1568 倉佑


股價漲跌幅
20222021202020192018
倉佑-17.0%2.0%-38.0%-5.0%-42.0%
0050-14.14%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)
19.45 15.63% 22.49 25.86 32.96% 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
2021202020192018201720162015201420132012
營業毛利率14.209.4611.9113.6014.8117.7816.9015.4715.7617.22
營業利益率1.80-1.181.354.127.0810.038.436.495.827.24
折舊負擔比率7.898.766.525.363.515.026.856.708.218.04
稅前淨利率1.910.401.374.747.399.328.096.596.276.82
股東權益報酬率1.990.681.785.9512.2912.319.518.837.689.58
資產報酬率1.190.641.153.125.876.515.574.834.124.90
本業收入比94.29-300.0096.4387.2995.97107.69104.1597.9792.98105.97
業外獲益比5.71400.000.0012.714.03-7.69-4.151.357.02-5.97
無形資產佔淨值比0.440.380.450.170.000.000.000.000.000.00

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19.0316.8615.5812.2911.9313.2810.367.215.1813.857.9911.8914.3710.0012.2913.3517.2417.1112.6514.37
營業利益率6.924.362.71-0.760.713.610.70-5.06-6.523.36-2.372.112.610.382.523.898.068.914.496.73
稅前淨利率10.917.252.58-2.21-0.312.815.06-1.82-6.540.41-4.464.575.870.14-0.725.0011.898.845.9610.10
本業收入比64.8161.76100.0030.00-300.00126.6712.00283.33100.00900.0054.1747.8344.44200.00-375.0076.4768.18101.3576.4767.06
業外獲益比37.0441.18-8.3360.00500.00-26.6784.00-183.330.00-800.0045.8352.1755.56-100.00475.0020.5932.95-1.3525.4932.94

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)24836727089321259276233291175
自由現金流量(百萬)223330179-138-94-102179-108184299
稅後淨利(百萬)3010289519218413911785112


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-2035-7124961701273930-34561111377511-17213042572
自由現金流量(百萬)-543-22120821691231424-34111059640-17-119-40212-51-50
稅後淨利(百萬)452710-7-26213-203-172121022666634065

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)1826175720232501335827912381223918151964
營業利益(百萬)33-2127103238280201145106142
稅後淨利(百萬)3010289519218413911785112
EPS(完全稀釋)0.290.100.270.921.861.781.341.180.920.00
營收成長率(%)3.93-13.15-19.11-25.5220.3217.226.3423.36-7.59N/A
營業利益成長率(%)N/AN/A-73.79-56.72-15.0039.3038.6236.79-25.35N/A
稅後淨利成長率(%)200.00-64.29-70.53-50.524.3532.3718.8037.65-24.11N/A
EPS成長率(%)190.00-62.96-70.65-50.544.4932.8413.5628.26N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)499471454431470532484339401526541500455487597673744840861844
營業利益(百萬)352112-33193-17-2618-1311122152660753957
稅後淨利(百萬)452710-7-26213-203-172121022666634065
EPS(完全稀釋)0.440.270.10-0.06-0.020.060.210.03-0.200.03-0.170.210.200.000.020.260.640.610.390.63
去年同期營收成長率(%)6.17-11.47-6.2027.1417.211.14-10.54-32.20-11.878.01-9.38-25.71-38.84-42.02-30.66-20.26----
去年同期營業利益成長率(%)1066.6710.53300.0082.35111.545.56123.08-254.55-316.67800.00-186.67-57.69-80.00-97.33-61.54-54.39----
去年同期稅後淨利成長率(%)2350.00350.00-52.38-333.3390.00100.00223.53-85.71-195.240.00-950.00-19.23-68.18-100.00-95.00-60.00----
去年同期EPS成長率(%)2300.00350.00-52.38-300.0090.00100.00223.53-85.71-200.000.00-950.00-19.23-68.75-100.00-94.87-58.73----
較上季營收成長率(%)5.943.745.34-8.30-11.659.9242.77-15.46-23.76-2.778.209.89-6.57-18.43-11.29-9.54-11.43-2.442.01-
較上季營業利益成長率(%)66.6775.00500.00-200.00-84.21533.33117.6534.62-244.44238.46-218.18-8.33500.00-86.67-42.31-56.67-20.0092.31-31.58-
較上季稅後淨利成長率(%)66.67170.00242.86-250.00-133.33-71.43600.00115.00-766.67117.65-180.950.000.00-100.00-92.31-60.614.7657.50-38.46-
較上季EPS成長率(%)62.96170.00266.67-200.00-133.33-71.43600.00115.00-766.67117.65-180.955.000.00-100.00-92.31-59.384.9256.41-38.10-

