5515 建國


股價漲跌幅
20222021202020192018
建國0.0%5.0%21.0%11.0%-16.0%
0050-15.64%3.82%50.48%14.17%-5.71%


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)
14.0 -3.07% 13.57 15.6 11.43% -6.21% 13.13

  • 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11.727.588.6910.879.528.204.3511.147.342.21
營業利益率5.373.282.735.283.770.68-3.084.640.31-4.18
折舊負擔比率0.390.370.580.400.510.951.892.172.400.00
稅前淨利率10.255.684.655.504.541.33-4.234.9920.2010.23
股東權益報酬率8.876.883.854.213.470.80-3.013.1219.088.45
資產報酬率4.723.532.152.362.100.73-1.482.0410.454.19
本業收入比52.3857.8158.8496.0083.0850.7272.7793.121.53-40.86
業外獲益比47.6242.1941.164.0016.9249.2827.236.8898.55140.74
無形資產佔淨值比0.000.000.000.000.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率14.857.8016.8112.1910.258.067.057.088.228.368.719.528.069.629.7111.9712.3112.198.478.15
營業利益率8.540.1410.506.604.471.343.843.744.352.141.524.442.562.664.277.287.116.422.371.68
稅前淨利率4.753.2112.629.1217.303.684.824.0610.993.624.154.876.063.814.156.817.427.294.972.69
本業收入比180.394.4483.4472.5225.7335.9479.4191.8639.5259.6835.5991.7642.0568.57102.90107.0995.4588.0347.2261.76
業外獲益比-80.3995.5616.5627.4874.2762.5020.598.1460.4840.3262.719.4157.9530.00-2.90-7.094.5511.9752.7838.24

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)5761289932196-447716481-7982950
自由現金流量(百萬)3582101383491-81681130-117015920
稅後淨利(百萬)40537418020617142-1741891077425


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-581241478-101-4286948729-9750144613-29266151-483261228-71351
自由現金流量(百萬)-754-274210235187-846741862277195426061303265-4043257-337479
稅後淨利(百萬)46341321011389496651202545525742428141854928

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)5326676363326824573451685023700364667964
營業利益(百萬)28622217336021635-15532520-333
稅後淨利(百萬)40537418020617142-1741891077425
EPS(完全稀釋)1.571.430.570.610.510.13-0.510.533.020.00
營收成長率(%)-21.256.81-7.2119.0110.952.89-28.278.30-18.81N/A
營業利益成長率(%)28.8328.32-51.9466.67517.14N/AN/A1525.00N/AN/A
稅後淨利成長率(%)8.29107.78-12.6220.47307.14124.14N/A-82.45153.41N/A
EPS成長率(%)9.79150.88-6.5619.61292.31N/AN/A-82.45N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)10771403129614361192172814042114151617081409175414601823165418671480195514491277
營業利益(百萬)9221369553235479663721783748711361051253421
稅後淨利(百萬)46341321011389496651202545525742428141854928
EPS(完全稀釋)0.180.130.510.390.540.360.370.250.450.080.140.160.170.130.130.240.120.250.150.08
去年同期營收成長率(%)-9.65-18.81-7.69-32.07-21.371.17-0.3520.523.84-6.31-14.81-6.05-1.35-6.7514.1546.20----
兩季平均(YOY)營收成長率(%)-14.23-13.25-19.88-26.72-10.100.4110.0812.18-1.23-10.56-10.43-3.70-4.053.7030.18-----
去年同期EPS成長率(%)-66.67-63.8937.8456.0020.00350.00164.2956.25164.71-38.467.69-33.3341.67-48.00-13.33200.00----
兩季平均(YOY)EPS成長率(%)-65.28-13.0246.9238.00185.00257.14110.27110.4863.12-15.38-12.824.17-3.16-30.6693.33-----
較上季營收成長率(%)-23.248.26-9.7520.47-31.0223.08-33.5939.45-11.2421.22-19.6720.14-19.9110.22-11.4126.15-24.3034.9213.47-
較上季EPS成長率(%)38.46-74.5130.77-27.7850.00-2.7048.00-44.44462.50-42.86-12.50-5.8830.770.00-45.83100.00-52.0066.6787.50-

