1417 嘉裕


股價漲跌幅
20222021202020192018
嘉裕-27.0%26.0%139.0%106.0%4.0%
0050-15.78%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)
10.75 N/A N/A N/A N/A 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
  • 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48.3721.5824.4716.4114.0419.4721.3428.2726.83
營業利益率2.66-34.61-19.67-25.81-24.97-13.19-14.23-5.77-3.59
折舊負擔比率5.7511.687.545.473.943.745.124.052.86
稅前淨利率5.86-24.4624.82-14.46-22.57-7.12-10.700.610.97
股東權益報酬率3.39-9.369.74-6.77-12.41-4.21-8.480.630.38
資產報酬率2.56-7.067.45-5.28-9.33-3.01-6.100.590.41
本業收入比44.87141.90-79.37178.34110.46185.78133.16-945.00-371.88
業外獲益比53.85-41.50179.08-78.34-10.68-85.31-33.161045.00471.88
無形資產佔淨值比1.680.000.000.000.000.000.000.000.00

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39.5837.6042.6054.0962.9940.75-9.8625.0126.4625.4122.8727.5722.1319.4215.6317.2813.4813.8810.1817.48
營業利益率0.12-0.63-11.802.0019.39-24.68-62.75-30.00-24.08-19.77-29.56-11.89-18.05-19.36-36.94-29.20-22.34-30.36-28.79-22.85
稅前淨利率2.29-14.569.8111.8126.39-17.13-48.13-12.71-20.75101.17-5.393.98-11.64-19.80-21.24-6.07-11.09-31.10-20.59-16.67
本業收入比0.004.55-120.0017.1473.81144.90130.77235.71115.25-19.44547.06-300.00155.8197.65174.19470.00200.0097.93139.36137.50
業外獲益比100.0095.45216.0082.8626.19-44.90-30.77-135.71-15.25119.70-447.06400.00-55.812.35-74.19-375.00-101.962.07-39.36-37.50

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)-478-26-37-13270-28834-352-350
自由現金流量(百萬)-510817315-717510130-559-279
稅後淨利(百萬)98-266317-234-459-171-3852917


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-37-42-262-146-27-21-2591257-15172-1572-1452040254-201107
自由現金流量(百萬)-19-12-174-36339-71921067017448-19112-84-59-44181120-945
稅後淨利(百萬)8-6025369655-235-25-62375-175-45-84-62-25-62-145-94-80

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)132210361406150020322970355232873316
營業利益(百萬)35-359-277-387-507-392-506-189-119
稅後淨利(百萬)98-266317-234-459-171-3852917
EPS(完全稀釋)0.51-1.861.18-0.61-1.21-0.45-1.010.080.04
營收成長率(%)27.61-26.32-6.27-26.18-31.58-16.398.06-0.87N/A
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)136.84N/A235.47N/AN/AN/AN/A70.59N/A
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/A100.00N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)403455252297319288244222282392314326374427292323458467455480
營業利益(百萬)0-3-30662-71-153-66-68-77-93-39-67-83-108-94-102-142-131-110
稅後淨利(百萬)8-6025369655-235-25-62375-175-45-84-62-25-62-145-94-80
EPS(完全稀釋)0.04-0.320.130.190.500.39-1.23-0.13-0.321.39-0.060.01-0.12-0.22-0.16-0.07-0.16-0.38-0.25-0.21
去年同期營收成長率(%)26.3357.993.2833.7813.12-26.53-22.29-31.90-24.60-8.207.530.93-18.34-8.57-35.82-32.71----
去年同期營業利益成長率(%)-100.0095.7780.39109.09191.187.79-64.52-69.23-1.497.2313.8958.5134.3141.5517.5614.55----
去年同期稅後淨利成長率(%)-91.67-209.09110.64244.00254.84-85.33-1282.35-600.00-37.78546.4372.58120.0027.4242.0734.0468.75----
去年同期EPS成長率(%)-92.00-182.05110.57246.15256.25-71.94-1950.00-1400.00-166.67731.8262.50114.2925.0042.1136.0066.67----
較上季營收成長率(%)-11.4380.56-15.15-6.9010.7618.039.91-21.28-28.0624.84-3.68-12.83-12.4146.23-9.60-29.48-1.932.64-5.21-
較上季營業利益成長率(%)100.0090.00-600.00-90.32187.3253.59-131.822.9411.6917.20-138.4641.7919.2823.15-14.897.8428.17-8.40-19.09-
較上季稅後淨利成長率(%)113.33-340.00-30.56-62.5074.55123.40-840.0059.68-116.532305.88-440.00111.1146.43-35.48-148.0059.6857.24-54.26-17.50-
較上季EPS成長率(%)112.50-346.15-31.58-62.0028.21131.71-846.1559.38-123.022416.67-700.00108.3345.45-37.50-128.5756.2557.89-52.00-19.05-

