1591 駿吉-KY


股價漲跌幅
202220212020
駿吉-KY65.0%-22.0%-11.0%
0050-14.14%3.82%50.48%


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)
23.55 -1.23% 23.26 26.75 13.59% 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20.7212.389.7515.5516.9126.8021.4818.4818.85
營業利益率10.682.12-1.556.650.5413.1510.469.169.92
折舊負擔比率4.364.244.192.855.775.205.083.033.62
稅前淨利率12.429.402.916.390.8013.9910.468.7110.35
股東權益報酬率12.2213.261.9912.070.5217.4211.1111.3514.55
資產報酬率7.868.432.168.301.2610.796.917.1310.95
本業收入比85.9222.41-52.94103.7066.6794.67100.00104.7695.45
業外獲益比14.0877.59158.82-3.7033.336.67-0.00-4.764.55
無形資產佔淨值比0.000.000.000.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率26.9419.4615.0226.2018.9010.9315.0913.449.410.166.1714.4113.3217.3518.1916.517.48
營業利益率19.138.671.8917.069.690.516.244.30-3.98-16.53-6.345.513.717.009.628.32-0.52
稅前淨利率19.6312.422.0719.3410.591.6129.924.88-1.97-18.9410.675.598.226.169.817.610.08
本業收入比97.1469.23100.0088.2490.9133.3320.00100.00250.0085.71-61.54100.0043.75113.3395.65113.330.00
業外獲益比2.8630.770.0011.769.0966.6778.0014.29-100.0014.29161.540.0056.25-13.330.00-6.670.00

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)108-6211836-855614339-9
自由現金流量(百萬)99-39698-8846101-189-122
稅後淨利(百萬)5053848260394147


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-20-377-5285-65-14-1-17713133213156
自由現金流量(百萬)-18-775-4979-9269-3-14-41502832-5264
稅後淨利(百萬)267225169426-3-1346111421130

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)573613597841416538571725635
營業利益(百萬)6113-956271606663
稅後淨利(百萬)5053848260394147
EPS(完全稀釋)1.521.590.241.440.062.001.301.512.01
營收成長率(%)-6.532.68-29.01102.16-22.68-5.78-21.2414.17N/A
營業利益成長率(%)369.23N/AN/A2700.00-97.1818.33-9.094.76N/A
稅後淨利成長率(%)-5.66562.50-83.332300.00-96.6753.85-4.88-12.77N/A
EPS成長率(%)-4.40562.50-83.332300.00-97.0053.85-13.91-24.88N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)17810583178207171166153122111121175190250233202156
營業利益(百萬)349230201107-5-18-8107172217-1
稅後淨利(百萬)267225169426-3-1346111421130
EPS(完全稀釋)0.800.200.050.780.490.261.280.17-0.10-0.400.110.200.340.410.620.400.01
去年同期營收成長率(%)-14.01-38.60-50.0016.3469.6754.0537.19-12.57-35.79-55.60-48.07-13.3721.790.000.000.00-
去年同期營業利益成長率(%)70.00800.00-80.00328.57500.00105.56225.00-30.00-171.43-205.88-136.36-41.18800.000.000.000.00-
去年同期稅後淨利成長率(%)62.50-22.22-95.24316.67633.33169.23950.000.00-127.27-192.86-80.95-53.850.000.000.000.00-
去年同期EPS成長率(%)63.27-23.08-96.09358.82590.00165.001063.64-15.00-129.41-197.56-82.26-50.003300.000.000.000.00-
較上季營收成長率(%)69.5226.51-53.37-14.0121.053.018.5025.419.91-8.26-30.86-7.89-24.007.3015.3529.490.00
較上季營業利益成長率(%)277.78350.00-93.3350.001900.00-90.0042.86240.0072.22-125.00-180.0042.86-58.82-22.7329.411800.000.00
較上季稅後淨利成長率(%)271.43250.00-92.0056.2577.78-78.57600.00300.0076.92-425.00-33.33-45.45-21.43-33.3361.540.000.00
較上季EPS成長率(%)300.00300.00-93.5959.1888.46-79.69652.94270.0075.00-463.64-45.00-41.18-17.07-33.8755.003900.000.00

