2247 汎德永業


股價漲跌幅
202220212020
汎德永業-5.0%-14.0%-2.0%
0050-15.64%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)
205.5 -5.64% 193.91 223.0 8.52% -17.51% 169.51

  • 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12.0511.8811.7911.5811.7711.3710.2511.1910.8011.41
營業利益率3.693.272.742.913.534.084.204.544.133.73
折舊負擔比率2.622.813.101.661.381.070.710.820.000.00
稅前淨利率3.723.352.743.013.714.284.506.515.755.95
股東權益報酬率10.7510.738.559.0211.9916.9022.4134.3628.500.00
資產報酬率6.646.445.526.438.6411.7714.7023.240.000.00
本業收入比99.1797.44100.0096.6295.1295.4993.3769.7071.6862.84
業外獲益比0.832.56-0.003.494.884.516.6330.2628.2637.16
無形資產佔淨值比0.030.040.060.110.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q4
營業毛利率12.8013.4312.0811.2211.6912.9612.1411.6510.3812.5211.7011.2311.5612.99
營業利益率4.174.153.663.573.414.063.373.651.593.642.212.782.013.60
稅前淨利率4.174.263.673.563.434.183.373.931.483.812.122.721.953.70
本業收入比99.7597.3999.73100.4799.4496.9499.7193.00107.5095.54104.79102.12102.8697.41
業外獲益比0.252.610.27-0.470.563.060.007.25-7.504.46-4.19-2.12-2.862.59

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)56863740208885622633541691127500
自由現金流量(百萬)35311386368-520498-1306956212100
稅後淨利(百萬)123910717327589351089113711751048485


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q4
營運現金流量(百萬)3083112528193381404-291212715883161414-62584151-68
自由現金流量(百萬)25827492337-300744-6761463812-214955-664343-268-652
稅後淨利(百萬)32133428833828036227634193310130181110244

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)4212239562337463235633643352433650632773258859958
營業利益(百萬)1553129292494211891439153414881068372
稅後淨利(百萬)123910717327589351089113711751048485
EPS(完全稀釋)15.3614.5010.2010.5713.3216.3417.320.0018.1344.11
營收成長率(%)6.4717.234.30-3.83-4.54-3.4611.3926.61159.94N/A
營業利益成長率(%)20.2039.83-1.91-20.77-17.37-6.193.0939.33187.10N/A
稅後淨利成長率(%)15.6946.31-3.43-18.93-14.14-4.22-3.2312.12116.08N/A
EPS成長率(%)5.9342.16-3.50-20.65-18.48-5.66N/AN/A-58.90N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q4
營收(百萬)9603988099201201010312109301032810192811299977915867471618342
營業利益(百萬)400410363429352443348372129364175241144301
稅後淨利(百萬)32133428833828036227634193310130181110244
EPS(完全稀釋)3.984.143.564.193.464.903.854.751.304.331.812.531.543.40
去年同期營收成長率(%)-6.88-9.61-3.9517.8427.129.3330.4917.5013.2819.840.000.000.000.00
兩季平均(YOY)營收成長率(%)-8.24-6.786.9522.4818.2319.9123.9915.3916.569.920.000.000.000.00
去年同期EPS成長率(%)15.03-15.51-7.53-11.79166.1513.16112.7187.75-15.5827.350.000.000.000.00
兩季平均(YOY)EPS成長率(%)-0.24-11.52-9.6677.1889.6662.93100.2336.095.8913.680.000.000.000.00
較上季營收成長率(%)-2.80-0.40-17.4016.47-5.655.831.3325.64-18.8626.30-8.7521.13-14.160.00
較上季EPS成長率(%)-3.8616.29-15.0421.10-29.3927.27-18.95265.38-69.98139.23-28.4664.29-54.710.00

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(%)
2022/435.0713.95-0.972021/380.8317.0627.11
2022/3118.13-10.92-6.872021/1~2-50.62205.0933.99
2022/1~2-65.68-4.46-4.452020/1234.9714.6717.23
2021/12-4.53-27.66.472020/118.885.2817.57
2021/117.332.3510.862020/10-23.676.519.03
2021/10-10.643.8211.752020/920.4263.3620.55
2021/926.85-11.312.6N/AN/AN/AN/A
2021/8-20.46-15.816.51N/AN/AN/AN/A
2021/7-6.419.3921.59N/AN/AN/AN/A
2021/6-9.113.8421.95N/AN/AN/AN/A
2021/52.0610.5823.752020/4-5.5610.4512.48
2021/45.5830.8828.162020/355.7950.2413.28

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
401.0354.013.276
2021Q4(百萬)2020Q4(百萬)YoY(%)
421.0457.0-7.877
2021Q3(百萬)2020Q3(百萬)YoY(%)
364.0349.04.2979

