4576 大銀微系統


股價漲跌幅
202220212020
大銀微系統-20.0%25.0%15.0%
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)
93.7 21.91% 114.23 131.37 40.2% 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
2021202020192018201720162015
營業毛利率34.1134.2531.8237.8334.9935.8737.95
營業利益率12.437.680.959.876.642.344.56
折舊負擔比率5.466.577.695.095.867.265.98
稅前淨利率11.977.152.2010.806.102.024.96
股東權益報酬率8.804.411.3311.186.721.420.00
資產報酬率5.912.981.056.123.640.990.00
本業收入比103.94107.4342.2291.42108.84117.6591.95
業外獲益比-3.94-7.4357.788.58-8.84-17.658.05
無形資產佔淨值比1.291.321.281.560.000.000.00

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36.9733.0933.4134.4635.8136.6334.5133.9331.5832.1129.4931.4534.3142.7935.8035.9137.99
營業利益率15.2912.8913.4212.2210.9112.167.807.672.40-1.40-0.954.191.176.9810.2811.3010.29
稅前淨利率18.4311.2714.1311.1211.199.907.536.893.88-1.04-1.629.340.328.8810.3012.9810.50
本業收入比82.91114.5894.96110.2397.44121.88104.35111.3659.09140.0050.0044.64300.0077.36100.0086.4198.57
業外獲益比17.09-14.585.04-10.232.56-23.44-4.35-11.3636.36-40.0037.5055.36-200.0020.750.0012.621.43

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)
2021202020192018201720162015
營運現金流量(百萬)5693432494516523941
自由現金流量(百萬)480281-839-21062-443-363
稅後淨利(百萬)297135352401191651


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)35247148133422377575-4411628173-6892-35-11-1
自由現金流量(百萬)422911510829185181-11-74-11-53575-368-20-96-78-16
稅後淨利(百萬)1187596695752383313-1-741241628057

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)
2021202020192018201720162015
營收(百萬)3184245220412809240617071756
營業利益(百萬)396188192771604080
稅後淨利(百萬)297135352401191651
EPS(完全稀釋)2.481.140.322.381.280.170.00
營收成長率(%)29.8520.14-27.3416.7540.95-2.79N/A
營業利益成長率(%)110.64889.47-93.1473.12300.00-50.00N/A
稅後淨利成長率(%)120.00285.71-85.42101.68643.75-68.63N/A
EPS成長率(%)117.54256.25-86.5585.94652.94N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)856855840794695642615638557494472603473595757791666
營業利益(百萬)131110113977678484913-7-425641788969
稅後淨利(百萬)1187596695752383313-1-741241628057
EPS(完全稀釋)0.990.620.810.580.480.440.320.280.11-0.01-0.060.390.010.400.590.840.62
去年同期營收成長率(%)23.1733.1836.5924.4524.7829.9630.305.8017.76-16.97-37.65-23.77-28.980.000.000.00-
兩季平均(YOY)營收成長率(%)28.1834.8930.5224.6227.3730.1318.0511.780.40-27.31-30.71-26.38-14.490.000.00--
去年同期EPS成長率(%)106.2540.91153.13107.14336.364500.00633.33-28.211000.00-102.50-110.17-53.57-98.390.000.000.00-
兩季平均(YOY)EPS成長率(%)73.5897.02130.13221.752418.182566.66302.56485.89448.75-106.34-81.87-75.98-49.200.000.00--
較上季營收成長率(%)0.121.795.7914.248.264.39-3.6114.5412.754.66-21.7227.48-20.50-21.40-4.3018.770.00
較上季EPS成長率(%)59.68-23.4639.6620.839.0937.5014.29154.551200.0083.33-115.383800.00-97.50-32.20-29.7635.480.00

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(%)
2022/4-13.9910.0119.572019/1217.13-6.24-27.3
2022/351.6718.8923.232019/11-7.51-23.34-28.83
2022/1~2-23.5126.2626.262019/1022.21-19.92-29.28
2021/12-17.0810.6129.862019/9-14.92-16.63-30.15
2021/119.7541.1931.892019/8-11.54-44.69-31.21
2021/10-2.5752.1530.862019/7-7.22-42.42-29.03
2021/95.7259.1128.672019/6-7.12-27.08-26.17
2021/81.345.625.242019/51.98-33.89-25.97
2021/7-1.4612.3722.552019/41.12-4.7-23.14
2021/69.5850.724.622019/379.38-27.62-29.05
2021/5-4.9914.1619.892019/1~2-29.35-30.09-30.08
2021/4-7.0513.8821.492018/12-12.85-25.5916.04
2021/345.8713.0424.672018/11-3.37-21.220.49
2021/1~2-8.2234.3234.312018/1027.230.8625.96
2020/125.8831.7820.112018/9-43.57-21.3728.93
2020/1118.2745.2819.02018/8-7.9129.3435.76
2020/101.8813.5816.672018/717.559.5836.86
2020/9-3.1736.3217.02018/6-15.87.0532.83
2020/8-21.9319.7315.162018/547.0157.2140.32
2020/732.2435.614.582018/4-23.18-2.6335.13
2020/6-16.98-4.7511.092018/357.2147.8354.35
2020/5-5.226.4914.542018/1~2-16.0859.3959.38
2020/4-7.7415.117.022017/12-7.7127.5740.96
2020/343.7925.0517.842017/1123.6859.542.56
2020/1~236.312.4612.462017/10-0.8166.7340.6

