1593 祺驊


股價漲跌幅
202220212020
祺驊-28.0%1.0%33.0%
0050-14.69%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)
59.9 -21.12% 47.25 54.34 -9.28% 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27.8828.6430.9730.7531.3229.2627.7523.8122.1021.44
營業利益率14.7713.5014.2214.9116.4613.728.487.205.276.06
折舊負擔比率1.612.302.452.122.282.612.732.532.442.10
稅前淨利率17.4819.1517.6618.0916.7914.7112.077.745.665.71
股東權益報酬率16.1615.3713.5414.1914.2812.5011.437.625.735.90
資產報酬率11.6212.1111.2111.2811.179.898.915.764.244.09
本業收入比84.4770.4880.5682.7697.8693.2869.6192.8691.49106.12
業外獲益比15.5329.5219.4417.242.146.7229.417.146.38-6.12
無形資產佔淨值比0.240.300.380.370.000.000.000.000.000.00

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23.9631.5028.8026.1625.5227.9429.4527.2930.2331.6933.0029.0229.8832.8233.6828.0626.17
營業利益率3.3116.2315.7814.7812.1814.6516.0711.0110.3814.9217.2111.8312.5118.0120.0011.116.68
稅前淨利率9.7920.8317.8016.5015.1521.2420.6617.4215.0719.0220.1414.8316.2420.8822.4418.806.38
本業收入比35.2977.3689.2989.2980.0068.3378.0063.6469.5780.0084.0979.3176.6786.9689.2960.61100.00
業外獲益比64.7122.6410.7110.7120.0031.6722.0036.3630.4322.5013.6420.6923.3313.0410.7142.42-0.00

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)
2021202020192018201720162015201420132012
營運現金流量(百萬)1199912114212512787515910
自由現金流量(百萬)-28780150-14106150-321315-18
稅後淨利(百萬)17114311912011410096634843


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)50255848-11602102856396206525448
自由現金流量(百萬)61-10-25215-3928311383721771532-11-6428
稅後淨利(百萬)1245464734524329203336252637462810

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)1177869815802834806843908821858
營業利益(百萬)17411711612013711171654352
稅後淨利(百萬)17114311912011410096634843
EPS(完全稀釋)4.694.443.723.753.603.163.092.291.820.00
營收成長率(%)35.446.631.62-3.843.47-4.39-7.1610.60-4.31N/A
營業利益成長率(%)48.720.86-3.33-12.4123.4256.349.2351.16-17.31N/A
稅後淨利成長率(%)19.5820.17-0.835.2614.004.1752.3831.2511.63N/A
EPS成長率(%)5.6319.35-0.804.1713.922.2734.9325.82N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)171255317339267281244188155212217199187222248176156
營業利益(百萬)641505032413921163237232340502010
稅後淨利(百萬)1245464734524329203336252637462810
EPS(完全稀釋)0.341.291.301.320.991.611.340.910.631.031.130.770.811.171.430.880.31
去年同期營收成長率(%)-35.96-9.2529.9280.3272.2632.5512.44-5.53-17.11-4.50-12.5013.0719.870.000.000.00-
兩季平均(YOY)營收成長率(%)-22.6110.3455.1276.2952.4122.493.45-11.32-10.80-8.500.2916.479.940.000.00--
去年同期EPS成長率(%)-65.66-19.88-2.9945.0557.1456.3118.5818.18-22.22-11.97-20.98-12.50161.290.000.000.00-
兩季平均(YOY)EPS成長率(%)-42.77-11.4321.0351.0956.7337.4518.38-2.02-17.09-16.48-16.7474.3980.640.000.00--
較上季營收成長率(%)-32.94-19.56-6.4926.97-4.9815.1629.7921.29-26.89-2.309.056.42-15.77-10.4840.9112.820.00
較上季EPS成長率(%)-73.64-0.77-1.5233.33-38.5120.1547.2544.44-38.83-8.8546.75-4.94-30.77-18.1862.50183.870.00

