1219 福壽


股價漲跌幅
20222021202020192018
福壽14.0%-6.0%21.0%2.0%3.0%
0050-14.69%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)
22.8 -16.36% 19.07 21.93 -3.82% 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9.2111.028.126.758.288.948.416.975.084.24
營業利益率2.052.690.27-0.710.100.690.640.89-0.17-0.78
折舊負擔比率1.902.122.181.791.741.371.080.920.860.82
稅前淨利率2.395.481.43-0.720.530.860.961.400.19-0.22
股東權益報酬率6.3113.453.64-2.461.411.481.593.290.64-1.52
資產報酬率3.516.852.16-0.661.131.121.112.380.65-0.63
本業收入比85.5948.9618.8698.8119.3079.7966.6763.95-90.00352.17
業外獲益比14.4150.8981.141.1980.7020.2133.3336.73190.00-252.17
無形資產佔淨值比0.340.410.320.380.380.000.000.000.000.00

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12.588.166.048.7813.7911.6012.8710.319.177.638.387.648.886.493.108.029.329.299.176.35
營業利益率5.421.41-1.041.336.383.554.422.470.17-0.740.730.520.64-0.20-5.370.652.011.530.39-1.67
稅前淨利率5.741.50-0.951.727.214.625.262.699.414.080.620.110.730.37-6.100.801.931.850.76-1.27
本業收入比94.6395.00108.8277.9788.4376.7783.8591.141.78-18.32115.79533.3386.36-54.5588.0079.17103.5782.6950.00131.25
業外獲益比5.376.67-8.8222.0311.5723.2316.157.5998.22118.32-21.05-400.0013.64154.5512.0016.67-3.5717.3150.00-31.25

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)-105823-112329-313528-40584767-207
自由現金流量(百萬)-231980-265-108-72586-1418-284626-188
稅後淨利(百萬)323615203-111411569813628-53


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)15645688-93597343163-73400-114173-294123242-343-96526-33116-218
自由現金流量(百萬)12710658-95960203127-124776-9497-34578135-400-201358-1189-260
稅後淨利(百萬)20268-28472351401337526713128113315-11034498129-6

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)1477912324122591171010823109669733105441051110439
營業利益(百萬)30333133-8311756294-18-81
稅後淨利(百萬)323615203-111411569813628-53
EPS(完全稀釋)0.001.910.63-0.030.440.490.310.430.090.00
營收成長率(%)19.920.534.698.20-1.3012.67-7.690.310.69N/A
營業利益成長率(%)-8.46903.03N/AN/A-85.3320.97-34.04N/AN/AN/A
稅後淨利成長率(%)-47.48202.961945.45N/A-9.6259.18-27.94385.71152.83N/A
EPS成長率(%)N/A203.17N/AN/A-10.2058.06-27.91377.78N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)42234026359034423720336430522919298932153066301229672996286429702881280626722509
營業利益(百萬)22957-3746237119135725-24221619-6-15419584310-42
稅後淨利(百萬)20268-28472351401337526713128113315-11034498129-6
EPS(完全稀釋)0.630.21-0.090.150.730.430.410.230.830.410.090.040.100.05-0.340.110.150.250.09-0.02
去年同期營收成長率(%)13.5219.6817.6317.9224.464.63-0.46-3.090.747.317.051.412.996.777.1918.37----
兩季平均(YOY)營收成長率(%)16.6018.6617.7721.1914.542.08-1.77-1.174.027.184.232.204.886.9812.78-----
去年同期EPS成長率(%)-13.70-51.16-121.95-34.78-12.054.88355.56475.00730.00720.00126.47-63.64-33.33-80.00-477.78650.00----
兩季平均(YOY)EPS成長率(%)-32.43-86.56-78.37-23.41-3.59180.22415.28602.50725.00423.2431.41-48.48-56.66-278.8986.11-----
較上季營收成長率(%)4.8912.144.30-7.4710.5810.224.56-2.34-7.034.861.791.52-0.974.61-3.573.092.675.016.50-
較上季EPS成長率(%)200.00333.33-160.00-79.4569.774.8878.26-72.29102.44355.56125.00-60.00100.00114.71-409.09-26.67-40.00177.78550.00-

