3455 由田


股價漲跌幅
202220212020
由田-12.0%57.0%10.0%
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)
81.2 0.23% 81.39 93.6 15.27% 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50.5346.4247.1540.5438.0749.0752.1242.6537.5639.78
營業利益率19.9314.329.7411.1011.4815.8913.455.19-5.71-24.10
折舊負擔比率1.922.131.700.390.290.350.490.600.781.25
稅前淨利率20.1811.8217.6111.577.5215.2415.758.86-3.86-24.59
股東權益報酬率19.4211.1317.7715.269.0513.4610.907.80-3.94-12.34
資產報酬率11.286.289.447.824.677.857.815.37-2.62-9.21
本業收入比98.57121.3255.2996.11152.61104.2285.6558.21148.9897.97
業外獲益比1.25-21.3244.713.89-52.61-4.2214.8041.04-48.982.03
無形資產佔淨值比0.070.050.080.100.000.000.000.000.000.00

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50.4849.1755.9551.1942.6552.6738.5750.1043.0842.4947.3747.9249.5339.5842.8838.1542.57
營業利益率8.5922.8924.6617.877.6925.4616.7612.15-25.60-4.1017.4212.817.4810.6817.108.574.99
稅前淨利率22.2623.2424.8415.6911.1919.0914.079.84-15.14-16.2017.3734.6722.8111.5217.2413.68-3.08
本業收入比38.1498.6299.49113.9869.39133.12118.52125.00170.2725.00100.0036.8432.8293.3999.3262.26-169.23
業外獲益比60.821.380.51-13.9830.61-33.12-19.44-22.92-70.2775.00-0.0063.1667.187.440.6837.74269.23

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)438616-279-129-18075282-3770-9
自由現金流量(百萬)39744581-419-24667965-70-83-63
稅後淨利(百萬)449241364291169248187122-60-211


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)9128220262-108592283-72-18811045-160-27322417-333-235
自由現金流量(百萬)8629519950-147565167-41-24710893164-28327419-352-513
稅後淨利(百萬)77165156874112110630-16-289519210590117823

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)276223032416311628062018141715091274802
營業利益(百萬)55033023534632232119178-73-193
稅後淨利(百萬)449241364291169248187122-60-211
EPS(完全稀釋)7.403.976.054.712.734.003.012.01-0.990.00
營收成長率(%)19.93-4.68-22.4611.0539.0542.41-6.1018.4558.85N/A
營業利益成長率(%)66.6740.43-32.087.450.3168.06144.87N/AN/AN/A
稅後淨利成長率(%)86.31-33.7925.0972.19-31.8532.6253.28303.33N/AN/A
EPS成長率(%)86.40-34.3828.4572.53-31.7532.8949.75N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)4359377985914368047654902454436847135761054849775437
營業利益(百萬)372151971063420512860-63-1811991431131456622
稅後淨利(百萬)77165156874112110630-16-289519210590117823
EPS(完全稀釋)1.292.762.611.450.682.021.780.50-0.27-0.471.593.211.761.471.911.330.05
去年同期營收成長率(%)-0.2316.544.3120.6177.9681.4911.84-31.28-57.47-57.97-19.43-8.0031.810.000.000.00-
兩季平均(YOY)營收成長率(%)8.1510.4212.4649.2879.7246.66-9.72-44.38-57.72-38.70-13.7111.9015.900.000.00--
去年同期EPS成長率(%)89.7136.6346.63190.00351.85529.7911.95-84.42-115.34-131.97-16.75141.353420.000.000.000.00-
兩季平均(YOY)EPS成長率(%)63.1741.63118.31270.93440.82270.87-36.23-99.88-123.66-74.3662.301780.671710.000.000.00--
較上季營收成長率(%)-53.5817.4235.0335.55-45.775.1056.12100.00-44.70-35.23-4.0723.78-45.3524.159.5577.350.00
較上季EPS成長率(%)-53.265.7580.00113.24-66.3413.48256.00285.1942.55-129.56-50.4782.3919.73-23.0443.612560.000.00

