6175 立敦


股價漲跌幅
202220212020
立敦-19.0%32.0%64.0%
0050-14.14%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)
39.0 12.05% 43.7 50.25 28.85% 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
  • 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24.4422.2517.0120.6916.8714.3312.788.265.59
營業利益率16.5713.798.8913.3410.267.424.870.54-2.55
折舊負擔比率4.204.625.253.283.454.314.444.743.81
稅前淨利率16.7012.466.5012.8216.355.042.902.960.26
股東權益報酬率18.7813.266.0214.3815.723.992.481.82-1.30
資產報酬率11.868.344.248.9710.432.982.031.62-0.16
本業收入比99.28110.57136.32104.1962.72146.96167.8617.86-1075.00
業外獲益比0.72-10.81-36.32-3.9737.28-46.96-67.8680.361200.00
無形資產佔淨值比0.040.060.070.080.000.000.000.000.00

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25.6923.8925.8224.7623.1722.2823.8523.1419.3218.2116.5314.5318.8021.8322.5818.4120.02
營業利益率17.4915.4317.5417.2416.0814.8715.7914.659.0410.108.196.8610.3713.3516.2210.1913.46
稅前淨利率19.3415.1117.9616.8116.9913.7214.5112.208.786.984.134.0310.8311.6412.4013.7113.36
本業收入比90.65101.7897.47102.3495.06107.87108.62120.39103.28145.28200.00173.3394.87113.79131.4574.05100.00
業外獲益比9.35-2.372.53-2.345.56-8.66-8.62-20.39-3.28-45.28-100.00-70.003.85-14.94-30.6525.95-0.89

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)369456816-2019948252-36146
自由現金流量(百萬)-143187564-583249-199124-176-42
稅後淨利(百萬)487275122303334754730-21


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)1441593413639258127274519234119984-34558-526-18
自由現金流量(百萬)86101-17432-1031135222116911021769-27180-688-48
稅後淨利(百萬)144118136119114838366423714175454848778

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)418832652917353628382272193918761705
營業利益(百萬)6944502594722911699410-43
稅後淨利(百萬)487275122303334754730-21
EPS(完全稀釋)3.181.930.872.222.460.550.380.26-0.19
營收成長率(%)28.2711.93-17.5124.5924.9117.173.3610.03N/A
營業利益成長率(%)54.2273.75-45.1362.2072.1979.79840.00N/AN/A
稅後淨利成長率(%)77.09125.41-59.74-9.28345.3359.5756.67242.86N/A
EPS成長率(%)64.77121.84-60.81-9.76347.2744.7446.15N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)11081118110010159559237968466997666817537177451003953835
營業利益(百萬)19417219317515413712612463775652749916397112
稅後淨利(百萬)144118136119114838366423714175454848778
EPS(完全稀釋)1.010.830.950.850.820.610.610.490.300.270.100.120.390.400.620.640.57
去年同期營收成長率(%)16.0221.1338.1919.9836.6220.5016.8912.35-2.512.82-32.10-20.99-14.130.000.000.00-
去年同期營業利益成長率(%)25.9725.5553.1741.13144.4477.92125.00138.46-14.86-22.22-65.64-46.39-33.930.000.000.00-
去年同期稅後淨利成長率(%)26.3242.1763.8680.30171.43124.32492.86288.24-22.22-31.48-83.33-80.46-30.770.000.000.00-
去年同期EPS成長率(%)23.1736.0755.7473.47173.33125.93510.00308.33-23.08-32.50-83.87-81.25-31.580.000.000.00-
較上季營收成長率(%)-0.891.648.376.283.4715.95-5.9121.03-8.7512.48-9.565.02-3.76-25.725.2514.130.00
較上季營業利益成長率(%)12.79-10.8810.2913.6412.418.731.6196.83-18.1837.507.69-29.73-25.25-39.2668.04-13.390.00
較上季稅後淨利成長率(%)22.03-13.2414.294.3937.350.0025.7657.1413.51164.29-17.65-68.520.00-35.71-3.4511.540.00
較上季EPS成長率(%)21.69-12.6311.763.6634.430.0024.4963.3311.11170.00-16.67-69.23-2.50-35.48-3.1312.280.00

