5460 同協


股價漲跌幅
202220212020
同協-16.0%15.0%2.0%
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)
10.95 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21.3921.5325.3620.8323.1226.0426.4224.8022.6722.66
營業利益率-0.260.559.064.245.757.199.519.316.257.70
折舊負擔比率19.0017.0212.7312.1512.0013.029.618.0910.807.89
稅前淨利率0.790.349.274.694.988.2510.3210.327.669.42
股東權益報酬率0.060.135.712.353.515.307.489.135.708.20
資產報酬率0.060.114.361.792.744.105.596.704.175.96
本業收入比-25.00150.0097.4090.24114.2987.6991.8490.7482.0982.00
業外獲益比125.00-50.002.609.76-14.2912.318.1610.1917.9118.00
無形資產佔淨值比0.110.110.100.170.000.000.000.000.000.00

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16.8123.1425.4918.2317.5420.5119.4322.0223.5127.1825.4324.8823.8125.2720.6019.9616.57
營業利益率-6.900.457.15-8.16-3.410.27-5.422.623.4610.5215.106.144.458.792.353.571.33
稅前淨利率-3.911.109.96-8.86-2.751.41-6.800.415.059.1515.786.865.359.562.464.970.60
本業收入比200.000.0073.3388.89125.000.0077.78400.0066.67115.0093.7586.6790.0091.30100.0066.67300.00
業外獲益比-75.00100.0026.6711.11-25.00100.0022.22-400.0033.33-15.003.1213.3320.008.700.0025.00-100.00

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)3116411212384119220176175179
自由現金流量(百萬)308829253101369612497
稅後淨利(百萬)014922335275885376


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)121425-175463272035421917117-4965-10
自由現金流量(百萬)75210-1-32403030-131528-10-434-1134-32
稅後淨利(百萬)-4-112-7-31-60713208814310-6

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)50061782586484279194710518801065
營業利益(百萬)-137537485790985582
稅後淨利(百萬)014922335275885376
EPS(完全稀釋)0.010.020.710.300.460.711.021.210.730.00
營收成長率(%)-18.96-25.21-4.512.616.45-16.47-9.9019.43-17.37N/A
營業利益成長率(%)N/A-96.00102.70-22.92-15.79-36.67-8.1678.18-32.93N/A
稅後淨利成長率(%)N/A-97.96122.73-33.33-36.54-30.67-14.7766.04-30.26N/A
EPS成長率(%)-50.00-97.18136.67-34.78-35.21-30.39-15.7065.75N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)111111155102132139136169173214201214196240201232191
營業利益(百萬)-8011-8-50-746233013921583
稅後淨利(百萬)-4-112-7-31-60713208814310-6
EPS(完全稀釋)-0.07-0.010.20-0.12-0.050.02-0.11-0.010.110.190.290.120.110.200.040.14-0.08
去年同期營收成長率(%)-15.91-20.1413.97-39.64-23.70-35.05-32.34-21.03-11.73-10.830.00-7.762.620.000.000.00-
兩季平均(YOY)營收成長率(%)-18.02-3.08-12.84-31.67-29.38-33.70-26.69-16.38-11.28-5.42-3.88-2.571.310.000.00--
去年同期EPS成長率(%)-40.00-150.00281.82-1100.00-145.45-89.47-137.93-108.330.00-5.00625.00-14.29237.500.000.000.00-
兩季平均(YOY)EPS成長率(%)-95.0065.91-409.09-622.73-117.46-113.70-123.13-54.16-2.50310.00305.36111.61118.750.000.00--
較上季營收成長率(%)0.00-28.3951.96-22.73-5.042.21-19.53-2.31-19.166.47-6.079.18-18.3319.40-13.3621.470.00
較上季EPS成長率(%)-600.00-105.00266.67-140.00-350.00118.18-1000.00-109.09-42.11-34.48141.679.09-45.00400.00-71.43275.000.00

