1215 卜蜂


股價漲跌幅
20222021202020192018
卜蜂0.0%10.0%19.0%22.0%-18.0%
0050-15.64%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)
80.2 -18.08% 65.7 75.55 -5.8% 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
2021202020192018201720162015201420132012
營業毛利率13.6915.8814.2713.4616.7515.5212.2511.919.307.76
營業利益率6.418.566.896.058.798.435.345.552.981.39
折舊負擔比率3.233.293.162.922.322.141.981.691.561.25
稅前淨利率6.629.2310.406.169.248.705.515.683.122.67
股東權益報酬率15.1618.9222.9514.0021.7821.8713.6815.809.396.87
資產報酬率6.468.9210.967.0512.0512.617.859.045.103.75
本業收入比96.7892.6866.2399.6195.2096.9096.9397.7995.5852.11
業外獲益比3.227.3733.770.474.803.103.072.214.4247.89
無形資產佔淨值比0.020.000.080.090.110.000.000.000.000.00

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12.8311.8612.9214.5015.8216.4618.2916.7011.7912.3514.3716.1914.3514.8712.5411.7214.7817.4915.2616.36
營業利益率6.095.005.277.468.198.5111.1110.084.264.587.019.476.707.365.584.616.689.347.138.39
稅前淨利率5.374.845.698.078.208.8511.8310.525.5117.767.129.666.517.515.884.636.629.487.879.09
本業收入比113.73103.3592.3992.29100.0096.1293.9295.8077.1625.8698.4498.19102.7498.0494.83100.00100.9198.5590.6992.20
業外獲益比-13.47-3.357.617.510.003.886.084.2022.8474.141.562.01-2.741.965.170.41-0.911.459.317.80

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)
2021202020192018201720162015201420132012
營運現金流量(百萬)699239219609951717170967110491384491
自由現金流量(百萬)-2520-491888-656-1095595-231587934-330
稅後淨利(百萬)13561657146495114331262688783453324


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)91210564-42-3212982566152231044196340380506365-242367451483472
自由現金流量(百萬)-450-395-818-543-763390-52915-3671151-152-1827114931-810-25-50-109896
稅後淨利(百萬)328290287391387417540465234524308390242315242130263389319315

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)
2021202020192018201720162015201420132012
營收(百萬)24841221902117418948198651817316554175281812217771
營業利益(百萬)159218991459126117471532884973540247
稅後淨利(百萬)13561657146495114331262688783453324
EPS(完全稀釋)5.056.175.463.545.344.702.563.211.950.00
營收成長率(%)11.954.8011.75-4.629.319.78-5.56-3.281.98N/A
營業利益成長率(%)-16.1730.1615.70-27.8214.0373.30-9.1580.19118.62N/A
稅後淨利成長率(%)-18.1713.1853.94-33.6413.5583.43-12.1372.8539.81N/A
EPS成長率(%)-18.1513.0054.24-33.7113.6283.59-20.2564.62N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)71996780623361095719582356985428524155985390515050355428558752634957510551814796
營業利益(百萬)439339328455469496633547223257378488337400312243331477370402
稅後淨利(百萬)328290287391387417540465234524308390242315242130263389319315
EPS(完全稀釋)1.221.081.071.461.451.562.021.740.871.961.151.450.901.180.900.480.981.451.191.17
去年同期營收成長率(%)25.8816.439.3912.559.124.025.715.404.093.13-3.53-2.151.576.337.849.74----
兩季平均(YOY)營收成長率(%)21.1612.9110.9710.846.574.875.554.753.61-0.20-2.84-0.293.957.088.79-----
去年同期EPS成長率(%)-15.86-30.77-47.03-16.0966.67-20.4175.6520.00-3.3366.1027.78202.08-8.16-18.62-24.37-58.97----
兩季平均(YOY)EPS成長率(%)-23.31-38.90-31.5625.2923.1327.6247.838.3431.3846.94114.9396.96-13.39-21.50-41.67-----
較上季營收成長率(%)6.188.782.036.82-1.792.194.973.57-6.383.864.662.28-7.24-2.856.166.17-2.90-1.478.03-
較上季EPS成長率(%)12.960.93-26.710.69-7.05-22.7716.09100.00-55.6170.43-20.6961.11-23.7331.1187.50-51.02-32.4121.851.71-