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(%)
2022/4-0.726.36-9.042019/1222.58-51.42-28.88
2022/39.6-6.43-13.992019/114.99-57.48-26.24
2022/1~254.73-18.38-18.382019/10-1.54-58.45-22.42
2021/121.91-30.16-6.562019/93.28-57.96-17.54
2021/1176.74-29.93-4.042019/8-40.03-58.93-11.18
2021/10-44.82-57.56-1.032019/7-9.6-25.79-2.36
2021/9-2.42-17.275.862019/63.46-15.342.45
2021/8-13.06426660.01591.02019/52.93-12.496.88
2021/7-100.0-100.011.942019/44.4-12.1712.76
2021/63.67-11.8439.782019/317.71-11.0123.13
2021/5-17.43-11.7255.552019/1~2-49.1445.2645.26
2021/4-12.66186.983.632018/127.29197.36101.89
2021/316.32127.8764.612018/112.59122.4594.58
2021/1~2-0.3141.7741.762018/10-0.37142.9491.64
2020/122.2538.22.622018/90.89183.5286.31
2020/117.0365.69-0.112018/88.36242.0576.77
2020/107.5862.53-4.532018/73.12137.3962.28
2020/92.5348.75-9.12018/66.9581.3852.37
2020/8-27.2549.84-13.412018/53.375.4746.54
2020/74.1523.52-18.332018/45.7763.0139.56
2020/63.817.2-24.562018/315.554.1231.68
2020/5168.356.84-30.832018/1~227.7120.3320.33
2020/4-30.63-59.01-39.72017/12-19.73-38.11-22.78
2020/3-28.94-38.31-33.972017/1112.04-22.81-21.28
2020/1~23.42-32.25-32.252017/1016.26-28.88-21.12

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
35.022.059.090
2021Q4(百萬)2020Q4(百萬)YoY(%)
13.03.0333.33
2021Q3(百萬)2020Q3(百萬)YoY(%)
2.050.0-96.0

EPS較上季
2022Q1(元)2021Q4(元)比率
0.80.23.0000

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率7.737.646.3911.086.726.837.169.098.32
存貨周轉率2.483.804.135.033.496.023.804.186.09

應收帳周轉率和存貨周轉率-近20季
22Q121Q4
應收帳款周轉率2.251.53
存貨周轉率0.690.44

償債能力-近10年
202120202019201820172016201520142013
負債比0.350.450.370.420.410.410.470.510.32
金融負債(百萬)17426217223821318823029097
營收淨額(百萬)573613597841416538571725635
利息保障倍數14.9111.443.156.051.4710.036.5813.0924.15
長期銀行借款占稅後淨利比0.100.000.880.420.500.972.002.761.30

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)573613597841416538571725635
推銷費用(百萬)131717222617172424
管理費用(百萬)444650534257464333
研發費(百萬)000000000
推銷費用率(%)2.272.772.852.626.253.162.983.313.78
管理費用率(%)7.687.508.386.3010.1010.598.065.935.20
研發費用率(%)0.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)17810583178207171166153122111121175190250233202156
推銷費用(百萬)43145444434558464
管理費用(百萬)101010111414111012151110131816118
研發費(百萬)00000000000000000
推銷費用率(%)2.252.861.202.252.422.342.412.613.282.703.312.862.633.201.722.972.56
管理費用率(%)5.629.5212.056.186.768.196.636.549.8413.519.095.716.847.206.875.455.13
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
1591-駿吉-KYOXXOXXOXXX
10年3.32億50.38%40.01%32.42%28.01%2百萬24.08%

