6120 達運


股價漲跌幅
20222021202020192018
達運-36.0%12.0%-59.0%-6.0%-61.0%
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)
10.25 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-0.02-2.414.925.836.986.384.033.896.45
營業利益率-6.29-11.05-2.63-1.981.371.22-0.73-0.352.41
折舊負擔比率5.377.657.105.764.224.755.184.475.20
稅前淨利率-2.38-9.85-1.563.002.061.66-0.455.131.84
股東權益報酬率-6.78-11.83-1.662.703.211.89-2.9410.064.68
資產報酬率-3.13-6.11-0.671.471.660.99-1.144.392.95
本業收入比264.94112.14168.83-65.8966.3273.13164.13-6.81131.04
業外獲益比-164.94-12.14-68.83165.7333.6826.87-64.13106.81-31.04
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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率1.532.320.81-0.79-2.92-0.010.48-6.22-5.752.955.358.872.123.798.396.583.816.407.407.57
營業利益率-4.10-4.71-4.48-7.17-9.38-6.77-7.95-15.46-17.09-4.69-1.691.32-5.90-2.931.02-1.61-5.340.172.251.75
稅前淨利率1.376.74-3.44-5.57-8.46-6.24-6.75-13.62-15.56-5.690.971.86-4.39-1.603.981.638.241.062.312.43
本業收入比-297.10-69.86130.48128.84110.97108.54117.72113.50110.0082.58-173.8171.43134.57183.9525.81-98.85-64.6915.6297.7472.48
業外獲益比397.10169.59-30.48-28.46-10.71-8.54-17.72-13.50-9.7617.42271.4328.57-34.57-83.9574.19198.85164.9584.382.8228.19

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)723-275100610799641783119524112202
自由現金流量(百萬)1002-239251-1224-7141131-155049285
稅後淨利(百萬)-649-1241-190322385244-4251290502


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)404325-358-1757477125-208-669520267234-159621303-161275-381448
自由現金流量(百萬)-283634-522-119021071-53588-862356593-512-186773-996-12252251050-572-274
稅後淨利(百萬)1494-157-239-347-242-198-422-378-1716187-167-71177841335012078

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)202841429015852213622792832891411724381837182
營業利益(百萬)-1277-1579-417-423382400-302-153895
稅後淨利(百萬)-649-1241-190322385244-4251290502
EPS(完全稀釋)-0.98-1.86-0.290.480.580.35-0.572.400.92
營收成長率(%)41.95-9.85-25.79-23.51-15.09-20.11-6.0417.85N/A
營業利益成長率(%)N/AN/AN/AN/A-4.50N/AN/AN/AN/A
稅後淨利成長率(%)N/AN/AN/A-16.3657.79157.41N/A156.97N/A
EPS成長率(%)N/AN/AN/A-17.2465.71N/AN/A160.87N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)50125410544847914636450537663318270131274286414642925087623153334712605576596137
營業利益(百萬)-205-255-244-344-435-305-299-513-462-147-7355-253-14964-86-25110173108
稅後淨利(百萬)1494-157-239-347-242-198-422-378-1716187-167-71177841335012078
EPS(完全稀釋)0.020.14-0.24-0.36-0.52-0.36-0.30-0.63-0.57-0.260.090.13-0.25-0.110.270.130.200.080.180.12
去年同期營收成長率(%)8.1120.0944.6644.3971.6444.07-12.13-19.97-37.07-38.53-31.21-22.26-8.91-15.99-18.64-13.10----
兩季平均(YOY)營收成長率(%)14.1032.3844.5258.0257.8615.97-16.05-28.52-37.80-34.87-26.73-15.59-12.45-17.32-15.87-----
去年同期EPS成長率(%)103.85138.8920.0042.868.77-38.46-433.33-584.62-128.00-136.36-66.670.00-225.00-237.5050.008.33----
兩季平均(YOY)EPS成長率(%)121.3779.4431.4325.81-14.85-235.89-508.98-356.31-132.18-101.52-33.34-112.50-231.25-93.7529.16-----
較上季營收成長率(%)-7.36-0.7013.713.342.9119.6213.5022.84-13.62-27.043.38-3.40-15.63-18.3616.8413.18-22.18-20.9424.80-
較上季EPS成長率(%)-85.71158.3333.3330.77-44.44-20.0052.38-10.53-119.23-388.89-30.77152.00-127.27-140.74107.69-35.00150.00-55.5650.00-

