5353 台林


股價漲跌幅
202220212020
台林-10.0%29.0%-1.0%
0050-14.86%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)
19.3 -3.42% 18.64 21.44 11.09% 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
202120202019201820172016201520142013
營業毛利率20.1420.8319.9417.0916.6219.1318.8418.3216.66
營業利益率4.684.056.093.962.002.620.522.212.46
折舊負擔比率2.963.252.131.882.502.762.051.631.51
稅前淨利率6.115.177.025.502.533.703.344.384.89
股東權益報酬率6.695.799.067.072.763.502.383.464.32
資產報酬率4.453.995.934.611.892.521.752.583.22
本業收入比75.8678.2686.4071.4376.4770.4516.6750.0050.00
業外獲益比22.9921.7413.6027.4720.5929.5583.3350.0050.00
無形資產佔淨值比0.851.300.560.640.000.000.000.000.00

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21.0118.8519.4321.2621.5118.9420.5522.0021.3320.0021.8419.9818.0816.3617.9417.9416.23
營業利益率6.554.694.316.163.28-0.664.215.286.155.186.926.565.693.314.334.923.35
稅前淨利率7.115.186.456.416.580.524.857.596.544.838.887.706.664.425.848.363.43
本業收入比92.8690.4864.0095.6550.00-200.0087.5070.3795.83109.5278.9585.7183.8775.0077.2757.1492.86
業外獲益比7.149.5232.004.3550.00300.0012.5029.634.17-9.5221.0514.2912.9025.0027.2740.000.00

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)
202120202019201820172016201520142013
營運現金流量(百萬)233325710199-410510975
自由現金流量(百萬)44-521547472269936125
稅後淨利(百萬)7666103773040294353


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-90834-19-1302320-39824491412873-2524
自由現金流量(百萬)-92-1334-2244-5157-35-21117-2380-19-11109-4823
稅後淨利(百萬)211724181681325202032272421182711

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)141813251782165213221197107412251262
營業利益(百萬)665410865263162731
稅後淨利(百萬)7666103773040294353
EPS(完全稀釋)1.010.881.371.020.380.470.320.470.58
營收成長率(%)7.02-25.657.8724.9610.4411.45-12.33-2.93N/A
營業利益成長率(%)22.22-50.0066.15150.00-16.13416.67-77.78-12.90N/A
稅後淨利成長率(%)15.15-35.9233.77156.67-25.0037.93-32.56-18.87N/A
EPS成長率(%)14.77-35.7734.31168.42-19.1546.87-31.91-18.97N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)397400382359277269333352371434431457460460383414395
營業利益(百萬)261916229-21419232330302615172013
稅後淨利(百萬)211724181681325202032272421182711
EPS(完全稀釋)0.280.230.320.240.220.110.180.330.260.270.430.360.320.280.240.370.14
去年同期營收成長率(%)43.3248.7014.711.99-25.34-38.02-22.74-22.98-19.35-5.6512.5310.3916.460.000.000.00-
去年同期營業利益成長率(%)188.891050.0014.2915.79-60.87-108.70-53.33-36.67-11.5453.3376.4750.00100.000.000.000.00-
去年同期稅後淨利成長率(%)31.25112.5084.62-28.00-20.00-60.00-59.38-7.41-16.67-4.7677.780.00118.180.000.000.00-
去年同期EPS成長率(%)27.27109.0977.78-27.27-15.38-59.26-58.14-8.33-18.75-3.5779.17-2.70128.570.000.000.00-
較上季營收成長率(%)-0.754.716.4129.602.97-19.22-5.40-5.12-14.520.70-5.69-0.650.0020.10-7.494.810.00
較上季營業利益成長率(%)36.8418.75-27.27144.44550.00-114.29-26.32-17.390.00-23.330.0015.3873.33-11.76-15.0053.850.00
較上季稅後淨利成長率(%)23.53-29.1733.3312.50100.00-38.46-48.0025.000.00-37.5018.5212.5014.2916.67-33.33145.450.00
較上季EPS成長率(%)21.74-28.1233.339.09100.00-38.89-45.4526.92-3.70-37.2119.4412.5014.2916.67-35.14164.290.00

