6171 大城地產


股價漲跌幅
202220212020
大城地產-1.0%38.0%-13.0%
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)
28.7 -30.56% 19.93 22.92 -20.14% 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29.6329.3821.0624.5216.3925.2630.73100.009.3517.08
營業利益率24.3022.441.2311.846.7714.6224.21-17495.601.25-13.69
折舊負擔比率0.150.000.000.000.000.000.000.000.000.00
稅前淨利率24.3422.652.1111.688.4214.7724.67-14507.001.60-12.96
股東權益報酬率28.8919.860.312.203.732.2311.57-1.340.28-8.24
資產報酬率12.348.140.171.722.861.507.53-0.930.26-7.24
本業收入比99.8099.2850.00103.0378.72100.0098.13117.6550.00109.09
業外獲益比0.201.0825.00-0.0019.150.001.87-17.650.00-4.55
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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率28.0228.2227.7535.7330.3429.56100.00100.0021.924.6315.5714.0025.7234.6732.4222.2621.47
營業利益率23.4024.13-81.5620.5025.7324.94-14729.80-14621.00-19.56-398.41-5.82-9.2318.868.266.1212.5013.85
稅前淨利率23.6324.16-80.6920.9425.7524.98-13428.10-12593.00-19.01-380.05-5.18-7.2318.9215.673.6711.5912.73
本業收入比98.72100.00100.0094.7499.63100.00100.00114.29100.00109.09100.00150.00100.0060.00200.00107.69107.14
業外獲益比1.280.00-0.000.000.000.34-12.50-14.29-0.00-9.09-0.00-50.000.0060.00-100.00-7.69-7.14

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)-174400-500-301417-184-157-119-591-25
自由現金流量(百萬)-253374-502-301417-183-158-119-592-23
稅後淨利(百萬)4182323244023105-102-25


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-215414-286-707405613-11-152-50-276-86-51-87-375-10477100
自由現金流量(百萬)-214338-289-709407619-16-175-54-276-87-51-87-375-10477100
稅後淨利(百萬)71193-614217250-7-6-5-9-1-21641910

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)20281224170285554225432095174
營業利益(百萬)4932752343733105-201-24
稅後淨利(百萬)4182323244023105-102-25
EPS(完全稀釋)4.823.080.040.310.530.311.52-0.170.040.00
營收成長率(%)65.69620.00-40.35-48.56146.22-47.92N/AN/A-45.40N/A
營業利益成長率(%)79.2713650.00-94.12-8.1112.12-68.57N/AN/AN/AN/A
稅後淨利成長率(%)80.177633.33-87.50-40.0073.91-78.101150.00N/A108.00N/A
EPS成長率(%)56.497600.00-87.10-41.5170.97-79.61N/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)331894989103511930031334321003430111110
營業利益(百萬)77216-818266298-8-8-6-12-2-319321415
稅後淨利(百萬)71193-614217250-7-6-5-9-1-21641910
EPS(完全稀釋)0.812.23-0.080.192.883.32-0.09-0.08-0.07-0.12-0.02-0.030.210.050.010.120.13
去年同期營收成長率(%)-68.02-25.060.000.003238.7139666.67-100.00-100.00-69.00-91.1813.33-71.17-9.090.000.000.00-
兩季平均(YOY)營收成長率(%)-46.54-12.530.001619.3621452.6919783.33-100.00-84.50-80.09-38.93-28.92-40.13-4.540.000.00--
去年同期EPS成長率(%)-71.88-32.8311.11337.504214.292866.67-350.00-166.67-133.33-340.00-300.00-125.0061.540.000.000.00-
兩季平均(YOY)EPS成長率(%)-52.35-10.86174.312275.893540.481258.34-258.33-150.00-236.67-320.00-212.50-31.7330.770.000.00--
較上季營收成長率(%)-62.989833.33-89.89-91.40-13.240.000.00-100.00933.33-91.186.25-68.00194.1213.33-72.970.910.00
較上季EPS成長率(%)-63.682887.50-142.11-93.40-13.253788.89-12.50-14.2941.67-500.0033.33-114.29320.00400.00-91.67-7.690.00

