6177 達麗


股價漲跌幅
20222021202020192018
達麗0.0%1.0%-5.0%2.0%-20.0%
0050-14.14%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)
30.4 15.43% 35.09 40.35 32.73% 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25.9827.5626.7535.7332.6729.4724.8442.3326.04
營業利益率17.247.9717.009.0922.0815.8216.3632.8712.10
折舊負擔比率0.401.810.631.370.280.570.090.060.31
稅前淨利率16.327.9014.583.5421.0116.1016.3532.7210.56
股東權益報酬率24.362.9321.611.0827.549.9919.4254.131.94
資產報酬率4.810.885.140.798.323.216.2714.550.72
本業收入比105.59101.20116.67253.85105.0898.48100.13100.44114.85
業外獲益比-5.59-0.60-16.56-155.77-5.081.77-0.13-0.44-14.85
無形資產佔淨值比0.030.040.060.060.070.000.000.000.00

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26.7729.2821.3925.5571.6720.6733.0924.1127.1732.8526.9726.3525.5941.9230.2625.2534.0931.4731.5433.48
營業利益率18.5920.9013.4317.35-267.84-188.266.32-5.9718.3217.6618.8013.5517.7926.23-4.94-6.64-19.6521.487.7125.66
稅前淨利率18.5820.1512.0816.50-242.7410.172.54-32.9715.3216.5511.0511.1516.5621.63-13.68-7.30-33.0620.905.4625.04
本業收入比100.00103.75111.11105.05110.00-1866.67262.5018.42119.74106.61169.16121.88107.43120.8635.2990.4858.93102.88143.48102.46
業外獲益比-0.00-3.75-11.11-5.28-10.001966.67-150.0081.58-19.74-6.61-70.09-21.88-7.43-21.4764.719.5241.07-2.88-43.48-2.46

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)-2757-6560-2608-3668-317-14631715-896-1610
自由現金流量(百萬)-3026-6824-2445-3503153-25311270-1222-1651
稅後淨利(百萬)1564158922471136369715152338


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)18541460-882-1457-1878-618-4108-1350-484-2488-18211781521-638-1885-303-841-1677-3872265
自由現金流量(百萬)18431405-851-1694-1887-726-4083-1464-552-2542-16071361565-54-1963-275-1210-1692-1242514
稅後淨利(百萬)646857362384-3917-7822811094155562165-35-24-5832519835

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)100792103662714585617245646334812960
營業利益(百萬)1737168112713212403897581582116
稅後淨利(百萬)1564158922471136369715152338
EPS(完全稀釋)4.030.443.270.184.391.402.758.060.23
營收成長率(%)379.27-68.27354.53-74.04128.71-46.99-3.72401.25N/A
營業利益成長率(%)933.93-85.09753.79-89.35218.77-48.68-52.091263.79N/A
稅後淨利成長率(%)889.87-82.861861.70-95.86207.86-48.39-53.053907.89N/A
EPS成長率(%)815.91-86.541716.67-95.90213.57-49.09-65.883404.35N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)4391436730532642165932523114887289641438349775224629017016604253402
營業利益(百萬)816913410458-44-11221-14273129181195622197-12-19-3335733873
稅後淨利(百萬)646857362384-3917-7822811094155562165-35-24-5832519835
EPS(完全稀釋)1.672.210.930.99-0.100.000.03-0.280.880.430.370.612.300.69-0.15-0.10-0.251.480.094.06
去年同期營收成長率(%)27343.757301.69839.381043.72-98.92-91.90-66.29-83.94-57.45-3.19291.87395.861957.06-54.70-42.12-91.48----
去年同期營業利益成長率(%)1954.55915.181852.383371.43-116.12-186.82-88.40-107.18-56.11-34.521608.331126.321984.85-44.82-136.36-102.18----
去年同期稅後淨利成長率(%)1756.4185600.005071.43592.31-117.11-99.09-92.55-150.32-59.43-33.33368.57745.831068.97-49.23-284.21-102.87----
去年同期EPS成長率(%)1770.000.003000.00453.57-111.36-100.00-91.89-145.90-61.74-37.68346.67710.001020.00-53.38-266.67-102.46----
較上季營收成長率(%)0.5543.0415.5616412.50-72.88-81.8540.69-84.48104.40-24.48-32.96-58.88365.03205.69-15.1770.59-89.76290.59-87.51-
較上季營業利益成長率(%)-10.62122.68-10.481140.9160.71-633.33250.00-105.13111.63-28.73-7.18-68.65215.741741.6736.8442.42-109.24981.82-96.22-
較上季稅後淨利成長率(%)-24.62136.74-5.731084.62-4000.00-85.71108.97-134.21107.2717.02-39.35-72.42240.61571.43-45.8358.62-117.851610.53-97.72-
較上季EPS成長率(%)-24.43137.63-6.061090.000.00-100.00110.71-131.82104.6516.22-39.34-73.48233.33560.00-50.0060.00-116.891544.44-97.78-

