5490 同亨


股價漲跌幅
202220212020
同亨-12.0%6.0%3.0%
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)
25.0 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
202120202019201820172016201520142013
營業毛利率36.6241.6638.0130.4133.6539.4535.7133.5634.20
營業利益率10.7415.4316.662.577.4919.6919.5811.7516.75
折舊負擔比率1.581.050.840.560.570.360.310.680.61
稅前淨利率11.1016.0016.822.807.8420.3320.4812.6317.41
股東權益報酬率7.9612.2417.071.955.9024.1529.9511.5819.83
資產報酬率5.889.2613.361.614.4516.5820.388.5715.71
本業收入比97.1496.3499.1292.0095.6296.7995.5993.0096.26
業外獲益比3.433.660.888.004.383.214.417.003.74
無形資產佔淨值比0.180.300.551.020.000.000.000.000.00

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30.8934.9541.5932.5838.7039.7540.8547.5138.2040.0635.4438.8435.1737.3431.4228.3320.29
營業利益率4.9720.039.64-8.224.9119.0518.3817.85-2.8826.6913.927.32-0.416.4813.850.70-30.55
稅前淨利率7.5919.899.96-7.236.0619.5119.4118.28-2.7226.3114.088.310.527.2213.221.72-30.24
本業收入比65.38100.6996.97116.6776.4797.3094.7997.26100.00101.2798.6785.71-100.0089.66104.4937.50101.32
業外獲益比34.62-0.693.03-11.1117.652.705.212.74-0.00-1.271.3310.71200.0010.34-4.4962.50-1.32

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)-265452215-5226727473380321
自由現金流量(百萬)-203221180-1737922166779368
稅後淨利(百萬)1332072632997437511190319


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)4-162-123-64839847352185-5100-64122-12-17614
自由現金流量(百萬)2-165-121576-62247251156-699-68121-14-17752
稅後淨利(百萬)2110623-1215906852-21895421026662-65

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)157917082024177717502754320519242302
營業利益(百萬)17026333746131542628226386
稅後淨利(百萬)1332072632997437511190319
EPS(完全稀釋)1.382.152.770.301.034.605.382.003.36
營收成長率(%)-7.55-15.6113.901.54-36.46-14.0766.58-16.42N/A
營業利益成長率(%)-35.36-21.96632.61-64.89-75.83-13.69177.88-41.45N/A
稅後淨利成長率(%)-35.75-21.29806.90-70.10-77.80-14.48168.95-40.44N/A
EPS成長率(%)-35.81-22.38823.33-70.87-77.61-14.50169.00-40.48N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)349722332251274569494400245899532332261405674445252
營業利益(百萬)1714532-21131089171-72407424-126933-77
稅後淨利(百萬)2110623-1215906852-21895421026662-65
EPS(完全稀釋)0.231.120.25-0.120.160.950.720.55-0.022.000.570.220.000.270.700.02-0.69
去年同期營收成長率(%)27.3726.89-32.79-37.2511.84-36.71-7.1420.48-6.13121.98-21.07-25.393.570.000.000.00-
兩季平均(YOY)營收成長率(%)27.13-2.95-35.02-12.71-12.44-21.936.677.1857.9350.45-23.23-10.911.780.000.00--
去年同期EPS成長率(%)43.7517.89-65.28-121.82900.00-52.5026.32150.000.00640.74-18.571000.00100.000.000.000.00-
兩季平均(YOY)EPS成長率(%)30.82-23.70-93.55389.09423.75-13.0988.1675.00320.37311.08490.71550.0050.000.000.00--
較上季營收成長率(%)-51.66117.4732.27-8.39-51.8515.1823.5063.27-72.7568.9860.2427.20-35.56-39.9151.4676.590.00
較上季EPS成長率(%)-79.46348.00308.33-175.00-83.1631.9430.912850.00-101.00250.88159.090.00-100.00-61.433400.00102.900.00

