1707 葡萄王


股價漲跌幅
20222021202020192018
葡萄王-12.0%-12.0%-15.0%5.0%-10.0%
0050-15.78%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)
141.5 -21.29% 111.37 128.08 -9.48% 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80.1882.2181.8979.8183.7786.2288.1088.5188.36
營業利益率23.5925.1425.2725.5924.0124.3225.0125.4623.58
折舊負擔比率4.254.413.342.772.322.232.072.052.18
稅前淨利率24.6525.9426.4126.4225.6225.1825.9726.8925.31
股東權益報酬率21.1624.5326.9228.5131.9537.7338.9839.9739.77
資產報酬率14.3715.5917.7518.5120.0521.0722.4027.7427.79
本業收入比95.7396.9395.7096.8393.7296.6396.2394.7393.20
業外獲益比4.273.074.303.176.283.373.725.276.80
無形資產佔淨值比0.230.290.310.190.000.000.000.000.00

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79.6481.2880.4578.6280.2082.5181.9980.9783.4082.0883.2280.9681.3579.6879.2180.6279.7182.5182.2484.16
營業利益率20.5526.3024.0522.0520.9827.8625.9422.7123.2827.6826.3523.1723.4127.8426.8823.3023.7927.1924.3221.40
稅前淨利率21.8227.4825.2022.6722.2828.5426.7923.1324.6228.7627.8024.2624.3528.6127.8124.1824.5627.6525.4125.63
本業收入比94.2095.7695.3897.1894.3197.5796.7398.0894.5596.2894.7295.5396.1297.3896.6096.3296.8498.4495.7983.58
業外獲益比5.804.244.622.825.922.303.101.925.453.725.284.473.882.753.403.683.161.694.2116.58

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)254227192171241724962803130719221576
自由現金流量(百萬)208014921481128915881994-13401203689
稅後淨利(百萬)1300127213091295135212971052942836


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)961371389683991419357794150120629553413611768382641381213629203
自由現金流量(百萬)-3913151277-273-24013752611-144115063462-19391543317-7792338682
稅後淨利(百萬)236440302326233421304285263428304314263407339289260442330321

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)979891689239918393889185724862835639
營業利益(百萬)231223052335235022542234181216001330
稅後淨利(百萬)1300127213091295135212971052942836
EPS(完全稀釋)8.769.299.589.509.939.577.947.206.42
營收成長率(%)6.87-0.770.61-2.182.2126.7215.3611.42N/A
營業利益成長率(%)0.30-1.28-0.644.260.9023.2913.2520.30N/A
稅後淨利成長率(%)2.20-2.831.08-4.224.2423.2911.6812.68N/A
EPS成長率(%)-5.71-3.030.84-4.333.7620.5310.2812.15N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)20532919240425041972274321682248200927132112240020142667222223621932278622442353
營業利益(百萬)422768578552414764562510468751556556471743597550460758546504
稅後淨利(百萬)236440302326233421304285263428304314263407339289260442330321
EPS(完全稀釋)1.592.982.042.201.603.092.232.091.933.152.242.311.933.012.502.141.933.282.452.38
去年同期營收成長率(%)4.116.4210.8911.39-1.841.112.65-6.33-0.251.72-4.951.614.24-4.27-0.980.38----
去年同期營業利益成長率(%)1.930.522.858.24-11.541.731.08-8.27-0.641.08-6.871.092.39-1.989.349.13----
去年同期稅後淨利成長率(%)1.294.51-0.6614.39-11.41-1.640.00-9.240.005.16-10.328.651.15-7.922.73-9.97----
去年同期EPS成長率(%)-0.63-3.56-8.525.26-17.10-1.90-0.45-9.520.004.65-10.407.940.00-8.232.04-10.08----
較上季營收成長率(%)-29.6721.42-3.9926.98-28.1126.52-3.5611.90-25.9528.46-12.0019.17-24.4820.03-5.9322.26-30.6524.15-4.63-
較上季營業利益成長率(%)-45.0532.874.7133.33-45.8135.9410.208.97-37.6835.070.0018.05-36.6124.468.5519.57-39.3138.838.33-
較上季稅後淨利成長率(%)-46.3645.70-7.3639.91-44.6638.496.678.37-38.5540.79-3.1819.39-35.3820.0617.3011.15-41.1833.942.80-
較上季EPS成長率(%)-46.6446.08-7.2737.50-48.2238.576.708.29-38.7340.62-3.0319.69-35.8820.4016.8210.88-41.1633.882.94-

