2352 佳世達


股價漲跌幅
20222021202020192018
佳世達-12.0%4.0%34.0%8.0%-8.0%
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)
27.15 4.24% 28.3 32.54 19.85% 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
2021202020192018201720162015201420132012
營業毛利率14.4113.9913.5812.3511.9312.5111.0011.2810.568.72
營業利益率3.263.453.672.942.493.461.952.191.31-0.60
折舊負擔比率1.681.691.681.301.331.341.501.501.931.88
稅前淨利率5.754.283.503.604.693.742.152.761.45-2.30
股東權益報酬率16.7611.9010.0311.5016.0512.657.2012.246.42-15.29
資產報酬率6.164.554.084.496.084.672.824.142.55-2.82
本業收入比56.6680.52104.7681.5353.0092.6390.8179.3990.4426.04
業外獲益比43.3419.48-4.7618.4747.007.379.2320.619.5673.96
無形資產佔淨值比5.635.343.734.174.590.000.000.000.000.00

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12.9413.7114.5414.7514.7314.2714.4813.5813.4312.8014.1714.0513.3412.0012.4412.9612.0212.0511.610.00
營業利益率2.172.843.463.413.373.663.973.292.652.934.064.133.622.982.843.492.402.442.070.00
稅前淨利率2.573.264.459.466.154.895.714.181.631.814.004.723.643.014.113.603.754.524.480.00
本業收入比84.6086.9277.7936.0254.8474.8169.5078.54162.28161.78101.4687.3799.3199.0669.1697.0863.9553.9146.2656.17
業外獲益比15.4013.0322.2163.9845.1625.2230.5321.46-62.28-61.78-1.4612.630.690.9430.842.9236.0546.0953.7443.83

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)2115145698475895833679485250-52565804-287
自由現金流量(百萬)-36241329222224274-651582442913-79185000-2755
稅後淨利(百萬)83084988357540355291434221692971709-2778


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-48975456-5223-441232355163198220636502630320122284167263635229623011823133-1228
自由現金流量(百萬)-56176234-5980-3617-26146085637274230618639841102-3050107924441382-632-18591682-3588
稅後淨利(百萬)534995139538052112176120469492336341010104289010401195803997141712791365

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)225961191702169754155783136862129554133102133511119231116575
營業利益(百萬)736166136228457634024487259829281561-698
稅後淨利(百萬)83084988357540355291434221692971709-2778
EPS(完全稀釋)4.172.511.802.032.662.181.091.500.360.00
營收成長率(%)17.8712.938.9713.825.64-2.67-0.3111.982.28N/A
營業利益成長率(%)11.316.1836.1034.51-24.1872.71-11.2787.57N/AN/A
稅後淨利成長率(%)66.5639.52-11.40-23.7421.86100.18-26.99319.04125.52N/A
EPS成長率(%)66.1439.44-11.33-23.6822.02100.00-27.33316.67N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)6086661872572015598450904571345169543673392004586242804412343985442387396733806935654371203515832898
營業利益(百萬)1324175419821907171820912051143510371346173817021442126311281330855904729969
稅後淨利(百萬)534995139538052112176120469492336341010104289010401195803997141712791365
EPS(完全稀釋)0.270.510.711.931.070.901.040.480.120.320.510.530.450.530.610.410.510.720.650.69
去年同期營收成長率(%)19.578.2910.6528.1929.8624.5820.775.92-1.648.207.898.3111.7814.1912.8415.72----
去年同期營業利益成長率(%)-22.93-16.12-3.3632.8965.6755.3518.01-15.69-28.096.5754.0827.9768.6539.7154.7337.25----
去年同期稅後淨利成長率(%)-74.72-43.50-31.82300.95806.44177.76102.57-8.93-73.82-39.04-15.4829.76-10.73-26.61-6.57-41.17----
去年同期EPS成長率(%)-74.77-43.33-31.73302.08791.67181.25103.92-9.43-73.33-39.62-16.3929.27-11.76-26.39-6.15-40.58----
較上季營收成長率(%)-1.638.172.179.98-10.9010.5218.3711.41-14.537.143.813.46-5.986.844.216.77-3.955.586.87-
較上季營業利益成長率(%)-24.52-11.503.9311.00-17.841.9542.9338.38-22.96-22.552.1218.0314.1711.97-15.1955.56-5.4224.01-24.77-
較上季稅後淨利成長率(%)-46.33-28.67-63.3480.1619.93-13.93115.60307.30-63.25-37.23-3.0717.08-14.42-12.9748.82-19.46-29.6410.79-6.30-
較上季EPS成長率(%)-47.06-28.17-63.2180.3718.89-13.46116.67300.00-62.50-37.25-3.7717.78-15.09-13.1148.78-19.61-29.1710.77-5.80-