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(%)
2022/4-5.986.4113.622019/126.1312.78-17.5
2022/36.4711.5516.122019/1111.7110.02-19.75
2022/1~2-10.1917.0917.082019/10-1.7-12.72-22.04
2021/121.4215.6528.572019/97.81-28.54-22.93
2021/114.6821.6230.032019/8-3.48-35.04-22.17
2021/10-8.2230.5131.032019/72.53-32.61-20.13
2021/95.6733.6931.12019/6-19.42-33.05-17.79
2021/812.9840.3330.722019/56.71-11.71-14.33
2021/7-6.9941.3129.282019/4-9.22-17.69-15.04
2021/68.4525.4327.472019/349.79-12.92-14.05
2021/5-0.8912.1127.922019/1~2-22.85-14.78-14.77
2021/4-1.4322.8532.672018/123.52-4.8124.67
2021/310.8320.2436.492018/11-11.38-9.4927.6
2021/1~2-3.8947.3147.32018/10-19.52-1.9931.75
2020/126.6521.1411.922018/9-2.029.4936.22
2020/1112.3320.5510.962018/80.1338.6437.18
2020/10-5.9819.889.922018/71.8631.4136.95
2020/910.9325.348.852018/66.2552.3838.04
2020/813.7621.816.822018/5-0.5226.8435.16
2020/7-17.443.344.882018/4-3.9631.4737.6
2020/6-3.0628.345.122018/333.7745.1440.05
2020/58.66.691.012018/1~2-8.736.9836.98
2020/4-3.524.83-0.582017/12-1.5620.0924.85
2020/355.76-1.35-2.522017/11-4.0430.0225.34
2020/1~2-25.43-3.29-3.292017/106.3341.3424.84

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
214.0162.032.098
2021Q4(百萬)2020Q4(百萬)YoY(%)
169.0127.033.070
2021Q3(百萬)2020Q3(百萬)YoY(%)
198.0116.070.689

EPS較上季
2022Q1(元)2021Q4(元)比率
1.010.830.2168

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.143.803.043.443.413.453.333.343.03
存貨周轉率4.594.173.604.494.844.093.383.683.95

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q4
應收帳款周轉率0.980.940.960.970.951.00
存貨周轉率1.061.251.281.161.131.10

償債能力-近10年
202120202019201820172016201520142013
負債比0.390.430.440.460.350.390.400.490.46
金融負債(百萬)118713491356174710071123118614211193
營收淨額(百萬)418832652917353628382272193918761705
利息保障倍數16.419.334.5218.4321.355.683.113.181.22
長期銀行借款占稅後淨利比0.581.233.501.620.675.556.4313.130.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)418832652917353628382272193918761705
推銷費用(百萬)675548484741353429
管理費用(百萬)175159148164138113114104101
研發費(百萬)8963434323479
推銷費用率(%)1.601.681.651.361.661.801.811.811.70
管理費用率(%)4.184.875.074.644.864.975.885.545.92
研發費用率(%)2.131.931.471.220.070.130.210.370.53

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)11081118110010159559237968466997666817537177451003953835
推銷費用(百萬)1820171615151315121311121313111212
管理費用(百萬)4554483636414536374236353537405433
研發費(百萬)28202823171392021912111110111310
推銷費用率(%)1.621.791.551.581.571.631.631.771.721.701.621.591.811.741.101.261.44
管理費用率(%)4.064.834.363.553.774.445.654.265.295.485.294.654.884.973.995.673.95
研發費用率(%)2.531.792.552.271.781.411.132.363.001.171.761.461.531.341.101.361.20

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
6175-立敦OOOOOOOXOO
20年14.31億45.97%37.8%0.0%53.74%473百萬18.96%