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(%)
2022/4-24.97-1.7418.772019/12-0.54-1.97-5.95
2022/320.9751.3326.042019/1139.334.91-6.38
2022/1~2-6.8114.8514.852019/1024.54-24.62-7.66
2021/12-9.2668.9524.962019/9-26.62-17.69-5.49
2021/1123.8156.6820.862019/8-3.3633.7-4.22
2021/1072.0845.9616.412019/715.010.99-7.85
2021/96.4-15.1912.842019/6-11.92-13.06-10.4
2021/8-25.24-8.8416.692019/57.016.93-9.93
2021/710.59.4420.182019/412.391.75-14.65
2021/6-4.57-3.9722.112019/3-19.23-22.58-18.46
2021/5-16.9518.3728.042019/1~2-24.43-16.92-16.86
2021/415.55130.6830.362018/126.440.24-26.45
2021/34.1277.2312.942018/110.1-11.77-28.52
2021/1~2-25.99-2.69-2.692018/1035.98-16.32-30.03
2020/12-15.85-37.26-24.72018/919.21-18.98-31.47
2020/1115.34-25.85-23.262018/8-19.78-45.59-32.55
2020/10-0.02-10.42-22.932018/7-9.92-39.12-30.97
2020/914.3711.57-24.212018/618.46-19.66-29.69
2020/8-10.24-28.41-27.412018/5-6.88-33.49-31.21
2020/7-3.04-22.93-27.272018/4-14.49-42.51-30.79
2020/617.64-8.59-28.02018/3-21.25-17.84-27.35
2020/561.83-31.56-31.322018/1~2-9.98-30.37-30.36
2020/4-11.21-54.74-31.262017/12-6.31-45.01-31.58
2020/3-43.3-42.71-24.452017/11-5.04-25.65-30.26
2020/1~2-24.91-18.1-18.162017/1031.64-20.55-30.65

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
9.084.0-89.28
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.04-0.321.125

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.918.4010.059.688.9110.3310.838.729.09
存貨周轉率1.592.091.861.731.601.671.961.932.28

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.241.571.372.362.852.692.452.452.422.902.682.852.873.252.232.463.062.532.582.99
存貨周轉率0.370.500.300.350.390.610.760.390.420.520.430.420.470.520.370.400.510.420.390.35

償債能力-近10年
202120202019201820172016201520142013
負債比0.330.190.280.190.220.250.270.260.27
金融負債(百萬)70511503356008259391119970
營收淨額(百萬)132210361406150020322970355232873316
利息保障倍數27.30-265.42162.61-52.69-71.25-28.75-32.903.094.27
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)132210361406150020322970355232873316
推銷費用(百萬)474421465472551695899760744
管理費用(百萬)143153165158242276365359265
研發費(百萬)413142200000
推銷費用率(%)35.8540.6433.0731.4727.1223.4025.3123.1222.44
管理費用率(%)10.8214.7711.7410.5311.919.2910.2810.927.99
研發費用率(%)0.301.251.001.470.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)403455252297319288244222282392314326374427292323458467455480
推銷費用(百萬)1231271021221231458987100150106104105117105110121138121135
管理費用(百萬)3247333230423437404655224242432943695759
研發費(百萬)211112632533375110000
推銷費用率(%)30.5227.9140.4841.0838.5650.3536.4839.1935.4638.2733.7631.9028.0727.4035.9634.0626.4229.5526.5928.12
管理費用率(%)7.9410.3313.1010.779.4014.5813.9316.6714.1811.7317.526.7511.239.8414.738.989.3914.7812.5312.29
研發費用率(%)0.500.220.400.340.310.692.461.350.711.280.960.920.801.641.713.410.000.000.000.00

