1773 勝一


股價漲跌幅
20222021202020192018
勝一18.0%61.0%47.0%11.0%7.0%
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)
206.0 -1.78% 202.33 232.68 12.95% 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28.1129.8526.7124.8727.1926.8020.2616.1616.83
營業利益率17.1217.6813.1813.0914.5514.049.667.268.34
折舊負擔比率2.843.753.322.502.873.082.832.462.35
稅前淨利率17.9718.6714.4614.3915.5615.2811.458.569.77
股東權益報酬率25.7721.9718.1919.9820.0719.0015.6514.2915.72
資產報酬率16.8815.4413.5815.7615.8815.1012.2010.5711.47
本業收入比95.2694.7091.0790.9293.5291.8484.2784.7885.37
業外獲益比4.745.308.849.006.488.1615.7315.2214.63
無形資產佔淨值比0.060.070.090.030.000.000.000.000.00

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29.7925.6326.0329.2132.9123.3833.4933.1630.2228.2527.0526.0025.2023.1725.2225.4125.7626.5227.7927.75
營業利益率18.7015.1215.4719.0719.7017.5218.8118.2016.3113.6213.6713.0212.2212.2213.3713.6613.0714.7014.4614.50
稅前淨利率19.6716.0816.3019.8320.5318.5519.8419.2817.1315.0814.8814.2413.4513.6014.6215.0714.2115.7915.9216.51
本業收入比95.1694.0694.8796.1195.9794.3694.8594.3795.2890.2691.8191.1290.7589.9391.5390.5491.7693.1290.7187.73
業外獲益比5.015.945.133.894.035.645.155.634.729.748.198.499.2510.078.479.467.846.889.2912.27

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)14231413114662011508931263831431
自由現金流量(百萬)-543492-344-257507221096532117
稅後淨利(百萬)16171174885930879785612524541


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)469553507142221396294303419624159212151243350120-93442350165
自由現金流量(百萬)-210-10222-379-85173568245159-60-303-13921193-26-21433329339
稅後淨利(百萬)481414391433378326291285271253246203183229248248206230234216

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)1114477787508803468406177649872836717
營業利益(百萬)190813759891051995867627529560
稅後淨利(百萬)16171174885930879785612524541
EPS(完全稀釋)8.046.485.856.145.805.174.083.504.05
營收成長率(%)43.283.60-6.5517.4610.73-4.94-10.788.43N/A
營業利益成長率(%)38.7639.03-5.905.6314.7638.2818.53-5.54N/A
稅後淨利成長率(%)37.7332.66-4.845.8011.9728.2716.79-3.14N/A
EPS成長率(%)24.0710.77-4.725.8612.1926.7216.57-13.58N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)30463142298727212294210218591839197820391966181616872041209821031792175117601630
營業利益(百萬)570475462519452368350335323278269236206250281287234257254236
稅後淨利(百萬)481414391433378326291285271253246203183229248248206230234216
EPS(完全稀釋)2.402.071.962.412.101.811.621.581.811.691.641.351.221.531.651.651.371.531.561.44
去年同期營收成長率(%)32.7849.4860.6847.9615.983.09-5.441.2717.25-0.10-6.29-13.65-5.8616.5619.2029.02----
去年同期營業利益成長率(%)26.1129.0832.0054.9339.9432.3730.1141.9556.8011.20-4.27-17.77-11.97-2.7210.6321.61----
去年同期稅後淨利成長率(%)27.2526.9934.3651.9339.4828.8518.2940.3948.0910.48-0.81-18.15-11.17-0.435.9814.81----
去年同期EPS成長率(%)14.2914.3620.9952.5316.027.10-1.2217.0448.3610.46-0.61-18.18-10.950.005.7714.58----
較上季營收成長率(%)-3.065.199.7818.619.1313.071.09-7.03-2.993.718.267.65-17.34-2.72-0.2417.352.34-0.517.98-
較上季營業利益成長率(%)20.002.81-10.9814.8222.835.144.483.7216.193.3513.9814.56-17.60-11.03-2.0922.65-8.951.187.63-
較上季稅後淨利成長率(%)16.185.88-9.7014.5515.9512.032.115.177.112.8521.1810.93-20.09-7.660.0020.39-10.43-1.718.33-
較上季EPS成長率(%)15.945.61-18.6714.7616.0211.732.53-12.717.103.0521.4810.66-20.26-7.270.0020.44-10.46-1.928.33-