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(%)
2022/4-11.529.7221.72019/12-1.22.39-0.28
2022/320.9222.0425.882019/11-2.725.11-0.53
2022/1~2-23.3428.027.992019/105.491.98-1.1
2021/128.1118.4811.952019/9-1.452.22-1.46
2021/118.0921.7911.282019/85.18-4.32-1.93
2021/101.859.0310.212019/76.25-8.07-1.55
2021/90.516.6510.352019/6-7.13-5.11-0.33
2021/8-5.17.6910.842019/51.67-4.160.63
2021/76.0413.9211.322019/43.163.121.96
2021/6-2.9514.2310.862019/315.2-1.481.57
2021/54.4415.7110.192019/1~2-22.373.193.18
2021/4-1.597.868.792018/121.424.316.89
2021/322.916.219.112018/11-5.623.937.14
2021/1~2-18.9410.7810.782018/105.7410.747.47
2020/1211.1412.214.792018/9-7.764.047.09
2020/11-3.23-0.244.092018/81.065.717.49
2020/10-0.360.274.552018/79.6713.997.78
2020/91.496.175.082018/6-6.24.746.7
2020/80.383.084.932018/59.414.077.1
2020/76.338.015.222018/4-1.4510.545.32
2020/6-1.697.934.742018/315.83-0.483.65
2020/5-2.631.954.132018/1~2-16.415.985.98
2020/4-3.16.464.692017/121.05-0.399.31
2020/316.2713.344.082017/110.557.4310.32
2020/1~2-2.52-0.57-0.572017/10-0.659.7110.63

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
386.0469.0-17.69
2021Q4(百萬)2020Q4(百萬)YoY(%)
328.0516.0-36.43
2021Q3(百萬)2020Q3(百萬)YoY(%)
355.0674.0-47.32

EPS較上季
2022Q1(元)2021Q4(元)比率
1.221.080.1296

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率9.8810.279.119.059.489.999.709.759.398.85
存貨周轉率13.4313.0812.8214.6313.9712.1711.5414.8413.589.31

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.592.552.482.512.562.602.612.592.472.522.472.522.222.212.412.472.352.472.732.62
存貨周轉率3.113.012.813.023.193.393.173.313.203.042.903.003.223.353.022.923.213.453.352.91

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.630.550.540.540.500.410.460.430.470.53
金融負債(百萬)11710798770125953454026792685226924953370
營收淨額(百萬)24841221902117418948198651817316554175281812217771
利息保障倍數21.0527.6928.5621.6646.8254.5331.0229.8614.1112.63
長期銀行借款占稅後淨利比5.262.722.122.061.090.240.220.461.131.68

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)24841221902117418948198651817316554175281812217771
推銷費用(百萬)106799810039011020848781797835803
管理費用(百萬)720649548532561456362326324321
研發費(百萬)0000000000
推銷費用率(%)4.304.504.744.765.134.674.724.554.614.52
管理費用率(%)2.902.922.592.812.822.512.191.861.791.81
研發費用率(%)0.000.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)71996780623361095719582356985428524155985390515050355428558752634957510551814796
推銷費用(百萬)279287274261246272245241240273254243233258261248238262274250
管理費用(百萬)196179180178183176169154150143138135132149138137151152154131
研發費(百萬)00000000000000000000
推銷費用率(%)3.884.234.404.274.304.674.304.444.584.884.714.724.634.754.674.714.805.135.295.21
管理費用率(%)2.722.642.892.913.203.022.972.842.862.552.562.622.622.752.472.603.052.982.972.73
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
1215-卜蜂OOOXOXOXOX
35年26.80億40.47%62.58%0.0%4.78%823百萬14.16%