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(%)
2022/4-83.924878.1217008.52019/12231.02-31.73356.59
2022/33685.5774782.326816.52019/11-75.09-62.95516.9
2022/1~2-45.462716.472716.462019/10-40.89310.99689.89
2021/12106.275982.58379.162019/9316.59334.34735.76
2021/11335.7621939.9256.72019/8-37.3215.85832.24
2021/10-85.833548.86193.112019/70.55252.05885.36
2021/9469.691722.03179.412019/6-69.16159.18974.46
2021/8-28.37217.3184.942019/553.51448.631165.74
2021/7-46.93497.6376.232019/4-86.08597.221568.13
2021/6-39.333402.854.632019/35769.414966.01960.12
2021/512305.41520.41-1.482019/1~21158.0-38.06-38.06
2021/4141.77-86.98-98.142018/1279.65148.44-74.16
2021/3-2.88-99.53-98.92018/11176.29-67.17-81.14
2021/1~27.19-96.66-96.662018/10-37.53-88.93-83.26
2020/12647.41-84.46-68.262018/9202.95134.57-82.16
2020/11-27.85-93.11-67.522018/8-30.12-56.89-85.4
2020/10-92.92-97.62-67.162018/7-25.97-75.29-86.18
2020/9-0.78-80.14-65.352018/6-34.72-96.81-86.99
2020/834.89-16.63-63.692018/595.09-5.46-52.92
2020/7211.02-61.26-64.992018/41.1-86.75-63.26
2020/6-71.93-87.47-65.162018/31.9398.3629.34
2020/5-0.36-86.23-64.092018/1~287.495.055.05
2020/4-91.28-78.79-60.02017/12-76.2637.89128.89
2020/3509.46-66.13-57.442017/11-6.84440.82133.72
2020/1~241.96414.98414.982017/101224.19953.98115.14

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
880.06.014566.
2021Q3(百萬)2020Q3(百萬)YoY(%)
369.08.04512.5

EPS較上季
2022Q1(元)2021Q4(元)比率
1.672.21-0.244

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率135.6231.0589.7919.03104.3240.3297.35147.3712.95
存貨周轉率0.260.070.290.070.340.180.360.300.11

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q2
應收帳款周轉率37.0741.2130.3355.37
存貨周轉率0.110.100.080.07

償債能力-近10年
202120202019201820172016201520142013
負債比0.810.820.800.800.680.750.680.700.78
金融負債(百萬)190061588211009885149185206341738843864
營收淨額(百萬)100792103662714585617245646334812960
利息保障倍數13.062.465.991.4714.547.1318.0664.245.99
長期銀行借款占稅後淨利比0.482.010.544.400.511.730.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)100792103662714585617245646334812960
推銷費用(百萬)5371033717932212121427144
管理費用(百萬)34030726830927321417918490
研發費(百萬)000000000
推銷費用率(%)5.334.905.605.425.734.934.625.634.58
管理費用率(%)3.3714.604.0421.194.868.713.863.829.38
研發費用率(%)0.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)4391436730532642165932523114887289641438349775224629017016604253402
推銷費用(百萬)245229167138271187750468119481922309737182
管理費用(百萬)112137747753115756354543210279110687061696484
研發費(百萬)00000000000000000000
推銷費用率(%)5.585.245.475.2212.5011.863.383.465.176.874.775.635.551.067.727.5917.655.848.715.35
管理費用率(%)2.553.142.422.91331.25194.9223.0827.273.637.423.327.092.2614.6327.6424.1435.884.1615.062.47
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
6177-達麗OOXXOXOOOX
9年38.79億57.16%78.43%0.0%33.36%975百萬34.12%