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(%)
2022/433.824.951.292019/12-32.31-53.65-22.45
2022/34.5-14.4-0.292019/1158.43-53.14-19.36
2022/1~2-1.459.039.032019/10-43.23-66.64-13.65
2021/120.2929.5319.922019/9-10.96-39.36-4.3
2021/11-6.4814.4618.822019/84.36-3.422.92
2021/1014.468.2319.462019/77.11-7.324.0
2021/94.880.6121.722019/6-21.44-12.746.32
2021/812.795.1826.642019/521.4-11.8311.17
2021/719.698.0432.432019/48.82.6722.04
2021/60.34-2.8439.832019/318.1410.631.74
2021/55.9314.4956.592019/1~2-9.9247.5347.53
2021/49.1375.8277.532018/12-31.57-34.0511.02
2021/326.6766.3978.282018/1112.7713.819.08
2021/1~29.0487.1287.122018/103.1831.8620.02
2020/12-11.3881.64-4.662018/941.8271.9818.14
2020/11-11.5738.72-9.572018/80.1524.3210.98
2020/106.4148.55-14.02018/70.8422.868.99
2020/99.6432.58-24.02018/6-20.624.766.53
2020/815.867.66-30.872018/541.396.686.99
2020/77.62-3.02-36.962018/417.24.677.14
2020/618.25-3.47-43.012018/364.34-9.868.42
2020/562.68-35.88-50.912018/1~2-16.7127.7827.78
2020/43.28-52.14-56.032017/1218.0913.5639.03
2020/311.37-49.58-57.552017/1130.662.4244.83
2020/1~2100.47-62.02-62.012017/1034.5813.4656.38

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
97.049.097.959
2021Q4(百萬)2020Q4(百萬)YoY(%)
218.0154.041.558
2021Q3(百萬)2020Q3(百萬)YoY(%)
198.0108.083.333

EPS較上季
2022Q1(元)2021Q4(元)比率
1.292.76-0.532

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率1.701.361.452.282.862.351.722.322.111.12
存貨周轉率1.641.451.462.092.202.072.282.922.861.84

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.280.590.520.390.280.480.440.280.140.240.360.410.360.710.650.660.39
存貨周轉率0.220.490.310.260.270.440.480.230.140.290.400.390.320.630.420.410.24

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.410.440.460.490.490.520.280.310.350.26
金融負債(百萬)181173386331176677110272282143
營收淨額(百萬)276223032416311628062018141715091274802
利息保障倍數179.1942.7674.21102.0424.6960.2957.6128.58-18.84-75.88
長期銀行借款占稅後淨利比0.300.640.180.240.470.360.530.920.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)276223032416311628062018141715091274802
推銷費用(百萬)381367401437362312245240231208
管理費用(百萬)171156166169147152127135120110
研發費(百萬)283243277247237206176189200195
推銷費用率(%)13.7915.9416.6014.0212.9015.4617.2915.9018.1325.94
管理費用率(%)6.196.776.875.425.247.538.968.959.4213.72
研發費用率(%)10.2510.5511.477.938.4510.2112.4212.5215.7024.31

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)4359377985914368047654902454436847135761054849775437
推銷費用(百萬)8110011310365971029079108861169112413010776
管理費用(百萬)4256453634523930353536494754393937
研發費(百萬)5880925754705266546580726186555353
推銷費用率(%)18.6210.6714.1617.4314.9112.0613.3318.3732.2424.3812.5716.2715.8011.7615.3113.8117.39
管理費用率(%)9.665.985.646.097.806.475.106.1214.297.905.266.878.165.124.595.038.47
研發費用率(%)13.338.5411.539.6412.398.716.8013.4722.0414.6711.7010.1010.598.166.486.8412.13

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
3455-由田OXOXOOOXXO
15年5.99億46.11%50.9%9.43%134.89%637百萬13.52%

