1533 車王電


股價漲跌幅
20222021202020192018
車王電4.0%49.0%-3.0%5.0%-11.0%
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)
62.0 -9.77% 55.94 64.33 3.76% 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
202120202019201820172016201520142013
營業毛利率29.9128.0533.4632.6637.8437.4336.3636.0935.98
營業利益率0.992.235.887.7412.279.749.1111.569.20
折舊負擔比率4.574.824.923.013.263.533.582.973.60
稅前淨利率1.292.106.0910.767.527.129.9711.7912.65
股東權益報酬率0.46-0.184.518.485.033.707.1610.6710.46
資產報酬率0.540.312.664.722.952.344.115.845.69
本業收入比76.32106.6796.4972.03163.10136.7591.4398.0872.88
業外獲益比23.68-6.673.5127.97-63.10-36.758.571.9227.12
無形資產佔淨值比3.974.845.656.750.000.000.000.000.00

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28.1527.5229.6629.9933.9923.9733.3328.0329.2934.3132.6532.7834.2632.7632.5030.5334.5837.3437.1838.96
營業利益率-1.62-0.392.771.080.854.676.68-5.54-0.683.743.538.996.7313.054.92-0.9911.4812.2113.1413.32
稅前淨利率0.70-0.735.78-0.240.685.773.62-4.59-0.561.694.2511.316.1310.707.887.7916.146.9411.5411.63
本業收入比-240.0057.1447.62-400.00125.0080.65184.00116.67133.33227.2782.7678.89110.00122.1161.54-12.2471.30175.00114.67113.89
業外獲益比340.0042.8652.38450.00-25.0019.35-84.00-20.83-33.33-127.2717.2420.00-10.00-22.1136.54112.2428.70-75.00-13.33-13.89

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)-2444133403036533533923795
自由現金流量(百萬)-890-335122-2391201211707057
稅後淨利(百萬)878520226711384163228200


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-277-119-414-88172-51826390151172-72-75-515846712380
自由現金流量(百萬)-202-305-113-134-33939-12513-26316104157-154-103-103-1-33-496-2
稅後淨利(百萬)195462886123-9103435924180494989265556

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)293328662805288824882325245926582333
營業利益(百萬)2964165224305227224307215
稅後淨利(百萬)878520226711384163228200
EPS(完全稀釋)0.880.862.042.711.150.851.712.402.11
營收成長率(%)2.342.17-2.8716.087.01-5.45-7.4913.93N/A
營業利益成長率(%)-54.69-61.21-26.34-26.5634.361.34-27.0442.79N/A
稅後淨利成長率(%)2.35-57.92-24.34136.2834.52-48.47-28.5114.00N/A
EPS成長率(%)2.33-57.84-24.72135.6535.29-50.29-28.7513.74N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)7549247317055731074692513588666685795659886657632713691653615
營業利益(百萬)-12-420855046-28-42524714411632-682848682
稅後淨利(百萬)195462886123-9103435924180494989265556
EPS(完全稀釋)0.190.050.460.280.080.620.23-0.090.110.340.360.940.410.810.500.500.900.260.560.56
去年同期營收成長率(%)31.59-13.975.6437.43-2.5561.261.02-35.47-10.77-24.834.2625.79-7.5728.220.612.76----
兩季平均(YOY)營收成長率(%)8.81-4.1721.5417.4429.3631.14-17.22-23.12-17.80-10.2915.029.1110.3214.411.68-----
去年同期EPS成長率(%)137.50-91.94100.00411.11-27.2782.35-36.11-109.57-73.17-58.02-28.0088.00-54.44211.54-10.71-10.71----
兩季平均(YOY)EPS成長率(%)22.784.03255.56191.9227.5423.12-72.84-91.37-65.59-43.0130.0016.7878.55100.41-10.71-----
較上季營收成長率(%)-18.4026.403.6923.04-46.6555.2034.89-12.76-11.71-2.77-13.8420.64-25.6234.863.96-11.363.185.826.18-
較上季EPS成長率(%)280.00-89.1364.29250.00-87.10169.57355.56-181.82-67.65-5.56-61.70129.27-49.3862.000.00-44.44246.15-53.570.00-

