5432 新門


股價漲跌幅
202220212020
新門11.0%76.0%15.0%
0050-15.78%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)
38.55 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
  • 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21.3620.0927.0727.6728.3530.6630.8029.5528.13
營業利益率7.230.92-2.749.4010.0812.8213.377.445.88
折舊負擔比率4.007.141.491.180.000.000.000.690.00
稅前淨利率6.68-4.70105.1721.36-25.0512.5518.8812.529.87
股東權益報酬率2.01-1.7422.757.19-8.374.178.507.066.63
資產報酬率1.84-1.6121.226.66-7.713.707.235.895.32
本業收入比100.00-33.33-2.8644.44-42.86107.6973.9161.1160.00
業外獲益比-14.29100.00102.8655.56142.86-0.0030.4338.8940.00
無形資產佔淨值比0.000.000.000.000.000.000.000.000.00

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20.6821.4422.6319.1720.6122.4523.2619.3414.2824.8230.9024.4627.7029.7228.9929.1222.96
營業利益率10.149.4511.36-3.773.487.750.99-8.443.08-24.9010.24-4.277.919.8313.317.526.19
稅前淨利率19.9017.3710.08-34.145.84-7.50-9.98-18.1318.98354.9017.0610.7318.5519.7017.2059.52-6.47
本業收入比44.4457.14100.000.00100.00-100.00-0.0050.000.00-6.4566.67-50.0033.3350.0075.009.09-100.00
業外獲益比44.4442.86-0.00100.000.00200.00100.0050.00100.00108.0633.33100.0066.6750.0025.0090.91300.00

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)-571319-5-32241-15
自由現金流量(百萬)-20-573872-62-412434-7
稅後淨利(百萬)7-67019-2211221715


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)11-40-12-502-5-27-52236312-3
自由現金流量(百萬)65-18-9281-563-8327019311254
稅後淨利(百萬)973-41-1-2-62623134412-1

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)10056678586107124145152
營業利益(百萬)71-2891417119
稅後淨利(百萬)7-67019-2211221715
EPS(完全稀釋)0.32-0.283.360.93-1.080.551.060.810.71
營收成長率(%)78.57-16.42-21.18-1.16-19.63-13.71-14.48-4.61N/A
營業利益成長率(%)600.00N/AN/A-11.11-35.71-17.6554.5522.22N/A
稅後淨利成長率(%)216.67N/A268.42186.36N/A-50.0029.4113.33N/A
EPS成長率(%)N/AN/A261.29N/AN/A-48.1130.8614.08N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)4438301220141613131817141820251921
營業利益(百萬)4430110-10-42-112311
稅後淨利(百萬)973-41-1-2-62623134412-1
EPS(完全稀釋)0.420.320.15-0.200.06-0.05-0.08-0.270.123.010.140.060.160.190.200.60-0.07
去年同期營收成長率(%)120.00171.4387.50-7.6953.85-22.22-5.88-7.14-27.78-10.00-32.00-26.32-14.290.000.000.00-
去年同期營業利益成長率(%)300.00300.000.00100.000.00125.00-100.000.00-100.00-300.00-33.33-200.000.000.000.000.00-
去年同期稅後淨利成長率(%)800.00800.00250.0033.33-50.00-101.61-166.67-700.00-33.331450.00-25.00-91.67400.000.000.000.00-
去年同期EPS成長率(%)600.00740.00287.5025.93-50.00-101.66-157.14-550.00-25.001484.21-30.00-90.00328.570.000.000.00-
較上季營收成長率(%)15.7926.67150.00-40.0042.86-12.5023.080.00-27.785.8821.43-22.22-10.00-20.0031.58-9.520.00
較上季營業利益成長率(%)0.0033.330.00-100.000.000.00100.000.00100.00-300.00300.00-200.00-50.00-33.33200.000.000.00
較上季稅後淨利成長率(%)28.57133.33175.00-500.00200.0050.0066.67-400.00-96.771966.67200.00-66.67-25.000.00-66.671300.000.00
較上季EPS成長率(%)31.25113.33175.00-433.33220.0037.5070.37-325.00-96.012050.00133.33-62.50-15.79-5.00-66.67957.140.00

