1539 巨庭


股價漲跌幅
20222021202020192018
巨庭18.0%12.0%-5.0%-9.0%9.0%
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)
26.05 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
  • 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10.699.4810.909.6912.7914.6614.3710.3810.348.26
營業利益率7.405.386.164.518.8410.718.985.234.420.67
折舊負擔比率1.341.261.590.930.931.581.310.961.382.30
稅前淨利率4.10-0.644.326.084.048.9110.166.775.70-0.73
股東權益報酬率7.92-1.455.227.817.6119.7024.5817.2513.87-2.40
資產報酬率2.74-0.142.543.793.457.569.928.026.24-0.11
本業收入比179.84-820.00142.1174.05218.58120.0088.5777.0677.48-90.91
業外獲益比-80.62920.00-43.1625.95-118.58-20.3811.4322.9422.52190.91
無形資產佔淨值比0.030.020.030.030.060.000.000.000.000.00

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10.5811.3411.4210.309.158.159.8011.099.429.6812.2510.5011.188.5610.598.8710.3912.9512.7412.42
營業利益率6.938.668.097.094.884.895.946.514.184.447.636.026.500.935.494.396.188.898.468.63
稅前淨利率15.063.947.921.711.98-3.69-1.80-2.537.87-6.786.507.108.754.994.1913.281.934.677.509.40
本業收入比46.34218.92102.99400.00250.00-133.33-336.36-266.6752.78-64.71115.6282.9375.0020.00132.1433.33328.57190.00111.5491.04
業外獲益比54.47-118.92-1.49-307.69-150.00229.63436.36366.6747.22164.71-18.7514.6325.0080.00-32.1466.67-228.57-90.00-13.467.46

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)-8636-14619648355178127320114
自由現金流量(百萬)817-1000-236331-324521-688-103435-71
稅後淨利(百萬)88-19703317619322313190-15


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)112-11810220-5740-449656-197-9489312247961-4144
自由現金流量(百萬)21931-36-1823-143-209-338-312-400-241116289-419045100-29-88-54
稅後淨利(百萬)981654109-24-11-1027-21262243231186814223547

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)3143229321962594280029712757250419541480
營業利益(百萬)2321231351172473182481318610
稅後淨利(百萬)88-19703317619322313190-15
EPS(完全稀釋)1.35-0.281.075.031.162.943.402.011.380.00
營收成長率(%)37.074.42-15.34-7.36-5.767.7610.1028.1532.03N/A
營業利益成長率(%)88.62-8.8915.38-52.63-22.3328.2389.3152.33760.00N/A
稅後淨利成長率(%)563.16N/A-78.85335.53-60.62-13.4570.2345.56700.00N/A
EPS成長率(%)N/AN/A-78.73333.62-60.54-13.5369.1545.65N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)819941847739615726622490455496487571642505667678743636687711
營業利益(百萬)578169523036373219223734425373046575861
稅後淨利(百萬)981654109-24-11-1027-21262243231186814223547
EPS(完全稀釋)1.500.250.820.150.14-0.37-0.18-0.160.42-0.320.400.340.653.530.281.050.210.340.530.72
去年同期營收成長率(%)33.1729.6136.1750.8235.1646.3727.72-14.19-29.13-1.78-26.99-15.78-13.59-20.60-2.91-4.64----
兩季平均(YOY)營收成長率(%)31.3932.8943.5042.9940.7737.056.76-21.66-15.46-14.38-21.38-14.68-17.09-11.76-3.77-----
去年同期EPS成長率(%)971.43167.57555.56193.75-66.67-15.62-145.00-147.06-35.38-109.0742.86-67.62209.52938.24-47.1745.83----
兩季平均(YOY)EPS成長率(%)569.50361.56374.6563.54-41.15-80.31-146.03-91.22-72.22-33.10-12.3870.95573.88445.54-0.67-----
較上季營收成長率(%)-12.9611.1014.6120.16-15.2916.7226.947.69-8.271.85-14.71-11.0627.13-24.29-1.62-8.7516.82-7.42-3.38-
較上季EPS成長率(%)500.00-69.51446.677.14137.84-105.56-12.50-138.10231.25-180.0017.65-47.69-81.591160.71-73.33400.00-38.24-35.85-26.39-

