5457 宣德


股價漲跌幅
202220212020
宣德-35.0%-14.0%14.0%
0050-14.69%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)
54.7 19.34% 65.28 75.07 37.24% 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21.5622.0316.9020.4516.8817.4417.1916.5511.613.55
營業利益率10.9111.967.536.291.781.115.293.33-9.47-17.66
折舊負擔比率3.222.973.446.278.837.844.363.627.1711.06
稅前淨利率11.4411.957.728.453.892.689.0216.871.36-22.52
股東權益報酬率24.3931.2920.2312.313.812.1212.1720.231.14-29.35
資產報酬率9.9011.608.446.122.151.556.6410.631.11-12.25
本業收入比95.29100.0097.4774.4246.1542.1158.8519.77-700.0078.49
業外獲益比4.66-0.002.5325.5854.7057.8941.1580.23800.0021.51
無形資產佔淨值比4.441.362.080.050.000.000.000.000.000.00

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18.9718.7020.7126.4523.0426.0020.5520.0120.7416.5718.0516.4615.6422.8526.2314.779.87
營業利益率7.629.1311.4113.5610.6013.6111.0410.9712.018.999.554.171.557.5012.542.61-6.03
稅前淨利率9.138.9813.4213.6710.4612.1912.4810.8312.219.049.155.422.2610.1915.345.78-8.49
本業收入比83.54101.6585.0399.16101.36111.5888.54101.3398.3799.53104.2176.8566.6773.4981.7845.4570.18
業外獲益比16.71-1.6514.970.63-1.36-11.5811.66-1.331.630.47-4.5323.1529.6326.5118.2254.5528.07

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)10402344446263567-138310221216106
自由現金流量(百萬)319203-548-267264-481190999-17
稅後淨利(百萬)86270436716857-4522131514-365


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-483135527-2576351484213-48711347356856-251215-3-1062
自由現金流量(百萬)-782-153702-591362873-436-1062827-182153-226-293122-300-240153
稅後淨利(百萬)15422830417215821718715714213717147117112819-49

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)1855714807112605133302328442318206914791591
營業利益(百萬)20241770848323543212369-140-281
稅後淨利(百萬)86270436716857-4522131514-365
EPS(完全稀釋)4.814.102.121.000.34-0.271.321.880.090.00
營收成長率(%)25.3331.50119.3669.806.2922.6912.0339.89-7.04N/A
營業利益成長率(%)14.35108.73162.54498.1568.75-73.9878.26N/AN/AN/A
稅後淨利成長率(%)22.4491.83118.45194.74226.67N/A-29.842150.00103.84N/A
EPS成長率(%)17.3293.40112.00194.12N/AN/A-29.791988.89N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)4327609354773466352142484056348630174716337319941177162916841150670
營業利益(百萬)330556625470373578448382362424322831812221130-40
稅後淨利(百萬)15422830417215821718715714213717147117112819-49
EPS(完全稀釋)0.911.351.801.020.941.291.110.940.850.811.020.280.070.420.760.11-0.29
去年同期營收成長率(%)22.8943.4335.03-0.5716.71-9.9220.2574.82156.33189.50100.3073.3975.670.000.000.00-
兩季平均(YOY)營收成長率(%)33.1639.2317.238.073.405.1747.53115.58172.92144.9086.8474.5337.840.000.00--
去年同期EPS成長率(%)-3.194.6562.168.5110.5959.268.82235.711114.2992.8634.21154.55124.140.000.000.00-
兩季平均(YOY)EPS成長率(%)0.7333.4135.349.5534.9234.04122.27675.00603.5763.5394.38139.3462.070.000.00--
較上季營收成長率(%)-28.9811.2558.02-1.56-17.114.7316.3515.55-36.0339.8269.1669.41-27.75-3.2746.4371.640.00
較上季EPS成長率(%)-32.59-25.0076.478.51-27.1316.2218.0910.594.94-20.59264.29300.00-83.33-44.74590.91137.930.00

