2912 統一超


股價漲跌幅
20222021202020192018
統一超-1.0%2.0%-6.0%1.0%8.0%
0050-14.14%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)
269.5 -19.16% 217.87 250.55 -7.03% 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
202120202019201820172016201520142013
營業毛利率33.5434.0734.3134.3333.2132.7932.2631.2631.61
營業利益率4.064.705.105.244.714.834.684.745.08
折舊負擔比率7.827.557.112.452.332.402.472.372.13
稅前淨利率4.595.345.926.2918.716.205.696.165.63
股東權益報酬率22.8325.1427.1422.6969.6834.6230.7635.4735.79
資產報酬率5.186.138.118.8627.5712.1610.8812.2011.27
本業收入比88.3987.9486.0683.3325.1877.8782.2676.9790.29
業外獲益比11.6112.0613.9416.6774.8222.1317.7423.039.71
無形資產佔淨值比4.584.755.218.140.000.000.000.000.00

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33.8433.7733.0533.2334.1033.6534.3033.7434.6134.0634.5034.2934.3933.9334.4234.2234.7833.3333.6433.08
營業利益率4.594.383.713.274.854.345.174.205.064.755.155.255.244.705.325.305.663.135.305.20
稅前淨利率4.805.064.233.825.234.945.754.955.715.505.915.916.395.776.226.476.7254.146.816.75
本業收入比95.5486.6387.6985.5692.8387.7689.8484.8688.6486.2987.1588.7682.1181.4885.5681.8984.225.7877.7977.03
業外獲益比4.4613.4012.3514.447.2012.2410.1615.1411.3613.7112.8511.2417.8918.4914.4418.1415.7894.2122.2122.99

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)359843033228836179182063123641163571449213803
自由現金流量(百萬)265962141821144335211399717949894690818444
稅後淨利(百萬)8862102381054310206310179837823990908037


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)53861424477807216674462247554102346319481336793766045224197487498-1569927978133780
自由現金流量(百萬)1990114365639537341473063562989193806-259411561786543129177854589918851840960562121
稅後淨利(百萬)217023222062176827102273287425372554227327722590290822622774263225382239930862790

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)262735258495256059244888221132215359205481200438200611
營業利益(百萬)1067012145130501283510422104059610950510197
稅後淨利(百萬)8862102381054310206310179837823990908037
EPS(完全稀釋)8.519.8310.129.7929.729.437.908.737.72
營收成長率(%)1.640.954.5610.742.684.812.52-0.09N/A
營業利益成長率(%)-12.14-6.931.6823.150.168.271.10-6.79N/A
稅後淨利成長率(%)-13.44-2.893.30-67.10215.3119.40-9.3613.10N/A
EPS成長率(%)-13.43-2.873.37-67.06215.1619.37-9.5113.08N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)6766768645654446359365053661496780461493630506493766089639486108561707630046123058948556745728355173
營業利益(百萬)31063006242820793158286935032583319030833406335732032899335432463336174330342868
稅後淨利(百萬)217023222062176827102273287425372554227327722590290822622774263225382239930862790
EPS(完全稀釋)2.092.231.981.702.612.192.762.442.462.192.672.492.802.182.672.532.4421.552.972.68
去年同期營收成長率(%)4.023.77-3.483.423.181.872.59-3.843.225.234.904.443.6310.849.9910.98----
去年同期營業利益成長率(%)-1.654.78-30.69-19.51-1.00-6.942.85-23.06-0.416.351.553.42-3.9966.3210.5513.18----
去年同期稅後淨利成長率(%)-19.932.16-28.25-30.316.110.003.68-2.05-12.170.49-0.07-1.6014.58-89.90-10.11-5.66----
去年同期EPS成長率(%)-19.921.83-28.26-30.336.100.003.37-2.01-12.140.460.00-1.5814.75-89.88-10.10-5.60----
較上季營收成長率(%)-1.424.892.91-2.24-1.66-2.4410.26-2.47-2.91-1.743.354.69-1.01-2.062.903.875.88-2.813.82-
較上季營業利益成長率(%)3.3323.8116.79-34.1710.07-18.1035.62-19.033.47-9.481.464.8110.49-13.573.33-2.7091.39-42.555.79-
較上季稅後淨利成長率(%)-6.5512.6116.63-34.7619.23-20.9113.28-0.6712.36-18.007.03-10.9428.56-18.465.403.70-88.67625.8310.61-
較上季EPS成長率(%)-6.2812.6316.47-34.8719.18-20.6513.11-0.8112.33-17.987.23-11.0728.44-18.355.533.69-88.68625.5910.82-