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(%)
2022/425.22560.88180.822019/12-39.17-37.75-21.72
2022/325.3893.88119.272019/11-12.06-14.91-20.45
2022/1~23.86139.29139.292019/1063.2617.79-21.03
2021/12-14.06118.0178.962019/9-32.06-49.42-24.71
2021/1129.91326.6374.512019/88.66-29.61-20.85
2021/10-11.18128.2556.182019/72.01-6.48-19.11
2021/945.65212.3347.752019/638.44-21.57-21.12
2021/8-0.29149.8230.242019/56.01-32.37-21.02
2021/7107.292.6918.222019/4-25.87-23.85-18.33
2021/6-10.49-16.2123.272019/340.75-20.2-16.97
2021/544.63-20.9532.662019/1~2-54.46-15.46-15.46
2021/4-63.2637.5453.682018/12-16.85-4.27-0.74
2021/374.09215.456.652018/1121.7321.14-0.45
2021/1~2-17.2212.1512.152018/10-29.9-9.61-2.29
2020/1268.1547.94-15.572018/9-5.4510.43-1.53
2020/11-30.49-46.49-19.512018/844.3734.67-3.17
2020/1021.53-32.3-16.452018/7-14.44-12.49-8.28
2020/916.5-9.06-14.12018/619.388.45-7.57
2020/8-59.01-46.96-14.62018/519.35-23.02-10.59
2020/769.1340.61-9.022018/4-22.32-25.99-7.04
2020/6-15.55-15.18-18.392018/311.545.83-0.75
2020/5151.6739.05-19.112018/1~2-28.08-3.56-3.55
2020/4-15.76-41.42-30.52017/125.231.43-19.75
2020/3-5.53-48.46-28.032017/11-9.173.11-21.11
2020/1~2-57.79-19.04-19.032017/10-14.3515.49-22.66

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
9.01.0800.0
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.420.320.3124

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.505.695.636.657.068.779.2610.049.02
存貨周轉率2.785.516.047.006.916.637.0610.359.80

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.491.491.881.151.731.662.262.281.681.671.641.441.541.311.701.521.68
存貨周轉率0.930.731.021.152.171.471.601.381.621.851.561.421.641.742.191.692.03

償債能力-近10年
202120202019201820172016201520142013
負債比0.100.070.070.070.080.080.140.150.18
金融負債(百萬)000000000
營收淨額(百萬)10056678586107124145152
利息保障倍數336.45-72.2811657.700.000.000.000.000.00238.46
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)10056678586107124145152
推銷費用(百萬)434455669
管理費用(百萬)981210912142423
研發費(百萬)111212222
推銷費用率(%)4.005.365.974.715.814.674.844.145.92
管理費用率(%)9.0014.2917.9111.7610.4711.2111.2916.5515.13
研發費用率(%)1.001.791.492.351.161.871.611.381.32

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)4438301220141613131817141820251921
推銷費用(百萬)21111011111111111
管理費用(百萬)32223222252323232
研發費(百萬)00000000000000000
推銷費用率(%)4.552.633.338.335.000.006.257.697.695.565.887.145.565.004.005.264.76
管理費用率(%)6.825.266.6716.6715.0014.2912.5015.3815.3827.7811.7621.4311.1115.008.0015.799.52
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
5432-新門OXXOOOXXOO
22年2.07億83.16%4.61%0.0%63.77%-46百萬10.24%

