ad

6284 佳邦科技

本益成長比: 0.177  總報酬本益比: 5.738  合理價格(本益比法): 213.07  合理價格(ROE法): 128.51
佳邦科技
  • EPS 年複合成長率: 34.78% (109-105)
  • 營業利益年複合成長率: 79.93% (109-105)
  • 本益比: 14.16
  • 近四季EPS總合: 3.56 (0.98,0.92,0.59,1.07)
  • 融資餘額佔股本比例:3.65%
  • 融資使用率: 20.98%
  • 近期收盤價: 50.4 (2021-10-14)

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近5年

20202019201820172016
營業毛利率26.7123.2221.2722.6420.26
營業利益率10.065.610.815.070.89
折舊負擔比率5.306.245.636.127.74
稅前淨利率9.236.179.804.622.83
股東權益報酬率7.354.137.113.172.14
資產報酬率5.243.094.551.991.61
本業收入比108.8790.808.16109.8331.82
業外獲益比-9.079.2091.58-9.8368.18
無形資產佔淨值比2.603.180.610.000.00




營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近8季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營業毛利率23.9125.2027.3627.9326.3423.9523.6826.79
營業利益率10.389.719.9414.079.863.387.7510.13
折舊負擔比率4.964.994.834.405.337.546.075.64
稅前淨利率9.2110.707.6112.668.786.514.0912.81
股東權益報酬率2.472.481.653.121.751.020.852.74
資產報酬率1.601.691.142.131.260.760.631.98
本業收入比113.0290.80130.43111.44112.7351.72187.2379.22
業外獲益比-13.029.20-30.43-10.95-12.7348.28-89.3620.78
無形資產佔淨值比2.152.412.602.722.893.143.183.20




現金流量-近5年 (1.避開近3年累計小於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)

20202019201820172016
營運現金流量(百萬)306578170284321
自由現金流量(百萬)32-411132113467
稅後淨利(百萬)3611952658559




現金流量-近8季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營運現金流量(百萬)-5167139481181135166
自由現金流量(百萬)-1394-98-6239189-13479-73
稅後淨利(百萬)13812983150824840128




成長能力-近5年 (營業利益和稅後淨利成長率要大於營業收入成長率)

20202019201820172016
營業收入(百萬)52474230399837583100
營業利益(百萬)5282373219028
稅後淨利(百萬)3611952658559
EPS(完全稀釋)2.581.332.120.860.58
營業收入成長率(%)24.045.806.3921.23-8.85
營業利益成長率(%)122.78640.62-83.16578.57130.77
稅後淨利成長率(%)85.13-26.42211.7644.07-40.40
EPS成長率(%)93.98-37.26146.5148.28-40.82




成長能力-近4季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營業收入(百萬)1836152315101590125888911371205
營業利益(百萬)1911481502241243088122
稅後淨利(百萬)13812983150824840128
EPS(完全稀釋)0.980.920.591.070.580.340.270.87
去年同期營業收入成長率(%)45.9571.3232.8131.95----
去年同期營業利益成長率(%)54.03393.3370.4583.61----
去年同期稅後淨利成長率(%)68.29168.75107.5017.19----
去年同期EPS成長率(%)68.97170.59118.5222.99----
較上季營業收入成長率(%)20.550.86-5.0326.3941.51-21.81-5.64-
較上季營業利益成長率(%)29.05-1.33-33.0480.65313.33-65.91-27.87-
較上季稅後淨利成長率(%)6.9855.42-44.6782.9370.8320.00-68.75-
較上季EPS成長率(%)6.5255.93-44.8684.4870.5925.93-68.97-




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(%)
2021/91.076.4633.96
2021/811.1215.4438.94
2021/7-4.510.0343.6
2021/6-1.8334.4751.32
2021/50.441.6755.45
2021/46.2135.6359.74

稅前淨利較去年同期

2021Q2(百萬)2020Q2(百萬)YoY(%)
169.0110.053.636
2021Q1(百萬)2020Q1(百萬)YoY(%)
163.058.0181.03
2020Q4(百萬)2019Q4(百萬)YoY(%)
115.047.0144.68

EPS較上季

2021Q2(元)2021Q1(元)比率
0.980.920.0652

應收帳周轉率和存貨周轉率-近5年

20202019201820172016
應收帳款周轉率2.962.822.763.102.88
存貨周轉率6.766.566.185.934.74




應收帳周轉率和存貨周轉率-近8季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
應收帳款周轉率0.880.760.750.900.880.640.740.81
存貨周轉率1.631.551.741.951.681.341.841.91