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(%)
2022/4-17.27-4.9722.422019/1210.127.87-15.44
2022/327.2928.8533.252019/11-0.41-11.91-17.87
2022/1~2-31.4935.6635.662019/10-14.15-15.29-18.34
2021/12-9.2724.5737.292019/958.72-21.25-18.62
2021/11-0.6351.2538.752019/8-35.57-51.06-18.28
2021/1012.5518.3437.292019/7-5.7-3.58-13.39
2021/920.2334.5940.632019/62.67-13.61-14.69
2021/8-23.4421.6541.62019/50.12-25.24-14.9
2021/741.3952.5745.042019/4-11.26-6.73-12.13
2021/6-18.1836.1943.392019/348.95-5.93-13.6
2021/512.0562.3244.92019/1~2-50.31-16.96-16.95
2021/412.1654.3340.132018/12-24.16-27.84-8.38
2021/314.7714.4235.22018/11-4.22-20.83-6.97
2021/1~2-9.6350.0550.052018/10-20.19-19.39-5.66
2020/1210.1534.524.442018/9-1.36-12.45-4.18
2020/11-22.2534.461.832018/826.9412.2-3.01
2020/1028.072.25-0.972018/7-15.51-7.28-4.93
2020/98.6715.52-7.872018/6-11.13-8.63-4.61
2020/8-3.9868.72-10.762018/524.913.64-3.81
2020/726.2113.21-17.472018/4-10.5-14.04-5.63
2020/6-2.48-15.41-22.092018/315.53-7.56-3.05
2020/56.53-10.93-23.362018/1~2-39.28-0.94-0.94
2020/4-16.83-16.29-26.182017/12-16.78-27.61-5.26
2020/387.34-10.68-29.092017/11-2.48-4.89-3.11
2020/1~2-38.35-38.19-38.192017/10-13.32-9.91-2.93

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
123.012.0925.0
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
1.50.255.0

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.434.406.8210.017.657.528.4110.7510.239.09
存貨周轉率4.424.273.833.844.014.303.953.933.222.64

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.021.251.351.351.121.311.261.101.051.041.121.893.021.982.062.382.611.811.922.09
存貨周轉率1.021.121.091.101.021.241.100.940.910.950.840.981.050.821.071.091.080.901.051.11

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.660.720.610.560.660.650.670.570.590.64
金融負債(百萬)1610242615511131133812191326539504699
營收淨額(百萬)3143229321962594280029712757250419541480
利息保障倍數9.600.117.166.374.719.8812.7310.367.080.32
長期銀行借款占稅後淨利比4.504.974.970.782.621.251.081.970.460.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)3143229321962594280029712757250419541480
推銷費用(百萬)38313441444448494538
管理費用(百萬)46454457475175584950
研發費(百萬)20181924192225222224
推銷費用率(%)1.211.351.551.581.571.481.741.962.302.57
管理費用率(%)1.461.962.002.201.681.722.722.322.513.38
研發費用率(%)0.640.780.870.930.680.740.910.881.131.62

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)819941847739615726622490455496487571642505667678743636687711
推銷費用(百萬)1010119989778889910101191410
管理費用(百萬)138131312121111111210101222111114121112
研發費(百萬)65545454555547665455
推銷費用率(%)1.221.061.301.221.461.101.451.431.541.611.641.401.401.781.501.471.481.422.041.41
管理費用率(%)1.590.851.531.761.951.651.772.242.422.422.051.751.874.361.651.621.881.891.601.69
研發費用率(%)0.730.530.590.540.810.550.800.821.101.011.030.880.621.390.900.880.670.630.730.70

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
1539-巨庭OXOXOOOOXO
20年6.54億47.12%61.49%0.0%55.05%26百萬28.2%