融資使用率
日期股價融資使用率
2022-05-24 -81.229.86%
2022-05-2383.930.32%
2022-05-2084.030.33%
2022-05-1984.130.30%
2022-05-1886.130.08%
2022-05-1787.027.85%
2022-05-1683.427.52%
2022-05-1383.227.51%
2022-05-1280.327.94%
2022-05-1183.028.51%
2022-05-1081.928.55%
2022-05-0979.728.74%
2022-05-0682.029.42%
2022-05-0584.828.99%
2022-05-0484.229.19%
2022-05-0382.229.33%
2022-04-2983.929.68%
2022-04-2882.229.37%
2022-04-2782.729.49%
2022-04-2684.030.16%
2022-04-2584.930.37%
2022-04-2290.028.95%
2022-04-2190.729.15%
2022-04-2088.829.19%
2022-04-1989.529.43%
2022-04-1889.429.50%
2022-04-1590.029.49%
2022-04-1491.629.90%
2022-04-1393.030.28%
2022-04-1292.230.33%
2022-04-1192.230.44%
2022-04-0897.931.19%
2022-04-0795.831.60%
2022-04-0699.132.76%
2022-04-0199.832.56%
2022-03-3199.232.03%
2022-03-30100.531.88%
2022-03-2997.731.43%
2022-03-2899.631.99%
2022-03-2598.732.05%
2022-03-24100.532.76%
2022-03-2398.533.80%
2022-03-2299.634.36%
2022-03-2195.333.16%
2022-03-1893.832.80%
2022-03-1794.932.88%
2022-03-1690.234.08%
2022-03-1589.634.32%
2022-03-1491.136.96%
2022-03-1193.838.78%
2022-03-1095.938.66%
2022-03-0993.338.48%
2022-03-0893.039.97%
2022-03-0795.142.84%
2022-03-0499.744.71%
2022-03-03103.547.46%
2022-03-02102.547.75%
2022-03-01101.047.33%
2022-02-2596.049.20%
2022-02-2493.549.57%
2022-02-2398.050.29%
2022-02-2296.849.41%
2022-02-2199.353.46%
2022-02-18101.055.10%
2022-02-17101.054.04%
2022-02-16103.555.33%
2022-02-15102.053.90%
2022-02-14102.052.08%
2022-02-11113.059.50%
2022-02-10111.061.60%
2022-02-09114.062.00%
2022-02-08104.056.59%
2022-02-0797.252.17%
2022-01-2696.551.96%
2022-01-2594.555.00%
2022-01-24102.059.22%
2022-01-21102.559.49%
2022-01-20111.569.92%
2022-01-19105.064.49%
2022-01-18101.562.24%
2022-01-1797.559.33%
2022-01-1497.158.77%
2022-01-1398.460.00%
2022-01-12106.560.10%
2022-01-1197.054.30%
2022-01-1099.058.31%
2022-01-07102.566.05%
2022-01-06103.061.04%
2022-01-0598.850.21%
2022-01-0499.643.73%
2022-01-0391.933.72%
2021-12-3088.028.83%
2021-12-2983.618.62%
2021-12-2876.014.65%
2021-12-2775.814.43%
2021-12-2474.314.66%
2021-12-2375.114.64%
2021-12-2274.114.28%
2021-12-2174.113.96%
2021-12-2073.413.76%
2021-12-1774.214.94%
2021-12-1676.416.90%
2021-12-1577.018.31%
2021-12-1477.619.34%
2021-12-1378.319.64%
2021-12-1081.019.54%
2021-12-0979.718.60%
2021-12-0876.117.44%
2021-12-0772.015.51%
2021-12-0672.015.39%
2021-12-0371.115.43%
2021-12-0270.515.61%
2021-12-0172.615.85%
2021-11-3072.715.79%
2021-11-2970.215.87%
2021-11-2669.815.78%
2021-11-2572.216.68%
2021-11-2471.816.66%
2021-11-2372.617.45%