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(%)
2022/4-13.31-11.942.922019/1223.12-23.16-25.79
2022/3-4.55-4.728.112019/11-10.14-45.27-25.99
2022/1~24.6315.7215.712019/10-18.07-44.64-24.17
2021/12-4.488.5241.942019/9-11.42-38.22-21.81
2021/114.9725.3846.262019/8-9.32-33.98-19.44
2021/10-5.828.0149.042019/710.7-20.98-16.81
2021/94.4842.8352.012019/6-0.29-18.68-15.98
2021/81.9952.8853.442019/511.55-24.06-15.41
2021/712.1938.8953.532019/4-13.02-23.92-12.86
2021/6-1.5824.5256.622019/311.98-8.01-8.9
2021/5-1.1943.7365.162019/1~2-11.9-9.36-9.35
2021/4-6.271.8871.72018/12-12.3-10.47-23.5
2021/327.4374.7571.642018/11-9.11-17.68-24.34
2021/1~2-13.0369.8569.842018/10-8.56-18.45-24.91
2020/1210.3542.21-9.852018/9-5.35-23.04-25.59
2020/117.1758.67-13.922018/88.51-21.72-25.94
2020/105.0933.02-18.862018/713.93-9.48-26.65
2020/911.833.69-23.12018/6-6.89-16.7-29.33
2020/8-7.33-17.87-26.072018/511.76-11.93-31.53
2020/70.58-19.64-27.252018/45.16-10.41-35.74
2020/613.59-11.55-28.672018/310.93-43.31-41.65
2020/518.15-22.36-32.162018/1~2-12.76-40.76-40.76
2020/4-4.63-26.7-34.682017/12-19.36-39.51-15.08
2020/334.17-33.14-37.072017/11-9.97-26.1-12.84
2020/1~2-24.75-39.14-39.132017/10-13.71-13.18-11.48

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.020.14-0.857

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.804.443.914.234.554.153.714.106.01
存貨周轉率12.5010.129.8312.2314.4213.9316.1620.6826.22

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.471.481.611.551.431.381.221.160.940.891.070.990.920.891.041.071.001.021.240.98
存貨周轉率3.032.942.982.903.022.832.422.291.942.202.642.382.592.603.173.102.823.063.372.78

償債能力-近10年
202120202019201820172016201520142013
負債比0.540.500.440.500.490.550.530.600.58
金融負債(百萬)377337813138279625441973138710672530
營收淨額(百萬)202841429015852213622792832891411724381837182
利息保障倍數-12.00-36.03-3.5220.6916.9515.47-2.7222.995.56
長期銀行借款占稅後淨利比8.518.518.518.516.517.990.640.641.72

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)202841429015852213622792832891411724381837182
推銷費用(百萬)246274293389364409395294227
管理費用(百萬)7066696158417948901119988823
研發費(百萬)321292290439411400447575452
推銷費用率(%)1.211.921.851.821.301.240.960.670.61
管理費用率(%)3.484.683.883.942.842.712.722.252.21
研發費用率(%)1.582.041.832.061.471.221.091.311.22

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)50125410544847914636450537663318270131274286414642925087623153334712605576596137
推銷費用(百萬)515462636667736470616682838811810281849678
管理費用(百萬)154244147161153165169171164116162156180178218219225180197193
研發費(百萬)778278818073757173617374817512311512511410286
推銷費用率(%)1.021.001.141.311.421.491.941.932.591.951.541.981.931.731.891.911.721.391.251.27
管理費用率(%)3.074.512.703.363.303.664.495.156.073.713.783.764.193.503.504.114.782.972.573.14
研發費用率(%)1.541.521.431.691.731.621.992.142.701.951.701.781.891.471.972.162.651.881.331.40

