1817 凱撒衛


股價漲跌幅
20222021202020192018
凱撒衛-6.0%6.0%-25.0%-3.0%-18.0%
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)
34.8 -12.9% 30.31 34.86 0.17% 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33.6131.8330.0532.7833.3231.8432.0430.0630.84
營業利益率12.0112.5310.5715.1914.5814.8814.5012.2812.74
折舊負擔比率4.514.683.732.442.292.252.272.362.42
稅前淨利率12.1312.5510.5215.5815.0615.2514.6012.3412.97
股東權益報酬率12.7812.9110.6015.3616.2716.0715.9813.4914.46
資產報酬率8.738.927.7311.6612.7012.9113.0810.9611.31
本業收入比98.9699.66100.4197.4896.7897.6499.0799.5898.22
業外獲益比1.040.34-0.412.523.222.360.620.421.78
無形資產佔淨值比0.400.200.280.130.000.000.000.000.00

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34.4931.5934.6533.8534.9332.8333.0430.4430.6729.1431.8828.3331.3433.4433.6032.3031.6332.8333.7934.27
營業利益率11.7411.7611.7911.7312.8213.3515.8611.019.0510.8911.748.3711.4115.5715.8414.3314.9614.6915.1615.54
稅前淨利率12.3411.8312.0212.0412.6813.5715.5411.179.1110.8311.528.5911.2415.9615.6214.9615.7615.0715.9016.07
本業收入比94.4498.7898.3697.30101.4197.65102.0898.46100.00101.33101.5696.08101.7996.97101.1195.2995.2496.8495.6596.70
業外獲益比4.170.001.642.70-1.411.18-2.081.540.00-0.00-1.561.96-1.792.02-1.114.714.762.114.353.30

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)248171347365182258279137223
自由現金流量(百萬)243109432970227956190
稅後淨利(百萬)221220180254260247231182166


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)5150-453610611562-125152171225714451114561033022
自由現金流量(百萬)5122-502614513120-7531792847-11049-5733470-2914
稅後淨利(百萬)5663485654637250355747354180595956806864

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)237323072335229322702222220319481737
營業利益(百萬)285289247348331331319239221
稅後淨利(百萬)221220180254260247231182166
EPS(完全稀釋)3.063.032.473.483.563.393.172.502.53
營收成長率(%)2.86-1.201.831.012.160.8613.0912.15N/A
營業利益成長率(%)-1.3817.00-29.025.140.003.7633.478.14N/A
稅後淨利成長率(%)0.4522.22-29.13-2.315.266.9326.929.64N/A
EPS成長率(%)0.9922.67-29.02-2.255.016.9426.80-1.19N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)581691505616560624616585482695554589496618574569532629580567
營業利益(百萬)6881607272839864447665495796918180928888
稅後淨利(百萬)5663485654637250355747354180595956806864
EPS(完全稀釋)0.780.880.670.780.740.870.990.690.480.780.640.490.571.100.810.810.781.100.940.88
去年同期營收成長率(%)3.7510.74-18.025.3016.18-10.2211.19-0.68-2.8212.46-3.483.51-6.77-1.75-1.030.35----
去年同期營業利益成長率(%)-5.56-2.41-38.7812.5063.649.2150.7730.61-22.81-20.83-28.57-39.51-28.754.353.41-7.95----
去年同期稅後淨利成長率(%)3.700.00-33.3312.0054.2910.5353.1942.86-14.63-28.75-20.34-40.68-26.790.00-13.24-7.81----
去年同期EPS成長率(%)5.411.15-32.3213.0454.1711.5454.6940.82-15.79-29.09-20.99-39.51-26.920.00-13.83-7.95----
較上季營收成長率(%)-15.9236.83-18.0210.00-10.261.305.3021.37-30.6525.45-5.9418.75-19.747.670.886.95-15.428.452.29-
較上季營業利益成長率(%)-16.0535.00-16.670.00-13.25-15.3153.1245.45-42.1116.9232.65-14.04-40.625.4912.351.25-13.044.550.00-
較上季稅後淨利成長率(%)-11.1131.25-14.293.70-14.29-12.5044.0042.86-38.6021.2834.29-14.63-48.7535.590.005.36-30.0017.656.25-
較上季EPS成長率(%)-11.3631.34-14.105.41-14.94-12.1243.4843.75-38.4621.8830.61-14.04-48.1835.800.003.85-29.0917.026.82-