融資使用率
日期股價融資使用率
2022-05-18 -30.44.73%
2022-05-1730.354.74%
2022-05-1630.04.75%
2022-05-1330.14.77%
2022-05-1229.754.81%
2022-05-1130.64.78%
2022-05-1030.74.79%
2022-05-0930.754.77%
2022-05-0631.154.78%
2022-05-0531.24.82%
2022-05-0431.154.81%
2022-05-0331.14.81%
2022-04-2931.14.81%
2022-04-2831.14.81%
2022-04-2731.054.82%
2022-04-2631.454.98%
2022-04-2531.255.00%
2022-04-2232.25.12%
2022-04-2132.355.17%
2022-04-2032.35.23%
2022-04-1932.355.33%
2022-04-1832.25.08%
2022-04-1531.955.30%
2022-04-1432.05.30%
2022-04-1331.85.35%
2022-04-1231.455.37%
2022-04-1131.65.46%
2022-04-0831.955.42%
2022-04-0731.65.38%
2022-04-0631.555.25%
2022-04-0131.55.24%
2022-03-3131.55.19%
2022-03-3031.455.24%
2022-03-2931.05.57%
2022-03-2830.855.60%
2022-03-2530.95.62%
2022-03-2431.155.61%
2022-03-2331.15.62%
2022-03-2231.15.62%
2022-03-2131.55.59%
2022-03-1831.35.61%
2022-03-1731.25.64%
2022-03-1630.95.73%
2022-03-1530.75.79%
2022-03-1430.655.79%
2022-03-1130.55.79%
2022-03-1030.655.80%
2022-03-0930.255.78%
2022-03-0830.25.78%
2022-03-0730.455.81%
2022-03-0430.955.79%
2022-03-0331.15.82%
2022-03-0230.95.83%
2022-03-0131.05.82%
2022-02-2530.55.84%
2022-02-2430.455.84%
2022-02-2330.95.84%
2022-02-2230.95.86%
2022-02-2131.055.99%
2022-02-1830.856.00%
2022-02-1730.85.98%
2022-02-1630.156.01%
2022-02-1530.056.01%
2022-02-1430.056.03%
2022-02-1130.16.04%
2022-02-1030.36.05%
2022-02-0930.356.06%
2022-02-0830.26.05%
2022-02-0730.156.11%
2022-01-2629.856.14%
2022-01-2529.66.17%
2022-01-2430.16.16%
2022-01-2129.956.16%
2022-01-2030.26.20%
2022-01-1930.06.21%
2022-01-1830.06.21%
2022-01-1730.16.20%
2022-01-1430.056.30%
2022-01-1330.156.31%
2022-01-1230.356.32%
2022-01-1130.26.37%
2022-01-1030.356.36%
2022-01-0730.456.38%
2022-01-0630.26.36%
2022-01-0530.256.37%
2022-01-0430.26.33%
2022-01-0330.36.46%
2021-12-3030.456.45%
2021-12-2930.456.53%
2021-12-2830.26.56%
2021-12-2730.056.53%
2021-12-2430.056.56%
2021-12-2330.056.59%
2021-12-2230.056.62%
2021-12-2130.06.64%
2021-12-2030.056.63%
2021-12-1730.06.65%
2021-12-1629.956.67%
2021-12-1529.96.72%
2021-12-1429.96.78%
2021-12-1330.26.84%
2021-12-1030.06.83%
2021-12-0930.156.83%
2021-12-0830.056.83%
2021-12-0730.06.80%
2021-12-0630.16.80%
2021-12-0330.256.77%
2021-12-0230.256.80%
2021-12-0130.056.80%
2021-11-3029.86.78%
2021-11-2929.56.81%
2021-11-2629.86.71%
2021-11-2530.06.72%
2021-11-2429.856.72%
2021-11-2329.856.78%
2021-11-2230.057.02%
2021-11-1930.17.07%
2021-11-1830.157.11%
2021-11-1730.157.16%
2021-11-1630.157.14%
2021-11-1530.47.20%