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(%)
2022/4-7.8-7.1620.532019/1210.84-7.51-2.94
2022/39.789.7831.652019/11-11.92-15.57-2.52
2022/1~2-32.2344.4244.412019/109.52-42.38-1.21
2021/12129.94-15.132.372019/9-15.232.017.07
2021/1125.226.547.112019/811.415.817.66
2021/10-19.13-27.847.172019/7-31.066.387.94
2021/9-6.59-12.8412.042019/634.0360.618.18
2021/8-11.894.416.182019/54.9513.71-1.1
2021/724.0829.5418.232019/4-3.236.89-4.5
2021/6-15.46.3116.082019/343.54-6.97-7.96
2021/512.1471.5318.322019/1~2-33.77-8.52-8.51
2021/49.0247.267.62018/121.187.116.12
2021/332.2412.36-2.92018/11-39.890.5917.03
2021/1~2-21.07-10.03-10.032018/1093.9280.8718.99
2020/12188.69169.872.212018/9-12.071.0711.32
2020/11-15.193.62-12.512018/812.018.912.65
2020/10-2.327.62-13.92018/74.07-8.6513.24
2020/911.8820.67-16.232018/6-5.1-5.017.66
2020/89.32-8.57-20.282018/5-1.33-4.9222.85
2020/71.83-6.82-22.022018/4-15.7822.2831.68
2020/636.49-36.92-24.362018/332.3127.7334.82
2020/5-3.72-38.05-20.752018/1~2-26.0739.1739.16
2020/4-16.8-32.47-16.022017/12-4.9614.156.78
2020/36.86-21.44-10.232017/118.0620.866.09
2020/1~2-22.37-3.81-3.812017/108.3636.734.57

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
5.04.025.0
(百萬)(百萬)YoY(%)
000
2021Q3(百萬)2020Q3(百萬)YoY(%)
42.025.068.0

EPS較上季
2022Q1(元)2021Q4(元)比率
0.190.052.8000

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.014.544.504.654.824.404.414.885.18
存貨周轉率1.581.691.351.651.611.471.501.721.63

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.021.411.321.220.841.771.561.131.151.241.121.210.971.421.281.241.381.331.261.26
存貨周轉率0.330.440.360.380.330.700.360.280.310.310.320.370.300.430.330.350.420.440.430.40

償債能力-近10年
202120202019201820172016201520142013
負債比0.630.580.540.480.470.460.480.490.49
金融負債(百萬)315122341693150012891269142514321270
營收淨額(百萬)293328662805288824882325245926582333
利息保障倍數2.182.986.3119.2714.739.7212.7416.9115.52
長期銀行借款占稅後淨利比15.1112.931.840.003.275.112.421.962.13

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)293328662805288824882325245926582333
推銷費用(百萬)409354364332303321336333326
管理費用(百萬)247227250231215236249240227
研發費(百萬)19215915915711887857972
推銷費用率(%)13.9412.3512.9811.5012.1813.8113.6612.5313.97
管理費用率(%)8.427.928.918.008.6410.1510.139.039.73
研發費用率(%)6.555.555.675.444.743.743.462.973.09

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)7549247317055731074692513588666685795659886657632713691653615
推銷費用(百萬)106120969896968880909992809389887976817375
管理費用(百萬)7369616057655654525968655849587055435960
研發費(百萬)4568404637464039344540393631424934502522
推銷費用率(%)14.0612.9913.1313.9016.758.9412.7215.5915.3114.8613.4310.0614.1110.0513.3912.5010.6611.7211.1812.20
管理費用率(%)9.687.478.348.519.956.058.0910.538.848.869.938.188.805.538.8311.087.716.229.049.76
研發費用率(%)5.977.365.476.526.464.285.787.605.786.765.844.915.463.506.397.754.777.243.833.58