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(%)
2022/4-4.418.785.382019/127.132.430.16
2022/379.425.784.072019/1115.84-1.44-0.09
2022/1~2-31.02.862.862019/1016.54-0.520.07
2021/12-0.340.786.872019/91.63-9.70.14
2021/1131.399.887.652019/8-10.94-11.771.44
2021/101.59.847.352019/7-6.548.143.46
2021/95.946.057.072019/6-1.84-0.42.7
2021/8-13.0110.327.22019/58.147.763.43
2021/74.8716.216.782019/4-2.86-2.212.21
2021/6-10.782.795.142019/366.33.133.99
2021/520.6918.485.682019/1~2-37.584.564.55
2021/4-7.0513.321.972018/123.0712.53-1.75
2021/347.129.02-1.822018/1116.92-9.96-3.19
2021/1~2-6.15-8.33-8.322018/105.78-9.35-2.24
2020/128.655.65-0.762018/9-0.69-7.36-1.29
2020/1131.354.17-1.532018/89.16-0.68-0.43
2020/10-1.99-8.12-2.252018/7-13.936.42-0.4
2020/910.29.25-1.542018/66.21-5.23-1.42
2020/8-8.370.75-2.82018/5-1.87-6.77-0.49
2020/7-7.23-2.07-3.272018/42.4415.651.42
2020/62.82-1.34-3.472018/350.23-7.96-3.35
2020/515.44-5.82-3.952018/1~2-24.17-0.12-0.11
2020/4-10.58-11.77-3.42017/12-17.521.172.18
2020/310.38-4.15-0.232017/1117.7222.522.28
2020/1~218.612.272.272017/108.15.930.0

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
448.0439.02.0501
2021Q4(百萬)2020Q4(百萬)YoY(%)
802.0783.02.4265
2021Q3(百萬)2020Q3(百萬)YoY(%)
606.0581.04.3029

EPS較上季
2022Q1(元)2021Q4(元)比率
1.592.98-0.466

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率39.0145.4149.5055.3951.4861.0474.3368.0049.96
存貨周轉率2.762.643.023.523.293.192.752.872.94

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率6.719.648.0110.049.7212.308.749.519.5011.287.6511.4312.6716.7710.8912.8514.4912.408.5111.69
存貨周轉率0.590.730.610.720.550.680.560.680.580.860.630.830.670.940.830.950.840.960.780.79

償債能力-近10年
202120202019201820172016201520142013
負債比0.260.390.340.350.360.390.510.310.30
金融負債(百萬)94192111761119103810371493032
營收淨額(百萬)979891689239918393889185724862835639
利息保障倍數603.07166.83138.94172.95137.8473.9382.3719643.1010813.70
長期銀行借款占稅後淨利比0.071.080.630.230.380.731.390.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)979891689239918393889185724862835639
推銷費用(百萬)465144254505427549835004404534163207
管理費用(百萬)601554536520468567429461354
研發費(百萬)292253190185160114998492
推銷費用率(%)47.4748.2748.7646.5553.0854.4855.8154.3756.87
管理費用率(%)6.136.045.805.664.996.175.927.346.28
研發費用率(%)2.982.762.062.011.701.241.371.341.63

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)20532919240425041972274321682248200927132112240020142667222223621932278622442353
推銷費用(百萬)10291352113011909791261100811221035127810121205101111779761181940137011371318
管理費用(百萬)12217315315312216614112512214213513712215813812599129121120
研發費(百萬)6280737366726762515654463447484841434238
推銷費用率(%)50.1246.3247.0047.5249.6545.9746.4949.9151.5247.1147.9250.2150.2044.1343.9250.0048.6549.1750.6756.01
管理費用率(%)5.945.936.366.116.196.056.505.566.075.236.395.716.065.926.215.295.124.635.395.10
研發費用率(%)3.022.743.042.923.352.623.092.762.542.062.561.921.691.762.162.032.121.541.871.61