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(%)
2022/4-41.91-1.4720.792019/1232.15163.5513.92
2022/337.24-2.3527.532019/1112.39119.851.08
2022/1~2-3.4760.7160.72019/1066.4681.24-8.93
2021/1264.2314.99-7.542019/9-29.29-41.67-17.97
2021/1168.4533.98-12.712019/823.681.82-12.51
2021/1033.4258.02-19.072019/745.02-18.38-15.8
2021/9-32.66-18.41-24.752019/62.61-15.83-15.02
2021/871.91-5.93-25.512019/516.36-25.31-14.82
2021/7-18.25-60.13-29.072019/4-30.96-34.69-10.82
2021/666.86-23.42-18.722019/3170.2446.163.49
2021/5-24.12-51.04-17.452019/1~2-18.36-23.6-23.59
2021/4-42.44-38.45-6.092018/1210.24-31.491.51
2021/387.4160.9211.682018/11-7.3432.785.89
2021/1~245.09-16.62-16.622018/10-46.4246.34.11
2020/1291.35-13.88-15.642018/923.42100.971.19
2020/1198.67-40.52-16.032018/8-0.8588.52-9.18
2020/10-31.11-66.35-11.042018/749.5437.35-18.82
2020/9-22.36-18.691.192018/6-8.93-7.37-27.7
2020/8-27.14-25.944.242018/51.7526.98-31.48
2020/757.0325.7212.612018/454.51-39.54-41.72
2020/66.6916.18.822018/355.47-57.31-42.96
2020/5-4.6111.667.012018/1~2-30.98-27.49-27.48
2020/450.4836.235.532017/12113.7-61.73-36.43
2020/381.3-37.49-6.092017/112.08-62.46-30.32
2020/1~2-53.5732.0532.052017/10-26.41-58.82-26.14

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
26.017.052.941
2021Q4(百萬)2020Q4(百萬)YoY(%)
144.0111.029.729
2021Q3(百萬)2020Q3(百萬)YoY(%)
33.096.0-65.62

EPS較上季
2022Q1(元)2021Q4(元)比率
0.231.12-0.794

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.013.134.346.023.213.986.024.176.10
存貨周轉率2.353.823.983.803.913.993.792.834.36

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.711.691.401.070.781.652.192.160.621.781.621.100.861.081.761.881.09
存貨周轉率0.370.830.450.550.611.210.870.620.531.660.900.560.470.630.950.680.59

償債能力-近10年
202120202019201820172016201520142013
負債比0.290.250.240.190.190.290.340.300.22
金融負債(百萬)000004452
營收淨額(百萬)157917082024177717502754320519242302
利息保障倍數209.82496.09486.6691.356237.005654.626769.791870.801323.51
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)157917082024177717502754320519242302
推銷費用(百萬)363933384358554536
管理費用(百萬)117115104106951021279394
研發費(百萬)257297308335320385335282272
推銷費用率(%)2.282.281.632.142.462.111.722.341.56
管理費用率(%)7.416.735.145.975.433.703.964.834.08
研發費用率(%)16.2817.3915.2218.8518.2913.9810.4514.6611.82

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)349722332251274569494400245899532332261405674445252
推銷費用(百萬)101014768913978108612911
管理費用(百萬)2839292624313128252627262523312625
研發費(百萬)5158666865787377698479737282758693
推銷費用率(%)2.871.394.222.792.191.411.823.253.670.781.503.013.071.481.782.024.37
管理費用率(%)8.025.408.7310.368.765.456.287.0010.202.895.087.839.585.684.605.849.92
研發費用率(%)14.618.0319.8827.0923.7213.7114.7819.2528.169.3414.8521.9927.5920.2511.1319.3336.90

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
5490-同亨OXOOOOXXXX
21年9.62億16.23%29.35%0.0%53.53%-345百萬5.44%