融資使用率
日期股價融資使用率
2022-05-24 -80.20.51%
2022-05-2380.20.51%
2022-05-2080.00.51%
2022-05-1979.20.51%
2022-05-1879.80.50%
2022-05-1779.40.50%
2022-05-1679.40.51%
2022-05-1379.60.51%
2022-05-1278.50.51%
2022-05-1180.10.55%
2022-05-1080.50.55%
2022-05-0979.30.55%
2022-05-0680.30.59%
2022-05-0581.20.59%
2022-05-0480.40.60%
2022-05-0380.20.61%
2022-04-2981.20.61%
2022-04-2880.70.60%
2022-04-2780.00.60%
2022-04-2680.70.61%
2022-04-2581.30.62%
2022-04-2282.20.62%
2022-04-2181.60.58%
2022-04-2082.30.61%
2022-04-1981.90.59%
2022-04-1881.20.59%
2022-04-1583.20.80%
2022-04-1481.70.54%
2022-04-1380.90.53%
2022-04-1280.50.57%
2022-04-1180.80.57%
2022-04-0880.80.57%
2022-04-0780.90.58%
2022-04-0681.20.57%
2022-04-0181.10.58%
2022-03-3181.30.57%
2022-03-3081.30.57%
2022-03-2981.50.59%
2022-03-2881.80.61%
2022-03-2581.20.56%
2022-03-2481.20.54%
2022-03-2381.70.57%
2022-03-2282.00.56%
2022-03-2182.10.56%
2022-03-1881.90.53%
2022-03-1781.40.54%
2022-03-1680.60.54%
2022-03-1580.60.56%
2022-03-1481.30.58%
2022-03-1183.70.66%
2022-03-1084.40.66%
2022-03-0983.60.66%
2022-03-0883.00.71%
2022-03-0784.60.83%
2022-03-0485.10.82%
2022-03-0385.30.87%
2022-03-0285.10.87%
2022-03-0184.80.90%
2022-02-2584.60.95%
2022-02-2485.20.94%
2022-02-2385.40.94%
2022-02-2285.50.94%
2022-02-2185.80.98%
2022-02-1885.30.96%
2022-02-1784.70.95%
2022-02-1684.70.95%
2022-02-1584.50.97%
2022-02-1484.10.84%
2022-02-1184.10.88%
2022-02-1084.90.96%
2022-02-0984.91.02%
2022-02-0885.01.06%
2022-02-0785.11.02%
2022-01-2682.80.87%
2022-01-2582.70.84%
2022-01-2482.40.81%
2022-01-2182.00.84%
2022-01-2081.80.83%
2022-01-1981.70.82%
2022-01-1881.60.93%
2022-01-1782.40.97%
2022-01-1482.00.92%
2022-01-1381.40.82%
2022-01-1281.50.78%
2022-01-1181.50.78%
2022-01-1081.40.77%
2022-01-0780.70.76%
2022-01-0680.60.75%
2022-01-0580.60.75%
2022-01-0480.70.76%
2022-01-0380.60.76%
2021-12-3080.60.77%
2021-12-2980.60.76%
2021-12-2880.60.77%
2021-12-2780.30.74%
2021-12-2480.20.76%
2021-12-2380.40.80%
2021-12-2280.40.85%
2021-12-2180.20.84%
2021-12-2080.20.84%
2021-12-1780.80.86%
2021-12-1680.10.87%
2021-12-1580.00.89%
2021-12-1480.00.89%
2021-12-1380.10.89%
2021-12-1080.10.94%
2021-12-0980.10.95%
2021-12-0880.10.96%
2021-12-0780.10.96%
2021-12-0680.20.96%
2021-12-0380.50.98%
2021-12-0280.10.98%
2021-12-0180.20.99%
2021-11-3080.90.99%
2021-11-2980.00.99%
2021-11-2680.31.01%
2021-11-2580.81.02%
2021-11-2481.20.99%
2021-11-2381.81.04%
2021-11-2282.31.15%
2021-11-1981.50.95%
