ad

6284 佳邦科技

本益成長比: 0.209  總報酬本益比: 4.795  合理價格(本益比法): 167.19  合理價格(ROE法): 107.49
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: 16.67
  • 近四季EPS總合: 3.63 (1.14,0.98,0.92,0.59)
  • 融資餘額佔股本比例:4.62%
  • 融資使用率: 18.48%
  • 近期收盤價: 60.5 (2022-01-25)

股價漲跌幅

202220212020
佳邦科技-8.0%5.0%113.0%
0050-3.24%50.48%14.17%


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

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營業毛利率26.0423.9125.2027.3627.9326.3423.9523.68
營業利益率10.7710.389.719.9414.079.863.387.75
折舊負擔比率5.184.964.994.834.405.337.546.07
稅前淨利率11.519.2110.707.6112.668.786.514.09
股東權益報酬率3.022.472.481.653.121.751.020.85
資產報酬率1.811.601.691.142.131.260.760.63
本業收入比93.56113.0290.80130.43111.44112.7351.72187.23
業外獲益比6.44-13.029.20-30.43-10.95-12.7348.28-89.36
無形資產佔淨值比2.052.152.412.602.722.893.143.18




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

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營運現金流量(百萬)178-5167139481181135
自由現金流量(百萬)-167-1394-98-6239189-13479
稅後淨利(百萬)16013812983150824840




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

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營業收入(百萬)1757183615231510159012588891137
營業利益(百萬)1891911481502241243088
稅後淨利(百萬)16013812983150824840
EPS(完全稀釋)1.140.980.920.591.070.580.340.27
去年同期營業收入成長率(%)10.5045.9571.3232.81----
去年同期營業利益成長率(%)-15.6254.03393.3370.45----
去年同期稅後淨利成長率(%)6.6768.29168.75107.50----
去年同期EPS成長率(%)6.5468.97170.59118.52----
較上季營業收入成長率(%)-4.3020.550.86-5.0326.3941.51-21.81-
較上季營業利益成長率(%)-1.0529.05-1.33-33.0480.65313.33-65.91-
較上季稅後淨利成長率(%)15.946.9855.42-44.6782.9370.8320.00-
較上季EPS成長率(%)16.336.5255.93-44.8684.4870.5925.93-




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(%)
2021/1213.3315.826.68
2021/113.163.5527.87
2021/10-16.026.4230.82
2021/91.076.4633.96
2021/811.1215.4438.94
2021/7-4.510.0343.6

稅前淨利較去年同期

2021Q3(百萬)2020Q3(百萬)YoY(%)
202.0201.00.4975
2021Q2(百萬)2020Q2(百萬)YoY(%)
169.0110.053.636
2021Q1(百萬)2020Q1(百萬)YoY(%)
163.058.0181.03

EPS較上季

2021Q3(元)2021Q2(元)比率
1.140.980.1632

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

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
應收帳款周轉率0.790.880.760.750.900.880.640.74
存貨周轉率1.371.631.551.741.951.681.341.84




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

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
負債比0.430.390.330.320.330.310.270.27
金融負債(百萬)18101255619504570488560311
營業收入淨額(百萬)1757183615231510159012588891137
利息保障倍數55.6559.16132.8257.80302.2976.3233.0047.44
長期銀行借款占稅後淨利比5.244.253.986.071.883.665.675.58




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

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營業收入淨額(百萬)1757183615231510159012588891137
推銷費用(百萬)10594949996817271
管理費用(百萬)7865597852483640
研究發展費(百萬)8688838573797470
推銷費用率(%)5.985.126.176.566.046.448.106.24
管理費用率(%)4.443.543.875.173.273.824.053.52
研究發展費用率(%)4.894.795.455.634.596.288.326.16




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
18年14.02億77.26%42.95%0.0%68.69%479百萬12.08%

融資使用率

日期股價融資使用率
2022-01-2560.518.48%
2022-01-2462.519.12%
2022-01-2165.519.70%
2022-01-2067.220.09%
2022-01-1967.920.16%
2022-01-1866.920.13%
2022-01-1767.820.41%
2022-01-1465.420.35%
2022-01-1366.520.96%
2022-01-1267.121.13%
2022-01-1168.321.69%
2022-01-1072.823.98%
2022-01-0770.325.06%
2022-01-0673.628.47%
2022-01-0576.030.97%
2022-01-0474.231.26%
2022-01-0373.130.73%
2021-12-3072.731.80%
2021-12-2970.021.17%
2021-12-2867.620.35%
2021-12-2768.020.19%
2021-12-2468.220.30%
2021-12-2368.620.26%
2021-12-2269.520.45%
2021-12-2170.020.67%
2021-12-2070.220.57%
2021-12-1771.521.52%
2021-12-1670.821.07%
2021-12-1568.021.45%
2021-12-1467.021.09%
2021-12-1370.321.16%
2021-12-1064.018.35%
2021-12-0964.118.34%
2021-12-0865.618.38%
2021-12-0765.518.74%
2021-12-0665.118.94%
2021-12-0364.018.62%
2021-12-0263.518.70%
2021-12-0166.819.23%
2021-11-3068.520.87%
2021-11-2967.920.40%
2021-11-2668.320.39%
2021-11-2567.719.42%
2021-11-2464.918.27%
2021-11-2364.318.25%
2021-11-2265.818.30%
2021-11-1959.916.64%
2021-11-1857.715.77%
2021-11-1758.315.70%
2021-11-1656.815.49%
2021-11-1557.015.51%
2021-11-1255.215.81%
2021-11-1155.615.84%
2021-11-1056.115.48%
2021-11-0956.122.22%
2021-11-0856.622.11%
2021-11-0559.521.87%
2021-11-0460.021.99%
2021-11-0358.621.94%
2021-11-0255.822.50%
2021-11-0159.021.88%
2021-10-2958.521.93%
2021-10-2859.321.90%
2021-10-2760.021.23%
2021-10-2654.620.48%
2021-10-2555.720.59%
2021-10-2253.620.26%
2021-10-2153.020.17%
2021-10-2053.520.21%
2021-10-1954.020.54%
2021-10-1853.720.67%
2021-10-1551.620.66%
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%



沒有留言:

張貼留言