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(%)
2022/4-27.75-16.490.522019/1221.1731.42-18.47
2022/328.559.146.162019/114.686.19-21.85
2022/1~2-21.924.554.552019/10-1.090.13-23.92
2021/125.49-8.133.872019/9-9.03-13.66-25.88
2021/11-1.76-14.725.22019/8-5.05-4.66-27.16
2021/108.99-11.737.762019/733.6-10.27-29.8
2021/9-11.65-16.9510.572019/6-20.8-25.34-32.74
2021/88.592.0715.072019/54.54-25.8-33.9
2021/7-3.43-3.4417.382019/42.81-26.84-35.92
2021/628.1616.2921.732019/329.58-41.33-38.81
2021/5-22.5415.3122.922019/1~2-17.07-37.23-37.22
2021/4-5.5653.6824.52018/12-2.07-40.32-25.5
2021/311.499.5217.142018/11-1.29-46.82-24.23
2021/1~2-6.1121.7221.712018/10-14.72-37.27-21.77
2020/12-2.07-15.3-13.662018/90.45-33.14-20.17
2020/111.684.81-13.472018/8-10.64-37.93-18.5
2020/102.547.9-15.362018/711.16-19.9-15.4
2020/98.594.07-17.922018/6-21.29-29.47-14.68
2020/82.71-12.82-20.662018/53.09-14.75-11.78
2020/716.31-19.41-21.912018/4-17.56-18.05-11.01
2020/627.08-7.43-22.412018/358.73-6.13-8.51
2020/53.22-42.31-25.062018/1~2-34.42-9.94-9.94
2020/4-32.7-41.58-20.092017/12-12.74-3.6420.52
2020/332.93-10.75-11.922017/1116.4410.8523.17
2020/1~2-17.73-12.62-12.612017/10-9.112.1624.69

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
34.015.0126.66
2021Q3(百萬)2020Q3(百萬)YoY(%)
12.025.0-52.0

EPS較上季
2022Q1(元)2021Q4(元)比率
0.440.270.6296

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率3.022.732.963.083.683.583.703.993.633.94
存貨周轉率3.362.982.482.744.013.793.523.723.313.31

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.540.530.530.550.570.540.450.490.550.56
金融負債(百萬)11471159124713301076918719782946957
營收淨額(百萬)1826175720232501335827912381223918151964
利息保障倍數4.361.552.875.9613.9719.2611.128.716.034.37
長期銀行借款占稅後淨利比25.8372.3030.8610.244.323.604.763.159.898.01

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)1826175720232501335827912381223918151964
推銷費用(百萬)68485466756667705664
管理費用(百萬)8584901071171109810096101
研發費(百萬)69657064674037313431
推銷費用率(%)3.722.732.672.642.232.362.813.133.093.26
管理費用率(%)4.654.784.454.283.483.944.124.475.295.14
研發費用率(%)3.783.703.462.562.001.431.551.381.871.58

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)499471454431470532484339401526541500455487597673744840861844
推銷費用(百萬)211720171416128111512131415151916201918
管理費用(百萬)2322202122222120212121232520243132302834
研發費(百萬)1718181816181815152116161713161817192313
推銷費用率(%)4.213.614.413.942.983.012.482.362.742.852.222.603.083.082.512.822.152.382.212.13
管理費用率(%)4.614.674.414.874.684.144.345.905.243.993.884.605.494.114.024.614.303.573.254.03
研發費用率(%)3.413.823.964.183.403.383.724.423.743.992.963.203.742.672.682.672.282.262.671.54