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(%)
2022/4-11.8916.597.222019/1212.9913.381.82
2022/3193.4817.783.782019/11-1.456.210.59
2022/1~2-57.09-6.05-6.052019/1030.818.65-0.03
2021/126.595.162.862019/9-11.35-10.58-2.14
2021/115.0621.922.62019/82.33-3.13-1.05
2021/1042.597.110.682019/711.593.52-0.72
2021/9-8.11-25.62-0.092019/6-20.4-10.81-1.43
2021/8-10.59-15.93.452019/52.9313.130.52
2021/7-11.42-12.576.452019/44.058.6-2.75
2021/65.134.2410.252019/3135.940.01-6.82
2021/5-2.874.8911.652019/1~2-60.47-10.89-10.89
2021/4-10.996.6813.562018/125.85-1.491.01
2021/3119.613.0416.312018/1110.09-0.761.29
2021/1~2-52.9318.7318.722018/10-1.43-3.461.52
2020/1223.58-7.08-1.212018/9-3.963.932.12
2020/11-7.69-15.04-0.512018/89.36-4.411.89
2020/10-0.99-9.31.212018/7-3.85-1.922.95
2020/93.8819.832.652018/60.963.183.8
2020/8-7.042.250.642018/5-1.18-8.263.93
2020/75.612.570.392018/4-4.176.867.66
2020/65.7918.95-1.722018/3122.47-11.227.95
2020/5-1.21-10.5-5.552018/1~2-63.4423.8923.89
2020/4-5.68-6.73-4.052017/126.63-5.942.13
2020/347.572.89-2.932017/117.091.983.1
2020/1~20.05-6.83-6.822017/106.1210.453.23

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
72.071.01.4084
2021Q4(百萬)2020Q4(百萬)YoY(%)
82.085.0-3.529
2021Q3(百萬)2020Q3(百萬)YoY(%)
61.096.0-36.45

EPS較上季
2022Q1(元)2021Q4(元)比率
0.780.88-0.113

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率8.639.429.709.369.299.8111.3411.089.78
存貨周轉率2.262.702.952.612.903.503.703.823.84

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.972.622.102.442.282.592.612.572.073.112.602.662.172.502.362.602.312.492.352.51
存貨周轉率0.500.630.460.630.570.640.660.720.640.930.690.760.580.690.640.670.640.760.750.81

償債能力-近10年
202120202019201820172016201520142013
負債比0.340.330.330.260.240.210.190.180.21
金融負債(百萬)36234434616910455505965
營收淨額(百萬)237323072335229322702222220319481737
利息保障倍數41.6836.6431.44128.10226.25233.44184.13115.2594.53
長期銀行借款占稅後淨利比0.400.000.000.000.000.000.070.180.14

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)237323072335229322702222220319481737
推銷費用(百萬)302255270219236211232202175
管理費用(百萬)181169166162160148138127132
研發費(百萬)23181722291717177
推銷費用率(%)12.7311.0511.569.5510.409.5010.5310.3710.07
管理費用率(%)7.637.337.117.067.056.666.266.527.60
研發費用率(%)0.970.780.730.961.280.770.770.870.40

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)581691505616560624616585482695554589496618574569532629580567
推銷費用(百萬)8182668372686167607865735562545547665859
管理費用(百萬)4648444544474142404543403843414137423840
研發費(百萬)677545544454556656117
推銷費用率(%)13.9411.8713.0713.4712.8610.909.9011.4512.4511.2211.7312.3911.0910.039.419.678.8310.4910.0010.41
管理費用率(%)7.926.958.717.317.867.536.667.188.306.477.766.797.666.967.147.216.956.686.557.05
研發費用率(%)1.031.011.390.810.710.800.810.680.830.580.900.681.010.811.051.050.940.951.901.23