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(%)
2022/40.5510.145.62019/127.053.884.48
2022/311.44.844.122019/11-4.594.154.54
2022/1~2-12.073.753.752019/101.066.84.58
2021/124.063.121.652019/9-2.83.694.33
2021/11-0.353.951.52019/8-0.994.764.41
2021/103.284.41.262019/73.766.214.36
2021/91.52-0.890.92019/6-0.525.44.04
2021/8-1.72-4.671.142019/54.843.03.76
2021/78.05-4.782.032019/4-0.14.973.96
2021/6-7.97-6.263.292019/36.442.633.62
2021/54.215.795.312019/1~2-7.024.144.14
2021/4-4.2711.885.182018/127.3311.1810.75
2021/36.817.723.172018/11-2.1612.9510.71
2021/1~2-6.620.980.972018/10-1.878.6310.49
2020/124.92.310.992018/9-1.810.210.71
2020/110.074.410.872018/80.377.9810.77
2020/10-1.96-0.450.522018/72.9711.8411.2
2020/9-2.342.620.642018/6-2.7910.8611.08
2020/8-1.832.140.382018/56.8511.3211.13
2020/76.363.010.122018/4-2.3210.6711.08
2020/63.860.49-0.392018/34.9713.2311.2
2020/510.21-3.75-0.572018/1~2-1.710.1710.17
2020/4-7.82-8.440.262017/129.046.912.67
2020/33.78-0.773.212017/11-5.91.972.29
2020/1~2-12.85.265.262017/10-0.450.962.32

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
3251.03402.0-4.438
2021Q4(百萬)2020Q4(百萬)YoY(%)
3470.03269.06.1486
2021Q3(百萬)2020Q3(百萬)YoY(%)
2769.03899.0-28.98

EPS較上季
2022Q1(元)2021Q4(元)比率
2.092.23-0.062

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率41.3843.0046.2548.3348.1049.9648.6750.0749.44
存貨周轉率9.9610.5510.9311.2811.6212.2712.4713.1613.20

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率11.2310.8911.2311.6311.2011.2613.0613.8512.8111.4712.3712.7212.0511.7612.8913.7012.7412.3414.1014.30
存貨周轉率2.542.692.892.802.682.803.152.932.763.013.433.242.812.923.223.202.992.923.103.17

償債能力-近10年
202120202019201820172016201520142013
負債比0.800.790.770.660.570.650.650.650.67
金融負債(百萬)659494596745842125943008365231904560
營收淨額(百萬)262735258495256059244888221132215359205481200438200611
利息保障倍數10.9411.4513.47107.47438.85141.86110.05124.7095.30
長期銀行借款占稅後淨利比0.110.100.050.080.040.090.080.100.23

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)262735258495256059244888221132215359205481200438200611
推銷費用(百萬)682306611165434625365363151620485334547545111
管理費用(百萬)915097639356868993818582813876798114
研發費(百萬)000000000
推銷費用率(%)25.9725.5825.5525.5424.2523.9723.6222.6922.49
管理費用率(%)3.483.783.653.554.243.983.963.834.04
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)6766768645654446359365053661496780461493630506493766089639486108561707630046123058948556745728355173
推銷費用(百萬)1737017872170711681616472168881709415945161831656316980163971549416532157701571514518140161381013232
管理費用(百萬)24212264213022282529245526532205245124692407217223071491256119922644279624292149
研發費(百萬)00000000000000000000
推銷費用率(%)25.6726.0426.0826.4425.3225.5325.2125.9325.6725.5125.6925.6425.3626.7925.0325.6724.6325.1824.1123.98
管理費用率(%)3.583.303.253.503.893.713.913.593.893.803.643.403.782.424.063.254.495.024.243.90
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
2912-統一超OOOXOOOXOX
25年103.96億0.96%78.48%0.0%428.11%34626百萬23.04%