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(%)
2022/4-2.049.3644.952019/12-11.81-21.367.83
2022/323.7351.8543.52019/11-14.67-12.310.95
2022/1~2-22.4539.3639.352019/1049.1620.4513.78
2021/125.3754.586.992019/9-31.245.3613.01
2021/11-0.5557.283.562019/83.6821.1613.75
2021/103.535.74-0.32019/75.119.3912.71
2021/93.9228.73-3.62019/68.0415.2113.3
2021/8-8.0716.27-6.942019/5-18.82-12.8512.94
2021/7-5.282.89-9.82019/40.2634.2720.77
2021/610.4312.92-12.072019/331.592.3916.44
2021/538.9821.59-17.262019/1~2-20.1826.5926.58
2021/4-0.36-25.62-25.482018/12-1.665.5924.95
2021/314.17-21.55-25.432018/1117.238.1527.45
2021/1~2-23.19-27.22-27.222018/1030.4738.2226.25
2020/127.21-28.91-25.612018/9-20.93-14.6325.0
2020/11-14.18-41.53-25.362018/8-6.3817.8130.93
2020/10-1.84-41.87-23.842018/710.6921.633.02
2020/9-6.13-11.66-21.622018/6-18.275.5235.27
2020/8-18.65-35.29-22.512018/525.0657.7942.94
2020/73.94-17.52-20.582018/4-23.5333.0638.97
2020/618.91-16.6-21.12018/351.1340.4940.97
2020/5-14.98-24.22-21.982018/1~2-8.541.3341.33
2020/45.08-27.64-21.492017/1228.6618.8910.43
2020/3-7.21-30.96-19.212017/1117.2528.219.42
2020/1~2-1.61-12.36-12.352017/10-19.4123.227.67

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
28.018.055.555
2021Q4(百萬)2020Q4(百萬)YoY(%)
21.01.02000.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
25.016.056.25

EPS較上季
2022Q1(元)2021Q4(元)比率
0.280.230.2173

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率7.006.926.765.544.885.946.286.245.66
存貨周轉率3.355.055.935.795.505.395.055.646.27

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.671.671.611.771.811.661.731.691.691.771.601.591.561.821.501.501.42
存貨周轉率0.620.750.901.071.051.061.121.191.381.511.341.401.461.361.051.261.43

償債能力-近10年
202120202019201820172016201520142013
負債比0.390.270.340.350.350.290.280.250.25
金融負債(百萬)00000202000
營收淨額(百萬)141813251782165213221197107412251262
利息保障倍數841.72381.85792.369088.40188.18141.962390.533577.874117.67
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)141813251782165213221197107412251262
推銷費用(百萬)657582746769625749
管理費用(百萬)837889746265696966
研發費(百萬)717077706464667064
推銷費用率(%)4.585.664.604.485.075.765.774.653.88
管理費用率(%)5.855.894.994.484.695.436.425.635.23
研發費用率(%)5.015.284.324.244.845.356.155.715.07

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)397400382359277269333352371434431457460460383414395
推銷費用(百萬)1718171515181919182123201821181718
管理費用(百萬)2325202018151922202522222020191917
研發費(百萬)1819171818181618181920201821171616
推銷費用率(%)4.284.504.454.185.426.695.715.404.854.845.344.383.914.574.704.114.56
管理費用率(%)5.796.255.245.576.505.585.716.255.395.765.104.814.354.354.964.594.30
研發費用率(%)4.534.754.455.016.506.694.805.114.854.384.644.383.914.574.443.864.05

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
5353-台林OXOOOOXXOX
24年7.50億22.42%34.26%0.0%55.47%-67百萬7.12%

