3706 神達


股價漲跌幅
20222021202020192018
神達-20.0%19.0%-20.0%19.0%-30.0%
0050-14.69%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)
27.6 30.29% 35.96 41.35 49.82% 29.02% 35.61

  • 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
202120202019201820172016201520142013
營業毛利率10.3411.2414.4815.5711.6211.4911.1613.5614.77
營業利益率0.100.181.401.091.521.410.59-0.86-1.09
折舊負擔比率2.252.212.332.061.180.941.071.161.34
稅前淨利率44.337.248.6011.295.956.334.022.505.42
股東權益報酬率25.086.937.179.097.457.995.342.431.89
資產報酬率17.955.135.456.945.375.743.811.731.32
本業收入比0.222.4816.259.6225.5022.3114.70-34.35-20.16
業外獲益比99.7897.5283.7590.3874.5077.6985.30134.35120.16
無形資產佔淨值比0.090.130.160.210.000.000.000.000.00

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10.5212.3710.859.499.159.3910.9611.6413.2815.4316.2913.3212.4917.3215.2715.8614.0512.2910.6410.94
營業利益率0.600.74-0.680.47-0.18-1.151.710.04-0.202.952.131.58-1.832.130.801.550.010.880.992.05
稅前淨利率5.996.81150.6128.046.149.218.015.695.8110.3911.307.614.2110.3110.679.0714.806.426.005.75
本業收入比10.0310.90-0.461.66-2.99-12.4621.370.66-3.3728.3618.9320.80-43.4920.627.4917.120.0813.7416.4635.60
業外獲益比89.9789.10100.4598.34102.99112.5778.6399.34103.3771.6481.1779.34143.4979.3892.5182.88100.0086.2683.5464.40

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)-1452671233104931867413369-370869
自由現金流量(百萬)4292077-23098041371-3083598-237-567
稅後淨利(百萬)11961291928183296258127191754761571


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-1835-314727682-12402912-4-13781141-7782330109-1428-86410181582-68779418441850
自由現金流量(百萬)-1904-12976162422-13122966-437-17111258-8602536-628-3357-2224815131789666310301430
稅後淨利(百萬)532539779729496769119095965029569506242896887776351196672737629

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)421864114635832307524876148342500554206011897
營業利益(百萬)4274501334740683296-361-130
稅後淨利(百萬)11961291928183296258127191754761571
EPS(完全稀釋)9.962.422.633.553.203.402.301.020.76
營收成長率(%)2.5314.8316.52-36.930.87-3.4219.01253.53N/A
營業利益成長率(%)-43.24-85.2350.00-54.868.35130.74N/AN/AN/A
稅後淨利成長率(%)309.763.58-14.5027.70-5.0855.02130.4933.27N/A
EPS成長率(%)311.57-7.98-25.9210.94-5.8847.83125.4934.21N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)113139432928312043114281002611852105848684103198794922674937204763476628251110091315613819
營業利益(百萬)6870-6456-21-1152034-17304188146-13715361119197130283
稅後淨利(百萬)532539779729496769119095965029569506242896887776351196672737629
EPS(完全稀釋)0.440.456.522.470.570.760.760.560.470.900.890.680.310.750.840.791.500.840.920.79
去年同期營收成長率(%)-1.01-5.92-21.6813.7831.60-2.8434.7714.7215.8943.2415.2020.41-9.19-34.56-41.97-44.55----
兩季平均(YOY)營收成長率(%)-3.46-13.80-3.9522.6914.3815.9724.7515.3029.5729.2217.805.61-21.88-38.27-43.26-----
去年同期EPS成長率(%)-22.81-40.79757.89341.0721.28-15.56-14.61-17.6551.6120.005.95-13.92-79.33-10.71-8.700.00----
兩季平均(YOY)EPS成長率(%)-31.80358.55549.48181.182.86-15.09-16.1316.9835.8012.97-3.98-46.62-45.02-9.71-4.35-----
較上季營收成長率(%)19.941.61-22.925.3813.98-15.4111.9821.88-15.8417.34-4.6823.134.01-5.63-0.37-7.14-25.05-16.32-4.80-
較上季EPS成長率(%)-2.22-93.10163.97333.33-25.000.0035.7119.15-47.781.1230.88119.35-58.67-10.716.33-47.3378.57-8.7016.46-

