4129 聯合


股價漲跌幅
202220212020
聯合-13.0%-15.0%4.0%
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)
27.95 -46.83% 14.86 17.09 -38.86% 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71.6270.1170.6969.2872.4768.5070.7969.3462.9460.53
營業利益率6.283.843.343.648.2111.5412.879.222.185.93
折舊負擔比率10.7411.1910.308.496.847.018.408.998.167.79
稅前淨利率2.904.663.724.618.4011.4711.909.893.865.45
股東權益報酬率1.843.462.774.595.527.889.618.782.915.93
資產報酬率1.242.331.952.713.365.246.304.981.933.53
本業收入比214.6782.5789.0179.4497.59100.63107.8392.6656.76108.51
業外獲益比-116.0017.439.8921.502.41-0.63-7.836.4243.24-8.51
無形資產佔淨值比9.909.419.539.730.000.000.000.000.000.00

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73.6471.5572.5770.3471.9973.4071.1164.4769.8767.5772.2071.3871.9269.8671.6764.1972.18
營業利益率8.248.896.635.163.968.328.19-1.87-2.03-1.855.727.052.590.444.863.146.44
稅前淨利率6.784.956.300.77-0.827.308.932.73-2.250.743.138.682.083.622.744.627.29
本業收入比122.00180.56105.13620.00-500.00112.0091.38-69.2391.67-240.00183.3382.14125.0013.64178.5766.6788.10
業外獲益比-22.00-80.56-5.13-520.00600.00-14.008.62176.928.33340.00-83.3319.64-25.0086.36-78.5730.0011.90

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)3425015191822183253931190
自由現金流量(百萬)155201-4-370-1093-54254-87-205-128
稅後淨利(百萬)5210289128130147134822138


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)83721591001120118010713846820216586-11765-16
自由現金流量(百萬)-111011058-231134857-16-558116-732-204-65-104
稅後淨利(百萬)363327-3-6544417-131116471553183127

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)25712342243723321973138313931101956860
營業利益(百萬)1619081851621601791012151
稅後淨利(百萬)5210289128130147134822138
EPS(完全稀釋)0.370.941.011.551.752.052.231.440.410.00
營收成長率(%)9.78-3.904.5018.2042.66-0.7226.5215.1711.16N/A
營業利益成長率(%)78.8911.11-4.71-47.531.25-10.6177.23380.95-58.82N/A
稅後淨利成長率(%)-49.0214.61-30.47-1.54-11.569.7063.41290.48-44.74N/A
EPS成長率(%)-60.64-6.93-34.84-11.43-14.63-8.0754.86251.22N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)740730619596626679650491523646581646564602514640576
營業利益(百萬)61654131255653-9-11-123346153252037
稅後淨利(百萬)363327-3-6544417-131116471553183127
EPS(完全稀釋)0.460.370.05-0.04-0.070.530.490.21-0.170.130.200.590.190.660.220.390.34
去年同期營收成長率(%)18.217.51-4.7721.3819.695.1111.88-23.99-7.277.3113.040.94-2.080.000.000.00-
兩季平均(YOY)營收成長率(%)12.861.378.3020.5412.408.50-6.05-15.630.0210.176.99-0.57-1.040.000.00--
去年同期EPS成長率(%)757.14-30.19-89.80-119.0558.82307.69145.00-64.41-189.47-80.30-9.0951.28-44.120.000.000.00-
兩季平均(YOY)EPS成長率(%)363.47-59.99-104.42-30.11183.25226.3440.30-126.94-134.88-44.7021.093.58-22.060.000.00--
較上季營收成長率(%)1.3717.933.86-4.79-7.814.4632.38-6.12-19.0411.19-10.0614.54-6.3117.12-19.6911.110.00
較上季EPS成長率(%)24.32640.00225.0042.86-113.218.16133.33223.53-230.77-35.00-66.10210.53-71.21200.00-43.5914.710.00