2021-11-2274.317.21%
2021-11-1973.715.35%
2021-11-1871.114.73%
2021-11-1770.714.42%
2021-11-1670.015.73%
2021-11-1571.416.15%
2021-11-1271.316.03%
2021-11-1167.916.54%
2021-11-1069.519.31%
2021-11-0969.318.63%
2021-11-0869.119.24%
2021-11-0569.418.08%
2021-11-0468.618.13%
2021-11-0367.018.03%
2021-11-0263.413.32%
2021-11-0163.512.45%
2021-10-2963.812.52%
2021-10-2863.812.79%
2021-10-2764.512.87%
2021-10-2663.211.80%
2021-10-2563.012.25%
2021-10-2258.99.60%
2021-10-2158.19.39%
2021-10-2056.99.22%
2021-10-1956.79.11%
2021-10-1855.99.01%
2021-10-1555.58.99%
2021-10-1455.38.94%
2021-10-1355.38.84%
2021-10-1256.48.79%
2021-10-0854.28.45%
2021-10-0754.28.42%
2021-10-0652.58.35%
2021-10-0553.38.32%
2021-10-0453.08.26%
2021-10-0154.88.07%
2021-09-3056.38.18%
2021-09-2956.310.12%
2021-09-2857.110.30%
2021-09-2757.210.33%
2021-09-2457.510.26%
2021-09-2357.310.09%
2021-09-2257.29.98%
2021-09-1757.99.86%
2021-09-1657.79.87%
2021-09-1557.89.72%
2021-09-1457.49.62%
2021-09-1357.29.59%
2021-09-1056.59.25%
2021-09-0956.29.36%
2021-09-0855.79.25%
2021-09-0757.09.12%
2021-09-0657.39.10%
2021-09-0357.79.09%
2021-09-0257.29.14%
2021-09-0157.29.12%
2021-08-3158.29.03%
2021-08-3059.09.01%
2021-08-2762.39.42%
2021-08-2661.79.38%
2021-08-2561.19.18%
2021-08-2460.69.02%
2021-08-2360.99.16%
2021-08-2059.39.05%
2021-08-1958.99.10%
2021-08-1859.69.30%
2021-08-1758.89.16%
2021-08-1659.39.16%
2021-08-1360.09.37%
2021-08-1260.99.40%
2021-08-1160.99.23%
2021-08-1059.39.01%
2021-08-0960.08.91%
2021-08-0660.59.25%
2021-08-0560.59.22%
2021-08-0461.19.53%
2021-08-0361.09.24%
2021-08-0261.09.56%
2021-07-3059.89.49%
2021-07-2960.09.51%
2021-07-2859.39.61%
2021-07-2760.29.61%
2021-07-2661.39.70%
2021-07-2361.09.68%
2021-07-2261.09.75%
2021-07-2159.99.77%
2021-07-2060.49.98%
2021-07-1961.410.19%
2021-07-1661.310.09%
2021-07-1561.010.22%
2021-07-1459.910.15%
2021-07-1360.010.11%
2021-07-1260.410.54%
2021-07-0961.110.87%
2021-07-0861.011.00%
2021-07-0761.210.95%
2021-07-0660.610.74%
2021-07-0559.710.60%
2021-07-0258.610.54%
2021-07-0158.610.56%
2021-06-3059.210.63%
2021-06-2959.711.86%
2021-06-2860.011.78%
2021-06-2559.211.61%
2021-06-2459.211.76%
2021-06-2358.411.69%
2021-06-2257.911.62%
2021-06-2158.111.67%
2021-06-1859.111.73%
2021-06-1759.411.82%
2021-06-1658.811.79%
2021-06-1559.111.76%
2021-06-1158.911.51%
2021-06-1058.911.56%
2021-06-0958.511.52%
2021-06-0859.111.82%
2021-06-0759.011.80%
2021-06-0459.111.80%
2021-06-0359.811.81%
2021-06-0258.511.84%
2021-06-0159.211.88%

由田熱門網頁

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。