EPS較上季
2022Q1(元)2021Q4(元)比率
3.984.14-0.038

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015
應收帳款周轉率109.60118.53105.21101.60112.92139.5361.55
存貨周轉率11.169.138.159.1210.3710.9813.54

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q4
應收帳款周轉率24.6226.7729.5532.7828.2031.0029.8431.0725.5129.7522.9026.9922.7327.08
存貨周轉率3.772.972.442.992.602.823.122.952.142.572.312.721.992.30

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.410.390.460.300.280.290.320.370.280.14
金融負債(百萬)008006201004502320300
營收淨額(百萬)4212239562337463235633643352433650632773258859958
利息保障倍數40.8426.6617.661164.98748.92800.936021.02335.220.000.00
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)4212239562337463235633643352433650632773258859958
推銷費用(百萬)3338328029702658263824322092210200
管理費用(百萬)1971951861891591421177700
研發費(百萬)0000000000
推銷費用率(%)7.928.298.808.217.846.905.736.410.000.00
管理費用率(%)0.470.490.550.580.470.400.320.230.000.00
研發費用率(%)0.000.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q4
營收淨額(百萬)9603988099201201010312109301032810192811299977915867471618342
推銷費用(百萬)782873792865808924857794705872725716656742
管理費用(百萬)5146475648594849396044434053
研發費(百萬)00000000000000
推銷費用率(%)8.148.847.987.207.848.458.307.798.698.729.168.259.168.89
管理費用率(%)0.530.470.470.470.470.540.460.480.480.600.560.500.560.64
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
2247-汎德永業XXOOOOOXXX
2年8.07億27.33%40.93%0.0%997.52%7365百萬10.8%