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(%)
2022/4-97.29-99.59-69.132019/12-100.0-100.0-40.53
2022/3-72.81-96.73-68.012019/11-22.51169559.06171.0
2022/1~2-93.12-62.2-62.22019/10-100.0-100.0-38.1
2021/12579957.053.1965.612019/9-90.59-81.14-33.61
2021/110.0-99.9676.922019/8851.04163643.06171.0
2021/10-96.28-99.92356.132019/7-100.0-100.0-43.0
2021/92591.5521715.83528.762019/663.72132211.06171.0
2021/8-96.98710.523517.72019/5-100.0-100.0-50.12
2021/7-76.2226763.23519.412019/4-86.53-97.34-20.46
2021/6-28.11112895.03505.252019/3-91.38-93.43-8.93
2021/5-21.29157084.03438.582019/1~2-35.9560.560.49
2021/4-78.22199621.03344.882018/12218.95-69.35-48.5
2021/3-55.591035340.06171.02018/11-79.02-90.88-46.89
2021/1~2-16.272665.526171.02018/1016.08-50.11-42.99
2020/1248.561224270.06171.02018/9374.61-72.99-42.39
2020/1180.5413164.7278.122018/8-70.46-93.19-37.69
2020/101144110.0248650.06171.02018/7-42.34-80.17-29.5
2020/90.0-99.35-81.242018/6-74.14-79.27-19.01
2020/80.0-99.93-80.912018/5355.6625.3912.51
2020/70.031213.06171.02018/4-66.73-54.196.04
2020/60.0-99.94-76.42018/3231.64336.632.11
2020/50.031175.06171.02018/1~2-67.06-16.01-16.01
2020/4-95.6631156.06171.02017/12-5.09-16.61146.59
2020/3-100.031137.06171.02017/1114.74299086.0190.58
2020/1~2-100.0-67.81-67.812017/10-37.14260650.0166.92

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
78.0267.0-70.78
2021Q4(百萬)2020Q4(百萬)YoY(%)
216.0298.0-27.51
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.812.23-0.636

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率9174.761909.94256.91186.68367.36724.431327.990.52183.052.86
存貨周轉率0.500.360.080.170.360.120.280.000.201.60

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率925.012190.1936.38259.912550.113854.670.080.0630.893.7125.6820.74190.6540.7310.1837.4249.99
存貨周轉率0.080.210.000.020.290.300.000.000.010.000.020.020.050.020.020.090.09

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.530.620.550.310.280.380.310.400.150.01
金融負債(百萬)8718457982582583642953381200
營收淨額(百萬)20281224170285554225432095174
利息保障倍數6094.69138652.000.0010.937.4247.520.00-53.2216.53-7497.00
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)20281224170285554225432095174
推銷費用(百萬)8063181736111510032
管理費用(百萬)2822161917131310822
研發費(百萬)0000000000
推銷費用率(%)3.945.1510.595.966.504.893.470.000.0018.39
管理費用率(%)1.381.809.416.673.075.783.018.428.4212.64
研發費用率(%)0.000.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)331894989103511930031334321003430111110
推銷費用(百萬)1025694143551064433365
管理費用(百萬)5124571243363336553
研發費(百萬)00000000000000000
推銷費用率(%)3.022.8066.6710.113.963.6032.2632.2632.26200.0011.7612.503.008.8210.005.414.55
管理費用率(%)1.511.3444.445.620.681.019.689.689.68200.008.829.383.0017.6516.674.502.73
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
6171-大城地產OXXXOXXXXX
20年8.67億70.53%52.96%0.0%10.61%-794百萬17.08%