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(%)
2022/4-45.17-49.6-23.872019/129.74-9.43-4.65
2022/332.92-6.93-15.652019/11-24.54-25.87-4.19
2022/1~2-32.88-15.04-19.672019/1016.084.02-1.6
2021/1234.41-25.77-18.982019/918.0714.2-2.31
2021/11-37.34-33.58-18.372019/8-12.26-8.49-4.15
2021/10-23.76-0.27-17.132019/71.27-4.27-3.57
2021/910.9146.58-18.722019/6-14.53-9.29-3.46
2021/824.8630.02-24.722019/520.526.25-2.2
2021/754.48-22.63-30.362019/41.32-20.02-4.52
2021/6-14.89-48.47-31.62019/316.62-10.082.17
2021/5-23.09-38.47-28.482019/1~2-24.789.659.65
2021/41.24-33.09-26.252018/12-10.1817.482.26
2021/316.66-17.67-23.762018/115.8814.391.0
2021/1~2-28.26-30.3-30.292018/1027.458.89-0.39
2020/1231.86-18.4-24.482018/9-5.39-1.58-1.46
2020/11-5.9-32.09-25.032018/8-8.221.7-1.44
2020/1012.05-45.54-24.392018/7-4.030.49-1.85
2020/9-1.61-43.59-21.522018/60.11-4.06-2.24
2020/8-25.7-32.3-18.592018/5-9.28-7.49-1.84
2020/72.87-20.05-16.862018/413.9217.05-0.17
2020/61.63-21.3-16.322018/334.98-7.04-6.13
2020/5-16.36-33.82-15.322018/1~2-17.43-5.58-5.58
2020/424.57-4.63-9.692017/12-12.530.136.83
2020/3-10.33-22.42-11.42017/110.7815.977.42
2020/1~2-14.75-5.89-5.882017/1015.1819.456.61

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
1.02.0-50.0
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.07-0.01-6.0

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率3.703.173.033.153.473.523.813.682.632.85
存貨周轉率4.573.774.074.394.784.605.516.806.827.86

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.860.771.150.740.900.890.680.750.710.830.760.830.730.850.720.880.75
存貨周轉率1.861.010.900.620.890.960.910.990.961.131.031.010.911.181.131.271.08

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.160.180.220.250.220.220.240.270.260.27
金融負債(百萬)0000024820
營收淨額(百萬)50061782586484279194710518801065
利息保障倍數41.7728.571035.016760.003227.920.0013962.402260.50964.54612.96
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)50061782586484279194710518801065
推銷費用(百萬)34445653585764665263
管理費用(百萬)64738478767983827983
研發費(百萬)10111212121213141313
推銷費用率(%)6.807.136.796.136.897.216.766.285.915.92
管理費用率(%)12.8011.8310.189.039.039.998.767.808.987.79
研發費用率(%)2.001.781.451.391.431.521.371.331.481.22

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)111111155102132139136169173214201214196240201232191
推銷費用(百萬)889899111212131415141614149
管理費用(百萬)1615171616162017191922222120192117
研發費(百萬)22333333333333333
推銷費用率(%)7.217.215.817.846.826.478.097.106.946.076.977.017.146.676.976.034.71
管理費用率(%)14.4113.5110.9715.6912.1211.5114.7110.0610.988.8810.9510.2810.718.339.459.058.90
研發費用率(%)1.801.801.942.942.272.162.211.781.731.401.491.401.531.251.491.291.57

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
5460-同協OXOOOOOXXX
22年5.88億25.06%14.03%0.0%52.38%60百萬-2.08%