2021-11-1881.00.91%
2021-11-1780.70.84%
2021-11-1680.40.83%
2021-11-1580.20.83%
2021-11-1280.10.85%
2021-11-1180.40.85%
2021-11-1080.20.86%
2021-11-0980.30.84%
2021-11-0880.70.90%
2021-11-0580.30.93%
2021-11-0480.20.94%
2021-11-0380.10.94%
2021-11-0280.10.97%
2021-11-0180.20.98%
2021-10-2980.00.99%
2021-10-2880.30.99%
2021-10-2780.01.00%
2021-10-2680.41.00%
2021-10-2580.01.01%
2021-10-2279.61.00%
2021-10-2178.91.00%
2021-10-2079.71.03%
2021-10-1980.01.05%
2021-10-1879.61.04%
2021-10-1579.21.12%
2021-10-1479.41.12%
2021-10-1379.01.05%
2021-10-1279.41.05%
2021-10-0879.91.06%
2021-10-0779.71.07%
2021-10-0678.91.08%
2021-10-0579.41.08%
2021-10-0478.91.08%
2021-10-0179.31.10%
2021-09-3080.11.16%
2021-09-2980.01.18%
2021-09-2881.01.21%
2021-09-2781.71.12%
2021-09-2479.51.06%
2021-09-2379.31.07%
2021-09-2279.41.08%
2021-09-1780.31.07%
2021-09-1680.41.08%
2021-09-1580.11.07%
2021-09-1479.91.01%
2021-09-1379.91.02%
2021-09-1079.71.03%
2021-09-0979.31.02%
2021-09-0879.31.03%
2021-09-0779.61.01%
2021-09-0679.91.01%
2021-09-0380.21.03%
2021-09-0280.41.05%
2021-09-0180.61.05%
2021-08-3179.81.06%
2021-08-3079.31.05%
2021-08-2779.11.08%
2021-08-2678.81.09%
2021-08-2579.21.09%
2021-08-2478.51.09%
2021-08-2377.61.10%
2021-08-2076.61.10%
2021-08-1976.81.10%
2021-08-1877.41.13%
2021-08-1777.71.13%
2021-08-1677.51.24%
2021-08-1378.01.24%
2021-08-1278.51.23%
2021-08-1178.71.24%
2021-08-1078.01.26%
2021-08-0978.11.25%
2021-08-0678.61.24%
2021-08-0578.71.21%
2021-08-0479.11.16%
2021-08-0379.41.14%
2021-08-0279.51.12%
2021-07-3078.61.08%
2021-07-2978.31.06%
2021-07-2878.01.06%
2021-07-2778.31.08%
2021-07-2678.21.07%
2021-07-2378.51.07%
2021-07-2278.61.06%
2021-07-2179.01.06%
2021-07-2079.11.02%
2021-07-1978.81.03%
2021-07-1679.21.00%
2021-07-1579.61.00%
2021-07-1478.21.00%
2021-07-1378.70.98%
2021-07-1279.50.99%
2021-07-0980.01.01%
2021-07-0880.11.03%
2021-07-0780.31.09%
2021-07-0680.61.09%
2021-07-0580.51.12%
2021-07-0280.31.10%
2021-07-0180.81.18%
2021-06-3080.61.17%
2021-06-2980.91.21%
2021-06-2882.01.25%
2021-06-2586.01.30%
2021-06-2485.91.16%
2021-06-2386.21.22%
2021-06-2285.01.47%
2021-06-2183.81.47%
2021-06-1883.21.49%
2021-06-1783.31.46%
2021-06-1682.31.44%
2021-06-1582.11.44%
2021-06-1180.91.39%
2021-06-1080.41.36%
2021-06-0980.31.39%
2021-06-0880.61.46%
2021-06-0780.31.42%
2021-06-0480.11.40%
2021-06-0380.41.38%
2021-06-0280.31.41%
2021-06-0179.81.39%

卜蜂熱門網頁

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。