4909 新復興


股價漲跌幅
202220212020
新復興-21.0%10.0%28.0%
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)
18.2 N/A N/A N/A N/A 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-2.488.668.5715.2519.7323.6323.4920.8122.5319.25
營業利益率-17.27-5.66-4.714.6511.2814.8514.8213.1915.2412.50
折舊負擔比率5.946.756.154.252.932.232.322.482.682.80
稅前淨利率-20.68-9.03-0.1312.438.3416.0419.4320.1019.4413.71
股東權益報酬率-4.810.590.123.933.287.549.5411.7612.919.25
資產報酬率-4.210.540.173.092.605.917.729.289.996.98
本業收入比83.4562.903700.0037.04135.1492.4676.4565.6278.3791.02
業外獲益比16.5537.10-3600.0062.22-35.147.5423.8734.3821.638.98
無形資產佔淨值比0.070.100.130.120.000.000.000.000.000.00

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-10.80-16.96-2.82-0.845.4510.0113.016.384.328.433.469.2112.2217.1516.6412.1014.73
營業利益率-29.12-37.48-16.51-14.71-7.55-4.220.61-8.04-12.23-6.37-9.07-5.000.366.306.44-0.145.63
稅前淨利率14.52-37.59-13.82-28.36-9.53-13.71-2.29-16.26-2.72-20.67-4.3312.078.4812.2310.1826.311.04
本業收入比-200.00100.00116.0053.0678.9529.63-25.0048.15450.0030.56200.00-41.675.2650.0064.29-0.00466.67
業外獲益比305.560.00-20.0048.9821.0570.37125.0048.15-350.0069.44-112.50141.6794.7447.2235.71100.00-400.00

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)-104129722318270169321533193
自由現金流量(百萬)77-15132635-7341762420318-372
稅後淨利(百萬)-11815310185197243283285195


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-25-17-4-33-51198-2151913640225-4559-16
自由現金流量(百萬)-521419-22-52-116284-122355144141260-20612-30
稅後淨利(百萬)10-42-21-39-16-25-245-4-25-620152622530

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)6736817801082132915711598173618311786
營業利益(百萬)-116-39-3750150233237229279223
稅後淨利(百萬)-11815310185197243283285195
EPS(完全稀釋)-1.260.160.031.070.902.082.563.003.030.00
營收成長率(%)-1.17-12.69-27.91-18.59-15.40-1.69-7.95-5.192.52N/A
營業利益成長率(%)N/AN/AN/A-66.67-35.62-1.693.49-17.9225.11N/A
稅後淨利成長率(%)N/A400.00-97.0318.82-56.85-18.93-14.13-0.7046.15N/A
EPS成長率(%)N/A433.33-97.2018.89-56.73-18.75-14.67-0.99N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)125124179174197196173164148176180201224291280258254
營業利益(百萬)-36-46-29-26-15-81-13-18-11-16-1011818014
稅後淨利(百萬)10-42-21-39-16-25-245-4-25-620152622530
EPS(完全稀釋)0.11-0.45-0.22-0.42-0.17-0.26-0.020.49-0.05-0.27-0.070.210.160.280.240.560.00
去年同期營收成長率(%)-36.55-36.733.476.1033.1111.36-3.89-18.41-33.93-39.52-35.71-22.09-11.810.000.000.00-
兩季平均(YOY)營收成長率(%)-36.64-16.634.7919.6122.233.73-11.15-26.17-36.73-37.62-28.90-16.95-5.910.000.00--
去年同期EPS成長率(%)164.71-73.08-1000.00-185.71-240.003.7071.43133.33-131.25-196.43-129.17-62.500.000.000.000.00-
兩季平均(YOY)EPS成長率(%)45.82-536.54-592.86-212.86-118.1537.57102.381.04-163.84-162.80-95.83-31.250.000.000.00--
較上季營收成長率(%)0.81-30.732.87-11.680.5113.295.4910.81-15.91-2.22-10.45-10.27-23.023.938.531.570.00
較上季EPS成長率(%)124.44-104.5547.62-147.0634.62-1200.00-104.081080.0081.48-285.71-133.3331.25-42.8616.67-57.140.000.00