融資使用率
日期股價融資使用率
2022-05-18 -23.5534.76%
2022-05-1723.7534.09%
2022-05-1623.334.53%
2022-05-1323.035.00%
2022-05-1223.0534.92%
2022-05-1122.8534.97%
2022-05-1023.435.53%
2022-05-0922.935.65%
2022-05-0623.4535.56%
2022-05-0523.3534.82%
2022-05-0422.231.78%
2022-05-0320.7528.13%
2022-04-2920.6527.17%
2022-04-2819.0526.92%
2022-04-2719.1526.75%
2022-04-2619.627.19%
2022-04-2519.627.03%
2022-04-2221.127.69%
2022-04-2121.2526.67%
2022-04-2019.3526.61%
2022-04-1919.827.19%
2022-04-1819.927.55%
2022-04-1521.628.27%
2022-04-1421.827.89%
2022-04-1322.3528.07%
2022-04-1222.427.78%
2022-04-1122.1527.48%
2022-04-0824.0529.65%
2022-04-0723.528.98%
2022-04-0623.627.90%
2022-04-0123.328.89%
2022-03-3121.7524.74%
2022-03-3022.024.75%
2022-03-2922.5524.10%
2022-03-2822.7524.30%
2022-03-2522.731.08%
2022-03-2423.134.98%
2022-03-2322.6528.46%
2022-03-2220.627.55%
2022-03-2118.7527.55%
2022-03-1818.9528.15%
2022-03-1719.4527.87%
2022-03-1619.627.04%
2022-03-1519.6529.25%
2022-03-1417.926.93%
2022-03-1116.326.37%
2022-03-1014.8526.91%
2022-03-0914.926.85%
2022-03-0814.926.85%
2022-03-0714.9526.91%
2022-03-0414.9526.99%
2022-03-0314.927.11%
2022-03-0214.8527.11%
2022-03-0114.8527.11%
2022-02-2514.927.19%
2022-02-2414.727.11%
2022-02-2314.9527.25%
2022-02-2214.627.27%
2022-02-2114.727.27%
2022-02-1814.827.34%
2022-02-1714.727.34%
2022-02-1614.827.22%
2022-02-1514.7526.60%
2022-02-1414.7526.58%
2022-02-1114.826.61%
2022-02-1014.8526.55%
2022-02-0914.5526.66%
2022-02-0814.4526.66%
2022-02-0714.2526.74%
2022-01-2614.126.70%
2022-01-2514.127.62%
2022-01-2414.027.57%
2022-01-2114.527.74%
2022-01-2014.5527.54%
2022-01-1914.5527.60%
2022-01-1814.5527.62%
2022-01-1714.527.63%
2022-01-1414.428.07%
2022-01-1314.528.10%
2022-01-1214.4528.10%
2022-01-1114.628.22%
2022-01-1014.6528.20%
2022-01-0714.527.80%
2022-01-0614.428.54%
2022-01-0514.4529.09%
2022-01-0414.429.09%
2022-01-0314.2535.16%
2021-12-3014.735.71%
2021-12-2914.635.77%
2021-12-2814.635.91%
2021-12-2714.636.99%
2021-12-2414.5537.16%
2021-12-2314.6537.57%
2021-12-2214.7537.57%
2021-12-2114.6537.79%
2021-12-2014.737.87%
2021-12-1714.6537.98%
2021-12-1614.5538.01%
2021-12-1514.6538.14%
2021-12-1414.6538.19%
2021-12-1314.7538.21%
2021-12-1014.5538.25%
2021-12-0914.738.38%
2021-12-0814.838.56%
2021-12-0714.738.56%
2021-12-0614.7538.57%
2021-12-0314.7538.57%
2021-12-0114.8538.58%
2021-11-3014.838.58%
2021-11-2914.7538.68%
2021-11-2614.838.68%
2021-11-2514.8538.62%
2021-11-2414.8538.81%
2021-11-2314.9539.22%
2021-11-2214.839.26%
2021-11-1914.839.25%
2021-11-1815.039.36%
2021-11-1714.939.36%
2021-11-1614.9539.37%
2021-11-1514.839.39%
2021-11-1214.7539.42%