融資使用率
日期股價融資使用率
2022-05-23 -10.953.97%
2022-05-2011.13.97%
2022-05-1911.03.97%
2022-05-1811.13.97%
2022-05-1710.93.97%
2022-05-1611.13.97%
2022-05-1311.153.97%
2022-05-1211.03.97%
2022-05-1111.33.97%
2022-05-1011.553.97%
2022-05-0911.63.97%
2022-05-0611.63.98%
2022-05-0511.553.98%
2022-05-0411.43.98%
2022-05-0311.34.02%
2022-04-2911.554.02%
2022-04-2811.54.02%
2022-04-2711.65.46%
2022-04-2611.655.46%
2022-04-2511.75.46%
2022-04-2211.85.46%
2022-04-2111.85.46%
2022-04-2011.85.46%
2022-04-1911.755.46%
2022-04-1811.755.46%
2022-04-1511.755.46%
2022-04-1411.85.46%
2022-04-1311.85.46%
2022-04-1211.85.46%
2022-04-0811.85.46%
2022-04-0711.755.39%
2022-04-0611.755.32%
2022-04-0111.755.26%
2022-03-3111.85.26%
2022-03-3011.855.19%
2022-03-2911.755.19%
2022-03-2811.855.19%
2022-03-2512.05.19%
2022-03-2411.955.19%
2022-03-2311.955.66%
2022-03-2211.855.66%
2022-03-2111.755.66%
2022-03-1811.855.69%
2022-03-1711.855.70%
2022-03-1611.75.70%
2022-03-1511.655.54%
2022-03-1411.855.55%
2022-03-1111.855.83%
2022-03-1012.06.15%
2022-03-0912.26.08%
2022-03-0812.156.08%
2022-03-0712.257.76%
2022-03-0412.357.76%
2022-03-0312.37.76%
2022-03-0212.27.76%
2022-03-0112.08.95%
2022-02-2512.18.95%
2022-02-2412.28.95%
2022-02-2312.358.95%
2022-02-2212.39.00%
2022-02-2112.49.00%
2022-02-1812.49.00%
2022-02-1712.59.00%
2022-02-1612.459.00%
2022-02-1512.69.00%
2022-02-1412.69.00%
2022-02-1112.69.00%
2022-02-1012.658.97%
2022-02-0912.78.97%
2022-02-0812.78.98%
2022-02-0712.88.98%
2022-01-2612.558.98%
2022-01-2512.458.98%
2022-01-2412.69.02%
2022-01-2112.89.02%
2022-01-2012.810.86%
2022-01-1912.8510.88%
2022-01-1812.8510.88%
2022-01-1712.8510.84%
2022-01-1412.8510.84%
2022-01-1312.910.84%
2022-01-1212.9510.84%
2022-01-1112.910.83%
2022-01-1012.9510.84%
2022-01-0712.8510.84%
2022-01-0612.910.87%
2022-01-0512.9510.87%
2022-01-0413.010.86%
2022-01-0313.0510.86%
2021-12-3013.110.95%
2021-12-2913.1510.96%
2021-12-2813.1510.92%
2021-12-2713.110.93%
2021-12-2412.810.85%
2021-12-2312.8510.89%
2021-12-2212.810.90%
2021-12-2112.810.74%
2021-12-2012.8510.71%
2021-12-1712.8510.84%
2021-12-1612.910.85%
2021-12-1512.8510.78%
2021-12-1412.810.79%
2021-12-1313.110.79%
2021-12-1013.110.84%
2021-12-0913.1510.99%
2021-12-0813.1510.80%
2021-12-0713.110.45%
2021-12-0613.2510.41%
2021-12-0313.0510.41%
2021-12-0213.1510.01%
2021-12-0113.29.93%
2021-11-3013.29.83%
2021-11-2913.09.75%
2021-11-2613.29.93%
2021-11-2513.3510.26%
2021-11-2413.410.31%
2021-11-2313.410.41%
2021-11-2213.059.62%
2021-11-1913.19.73%
2021-11-1813.159.78%
2021-11-1713.159.98%