融資使用率
日期股價融資使用率
2022-05-24 -26.059.36%
2022-05-2323.78.71%
2022-05-2021.558.49%
2022-05-1921.08.59%
2022-05-1821.18.49%
2022-05-1720.67.81%
2022-05-1620.558.50%
2022-05-1320.458.74%
2022-05-1221.758.72%
2022-05-1121.99.56%
2022-05-1021.859.23%
2022-05-0921.69.45%
2022-05-0623.58.56%
2022-05-0523.059.20%
2022-05-0422.858.49%
2022-05-0323.08.24%
2022-04-2922.56.76%
2022-04-2822.05.88%
2022-04-2722.256.28%
2022-04-2621.856.42%
2022-04-2521.25.91%
2022-04-2220.956.39%
2022-04-2121.46.69%
2022-04-2020.86.98%
2022-04-1919.055.73%
2022-04-1818.95.72%
2022-04-1518.95.73%
2022-04-1419.16.22%
2022-04-1319.256.19%
2022-04-1219.16.38%
2022-04-1119.056.36%
2022-04-0819.256.32%
2022-04-0719.26.25%
2022-04-0619.36.14%
2022-04-0119.15.92%
2022-03-3118.455.30%
2022-03-3018.55.43%
2022-03-2918.35.46%
2022-03-2818.45.05%
2022-03-2518.83.68%
2022-03-2418.73.86%
2022-03-2318.83.93%
2022-03-2218.754.24%
2022-03-2118.654.28%
2022-03-1818.554.30%
2022-03-1719.053.98%
2022-03-1618.054.53%
2022-03-1518.44.47%
2022-03-1418.54.78%
2022-03-1118.64.90%
2022-03-1018.855.07%
2022-03-0918.55.22%
2022-03-0818.255.48%
2022-03-0718.75.92%
2022-03-0419.355.63%
2022-03-0319.55.63%
2022-03-0219.45.78%
2022-03-0119.355.89%
2022-02-2519.155.97%
2022-02-2419.05.99%
2022-02-2319.355.97%
2022-02-2219.36.18%
2022-02-2119.66.37%
2022-02-1819.86.43%
2022-02-1719.86.44%
2022-02-1619.96.46%
2022-02-1519.76.52%
2022-02-1419.556.59%
2022-02-1119.86.71%
2022-02-1019.356.56%
2022-02-0919.357.51%
2022-02-0818.957.45%
2022-02-0719.057.53%
2022-01-2618.557.51%
2022-01-2518.57.59%
2022-01-2419.07.78%
2022-01-2119.57.99%
2022-01-2019.858.35%
2022-01-1919.78.35%
2022-01-1819.98.35%
2022-01-1720.18.98%
2022-01-1419.88.96%
2022-01-1320.49.34%
2022-01-1220.559.42%
2022-01-1120.559.28%
2022-01-1021.49.20%
2022-01-0721.39.23%
2022-01-0621.79.27%
2022-01-0521.69.33%
2022-01-0421.89.30%
2022-01-0322.09.15%
2021-12-3021.99.00%
2021-12-2921.959.04%
2021-12-2821.811.18%
2021-12-2722.111.14%
2021-12-2422.4511.01%
2021-12-2322.4511.05%
2021-12-2221.8510.65%
2021-12-2121.910.81%
2021-12-2021.510.43%
2021-12-1721.710.48%
2021-12-1622.610.79%
2021-12-1523.110.75%
2021-12-1422.5510.38%
2021-12-1323.410.73%
2021-12-1023.5510.32%
2021-12-0923.77.50%
2021-12-0824.07.48%
2021-12-0724.158.95%
2021-12-0622.38.41%
2021-12-0320.859.69%
2021-12-0220.19.40%
2021-12-0119.59.00%
2021-11-3019.458.94%
2021-11-2919.38.66%
2021-11-2619.858.62%
2021-11-2519.68.71%
2021-11-2419.39.38%
2021-11-2319.159.34%
2021-11-2219.49.45%
2021-11-1919.059.37%