融資使用率
日期股價融資使用率
2022-05-18 -269.50.05%
2022-05-17261.50.07%
2022-05-16264.00.06%
2022-05-13265.00.06%
2022-05-12261.00.07%
2022-05-11264.50.06%
2022-05-10265.50.06%
2022-05-09267.00.06%
2022-05-06275.00.05%
2022-05-05278.00.05%
2022-05-04277.50.05%
2022-05-03279.00.05%
2022-04-29273.50.06%
2022-04-28274.00.06%
2022-04-27274.50.06%
2022-04-26275.00.07%
2022-04-25272.00.08%
2022-04-22271.50.08%
2022-04-21271.50.08%
2022-04-20273.00.08%
2022-04-19267.00.09%
2022-04-18270.50.09%
2022-04-15268.00.09%
2022-04-14267.00.09%
2022-04-13269.00.09%
2022-04-12265.00.09%
2022-04-11266.00.09%
2022-04-08264.00.11%
2022-04-07262.50.11%
2022-04-06264.50.11%
2022-04-01263.00.12%
2022-03-31263.00.12%
2022-03-30262.50.13%
2022-03-29261.00.13%
2022-03-28259.50.13%
2022-03-25262.50.12%
2022-03-24264.50.12%
2022-03-23260.00.13%
2022-03-22260.50.13%
2022-03-21259.50.13%
2022-03-18258.00.13%
2022-03-17261.00.12%
2022-03-16260.00.13%
2022-03-15261.50.12%
2022-03-14260.00.13%
2022-03-11263.00.12%
2022-03-10267.50.11%
2022-03-09265.00.12%
2022-03-08261.00.13%
2022-03-07261.00.13%
2022-03-04265.50.12%
2022-03-03264.00.13%
2022-03-02264.00.13%
2022-03-01263.00.13%
2022-02-25261.50.13%
2022-02-24260.00.13%
2022-02-23262.50.13%
2022-02-22262.00.13%
2022-02-21262.00.14%
2022-02-18262.50.14%
2022-02-17262.00.14%
2022-02-16265.50.12%
2022-02-15265.00.10%
2022-02-14261.00.10%
2022-02-11264.00.10%
2022-02-10264.50.10%
2022-02-09263.00.10%
2022-02-08265.00.10%
2022-02-07261.50.10%
2022-01-26265.00.10%
2022-01-25265.50.10%
2022-01-24267.50.10%
2022-01-21268.50.09%
2022-01-20268.50.09%
2022-01-19271.50.09%
2022-01-18269.00.09%
2022-01-17267.00.10%
2022-01-14269.00.09%
2022-01-13272.00.09%
2022-01-12272.00.09%
2022-01-11274.00.09%
2022-01-10274.00.09%
2022-01-07271.50.09%
2022-01-06274.50.09%
2022-01-05275.00.09%
2022-01-04274.00.09%
2022-01-03273.50.09%
2021-12-30273.50.09%
2021-12-29273.50.09%
2021-12-28273.00.09%
2021-12-27274.00.09%
2021-12-24274.50.09%
2021-12-23273.00.09%
2021-12-22272.00.10%
2021-12-21275.50.09%
2021-12-20272.00.11%
2021-12-17275.00.10%
2021-12-16273.00.11%
2021-12-15270.00.10%
2021-12-14272.50.10%
2021-12-13273.00.10%
2021-12-10275.50.09%
2021-12-09277.00.09%
2021-12-08275.00.10%
2021-12-07276.50.09%
2021-12-06276.50.10%
2021-12-03275.00.10%
2021-12-02277.50.09%
2021-12-01276.50.09%
2021-11-30269.00.14%
2021-11-29277.50.09%
2021-11-26280.00.09%
2021-11-25284.50.08%
2021-11-24285.50.07%
2021-11-23283.50.07%
2021-11-22288.50.06%
2021-11-19293.50.05%
2021-11-18292.00.05%
2021-11-17292.00.05%
2021-11-16290.50.05%
2021-11-15290.00.05%