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(%)
2022/4-9.6515.7228.172019/122.8410.73-6.54
2022/323.0128.6932.812019/11-1.04-1.93-7.99
2022/1~2-16.0235.2435.232019/101.56-7.95-8.61
2021/12-3.3642.0243.192019/9-2.1-3.29-8.69
2021/113.5853.1443.312019/89.71-4.31-9.39
2021/103.7352.8242.232019/7-0.88-10.93-10.18
2021/9-1.3353.0540.972019/65.94-11.63-10.04
2021/82.765.1239.412019/5-1.25-20.02-9.69
2021/76.6964.535.852019/44.17-8.51-6.57
2021/6-2.5853.9631.372019/312.12-12.03-5.86
2021/510.5262.7327.172019/1~2-14.5-2.33-2.32
2021/40.4729.5319.342018/12-8.924.2217.46
2021/324.7222.6415.942018/11-7.1118.818.72
2021/1~2-10.212.3212.322018/106.727.2118.72
2020/124.25.613.592018/9-3.1411.0717.75
2020/113.364.233.392018/82.1117.5718.68
2020/103.89-0.213.32018/7-1.6630.618.86
2020/96.44-2.453.732018/6-4.1134.916.97
2020/82.31-10.284.592018/512.9631.3913.61
2020/7-0.14-3.87.052018/40.1620.749.15
2020/62.96-4.518.972018/333.327.865.45
2020/5-12.03-1.7511.912018/1~2-24.444.134.12
2020/4-4.8610.2815.442017/123.87.8510.81
2020/31.0820.7617.282017/11-0.534.0211.1
2020/1~214.8715.4815.482017/10-6.834.6811.87

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
599.0471.027.176
2021Q4(百萬)2020Q4(百萬)YoY(%)
505.0390.029.487
2021Q3(百萬)2020Q3(百萬)YoY(%)
487.0369.031.978

EPS較上季
2022Q1(元)2021Q4(元)比率
2.42.070.1594

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率7.616.376.517.646.926.626.896.896.35
存貨周轉率6.495.856.177.547.667.096.636.356.20

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.871.911.881.901.781.791.781.741.731.621.641.821.631.801.791.931.841.821.881.77
存貨周轉率1.351.671.661.561.431.691.361.341.571.621.481.271.211.661.661.711.692.031.911.55

償債能力-近10年
202120202019201820172016201520142013
負債比0.380.300.300.210.210.210.210.240.29
金融負債(百萬)19999648040000160388
營收淨額(百萬)1114477787508803468406177649872836717
利息保障倍數898.70672.67239.2119266.6020863.802402.931376.07285.78484.01
長期銀行借款占稅後淨利比0.680.470.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)1114477787508803468406177649872836717
推銷費用(百萬)402320308307300284279279233
管理費用(百萬)579415532487455418347322292
研發費(百萬)24320216615011086634746
推銷費用率(%)3.614.114.103.824.394.604.293.833.47
管理費用率(%)5.205.347.096.066.656.775.344.424.35
研發費用率(%)2.182.602.211.871.611.390.970.650.68

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)30463142298727212294210218591839197820391966181616872041209821031792175117601630
推銷費用(百萬)1191111029892827678849078726862868376638180
管理費用(百萬)158167149115147-22144145147149140125117123124121119112120115
研發費(百萬)6163685854555251444744383738394033323321
推銷費用率(%)3.913.533.413.604.013.904.094.244.254.413.973.964.033.044.103.954.243.604.604.91
管理費用率(%)5.195.324.994.236.41-1.057.757.887.437.317.126.886.946.035.915.756.646.406.827.06
研發費用率(%)2.002.012.282.132.352.622.802.772.222.312.242.092.191.861.861.901.841.831.881.29