融資使用率
日期股價融資使用率
2022-05-19 -38.5520.61%
2022-05-1839.020.63%
2022-05-1739.020.63%
2022-05-1638.4520.67%
2022-05-1339.220.67%
2022-05-1239.0520.63%
2022-05-1139.3520.60%
2022-05-1039.3520.60%
2022-05-0938.1520.63%
2022-05-0638.6521.00%
2022-05-0539.2521.00%
2022-05-0439.021.04%
2022-05-0339.021.06%
2022-04-2939.021.06%
2022-04-2838.921.06%
2022-04-2738.9521.00%
2022-04-2639.7520.96%
2022-04-2539.820.94%
2022-04-2240.120.94%
2022-04-2140.8521.08%
2022-04-2040.4521.06%
2022-04-1941.021.08%
2022-04-1840.621.04%
2022-04-1540.520.91%
2022-04-1440.221.00%
2022-04-1340.6520.98%
2022-04-1239.6520.98%
2022-04-1140.5521.00%
2022-04-0841.121.02%
2022-04-0739.320.87%
2022-04-0638.920.87%
2022-04-0138.720.85%
2022-03-3139.1525.12%
2022-03-3039.325.35%
2022-03-2939.525.35%
2022-03-2839.625.41%
2022-03-2540.025.58%
2022-03-2438.9525.58%
2022-03-2339.5525.55%
2022-03-2239.5525.53%
2022-03-2139.1525.51%
2022-03-1838.925.53%
2022-03-1739.525.53%
2022-03-1638.8525.53%
2022-03-1538.825.53%
2022-03-1439.2525.55%
2022-03-1138.625.57%
2022-03-1038.025.60%
2022-03-0938.625.53%
2022-03-0837.525.57%
2022-03-0738.525.72%
2022-03-0435.025.22%
2022-03-0334.1525.12%
2022-03-0234.625.10%
2022-03-0134.925.10%
2022-02-2533.625.10%
2022-02-2433.625.10%
2022-02-2234.9525.24%
2022-02-2134.125.26%
2022-02-1834.0525.28%
2022-02-1734.925.24%
2022-02-1634.3525.24%
2022-02-1534.625.04%
2022-02-1434.325.06%
2022-02-1136.225.04%
2022-02-1034.0524.89%
2022-02-0933.9524.89%
2022-02-0834.024.87%
2022-02-0735.6524.85%
2022-01-2634.324.87%
2022-01-2534.124.87%
2022-01-2435.024.89%
2022-01-2132.925.04%
2022-01-2034.0525.04%
2022-01-1934.1525.02%
2022-01-1833.825.04%
2022-01-1733.925.02%
2022-01-1432.3524.85%
2022-01-1333.3524.87%
2022-01-1234.1524.83%
2022-01-1133.624.79%
2022-01-1034.0524.83%
2022-01-0733.6524.79%
2022-01-0633.624.85%
2022-01-0534.7524.73%
2022-01-0435.024.81%
2022-01-0334.8524.79%
2021-12-3034.924.70%
2021-12-2934.0524.81%
2021-12-2833.924.81%
2021-12-2733.4524.81%
2021-12-2433.0524.81%
2021-12-2333.324.83%
2021-12-2233.0524.81%
2021-12-2132.6524.81%
2021-12-2032.0524.87%
2021-12-1731.5524.89%
2021-12-1630.6524.89%
2021-12-1530.5524.85%
2021-12-1430.524.85%
2021-12-1332.024.83%
2021-12-1033.9524.85%
2021-12-0934.5525.97%
2021-12-0831.4524.71%
2021-12-0729.024.60%
2021-12-0628.124.56%
2021-12-0228.4524.56%
2021-12-0128.7524.54%
2021-11-3027.0524.60%
2021-11-2927.624.60%
2021-11-1928.024.60%
2021-11-1828.024.58%
2021-11-1728.024.58%
2021-11-1627.724.60%
2021-11-1527.724.60%
2021-11-1228.024.60%
2021-11-0928.4524.62%
2021-11-0828.024.62%
2021-11-0528.024.62%
2021-11-0228.024.62%
2021-11-0128.4524.62%
2021-10-2928.024.64%
2021-10-2827.724.64%
2021-10-2628.224.62%
2021-10-2528.224.79%
2021-10-2028.3524.79%
2021-10-1928.424.79%
2021-10-1827.924.79%
2021-10-1428.8524.81%
2021-10-1328.724.87%
2021-10-1227.124.93%
2021-10-0828.024.93%
2021-10-0728.824.95%
2021-10-0629.0524.89%
2021-10-0530.024.85%
2021-10-0429.224.85%
2021-10-0129.2524.85%
2021-09-3029.4524.85%
2021-09-2929.724.85%
2021-09-2830.524.85%
2021-09-2730.424.87%
2021-09-2328.8524.87%
2021-09-2228.824.87%
2021-09-1729.324.87%
2021-09-1629.2524.87%
2021-09-1529.5524.87%
2021-09-1429.024.91%
2021-09-1329.1524.87%
2021-09-1029.624.87%
2021-09-0930.525.12%
2021-09-0831.025.08%
2021-09-0632.025.08%
2021-09-0332.0525.08%
2021-09-0232.025.06%
2021-09-0132.325.04%
2021-08-3132.525.06%
2021-08-3032.1525.16%
2021-08-2733.6525.18%
2021-08-2634.4525.26%
2021-08-2533.825.43%
2021-08-2434.925.37%
2021-08-2335.025.39%
2021-08-2033.825.43%
2021-08-1833.8525.43%
2021-08-1732.825.26%
2021-08-1632.525.22%
2021-08-1333.325.37%
2021-08-1233.7525.37%
2021-08-1134.0525.31%
2021-08-1033.525.24%
2021-08-0933.525.18%
2021-08-0634.425.41%
2021-08-0535.025.29%
2021-08-0436.925.43%
2021-08-0334.9525.28%
2021-08-0231.825.12%
2021-07-3031.925.10%
2021-07-2932.625.18%
2021-07-2835.125.41%
2021-07-2738.5525.33%
2021-07-2635.0525.43%
2021-07-2331.924.83%
2021-07-2229.024.27%
2021-07-2126.423.65%
2021-07-2024.023.63%
2021-07-1623.423.44%
2021-07-1323.423.44%
2021-07-1223.3523.46%
2021-07-0923.923.52%
2021-07-0823.923.52%
2021-07-0724.023.48%
2021-07-0624.8523.48%
2021-07-0524.823.28%
2021-07-0224.422.86%
2021-07-0124.422.70%
2021-06-3023.822.45%
2021-06-2924.522.34%
2021-06-2824.522.12%
2021-06-2524.122.05%
2021-06-2423.421.76%
2021-06-2323.1521.70%
2021-06-2225.1521.58%
2021-06-2124.4521.27%
2021-06-1822.8520.89%
2021-06-1722.6520.77%
2021-06-1521.2520.44%
2021-06-1120.520.44%
2021-06-1020.4520.46%
2021-06-0920.5520.46%
2021-06-0720.920.44%
2021-06-0420.6520.48%
2021-06-0321.020.54%
2021-06-0221.2520.54%
2021-06-0121.1520.52%
2021-05-3121.520.52%
2021-05-2821.720.52%
2021-05-2720.8520.48%
2021-05-2620.420.42%
2021-05-2520.4520.40%
2021-05-2420.820.32%
2021-05-2120.1520.29%
2021-05-2020.5520.25%

新門熱門網頁

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。