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
1817-凱撒衛OXXOXXOXXX
9年7.26億92.42%29.73%16.3%32.23%146百萬12.36%

融資使用率
日期股價融資使用率
2022-05-19 -34.816.89%
2022-05-1835.0517.34%
2022-05-1734.7517.34%
2022-05-1634.7517.34%
2022-05-1334.917.34%
2022-05-1234.8517.34%
2022-05-1135.1515.16%
2022-05-1035.0514.61%
2022-05-0934.8514.61%
2022-05-0635.014.72%
2022-05-0535.1514.67%
2022-05-0435.1514.67%
2022-05-0335.215.28%
2022-04-2935.115.28%
2022-04-2835.0515.32%
2022-04-2735.215.44%
2022-04-2635.115.44%
2022-04-2535.2515.44%
2022-04-2235.615.44%
2022-04-2135.6515.44%
2022-04-2035.815.44%
2022-04-1935.915.44%
2022-04-1835.715.44%
2022-04-1535.815.44%
2022-04-1435.815.44%
2022-04-1336.015.44%
2022-04-1235.615.45%
2022-04-1135.9515.45%
2022-04-0835.611.52%
2022-04-0735.8510.68%
2022-04-0636.110.68%
2022-04-0135.810.68%
2022-03-3135.910.68%
2022-03-3035.9510.68%
2022-03-2936.110.68%
2022-03-2835.8510.68%
2022-03-2535.8510.68%
2022-03-2435.8510.68%
2022-03-2335.7510.68%
2022-03-2236.010.68%
2022-03-2135.9510.68%
2022-03-1835.810.68%
2022-03-1735.8510.68%
2022-03-1635.510.68%
2022-03-1535.510.68%
2022-03-1435.810.68%
2022-03-1135.610.68%
2022-03-1036.010.69%
2022-03-0935.810.68%
2022-03-0835.9510.68%
2022-03-0735.710.68%
2022-03-0436.310.68%
2022-03-0336.2510.68%
2022-03-0236.310.68%
2022-03-0135.9510.68%
2022-02-2535.610.68%
2022-02-2435.710.68%
2022-02-2335.9510.68%
2022-02-2236.010.68%
2022-02-2136.0510.68%
2022-02-1836.0510.68%
2022-02-1736.2510.68%
2022-02-1636.1510.68%
2022-02-1536.110.68%
2022-02-1436.1510.69%
2022-02-1136.5510.69%
2022-02-1036.611.50%
2022-02-0936.611.50%
2022-02-0836.611.50%
2022-02-0736.711.50%
2022-01-2636.511.50%
2022-01-2536.411.50%
2022-01-2436.5511.50%
2022-01-2136.511.50%
2022-01-2036.511.50%
2022-01-1936.5511.50%
2022-01-1836.611.50%
2022-01-1736.711.50%
2022-01-1436.811.51%
2022-01-1336.911.51%
2022-01-1236.911.51%
2022-01-1136.8511.52%
2022-01-1036.911.52%
2022-01-0736.911.52%
2022-01-0637.011.51%
2022-01-0537.011.52%
2022-01-0437.011.52%
2022-01-0337.011.54%
2021-12-3036.911.54%
2021-12-2937.011.54%
2021-12-2836.9511.54%
2021-12-2737.011.54%
2021-12-2436.811.26%
2021-12-2336.9511.26%
2021-12-2236.911.28%
2021-12-2136.911.28%
2021-12-2037.011.28%
2021-12-1736.8511.27%
2021-12-1637.011.28%
2021-12-1536.9511.28%
2021-12-1436.811.28%
2021-12-1336.611.07%
2021-12-1036.911.07%
2021-12-0936.9510.89%
2021-12-0837.010.89%
2021-12-0736.6510.90%
2021-12-0636.610.90%
2021-12-0336.510.90%
2021-12-0236.510.89%
2021-12-0136.610.89%
2021-11-3036.610.93%
2021-11-2936.610.92%
2021-11-2636.610.94%
2021-11-2536.710.94%
2021-11-2436.610.94%
2021-11-2336.310.94%