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
1773-勝一OOOOOXOOOO
13年20.00億46.7%37.37%0.0%11.95%1671百萬27.28%

融資使用率
日期股價融資使用率
2022-05-19 -206.00.78%
2022-05-18202.00.77%
2022-05-17201.50.79%
2022-05-16198.50.80%
2022-05-13196.00.81%
2022-05-12191.00.79%
2022-05-11194.50.82%
2022-05-10198.00.81%
2022-05-09197.50.85%
2022-05-06202.50.82%
2022-05-05203.50.83%
2022-05-04202.00.84%
2022-05-03201.00.82%
2022-04-29207.50.78%
2022-04-28204.00.79%
2022-04-27198.50.81%
2022-04-26202.50.94%
2022-04-25200.50.98%
2022-04-22209.01.04%
2022-04-21212.01.05%
2022-04-20211.51.05%
2022-04-19211.01.06%
2022-04-18208.51.03%
2022-04-15207.01.08%
2022-04-14215.01.20%
2022-04-13216.51.14%
2022-04-12219.01.16%
2022-04-11218.01.19%
2022-04-08221.51.20%
2022-04-07218.51.19%
2022-04-06228.01.18%
2022-04-01225.51.21%
2022-03-31224.01.20%
2022-03-30229.51.16%
2022-03-29229.51.19%
2022-03-28227.51.27%
2022-03-25222.51.37%
2022-03-24229.01.46%
2022-03-23227.51.42%
2022-03-22226.01.54%
2022-03-21219.51.56%
2022-03-18227.01.65%
2022-03-17219.01.56%
2022-03-16207.01.54%
2022-03-15206.01.34%
2022-03-14207.01.47%
2022-03-11206.51.45%
2022-03-10202.51.51%
2022-03-09190.01.47%
2022-03-08186.01.50%
2022-03-07193.51.57%
2022-03-04198.01.85%
2022-03-03200.52.12%
2022-03-02198.01.96%
2022-03-01195.02.04%
2022-02-25187.02.06%
2022-02-24182.01.98%
2022-02-23180.02.20%
2022-02-22183.52.18%
2022-02-21183.52.15%
2022-02-18177.52.26%
2022-02-17181.02.30%
2022-02-16175.02.17%
2022-02-15172.52.20%
2022-02-14170.52.22%
2022-02-11174.52.73%
2022-02-10175.02.88%
2022-02-09178.03.02%
2022-02-08173.03.04%
2022-02-07169.53.19%
2022-01-26165.03.10%
2022-01-25159.53.26%
2022-01-24158.03.49%
2022-01-21158.03.61%
2022-01-20160.53.73%
2022-01-19159.53.93%
2022-01-18161.53.97%
2022-01-17161.04.00%
2022-01-14156.03.55%
2022-01-13158.53.76%
2022-01-12161.53.80%
2022-01-11156.53.76%
2022-01-10159.53.98%
2022-01-07158.04.04%
2022-01-06164.04.26%
2022-01-05166.04.29%
2022-01-04170.04.31%
2022-01-03175.04.73%
2021-12-30175.55.18%
2021-12-29178.54.99%
2021-12-28162.53.68%
2021-12-27152.02.49%
2021-12-24144.01.45%
2021-12-23143.00.85%
2021-12-22143.00.87%
2021-12-21142.50.87%
2021-12-20141.00.87%
2021-12-17139.50.87%
2021-12-16142.00.93%
2021-12-15140.00.93%
2021-12-14139.50.92%
2021-12-13142.00.95%
2021-12-10141.50.97%
2021-12-09142.00.98%
2021-12-08145.51.39%
2021-12-07142.01.11%
2021-12-06141.51.09%
2021-12-03142.01.16%
2021-12-02137.51.13%
2021-12-01138.01.11%
2021-11-30138.51.24%
2021-11-29135.01.24%
2021-11-26134.51.26%
2021-11-25136.01.36%
2021-11-24137.01.39%
2021-11-23136.51.39%
2021-11-22136.51.37%
2021-11-19136.01.38%