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(%)
2022/47.42-56.54-42.142019/1211.039.61.64
2022/3-14.38-45.82-35.762019/11-9.35-15.720.91
2022/1~2-17.38-30.79-30.792019/10-3.75-3.352.9
2021/12-9.76-17.7334.862019/99.83.153.72
2021/11-3.1-15.9541.182019/8-1.95-23.033.8
2021/10-0.21.1349.752019/711.1-16.489.59
2021/9-17.620.3456.932019/6-3.3423.8816.23
2021/8-12.5136.1666.852019/5-4.424.3414.83
2021/78.2155.7572.552019/4-7.2611.0117.86
2021/63.2169.276.382019/383.3325.1220.58
2021/5-7.3280.8278.112019/1~2-45.117.817.8
2021/433.9293.4377.362018/12-14.61-6.68-3.96
2021/327.2946.1971.062018/113.944.54-3.7
2021/1~2-36.4186.7886.772018/102.71-2.42-4.6
2020/12-7.8126.746.642018/9-18.07-22.15-4.88
2020/1116.5952.654.642018/86.413.87-1.71
2020/10-0.9718.67-0.062018/764.818.34-4.53
2020/911.7715.34-2.342018/6-18.59-20.46-7.33
2020/80.0613.3-4.892018/51.68-4.55-4.45
2020/717.5611.02-7.652018/44.5211.13-4.42
2020/610.34.93-11.062018/367.42-13.83-9.46
2020/5-0.86-8.05-14.212018/1~2-42.42-6.56-6.55
2020/41.22-11.35-15.792017/12-4.3315.73.62
2020/315.63-18.78-17.412017/11-2.995.122.61
2020/1~220.6-16.52-16.522017/10-18.0416.332.35

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
17.040.0-57.49
2021Q4(百萬)2020Q4(百萬)YoY(%)
53.060.0-11.66
2021Q3(百萬)2020Q3(百萬)YoY(%)
56.050.012.0

EPS較上季
2022Q1(元)2021Q4(元)比率
0.341.29-0.736

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.854.104.514.174.294.704.494.544.154.23
存貨周轉率5.044.454.224.054.574.194.074.684.585.10

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.810.981.141.231.051.241.271.190.931.131.231.251.141.201.451.280.93
存貨周轉率0.750.951.241.421.161.291.171.030.891.161.090.970.871.011.110.880.87

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.310.250.170.180.230.220.220.250.240.28
金融負債(百萬)27300056590200
營收淨額(百萬)1177869815802834806843908821858
利息保障倍數110.51226.36605.232340.6688.0977.6468.55913.5715504.3091.34
長期銀行借款占稅後淨利比1.570.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)1177869815802834806843908821858
推銷費用(百萬)24182219202028303030
管理費用(百萬)968281787581112998679
研發費(百萬)31323330292422222223
推銷費用率(%)2.042.072.702.372.402.483.323.303.653.50
管理費用率(%)8.169.449.949.738.9910.0513.2910.9010.489.21
研發費用率(%)2.633.684.053.743.482.982.612.422.682.68

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)171255317339267281244188155212217199187222248176156
推銷費用(百萬)56765555456655536
管理費用(百萬)2224252522242119182220192021212017
研發費(百萬)77788887899879867
推銷費用率(%)2.922.352.211.771.871.782.052.662.582.362.763.022.672.252.021.703.85
管理費用率(%)12.879.417.897.378.248.548.6110.1111.6110.389.229.5510.709.468.4711.3610.90
研發費用率(%)4.092.752.212.363.002.853.283.725.164.254.154.023.744.053.233.414.49

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
1593-祺驊OXXOOOOXXX
10年3.52億88.67%29.1%0.0%76.99%181百萬4.44%