融資使用率
日期股價融資使用率
2022-05-20 -19.33.31%
2022-05-1919.33.34%
2022-05-1819.33.36%
2022-05-1719.453.35%
2022-05-1619.153.37%
2022-05-1319.23.38%
2022-05-1219.03.38%
2022-05-1119.33.42%
2022-05-1019.253.43%
2022-05-0919.13.67%
2022-05-0619.853.65%
2022-05-0520.13.65%
2022-05-0420.23.65%
2022-05-0320.03.65%
2022-04-2920.43.66%
2022-04-2820.23.66%
2022-04-2719.053.54%
2022-04-2619.053.54%
2022-04-2519.053.54%
2022-04-2219.13.54%
2022-04-2119.13.53%
2022-04-2019.153.53%
2022-04-1919.23.52%
2022-04-1819.33.47%
2022-04-1519.53.47%
2022-04-1419.43.49%
2022-04-1319.553.45%
2022-04-1219.353.44%
2022-04-1119.653.35%
2022-04-0819.73.33%
2022-04-0719.63.32%
2022-04-0619.653.29%
2022-04-0119.83.28%
2022-03-3119.653.28%
2022-03-3019.653.26%
2022-03-2919.73.26%
2022-03-2819.73.26%
2022-03-2519.953.25%
2022-03-2419.453.39%
2022-03-2319.353.46%
2022-03-2219.33.44%
2022-03-2119.13.56%
2022-03-1819.53.55%
2022-03-1719.63.57%
2022-03-1619.353.58%
2022-03-1519.33.60%
2022-03-1420.33.53%
2022-03-1120.153.54%
2022-03-1020.253.54%
2022-03-0920.153.53%
2022-03-0819.83.53%
2022-03-0720.053.55%
2022-03-0420.73.83%
2022-03-0320.653.77%
2022-03-0220.93.72%
2022-03-0121.03.70%
2022-02-2521.03.70%
2022-02-2420.63.69%
2022-02-2321.03.72%
2022-02-2221.03.68%
2022-02-2120.953.64%
2022-02-1821.13.56%
2022-02-1721.153.56%
2022-02-1621.154.07%
2022-02-1521.14.17%
2022-02-1420.954.14%
2022-02-1121.054.14%
2022-02-1020.754.19%
2022-02-0920.954.23%
2022-02-0820.84.29%
2022-02-0720.754.35%
2022-01-2620.854.60%
2022-01-2520.84.86%
2022-01-2420.954.86%
2022-01-2121.054.88%
2022-01-2021.04.89%
2022-01-1921.04.88%
2022-01-1821.355.02%
2022-01-1721.35.18%
2022-01-1421.15.21%
2022-01-1321.05.25%
2022-01-1220.75.23%
2022-01-1121.05.14%
2022-01-1021.055.51%
2022-01-0721.455.47%
2022-01-0621.455.40%
2022-01-0520.855.28%
2022-01-0421.15.24%
2022-01-0321.355.18%
2021-12-3021.755.93%
2021-12-2921.555.93%
2021-12-2821.65.87%
2021-12-2722.35.50%
2021-12-2420.94.26%
2021-12-2320.54.58%
2021-12-2221.556.45%
2021-12-2121.46.44%
2021-12-2021.26.47%
2021-12-1721.26.46%
2021-12-1621.56.38%
2021-12-1521.66.93%
2021-12-1421.96.94%
2021-12-1321.956.89%
2021-12-1021.157.33%
2021-12-0922.07.73%
2021-12-0822.08.25%
2021-12-0721.510.09%
2021-12-0621.010.45%
2021-12-0320.4510.87%
2021-12-0220.5510.95%
2021-12-0120.6511.11%
2021-11-3020.511.07%
2021-11-2920.011.51%
2021-11-2620.3511.55%
2021-11-2520.3511.48%
2021-11-2420.411.51%
2021-11-2320.4511.86%
2021-11-2221.112.19%
2021-11-1920.912.53%
2021-11-1820.7512.43%
2021-11-1720.7512.37%