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(%)
2022/4-18.161.7813.642019/126.113.094.47
2022/332.289.2818.082019/11-3.062.153.68
2022/1~2-2.87181.0624.612019/104.736.773.85
2021/12-8.42-7.339.762019/925.014.933.5
2021/11-4.1511.7211.742019/8-21.81-1.362.19
2021/1018.5920.2511.752019/720.8324.832.62
2021/913.663.2610.652019/6-23.41-12.51-0.46
2021/8-9.43-8.7911.722019/5-7.01-8.51.89
2021/732.02-8.5115.172019/426.0827.495.26
2021/6-20.72-16.8720.562019/317.68-16.27-2.13
2021/5-14.1710.3829.312019/1~2-19.597.397.38
2021/4-12.12102.2134.712018/12-4.166.2318.23
2021/367.6153.5419.742018/111.3212.1219.46
2021/1~2-20.34-54.372.92018/1012.7311.9920.3
2020/1210.4110.0-3.872018/97.2712.9421.35
2020/113.155.71-5.262018/8-1.04-8.1222.4
2020/101.84-0.66-6.42018/7-15.31-6.8627.51
2020/90.382.15-7.12018/6-19.917.7134.39
2020/8-9.1527.2-8.32018/529.5830.1241.24
2020/719.959.47-12.412018/4-17.214.5845.26
2020/65.2710.27-16.222018/375.1957.1659.48
2020/557.21-19.77-20.672018/1~2-37.6661.0861.08
2020/4-33.27-52.55-20.922017/121.1441.3542.64
2020/3-13.02-10.33-7.212017/111.254.5742.77
2020/1~234.01-5.57-5.572017/1013.6840.2241.55

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
36.050.0-28.00
2021Q3(百萬)2020Q3(百萬)YoY(%)
39.058.0-32.75

EPS較上季
2022Q1(元)2021Q4(元)比率
0.460.370.2432

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.434.184.004.055.025.697.226.557.116.64
存貨周轉率0.650.610.630.710.730.820.780.660.830.97

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.201.311.201.101.111.191.160.940.991.191.071.130.900.910.781.081.13
存貨周轉率0.170.180.150.150.150.160.170.150.140.180.140.160.140.160.140.230.17

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.460.480.440.540.480.390.320.480.510.53
金融負債(百萬)151512289391568983639259596409431
營收淨額(百萬)25712342243723321973138313931101956860
利息保障倍數5.234.483.725.0113.5129.4716.3910.284.839.15
長期銀行借款占稅後淨利比4.172.033.313.861.761.061.102.349.813.42

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)25712342243723321973138313931101956860
推銷費用(百萬)1315117212411082842512499402334240
管理費用(百萬)222225225237220147156132123106
研發費(百萬)144155188200199161152127124124
推銷費用率(%)51.1550.0450.9246.4042.6837.0235.8236.5134.9427.91
管理費用率(%)8.639.619.2310.1611.1510.6311.2011.9912.8712.33
研發費用率(%)5.606.627.718.5810.0911.6410.9111.5312.9714.42

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)740730619596626679650491523646581646564602514640576
推銷費用(百萬)387360328301327347307243275339298322283313240268261
管理費用(百萬)6071464758626046575551536659635461
研發費(百萬)3729373740364334415744464148465354
推銷費用率(%)52.3049.3252.9950.5052.2451.1047.2349.4952.5852.4851.2949.8550.1851.9946.6941.8845.31
管理費用率(%)8.119.737.437.899.279.139.239.3710.908.518.788.2011.709.8012.268.4410.59
研發費用率(%)5.003.975.986.216.395.306.626.927.848.827.577.127.277.978.958.289.38

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
4129-聯合OXXOXOOXXX
18年8.81億97.73%46.26%19.7%81.82%414百萬5.08%