融資使用率
日期股價融資使用率
2022-05-23 -59.911.30%
2022-05-2059.811.30%
2022-05-1960.011.23%
2022-05-1859.611.23%
2022-05-1760.211.21%
2022-05-1659.311.22%
2022-05-1360.011.21%
2022-05-1265.514.15%
2022-05-1165.514.22%
2022-05-1066.014.22%
2022-05-0670.814.51%
2022-05-0571.314.51%
2022-05-0469.614.72%
2022-05-0370.114.77%
2022-04-2970.314.85%
2022-04-2870.314.94%
2022-04-2770.314.99%
2022-04-2670.715.19%
2022-04-2570.615.21%
2022-04-2270.715.26%
2022-04-2170.515.29%
2022-04-2069.915.30%
2022-04-1969.915.33%
2022-04-1870.715.30%
2022-04-1569.815.31%
2022-04-1470.015.34%
2022-04-1370.415.33%
2022-04-1270.315.36%
2022-04-1168.315.34%
2022-04-0870.915.41%
2022-04-0770.715.43%
2022-04-0670.615.41%
2022-04-0171.415.41%
2022-03-3171.115.41%
2022-03-3070.915.41%
2022-03-2970.715.41%
2022-03-2870.315.42%
2022-03-2572.215.65%
2022-03-2472.015.69%
2022-03-2372.015.75%
2022-03-2270.715.78%
2022-03-2171.015.75%
2022-03-1871.315.71%
2022-03-1769.415.71%
2022-03-1667.515.71%
2022-03-1565.415.74%
2022-03-1470.215.98%
2022-03-1171.315.68%
2022-03-1073.915.93%
2022-03-0975.116.05%
2022-03-0876.416.10%
2022-03-0778.716.20%
2022-03-0480.016.20%
2022-03-0380.516.22%
2022-03-0281.016.20%
2022-03-0181.116.20%
2022-02-2581.016.20%
2022-02-2480.716.20%
2022-02-2381.316.23%
2022-02-2281.816.26%
2022-02-2181.916.25%
2022-02-1882.016.26%
2022-02-1782.516.30%
2022-02-1683.016.31%
2022-02-1583.416.33%
2022-02-1482.216.16%
2022-02-1182.816.16%
2022-02-1084.916.14%
2022-02-0982.516.08%
2022-02-0881.916.06%
2022-02-0782.616.10%
2022-01-2682.016.14%
2022-01-2580.716.13%
2022-01-2481.016.22%
2022-01-2181.216.47%
2022-01-2083.116.58%
2022-01-1981.616.64%
2022-01-1881.016.65%
2022-01-1780.016.65%
2022-01-1480.016.65%
2022-01-1381.516.66%
2022-01-1280.916.70%
2022-01-1181.516.83%
2022-01-1078.416.94%
2022-01-0784.516.73%
2022-01-0684.216.72%
2022-01-0584.216.70%
2022-01-0484.616.89%
2022-01-0383.216.91%
2021-12-3083.116.93%
2021-12-2982.517.02%
2021-12-2882.017.03%
2021-12-2782.317.12%
2021-12-2482.417.17%
2021-12-2382.817.18%
2021-12-2283.517.17%
2021-12-2181.217.14%
2021-12-2082.017.11%
2021-12-1781.117.20%
2021-12-1681.017.25%
2021-12-1581.217.40%
2021-12-1481.217.40%
2021-12-1382.217.39%
2021-12-1082.517.44%
2021-12-0982.517.47%
2021-12-0882.417.57%
2021-12-0783.317.66%
2021-12-0684.317.65%
2021-12-0383.017.60%
2021-12-0283.817.61%
2021-12-0183.817.50%
2021-11-3083.617.51%
2021-11-2983.017.51%
2021-11-2684.017.50%
2021-11-2584.217.53%
2021-11-2484.517.56%
2021-11-2385.517.59%
2021-11-2285.417.59%
2021-11-1985.517.85%
2021-11-1885.517.87%
2021-11-1785.817.85%
2021-11-1686.217.84%