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(%)
2022/4-10.3819.2814.842019/1217.2316.634.58
2022/346.0231.3113.362019/11-9.86-2.033.48
2022/1~2-21.14.194.182019/108.916.194.04
2021/12-1.4416.719.862019/9-0.536.363.79
2021/1116.0429.2120.22019/8-3.751.883.48
2021/101.4410.0319.232019/78.999.723.71
2021/92.129.7520.362019/6-9.23.522.73
2021/8-7.619.7121.822019/51.070.852.58
2021/723.3228.922.122019/4-1.581.833.05
2021/6-12.913.7820.992019/347.480.193.48
2021/5-5.1327.5724.442019/1~2-40.375.395.39
2021/4-1.3421.8523.722018/12-1.520.178.18
2021/310.818.5124.362018/11-2.298.628.98
2021/1~2-14.4327.5827.572018/109.0811.939.01
2020/129.123.570.662018/9-4.733.278.68
2020/11-1.1811.280.362018/83.654.659.37
2020/101.191.49-0.682018/72.8315.1410.08
2020/911.389.23-0.942018/6-11.536.689.31
2020/8-0.51-2.45-2.22018/52.0526.159.82
2020/7-0.7-5.63-2.162018/4-3.1621.96.14
2020/67.033.58-1.562018/330.229.311.48
2020/5-9.38-12.12-2.542018/1~2-19.81-2.56-2.56
2020/4-4.05-1.98-0.032017/126.76-2.56-1.19
2020/316.330.540.652017/110.69-11.61-1.05
2020/1~2-10.330.710.712017/100.641.820.17

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
242.0268.0-9.701
2021Q4(百萬)2020Q4(百萬)YoY(%)
60.0155.0-61.29
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.630.212.0000

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率9.159.009.259.398.849.378.789.569.098.28
存貨周轉率7.866.526.956.806.286.265.567.696.655.94

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.312.342.332.282.542.462.332.322.322.462.402.412.352.372.352.542.492.462.502.37
存貨周轉率1.941.941.471.462.051.861.591.661.631.671.631.731.891.821.731.911.661.431.331.28

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.510.480.560.550.530.520.490.380.320.40
金融負債(百萬)334329123827356833482762257211386441245
營收淨額(百萬)1477912324122591171010823109669733105441051110439
利息保障倍數10.5616.993.95-0.692.243.586.129.952.20-0.02
長期銀行借款占稅後淨利比4.812.698.9113.5013.509.259.724.4914.290.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)1477912324122591171010823109669733105441051110439
推銷費用(百萬)715649637589562569476431389384
管理費用(百萬)319332283257288302252184141122
研發費(百萬)36364042363530262218
推銷費用率(%)4.845.275.205.035.195.194.894.093.703.68
管理費用率(%)2.162.692.312.192.662.752.591.751.341.17
研發費用率(%)0.240.290.330.360.330.320.310.250.210.17

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)42234026359034423720336430522919298932153066301229672996286429702881280626722509
推銷費用(百萬)18818817217717917116615715514417415616215814613814799160144
管理費用(百萬)9486737188808364105110505073368570661096449
研發費(百萬)141098910989121089111110910108
推銷費用率(%)4.454.674.795.144.815.085.445.385.194.485.685.185.465.275.104.655.103.535.995.74
管理費用率(%)2.232.142.032.062.372.382.722.193.513.421.631.662.461.202.972.362.293.882.401.95
研發費用率(%)0.330.250.250.230.240.300.290.270.300.370.330.270.300.370.380.340.310.360.370.32

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
1219-福壽OOOOOXXXOX
32年32.20億41.67%49.01%0.0%26.24%-46百萬16.92%