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
6120-達運OOOXOOOXXO
16年66.56億30.84%52.46%0.0%87.11%370百萬0.6%

融資使用率
日期股價融資使用率
2022-05-24 -10.257.63%
2022-05-2310.97.05%
2022-05-2010.756.67%
2022-05-1910.856.63%
2022-05-1811.156.57%
2022-05-1710.656.45%
2022-05-1610.356.54%
2022-05-1310.46.65%
2022-05-1210.06.64%
2022-05-1110.156.66%
2022-05-1010.46.70%
2022-05-0910.36.76%
2022-05-0610.756.74%
2022-05-0510.856.75%
2022-05-0410.656.78%
2022-05-0310.756.70%
2022-04-2910.66.68%
2022-04-2810.86.73%
2022-04-2710.76.71%
2022-04-2610.756.80%
2022-04-2510.756.79%
2022-04-2211.26.89%
2022-04-2111.256.95%
2022-04-2011.36.94%
2022-04-1911.26.94%
2022-04-1810.96.98%
2022-04-1511.056.98%
2022-04-1411.156.98%
2022-04-1311.356.90%
2022-04-1211.056.95%
2022-04-1111.157.21%
2022-04-0811.557.23%
2022-04-0711.457.31%
2022-04-0611.97.28%
2022-04-0111.957.15%
2022-03-3112.17.36%
2022-03-3012.257.33%
2022-03-2912.37.29%
2022-03-2812.67.32%
2022-03-2512.857.26%
2022-03-2412.957.26%
2022-03-2313.07.31%
2022-03-2213.17.30%
2022-03-2112.97.31%
2022-03-1813.157.31%
2022-03-1713.057.39%
2022-03-1612.757.45%
2022-03-1512.97.42%
2022-03-1413.157.40%
2022-03-1113.27.38%
2022-03-1013.17.40%
2022-03-0912.87.31%
2022-03-0812.157.43%
2022-03-0712.27.53%
2022-03-0412.87.67%
2022-03-0313.07.69%
2022-03-0213.07.67%
2022-03-0113.157.54%
2022-02-2512.87.54%
2022-02-2412.857.62%
2022-02-2313.557.87%
2022-02-2213.67.80%
2022-02-2114.07.94%
2022-02-1813.857.99%
2022-02-1713.858.05%
2022-02-1614.18.06%
2022-02-1513.98.01%
2022-02-1413.98.06%
2022-02-1114.38.05%
2022-02-1014.28.16%
2022-02-0914.38.09%
2022-02-0814.08.31%
2022-02-0713.458.37%
2022-01-2612.78.47%
2022-01-2512.758.63%
2022-01-2413.158.51%
2022-01-2113.258.77%
2022-01-2013.78.92%
2022-01-1913.68.93%
2022-01-1813.759.32%
2022-01-1713.659.39%
2022-01-1413.359.50%
2022-01-1313.79.59%
2022-01-1214.09.68%
2022-01-1114.159.95%
2022-01-1014.410.81%
2022-01-0714.5511.04%
2022-01-0615.1511.53%
2022-01-0514.911.38%
2022-01-0415.110.83%
2022-01-0316.111.21%
2021-12-3016.010.29%
2021-12-2914.559.13%
2021-12-2814.610.04%
2021-12-2714.459.02%
2021-12-2414.19.05%
2021-12-2314.359.20%
2021-12-2214.38.93%
2021-12-2113.959.09%
2021-12-2014.19.00%
2021-12-1714.09.08%
2021-12-1614.859.19%
2021-12-1514.68.42%
2021-12-1414.18.68%
2021-12-1315.557.13%
2021-12-1014.157.24%
2021-12-0912.96.70%
2021-12-0811.756.78%
2021-12-0711.56.85%
2021-12-0611.456.67%
2021-12-0311.26.63%
2021-12-0211.056.65%
2021-12-0111.16.57%
2021-11-3010.856.56%
2021-11-2910.76.62%
2021-11-2610.96.67%
2021-11-2511.56.49%
2021-11-2411.656.41%