融資使用率
日期股價融資使用率
2022-05-24 -27.952.58%
2022-05-2328.12.59%
2022-05-2028.12.59%
2022-05-1927.852.59%
2022-05-1827.92.60%
2022-05-1728.02.56%
2022-05-1628.02.47%
2022-05-1328.052.51%
2022-05-1228.152.50%
2022-05-1129.13.11%
2022-05-1029.43.06%
2022-05-0929.03.01%
2022-05-0629.63.06%
2022-05-0529.63.09%
2022-05-0429.53.06%
2022-05-0329.53.09%
2022-04-2929.53.13%
2022-04-2829.553.14%
2022-04-2729.13.03%
2022-04-2629.052.99%
2022-04-2529.12.99%
2022-04-2229.852.94%
2022-04-2129.53.00%
2022-04-2029.22.93%
2022-04-1929.22.94%
2022-04-1829.32.92%
2022-04-1529.052.73%
2022-04-1429.12.55%
2022-04-1329.32.55%
2022-04-1229.32.52%
2022-04-1128.92.56%
2022-04-0829.12.52%
2022-04-0729.052.53%
2022-04-0629.22.57%
2022-04-0129.352.58%
2022-03-3129.42.58%
2022-03-3029.32.58%
2022-03-2929.352.58%
2022-03-2829.652.59%
2022-03-2529.752.57%
2022-03-2429.952.57%
2022-03-2329.72.59%
2022-03-2229.82.58%
2022-03-2129.42.59%
2022-03-1829.352.59%
2022-03-1729.42.59%
2022-03-1629.22.58%
2022-03-1529.252.58%
2022-03-1429.82.60%
2022-03-1129.92.62%
2022-03-1029.352.61%
2022-03-0928.92.58%
2022-03-0828.82.58%
2022-03-0729.02.56%
2022-03-0429.52.56%
2022-03-0329.72.57%
2022-03-0229.72.58%
2022-03-0129.652.58%
2022-02-2529.852.59%
2022-02-2429.652.59%
2022-02-2329.852.61%
2022-02-2229.82.61%
2022-02-2129.952.62%
2022-02-1829.952.64%
2022-02-1729.92.64%
2022-02-1629.952.65%
2022-02-1529.92.65%
2022-02-1429.92.65%
2022-02-1130.02.66%
2022-02-1030.02.66%
2022-02-0930.152.66%
2022-02-0830.052.66%
2022-02-0730.052.67%
2022-01-2629.82.66%
2022-01-2529.82.67%
2022-01-2430.02.68%
2022-01-2130.252.72%
2022-01-2030.72.72%
2022-01-1930.852.72%
2022-01-1830.92.72%
2022-01-1730.92.72%
2022-01-1431.02.71%
2022-01-1331.12.71%
2022-01-1231.152.78%
2022-01-1131.12.77%
2022-01-1031.72.83%
2022-01-0731.752.79%
2022-01-0631.72.82%
2022-01-0531.652.88%
2022-01-0432.12.94%
2022-01-0332.33.20%
2021-12-3031.53.16%
2021-12-2931.43.15%
2021-12-2831.23.16%
2021-12-2730.853.28%
2021-12-2430.253.37%
2021-12-2330.253.34%
2021-12-2230.43.40%
2021-12-2130.43.39%
2021-12-2029.63.60%
2021-12-1729.453.66%
2021-12-1629.43.68%
2021-12-1529.33.77%
2021-12-1429.53.83%
2021-12-1329.43.84%
2021-12-1029.43.84%
2021-12-0929.43.81%
2021-12-0829.33.72%
2021-12-0729.33.68%
2021-12-0629.453.63%
2021-12-0329.553.63%
2021-12-0229.53.58%
2021-12-0129.83.54%
2021-11-3029.63.54%
2021-11-2929.653.54%
2021-11-2629.853.58%
2021-11-2530.13.58%
2021-11-2430.053.60%
2021-11-2330.053.66%
2021-11-2230.23.66%
2021-11-1930.453.67%