融資使用率
日期股價融資使用率
2022-05-23 -22.89.52%
2022-05-2022.49.63%
2022-05-1922.49.10%
2022-05-1822.759.16%
2022-05-1722.29.32%
2022-05-1622.29.47%
2022-05-1322.18.58%
2022-05-1222.19.69%
2022-05-1123.159.59%
2022-05-1023.859.55%
2022-05-0924.410.24%
2022-05-0625.1510.91%
2022-05-0524.5510.69%
2022-05-0424.6510.74%
2022-05-0325.8510.88%
2022-04-2926.5510.40%
2022-04-2827.09.96%
2022-04-2724.5510.37%
2022-04-2624.459.16%
2022-04-2526.159.67%
2022-04-2227.759.98%
2022-04-2127.659.29%
2022-04-2028.211.57%
2022-04-1925.657.85%
2022-04-1825.26.91%
2022-04-1524.856.21%
2022-04-1422.65.09%
2022-04-1321.74.82%
2022-04-1222.45.05%
2022-04-1121.555.04%
2022-04-0819.65.76%
2022-04-0719.756.10%
2022-04-0619.956.16%
2022-04-0119.96.31%
2022-03-3119.956.53%
2022-03-3020.056.60%
2022-03-2920.156.71%
2022-03-2820.157.24%
2022-03-2519.97.92%
2022-03-2420.07.81%
2022-03-2320.18.06%
2022-03-2220.28.25%
2022-03-2120.08.88%
2022-03-1820.09.10%
2022-03-1719.959.10%
2022-03-1619.99.11%
2022-03-1519.958.94%
2022-03-1420.18.87%
2022-03-1120.19.03%
2022-03-1020.358.75%
2022-03-0920.48.83%
2022-03-0820.258.94%
2022-03-0720.459.36%
2022-03-0420.559.51%
2022-03-0320.559.69%
2022-03-0221.310.99%
2022-03-0120.810.12%
2022-02-2520.7510.21%
2022-02-2420.69.89%
2022-02-2320.3510.23%
2022-02-2220.510.18%
2022-02-2120.89.85%
2022-02-1820.49.65%
2022-02-1720.39.84%
2022-02-1620.059.77%
2022-02-1520.19.97%
2022-02-1420.0510.14%
2022-02-1120.0510.13%
2022-02-1020.0510.29%
2022-02-0920.0510.29%
2022-02-0819.910.35%
2022-02-0719.810.46%
2022-01-2619.2510.41%
2022-01-2519.210.42%
2022-01-2419.5510.14%
2022-01-2119.710.02%
2022-01-2019.810.02%
2022-01-1919.810.00%
2022-01-1819.7510.01%
2022-01-1719.89.99%
2022-01-1419.959.82%
2022-01-1320.09.85%
2022-01-1220.19.87%
2022-01-1120.09.86%
2022-01-1020.059.92%
2022-01-0719.859.92%
2022-01-0619.959.84%
2022-01-0519.99.83%
2022-01-0419.959.82%
2022-01-0320.09.84%
2021-12-3020.39.90%
2021-12-2920.39.90%
2021-12-2819.959.72%
2021-12-2719.859.69%
2021-12-2419.759.68%
2021-12-2319.759.67%
2021-12-2219.859.66%
2021-12-2119.659.66%
2021-12-2019.659.66%
2021-12-1719.99.70%
2021-12-1619.99.75%
2021-12-1519.859.82%
2021-12-1419.959.80%
2021-12-1320.29.79%
2021-12-1020.29.81%
2021-12-0920.059.89%
2021-12-0820.059.87%
2021-12-0720.059.81%
2021-12-0620.29.69%
2021-12-0320.29.60%
2021-12-0220.359.54%
2021-12-0120.59.55%
2021-11-3020.59.53%
2021-11-2920.59.52%
2021-11-2620.79.10%
2021-11-2520.859.17%
2021-11-2420.89.13%
2021-11-2320.759.14%
2021-11-2220.758.71%
2021-11-1920.958.65%