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
1533-車王電OXOXOOXXXX
21年9.85億21.59%60.57%0.0%131.27%-433百萬-0.52%

融資使用率
日期股價融資使用率
2022-05-24 -62.012.38%
2022-05-2364.313.45%
2022-05-2062.611.50%
2022-05-1957.09.63%
2022-05-1858.19.65%
2022-05-1757.710.20%
2022-05-1656.010.20%
2022-05-1355.79.97%
2022-05-1254.010.29%
2022-05-1157.211.19%
2022-05-1058.311.07%
2022-05-0958.611.35%
2022-05-0660.811.53%
2022-05-0561.211.99%
2022-05-0460.311.30%
2022-05-0360.911.55%
2022-04-2960.511.61%
2022-04-2860.011.64%
2022-04-2759.811.52%
2022-04-2662.513.39%
2022-04-2562.514.21%
2022-04-2269.316.01%
2022-04-2168.614.06%
2022-04-2062.413.95%
2022-04-1961.813.53%
2022-04-1862.513.80%
2022-04-1564.013.27%
2022-04-1467.212.85%
2022-04-1367.813.91%
2022-04-1271.19.88%
2022-04-1164.712.67%
2022-04-0863.711.28%
2022-04-0761.211.16%
2022-04-0660.410.49%
2022-04-0159.29.84%
2022-03-3159.39.96%
2022-03-3059.79.78%
2022-03-2955.59.40%
2022-03-2854.29.53%
2022-03-2554.79.77%
2022-03-2455.39.99%
2022-03-2354.510.00%
2022-03-2254.710.11%
2022-03-2155.010.00%
2022-03-1854.210.00%
2022-03-1753.79.94%
2022-03-1652.39.93%
2022-03-1551.79.94%
2022-03-1453.710.13%
2022-03-1154.310.16%
2022-03-1055.210.19%
2022-03-0953.510.19%
2022-03-0851.510.21%
2022-03-0755.111.40%
2022-03-0458.411.82%
2022-03-0359.512.11%
2022-03-0260.512.06%
2022-03-0159.412.08%
2022-02-2558.212.26%
2022-02-2457.712.45%
2022-02-2360.312.66%
2022-02-2259.512.77%
2022-02-2161.113.06%
2022-02-1861.713.03%
2022-02-1761.513.12%
2022-02-1662.513.10%
2022-02-1562.713.21%
2022-02-1461.313.49%
2022-02-1162.513.77%
2022-02-1061.212.73%
2022-02-0961.012.68%
2022-02-0860.012.40%
2022-02-0759.212.62%
2022-01-2657.612.74%
2022-01-2558.513.55%
2022-01-2458.013.46%
2022-01-2159.714.53%
2022-01-2062.214.72%
2022-01-1958.814.39%
2022-01-1858.914.56%
2022-01-1760.714.54%
2022-01-1458.914.26%
2022-01-1362.414.61%
2022-01-1262.914.29%
2022-01-1165.815.15%
2022-01-1073.018.35%
2022-01-0767.015.02%
2022-01-0672.415.63%
2022-01-0570.016.30%
2022-01-0463.714.74%
2022-01-0359.412.73%
2021-12-3058.612.81%
2021-12-2959.012.70%
2021-12-2859.012.80%
2021-12-2761.213.51%
2021-12-2458.911.66%
2021-12-2358.911.38%
2021-12-2257.711.11%
2021-12-2157.310.95%
2021-12-2056.911.00%
2021-12-1756.811.04%
2021-12-1656.810.99%
2021-12-1555.811.00%
2021-12-1455.711.02%
2021-12-1356.711.04%
2021-12-1057.111.09%
2021-12-0959.111.25%
2021-12-0857.010.33%
2021-12-0756.710.33%
2021-12-0657.710.31%
2021-12-0356.610.32%
2021-12-0256.110.42%
2021-12-0157.610.48%
2021-11-3057.710.44%
2021-11-2956.110.35%
2021-11-2656.710.50%
2021-11-2557.710.64%
2021-11-2457.410.40%