償債能力-近5年

20202019201820172016
負債比0.320.270.310.540.50
金融負債(百萬)50431176819651777
營業收入淨額(百萬)52474230399837583100
利息保障倍數82.2019.6412.886.273.30
長期銀行借款占稅後淨利比1.401.141.174.710.00




償債能力-近8季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
負債比0.390.330.320.330.310.270.270.29
金融負債(百萬)1255619504570488560311333
營業收入淨額(百萬)1836152315101590125888911371205
利息保障倍數59.16132.8257.80302.2976.3233.0047.44119.83
長期銀行借款占稅後淨利比4.253.986.071.883.665.675.581.91




成本指標-近5年

20202019201820172016
營業收入淨額(百萬)52474230399837583100
推銷費用(百萬)349284269243204
管理費用(百萬)214164229122113
研究發展費(百萬)311297318295283
推銷費用率(%)6.656.716.736.476.58
管理費用率(%)4.083.885.733.253.65
研究發展費用率(%)5.937.027.957.859.13




成本指標-近8季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營業收入淨額(百萬)1836152315101590125888911371205
推銷費用(百萬)9494999681727176
管理費用(百萬)6559785248364052
研究發展費(百萬)8883857379747073
推銷費用率(%)5.126.176.566.046.448.106.246.31
管理費用率(%)3.543.875.173.273.824.053.524.32
研究發展費用率(%)4.795.455.634.596.288.326.166.06




財務健檢燈號

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
OOXOOOOXOO
17年14.02億77.26%39.03%0.0%55.56%349百萬9.88%

融資使用率

日期股價融資使用率
2021-10-1450.420.98%
2021-10-1350.720.89%
2021-10-1250.820.96%
2021-10-0852.121.02%
2021-10-0752.221.13%
2021-10-0650.121.05%
2021-10-0550.921.12%
2021-10-0449.121.29%
2021-10-0151.521.70%
2021-09-3053.621.57%
2021-09-2953.321.60%
2021-09-2855.921.87%
2021-09-2757.621.81%
2021-09-2457.521.51%
2021-09-2357.321.54%
2021-09-2256.121.72%
2021-09-1757.822.15%
2021-09-1657.222.31%
2021-09-1557.022.27%
2021-09-1456.522.47%
2021-09-1355.822.27%
2021-09-1055.022.08%
2021-09-0954.922.09%
2021-09-0852.222.22%
2021-09-0754.522.12%
2021-09-0654.222.26%
2021-09-0356.722.10%
2021-09-0257.022.10%
2021-09-0158.522.07%
2021-08-3157.422.05%
2021-08-3056.021.53%
2021-08-2755.721.44%
2021-08-2656.221.23%
2021-08-2556.421.21%
2021-08-2453.821.16%
2021-08-2355.021.19%
2021-08-2052.121.29%
2021-08-1952.121.43%
2021-08-1855.421.71%
2021-08-1752.022.02%
2021-08-1655.122.44%
2021-08-1356.523.14%
2021-08-1259.723.73%
2021-08-1159.123.84%
2021-08-1060.824.75%
2021-08-0963.725.36%
2021-08-0667.925.56%
2021-08-0569.625.34%
2021-08-0468.124.97%
2021-08-0367.325.29%
2021-08-0267.125.61%
2021-07-3067.125.75%
2021-07-2968.525.86%
2021-07-2867.025.73%
2021-07-2770.826.11%
2021-07-2671.026.14%
2021-07-2371.627.52%
2021-07-2273.426.49%
2021-07-2169.425.68%
2021-07-2070.226.27%
2021-07-1971.826.60%
2021-07-1675.526.00%
2021-07-1576.726.57%
2021-07-1477.626.80%
2021-07-1377.027.08%
2021-07-1275.028.71%
2021-07-0970.323.45%
2021-07-0872.023.89%
2021-07-0771.525.61%
2021-07-0667.323.53%
2021-07-0561.218.52%
2021-07-0259.318.58%
2021-07-0159.418.34%
2021-06-3062.118.04%
2021-06-2960.217.72%
2021-06-2860.617.08%
2021-06-2561.016.91%
2021-06-2462.017.17%
2021-06-2360.017.47%
2021-06-2258.217.88%
2021-06-2158.918.02%
2021-06-1861.318.00%
2021-06-1761.917.39%
2021-06-1660.517.31%
2021-06-1561.717.24%
2021-06-1160.516.92%
2021-06-1061.317.40%
2021-06-0961.116.15%
2021-06-0858.516.06%
2021-06-0757.016.20%



沒有留言:

張貼留言