2021-11-1829.853.63%
2021-11-1730.153.62%
2021-11-1630.43.55%
2021-11-1530.753.43%
2021-11-1230.73.36%
2021-11-1130.653.38%
2021-11-1029.93.52%
2021-11-0929.93.53%
2021-11-0829.83.51%
2021-11-0529.753.50%
2021-11-0429.653.50%
2021-11-0329.853.47%
2021-11-0229.53.54%
2021-11-0129.53.57%
2021-10-2929.43.55%
2021-10-2829.353.56%
2021-10-2729.553.55%
2021-10-2629.553.55%
2021-10-2529.33.54%
2021-10-2229.553.54%
2021-10-2129.93.55%
2021-10-2029.653.54%
2021-10-1929.653.51%
2021-10-1829.853.50%
2021-10-1529.853.49%
2021-10-1430.03.44%
2021-10-1329.953.45%
2021-10-1230.153.45%
2021-10-0830.353.44%
2021-10-0730.53.44%
2021-10-0630.53.37%
2021-10-0531.053.37%
2021-10-0431.03.42%
2021-10-0130.83.43%
2021-09-3031.03.47%
2021-09-2930.53.48%
2021-09-2830.553.49%
2021-09-2730.53.49%
2021-09-2430.53.47%
2021-09-2330.53.44%
2021-09-2230.53.44%
2021-09-1729.73.46%
2021-09-1629.13.43%
2021-09-1529.353.43%
2021-09-1429.43.42%
2021-09-1329.63.41%
2021-09-1029.653.42%
2021-09-0929.753.42%
2021-09-0829.63.42%
2021-09-0730.03.44%
2021-09-0630.153.44%
2021-09-0330.73.45%
2021-09-0230.73.45%
2021-09-0130.753.54%
2021-08-3130.753.54%
2021-08-3031.03.66%
2021-08-2731.053.66%
2021-08-2631.053.66%
2021-08-2530.63.65%
2021-08-2430.753.96%
2021-08-2330.84.00%
2021-08-2030.84.11%
2021-08-1930.84.12%
2021-08-1831.254.31%
2021-08-1731.44.34%
2021-08-1631.854.46%
2021-08-1332.054.47%
2021-08-1232.054.45%
2021-08-1132.054.44%
2021-08-1032.354.43%
2021-08-0933.04.44%
2021-08-0633.34.47%
2021-08-0533.554.49%
2021-08-0433.954.50%
2021-08-0334.04.44%
2021-08-0234.14.45%
2021-07-3034.154.42%
2021-07-2934.14.42%
2021-07-2834.054.33%
2021-07-2734.04.37%
2021-07-2634.054.38%
2021-07-2334.054.40%
2021-07-2234.054.37%
2021-07-2134.14.40%
2021-07-2033.04.58%
2021-07-1933.054.73%
2021-07-1632.74.75%
2021-07-1532.74.73%
2021-07-1432.54.73%
2021-07-1332.44.60%
2021-07-1232.554.60%
2021-07-0933.04.60%
2021-07-0832.654.66%
2021-07-0732.54.67%
2021-07-0632.64.73%
2021-07-0532.84.67%
2021-07-0232.854.62%
2021-07-0132.94.62%
2021-06-3032.954.62%
2021-06-2932.954.64%
2021-06-2833.14.69%
2021-06-2533.14.69%
2021-06-2433.454.73%
2021-06-2333.34.73%
2021-06-2232.654.71%
2021-06-2132.64.71%
2021-06-1833.34.70%
2021-06-1733.54.66%
2021-06-1633.54.67%
2021-06-1533.954.67%
2021-06-1133.74.65%
2021-06-1033.754.73%
2021-06-0934.04.75%
2021-06-0834.154.75%
2021-06-0734.24.75%
2021-06-0434.84.73%
2021-06-0335.84.82%
2021-06-0235.254.83%
2021-06-0134.54.95%

聯合熱門網頁

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。