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
1568-倉佑OOXXOOOXXX
8年10.31億53.32%52.11%0.0%52.38%132百萬11.96%

融資使用率
日期股價融資使用率
2022-05-18 -19.455.52%
2022-05-1719.25.53%
2022-05-1619.055.54%
2022-05-1319.05.57%
2022-05-1218.95.53%
2022-05-1119.15.58%
2022-05-1019.055.59%
2022-05-0919.05.62%
2022-05-0619.65.80%
2022-05-0519.955.82%
2022-05-0419.55.81%
2022-05-0319.75.89%
2022-04-2919.955.94%
2022-04-2820.055.97%
2022-04-2719.255.89%
2022-04-2619.756.06%
2022-04-2519.76.06%
2022-04-2219.66.08%
2022-04-2120.256.16%
2022-04-2020.256.17%
2022-04-1920.156.16%
2022-04-1820.16.18%
2022-04-1520.46.22%
2022-04-1420.66.22%
2022-04-1320.96.22%
2022-04-1220.556.27%
2022-04-1120.96.29%
2022-04-0821.256.31%
2022-04-0720.956.28%
2022-04-0620.36.06%
2022-04-0120.356.06%
2022-03-3120.46.06%
2022-03-3020.46.07%
2022-03-2920.26.09%
2022-03-2820.456.10%
2022-03-2520.36.12%
2022-03-2420.26.16%
2022-03-2320.356.19%
2022-03-2220.356.19%
2022-03-2120.56.19%
2022-03-1820.256.22%
2022-03-1720.156.23%
2022-03-1619.856.22%
2022-03-1519.956.32%
2022-03-1420.056.35%
2022-03-1120.26.41%
2022-03-1020.256.43%
2022-03-0920.16.45%
2022-03-0820.06.45%
2022-03-0720.56.49%
2022-03-0420.856.59%
2022-03-0320.856.67%
2022-03-0220.856.67%
2022-03-0120.96.66%
2022-02-2520.856.65%
2022-02-2420.86.67%
2022-02-2321.36.70%
2022-02-2221.36.69%
2022-02-2121.46.70%
2022-02-1821.46.64%
2022-02-1721.26.64%
2022-02-1621.256.63%
2022-02-1521.16.63%
2022-02-1421.056.71%
2022-02-1121.756.72%
2022-02-1021.856.72%
2022-02-0921.456.73%
2022-02-0821.36.69%
2022-02-0721.056.68%
2022-01-2620.76.67%
2022-01-2520.556.72%
2022-01-2420.86.73%
2022-01-2121.26.74%
2022-01-2021.46.77%
2022-01-1921.16.78%
2022-01-1821.36.83%
2022-01-1721.556.86%
2022-01-1421.46.89%
2022-01-1322.057.02%
2022-01-1222.257.09%
2022-01-1122.37.07%
2022-01-1022.47.26%
2022-01-0722.37.31%
2022-01-0622.97.36%
2022-01-0523.357.31%
2022-01-0423.157.28%
2022-01-0323.57.45%
2021-12-3023.957.44%
2021-12-2923.17.24%
2021-12-2823.557.43%
2021-12-2723.957.30%
2021-12-2423.07.61%
2021-12-2320.955.94%
2021-12-2220.855.95%
2021-12-2120.85.95%
2021-12-2020.85.95%
2021-12-1721.15.93%
2021-12-1620.855.94%
2021-12-1520.755.95%
2021-12-1420.75.94%
2021-12-1320.955.96%
2021-12-1020.955.98%
2021-12-0921.15.97%
2021-12-0820.85.98%
2021-12-0720.75.98%
2021-12-0620.76.02%
2021-12-0321.06.01%
2021-12-0220.856.01%
2021-12-0121.26.00%
2021-11-3021.36.03%
2021-11-2921.256.02%
2021-11-2621.36.01%
2021-11-2521.86.11%
2021-11-2421.856.10%
2021-11-2321.86.10%
2021-11-2222.156.11%
2021-11-1921.956.08%
2021-11-1822.26.10%