融資使用率
日期股價融資使用率
2022-05-24 -25.04.93%
2022-05-2325.14.93%
2022-05-2025.04.93%
2022-05-1924.94.93%
2022-05-1825.154.93%
2022-05-1725.04.92%
2022-05-1624.954.97%
2022-05-1324.84.97%
2022-05-1224.85.10%
2022-05-1125.25.08%
2022-05-1025.15.16%
2022-05-0925.25.21%
2022-05-0625.655.23%
2022-05-0525.655.22%
2022-05-0425.65.21%
2022-05-0325.555.21%
2022-04-2925.75.20%
2022-04-2825.75.20%
2022-04-2725.855.21%
2022-04-2625.955.23%
2022-04-2526.05.21%
2022-04-2226.45.19%
2022-04-2126.75.20%
2022-04-2026.655.15%
2022-04-1926.655.13%
2022-04-1826.35.05%
2022-04-1526.25.05%
2022-04-1426.155.05%
2022-04-1326.55.05%
2022-04-1226.15.03%
2022-04-1126.15.03%
2022-04-0826.64.93%
2022-04-0726.54.93%
2022-04-0626.754.93%
2022-04-0126.94.98%
2022-03-3126.94.98%
2022-03-3026.84.98%
2022-03-2926.654.98%
2022-03-2826.84.98%
2022-03-2527.04.97%
2022-03-2426.754.96%
2022-03-2326.74.95%
2022-03-2226.654.96%
2022-03-2126.54.92%
2022-03-1826.554.92%
2022-03-1726.44.91%
2022-03-1626.154.89%
2022-03-1526.154.89%
2022-03-1426.54.89%
2022-03-1126.54.88%
2022-03-1026.454.93%
2022-03-0926.44.93%
2022-03-0826.254.93%
2022-03-0726.64.91%
2022-03-0427.35.06%
2022-03-0327.255.05%
2022-03-0226.85.05%
2022-03-0126.85.05%
2022-02-2526.75.06%
2022-02-2426.655.14%
2022-02-2327.05.01%
2022-02-2226.75.00%
2022-02-2127.055.25%
2022-02-1827.055.32%
2022-02-1727.15.33%
2022-02-1627.25.42%
2022-02-1526.955.42%
2022-02-1426.955.40%
2022-02-1127.655.39%
2022-02-1027.455.34%
2022-02-0927.655.35%
2022-02-0827.55.21%
2022-02-0727.155.17%
2022-01-2626.75.21%
2022-01-2526.555.21%
2022-01-2426.555.23%
2022-01-2126.655.26%
2022-01-2026.955.27%
2022-01-1927.15.30%
2022-01-1827.55.65%
2022-01-1727.655.61%
2022-01-1427.65.53%
2022-01-1327.95.80%
2022-01-1228.055.77%
2022-01-1128.35.92%
2022-01-1028.256.00%
2022-01-0728.555.81%
2022-01-0627.855.65%
2022-01-0528.15.65%
2022-01-0428.45.66%
2022-01-0328.455.67%
2021-12-3028.555.65%
2021-12-2928.55.60%
2021-12-2828.455.53%
2021-12-2728.25.48%
2021-12-2428.155.49%
2021-12-2328.155.55%
2021-12-2228.15.76%
2021-12-2127.955.80%
2021-12-2027.855.80%
2021-12-1728.45.95%
2021-12-1628.86.09%
2021-12-1528.55.72%
2021-12-1428.055.70%
2021-12-1328.155.85%
2021-12-1028.15.83%
2021-12-0928.15.83%
2021-12-0828.25.79%
2021-12-0727.755.80%
2021-12-0627.955.83%
2021-12-0327.555.90%
2021-12-0227.155.86%
2021-12-0126.955.87%
2021-11-3026.855.86%
2021-11-2926.76.12%
2021-11-2626.66.26%
2021-11-2526.756.26%
2021-11-2426.76.25%
2021-11-2327.06.27%
2021-11-2227.656.22%
2021-11-1927.36.18%