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(%)
2022/4-12.9612.6417.812019/12-4.348.819.03
2022/325.6319.6719.572019/11-7.261.699.05
2022/1~2-13.0219.5119.512019/107.2215.199.91
2021/125.8614.8917.872019/98.4411.789.25
2021/119.694.8318.22019/83.844.58.91
2021/10-8.35.1519.952019/7-8.217.299.59
2021/916.434.9921.932019/68.366.739.99
2021/8-4.841.1124.842019/55.397.9710.73
2021/7-8.830.129.142019/4-10.8410.5511.47
2021/613.0532.5828.972019/334.2310.0611.77
2021/54.5432.1528.142019/1~2-26.1612.7812.77
2021/4-7.5319.7327.122018/12-9.9911.0113.89
2021/328.4928.5229.852018/115.0412.1314.16
2021/1~2-16.7930.6430.642018/104.0520.5314.41
2020/12-3.2733.6612.942018/91.3813.1113.68
2020/1110.0231.211.022018/86.6112.413.76
2020/10-8.4210.598.842018/7-8.6913.013.98
2020/912.129.58.612018/69.6220.5114.15
2020/822.4425.275.682018/57.9114.6412.77
2020/7-7.086.242.782018/4-11.2311.612.29
2020/612.74.952.22018/328.613.6112.52
2020/5-5.280.911.592018/1~2-16.7711.8911.89
2020/4-0.7412.291.762017/12-8.870.465.66
2020/333.260.85-1.632017/1112.9220.896.19
2020/1~2-19.77-3.06-3.062017/10-2.354.564.68

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
1565.03133.0-50.04
2021Q4(百萬)2020Q4(百萬)YoY(%)
2018.02795.0-27.79
2021Q3(百萬)2020Q3(百萬)YoY(%)
2548.02951.0-13.65

EPS較上季
2022Q1(元)2021Q4(元)比率
0.270.51-0.470

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率6.505.655.715.545.125.145.006.118.579.71
存貨周轉率4.545.235.546.046.476.786.947.307.187.15

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.791.851.711.751.511.581.621.661.401.491.481.501.431.551.441.371.291.411.371.27
存貨周轉率0.991.091.091.231.221.441.481.451.281.471.491.581.461.551.581.671.611.611.550.00

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.650.650.650.670.660.650.690.710.740.76
金融負債(百萬)52349447803712333543311092276832167334353134833931
營收淨額(百萬)225961191702169754155783136862129554133102133511119231116575
利息保障倍數19.8711.836.887.6110.729.024.645.212.70-1.50
長期銀行借款占稅後淨利比3.214.484.664.022.462.347.035.3524.400.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)225961191702169754155783136862129554133102133511119231116575
推銷費用(百萬)129751066694147963657255765751599755445372
管理費用(百萬)5965468334763015273125952823292425882471
研發費(百萬)6260492138963711356633053469320929033022
推銷費用率(%)5.745.565.555.114.804.304.324.494.654.61
管理費用率(%)2.642.442.051.942.002.002.122.192.172.12
研發費用率(%)2.772.572.302.382.612.552.612.402.432.59