2021-11-1114.7539.44%
2021-11-1014.839.36%
2021-11-0914.9539.36%
2021-11-0814.7539.39%
2021-11-0514.5539.22%
2021-11-0414.739.19%
2021-11-0314.938.84%
2021-11-0214.8538.84%
2021-11-0114.9538.81%
2021-10-2915.1538.79%
2021-10-2815.238.79%
2021-10-2715.2538.83%
2021-10-2615.138.80%
2021-10-2515.3538.80%
2021-10-2215.2538.78%
2021-10-2015.3538.78%
2021-10-1915.338.78%
2021-10-1815.338.78%
2021-10-1515.3538.79%
2021-10-1415.538.79%
2021-10-1315.538.69%
2021-10-0815.538.69%
2021-10-0715.2538.68%
2021-10-0615.238.68%
2021-10-0515.3538.68%
2021-10-0415.238.72%
2021-10-0115.738.76%
2021-09-3015.8538.76%
2021-09-2915.4538.76%
2021-09-2815.8538.76%
2021-09-2715.938.76%
2021-09-2415.6538.76%
2021-09-2315.838.76%
2021-09-2215.838.76%
2021-09-1715.838.79%
2021-09-1615.738.79%
2021-09-1515.8539.45%
2021-09-1415.939.45%
2021-09-1315.639.45%
2021-09-1015.439.44%
2021-09-0915.039.45%
2021-09-0815.2539.45%
2021-09-0715.1539.62%
2021-09-0614.6539.68%
2021-09-0314.739.68%
2021-09-0215.2539.62%
2021-09-0115.1540.04%
2021-08-3015.340.04%
2021-08-2715.440.04%
2021-08-2615.339.98%
2021-08-2515.440.00%
2021-08-2415.9540.10%
2021-08-2314.540.03%
2021-08-2015.140.01%
2021-08-1914.840.00%
2021-08-1815.240.00%
2021-08-1715.4540.00%
2021-08-1614.939.98%
2021-08-1315.439.91%
2021-08-1215.939.97%
2021-08-1115.939.91%
2021-08-1016.1539.97%
2021-08-0916.039.92%
2021-08-0616.039.93%
2021-08-0516.140.07%
2021-08-0416.140.02%
2021-08-0316.1540.01%
2021-08-0216.139.98%
2021-07-3016.040.00%
2021-07-2916.040.01%
2021-07-2815.9540.00%
2021-07-2716.0540.01%
2021-07-2616.3540.21%
2021-07-2316.5540.21%
2021-07-2216.340.21%
2021-07-2116.5540.20%
2021-07-2016.8540.24%
2021-07-1916.9540.27%
2021-07-1616.8540.20%
2021-07-1516.8540.18%
2021-07-1417.240.15%
2021-07-1317.140.22%
2021-07-1218.040.43%
2021-07-0916.6539.67%
2021-07-0816.639.67%
2021-07-0716.439.67%
2021-07-0616.4539.67%
2021-07-0516.5539.67%
2021-07-0216.6539.69%
2021-07-0116.539.59%
2021-06-3016.639.60%
2021-06-2916.5539.59%
2021-06-2816.6539.61%
2021-06-2516.839.61%
2021-06-2416.8539.59%
2021-06-2316.6539.59%
2021-06-2216.7539.51%
2021-06-2116.739.50%
2021-06-1816.839.42%
2021-06-1716.739.45%
2021-06-1616.8539.45%
2021-06-1517.140.12%
2021-06-1118.1539.95%
2021-06-1018.739.92%
2021-06-0918.4539.92%
2021-06-0818.539.90%
2021-06-0718.5539.90%
2021-06-0418.5539.90%
2021-06-0318.639.81%
2021-06-0218.539.80%
2021-06-0118.7539.81%
2021-05-3118.7539.75%
2021-05-2818.939.77%
2021-05-2718.5539.61%
2021-05-2618.439.61%
2021-05-2518.139.59%
2021-05-2417.8539.59%
2021-05-2118.0539.56%
2021-05-2017.739.51%

駿吉-KY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。