融資使用率
日期股價融資使用率
2022-05-24 -205.50.17%
2022-05-23206.00.17%
2022-05-20206.50.17%
2022-05-19206.50.17%
2022-05-18205.50.17%
2022-05-17206.00.16%
2022-05-16205.00.16%
2022-05-13206.00.16%
2022-05-12205.50.16%
2022-05-11206.50.16%
2022-05-10206.00.17%
2022-05-09205.00.17%
2022-05-06206.00.17%
2022-05-05206.50.17%
2022-05-04205.00.17%
2022-05-03203.50.17%
2022-04-29203.50.17%
2022-04-28204.00.17%
2022-04-27203.50.17%
2022-04-26205.50.17%
2022-04-25204.50.17%
2022-04-22206.50.16%
2022-04-21206.50.16%
2022-04-20208.00.16%
2022-04-19207.50.16%
2022-04-18206.50.16%
2022-04-15207.00.16%
2022-04-14209.50.17%
2022-04-13207.50.18%
2022-04-12206.00.18%
2022-04-11206.00.18%
2022-04-08208.50.17%
2022-04-07208.00.16%
2022-04-06209.00.16%
2022-04-01209.50.16%
2022-03-31212.00.25%
2022-03-30212.00.27%
2022-03-29210.50.28%
2022-03-28209.50.27%
2022-03-25210.00.28%
2022-03-24211.50.30%
2022-03-23209.50.34%
2022-03-22208.50.32%
2022-03-21208.00.32%
2022-03-18209.00.32%
2022-03-17209.50.32%
2022-03-16205.50.19%
2022-03-15204.50.19%
2022-03-14207.00.19%
2022-03-11206.50.19%
2022-03-10209.00.18%
2022-03-09205.50.20%
2022-03-08205.00.19%
2022-03-07208.00.19%
2022-03-04212.50.20%
2022-03-03212.50.20%
2022-03-02212.50.20%
2022-03-01212.50.22%
2022-02-25211.50.20%
2022-02-24212.50.20%
2022-02-23214.50.22%
2022-02-22214.00.22%
2022-02-21215.00.22%
2022-02-18215.50.22%
2022-02-17216.00.21%
2022-02-16214.50.22%
2022-02-15214.00.22%
2022-02-14212.00.22%
2022-02-11214.50.21%
2022-02-10214.00.22%
2022-02-09212.50.24%
2022-02-08211.50.24%
2022-02-07210.50.23%
2022-01-26209.00.22%
2022-01-25209.50.23%
2022-01-24210.50.23%
2022-01-21211.50.27%
2022-01-20213.00.26%
2022-01-19211.50.27%
2022-01-18216.00.27%
2022-01-17215.50.27%
2022-01-14215.00.28%
2022-01-13216.00.28%
2022-01-12216.50.30%
2022-01-11215.50.30%
2022-01-10218.00.32%
2022-01-07219.00.33%
2022-01-06220.00.35%
2022-01-05217.00.32%
2022-01-04216.50.33%
2022-01-03216.00.33%
2021-12-30216.50.34%
2021-12-29218.50.35%
2021-12-28218.00.34%
2021-12-27210.50.30%
2021-12-24209.50.31%
2021-12-23209.50.31%
2021-12-22209.50.34%
2021-12-21210.00.35%
2021-12-20209.50.36%
2021-12-17209.00.36%
2021-12-16209.50.36%
2021-12-15209.00.35%
2021-12-14209.50.35%
2021-12-13210.00.35%
2021-12-10211.00.34%
2021-12-09210.00.35%
2021-12-08209.50.35%
2021-12-07209.50.32%
2021-12-06209.00.33%
2021-12-03210.50.32%
2021-12-02209.50.31%
2021-12-01211.00.31%
2021-11-30210.50.31%
2021-11-29211.50.31%
2021-11-26212.50.38%
2021-11-25215.00.38%
2021-11-24215.50.38%
2021-11-23216.00.39%
2021-11-22215.00.40%
2021-11-19215.50.40%
2021-11-18216.50.40%
2021-11-17216.50.39%
2021-11-16216.50.40%
2021-11-15217.00.41%
2021-11-12213.00.41%
2021-11-11211.50.39%
2021-11-10212.00.39%
2021-11-09211.50.39%
2021-11-08211.00.38%
2021-11-05211.50.36%
2021-11-04212.00.36%
2021-11-03212.50.37%
2021-11-02212.50.37%
2021-11-01212.00.37%
2021-10-29214.50.36%
2021-10-28216.50.37%
2021-10-27215.50.36%
2021-10-26212.00.35%
2021-10-25211.50.35%
2021-10-22213.50.40%
2021-10-21214.00.39%
2021-10-20211.50.39%
2021-10-19214.00.40%
2021-10-18210.50.39%
2021-10-15209.50.38%
2021-10-14208.00.41%
2021-10-13208.00.41%
2021-10-12210.50.40%
2021-10-08204.00.40%
2021-10-07205.00.37%
2021-10-06203.50.38%
2021-10-05204.50.39%
2021-10-04206.50.40%
2021-10-01209.00.40%
2021-09-30210.50.40%
2021-09-29209.50.39%
2021-09-28211.00.39%
2021-09-27212.00.39%
2021-09-24210.50.39%
2021-09-23210.50.39%
2021-09-22211.00.40%
2021-09-17213.50.40%
2021-09-16214.50.40%
2021-09-15215.50.41%
2021-09-14216.00.41%
2021-09-13216.50.41%
2021-09-10217.50.41%
2021-09-09228.50.48%
2021-09-08225.50.38%
2021-09-07227.50.36%
2021-09-06227.50.36%
2021-09-03228.00.37%
2021-09-02226.00.37%
2021-09-01228.50.36%
2021-08-31228.00.36%
2021-08-30227.00.35%
2021-08-27227.00.34%
2021-08-26223.00.37%
2021-08-25220.00.40%
2021-08-24219.00.40%
2021-08-23222.00.40%
2021-08-20217.00.40%
2021-08-19216.00.38%
2021-08-18219.00.36%
2021-08-17219.50.41%
2021-08-16221.00.41%
2021-08-13223.00.42%
2021-08-12225.00.42%
2021-08-11223.00.43%
2021-08-10223.50.48%
2021-08-09224.00.48%
2021-08-06225.00.48%
2021-08-05225.50.49%
2021-08-04225.50.49%
2021-08-03225.50.49%
2021-08-02226.00.51%
2021-07-30225.00.51%
2021-07-29226.50.53%
2021-07-28225.00.54%
2021-07-27226.00.55%
2021-07-26227.00.55%
2021-07-23226.50.54%
2021-07-22226.50.54%
2021-07-21226.50.53%
2021-07-20227.00.51%
2021-07-19229.00.50%
2021-07-16228.00.50%
2021-07-15228.00.50%
2021-07-14228.00.50%
2021-07-13229.50.48%
2021-07-12227.00.45%
2021-07-09227.00.45%
2021-07-08228.00.45%
2021-07-07227.50.47%
2021-07-06227.00.46%
2021-07-05228.00.45%
2021-07-02226.50.46%
2021-07-01227.50.46%
2021-06-30227.50.44%
2021-06-29227.50.39%
2021-06-28231.00.36%
2021-06-25230.00.34%
2021-06-24227.50.34%
2021-06-23226.50.34%
2021-06-22225.00.34%
2021-06-21225.50.33%
2021-06-18227.00.33%
2021-06-17225.00.32%
2021-06-16224.00.31%
2021-06-15224.50.33%
2021-06-11223.50.32%
2021-06-10224.00.33%
2021-06-09221.00.32%
2021-06-08221.50.33%
2021-06-07220.50.33%
2021-06-04221.00.34%
2021-06-03221.50.39%
2021-06-02221.50.44%
2021-06-01221.50.45%

汎德永業熱門網頁

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。