2021-11-1621.013.04%
2021-11-1521.812.74%
2021-11-1221.510.76%
2021-11-1120.7510.17%
2021-11-1021.210.31%
2021-11-0921.559.82%
2021-11-0821.310.34%
2021-11-0521.8515.04%
2021-11-0419.912.05%
2021-11-0319.611.33%
2021-11-0219.210.90%
2021-11-0120.011.01%
2021-10-2920.211.01%
2021-10-2820.89.07%
2021-10-2719.13.80%
2021-10-2617.652.36%
2021-10-2517.952.46%
2021-10-2217.72.51%
2021-10-2117.11.89%
2021-10-2016.91.90%
2021-10-1916.81.92%
2021-10-1816.651.93%
2021-10-1516.451.94%
2021-10-1416.351.95%
2021-10-1316.451.96%
2021-10-1216.451.96%
2021-10-0816.41.96%
2021-10-0716.41.99%
2021-10-0616.32.00%
2021-10-0516.251.99%
2021-10-0416.251.99%
2021-10-0116.32.02%
2021-09-3016.42.05%
2021-09-2916.252.03%
2021-09-2816.352.04%
2021-09-2716.452.05%
2021-09-2416.352.07%
2021-09-2316.32.07%
2021-09-2216.22.09%
2021-09-1716.42.10%
2021-09-1616.352.10%
2021-09-1516.252.10%
2021-09-1416.42.10%
2021-09-1316.252.10%
2021-09-1016.252.10%
2021-09-0916.32.12%
2021-09-0816.22.12%
2021-09-0716.252.12%
2021-09-0616.252.11%
2021-09-0316.42.11%
2021-09-0216.352.10%
2021-09-0116.42.10%
2021-08-3116.42.10%
2021-08-3016.42.11%
2021-08-2716.452.12%
2021-08-2616.452.12%
2021-08-2516.32.11%
2021-08-2416.42.11%
2021-08-2316.451.97%
2021-08-2016.251.97%
2021-08-1916.21.97%
2021-08-1816.51.96%
2021-08-1716.21.94%
2021-08-1616.151.94%
2021-08-1316.41.99%
2021-08-1216.51.94%
2021-08-1116.31.96%
2021-08-1016.552.01%
2021-08-0916.72.02%
2021-08-0616.952.05%
2021-08-0516.852.02%
2021-08-0417.752.08%
2021-08-0317.52.23%
2021-08-0217.52.62%
2021-07-3017.452.90%
2021-07-2917.53.00%
2021-07-2817.23.00%
2021-07-2717.43.13%
2021-07-2617.53.44%
2021-07-2317.453.46%
2021-07-2217.43.38%
2021-07-2117.43.43%
2021-07-2017.253.42%
2021-07-1917.63.32%
2021-07-1617.43.38%
2021-07-1517.353.37%
2021-07-1417.353.37%
2021-07-1317.43.33%
2021-07-1217.353.09%
2021-07-0917.22.98%
2021-07-0817.352.97%
2021-07-0717.32.97%
2021-07-0617.22.97%
2021-07-0517.452.91%
2021-07-0217.42.93%
2021-07-0117.352.90%
2021-06-3017.42.90%
2021-06-2917.42.86%
2021-06-2817.52.83%
2021-06-2517.42.83%
2021-06-2417.552.83%
2021-06-2317.22.86%
2021-06-2217.253.26%
2021-06-2117.23.31%
2021-06-1817.53.31%
2021-06-1717.53.34%
2021-06-1617.453.34%
2021-06-1517.43.35%
2021-06-1117.253.35%
2021-06-1016.953.40%
2021-06-0916.953.40%
2021-06-0816.853.41%
2021-06-0716.83.47%
2021-06-0416.83.46%
2021-06-0316.93.44%
2021-06-0217.03.43%
2021-06-0117.03.43%
2021-05-3117.03.59%
2021-05-2816.753.69%

台林熱門網頁

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。