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(%)
2022/4-28.93-26.64-7.812019/12-12.8342.3616.55
2022/346.679.57-1.02019/1116.6142.8914.45
2022/1~2-29.58-6.47-6.472019/1015.0245.1811.53
2021/12-5.53-9.852.522019/95.566.228.34
2021/1128.0129.33.722019/8-19.187.868.61
2021/10-11.83-27.411.752019/7-14.8931.98.71
2021/96.92-26.875.252019/621.7954.545.06
2021/8-14.41-24.9610.252019/547.8113.49-4.21
2021/7-25.94-12.716.072019/4-13.28-7.91-8.9
2021/633.739.3121.812019/38.64-14.64-9.18
2021/5-18.21-8.3825.232019/1~2-15.74-6.21-6.2
2021/46.1650.2536.092018/12-12.5-27.71-36.95
2021/3-3.0127.3931.592018/1118.47-30.45-37.6
2021/1~214.333.8933.882018/10-15.84-44.18-38.25
2020/1235.510.0214.822018/97.19-35.16-37.62
2020/11-28.13-29.2215.312018/8-1.16-48.0-37.92
2020/10-11.1814.8521.172018/7-0.28-41.75-36.26
2020/99.7248.7321.972018/6-10.55-36.95-35.3
2020/8-0.4343.118.652018/519.92-49.96-34.98
2020/7-7.2616.1515.392018/4-19.62-44.52-29.37
2020/615.7810.1216.052018/316.41-31.44-23.43
2020/534.1415.8417.852018/1~2-11.69-18.23-18.22
2020/4-9.9927.6418.522017/12-15.81-41.990.83
2020/321.0822.9815.892017/11-4.9-30.226.35
2020/1~2-18.5112.3712.372017/10-2.250.5611.68

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
678.0702.0-3.418
2021Q4(百萬)2020Q4(百萬)YoY(%)
642.0923.0-30.44
2021Q3(百萬)2020Q3(百萬)YoY(%)
13982.0950.01371.7

EPS較上季
2022Q1(元)2021Q4(元)比率
0.440.45-0.022

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率7.806.986.106.286.736.197.416.031.85
存貨周轉率3.604.334.304.096.686.616.615.301.51

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.821.701.381.651.921.701.641.581.441.741.461.531.431.491.681.481.591.881.832.02
存貨周轉率0.860.730.841.191.131.021.171.120.991.161.051.100.931.051.301.191.181.521.801.72

償債能力-近10年
202120202019201820172016201520142013
負債比0.310.250.290.210.260.310.260.330.31
金融負債(百萬)40842366460512148115673135942115
營收淨額(百萬)421864114635832307524876148342500554206011897
利息保障倍數789.5765.1256.15266.5486.80178.2463.8424.8091.35
長期銀行借款占稅後淨利比0.050.300.280.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)421864114635832307524876148342500554206011897
推銷費用(百萬)931986111910941268125113571672637
管理費用(百萬)11271128119711741245133315741474427
研發費(百萬)22622437237221862412228623572919822
推銷費用率(%)2.212.403.123.562.602.592.713.985.35
管理費用率(%)2.672.743.343.822.552.763.143.503.59
研發費用率(%)5.365.926.627.114.954.734.716.946.91

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)113139432928312043114281002611852105848684103198794922674937204763476628251110091315613819
推銷費用(百萬)234244223236228229245252260264290281285278271266279317315320
管理費用(百萬)315262281296288290269285284315315283284279288293314338328297
研發費(百萬)573590566554551537583691626708640520504538545537566600627613
推銷費用率(%)2.072.592.401.962.002.282.072.382.992.563.303.053.803.863.553.473.382.882.392.32
管理費用率(%)2.782.783.032.462.522.892.272.693.273.053.583.073.793.873.773.823.813.072.492.15
研發費用率(%)5.066.266.104.604.825.364.926.537.216.867.285.646.737.477.147.016.865.454.774.44