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(%)
2022/4-3.6433.3724.352019/128.7204.44116.68
2022/390.5235.4721.262019/113.55170.86106.43
2022/1~2-49.518.9313.642019/104.59178.2897.59
2021/12-13.2936.7124.952019/928.12112.8985.64
2021/1112.849.8223.672019/821.1782.4479.45
2021/10-3.4151.3920.322019/77.2896.3278.67
2021/918.8364.9716.372019/631.262.3174.25
2021/826.7128.919.712019/520.4173.2978.95
2021/731.693.986.382019/412.5499.2381.15
2021/6-14.17-9.36.882019/361.0291.3974.07
2021/52.4215.8510.372019/1~2-30.2564.2464.24
2021/4-2.12-9.09.032018/12-3.2887.6169.83
2021/340.065.2811.422018/116.39108.0867.98
2021/1~2-38.8114.9914.992018/10-19.98100.1163.65
2020/12-4.97-11.2833.542018/99.8116.2159.34
2020/1113.981.4741.262018/830.39104.0750.36
2020/105.24-7.848.752018/7-11.370.440.7
2020/9-7.14-8.3761.32018/640.0779.0934.82
2020/82.226.4280.082018/538.4448.8722.9
2020/714.8649.8894.382018/48.1115.115.07
2020/69.6239.98106.922018/343.910.0815.06
2020/5-19.5467.53130.762018/1~2-34.8318.118.09
2020/419.53150.76154.312017/127.266.715.96
2020/3-6.45136.1155.912017/112.3114.765.88
2020/1~263.69169.02169.012017/10-13.5431.535.01

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
395.0368.07.3369
2021Q4(百萬)2020Q4(百萬)YoY(%)
547.0518.05.5984
2021Q3(百萬)2020Q3(百萬)YoY(%)
735.0506.045.256

EPS較上季
2022Q1(元)2021Q4(元)比率
0.911.35-0.325

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率2.802.653.122.742.302.622.923.072.832.96
存貨周轉率9.3613.6418.6910.768.4212.5717.1912.5110.3010.33

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.620.981.160.930.720.640.670.780.701.131.030.760.490.710.940.900.58
存貨周轉率1.632.212.121.401.722.743.083.463.754.613.052.661.992.822.712.461.76

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.580.640.630.550.520.540.490.480.510.59
金融負債(百萬)320526871919114712151516932694808967
營收淨額(百萬)1855714807112605133302328442318206914791591
利息保障倍數40.9052.4723.2517.496.833.8814.3123.852.04-10.85
長期銀行借款占稅後淨利比0.370.310.680.005.180.000.001.1724.640.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)1855714807112605133302328442318206914791591
推銷費用(百萬)25914410991848786717392
管理費用(百萬)5142681459889826264154149
研發費(百萬)119510677965282832951281398596
推銷費用率(%)1.400.970.971.772.783.063.713.434.945.78
管理費用率(%)2.771.811.291.912.942.882.673.0910.419.37
研發費用率(%)6.447.217.0710.299.3610.375.526.725.756.03

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)4327609354773466352142484056348630174716337319941177162916841150670
推銷費用(百萬)5870636463553433224125232026242218
管理費用(百萬)17317912711395936062525138322437251817
研發費(百萬)2633403272472803742832201892632261881191821769871
推銷費用率(%)1.341.151.151.851.791.290.840.950.730.870.741.151.701.601.431.912.69
管理費用率(%)4.002.942.323.262.702.191.481.781.721.081.131.602.042.271.481.572.54
研發費用率(%)6.085.585.977.137.958.806.986.316.265.586.709.4310.1111.1710.458.5210.60

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
5457-宣德OOXXOOXXOX
22年17.02億70.38%56.1%0.0%140.28%-78百萬13.92%