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(%)
2022/4-25.05-49.36-39.992019/125.82-36.44-27.73
2022/362.18-32.07-36.442019/110.94-42.92-26.88
2022/1~2-28.7371.43-39.092019/102.29-37.56-25.06
2021/122.18-43.79-1.172019/9-14.56-41.19-23.62
2021/11-33.0-45.133.242019/89.85-31.55-21.24
2021/10-6.93-22.598.842019/717.68-33.79-19.61
2021/9-1.12-22.7913.232019/6-31.12-38.21-17.14
2021/8-12.449.1419.612019/5-6.61-16.62-13.16
2021/723.6537.0521.132019/43.69-13.81-12.28
2021/613.16-1.7618.712019/311.15-6.82-11.73
2021/5-37.69-23.4622.952019/1~2-15.22-14.04-14.04
2021/40.5249.9237.212018/12-4.963.4-18.34
2021/370.3332.3532.942018/1110.42-0.7-19.98
2021/1~2-44.88-52.6433.32018/10-3.65-7.55-21.71
2020/12-0.255.39-12.532018/9-0.558.93-23.07
2020/11-5.4711.81-14.042018/86.26-4.66-26.01
2020/10-7.1819.4-16.282018/79.83-16.31-28.54
2020/939.7731.59-19.642018/6-7.06-31.71-30.31
2020/89.93-19.56-24.822018/5-3.46-34.09-30.04
2020/7-11.36-19.62-25.532018/412.1-23.87-28.92
2020/6-11.836.72-26.352018/312.6-44.85-30.58
2020/522.06-16.62-30.792018/1~2-28.23-20.96-20.95
2020/4-11.25-36.21-34.222017/12-8.74-30.38-15.5
2020/318.26-25.47-33.532017/112.8-23.35-14.12
2020/1~26.33-37.64-37.642017/1013.51-21.99-13.18

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.11-0.451.2444

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率3.433.172.672.963.173.063.033.363.623.36
存貨周轉率6.886.056.207.258.168.299.579.627.567.08

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.720.620.800.770.900.980.940.910.750.750.680.670.660.790.780.760.73
存貨周轉率1.461.511.751.601.801.881.861.751.411.631.621.471.531.871.851.851.74

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.110.130.150.250.240.240.190.190.230.22
金融負債(百萬)10010010038038028000050
營收淨額(百萬)6736817801082132915711598173618311786
利息保障倍數-124.57-50.890.6826.4824.42185.142127.660.00419.2885.38
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)6736817801082132915711598173618311786
推銷費用(百萬)26303428273532313231
管理費用(百萬)53495269668487807768
研發費(百萬)21191818191920212422
推銷費用率(%)3.864.414.362.592.032.232.001.791.751.74
管理費用率(%)7.887.206.676.384.975.355.444.614.213.81
研發費用率(%)3.122.792.311.661.431.211.251.211.311.23

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)125124179174197196173164148176180201224291280258254
推銷費用(百萬)566689498118798767
管理費用(百萬)1414131213141310121110171319172112
研發費(百萬)55655455545445544
推銷費用率(%)4.004.843.353.454.064.592.315.495.416.254.443.484.022.752.502.332.76
管理費用率(%)11.2011.297.266.906.607.147.516.108.116.255.568.465.806.536.078.144.72
研發費用率(%)4.004.033.352.872.542.042.893.053.382.272.781.991.791.721.791.551.57

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
4909-新復興OXOOXOXXXX
20年9.34億38.75%6.81%16.0%66.38%-79百萬1.72%