2021-11-1820.98.41%
2021-11-1720.78.45%
2021-11-1620.68.04%
2021-11-1520.68.01%
2021-11-1220.57.74%
2021-11-1120.557.30%
2021-11-1020.757.26%
2021-11-0920.857.30%
2021-11-0821.07.48%
2021-11-0521.457.85%
2021-11-0421.757.78%
2021-11-0321.357.71%
2021-11-0221.07.71%
2021-11-0121.17.73%
2021-10-2921.17.70%
2021-10-2821.67.44%
2021-10-2721.77.37%
2021-10-2621.67.10%
2021-10-2521.86.90%
2021-10-2222.556.99%
2021-10-2122.756.79%
2021-10-2022.16.87%
2021-10-1922.556.35%
2021-10-1822.656.19%
2021-10-1521.25.30%
2021-10-1421.155.30%
2021-10-1321.555.34%
2021-10-1221.354.99%
2021-10-0820.254.81%
2021-10-0720.054.83%
2021-10-0619.74.83%
2021-10-0519.654.82%
2021-10-0419.654.78%
2021-10-0119.854.82%
2021-09-3020.34.79%
2021-09-2920.14.79%
2021-09-2820.354.78%
2021-09-2720.254.71%
2021-09-2420.04.66%
2021-09-2319.94.66%
2021-09-2219.854.63%
2021-09-1720.24.81%
2021-09-1620.054.81%
2021-09-1520.04.83%
2021-09-1420.054.89%
2021-09-1320.054.90%
2021-09-1020.15.10%
2021-09-0919.95.09%
2021-09-0820.154.93%
2021-09-0720.14.57%
2021-09-0620.24.46%
2021-09-0320.34.46%
2021-09-0220.354.48%
2021-09-0120.654.22%
2021-08-3120.74.14%
2021-08-3020.654.17%
2021-08-2720.14.16%
2021-08-2619.84.16%
2021-08-2520.14.11%
2021-08-2419.354.04%
2021-08-2319.354.00%
2021-08-2019.054.05%
2021-08-1919.04.10%
2021-08-1819.44.23%
2021-08-1719.554.31%
2021-08-1619.94.10%
2021-08-1321.554.20%
2021-08-1221.754.22%
2021-08-1122.14.18%
2021-08-1022.354.15%
2021-08-0922.34.32%
2021-08-0622.554.20%
2021-08-0522.44.19%
2021-08-0422.554.15%
2021-08-0322.64.19%
2021-08-0222.64.20%
2021-07-3022.44.24%
2021-07-2921.954.21%
2021-07-2821.94.49%
2021-07-2722.34.44%
2021-07-2622.454.46%
2021-07-2322.454.47%
2021-07-2222.24.44%
2021-07-2122.054.45%
2021-07-2022.54.44%
2021-07-1922.954.43%
2021-07-1623.054.44%
2021-07-1522.74.42%
2021-07-1422.54.53%
2021-07-1322.754.53%
2021-07-1223.154.73%
2021-07-0923.54.82%
2021-07-0823.755.01%
2021-07-0723.655.01%
2021-07-0623.955.02%
2021-07-0524.25.36%
2021-07-0224.35.43%
2021-07-0124.455.29%
2021-06-3024.05.11%
2021-06-2923.855.11%
2021-06-2824.14.97%
2021-06-2524.05.06%
2021-06-2423.95.09%
2021-06-2323.85.06%
2021-06-2223.95.08%
2021-06-2123.24.74%
2021-06-1823.654.81%
2021-06-1723.84.97%
2021-06-1623.554.90%
2021-06-1523.554.85%
2021-06-1123.94.82%
2021-06-1024.04.73%
2021-06-0924.354.72%
2021-06-0824.84.77%
2021-06-0724.24.69%
2021-06-0424.054.56%
2021-06-0324.554.56%
2021-06-0224.154.75%
2021-06-0123.64.85%
2021-05-3123.55.25%

福壽熱門網頁

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。