融資使用率
日期股價融資使用率
2022-05-23 -54.717.17%
2022-05-2054.617.28%
2022-05-1954.717.32%
2022-05-1854.717.35%
2022-05-1754.917.46%
2022-05-1653.217.49%
2022-05-1354.417.41%
2022-05-1252.317.43%
2022-05-1153.117.34%
2022-05-1052.217.43%
2022-05-0951.317.44%
2022-05-0653.017.43%
2022-05-0554.417.37%
2022-05-0454.017.35%
2022-05-0352.917.40%
2022-04-2953.017.40%
2022-04-2851.817.57%
2022-04-2751.817.66%
2022-04-2653.718.44%
2022-04-2553.818.52%
2022-04-2257.018.59%
2022-04-2156.818.45%
2022-04-2055.218.32%
2022-04-1955.118.33%
2022-04-1855.418.32%
2022-04-1555.318.34%
2022-04-1456.218.33%
2022-04-1354.718.38%
2022-04-1253.718.47%
2022-04-1154.618.56%
2022-04-0856.518.39%
2022-04-0756.718.39%
2022-04-0659.718.35%
2022-04-0158.518.50%
2022-03-3158.718.44%
2022-03-3059.918.37%
2022-03-2958.517.81%
2022-03-2859.417.81%
2022-03-2560.117.75%
2022-03-2459.717.70%
2022-03-2360.217.73%
2022-03-2259.017.96%
2022-03-2158.718.01%
2022-03-1859.017.96%
2022-03-1757.818.14%
2022-03-1654.218.39%
2022-03-1556.118.15%
2022-03-1458.217.97%
2022-03-1157.218.08%
2022-03-1060.017.62%
2022-03-0957.217.72%
2022-03-0856.217.68%
2022-03-0759.917.37%
2022-03-0464.817.52%
2022-03-0367.517.28%
2022-03-0267.017.29%
2022-03-0167.217.58%
2022-02-2567.017.52%
2022-02-2467.917.48%
2022-02-2370.818.01%
2022-02-2270.117.94%
2022-02-2173.217.66%
2022-02-1872.717.76%
2022-02-1772.917.82%
2022-02-1673.917.71%
2022-02-1572.017.75%
2022-02-1472.517.71%
2022-02-1174.217.88%
2022-02-1074.617.87%
2022-02-0974.717.93%
2022-02-0874.217.85%
2022-02-0774.017.91%
2022-01-2672.017.97%
2022-01-2572.817.93%
2022-01-2475.017.88%
2022-01-2174.918.14%
2022-01-2076.018.42%
2022-01-1976.718.38%
2022-01-1876.118.49%
2022-01-1775.918.62%
2022-01-1475.018.62%
2022-01-1376.319.71%
2022-01-1276.720.14%
2022-01-1176.820.15%
2022-01-1079.520.50%
2022-01-0780.620.28%
2022-01-0680.620.67%
2022-01-0581.921.60%
2022-01-0483.624.18%
2022-01-0384.824.29%
2021-12-3082.423.81%
2021-12-2982.523.38%
2021-12-2883.022.58%
2021-12-2782.621.36%
2021-12-2479.019.89%
2021-12-2380.619.66%
2021-12-2278.218.99%
2021-12-2175.618.64%
2021-12-2075.019.66%
2021-12-1775.119.64%
2021-12-1676.719.55%
2021-12-1575.719.55%
2021-12-1476.019.60%
2021-12-1377.619.75%
2021-12-1076.319.74%
2021-12-0977.319.79%
2021-12-0877.419.55%
2021-12-0776.919.56%
2021-12-0675.419.55%
2021-12-0375.319.65%
2021-12-0275.719.75%
2021-12-0178.319.69%
2021-11-3078.619.87%
2021-11-2977.320.12%
2021-11-2676.820.44%
2021-11-2578.820.50%
2021-11-2479.620.57%
2021-11-2379.020.61%
2021-11-2281.220.47%
2021-11-1980.920.41%
2021-11-1881.420.75%