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(%)
2022/4-3.17-10.77-9.942019/12-3.21-5.14-7.36
2022/312.14-0.08-9.652019/1126.2213.01-7.58
2022/1~2-1.01-14.23-14.232019/10-1.49-25.12-9.58
2021/1219.48-19.86-21.232019/911.29-22.59-7.54
2021/119.47-0.94-21.392019/8-3.72-5.09-5.32
2021/10-21.99-31.27-23.042019/71.57-13.95-5.35
2021/940.07-11.52-22.062019/6-26.03-17.45-3.96
2021/8-3.28-36.36-23.482019/5-8.88-9.72-1.29
2021/7-17.07-34.7-21.492019/414.198.071.44
2021/6-13.94-33.25-19.062019/3135.79-5.36-1.36
2021/530.66.09-15.122019/1~2-58.921.581.58
2021/48.42-34.78-20.522018/1215.31-21.9719.2
2021/320.26-26.7-13.912018/11-16.37-12.4225.96
2021/1~2-33.83-14.7-6.062018/101.8325.8431.55
2020/1247.6832.1641.682018/936.4435.5132.34
2020/11-24.04-11.1642.822018/8-12.7-2.831.88
2020/100.4243.2550.22018/7-2.5510.3237.85
2020/90.7445.751.082018/6-19.0912.1443.63
2020/8-7.5265.2951.832018/59.0858.552.1
2020/7-14.9738.0116.122018/40.079.050.13
2020/623.3164.8812.952018/390.0635.8440.52
2020/5-18.27-1.094.342018/1~2-36.6744.1844.17
2020/430.9810.275.912017/1229.4180.7710.93
2020/344.7-3.863.882017/1120.1751.084.31
2020/1~2-28.279.29.192017/109.6634.78-0.18

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
51.0206.0-75.24
2021Q4(百萬)2020Q4(百萬)YoY(%)
45.064.0-29.68
2021Q3(百萬)2020Q3(百萬)YoY(%)
163.068.0139.70

EPS較上季
2022Q1(元)2021Q4(元)比率
0.180.130.3846

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率12.604.662.512.552.301.791.311.812.042.25
存貨周轉率10.0913.0411.7612.5520.73172.3382.4068.8084.3410.86

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率4.062.931.832.312.212.110.921.130.750.730.600.720.560.670.590.640.570.830.720.62
存貨周轉率1.972.782.312.712.303.412.774.122.873.192.623.242.753.393.103.412.703.595.3880.03

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.440.510.490.470.510.440.430.420.410.52
金融負債(百萬)70096410031249172412901500165313212019
營收淨額(百萬)5326676363326824573451685023700364660
利息保障倍數60.1933.5017.9615.239.383.27-5.8913.5046.9614.05
長期銀行借款占稅後淨利比0.001.345.273.884.6825.006.356.350.313.51

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)5326676363326824573451685023700364667964
推銷費用(百萬)00343533322347390
管理費用(百萬)00343347296356350408416509
研發費(百萬)0000000000
推銷費用率(%)0.000.000.540.510.580.620.460.670.600.00
管理費用率(%)0.000.005.425.085.166.896.975.836.436.39
研發費用率(%)0.000.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)10771403129614361192172814042114151617081409175414601823165418671480195514491277
推銷費用(百萬)000000-12101314710910968410
管理費用(百萬)0000005760571038882701188079711058472
研發費(百萬)00000000000000000000
推銷費用率(%)0.000.000.000.000.000.00-0.850.470.070.180.990.400.680.490.600.480.410.410.280.78
管理費用率(%)0.000.000.000.000.000.004.062.843.766.036.254.684.796.474.844.234.805.375.805.64
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
5515-建國OOOOXOOXXX
19年25.74億27.12%39.87%19.34%71.17%37百萬3.88%