2021-11-1826.956.02%
2021-11-1726.96.05%
2021-11-1627.35.99%
2021-11-1526.75.77%
2021-11-1226.45.63%
2021-11-1126.25.57%
2021-11-1026.055.45%
2021-11-0926.055.45%
2021-11-0825.655.48%
2021-11-0525.85.45%
2021-11-0425.95.52%
2021-11-0325.955.50%
2021-11-0225.755.54%
2021-11-0125.555.45%
2021-10-2925.255.46%
2021-10-2825.355.49%
2021-10-2725.15.53%
2021-10-2625.15.53%
2021-10-2525.055.52%
2021-10-2225.055.53%
2021-10-2125.05.56%
2021-10-2024.855.49%
2021-10-1924.855.49%
2021-10-1824.75.49%
2021-10-1524.855.49%
2021-10-1424.85.48%
2021-10-1324.95.49%
2021-10-1225.25.49%
2021-10-0825.25.49%
2021-10-0725.25.50%
2021-10-0624.85.50%
2021-10-0524.955.50%
2021-10-0425.155.47%
2021-10-0125.45.46%
2021-09-3025.85.48%
2021-09-2925.755.46%
2021-09-2826.055.48%
2021-09-2726.055.46%
2021-09-2426.05.46%
2021-09-2326.05.45%
2021-09-2225.755.44%
2021-09-1725.955.44%
2021-09-1625.855.42%
2021-09-1525.95.45%
2021-09-1425.95.49%
2021-09-1325.755.53%
2021-09-1025.755.51%
2021-09-0925.75.51%
2021-09-0825.35.49%
2021-09-0725.75.48%
2021-09-0625.95.51%
2021-09-0326.15.54%
2021-09-0226.45.53%
2021-09-0126.65.49%
2021-08-3126.05.48%
2021-08-3025.75.50%
2021-08-2725.355.64%
2021-08-2625.45.58%
2021-08-2525.555.57%
2021-08-2425.65.51%
2021-08-2325.75.50%
2021-08-2027.75.49%
2021-08-1927.455.57%
2021-08-1827.655.59%
2021-08-1727.655.51%
2021-08-1627.85.56%
2021-08-1328.05.57%
2021-08-1227.755.56%
2021-08-1127.755.67%
2021-08-1028.15.69%
2021-08-0928.055.72%
2021-08-0628.35.75%
2021-08-0528.255.77%
2021-08-0428.655.82%
2021-08-0329.35.86%
2021-08-0229.25.72%
2021-07-3028.95.68%
2021-07-2928.65.73%
2021-07-2828.45.74%
2021-07-2728.85.73%
2021-07-2628.555.71%
2021-07-2328.45.66%
2021-07-2228.255.70%
2021-07-2128.155.72%
2021-07-2028.55.72%
2021-07-1929.255.73%
2021-07-1628.45.45%
2021-07-1528.35.47%
2021-07-1428.15.50%
2021-07-1328.156.54%
2021-07-1228.36.57%
2021-07-0928.26.66%
2021-07-0828.056.69%
2021-07-0728.06.73%
2021-07-0628.156.73%
2021-07-0528.36.77%
2021-07-0228.06.77%
2021-07-0127.96.83%
2021-06-3028.17.18%
2021-06-2928.17.01%
2021-06-2828.17.12%
2021-06-2528.17.10%
2021-06-2428.07.19%
2021-06-2327.857.18%
2021-06-2227.87.09%
2021-06-2127.87.04%
2021-06-1828.057.05%
2021-06-1728.256.95%
2021-06-1628.157.03%
2021-06-1528.157.02%
2021-06-1127.957.09%
2021-06-1027.957.11%
2021-06-0927.857.14%
2021-06-0827.957.16%
2021-06-0728.17.18%
2021-06-0428.27.22%
2021-06-0327.857.23%
2021-06-0228.457.59%
2021-06-0128.67.62%

同亨熱門網頁

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。