2021-11-1588.017.98%
2021-11-1286.118.00%
2021-11-1185.717.97%
2021-11-1089.018.06%
2021-11-0988.818.06%
2021-11-0889.518.02%
2021-11-0591.518.02%
2021-11-0491.718.01%
2021-11-0392.118.01%
2021-11-0293.018.02%
2021-11-0194.518.01%
2021-10-2994.018.00%
2021-10-2894.817.99%
2021-10-2795.817.97%
2021-10-2691.017.89%
2021-10-2590.717.92%
2021-10-2291.217.92%
2021-10-2186.817.98%
2021-10-2083.018.08%
2021-10-1982.418.08%
2021-10-1881.818.08%
2021-10-1581.918.11%
2021-10-1481.518.29%
2021-10-1383.218.37%
2021-10-1284.518.34%
2021-10-0886.718.38%
2021-10-0786.018.36%
2021-10-0684.518.18%
2021-10-0584.318.20%
2021-10-0482.118.53%
2021-10-0186.018.70%
2021-09-3090.318.91%
2021-09-2989.718.92%
2021-09-2892.119.13%
2021-09-2793.519.70%
2021-09-2493.719.68%
2021-09-2393.719.71%
2021-09-2293.619.70%
2021-09-1796.219.82%
2021-09-1694.520.08%
2021-09-1594.020.07%
2021-09-1496.320.37%
2021-09-1396.620.40%
2021-09-1099.020.41%
2021-09-0996.020.43%
2021-09-0896.720.47%
2021-09-0796.320.37%
2021-09-0699.020.43%
2021-09-03100.520.71%
2021-09-02103.520.97%
2021-09-01101.017.66%
2021-08-3198.317.71%
2021-08-3098.017.73%
2021-08-2797.217.72%
2021-08-2698.217.73%
2021-08-2596.417.71%
2021-08-2497.017.72%
2021-08-2397.017.72%
2021-08-2094.818.47%
2021-08-1994.018.54%
2021-08-1896.018.56%
2021-08-1794.618.63%
2021-08-1694.518.73%
2021-08-1398.018.93%
2021-08-12100.518.95%
2021-08-1199.918.78%
2021-08-1099.818.76%
2021-08-09100.518.79%
2021-08-06101.518.89%
2021-08-05104.519.39%
2021-08-04108.019.50%
2021-08-03105.019.46%
2021-08-02112.019.54%
2021-07-30106.019.46%
2021-07-29103.019.32%
2021-07-28100.019.21%
2021-07-27103.019.74%
2021-07-26106.020.06%
2021-07-23103.520.31%
2021-07-22104.520.32%
2021-07-21104.020.47%
2021-07-20107.520.30%
2021-07-19110.020.42%
2021-07-16100.019.32%
2021-07-15101.519.32%
2021-07-14100.019.42%
2021-07-13102.019.49%
2021-07-12103.519.53%
2021-07-09102.519.58%
2021-07-08102.019.62%
2021-07-07100.519.74%
2021-07-06100.019.55%
2021-07-05100.519.66%
2021-07-02101.519.74%
2021-07-01101.519.68%
2021-06-30102.519.66%
2021-06-29103.018.86%
2021-06-28104.019.32%
2021-06-25106.519.35%
2021-06-24106.519.71%
2021-06-2397.118.31%
2021-06-2290.518.04%
2021-06-2191.318.08%
2021-06-1892.317.99%
2021-06-1792.118.06%
2021-06-1692.618.06%
2021-06-1592.318.16%
2021-06-1192.318.11%
2021-06-1093.118.07%
2021-06-0992.818.05%
2021-06-0893.818.07%
2021-06-0793.818.18%
2021-06-0494.018.13%
2021-06-0394.318.14%
2021-06-0294.018.08%
2021-06-0193.618.75%
2021-05-3194.318.87%
2021-05-2895.219.43%

祺驊熱門網頁

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。