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
3706-神達OOOOOOXXXX
9年120.66億0.0%34.17%0.68%53.17%-740百萬4.12%

融資使用率
日期股價融資使用率
2022-05-23 -27.64.10%
2022-05-2027.14.20%
2022-05-1926.94.23%
2022-05-1827.24.25%
2022-05-1727.054.24%
2022-05-1626.854.25%
2022-05-1326.554.27%
2022-05-1226.154.28%
2022-05-1126.654.43%
2022-05-1027.154.38%
2022-05-0927.54.41%
2022-05-0627.854.46%
2022-05-0528.254.45%
2022-05-0428.04.46%
2022-05-0327.954.49%
2022-04-2927.754.49%
2022-04-2827.84.45%
2022-04-2727.84.43%
2022-04-2628.04.43%
2022-04-2527.954.50%
2022-04-2228.754.51%
2022-04-2128.84.52%
2022-04-2028.754.56%
2022-04-1928.354.57%
2022-04-1828.14.55%
2022-04-1528.354.52%
2022-04-1428.554.51%
2022-04-1328.24.49%
2022-04-1228.254.43%
2022-04-1128.24.39%
2022-04-0828.24.39%
2022-04-0728.254.36%
2022-04-0628.94.37%
2022-04-0129.354.32%
2022-03-3129.554.30%
2022-03-3031.754.23%
2022-03-2931.854.31%
2022-03-2832.054.39%
2022-03-2532.44.41%
2022-03-2432.54.53%
2022-03-2332.34.58%
2022-03-2232.24.55%
2022-03-2132.04.56%
2022-03-1831.754.61%
2022-03-1732.04.60%
2022-03-1631.84.60%
2022-03-1531.754.68%
2022-03-1432.054.75%
2022-03-1131.754.82%
2022-03-1031.854.91%
2022-03-0931.455.03%
2022-03-0831.25.12%
2022-03-0732.355.28%
2022-03-0433.055.35%
2022-03-0333.055.39%
2022-03-0232.75.49%
2022-03-0132.65.60%
2022-02-2533.555.72%
2022-02-2433.75.66%
2022-02-2334.35.69%
2022-02-2233.955.70%
2022-02-2134.455.80%
2022-02-1833.955.62%
2022-02-1734.05.65%
2022-02-1634.05.59%
2022-02-1533.755.60%
2022-02-1433.95.68%
2022-02-1133.755.59%
2022-02-1033.75.62%
2022-02-0933.755.61%
2022-02-0833.55.62%
2022-02-0733.05.59%
2022-01-2632.35.58%
2022-01-2532.255.63%
2022-01-2432.85.97%
2022-01-2133.15.97%
2022-01-2033.756.04%
2022-01-1933.56.09%
2022-01-1833.756.10%
2022-01-1733.66.27%
2022-01-1433.06.24%
2022-01-1333.56.21%
2022-01-1233.46.18%
2022-01-1133.56.26%
2022-01-1033.656.29%
2022-01-0733.86.48%
2022-01-0634.456.64%
2022-01-0534.26.64%
2022-01-0434.56.71%
2022-01-0334.56.81%
2021-12-3035.26.82%
2021-12-2934.956.80%
2021-12-2834.56.65%
2021-12-2734.356.79%
2021-12-2433.86.55%
2021-12-2334.06.67%
2021-12-2233.76.80%
2021-12-2133.96.85%
2021-12-2033.76.98%
2021-12-1734.17.22%
2021-12-1634.47.08%
2021-12-1533.76.67%
2021-12-1433.856.70%
2021-12-1334.17.15%
2021-12-1033.46.84%
2021-12-0932.756.88%
2021-12-0832.77.01%
2021-12-0732.87.05%
2021-12-0632.37.05%
2021-12-0332.27.07%
2021-12-0231.77.13%
2021-12-0132.157.31%
2021-11-3032.07.22%
2021-11-2931.77.08%
2021-11-2632.06.96%
2021-11-2532.97.19%
2021-11-2434.07.10%
2021-11-2333.97.13%