融資使用率
日期股價融資使用率
2022-05-23 -28.71.64%
2022-05-2028.751.64%
2022-05-1928.651.68%
2022-05-1828.81.68%
2022-05-1728.71.68%
2022-05-1628.551.72%
2022-05-1328.51.73%
2022-05-1228.51.73%
2022-05-1128.91.75%
2022-05-1028.71.75%
2022-05-0928.71.76%
2022-05-0628.81.76%
2022-05-0528.951.76%
2022-05-0428.951.76%
2022-05-0328.951.76%
2022-04-2928.81.76%
2022-04-2828.651.76%
2022-04-2728.951.76%
2022-04-2629.61.74%
2022-04-2529.71.74%
2022-04-2229.91.72%
2022-04-2129.91.71%
2022-04-2030.051.71%
2022-04-1930.01.71%
2022-04-1829.71.71%
2022-04-1529.651.69%
2022-04-1429.91.74%
2022-04-1329.951.73%
2022-04-1229.851.74%
2022-04-1129.951.73%
2022-04-0830.051.71%
2022-04-0729.91.76%
2022-04-0630.251.76%
2022-04-0130.21.76%
2022-03-3130.01.94%
2022-03-3030.02.58%
2022-03-2930.453.67%
2022-03-2830.54.37%
2022-03-2530.654.58%
2022-03-2430.654.66%
2022-03-2331.45.47%
2022-03-2230.755.11%
2022-03-2130.74.96%
2022-03-1830.44.89%
2022-03-1729.94.63%
2022-03-1629.854.52%
2022-03-1529.13.70%
2022-03-1429.33.58%
2022-03-1129.153.37%
2022-03-1029.053.18%
2022-03-0928.62.88%
2022-03-0828.252.79%
2022-03-0728.752.65%
2022-03-0429.22.82%
2022-03-0329.152.76%
2022-03-0229.052.73%
2022-03-0129.152.67%
2022-02-2528.72.47%
2022-02-2428.32.47%
2022-02-2328.92.59%
2022-02-2228.92.65%
2022-02-2129.052.61%
2022-02-1829.052.54%
2022-02-1729.02.53%
2022-02-1629.052.53%
2022-02-1528.652.27%
2022-02-1428.652.23%
2022-02-1128.92.28%
2022-02-1028.952.29%
2022-02-0929.152.27%
2022-02-0828.851.98%
2022-02-0728.81.95%
2022-01-2628.551.95%
2022-01-2528.42.00%
2022-01-2428.652.02%
2022-01-2128.72.04%
2022-01-2028.92.09%
2022-01-1928.952.27%
2022-01-1828.752.13%
2022-01-1728.652.13%
2022-01-1428.652.13%
2022-01-1328.652.21%
2022-01-1228.82.28%
2022-01-1128.852.22%
2022-01-1028.952.21%
2022-01-0728.852.27%
2022-01-0629.052.18%
2022-01-0529.152.16%
2022-01-0429.052.09%
2022-01-0329.12.04%
2021-12-3029.31.83%
2021-12-2929.351.83%
2021-12-2829.41.82%
2021-12-2729.32.12%
2021-12-2429.32.14%
2021-12-2329.32.15%
2021-12-2229.22.16%
2021-12-2129.252.17%
2021-12-2029.352.16%
2021-12-1729.452.13%
2021-12-1629.42.03%
2021-12-1529.22.06%
2021-12-1429.42.07%
2021-12-1329.22.01%
2021-12-1029.11.97%
2021-12-0929.051.98%
2021-12-0829.152.15%
2021-12-0729.22.22%
2021-12-0629.12.19%
2021-12-0328.552.19%
2021-12-0228.252.17%
2021-12-0127.92.23%
2021-11-3028.02.76%
2021-11-2927.952.82%
2021-11-2628.352.83%
2021-11-2528.42.83%
2021-11-2428.352.80%
2021-11-2328.352.79%
2021-11-2228.352.75%
2021-11-1928.42.87%
2021-11-1828.42.70%