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
1417-嘉裕OOXOOXXXXX
46年18.99億56.58%33.42%0.0%29.23%-487百萬1.36%

融資使用率
日期股價融資使用率
2022-05-19 -10.758.22%
2022-05-1810.858.22%
2022-05-1710.68.25%
2022-05-1610.58.24%
2022-05-1310.558.30%
2022-05-1210.68.34%
2022-05-1110.97.94%
2022-05-1011.17.97%
2022-05-0911.38.35%
2022-05-0611.98.36%
2022-05-0511.958.37%
2022-05-0412.08.36%
2022-05-0311.98.36%
2022-04-2911.958.36%
2022-04-2811.858.36%
2022-04-2711.858.28%
2022-04-2612.758.45%
2022-04-2512.858.45%
2022-04-2213.058.46%
2022-04-2113.18.47%
2022-04-2013.058.52%
2022-04-1913.058.52%
2022-04-1813.08.52%
2022-04-1513.08.54%
2022-04-1413.18.51%
2022-04-1313.058.52%
2022-04-1213.08.46%
2022-04-1113.08.45%
2022-04-0813.158.47%
2022-04-0713.158.46%
2022-04-0613.458.48%
2022-04-0113.358.54%
2022-03-3113.458.54%
2022-03-3013.58.59%
2022-03-2913.58.59%
2022-03-2813.558.60%
2022-03-2513.558.63%
2022-03-2413.658.60%
2022-03-2313.658.61%
2022-03-2213.78.59%
2022-03-2113.658.63%
2022-03-1813.98.63%
2022-03-1713.98.63%
2022-03-1613.88.65%
2022-03-1513.758.67%
2022-03-1413.858.76%
2022-03-1113.858.76%
2022-03-1013.98.76%
2022-03-0913.78.77%
2022-03-0813.48.82%
2022-03-0713.68.83%
2022-03-0413.858.82%
2022-03-0313.958.82%
2022-03-0213.958.82%
2022-03-0113.98.93%
2022-02-2513.88.93%
2022-02-2413.68.99%
2022-02-2314.09.03%
2022-02-2213.959.05%
2022-02-2114.19.06%
2022-02-1814.19.05%
2022-02-1714.19.06%
2022-02-1613.99.11%
2022-02-1513.759.08%
2022-02-1413.859.08%
2022-02-1114.29.04%
2022-02-1014.29.05%
2022-02-0914.29.00%
2022-02-0814.28.98%
2022-02-0714.09.00%
2022-01-2613.69.03%
2022-01-2513.69.02%
2022-01-2414.09.08%
2022-01-2114.19.09%
2022-01-2014.259.03%
2022-01-1914.259.34%
2022-01-1814.39.56%
2022-01-1714.359.94%
2022-01-1414.359.98%
2022-01-1314.5510.10%
2022-01-1214.610.30%
2022-01-1114.6510.41%
2022-01-1014.6510.37%
2022-01-0714.710.42%
2022-01-0614.6510.44%
2022-01-0514.810.31%
2022-01-0415.010.31%
2022-01-0314.759.57%
2021-12-3014.759.56%
2021-12-2914.79.65%
2021-12-2814.69.69%
2021-12-2714.69.67%
2021-12-2414.559.68%
2021-12-2314.49.69%
2021-12-2214.459.65%
2021-12-2114.59.69%
2021-12-2014.59.75%
2021-12-1714.79.76%
2021-12-1614.79.65%
2021-12-1514.659.64%
2021-12-1414.69.57%
2021-12-1314.69.50%
2021-12-1014.29.30%
2021-12-0914.259.27%
2021-12-0814.259.16%
2021-12-0714.159.18%
2021-12-0614.19.16%
2021-12-0314.19.22%
2021-12-0214.059.22%
2021-12-0114.29.15%
2021-11-3014.39.20%
2021-11-2914.29.24%
2021-11-2614.49.20%
2021-11-2514.759.14%
2021-11-2414.759.14%
2021-11-2314.69.14%
2021-11-2214.859.10%
2021-11-1914.759.12%
2021-11-1814.959.15%