融資使用率
日期股價融資使用率
2022-05-18 -39.09.90%
2022-05-1738.19.99%
2022-05-1636.4510.04%
2022-05-1336.1510.37%
2022-05-1233.610.42%
2022-05-1134.010.85%
2022-05-1033.910.97%
2022-05-0933.6510.94%
2022-05-0635.010.93%
2022-05-0535.7510.98%
2022-05-0435.410.94%
2022-05-0334.810.93%
2022-04-2934.9510.90%
2022-04-2835.0510.90%
2022-04-2734.311.00%
2022-04-2636.3511.43%
2022-04-2536.711.49%
2022-04-2239.0511.84%
2022-04-2139.8511.84%
2022-04-2039.7511.82%
2022-04-1939.7511.82%
2022-04-1839.511.86%
2022-04-1540.4511.92%
2022-04-1440.911.89%
2022-04-1341.511.97%
2022-04-1240.811.99%
2022-04-1140.911.90%
2022-04-0841.9511.84%
2022-04-0741.911.74%
2022-04-0642.8511.75%
2022-04-0143.111.82%
2022-03-3143.511.88%
2022-03-3044.211.84%
2022-03-2944.3511.90%
2022-03-2844.711.83%
2022-03-2543.4511.80%
2022-03-2443.811.82%
2022-03-2343.811.81%
2022-03-2243.4511.80%
2022-03-2143.011.79%
2022-03-1842.8511.79%
2022-03-1742.911.81%
2022-03-1641.311.90%
2022-03-1541.311.88%
2022-03-1442.611.83%
2022-03-1142.911.89%
2022-03-1043.411.94%
2022-03-0942.311.88%
2022-03-0841.8511.89%
2022-03-0744.012.23%
2022-03-0445.8512.26%
2022-03-0346.4512.37%
2022-03-0246.312.32%
2022-03-0145.712.47%
2022-02-2545.212.62%
2022-02-2445.112.55%
2022-02-2346.8512.85%
2022-02-2245.9512.52%
2022-02-2146.312.51%
2022-02-1846.612.45%
2022-02-1745.712.32%
2022-02-1645.712.49%
2022-02-1545.5512.63%
2022-02-1445.412.68%
2022-02-1146.012.68%
2022-02-1044.8512.82%
2022-02-0943.8512.83%
2022-02-0843.012.75%
2022-02-0741.7512.79%
2022-01-2640.512.85%
2022-01-2540.4512.90%
2022-01-2442.0513.27%
2022-01-2142.713.34%
2022-01-2044.113.52%
2022-01-1944.313.42%
2022-01-1844.913.46%
2022-01-1744.1513.51%
2022-01-1443.5513.68%
2022-01-1344.913.94%
2022-01-1245.013.96%
2022-01-1145.413.71%
2022-01-1046.313.59%
2022-01-0745.1513.68%
2022-01-0646.213.56%
2022-01-0546.7513.68%
2022-01-0448.013.35%
2022-01-0348.312.95%
2021-12-3046.913.40%
2021-12-2946.813.15%
2021-12-2846.7513.10%
2021-12-2747.8513.16%
2021-12-2447.713.05%
2021-12-2347.413.27%
2021-12-2247.613.22%
2021-12-2145.613.03%
2021-12-2045.213.10%
2021-12-1745.0513.05%
2021-12-1645.9513.22%
2021-12-1545.7513.18%
2021-12-1445.2513.24%
2021-12-1347.2513.53%
2021-12-1046.9513.41%
2021-12-0948.0513.42%
2021-12-0846.9513.33%
2021-12-0746.8513.39%
2021-12-0646.9513.75%
2021-12-0348.114.39%
2021-12-0248.1514.18%
2021-12-0148.614.24%
2021-11-3049.614.09%
2021-11-2946.2513.52%
2021-11-2645.813.36%
2021-11-2547.912.82%
2021-11-2446.313.30%
2021-11-2345.614.50%
2021-11-2246.714.26%
2021-11-1944.214.00%
2021-11-1844.713.65%
2021-11-1745.2513.12%
2021-11-1642.611.79%
