6582 申豐


股價漲跌幅
20222021202020192018
申豐-40.0%11.0%194.0%20.0%-5.0%
0050-14.86%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)
97.0 43.57% 139.26 160.15 65.1% 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60.3450.5628.2021.9622.8331.7232.2718.3718.80
營業利益率53.5041.7919.1013.4314.5323.4424.4911.6312.40
折舊負擔比率1.732.683.613.223.833.612.993.113.10
稅前淨利率53.4141.8619.8114.3214.3624.2624.9512.4912.90
股東權益報酬率56.9642.3415.3713.3312.5126.1238.8821.550.00
資產報酬率47.3235.2713.4111.7910.5720.7329.7915.950.00
本業收入比100.1699.8296.4593.94101.1796.6298.0893.0896.04
業外獲益比-0.160.183.556.25-1.173.381.926.923.96
無形資產佔淨值比0.020.030.070.080.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率30.7246.1958.1363.1764.7861.3154.1246.2427.8127.6130.1328.1726.3924.5823.4120.4919.6422.8621.9928.72
營業利益率21.1534.4051.5557.6358.1254.0344.9637.1116.8518.0221.3518.2518.0313.3715.2613.2311.8912.1213.2621.70
稅前淨利率22.8134.3953.0657.3356.7653.2944.9438.2317.5317.0523.4419.2018.4514.0117.2114.3811.2511.9615.1420.93
本業收入比92.73100.0097.20100.50102.38101.45100.0097.0996.27105.1990.7694.4997.3295.4588.7092.09103.92101.3087.37103.98
業外獲益比7.27-0.002.89-0.50-2.38-1.35-0.002.913.73-5.938.824.722.014.5511.307.91-2.94-1.3012.63-3.41

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)382325939344612947151089474378
自由現金流量(百萬)685865448417-202311473318244
稅後淨利(百萬)34761778525427345594767377315


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)11330480312661450114568661914393389124329177-103174212118104131
自由現金流量(百萬)130-2551097142-300290300161115-65537-795617791150-166-21824
稅後淨利(百萬)1322639211249104483147934112711019410211988145112836481135

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)816252683271369129733048354931222937
營業利益(百萬)43662202625496432714869363364
稅後淨利(百萬)34761778525427345594767377315
EPS(完全稀釋)32.6016.744.964.043.456.298.053.970.00
營收成長率(%)54.9461.05-11.3824.15-2.46-14.1213.686.30N/A
營業利益成長率(%)98.27252.3226.0114.81-39.50-17.84139.39-0.27N/A
稅後淨利成長率(%)95.50238.6722.9523.77-41.92-22.56103.4519.68N/A
EPS成長率(%)94.74237.5022.7717.10-45.15-21.86102.77N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)72593721552772229919411329108091979110146608077831029967911645628841
營業利益(百萬)15332211111597133610495974011551422161201451051571281067883183
稅後淨利(百萬)1322639211249104483147934112711019410211988145112836481135
EPS(完全稀釋)1.242.488.6711.769.837.874.523.251.211.051.850.971.140.841.381.070.800.640.781.40
去年同期營收成長率(%)-68.46-51.7362.15156.67150.16145.3931.0763.6413.881.02-1.46-31.75-11.4221.4063.8514.98----
去年同期營業利益成長率(%)-88.55-69.3086.10298.25761.94638.73176.39234.176.9035.2437.58-6.2536.7934.6289.16-30.05----
去年同期稅後淨利成長率(%)-87.36-68.3592.28266.28722.05655.45146.91234.316.7225.0033.79-8.9343.3737.5079.01-17.04----
去年同期EPS成長率(%)-87.39-68.4991.81261.85712.40649.52144.32235.056.1425.0034.06-9.3542.5031.2576.92-23.57----
較上季營收成長率(%)-22.63-56.52-22.2620.5718.4446.0523.0617.5216.18-21.9953.64-18.223.07-23.916.416.1541.242.71-25.33-
較上季營業利益成長率(%)-52.48-71.02-30.4319.5427.3675.7148.88158.719.15-34.2680.00-17.2438.10-33.1222.6620.7535.90-6.02-54.64-
較上季稅後淨利成長率(%)-49.81-71.44-26.2619.6425.6373.4940.47168.5015.45-43.3090.20-14.2935.23-39.3129.4634.9429.69-20.99-40.00-
較上季EPS成長率(%)-50.00-71.40-26.2819.6324.9074.1239.08168.6015.24-43.2490.72-14.9135.71-39.1328.9733.7525.00-17.95-44.29-