2021-11-1728.353.06%
2021-11-1628.453.04%
2021-11-1528.452.95%
2021-11-1228.52.89%
2021-11-1128.12.87%
2021-11-1028.02.99%
2021-11-0928.53.17%
2021-11-0828.53.06%
2021-11-0528.753.05%
2021-11-0429.53.24%
2021-11-0329.353.11%
2021-11-0228.752.99%
2021-11-0128.82.96%
2021-10-2928.353.07%
2021-10-2828.153.23%
2021-10-2727.93.44%
2021-10-2627.33.18%
2021-10-2527.253.35%
2021-10-2227.053.36%
2021-10-2127.13.39%
2021-10-2027.053.54%
2021-10-1927.04.60%
2021-10-1827.14.43%
2021-10-1531.04.70%
2021-10-1430.554.79%
2021-10-1330.554.91%
2021-10-1230.655.30%
2021-10-0830.15.18%
2021-10-0730.155.15%
2021-10-0629.95.53%
2021-10-0529.15.47%
2021-10-0430.35.02%
2021-10-0130.05.14%
2021-09-3028.23.80%
2021-09-2927.853.84%
2021-09-2827.853.95%
2021-09-2727.83.70%
2021-09-2427.73.69%
2021-09-2327.63.62%
2021-09-2227.03.68%
2021-09-1727.253.68%
2021-09-1627.153.79%
2021-09-1527.23.82%
2021-09-1427.23.82%
2021-09-1327.23.83%
2021-09-1027.153.83%
2021-09-0927.353.83%
2021-09-0827.353.81%
2021-09-0727.43.82%
2021-09-0627.553.81%
2021-09-0327.43.74%
2021-09-0227.43.66%
2021-09-0127.353.71%
2021-08-3127.053.74%
2021-08-3026.93.68%
2021-08-2726.753.62%
2021-08-2626.63.49%
2021-08-2526.453.50%
2021-08-2426.53.48%
2021-08-2326.453.50%
2021-08-2026.353.50%
2021-08-1926.43.50%
2021-08-1826.353.50%
2021-08-1726.33.55%
2021-08-1626.553.55%
2021-08-1326.553.45%
2021-08-1226.63.48%
2021-08-1126.553.47%
2021-08-1026.553.57%
2021-08-0926.753.58%
2021-08-0626.73.58%
2021-08-0526.653.57%
2021-08-0426.73.52%
2021-08-0326.553.55%
2021-08-0226.43.54%
2021-07-3026.353.62%
2021-07-2926.33.61%
2021-07-2826.23.58%
2021-07-2726.23.63%
2021-07-2626.353.64%
2021-07-2326.353.60%
2021-07-2226.453.46%
2021-07-2126.43.43%
2021-07-2026.853.37%
2021-07-1926.853.36%
2021-07-1626.43.32%
2021-07-1526.253.22%
2021-07-1426.253.22%
2021-07-1326.23.28%
2021-07-1226.23.28%
2021-07-0926.23.36%
2021-07-0826.23.37%
2021-07-0726.13.34%
2021-07-0626.23.34%
2021-07-0526.153.34%
2021-07-0226.23.36%
2021-07-0126.13.31%
2021-06-3026.23.31%
2021-06-2926.253.38%
2021-06-2826.253.57%
2021-06-2526.453.55%
2021-06-2426.253.52%
2021-06-2326.23.54%
2021-06-2226.153.50%
2021-06-2126.153.44%
2021-06-1826.353.44%
2021-06-1726.63.68%
2021-06-1626.63.80%
2021-06-1526.753.97%
2021-06-1126.64.05%
2021-06-1026.554.03%
2021-06-0926.64.06%
2021-06-0826.84.26%
2021-06-0726.854.46%
2021-06-0426.84.65%
2021-06-0326.74.78%
2021-06-0226.54.81%
2021-06-0126.55.03%
2021-05-3126.55.02%

大城地產熱門網頁

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。