2021-11-2234.57.23%
2021-11-1934.47.45%
2021-11-1832.15.95%
2021-11-1731.755.52%
2021-11-1632.16.58%
2021-11-1530.14.60%
2021-11-1229.74.66%
2021-11-1129.14.80%
2021-11-1029.254.62%
2021-11-0929.054.49%
2021-11-0828.94.53%
2021-11-0528.94.56%
2021-11-0428.94.55%
2021-11-0329.254.52%
2021-11-0228.754.35%
2021-11-0128.84.40%
2021-10-2928.754.36%
2021-10-2828.64.55%
2021-10-2728.554.53%
2021-10-2628.354.53%
2021-10-2528.24.46%
2021-10-2228.24.45%
2021-10-2128.154.46%
2021-10-2028.254.55%
2021-10-1928.34.54%
2021-10-1828.34.54%
2021-10-1528.34.58%
2021-10-1427.954.59%
2021-10-1328.04.59%
2021-10-1228.354.60%
2021-10-0828.14.64%
2021-10-0728.04.67%
2021-10-0627.74.75%
2021-10-0527.754.78%
2021-10-0427.74.81%
2021-10-0128.054.97%
2021-09-3028.655.11%
2021-09-2928.65.03%
2021-09-2829.05.16%
2021-09-2728.955.11%
2021-09-2429.055.00%
2021-09-2328.74.94%
2021-09-2228.74.87%
2021-09-1728.754.86%
2021-09-1628.74.81%
2021-09-1528.34.79%
2021-09-1428.24.78%
2021-09-1328.14.77%
2021-09-1028.154.74%
2021-09-0928.34.76%
2021-09-0828.34.81%
2021-09-0728.74.77%
2021-09-0628.84.83%
2021-09-0328.954.83%
2021-09-0228.35.15%
2021-09-0128.054.82%
2021-08-3127.94.85%
2021-08-3027.84.85%
2021-08-2727.754.86%
2021-08-2627.84.85%
2021-08-2527.94.86%
2021-08-2427.64.92%
2021-08-2327.554.95%
2021-08-2027.04.97%
2021-08-1927.15.02%
2021-08-1827.64.93%
2021-08-1727.54.95%
2021-08-1627.94.84%
2021-08-1328.34.76%
2021-08-1228.15.05%
2021-08-1127.85.05%
2021-08-1027.955.31%
2021-08-0928.55.31%
2021-08-0628.85.24%
2021-08-0528.65.25%
2021-08-0428.65.15%
2021-08-0328.55.17%
2021-08-0228.45.16%
2021-07-3028.45.17%
2021-07-2928.455.21%
2021-07-2828.355.15%
2021-07-2728.85.14%
2021-07-2628.255.13%
2021-07-2328.255.13%
2021-07-2227.95.13%
2021-07-2127.95.10%
2021-07-2028.15.23%
2021-07-1928.455.47%
2021-07-1629.15.48%
2021-07-1529.55.73%
2021-07-1429.255.89%
2021-07-1329.555.86%
2021-07-1230.456.71%
2021-07-0928.154.44%
2021-07-0828.054.42%
2021-07-0727.954.34%
2021-07-0628.054.35%
2021-07-0528.04.26%
2021-07-0227.94.22%
2021-07-0128.04.23%
2021-06-3027.64.22%
2021-06-2927.554.20%
2021-06-2827.74.18%
2021-06-2527.754.14%
2021-06-2427.84.14%
2021-06-2327.84.11%
2021-06-2227.74.09%
2021-06-2127.654.04%
2021-06-1828.04.02%
2021-06-1727.94.07%
2021-06-1627.754.06%
2021-06-1527.94.06%
2021-06-1127.54.05%
2021-06-1027.554.04%
2021-06-0927.74.04%
2021-06-0827.94.03%
2021-06-0728.04.01%
2021-06-0428.64.21%
2021-06-0328.654.23%
2021-06-0228.24.18%
2021-06-0128.24.21%
2021-05-3128.24.05%

神達熱門網頁

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。