2021-11-1613.19.99%
2021-11-1513.059.99%
2021-11-1213.010.01%
2021-11-1113.210.04%
2021-11-1013.0510.15%
2021-11-0912.9510.07%
2021-11-0813.0510.06%
2021-11-0513.110.19%
2021-11-0413.410.51%
2021-11-0313.310.11%
2021-11-0213.49.72%
2021-11-0113.259.12%
2021-10-2012.110.36%
2021-10-1912.110.11%
2021-10-1812.110.11%
2021-10-1512.0510.25%
2021-10-1412.0510.43%
2021-10-1312.010.43%
2021-10-1212.0510.26%
2021-10-0812.110.26%
2021-10-0712.1510.11%
2021-10-0612.0510.06%
2021-10-0512.0510.10%
2021-10-0412.059.98%
2021-10-0112.0510.07%
2021-09-3012.0510.07%
2021-09-2912.010.53%
2021-09-2812.1510.54%
2021-09-2712.210.54%
2021-09-2412.1510.54%
2021-09-2312.1510.57%
2021-09-2212.110.56%
2021-09-1712.110.56%
2021-09-1612.0510.41%
2021-09-1512.0510.40%
2021-09-1412.117.81%
2021-09-1311.9517.81%
2021-09-1011.9517.81%
2021-09-0911.9517.81%
2021-09-0812.017.78%
2021-09-0712.017.76%
2021-09-0612.017.76%
2021-09-0312.217.75%
2021-09-0212.017.74%
2021-09-0112.1517.74%
2021-08-3112.117.61%
2021-08-3012.117.48%
2021-08-2712.117.46%
2021-08-2612.017.29%
2021-08-2512.0516.96%
2021-08-2412.116.96%
2021-08-2312.116.89%
2021-08-2012.116.44%
2021-08-1912.016.33%
2021-08-1812.016.34%
2021-08-1711.9516.36%
2021-08-1611.715.18%
2021-08-1311.515.20%
2021-08-1211.4515.20%
2021-08-1111.415.10%
2021-08-1011.614.91%
2021-08-0911.614.91%
2021-08-0611.5514.92%
2021-08-0511.5514.92%
2021-08-0411.5514.48%
2021-08-0311.514.27%
2021-08-0211.414.20%
2021-07-3011.314.13%
2021-07-2911.3514.13%
2021-07-2811.3514.05%
2021-07-2711.414.06%
2021-07-2611.414.06%
2021-07-2311.4513.75%
2021-07-2211.4513.41%
2021-07-2111.413.18%
2021-07-2011.412.91%
2021-07-1911.4512.88%
2021-07-1611.5512.83%
2021-07-1511.512.82%
2021-07-1411.412.81%
2021-07-1311.312.81%
2021-07-1211.4512.73%
2021-07-0911.6512.62%
2021-07-0811.812.61%
2021-07-0711.7512.62%
2021-07-0611.812.32%
2021-07-0511.912.30%
2021-07-0211.7512.30%
2021-07-0111.712.30%
2021-06-3011.912.30%
2021-06-2911.7512.28%
2021-06-2811.7512.28%
2021-06-2511.812.28%
2021-06-2411.9512.28%
2021-06-2311.912.28%
2021-06-2211.812.28%
2021-06-2111.8512.30%
2021-06-1811.9512.31%
2021-06-1712.0512.35%
2021-06-1612.0512.37%
2021-06-1512.012.39%
2021-06-1112.0512.03%
2021-06-1011.9512.01%
2021-06-0912.211.63%
2021-06-0812.1511.63%
2021-06-0712.111.63%
2021-06-0412.0511.63%
2021-06-0312.3511.23%
2021-06-0212.3511.19%
2021-06-0112.1511.20%
2021-05-3112.211.26%
2021-05-2812.1511.26%
2021-05-2712.1511.26%
2021-05-2612.211.26%
2021-05-2512.1510.98%
2021-05-2412.1510.98%

同協熱門網頁

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。