810.99-196.75-282.85-136.00-63.6275.0097.2640.1227.7827.78-29.91-----
較上季營收成長率(%)8.33328.57-80.0020.69-59.7245.45330.43-96.84-41.87-2.03-51.26102.1612.08-8.09-54.480.00-100.000.00-100.00-
較上季EPS成長率(%)-103.0342.11-128.0047.92-254.84128.97-664.2958.82-278.95-36.67-80.65187.04285.710.00-83.720.00-100.000.00-100.00-

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(%)
2022/44.24-47.48-11.012019/12-32.925.79-0.28
2022/3-37.617.311.662019/118.2116.45-0.66
2022/1~263.5413.4413.442019/10-4.033.66-2.26
2021/12-42.54-74.26-79.682019/922.9823.42-2.89
2021/117.4-54.47-79.992019/8-19.64-8.49-5.62
2021/10128.93-41.04-81.52019/714.67-2.2-5.25
2021/9156.96-72.27-83.292019/6-11.87-8.87-5.78
2021/8568.43-89.37-83.772019/53.69-16.3-5.18
2021/7-95.73-97.98-83.512019/43.04-19.35-1.63
2021/6-33.912.27-82.972019/3-12.06-0.576.69
2021/5-44.395108.8-84.492019/1~248.9110.9710.97
2021/4113.0231.66-87.22018/12-26.16-5.891.95
2021/3-16.67-61.95-91.982018/11-3.66-10.462.48
2021/1~2-3.46-93.94-93.932018/1014.25-11.693.88
2020/121.61-83.51-80.722018/9-8.82-0.995.89
2020/1139.09-89.11-80.532018/8-14.12-3.936.65
2020/107.67-91.53-79.582018/76.84-3.148.18
2020/9-1.48-92.45-78.212018/6-19.05-10.010.44
2020/826.6-90.57-76.292018/5-0.0815.615.59
2020/7137.91-94.01-74.522018/427.032.1715.58
2020/62966.58-97.11-70.982018/31.1823.0723.18
2020/5-96.45-99.91-66.062018/1~238.2523.2523.25
2020/4-75.56-97.57-56.852017/12-29.7527.27-4.86
2020/3-85.22-89.77-42.392017/11-4.9826.83-6.48
2020/1~2-20.97-17.47-17.472017/1028.113.09-9.06

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.67-0.33-1.030

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.586.5419.3420.5224.4222.8415.4415.6916.8720.50
存貨周轉率1197.026592.540.000.000.000.000.000.000.000.00

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q2
應收帳款周轉率1.961.850.301.461.853.592.520.343.894.214.358.364.514.344.9210.66
存貨周轉率0.000.000.000.00360.34659.669145.260.000.000.000.000.000.000.000.000.00

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.380.300.650.610.570.530.610.620.640.72
金融負債(百萬)9838409000165744472
營收淨額(百萬)20299551605190507653314857509046703148
利息保障倍數-40.75-24.8739.2636.780.00-28.12137.66101.9680.8729.79
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)20299551605190507653314857509046703148
推銷費用(百萬)115213329323335328325321373293
管理費用(百萬)24293942473939353322
研發費(百萬)0000000000
推銷費用率(%)56.9321.416.386.226.606.156.696.317.999.31
管理費用率(%)11.882.910.760.810.930.730.800.690.710.70
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)6560147058144992372912541280262612991159126127700258602490
推銷費用(百萬)292725283630475679897716378817816401850150
管理費用(百萬)656676571199211091123028019
研發費(百萬)00000000000000000000
推銷費用率(%)44.6245.00178.5740.0062.0720.8347.47243.4810.847.106.026.216.006.996.195.927.157.156.026.02
管理費用率(%)9.238.3342.868.5712.074.175.0530.431.510.720.700.800.770.780.870.831.081.080.760.76
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
2743-山富XXXOOOXXXX
2年3.20億71.18%38.9%0.0%101.56%-72百萬-18.64%