2021-11-1230.67.21%
2021-11-1130.557.12%
2021-11-1030.87.13%
2021-11-0930.37.19%
2021-11-0830.257.20%
2021-11-0530.057.34%
2021-11-0430.27.47%
2021-11-0330.157.66%
2021-11-0230.157.73%
2021-11-0130.47.69%
2021-10-2930.57.67%
2021-10-2830.857.69%
2021-10-2730.77.71%
2021-10-2630.857.77%
2021-10-2530.857.76%
2021-10-2230.57.79%
2021-10-2130.357.89%
2021-10-2030.68.03%
2021-10-1930.558.10%
2021-10-1831.08.08%
2021-10-1531.558.34%
2021-10-1431.458.70%
2021-10-1331.48.78%
2021-10-1231.958.63%
2021-10-0832.98.63%
2021-10-0732.658.81%
2021-10-0632.158.80%
2021-10-0531.78.84%
2021-10-0431.458.85%
2021-10-0131.658.86%
2021-09-3032.28.89%
2021-09-2932.08.92%
2021-09-2832.159.07%
2021-09-2731.859.10%
2021-09-2431.68.47%
2021-09-2331.68.50%
2021-09-2231.158.47%
2021-09-1731.68.43%
2021-09-1631.358.45%
2021-09-1531.68.45%
2021-09-1431.38.40%
2021-09-1331.558.44%
2021-09-1031.28.45%
2021-09-0931.78.47%
2021-09-0831.08.47%
2021-09-0731.58.43%
2021-09-0631.358.54%
2021-09-0332.08.53%
2021-09-0232.08.53%
2021-09-0132.08.40%
2021-08-3131.258.21%
2021-08-3031.08.21%
2021-08-2730.457.95%
2021-08-2630.157.88%
2021-08-2530.27.87%
2021-08-2429.457.86%
2021-08-2329.67.85%
2021-08-2028.957.83%
2021-08-1928.97.85%
2021-08-1830.17.89%
2021-08-1729.257.93%
2021-08-1629.97.85%
2021-08-1330.457.88%
2021-08-1230.77.87%
2021-08-1130.87.89%
2021-08-1031.37.96%
2021-08-0931.58.01%
2021-08-0631.458.00%
2021-08-0531.157.99%
2021-08-0431.68.13%
2021-08-0331.68.08%
2021-08-0231.658.07%
2021-07-3031.28.11%
2021-07-2930.78.07%
2021-07-2830.558.04%
2021-07-2730.558.07%
2021-07-2630.58.05%
2021-07-2330.77.89%
2021-07-2230.457.83%
2021-07-2130.257.87%
2021-07-2029.957.72%
2021-07-1930.27.73%
2021-07-1629.957.68%
2021-07-1530.057.67%
2021-07-1430.07.67%
2021-07-1330.37.70%
2021-07-1230.157.76%
2021-07-0929.97.73%
2021-07-0829.857.85%
2021-07-0730.057.89%
2021-07-0630.357.79%
2021-07-0530.17.65%
2021-07-0230.257.69%
2021-07-0130.67.68%
2021-06-3029.657.86%
2021-06-2929.87.97%
2021-06-2829.957.96%
2021-06-2530.057.93%
2021-06-2430.27.94%
2021-06-2330.07.94%
2021-06-2230.057.92%
2021-06-2130.357.90%
2021-06-1830.27.74%
2021-06-1730.27.71%
2021-06-1630.67.75%
2021-06-1531.47.79%
2021-06-1130.57.00%
2021-06-1030.457.03%
2021-06-0929.07.25%
2021-06-0828.557.37%
2021-06-0728.17.46%
2021-06-0428.78.40%
2021-06-0329.258.56%
2021-06-0229.48.69%
2021-06-0129.58.88%
2021-05-3129.458.83%
2021-05-2829.858.77%
2021-05-2729.758.70%
2021-05-2630.258.71%

達麗熱門網頁

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。