2021-11-18136.51.40%
2021-11-17136.01.41%
2021-11-16136.51.60%
2021-11-15137.51.61%
2021-11-12138.01.70%
2021-11-11139.01.93%
2021-11-10142.52.17%
2021-11-09142.51.92%
2021-11-08139.01.83%
2021-11-05143.01.77%
2021-11-04135.51.23%
2021-11-03132.50.94%
2021-11-02132.00.93%
2021-11-01134.00.95%
2021-10-29133.01.01%
2021-10-28133.51.04%
2021-10-27136.01.04%
2021-10-26136.51.06%
2021-10-25135.51.09%
2021-10-22133.51.09%
2021-10-21132.01.07%
2021-10-20132.51.07%
2021-10-19134.01.07%
2021-10-18132.01.07%
2021-10-15134.01.08%
2021-10-14130.51.07%
2021-10-13130.51.06%
2021-10-12133.01.10%
2021-10-08134.01.22%
2021-10-07136.01.23%
2021-10-06134.51.25%
2021-10-05138.01.28%
2021-10-04130.51.19%
2021-10-01134.51.39%
2021-09-30140.51.58%
2021-09-29139.01.64%
2021-09-28141.01.84%
2021-09-27142.51.88%
2021-09-24141.51.83%
2021-09-23141.01.96%
2021-09-22141.02.07%
2021-09-17144.52.19%
2021-09-16146.02.29%
2021-09-15143.02.60%
2021-09-14150.52.30%
2021-09-13138.51.31%
2021-09-10140.01.34%
2021-09-09138.01.32%
2021-09-08135.51.31%
2021-09-07143.01.55%
2021-09-06138.51.26%
2021-09-03128.50.94%
2021-09-02125.50.98%
2021-09-01127.00.98%
2021-08-31128.51.03%
2021-08-30127.01.04%
2021-08-27128.51.06%
2021-08-26128.01.04%
2021-08-25126.01.02%
2021-08-24125.51.05%
2021-08-23124.51.03%
2021-08-20122.01.01%
2021-08-19123.01.08%
2021-08-18129.51.19%
2021-08-17124.01.11%
2021-08-16129.01.25%
2021-08-13129.01.30%
2021-08-12154.51.39%
2021-08-11156.01.56%
2021-08-10157.01.53%
2021-08-09156.51.67%
2021-08-06162.01.72%
2021-08-05160.51.77%
2021-08-04158.01.69%
2021-08-03157.01.66%
2021-08-02150.01.58%
2021-07-30144.01.69%
2021-07-29142.01.80%
2021-07-28136.01.53%
2021-07-27137.51.68%
2021-07-26138.01.56%
2021-07-23135.01.48%
2021-07-22134.51.53%
2021-07-21134.01.55%
2021-07-20135.51.66%
2021-07-19137.01.84%
2021-07-16137.01.86%
2021-07-15136.51.89%
2021-07-14136.51.83%
2021-07-13131.51.80%
2021-07-12133.01.68%
2021-07-09130.01.72%
2021-07-08129.51.76%
2021-07-07128.51.79%
2021-07-06130.51.84%
2021-07-05131.51.97%
2021-07-02127.51.76%
2021-07-01125.01.77%
2021-06-30126.01.84%
2021-06-29126.51.88%
2021-06-28128.01.91%
2021-06-25128.01.96%
2021-06-24127.01.91%
2021-06-23124.51.88%
2021-06-22122.51.86%
2021-06-21122.01.98%
2021-06-18124.02.12%
2021-06-17126.02.19%
2021-06-16121.52.14%
2021-06-15123.52.33%
2021-06-11123.02.50%
2021-06-10129.04.13%
2021-06-09129.03.95%
2021-06-08129.53.64%
2021-06-07126.52.58%
2021-06-04119.01.29%
2021-06-03113.50.96%
2021-06-02113.00.96%
2021-06-01113.00.95%
2021-05-31113.00.96%
2021-05-28112.00.96%
2021-05-27111.00.96%

勝一熱門網頁

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。