融資使用率
日期股價融資使用率
2022-05-24 -56.128.95%
2022-05-2357.729.11%
2022-05-2054.028.29%
2022-05-1955.028.92%
2022-05-1859.730.99%
2022-05-1759.533.86%
2022-05-1660.634.26%
2022-05-1359.033.70%
2022-05-1261.130.11%
2022-05-1167.842.65%
2022-05-1065.638.82%
2022-05-0965.042.45%
2022-05-0662.241.79%
2022-05-0562.539.45%
2022-05-0462.939.20%
2022-05-0361.336.96%
2022-04-2962.733.45%
2022-04-2857.036.43%
2022-04-2757.037.72%
2022-04-2657.735.76%
2022-04-2559.636.29%
2022-04-2257.027.60%
2022-04-2156.128.51%
2022-04-2056.127.31%
2022-04-1958.031.80%
2022-04-1857.931.00%
2022-04-1555.629.25%
2022-04-1458.322.13%
2022-04-1353.024.07%
2022-04-1248.230.79%
2022-04-1146.2525.28%
2022-04-0848.324.98%
2022-04-0744.7528.35%
2022-04-0647.0524.33%
2022-04-0146.224.65%
2022-03-3144.9523.30%
2022-03-3043.5524.75%
2022-03-2943.322.69%
2022-03-2839.419.05%
2022-03-2541.6526.01%
2022-03-2437.917.65%
2022-03-2337.017.80%
2022-03-2237.418.30%
2022-03-2134.015.54%
2022-03-1835.720.22%
2022-03-1734.3518.75%
2022-03-1631.2517.51%
2022-03-1532.4518.96%
2022-03-1435.723.12%
2022-03-1136.123.87%
2022-03-1036.925.05%
2022-03-0935.3526.79%
2022-03-0835.8526.93%
2022-03-0735.028.38%
2022-03-0438.1529.15%
2022-03-0340.731.01%
2022-03-0237.026.88%
2022-03-0137.125.43%
2022-02-2537.0525.24%
2022-02-2439.726.36%
2022-02-2337.224.17%
2022-02-2233.8521.97%
2022-02-2135.622.46%
2022-02-1832.6521.34%
2022-02-1729.718.02%
2022-02-1627.012.09%
2022-02-1526.010.68%
2022-02-1425.2510.40%
2022-02-1125.1510.69%
2022-02-1024.59.73%
2022-02-0924.359.53%
2022-02-0824.49.68%
2022-02-0723.88.26%
2022-01-2623.08.27%
2022-01-2522.38.09%
2022-01-2422.58.09%
2022-01-2122.28.09%
2022-01-2022.38.09%
2022-01-1922.68.09%
2022-01-1822.68.11%
2022-01-1721.858.11%
2022-01-1421.758.18%
2022-01-1322.18.18%
2022-01-1222.112.95%
2022-01-1122.812.95%
2022-01-1021.8512.96%
2022-01-0722.0513.01%
2022-01-0622.413.10%
2022-01-0522.9513.10%
2022-01-0422.9514.34%
2022-01-0323.014.34%
2021-12-3023.0514.04%
2021-12-2922.9514.10%
2021-12-2822.4514.09%
2021-12-2722.414.09%
2021-12-2422.714.09%
2021-12-2322.714.09%
2021-12-2222.614.01%
2021-12-2122.714.00%
2021-12-2022.313.98%
2021-12-1722.613.98%
2021-12-1623.013.98%
2021-12-1422.713.95%
2021-12-1323.014.00%
2021-12-1023.414.00%
2021-12-0922.5514.01%
2021-12-0822.4513.89%
2021-12-0722.2513.90%
2021-12-0621.8513.94%
2021-12-0321.8513.94%
2021-12-0221.813.99%
2021-12-0122.013.99%
2021-11-3021.7514.00%
2021-11-2921.9514.11%
2021-11-2622.814.20%
2021-11-2523.714.36%
2021-11-2423.714.46%
2021-11-2323.6514.50%
2021-11-2223.814.41%
2021-11-1924.014.35%
2021-11-1824.2514.67%