2021-11-2237.010.94%
2021-11-1936.610.94%
2021-11-1836.56.49%
2021-11-1736.66.49%
2021-11-1636.456.49%
2021-11-1536.36.49%
2021-11-1236.256.50%
2021-11-1136.256.52%
2021-11-1036.26.52%
2021-11-0935.86.51%
2021-11-0835.856.51%
2021-11-0535.556.50%
2021-11-0435.156.23%
2021-11-0335.156.23%
2021-11-0235.156.23%
2021-11-0135.36.90%
2021-10-2934.96.90%
2021-10-2834.956.90%
2021-10-2734.956.90%
2021-10-2635.06.90%
2021-10-2534.856.90%
2021-10-2234.959.33%
2021-10-2134.959.31%
2021-10-2034.99.31%
2021-10-1934.959.31%
2021-10-1835.09.31%
2021-10-1534.99.31%
2021-10-1434.99.31%
2021-10-1334.959.31%
2021-10-1234.89.31%
2021-10-0835.09.31%
2021-10-0734.99.31%
2021-10-0634.759.31%
2021-10-0534.759.31%
2021-10-0434.859.31%
2021-10-0134.89.31%
2021-09-3035.19.33%
2021-09-2935.159.33%
2021-09-2835.459.33%
2021-09-2735.359.33%
2021-09-2435.09.33%
2021-09-2334.99.33%
2021-09-2234.99.34%
2021-09-1735.09.35%
2021-09-1635.29.35%
2021-09-1535.159.35%
2021-09-1435.159.35%
2021-09-1334.959.35%
2021-09-1034.759.35%
2021-09-0934.89.43%
2021-09-0834.759.43%
2021-09-0735.159.43%
2021-09-0635.659.43%
2021-09-0336.09.43%
2021-09-0235.99.43%
2021-09-0135.99.43%
2021-08-3135.759.43%
2021-08-3035.89.45%
2021-08-2736.059.45%
2021-08-2636.259.45%
2021-08-2536.39.45%
2021-08-2435.99.46%
2021-08-2335.859.46%
2021-08-2037.259.46%
2021-08-1937.09.45%
2021-08-1837.29.47%
2021-08-1737.09.47%
2021-08-1637.09.47%
2021-08-1337.459.46%
2021-08-1237.79.38%
2021-08-1137.759.38%
2021-08-1037.89.38%
2021-08-0938.19.38%
2021-08-0637.99.38%
2021-08-0537.859.40%
2021-08-0437.859.43%
2021-08-0337.959.43%
2021-08-0238.09.43%
2021-07-3038.09.45%
2021-07-2938.09.43%
2021-07-2837.959.43%
2021-07-2737.959.43%
2021-07-2637.959.43%
2021-07-2338.19.48%
2021-07-2238.09.65%
2021-07-2137.89.66%
2021-07-2038.359.66%
2021-07-1938.99.70%
2021-07-1638.79.69%
2021-07-1538.759.67%
2021-07-1438.359.70%
2021-07-1338.59.76%
2021-07-1238.959.82%
2021-07-0939.459.77%
2021-07-0839.359.93%
2021-07-0739.159.95%
2021-07-0639.29.99%
2021-07-0538.69.86%
2021-07-0238.89.99%
2021-07-0139.3510.07%
2021-06-3038.59.91%
2021-06-2938.259.56%
2021-06-2838.29.54%
2021-06-2538.159.54%
2021-06-2438.159.50%
2021-06-2338.159.50%
2021-06-2238.059.52%
2021-06-2137.659.49%
2021-06-1837.459.49%
2021-06-1738.09.50%
2021-06-1637.99.51%
2021-06-1538.09.54%
2021-06-1137.99.54%
2021-06-1037.69.52%
2021-06-0937.59.45%
2021-06-0836.459.42%
2021-06-0737.09.42%
2021-06-0437.015.06%
2021-06-0337.0515.06%
2021-06-0236.7515.09%
2021-06-0136.415.09%
2021-05-3136.315.09%
2021-05-2835.615.01%
2021-05-2735.415.00%

凱撒衛熱門網頁

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。