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(%)
2022/4-42.07-84.8-72.82019/12-10.36-8.73-11.36
2022/361.15-76.46-68.452019/11-12.9810.31-11.55
2022/1~2-63.51-63.03-63.022019/10-7.951.92-13.16
2021/1263.42-68.6854.912019/9-15.1319.2-14.68
2021/11-75.21-78.2174.892019/824.04-10.2-18.18
2021/10-21.770.57100.252019/745.42-7.25-19.71
2021/9-0.4547.04117.132019/6-0.42-27.11-21.91
2021/83.5673.67129.322019/5-9.73-37.13-20.96
2021/7-26.5368.57138.972019/4-11.77-30.46-16.59
2021/6-2.68163.12153.652019/327.52-14.33-11.43
2021/518.07168.72151.542019/1~2-36.69-9.93-9.93
2021/4-10.29137.09146.62018/128.342.6424.11
2021/356.23147.74150.232018/11-19.611.9826.07
2021/1~2-23.55151.95151.942018/107.6457.1627.25
2020/1213.68214.9861.052018/9-36.0758.1624.86
2020/1114.4148.3349.262018/828.1297.0922.2
2020/1014.3788.8740.012018/714.2838.1213.88
2020/917.5652.034.132018/6-14.111.2110.45
2020/80.529.7231.452018/5-0.14-3.9212.33
2020/714.6735.3936.122018/48.6967.6217.72
2020/6-0.671.6936.272018/315.02-10.945.99
2020/54.1772.0230.32018/1~2-17.5717.6217.61
2020/4-6.2749.0521.792017/1218.2-17.11-2.44
2020/327.8540.313.842017/1112.83-24.95-0.84
2020/1~216.620.760.762017/108.32-25.311.89

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
165.01305.0-87.35
2021Q4(百萬)2020Q4(百萬)YoY(%)
322.01034.0-68.85
2021Q3(百萬)2020Q3(百萬)YoY(%)
1143.0597.091.457

EPS較上季
2022Q1(元)2021Q4(元)比率
1.242.48-0.5

應收帳周轉率和存貨周轉率-近10年
20212020201920182017201620152014
應收帳款周轉率35.5419.079.589.768.689.078.226.90
存貨周轉率8.617.685.948.128.298.7013.0312.27

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率3.563.916.9410.0010.116.564.383.362.712.463.022.012.291.862.522.702.481.701.471.96
存貨周轉率1.311.192.382.742.293.173.652.862.201.832.641.731.711.442.453.122.761.942.342.54

償債能力-近10年
202120202019201820172016201520142013
負債比0.160.190.140.120.110.210.210.260.26
金融負債(百萬)0000013040185190
營收淨額(百萬)816252683271369129733048354931222937
利息保障倍數6717.783628.601145.87974.20655.101557.271909.58187.74176.60
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.420.60

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)816252683271369129733048354931222937
推銷費用(百萬)300262162160133152188143142
管理費用(百萬)201158101978582695736
研發費(百萬)614728292918191110
推銷費用率(%)3.684.974.954.334.474.995.304.584.83
管理費用率(%)2.463.003.092.632.862.691.941.831.23
研發費用率(%)0.750.890.860.790.980.590.540.350.34

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)72593721552772229919411329108091979110146608077831029967911645628841
推銷費用(百萬)3757738585707065574451333537394142343130
管理費用(百萬)2140535257584126342226262727242223271720
研發費(百萬)81317161416139977778877879
推銷費用率(%)5.106.083.393.073.703.615.276.026.205.565.035.004.344.733.794.244.615.274.943.57
管理費用率(%)2.904.272.461.882.482.993.092.413.702.782.563.943.353.452.332.282.524.192.712.38
研發費用率(%)1.101.390.790.580.610.820.980.830.980.880.691.060.871.020.780.720.771.241.111.07