融資使用率
日期股價融資使用率
2022-05-24 -14.01.39%
2022-05-2314.051.39%
2022-05-2014.051.39%
2022-05-1913.951.38%
2022-05-1813.951.38%
2022-05-1713.851.41%
2022-05-1613.751.40%
2022-05-1313.91.37%
2022-05-1213.91.39%
2022-05-1113.851.40%
2022-05-1013.71.59%
2022-05-0913.71.50%
2022-05-0613.71.36%
2022-05-0513.851.37%
2022-05-0413.71.38%
2022-05-0313.751.38%
2022-04-2913.81.39%
2022-04-2813.71.38%
2022-04-2713.71.40%
2022-04-2613.71.39%
2022-04-2513.71.39%
2022-04-2213.951.51%
2022-04-2113.91.65%
2022-04-2013.951.65%
2022-04-1913.91.65%
2022-04-1813.751.71%
2022-04-1513.81.72%
2022-04-1413.91.69%
2022-04-1313.851.69%
2022-04-1213.951.69%
2022-04-1113.951.78%
2022-04-0814.01.77%
2022-04-0714.051.90%
2022-04-0614.151.89%
2022-04-0114.21.88%
2022-03-3114.151.88%
2022-03-3014.151.85%
2022-03-2914.11.37%
2022-03-2814.051.37%
2022-03-2514.051.37%
2022-03-2414.051.31%
2022-03-2314.051.29%
2022-03-2214.01.27%
2022-03-2114.01.26%
2022-03-1813.81.27%
2022-03-1713.751.26%
2022-03-1613.61.28%
2022-03-1513.61.28%
2022-03-1413.651.19%
2022-03-1113.61.18%
2022-03-1013.61.18%
2022-03-0913.61.18%
2022-03-0813.41.20%
2022-03-0713.551.12%
2022-03-0413.91.09%
2022-03-0313.91.09%
2022-03-0213.851.09%
2022-03-0113.91.09%
2022-02-2513.951.09%
2022-02-2413.751.09%
2022-02-2313.951.09%
2022-02-2213.851.09%
2022-02-2113.951.10%
2022-02-1813.951.09%
2022-02-1713.91.10%
2022-02-1613.91.09%
2022-02-1513.91.09%
2022-02-1413.91.08%
2022-02-1113.951.10%
2022-02-1014.01.10%
2022-02-0913.951.10%
2022-02-0813.91.10%
2022-02-0713.81.11%
2022-01-2613.651.10%
2022-01-2513.61.10%
2022-01-2413.71.10%
2022-01-2113.81.10%
2022-01-2013.91.10%
2022-01-1913.851.10%
2022-01-1813.91.10%
2022-01-1713.951.10%
2022-01-1413.951.10%
2022-01-1314.051.11%
2022-01-1213.951.13%
2022-01-1113.91.13%
2022-01-1013.951.14%
2022-01-0713.951.14%
2022-01-0614.01.13%
2022-01-0514.01.13%
2022-01-0414.051.13%
2022-01-0314.01.13%
2021-12-3014.11.13%
2021-12-2914.051.15%
2021-12-2814.01.15%
2021-12-2714.01.15%
2021-12-2413.951.18%
2021-12-2313.91.17%
2021-12-2213.851.19%
2021-12-2113.751.19%
2021-12-2013.71.21%
2021-12-1713.71.19%
2021-12-1613.81.20%
2021-12-1513.81.20%
2021-12-1413.81.26%
2021-12-1313.951.25%
2021-12-1014.051.25%
2021-12-0914.151.25%
2021-12-0814.11.30%
2021-12-0714.051.31%
2021-12-0613.951.31%
2021-12-0313.951.31%
2021-12-0213.951.32%
2021-12-0114.11.31%
2021-11-3013.951.32%
2021-11-2913.71.32%
2021-11-2613.81.34%
2021-11-2514.11.34%
2021-11-2414.151.31%
2021-11-2314.151.27%
2021-11-2214.21.31%
2021-11-1914.051.32%