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
1707-葡萄王OOXOOOOXOX
40年14.81億52.93%22.7%0.0%237.07%2539百萬13.6%

融資使用率
日期股價融資使用率
2022-05-19 -141.51.76%
2022-05-18142.01.76%
2022-05-17144.01.73%
2022-05-16144.01.73%
2022-05-13142.01.76%
2022-05-12138.51.78%
2022-05-11141.51.81%
2022-05-10142.51.80%
2022-05-09142.51.79%
2022-05-06143.01.79%
2022-05-05143.01.77%
2022-05-04143.51.76%
2022-05-03143.51.75%
2022-04-29143.51.74%
2022-04-28143.51.73%
2022-04-27142.01.71%
2022-04-26143.51.71%
2022-04-25145.01.72%
2022-04-22148.51.73%
2022-04-21148.51.76%
2022-04-20148.01.74%
2022-04-19147.01.74%
2022-04-18146.01.76%
2022-04-15146.01.75%
2022-04-14147.01.72%
2022-04-13143.01.73%
2022-04-12143.01.73%
2022-04-11143.01.72%
2022-04-08143.01.73%
2022-04-07143.51.72%
2022-04-06144.51.72%
2022-04-01145.51.72%
2022-03-31146.51.72%
2022-03-30147.51.74%
2022-03-29147.51.75%
2022-03-28148.51.75%
2022-03-25148.51.84%
2022-03-24148.51.85%
2022-03-23146.51.84%
2022-03-22144.51.85%
2022-03-21144.51.85%
2022-03-18143.01.85%
2022-03-17143.01.84%
2022-03-16141.51.85%
2022-03-15139.01.88%
2022-03-14142.01.91%
2022-03-11145.51.93%
2022-03-10147.51.94%
2022-03-09148.01.94%
2022-03-08148.01.92%
2022-03-07149.51.93%
2022-03-04151.01.93%
2022-03-03151.01.94%
2022-03-02151.01.93%
2022-03-01151.51.98%
2022-02-25152.01.99%
2022-02-24153.52.03%
2022-02-23154.02.06%
2022-02-22154.52.05%
2022-02-21156.52.08%
2022-02-18157.51.92%
2022-02-17153.01.77%
2022-02-16153.01.77%
2022-02-15153.51.78%
2022-02-14155.01.76%
2022-02-11155.01.70%
2022-02-10156.01.67%
2022-02-09155.51.65%
2022-02-08154.51.65%
2022-02-07154.51.64%
2022-01-26156.01.65%
2022-01-25154.51.61%
2022-01-24156.01.61%
2022-01-21156.01.63%
2022-01-20158.01.64%
2022-01-19157.51.65%
2022-01-18158.01.65%
2022-01-17159.01.66%
2022-01-14159.51.66%
2022-01-13159.01.60%
2022-01-12160.01.56%
2022-01-11160.51.54%
2022-01-10160.51.53%
2022-01-07161.01.52%
2022-01-06161.01.57%
2022-01-05160.01.50%
2022-01-04160.51.48%
2022-01-03160.51.49%
2021-12-30160.01.50%
2021-12-29161.51.46%
2021-12-28161.01.46%
2021-12-27160.01.45%
2021-12-24160.51.49%
2021-12-23161.01.47%
2021-12-22161.01.48%
2021-12-21160.51.48%
2021-12-20160.51.48%
2021-12-17161.51.46%
2021-12-16161.01.45%
2021-12-15161.51.51%
2021-12-14161.01.55%
2021-12-13162.01.55%
2021-12-10163.01.56%
2021-12-09163.01.56%
2021-12-08161.51.56%
2021-12-07162.01.54%
2021-12-06163.01.55%
2021-12-03163.51.54%
2021-12-02161.01.55%
2021-12-01162.51.55%
2021-11-30161.01.55%
2021-11-29162.01.55%
2021-11-26161.51.56%
2021-11-25163.01.58%
2021-11-24164.01.58%
2021-11-23163.01.58%
2021-11-22165.01.58%
2021-11-19165.51.60%