融資使用率
日期股價融資使用率
2022-05-24 -18.218.23%
2022-05-2319.018.30%
2022-05-2017.317.93%
2022-05-1917.217.94%
2022-05-1817.3517.97%
2022-05-1717.117.97%
2022-05-1616.9517.97%
2022-05-1316.7517.99%
2022-05-1216.718.05%
2022-05-1117.1518.15%
2022-05-1017.217.24%
2022-05-0917.4517.16%
2022-05-0618.0517.32%
2022-05-0517.9517.33%
2022-05-0417.917.22%
2022-05-0317.917.18%
2022-04-2918.0517.20%
2022-04-2818.117.21%
2022-04-2718.0517.19%
2022-04-2618.2517.30%
2022-04-2518.4517.32%
2022-04-2219.017.22%
2022-04-2119.217.26%
2022-04-2019.017.29%
2022-04-1919.017.37%
2022-04-1818.9517.47%
2022-04-1518.9517.55%
2022-04-1418.9517.61%
2022-04-1318.917.60%
2022-04-1218.917.59%
2022-04-1119.017.65%
2022-04-0820.0517.89%
2022-04-0719.917.78%
2022-04-0620.318.11%
2022-04-0121.218.69%
2022-03-3120.017.95%
2022-03-3020.5517.83%
2022-03-2921.317.86%
2022-03-2821.6518.12%
2022-03-2519.717.62%
2022-03-2417.9517.08%
2022-03-2317.917.13%
2022-03-2217.817.09%
2022-03-2117.7517.09%
2022-03-1817.717.09%
2022-03-1717.7517.10%
2022-03-1617.2517.04%
2022-03-1517.417.06%
2022-03-1418.016.99%
2022-03-1118.017.04%
2022-03-1017.817.13%
2022-03-0917.617.22%
2022-03-0817.4517.34%
2022-03-0718.217.33%
2022-03-0418.817.40%
2022-03-0318.917.40%
2022-03-0218.817.40%
2022-03-0118.717.39%
2022-02-2518.417.36%
2022-02-2418.4517.40%
2022-02-2319.017.41%
2022-02-2218.7517.41%
2022-02-2119.2517.47%
2022-02-1819.617.45%
2022-02-1719.617.43%
2022-02-1619.517.40%
2022-02-1519.3517.33%
2022-02-1419.3517.34%
2022-02-1119.8517.26%
2022-02-1019.8517.27%
2022-02-0919.8517.26%
2022-02-0819.617.28%
2022-02-0719.417.28%
2022-01-2618.617.29%
2022-01-2518.5517.31%
2022-01-2419.017.33%
2022-01-2119.6517.40%
2022-01-2019.9517.32%
2022-01-1919.9517.28%
2022-01-1820.0517.31%
2022-01-1720.0517.37%
2022-01-1419.817.49%
2022-01-1319.8517.50%
2022-01-1220.117.47%
2022-01-1120.517.44%
2022-01-1020.9517.50%
2022-01-0720.917.60%
2022-01-0621.817.66%
2022-01-0522.417.79%
2022-01-0422.6517.74%
2022-01-0322.917.71%
2021-12-3023.3517.67%
2021-12-2923.217.66%
2021-12-2822.917.53%
2021-12-2723.217.51%
2021-12-2422.5517.45%
2021-12-2322.617.36%
2021-12-2222.7517.41%
2021-12-2122.717.39%
2021-12-2022.4517.43%
2021-12-1722.817.46%
2021-12-1623.517.36%
2021-12-1523.617.42%
2021-12-1422.817.26%
2021-12-1323.3517.28%
2021-12-1022.517.22%
2021-12-0922.417.33%
2021-12-0822.3517.34%
2021-12-0722.4517.36%
2021-12-0622.6517.45%
2021-12-0322.3517.49%
2021-12-0222.017.48%
2021-12-0122.717.36%
2021-11-3022.7517.38%
2021-11-2921.9517.58%
2021-11-2622.417.52%
2021-11-2522.9517.61%
2021-11-2423.1517.70%
2021-11-2322.717.73%
2021-11-2223.217.72%
2021-11-1923.317.62%