2021-11-1724.614.69%
2021-11-1624.514.65%
2021-11-1523.814.44%
2021-11-1224.014.46%
2021-11-1124.614.82%
2021-11-1024.614.30%
2021-11-0924.514.06%
2021-11-0824.4513.99%
2021-11-0523.9514.00%
2021-11-0424.014.00%
2021-11-0323.9514.08%
2021-11-0223.8514.00%
2021-11-0123.7514.13%
2021-10-2923.4514.08%
2021-10-2823.313.91%
2021-10-2722.7513.83%
2021-10-2622.613.84%
2021-10-2522.513.84%
2021-10-2222.5513.83%
2021-10-2122.613.90%
2021-10-2022.613.94%
2021-10-1922.7513.96%
2021-10-1822.713.99%
2021-10-1522.513.84%
2021-10-1422.413.69%
2021-10-1322.213.51%
2021-10-1222.013.49%
2021-10-0821.913.45%
2021-10-0722.213.30%
2021-10-0621.6513.11%
2021-10-0522.113.05%
2021-10-0422.013.20%
2021-10-0121.013.05%
2021-09-3022.013.05%
2021-09-2921.5512.93%
2021-09-2821.612.93%
2021-09-2721.412.91%
2021-09-2420.812.84%
2021-09-2320.312.84%
2021-09-2220.012.83%
2021-09-1720.012.83%
2021-09-1620.012.81%
2021-09-1519.7512.81%
2021-09-1419.712.80%
2021-09-1319.612.85%
2021-09-1019.912.85%
2021-09-0919.412.79%
2021-09-0819.2512.80%
2021-09-0719.712.80%
2021-09-0620.612.84%
2021-09-0320.712.84%
2021-09-0221.012.83%
2021-09-0121.7512.80%
2021-08-3121.912.79%
2021-08-3022.012.78%
2021-08-2722.1512.78%
2021-08-2622.012.84%
2021-08-2521.712.85%
2021-08-2419.9512.60%
2021-08-2319.7512.60%
2021-08-2019.712.60%
2021-08-1919.8512.69%
2021-08-1820.212.70%
2021-08-1719.912.73%
2021-08-1620.112.75%
2021-08-1320.613.06%
2021-08-1221.513.05%
2021-08-1121.613.05%
2021-08-1022.0513.09%
2021-08-0922.1513.09%
2021-08-0621.913.08%
2021-08-0522.313.19%
2021-08-0422.813.38%
2021-08-0322.613.29%
2021-08-0222.713.29%
2021-07-3023.1513.30%
2021-07-2923.2513.45%
2021-07-2823.1513.50%
2021-07-2723.413.81%
2021-07-2623.7513.85%
2021-07-2325.113.93%
2021-07-2223.813.81%
2021-07-2123.8513.76%
2021-07-2024.1513.54%
2021-07-1924.513.54%
2021-07-1624.013.01%
2021-07-1524.212.95%
2021-07-1423.5512.99%
2021-07-1323.613.01%
2021-07-1223.613.03%
2021-07-0924.613.98%
2021-07-0824.914.01%
2021-07-0726.615.94%
2021-07-0624.412.51%
2021-07-0523.9512.36%
2021-07-0224.012.35%
2021-07-0124.512.53%
2021-06-3023.212.53%
2021-06-2922.6512.46%
2021-06-2822.7512.53%
2021-06-2523.612.69%
2021-06-2423.8512.90%
2021-06-2323.5512.95%
2021-06-2224.3513.18%
2021-06-2125.113.71%
2021-06-1824.012.66%
2021-06-1723.9512.75%
2021-06-1623.6512.68%
2021-06-1522.912.14%
2021-06-1122.311.45%
2021-06-1022.410.49%
2021-06-0922.3510.34%
2021-06-0822.410.28%
2021-06-0722.010.15%
2021-06-0423.110.10%
2021-06-0323.758.56%
2021-06-0221.857.53%
2021-06-0121.757.53%
2021-05-3120.67.44%

山富熱門網頁

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。