2021-11-2311.256.34%
2021-11-2211.76.26%
2021-11-1911.36.18%
2021-11-1811.56.05%
2021-11-1711.05.93%
2021-11-1610.95.95%
2021-11-1510.855.99%
2021-11-1210.95.98%
2021-11-1111.255.85%
2021-11-1011.155.89%
2021-11-0911.25.94%
2021-11-0811.45.93%
2021-11-0511.255.93%
2021-11-0411.15.84%
2021-11-0311.155.88%
2021-11-0211.15.87%
2021-11-0111.45.85%
2021-10-2911.155.79%
2021-10-2811.25.75%
2021-10-2711.155.71%
2021-10-2611.25.74%
2021-10-2511.355.74%
2021-10-2211.155.75%
2021-10-2111.05.77%
2021-10-2010.85.80%
2021-10-1910.95.79%
2021-10-1810.75.83%
2021-10-1510.655.84%
2021-10-1410.355.87%
2021-10-1310.35.88%
2021-10-1210.45.84%
2021-10-0810.65.84%
2021-10-0710.555.85%
2021-10-0610.25.92%
2021-10-0510.65.93%
2021-10-0410.26.03%
2021-10-0110.855.98%
2021-09-3011.26.00%
2021-09-2911.155.94%
2021-09-2811.455.87%
2021-09-2711.65.82%
2021-09-2411.35.82%
2021-09-2311.25.86%
2021-09-2211.25.82%
2021-09-1711.55.80%
2021-09-1611.155.82%
2021-09-1511.255.81%
2021-09-1411.355.80%
2021-09-1311.255.80%
2021-09-1011.255.84%
2021-09-0911.25.87%
2021-09-0810.855.93%
2021-09-0711.356.10%
2021-09-0611.46.03%
2021-09-0311.856.04%
2021-09-0211.756.05%
2021-09-0112.05.99%
2021-08-3111.95.73%
2021-08-3011.855.76%
2021-08-2712.05.77%
2021-08-2611.95.79%
2021-08-2512.155.81%
2021-08-2411.755.84%
2021-08-2312.155.77%
2021-08-2011.55.79%
2021-08-1911.45.83%
2021-08-1812.05.79%
2021-08-1711.65.80%
2021-08-1611.95.80%
2021-08-1312.255.76%
2021-08-1212.655.73%
2021-08-1112.55.67%
2021-08-1013.155.68%
2021-08-0913.35.70%
2021-08-0613.355.76%
2021-08-0513.555.75%
2021-08-0414.15.55%
2021-08-0313.55.40%
2021-08-0213.555.40%
2021-07-3013.35.39%
2021-07-2913.45.35%
2021-07-2813.355.34%
2021-07-2713.555.31%
2021-07-2614.055.35%
2021-07-2314.05.32%
2021-07-2213.85.40%
2021-07-2113.155.37%
2021-07-2013.455.31%
2021-07-1914.255.29%
2021-07-1613.65.06%
2021-07-1513.455.03%
2021-07-1413.255.08%
2021-07-1313.75.11%
2021-07-1213.555.17%
2021-07-0913.355.17%
2021-07-0813.45.07%
2021-07-0713.255.01%
2021-07-0613.55.00%
2021-07-0513.754.93%
2021-07-0213.354.99%
2021-07-0113.254.99%
2021-06-3013.54.97%
2021-06-2913.44.92%
2021-06-2813.754.91%
2021-06-2514.155.05%
2021-06-2413.854.69%
2021-06-2313.554.72%
2021-06-2213.154.76%
2021-06-2113.254.77%
2021-06-1813.654.78%
2021-06-1714.04.73%
2021-06-1613.554.71%
2021-06-1513.854.75%
2021-06-1113.854.73%
2021-06-1013.654.76%
2021-06-0913.74.79%
2021-06-0813.954.80%
2021-06-0713.954.78%
2021-06-0413.954.77%
2021-06-0314.154.75%
2021-06-0214.054.81%
2021-06-0114.34.83%

達運熱門網頁

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。