2021-11-1722.26.12%
2021-11-1621.96.12%
2021-11-1521.86.14%
2021-11-1221.956.12%
2021-11-1121.956.12%
2021-11-1022.056.10%
2021-11-0922.36.13%
2021-11-0822.26.12%
2021-11-0522.556.12%
2021-11-0422.856.12%
2021-11-0321.86.03%
2021-11-0221.656.02%
2021-11-0122.16.04%
2021-10-2922.16.05%
2021-10-2822.356.01%
2021-10-2722.65.92%
2021-10-2622.255.93%
2021-10-2522.255.93%
2021-10-2222.05.87%
2021-10-2122.25.79%
2021-10-2022.15.85%
2021-10-1922.55.80%
2021-10-1822.36.07%
2021-10-1520.555.80%
2021-10-1420.45.79%
2021-10-1320.455.82%
2021-10-1220.15.82%
2021-10-0820.355.86%
2021-10-0720.55.89%
2021-10-0619.655.95%
2021-10-0519.655.89%
2021-10-0419.455.94%
2021-10-0120.36.17%
2021-09-3021.26.29%
2021-09-2921.46.29%
2021-09-2821.856.32%
2021-09-2722.26.34%
2021-09-2421.856.34%
2021-09-2321.56.45%
2021-09-2221.46.48%
2021-09-1721.96.48%
2021-09-1621.856.47%
2021-09-1521.956.46%
2021-09-1422.256.46%
2021-09-1321.956.45%
2021-09-1022.056.43%
2021-09-0921.36.41%
2021-09-0821.16.48%
2021-09-0721.86.55%
2021-09-0622.056.55%
2021-09-0322.656.56%
2021-09-0223.06.59%
2021-09-0123.256.71%
2021-08-3122.96.72%
2021-08-3023.46.71%
2021-08-2723.46.71%
2021-08-2623.656.71%
2021-08-2523.66.67%
2021-08-2422.96.71%
2021-08-2323.16.78%
2021-08-2022.36.76%
2021-08-1922.46.78%
2021-08-1823.56.81%
2021-08-1723.26.86%
2021-08-1623.26.91%
2021-08-1324.16.97%
2021-08-1224.96.98%
2021-08-1124.17.01%
2021-08-1025.17.25%
2021-08-0926.17.69%
2021-08-0626.67.68%
2021-08-0526.857.65%
2021-08-0426.77.71%
2021-08-0326.87.65%
2021-08-0226.97.68%
2021-07-3027.37.69%
2021-07-2927.757.66%
2021-07-2827.37.71%
2021-07-2727.97.94%
2021-07-2628.77.92%
2021-07-2327.77.98%
2021-07-2226.78.01%
2021-07-2126.08.32%
2021-07-2026.558.56%
2021-07-1927.558.79%
2021-07-1627.48.93%
2021-07-1527.459.04%
2021-07-1427.29.13%
2021-07-1327.99.37%
2021-07-1229.78.65%
2021-07-0928.58.23%
2021-07-0828.48.25%
2021-07-0728.38.23%
2021-07-0628.758.13%
2021-07-0528.97.78%
2021-07-0228.957.84%
2021-07-0127.457.50%
2021-06-3028.58.01%
2021-06-2928.457.85%
2021-06-2828.457.65%
2021-06-2529.07.49%
2021-06-2429.49.56%
2021-06-2326.758.01%
2021-06-2224.356.72%
2021-06-2124.456.72%
2021-06-1825.76.60%
2021-06-1724.556.43%
2021-06-1624.456.36%
2021-06-1524.86.57%
2021-06-1124.656.59%
2021-06-1024.46.58%
2021-06-0924.756.54%
2021-06-0825.16.51%
2021-06-0724.96.50%
2021-06-0425.356.51%
2021-06-0326.06.50%
2021-06-0225.56.30%
2021-06-0126.16.34%
2021-05-3125.356.33%
2021-05-2825.656.30%
2021-05-2724.76.31%
2021-05-2625.256.36%

倉佑熱門網頁

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。