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
6582-申豐OOXOOXOXXX
5年10.62億82.95%31.75%0.56%33.99%2486百萬7.92%

融資使用率
日期股價融資使用率
2022-05-20 -97.04.12%
2022-05-1996.64.11%
2022-05-1898.54.17%
2022-05-1797.64.18%
2022-05-1697.44.19%
2022-05-1395.34.29%
2022-05-1292.04.31%
2022-05-1197.14.24%
2022-05-1098.14.34%
2022-05-0997.34.38%
2022-05-06108.03.62%
2022-05-05107.53.67%
2022-05-04102.03.75%
2022-05-03102.53.69%
2022-04-29105.03.64%
2022-04-28103.03.66%
2022-04-27104.53.64%
2022-04-26109.03.84%
2022-04-25113.03.83%
2022-04-22117.03.86%
2022-04-21115.53.90%
2022-04-20117.53.91%
2022-04-19115.03.83%
2022-04-18111.53.92%
2022-04-15114.03.84%
2022-04-14118.03.73%
2022-04-13119.53.90%
2022-04-12123.03.93%
2022-04-11112.03.68%
2022-04-08120.53.64%
2022-04-07119.03.58%
2022-04-06126.03.62%
2022-04-01129.03.62%
2022-03-31130.53.71%
2022-03-30132.53.70%
2022-03-29132.03.70%
2022-03-28131.03.65%
2022-03-25133.53.61%
2022-03-24137.53.59%
2022-03-23141.53.52%
2022-03-22142.03.53%
2022-03-21142.03.53%
2022-03-18142.53.53%
2022-03-17142.03.60%
2022-03-16140.03.67%
2022-03-15141.03.65%
2022-03-14144.03.63%
2022-03-11143.03.62%
2022-03-10145.53.59%
2022-03-09143.03.62%
2022-03-08140.03.55%
2022-03-07144.53.59%
2022-03-04147.53.58%
2022-03-03148.03.63%
2022-03-02148.03.59%
2022-03-01147.03.59%
2022-02-25148.03.71%
2022-02-24139.03.74%
2022-02-23139.53.69%
2022-02-22141.53.78%
2022-02-21146.53.78%
2022-02-18149.53.75%
2022-02-17150.03.73%
2022-02-16150.03.72%
2022-02-15149.53.68%
2022-02-14151.03.65%
2022-02-11152.53.66%
2022-02-10153.53.68%
2022-02-09156.03.66%
2022-02-08152.53.66%
2022-02-07153.03.68%
2022-01-26149.03.76%
2022-01-25151.03.79%
2022-01-24151.53.90%
2022-01-21151.53.86%
2022-01-20153.53.85%
2022-01-19155.03.85%
2022-01-18157.03.85%
2022-01-17156.53.84%
2022-01-14156.53.86%
2022-01-13157.03.90%
2022-01-12151.03.95%
2022-01-11152.03.96%
2022-01-10162.53.96%
2022-01-07166.54.13%
2022-01-06164.54.02%
2022-01-05163.03.90%
2022-01-04164.03.98%
2022-01-03162.53.93%
2021-12-30165.03.94%
2021-12-29164.04.02%
2021-12-28162.04.53%
2021-12-27162.05.36%
2021-12-24163.55.31%
2021-12-23164.55.30%
2021-12-22164.05.28%
2021-12-21165.05.27%
2021-12-20164.55.30%
2021-12-17161.05.34%
2021-12-16159.05.38%
2021-12-15159.55.38%
2021-12-14155.05.47%
2021-12-13161.05.46%
2021-12-10178.55.42%
2021-12-09179.55.36%
2021-12-08178.55.36%
2021-12-07180.05.27%
2021-12-06182.54.71%
2021-12-03183.54.62%
2021-12-02182.54.53%
2021-12-01182.04.53%
2021-11-30181.04.55%
2021-11-29185.04.63%
2021-11-26182.54.61%
2021-11-25178.04.31%
2021-11-24179.04.32%
2021-11-23181.54.27%
2021-11-22178.54.09%
2021-11-19173.04.20%