2021-11-18164.51.58%
2021-11-17163.01.57%
2021-11-16162.51.57%
2021-11-15162.51.57%
2021-11-12160.51.57%
2021-11-11161.01.59%
2021-11-10160.01.59%
2021-11-09160.51.61%
2021-11-08161.01.61%
2021-11-05160.51.61%
2021-11-04160.51.61%
2021-11-03160.51.61%
2021-11-02161.51.59%
2021-11-01161.51.58%
2021-10-29162.01.57%
2021-10-28161.51.57%
2021-10-27161.51.57%
2021-10-26162.01.57%
2021-10-25162.01.57%
2021-10-22162.51.57%
2021-10-21163.01.57%
2021-10-20162.01.55%
2021-10-19160.51.56%
2021-10-18160.01.56%
2021-10-15160.01.56%
2021-10-14159.51.56%
2021-10-13159.51.56%
2021-10-12160.51.56%
2021-10-08161.51.56%
2021-10-07161.51.58%
2021-10-06160.51.58%
2021-10-05162.01.57%
2021-10-04161.01.56%
2021-10-01159.51.56%
2021-09-30162.01.60%
2021-09-29161.51.60%
2021-09-28163.01.60%
2021-09-27163.51.64%
2021-09-24162.51.64%
2021-09-23161.51.65%
2021-09-22161.01.66%
2021-09-17162.51.66%
2021-09-16162.51.66%
2021-09-15162.01.65%
2021-09-14164.01.64%
2021-09-13163.51.63%
2021-09-10163.01.62%
2021-09-09163.01.66%
2021-09-08162.51.66%
2021-09-07163.51.66%
2021-09-06164.01.66%
2021-09-03164.01.66%
2021-09-02164.01.68%
2021-09-01164.01.71%
2021-08-31163.01.72%
2021-08-30164.01.69%
2021-08-27164.51.69%
2021-08-26165.01.69%
2021-08-25164.01.70%
2021-08-24165.01.71%
2021-08-23164.01.72%
2021-08-20162.51.71%
2021-08-19162.51.71%
2021-08-18164.51.72%
2021-08-17163.51.72%
2021-08-16164.51.74%
2021-08-13165.01.76%
2021-08-12167.01.76%
2021-08-11165.51.76%
2021-08-10166.51.83%
2021-08-09167.01.84%
2021-08-06168.01.84%
2021-08-05169.01.85%
2021-08-04168.01.91%
2021-08-03168.01.92%
2021-08-02168.51.94%
2021-07-30170.51.95%
2021-07-29171.52.00%
2021-07-28170.52.04%
2021-07-27171.52.02%
2021-07-26172.02.04%
2021-07-23172.52.05%
2021-07-22173.52.05%
2021-07-21173.02.05%
2021-07-20170.02.00%
2021-07-19171.01.97%
2021-07-16171.01.98%
2021-07-15171.51.99%
2021-07-14172.02.02%
2021-07-13172.02.03%
2021-07-12173.52.00%
2021-07-09173.02.00%
2021-07-08173.02.01%
2021-07-07173.52.00%
2021-07-06175.02.00%
2021-07-05173.02.02%
2021-07-02172.01.99%
2021-07-01172.02.00%
2021-06-30172.52.01%
2021-06-29174.01.99%
2021-06-28174.02.01%
2021-06-25175.02.02%
2021-06-24175.02.05%
2021-06-23173.02.06%
2021-06-22168.52.09%
2021-06-21167.52.09%
2021-06-18168.52.08%
2021-06-17170.02.07%
2021-06-16170.02.07%
2021-06-15170.52.08%
2021-06-11169.52.08%
2021-06-10169.52.09%
2021-06-09168.02.10%
2021-06-08168.52.06%
2021-06-07168.02.20%
2021-06-04168.02.19%
2021-06-03169.52.19%
2021-06-02170.02.22%
2021-06-01171.52.20%
2021-05-31166.52.22%
2021-05-28165.02.25%
2021-05-27164.52.20%

葡萄王熱門網頁

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。