2021-11-1781.820.86%
2021-11-1682.921.03%
2021-11-1581.121.28%
2021-11-1281.121.42%
2021-11-1182.821.50%
2021-11-1086.422.24%
2021-11-0985.720.03%
2021-11-0882.518.73%
2021-11-0583.518.58%
2021-11-0482.918.68%
2021-11-0382.518.28%
2021-11-0282.518.44%
2021-11-0187.819.00%
2021-10-2984.819.09%
2021-10-2883.618.79%
2021-10-2783.918.92%
2021-10-2683.019.06%
2021-10-2583.718.41%
2021-10-2283.818.39%
2021-10-2182.417.59%
2021-10-2084.117.95%
2021-10-1983.817.30%
2021-10-1880.517.40%
2021-10-1580.417.31%
2021-10-1478.717.94%
2021-10-1380.818.66%
2021-10-1282.018.97%
2021-10-0885.418.90%
2021-10-0785.018.80%
2021-10-0680.018.74%
2021-10-0579.318.62%
2021-10-0475.018.14%
2021-10-0175.718.21%
2021-09-3080.619.54%
2021-09-2979.419.41%
2021-09-2888.219.89%
2021-09-2790.319.83%
2021-09-2489.719.59%
2021-09-2383.717.10%
2021-09-2284.317.21%
2021-09-1785.617.77%
2021-09-1685.517.51%
2021-09-1583.818.06%
2021-09-1488.117.38%
2021-09-1390.117.59%
2021-09-1090.516.59%
2021-09-0985.019.73%
2021-09-0878.316.84%
2021-09-0779.717.05%
2021-09-0682.517.31%
2021-09-0384.017.67%
2021-09-0280.118.24%
2021-09-0183.518.86%
2021-08-3184.817.77%
2021-08-3083.917.55%
2021-08-2776.317.38%
2021-08-2678.117.45%
2021-08-2579.017.48%
2021-08-2479.417.44%
2021-08-2379.217.16%
2021-08-2076.417.40%
2021-08-1975.417.38%
2021-08-1876.516.89%
2021-08-1773.116.98%
2021-08-1674.117.04%
2021-08-1373.617.27%
2021-08-1276.217.22%
2021-08-1173.617.07%
2021-08-1076.117.15%
2021-08-0976.117.44%
2021-08-0678.917.74%
2021-08-0579.918.04%
2021-08-0477.117.38%
2021-08-0377.017.32%
2021-08-0277.017.25%
2021-07-3077.817.27%
2021-07-2979.817.26%
2021-07-2874.717.25%
2021-07-2780.017.53%
2021-07-2680.817.57%
2021-07-2382.017.84%
2021-07-2280.518.22%
2021-07-2181.718.34%
2021-07-2084.517.91%
2021-07-1987.018.35%
2021-07-1688.118.37%
2021-07-1589.718.81%
2021-07-1484.718.02%
2021-07-1387.518.18%
2021-07-1295.218.90%
2021-07-0987.018.51%
2021-07-0884.318.49%
2021-07-0779.917.81%
2021-07-0679.917.41%
2021-07-0580.817.24%
2021-07-0281.917.69%
2021-07-0180.118.04%
2021-06-3083.419.24%
2021-06-2984.918.73%
2021-06-2882.018.14%
2021-06-2580.918.29%
2021-06-2481.618.20%
2021-06-2374.218.06%
2021-06-2267.516.64%
2021-06-2169.016.66%
2021-06-1870.116.67%
2021-06-1769.816.68%
2021-06-1668.316.83%
2021-06-1570.416.88%
2021-06-1169.716.78%
2021-06-1069.416.82%
2021-06-0968.516.82%
2021-06-0868.516.82%
2021-06-0768.516.85%
2021-06-0467.117.10%
2021-06-0369.817.01%
2021-06-0270.717.14%
2021-06-0172.016.80%
2021-05-3168.816.93%

宣德熱門網頁

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。