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)6086661872572015598450904571345169543673392004586242804412343985442387396733806935654371203515832898
推銷費用(百萬)34653547330031992928313928022407231825702423225821632064209519861818187217241589
管理費用(百萬)15031524149115311419141913161025923965888814810806720745744733703672
研發費(百萬)1567161415421647145715451356107594497110191009897926996874915900926930
推銷費用率(%)5.695.735.775.715.755.495.425.515.915.605.665.485.434.875.285.225.105.044.904.83
管理費用率(%)2.472.462.612.732.792.482.552.352.352.102.071.972.031.901.811.962.091.972.002.04
研發費用率(%)2.572.612.702.942.862.702.622.462.412.122.382.452.252.182.512.302.572.422.632.83

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
2352-佳世達OOOXOOXXOX
26年196.68億28.19%69.07%0.0%101.20%-5105百萬6.72%

融資使用率
日期股價融資使用率
2022-05-19 -27.152.05%
2022-05-1827.42.07%
2022-05-1727.12.05%
2022-05-1627.052.05%
2022-05-1327.051.99%
2022-05-1226.752.00%
2022-05-1127.852.02%
2022-05-1028.52.00%
2022-05-0928.91.93%
2022-05-0632.02.07%
2022-05-0532.152.09%
2022-05-0431.752.09%
2022-05-0331.552.07%
2022-04-2931.62.06%
2022-04-2831.42.06%
2022-04-2731.152.08%
2022-04-2631.72.04%
2022-04-2531.82.05%
2022-04-2232.72.09%
2022-04-2132.62.10%
2022-04-2032.72.08%
2022-04-1932.92.07%
2022-04-1832.72.07%
2022-04-1533.52.08%
2022-04-1433.52.09%
2022-04-1333.052.11%
2022-04-1232.92.09%
2022-04-1133.42.12%
2022-04-0834.152.08%
2022-04-0733.052.16%
2022-04-0634.22.14%
2022-04-0133.252.07%
2022-03-3133.252.10%
2022-03-3032.852.17%
2022-03-2932.42.20%
2022-03-2832.352.24%
2022-03-2532.252.28%
2022-03-2432.32.24%
2022-03-2332.252.33%
2022-03-2232.352.32%
2022-03-2132.32.35%
2022-03-1831.952.40%
2022-03-1731.92.37%
2022-03-1631.72.37%
2022-03-1531.72.36%
2022-03-1432.22.39%
2022-03-1131.92.39%
2022-03-1031.952.40%
2022-03-0931.352.47%
2022-03-0830.952.32%
2022-03-0731.52.52%
2022-03-0432.052.54%
2022-03-0331.92.47%
2022-03-0231.652.47%
2022-03-0131.52.56%
2022-02-2530.72.46%
2022-02-2430.92.46%
2022-02-2331.652.63%
2022-02-2231.52.60%
2022-02-2132.12.66%
2022-02-1831.52.68%
2022-02-1730.92.65%
2022-02-1630.952.67%
2022-02-1530.62.62%
2022-02-1430.452.62%
2022-02-1130.92.62%
2022-02-1030.92.61%
2022-02-0930.52.62%
2022-02-0830.42.59%
2022-02-0730.352.56%
2022-01-2629.652.57%
2022-01-2529.92.60%
2022-01-2430.152.62%
2022-01-2130.552.67%
2022-01-2031.12.66%
2022-01-1930.952.70%
2022-01-1831.02.71%
2022-01-1731.02.71%
2022-01-1430.52.76%
2022-01-1330.652.84%
2022-01-1230.752.87%
2022-01-1130.952.91%
2022-01-1031.02.93%
2022-01-0730.52.92%
2022-01-0630.852.97%