2021-11-1814.11.31%
2021-11-1714.01.33%
2021-11-1614.01.37%
2021-11-1513.91.33%
2021-11-1213.51.24%
2021-11-1113.51.24%
2021-11-1013.51.24%
2021-11-0913.451.24%
2021-11-0813.551.24%
2021-11-0513.51.24%
2021-11-0413.351.25%
2021-11-0313.251.26%
2021-11-0213.21.26%
2021-11-0113.151.26%
2021-10-2913.11.26%
2021-10-2813.21.26%
2021-10-2713.21.26%
2021-10-2613.251.29%
2021-10-2513.21.33%
2021-10-2213.11.33%
2021-10-2113.051.35%
2021-10-2013.051.33%
2021-10-1913.21.29%
2021-10-1813.11.29%
2021-10-1513.01.30%
2021-10-1413.01.30%
2021-10-1312.951.29%
2021-10-1213.01.29%
2021-10-0813.051.29%
2021-10-0713.11.31%
2021-10-0613.051.31%
2021-10-0513.051.31%
2021-10-0413.051.33%
2021-10-0113.251.33%
2021-09-3013.51.36%
2021-09-2913.451.37%
2021-09-2813.61.37%
2021-09-2713.551.39%
2021-09-2413.51.39%
2021-09-2313.451.39%
2021-09-2213.351.40%
2021-09-1713.61.41%
2021-09-1613.61.41%
2021-09-1513.61.47%
2021-09-1413.71.48%
2021-09-1313.651.46%
2021-09-1013.61.46%
2021-09-0913.51.48%
2021-09-0813.351.49%
2021-09-0713.351.50%
2021-09-0613.41.52%
2021-09-0313.451.53%
2021-09-0213.351.53%
2021-09-0113.451.49%
2021-08-3113.41.49%
2021-08-3013.451.49%
2021-08-2713.51.49%
2021-08-2613.31.50%
2021-08-2513.351.50%
2021-08-2413.21.50%
2021-08-2313.151.50%
2021-08-2012.81.51%
2021-08-1912.751.51%
2021-08-1812.951.52%
2021-08-1712.81.52%
2021-08-1613.01.52%
2021-08-1314.11.51%
2021-08-1214.351.60%
2021-08-1114.251.64%
2021-08-1014.451.64%
2021-08-0914.451.67%
2021-08-0614.61.67%
2021-08-0514.81.70%
2021-08-0414.81.70%
2021-08-0314.51.69%
2021-08-0214.51.67%
2021-07-3014.251.72%
2021-07-2914.251.71%
2021-07-2814.151.71%
2021-07-2714.451.72%
2021-07-2614.51.75%
2021-07-2314.751.87%
2021-07-2214.41.99%
2021-07-2114.552.01%
2021-07-2014.82.10%
2021-07-1914.952.57%
2021-07-1614.73.29%
2021-07-1514.73.15%
2021-07-1414.53.21%
2021-07-1314.22.82%
2021-07-1214.32.72%
2021-07-0914.32.77%
2021-07-0814.252.76%
2021-07-0714.152.79%
2021-07-0614.352.94%
2021-07-0514.43.08%
2021-07-0215.03.48%
2021-07-0114.32.91%
2021-06-3014.753.07%
2021-06-2914.42.66%
2021-06-2814.752.69%
2021-06-2514.752.76%
2021-06-2414.21.67%
2021-06-2313.71.47%
2021-06-2213.551.54%
2021-06-2113.41.56%
2021-06-1813.61.54%
2021-06-1713.51.52%
2021-06-1613.351.51%
2021-06-1513.251.49%
2021-06-1113.251.50%
2021-06-1013.251.53%
2021-06-0913.151.54%
2021-06-0813.151.54%
2021-06-0713.251.57%
2021-06-0413.31.57%
2021-06-0313.41.56%
2021-06-0213.351.57%
2021-06-0113.251.58%

建國熱門網頁

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。