2021-11-18175.54.11%
2021-11-17175.04.05%
2021-11-16174.54.10%
2021-11-15173.04.21%
2021-11-12179.04.56%
2021-11-11180.04.61%
2021-11-10181.04.60%
2021-11-09184.54.59%
2021-11-08187.54.51%
2021-11-05191.54.34%
2021-11-04181.04.28%
2021-11-03182.54.22%
2021-11-02182.04.18%
2021-11-01187.04.04%
2021-10-29181.03.96%
2021-10-28181.04.02%
2021-10-27183.54.02%
2021-10-26183.04.00%
2021-10-25181.04.01%
2021-10-22180.04.02%
2021-10-21184.54.01%
2021-10-20184.54.02%
2021-10-19186.04.03%
2021-10-18184.54.02%
2021-10-15178.54.10%
2021-10-14173.04.19%
2021-10-13180.04.21%
2021-10-12184.54.17%
2021-10-08182.54.19%
2021-10-07182.04.23%
2021-10-06176.54.36%
2021-10-05184.54.45%
2021-10-04174.04.72%
2021-10-01186.04.98%
2021-09-30199.05.03%
2021-09-29186.05.11%
2021-09-28193.05.30%
2021-09-27198.05.34%
2021-09-24200.05.49%
2021-09-23205.55.47%
2021-09-22205.05.41%
2021-09-17212.05.52%
2021-09-16212.05.48%
2021-09-15218.05.34%
2021-09-14212.55.45%
2021-09-13216.05.41%
2021-09-10208.05.48%
2021-09-09208.05.44%
2021-09-08206.55.40%
2021-09-07211.05.41%
2021-09-06210.05.38%
2021-09-03216.05.29%
2021-09-02213.05.36%
2021-09-01218.05.35%
2021-08-31215.05.37%
2021-08-30215.55.38%
2021-08-27220.05.29%
2021-08-26212.55.31%
2021-08-25214.55.32%
2021-08-24213.05.29%
2021-08-23216.05.27%
2021-08-20208.55.29%
2021-08-19208.55.38%
2021-08-18218.05.50%
2021-08-17211.05.50%
2021-08-16217.05.56%
2021-08-13225.05.82%
2021-08-12241.06.27%
2021-08-11246.06.25%
2021-08-10253.06.38%
2021-08-09266.06.76%
2021-08-06272.56.72%
2021-08-05267.56.90%
2021-08-04276.06.86%
2021-08-03277.56.77%
2021-08-02273.56.77%
2021-07-30265.06.79%
2021-07-29263.56.85%
2021-07-28262.06.86%
2021-07-27260.56.95%
2021-07-26261.06.96%
2021-07-23267.56.96%
2021-07-22257.56.86%
2021-07-21257.06.86%
2021-07-20262.56.82%
2021-07-19269.06.71%
2021-07-16264.06.76%
2021-07-15269.56.69%
2021-07-14263.06.76%
2021-07-13256.06.63%
2021-07-12269.06.66%
2021-07-09274.06.93%
2021-07-08278.06.90%
2021-07-07274.06.94%
2021-07-06288.07.12%
2021-07-05287.07.13%
2021-07-02284.07.20%
2021-07-01285.07.14%
2021-06-30289.07.23%
2021-06-29291.57.57%
2021-06-28302.07.95%
2021-06-25310.58.17%
2021-06-24316.57.69%
2021-06-23289.56.96%
2021-06-22290.06.68%
2021-06-21286.06.82%
2021-06-18288.56.88%
2021-06-17291.07.05%
2021-06-16289.07.31%
2021-06-15300.06.75%
2021-06-11293.57.26%
2021-06-10288.57.66%
2021-06-09293.08.37%
2021-06-08300.08.18%
2021-06-07296.08.09%
2021-06-04288.57.12%
2021-06-03294.57.52%
2021-06-02287.57.67%
2021-06-01292.06.40%
2021-05-31280.56.63%
2021-05-28280.06.56%

申豐熱門網頁

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。