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
158.078.0102.56
2021Q4(百萬)2020Q4(百萬)YoY(%)
96.064.050.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
119.046.0158.69

EPS較上季
2022Q1(元)2021Q4(元)比率
0.990.620.5967

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016
應收帳款周轉率6.305.884.675.375.444.83
存貨周轉率2.131.731.352.052.882.13

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.421.441.411.461.461.431.311.381.331.231.091.401.081.021.101.241.15
存貨周轉率0.480.540.530.510.470.430.410.420.390.360.370.420.290.300.420.500.56

償債能力-近10年
2021202020192018201720162015
負債比0.350.350.370.450.520.510.44
金融負債(百萬)93211391213123013461409864
營收淨額(百萬)3184245220412809240617071756
利息保障倍數34.0817.683.7019.978.964.257.69
長期銀行借款占稅後淨利比2.786.5426.634.319.0871.2510.43

成本指標-近10年
2021202020192018201720162015
營收淨額(百萬)3184245220412809240617071756
推銷費用(百萬)134113127144123115108
管理費用(百萬)243181168263207174176
研發費(百萬)314357334378352284302
推銷費用率(%)4.214.616.225.135.116.746.15
管理費用率(%)7.637.388.239.368.6010.1910.02
研發費用率(%)9.8614.5616.3613.4614.6316.6417.20

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)856855840794695642615638557494472603473595757791666
推銷費用(百萬)3441303330263029283232343040413132
管理費用(百萬)7268615955424446494533464488466961
研發費(百萬)79647785888891938589788483851069592
推銷費用率(%)3.974.803.574.164.324.054.884.555.036.486.785.646.346.725.423.924.80
管理費用率(%)8.417.957.267.437.916.547.157.218.809.116.997.639.3014.796.088.729.16
研發費用率(%)9.237.499.1710.7112.6613.7114.8014.5815.2618.0216.5313.9317.5514.2914.0012.0113.81

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
4576-大銀微系統OOXOOOOXOO
3年11.98億87.36%36.36%0.0%61.94%563百萬13.76%