2021-11-1543.4511.79%
2021-11-1241.9512.32%
2021-11-1142.312.35%
2021-11-1042.312.37%
2021-11-0942.9512.17%
2021-11-0842.212.24%
2021-11-0542.912.00%
2021-11-0443.911.76%
2021-11-0344.311.81%
2021-11-0243.1511.78%
2021-11-0145.2511.45%
2021-10-2944.0511.70%
2021-10-2844.8511.93%
2021-10-2744.711.80%
2021-10-2644.211.60%
2021-10-2544.8511.54%
2021-10-2244.2511.52%
2021-10-2143.9511.62%
2021-10-2043.711.84%
2021-10-1944.111.68%
2021-10-1843.0511.76%
2021-10-1543.4511.64%
2021-10-1442.811.36%
2021-10-1342.611.15%
2021-10-1244.511.60%
2021-10-0845.211.59%
2021-10-0743.211.37%
2021-10-0642.311.55%
2021-10-0542.6511.68%
2021-10-0442.2511.97%
2021-10-0144.812.36%
2021-09-3049.314.65%
2021-09-2950.215.48%
2021-09-2851.815.54%
2021-09-2750.115.11%
2021-09-2449.1514.38%
2021-09-2349.114.70%
2021-09-2248.5514.82%
2021-09-1750.314.82%
2021-09-1649.315.35%
2021-09-1550.616.02%
2021-09-1451.516.18%
2021-09-1350.715.72%
2021-09-1051.916.83%
2021-09-0952.216.02%
2021-09-0847.513.34%
2021-09-0748.113.40%
2021-09-0645.712.87%
2021-09-0348.5513.24%
2021-09-0248.813.05%
2021-09-0150.013.12%
2021-08-3146.812.82%
2021-08-3046.0512.77%
2021-08-2745.8512.44%
2021-08-2646.312.71%
2021-08-2546.2512.59%
2021-08-2444.612.61%
2021-08-2344.811.92%
2021-08-2042.512.12%
2021-08-1943.012.19%
2021-08-1846.412.16%
2021-08-1743.012.44%
2021-08-1645.112.58%
2021-08-1346.312.87%
2021-08-1249.213.02%
2021-08-1148.013.34%
2021-08-1049.7513.91%
2021-08-0953.016.12%
2021-08-0654.316.84%
2021-08-0556.117.06%
2021-08-0455.013.51%
2021-08-0355.213.97%
2021-08-0253.213.13%
2021-07-3051.013.44%
2021-07-2951.514.23%
2021-07-2849.915.00%
2021-07-2754.118.50%
2021-07-2654.117.36%
2021-07-2352.816.50%
2021-07-2255.017.50%
2021-07-2153.020.01%
2021-07-2048.2514.80%
2021-07-1949.715.56%
2021-07-1648.816.59%
2021-07-1548.916.83%
2021-07-1448.016.07%
2021-07-1349.617.24%
2021-07-1252.920.13%
2021-07-0950.119.61%
2021-07-0845.618.37%
2021-07-0744.116.72%
2021-07-0644.617.57%
2021-07-0540.5511.20%
2021-07-0239.411.15%
2021-07-0139.011.34%
2021-06-3042.3513.30%
2021-06-2938.510.89%
2021-06-2838.111.10%
2021-06-2538.011.20%
2021-06-2438.4511.17%
2021-06-2338.2511.11%
2021-06-2237.610.96%
2021-06-2138.010.91%
2021-06-1839.310.87%
2021-06-1740.011.01%
2021-06-1638.2510.93%
2021-06-1539.4510.84%
2021-06-1137.910.02%
2021-06-1038.711.70%
2021-06-0936.459.62%
2021-06-0835.59.44%
2021-06-0734.659.62%
2021-06-0435.49.65%
2021-06-0336.19.69%
2021-06-0235.59.72%
2021-06-0136.39.91%
2021-05-3135.6510.15%
2021-05-2833.99.52%
2021-05-2732.89.59%
2021-05-2633.29.70%

立敦熱門網頁

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。