2021-11-2358.010.72%
2021-11-2259.110.63%
2021-11-1958.410.71%
2021-11-1859.010.84%
2021-11-1758.010.62%
2021-11-1657.910.62%
2021-11-1559.610.71%
2021-11-1259.410.70%
2021-11-1161.010.83%
2021-11-1061.011.16%
2021-11-0955.510.07%
2021-11-0855.39.97%
2021-11-0556.210.02%
2021-11-0456.110.07%
2021-11-0356.110.10%
2021-11-0257.19.99%
2021-11-0160.210.42%
2021-10-2960.410.55%
2021-10-2859.110.20%
2021-10-2759.59.93%
2021-10-2658.19.72%
2021-10-2560.712.51%
2021-10-2255.29.63%
2021-10-2156.39.61%
2021-10-2056.09.24%
2021-10-1951.39.17%
2021-10-1846.658.38%
2021-10-1542.458.37%
2021-10-1441.558.39%
2021-10-1341.858.42%
2021-10-1243.08.49%
2021-10-0843.78.55%
2021-10-0743.38.56%
2021-10-0642.28.88%
2021-10-0542.68.93%
2021-10-0441.09.04%
2021-10-0143.29.46%
2021-09-3046.559.71%
2021-09-2947.39.88%
2021-09-2848.79.94%
2021-09-2749.09.94%
2021-09-2448.79.94%
2021-09-2348.559.95%
2021-09-2248.559.93%
2021-09-1749.29.94%
2021-09-1648.359.92%
2021-09-1549.659.93%
2021-09-1449.99.93%
2021-09-1350.49.92%
2021-09-1050.19.92%
2021-09-0949.49.89%
2021-09-0849.09.94%
2021-09-0750.010.07%
2021-09-0650.310.06%
2021-09-0351.710.04%
2021-09-0251.510.05%
2021-09-0153.010.32%
2021-08-3151.210.28%
2021-08-3051.710.29%
2021-08-2751.710.31%
2021-08-2651.910.38%
2021-08-2553.310.44%
2021-08-2452.010.51%
2021-08-2351.810.33%
2021-08-2050.210.43%
2021-08-1950.410.40%
2021-08-1852.510.36%
2021-08-1750.210.45%
2021-08-1650.610.66%
2021-08-1352.410.71%
2021-08-1253.710.60%
2021-08-1153.310.59%
2021-08-1053.910.63%
2021-08-0955.010.76%
2021-08-0656.710.85%
2021-08-0557.010.84%
2021-08-0457.310.82%
2021-08-0357.211.05%
2021-08-0256.810.97%
2021-07-3056.510.93%
2021-07-2957.611.00%
2021-07-2856.811.00%
2021-07-2758.511.34%
2021-07-2660.011.36%
2021-07-2359.711.38%
2021-07-2259.111.31%
2021-07-2157.910.97%
2021-07-2057.911.04%
2021-07-1959.711.39%
2021-07-1660.811.52%
2021-07-1560.911.46%
2021-07-1460.812.18%
2021-07-1361.912.08%
2021-07-1264.012.14%
2021-07-0961.711.69%
2021-07-0862.912.05%
2021-07-0763.212.11%
2021-07-0664.512.11%
2021-07-0565.512.37%
2021-07-0261.311.85%
2021-07-0158.511.08%
2021-06-3060.611.12%
2021-06-2961.510.99%
2021-06-2861.611.08%
2021-06-2563.210.85%
2021-06-2463.112.50%
2021-06-2357.410.53%
2021-06-2252.29.41%
2021-06-2151.99.50%
2021-06-1852.49.34%
2021-06-1753.19.30%
2021-06-1652.59.32%
2021-06-1553.69.34%
2021-06-1155.29.24%
2021-06-1055.19.24%
2021-06-0954.89.20%
2021-06-0855.39.28%
2021-06-0754.09.26%
2021-06-0454.79.14%
2021-06-0356.29.08%
2021-06-0256.59.09%
2021-06-0157.19.07%

車王電熱門網頁

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。