2021-11-1818.859.33%
2021-11-1718.99.28%
2021-11-1619.259.17%
2021-11-1519.459.48%
2021-11-1219.69.55%
2021-11-1119.559.88%
2021-11-1020.210.50%
2021-11-0920.658.79%
2021-11-0820.057.83%
2021-11-0519.66.69%
2021-11-0419.06.24%
2021-11-0318.456.02%
2021-11-0218.256.17%
2021-11-0118.66.23%
2021-10-2917.455.96%
2021-10-2817.35.95%
2021-10-2717.456.00%
2021-10-2617.55.98%
2021-10-2517.35.99%
2021-10-2217.65.94%
2021-10-2117.455.94%
2021-10-2017.555.91%
2021-10-1917.555.73%
2021-10-1817.45.93%
2021-10-1517.755.81%
2021-10-1417.655.80%
2021-10-1317.95.86%
2021-10-1217.65.50%
2021-10-0817.55.33%
2021-10-0717.555.25%
2021-10-0617.34.95%
2021-10-0517.554.88%
2021-10-0417.44.74%
2021-10-0117.054.71%
2021-09-3017.354.70%
2021-09-2916.854.61%
2021-09-2817.24.60%
2021-09-2717.14.63%
2021-09-2417.24.63%
2021-09-2317.24.63%
2021-09-2217.14.63%
2021-09-1716.64.68%
2021-09-1616.654.68%
2021-09-1516.654.70%
2021-09-1416.654.70%
2021-09-1316.654.69%
2021-09-1016.754.61%
2021-09-0916.754.63%
2021-09-0816.554.63%
2021-09-0717.04.56%
2021-09-0617.14.56%
2021-09-0317.054.56%
2021-09-0216.954.56%
2021-09-0117.154.47%
2021-08-3117.14.60%
2021-08-3017.14.61%
2021-08-2717.254.74%
2021-08-2617.24.74%
2021-08-2517.154.74%
2021-08-2416.954.77%
2021-08-2317.04.77%
2021-08-2017.04.77%
2021-08-1916.654.78%
2021-08-1816.84.78%
2021-08-1717.04.85%
2021-08-1617.34.86%
2021-08-1317.34.86%
2021-08-1217.64.85%
2021-08-1117.54.85%
2021-08-1017.64.97%
2021-08-0917.44.91%
2021-08-0617.654.93%
2021-08-0517.654.92%
2021-08-0417.74.92%
2021-08-0317.85.09%
2021-08-0217.855.17%
2021-07-3017.755.16%
2021-07-2917.755.18%
2021-07-2817.755.18%
2021-07-2717.655.27%
2021-07-2617.755.35%
2021-07-2317.75.41%
2021-07-2217.85.41%
2021-07-2117.95.59%
2021-07-2017.755.62%
2021-07-1918.15.62%
2021-07-1618.355.65%
2021-07-1517.85.65%
2021-07-1417.85.73%
2021-07-1317.855.73%
2021-07-1218.155.72%
2021-07-0918.155.78%
2021-07-0818.05.76%
2021-07-0717.85.78%
2021-07-0618.155.89%
2021-07-0518.15.94%
2021-07-0217.955.95%
2021-07-0117.856.14%
2021-06-3017.96.16%
2021-06-2917.96.18%
2021-06-2818.056.55%
2021-06-2518.06.56%
2021-06-2418.256.56%
2021-06-2317.66.56%
2021-06-2217.856.61%
2021-06-2118.156.59%
2021-06-1818.456.58%
2021-06-1718.456.58%
2021-06-1618.056.54%
2021-06-1518.46.49%
2021-06-1118.556.44%
2021-06-1018.656.39%
2021-06-0918.156.39%
2021-06-0818.16.43%
2021-06-0718.16.44%
2021-06-0417.76.49%
2021-06-0317.96.50%
2021-06-0217.456.46%
2021-06-0117.66.44%

巨庭熱門網頁

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。