融資使用率
日期股價融資使用率
2022-05-24 -93.77.07%
2022-05-2394.87.07%
2022-05-2095.77.09%
2022-05-1994.27.03%
2022-05-1896.47.01%
2022-05-1796.47.11%
2022-05-1695.27.12%
2022-05-1393.27.02%
2022-05-1291.86.99%
2022-05-1196.47.22%
2022-05-1096.87.20%
2022-05-0997.47.13%
2022-05-0699.27.15%
2022-05-0599.27.01%
2022-05-0496.97.06%
2022-05-0397.27.07%
2022-04-2997.17.05%
2022-04-2896.07.07%
2022-04-2794.97.09%
2022-04-2699.47.19%
2022-04-2599.57.20%
2022-04-22102.57.19%
2022-04-21104.07.26%
2022-04-20104.07.25%
2022-04-19104.57.31%
2022-04-18104.57.20%
2022-04-15105.57.15%
2022-04-14107.07.05%
2022-04-13104.57.08%
2022-04-12105.07.04%
2022-04-11104.57.01%
2022-04-08105.56.97%
2022-04-07104.07.03%
2022-04-06105.56.98%
2022-04-01106.06.98%
2022-03-31106.57.01%
2022-03-30106.07.04%
2022-03-29103.57.08%
2022-03-28103.07.07%
2022-03-25103.57.03%
2022-03-24104.57.03%
2022-03-23107.57.05%
2022-03-22107.07.09%
2022-03-21107.07.08%
2022-03-18106.57.04%
2022-03-17106.07.02%
2022-03-16103.57.14%
2022-03-15102.07.13%
2022-03-14107.57.09%
2022-03-11107.57.07%
2022-03-10106.07.14%
2022-03-09104.57.21%
2022-03-08103.07.19%
2022-03-07106.57.29%
2022-03-04113.07.62%
2022-03-03116.07.61%
2022-03-02117.57.62%
2022-03-01114.57.35%
2022-02-25114.07.22%
2022-02-24114.57.18%
2022-02-23114.07.13%
2022-02-22109.06.80%
2022-02-21112.06.68%
2022-02-18111.56.56%
2022-02-17106.06.27%
2022-02-16105.56.18%
2022-02-15105.06.20%
2022-02-14104.56.21%
2022-02-11106.56.22%
2022-02-10105.56.14%
2022-02-09104.56.11%
2022-02-08104.56.11%
2022-02-07103.06.13%
2022-01-26100.06.09%
2022-01-2599.16.15%
2022-01-24100.56.16%
2022-01-21102.56.24%
2022-01-20105.06.22%
2022-01-19104.06.22%
2022-01-18105.56.23%
2022-01-17103.56.25%
2022-01-14101.56.24%
2022-01-13103.56.23%
2022-01-12103.06.23%
2022-01-11105.56.28%
2022-01-10108.56.22%
2022-01-07109.56.24%
2022-01-06114.06.30%
2022-01-05114.06.28%
2022-01-04116.56.27%
2022-01-03117.56.22%
2021-12-30113.06.02%
2021-12-29113.56.03%
2021-12-28113.06.02%
2021-12-27111.55.98%
2021-12-24111.06.00%
2021-12-23111.06.00%
2021-12-22109.56.03%
2021-12-21108.56.04%
2021-12-20108.06.05%
2021-12-17108.56.06%
2021-12-16108.56.06%
2021-12-15108.56.04%
2021-12-14108.06.01%
2021-12-13110.56.05%
2021-12-10109.56.05%
2021-12-09106.05.89%
2021-12-08107.05.91%
2021-12-07105.55.89%
2021-12-06107.05.85%
2021-12-03105.55.80%
2021-12-02102.05.87%
2021-12-01102.55.84%
2021-11-30104.05.83%
2021-11-29102.05.83%
2021-11-26103.05.85%
2021-11-25107.05.87%
2021-11-24108.55.88%
2021-11-23109.05.88%
2021-11-22110.55.85%
2021-11-19107.05.90%
2021-11-18108.05.87%
2021-11-17108.05.89%
2021-11-16110.55.88%
2021-11-15108.55.87%
2021-11-12106.05.87%
2021-11-11105.05.94%
2021-11-10107.56.05%
2021-11-09107.06.05%
2021-11-08107.55.98%
2021-11-05110.06.00%
2021-11-04112.06.00%
2021-11-03112.56.00%
2021-11-02112.06.10%
2021-11-01114.55.99%
2021-10-29104.55.94%
2021-10-28105.55.83%
2021-10-27105.55.80%
2021-10-26104.55.77%
2021-10-25101.55.86%
2021-10-22101.55.88%
2021-10-21102.05.86%
2021-10-20101.55.77%
2021-10-1999.95.75%
2021-10-1897.85.76%
2021-10-1596.85.76%
2021-10-1495.75.77%
2021-10-1395.75.77%
2021-10-1298.95.84%
2021-10-0896.45.83%
2021-10-0797.45.84%
2021-10-0691.15.86%
2021-10-0591.95.87%
2021-10-0491.05.94%
2021-10-0195.75.97%
2021-09-3099.95.89%
2021-09-2999.95.94%
2021-09-2899.25.98%
2021-09-27101.56.00%
2021-09-24101.56.02%
2021-09-2399.66.06%
2021-09-2298.66.12%
2021-09-17100.06.13%
2021-09-1698.86.19%
2021-09-1598.46.23%
2021-09-1499.86.26%
2021-09-13100.06.27%
2021-09-10101.06.24%
2021-09-09101.06.22%
2021-09-08101.06.19%
2021-09-07101.06.24%
2021-09-06102.06.26%
2021-09-03104.56.17%
2021-09-02103.06.13%
2021-09-01106.56.04%
2021-08-31105.56.06%
2021-08-30105.06.07%
2021-08-27107.56.13%
2021-08-26104.06.06%
2021-08-25105.06.06%
2021-08-24104.06.08%
2021-08-23104.06.11%
2021-08-2099.96.21%
2021-08-1999.06.36%
2021-08-18105.06.54%
2021-08-17103.56.70%
2021-08-16102.56.66%
2021-08-13107.56.75%
2021-08-12111.06.93%
2021-08-11110.06.96%
2021-08-10114.06.97%
2021-08-09115.06.93%
2021-08-06118.06.99%
2021-08-05118.06.98%
2021-08-04120.56.94%
2021-08-03119.07.05%
2021-08-02118.57.03%
2021-07-30116.57.04%
2021-07-29118.57.00%
2021-07-28116.57.04%
2021-07-27120.57.02%
2021-07-26125.56.94%
2021-07-23125.06.93%
2021-07-22118.57.16%
2021-07-21117.57.17%
2021-07-20119.57.00%
2021-07-19122.07.00%
2021-07-16125.07.11%
2021-07-15124.07.08%
2021-07-14123.57.06%
2021-07-13123.06.98%
2021-07-12127.56.84%
2021-07-09122.07.21%
2021-07-08122.07.13%
2021-07-07121.57.11%
2021-07-06121.07.14%
2021-07-05123.07.05%
2021-07-02122.57.06%
2021-07-01120.57.15%
2021-06-30124.07.10%
2021-06-29123.57.08%
2021-06-28126.57.06%
2021-06-25131.56.98%
2021-06-24135.57.09%
2021-06-23123.56.51%
2021-06-22112.56.51%
2021-06-21113.06.46%
2021-06-18117.56.41%
2021-06-17118.56.34%
2021-06-16118.06.27%
2021-06-15119.56.27%
2021-06-11118.56.16%
2021-06-10121.06.16%
2021-06-09119.56.05%
2021-06-08121.06.05%
2021-06-07118.56.06%
2021-06-04121.56.04%
2021-06-03124.56.05%
2021-06-02123.56.07%
2021-06-01129.06.01%

大銀微系統熱門網頁

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。