2021-11-12290.00.06%
2021-11-11289.50.06%
2021-11-10290.00.06%
2021-11-09290.50.06%
2021-11-08287.00.07%
2021-11-05284.00.08%
2021-11-04281.50.09%
2021-11-03279.00.09%
2021-11-02282.00.08%
2021-11-01281.50.08%
2021-10-29281.00.08%
2021-10-28282.00.08%
2021-10-27282.00.08%
2021-10-26283.50.08%
2021-10-25283.50.08%
2021-10-22287.50.07%
2021-10-21281.50.08%
2021-10-20286.50.07%
2021-10-19288.00.06%
2021-10-18288.00.06%
2021-10-15290.00.06%
2021-10-14285.50.07%
2021-10-13284.00.08%
2021-10-12284.00.08%
2021-10-08287.00.06%
2021-10-07285.00.07%
2021-10-06281.50.08%
2021-10-05279.00.08%
2021-10-04276.00.09%
2021-10-01276.00.09%
2021-09-30280.00.08%
2021-09-29280.00.08%
2021-09-28279.50.08%
2021-09-27280.00.08%
2021-09-24279.50.08%
2021-09-23280.00.08%
2021-09-22277.50.09%
2021-09-17278.00.10%
2021-09-16277.00.10%
2021-09-15278.00.09%
2021-09-14278.00.09%
2021-09-13275.50.10%
2021-09-10274.50.10%
2021-09-09271.50.11%
2021-09-08273.50.11%
2021-09-07269.00.10%
2021-09-06279.50.10%
2021-09-03278.50.10%
2021-09-02278.50.10%
2021-09-01278.00.10%
2021-08-31285.50.08%
2021-08-30285.50.08%
2021-08-27284.50.09%
2021-08-26282.50.10%
2021-08-25290.00.08%
2021-08-24291.00.07%
2021-08-23288.00.07%
2021-08-20286.00.08%
2021-08-19286.50.12%
2021-08-18289.00.12%
2021-08-17289.00.12%
2021-08-16286.00.09%
2021-08-13281.50.10%
2021-08-12284.50.10%
2021-08-11284.00.10%
2021-08-10280.00.11%
2021-08-09280.00.11%
2021-08-06282.50.13%
2021-08-05288.00.10%
2021-08-04288.50.10%
2021-08-03288.00.10%
2021-08-02282.50.11%
2021-07-30280.50.12%
2021-07-29274.00.17%
2021-07-28269.50.15%
2021-07-27268.00.15%
2021-07-26266.00.15%
2021-07-23265.00.15%
2021-07-22264.00.15%
2021-07-21263.50.16%
2021-07-20261.00.17%
2021-07-19264.00.16%
2021-07-16262.50.17%
2021-07-15260.00.18%
2021-07-14260.50.17%
2021-07-13261.50.17%
2021-07-12259.00.19%
2021-07-09260.50.18%
2021-07-08261.50.18%
2021-07-07261.50.18%
2021-07-06260.00.18%
2021-07-05259.50.18%
2021-07-02260.50.18%
2021-07-01261.00.17%
2021-06-30263.00.17%
2021-06-29263.00.17%
2021-06-28261.00.17%
2021-06-25262.00.17%
2021-06-24262.00.17%
2021-06-23263.00.17%
2021-06-22261.00.18%
2021-06-21262.50.18%
2021-06-18260.00.18%
2021-06-17261.00.18%
2021-06-16262.50.17%
2021-06-15262.00.17%
2021-06-11264.50.17%
2021-06-10264.50.16%
2021-06-09264.00.16%
2021-06-08263.00.16%
2021-06-07262.00.16%
2021-06-04263.50.16%
2021-06-03266.50.15%
2021-06-02268.50.14%
2021-06-01266.50.15%
2021-05-31264.50.15%
2021-05-28262.00.17%
2021-05-27259.00.17%
2021-05-26261.50.17%

統一超熱門網頁

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。