2021-11-1823.817.74%
2021-11-1723.917.85%
2021-11-1624.218.00%
2021-11-1523.717.82%
2021-11-1223.217.71%
2021-11-1123.8517.81%
2021-11-1023.9517.83%
2021-11-0923.917.73%
2021-11-0824.2517.61%
2021-11-0524.818.12%
2021-11-0424.8517.20%
2021-11-0322.616.33%
2021-11-0222.2516.32%
2021-11-0122.5516.33%
2021-10-2922.516.37%
2021-10-2822.7516.52%
2021-10-2722.8516.39%
2021-10-2620.814.55%
2021-10-2520.614.50%
2021-10-2220.1514.47%
2021-10-2120.114.44%
2021-10-2020.314.44%
2021-10-1920.214.36%
2021-10-1819.6514.39%
2021-10-1519.814.38%
2021-10-1419.8514.49%
2021-10-1319.814.47%
2021-10-1220.2514.51%
2021-10-0820.5514.52%
2021-10-0720.9514.61%
2021-10-0620.9514.56%
2021-10-0520.9514.51%
2021-10-0420.4514.51%
2021-10-0121.614.50%
2021-09-3022.314.56%
2021-09-2921.7514.59%
2021-09-2822.0514.61%
2021-09-2722.314.60%
2021-09-2422.6514.72%
2021-09-2322.614.53%
2021-09-2221.314.44%
2021-09-1721.2514.45%
2021-09-1620.614.39%
2021-09-1520.614.35%
2021-09-1420.6514.31%
2021-09-1320.6514.29%
2021-09-1020.714.49%
2021-09-0920.8514.56%
2021-09-0820.8514.63%
2021-09-0721.314.69%
2021-09-0621.0514.73%
2021-09-0322.214.86%
2021-09-0222.014.92%
2021-09-0122.614.96%
2021-08-3122.714.95%
2021-08-3022.814.81%
2021-08-2722.814.81%
2021-08-2622.7514.77%
2021-08-2522.8514.66%
2021-08-2421.8514.59%
2021-08-2321.514.55%
2021-08-2020.9514.58%
2021-08-1920.5514.64%
2021-08-1821.5514.69%
2021-08-1720.714.98%
2021-08-1621.2515.07%
2021-08-1321.815.16%
2021-08-1223.315.25%
2021-08-1122.815.37%
2021-08-1023.815.82%
2021-08-0923.615.83%
2021-08-0624.6515.82%
2021-08-0524.6515.78%
2021-08-0425.215.84%
2021-08-0325.015.80%
2021-08-0224.615.88%
2021-07-3024.3515.95%
2021-07-2924.916.16%
2021-07-2824.916.23%
2021-07-2725.8516.62%
2021-07-2626.616.63%
2021-07-2325.916.81%
2021-07-2226.116.84%
2021-07-2126.016.99%
2021-07-2026.6517.03%
2021-07-1927.716.89%
2021-07-1627.516.96%
2021-07-1527.4517.00%
2021-07-1427.3516.36%
2021-07-1327.016.45%
2021-07-1227.4516.34%
2021-07-0926.9516.55%
2021-07-0827.516.53%
2021-07-0727.5516.68%
2021-07-0628.5516.95%
2021-07-0529.5517.31%
2021-07-0229.216.90%
2021-07-0127.616.24%
2021-06-3025.113.96%
2021-06-2925.213.93%
2021-06-2826.414.16%
2021-06-2526.6514.23%
2021-06-2426.5514.35%
2021-06-2326.314.27%
2021-06-2226.014.20%
2021-06-2126.414.22%
2021-06-1827.014.40%
2021-06-1726.613.59%
2021-06-1626.0513.54%
2021-06-1526.513.50%
2021-06-1126.113.59%
2021-06-1027.0513.88%
2021-06-0927.313.36%
2021-06-0826.7513.66%
2021-06-0726.8513.70%
2021-06-0427.613.42%
2021-06-0326.211.59%
2021-06-0225.9511.65%
2021-06-0126.611.71%

新復興熱門網頁

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。