2021-11-1714.99.34%
2021-11-1614.89.41%
2021-11-1514.89.41%
2021-11-1215.059.52%
2021-11-1114.88.58%
2021-11-1014.358.62%
2021-11-0914.258.64%
2021-11-0814.058.65%
2021-11-0514.08.57%
2021-11-0413.958.56%
2021-11-0313.958.62%
2021-11-0213.758.60%
2021-11-0113.858.53%
2021-10-2913.58.41%
2021-10-2813.558.40%
2021-10-2713.58.36%
2021-10-2613.58.27%
2021-10-2513.458.31%
2021-10-2213.458.26%
2021-10-2113.458.26%
2021-10-2013.658.18%
2021-10-1913.858.18%
2021-10-1814.058.29%
2021-10-1513.658.45%
2021-10-1413.48.38%
2021-10-1313.48.38%
2021-10-1213.558.38%
2021-10-0813.858.39%
2021-10-0714.158.34%
2021-10-0613.88.23%
2021-10-0513.78.21%
2021-10-0413.98.22%
2021-10-0113.658.18%
2021-09-3014.558.29%
2021-09-2914.17.86%
2021-09-2814.257.79%
2021-09-2714.657.63%
2021-09-2413.657.42%
2021-09-2313.357.38%
2021-09-2213.37.37%
2021-09-1713.47.37%
2021-09-1613.357.37%
2021-09-1513.557.37%
2021-09-1413.47.37%
2021-09-1313.457.37%
2021-09-1013.37.37%
2021-09-0913.257.42%
2021-09-0813.257.44%
2021-09-0713.47.42%
2021-09-0613.47.49%
2021-09-0313.757.48%
2021-09-0213.77.46%
2021-09-0113.957.48%
2021-08-3113.87.46%
2021-08-3013.77.47%
2021-08-2713.67.45%
2021-08-2613.47.45%
2021-08-2513.57.45%
2021-08-2413.37.46%
2021-08-2313.47.46%
2021-08-2013.07.48%
2021-08-1913.07.50%
2021-08-1813.557.42%
2021-08-1713.17.42%
2021-08-1613.357.50%
2021-08-1314.07.69%
2021-08-1214.358.02%
2021-08-1114.58.35%
2021-08-1014.758.50%
2021-08-0914.858.53%
2021-08-0614.958.58%
2021-08-0514.98.60%
2021-08-0415.08.80%
2021-08-0314.98.75%
2021-08-0214.98.76%
2021-07-3014.858.85%
2021-07-2915.158.83%
2021-07-2814.958.88%
2021-07-2715.18.96%
2021-07-2615.19.07%
2021-07-2315.359.04%
2021-07-2214.99.12%
2021-07-2114.99.27%
2021-07-2014.99.48%
2021-07-1915.09.74%
2021-07-1615.19.79%
2021-07-1515.259.76%
2021-07-1414.859.98%
2021-07-1314.910.05%
2021-07-1215.410.00%
2021-07-0915.610.13%
2021-07-0815.8510.45%
2021-07-0715.4510.65%
2021-07-0616.011.52%
2021-07-0515.9511.57%
2021-07-0216.6512.23%
2021-07-0117.2511.24%
2021-06-3016.79.53%
2021-06-2915.79.56%
2021-06-2815.959.70%
2021-06-2515.89.95%
2021-06-2415.69.91%
2021-06-2315.1510.34%
2021-06-2215.3510.61%
2021-06-2114.910.57%
2021-06-1815.310.80%
2021-06-1715.610.68%
2021-06-1615.3510.59%
2021-06-1515.210.64%
2021-06-1115.1510.79%
2021-06-1015.6511.26%
2021-06-0915.7511.24%
2021-06-0816.2511.58%
2021-06-0716.111.49%
2021-06-0416.111.41%
2021-06-0317.111.75%
2021-06-0216.610.22%
2021-06-0116.510.22%
2021-05-3115.710.15%
2021-05-2816.310.45%
2021-05-2716.0510.03%

嘉裕熱門網頁

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。