2022-01-0530.72.96%
2022-01-0430.552.98%
2022-01-0330.752.97%
2021-12-3030.452.86%
2021-12-2930.252.88%
2021-12-2830.252.89%
2021-12-2730.252.91%
2021-12-2430.052.91%
2021-12-2330.052.92%
2021-12-2229.952.92%
2021-12-2129.952.93%
2021-12-2029.62.95%
2021-12-1729.62.98%
2021-12-1629.92.96%
2021-12-1529.752.93%
2021-12-1429.752.91%
2021-12-1330.12.94%
2021-12-1030.252.94%
2021-12-0930.352.95%
2021-12-0830.22.97%
2021-12-0730.03.01%
2021-12-0630.253.10%
2021-12-0329.953.09%
2021-12-0229.253.15%
2021-12-0129.63.12%
2021-11-3029.53.17%
2021-11-2929.653.13%
2021-11-2629.653.21%
2021-11-2530.03.32%
2021-11-2430.13.31%
2021-11-2329.93.29%
2021-11-2230.153.31%
2021-11-1930.13.26%
2021-11-1830.53.31%
2021-11-1731.73.43%
2021-11-1631.153.06%
2021-11-1531.23.06%
2021-11-1233.552.99%
2021-11-1133.253.12%
2021-11-1033.053.09%
2021-11-0932.253.15%
2021-11-0832.253.20%
2021-11-0532.13.36%
2021-11-0432.13.38%
2021-11-0332.03.41%
2021-11-0231.63.40%
2021-11-0131.63.44%
2021-10-2931.03.50%
2021-10-2831.03.55%
2021-10-2730.93.47%
2021-10-2630.853.48%
2021-10-2530.553.45%
2021-10-2230.43.38%
2021-10-2130.453.42%
2021-10-2030.853.45%
2021-10-1930.153.52%
2021-10-1830.03.54%
2021-10-1530.33.52%
2021-10-1429.93.55%
2021-10-1330.43.42%
2021-10-1229.93.35%
2021-10-0829.653.47%
2021-10-0729.03.43%
2021-10-0628.753.39%
2021-10-0528.23.35%
2021-10-0427.853.36%
2021-10-0128.353.41%
2021-09-3028.653.43%
2021-09-2928.753.44%
2021-09-2829.13.39%
2021-09-2729.053.47%
2021-09-2428.73.51%
2021-09-2328.553.52%
2021-09-2228.73.52%
2021-09-1728.753.53%
2021-09-1628.753.48%
2021-09-1529.253.42%
2021-09-1428.43.47%
2021-09-1328.53.47%
2021-09-1028.83.44%
2021-09-0927.83.43%
2021-09-0827.83.47%
2021-09-0728.43.50%
2021-09-0628.73.48%
2021-09-0329.353.57%
2021-09-0229.353.59%
2021-09-0129.753.59%
2021-08-3129.753.59%
2021-08-3029.83.64%
2021-08-2729.853.63%
2021-08-2629.353.63%
2021-08-2529.23.67%
2021-08-2429.053.67%
2021-08-2329.33.76%
2021-08-2028.83.71%
2021-08-1928.63.72%
2021-08-1829.253.78%
2021-08-1728.853.76%
2021-08-1629.63.85%
2021-08-1330.754.14%
2021-08-1231.153.72%
2021-08-1129.43.57%
2021-08-1029.83.57%
2021-08-0929.953.56%
2021-08-0630.253.60%
2021-08-0530.153.63%
2021-08-0430.33.74%
2021-08-0329.73.60%
2021-08-0229.93.58%
2021-07-3029.53.59%
2021-07-2929.753.65%
2021-07-2829.33.65%
2021-07-2729.753.63%
2021-07-2629.753.67%
2021-07-2329.33.74%
2021-07-2229.253.73%
2021-07-2130.353.66%
2021-07-2031.03.70%
2021-07-1931.53.82%
2021-07-1631.953.88%
2021-07-1532.13.92%
2021-07-1431.93.94%
2021-07-1332.153.94%
2021-07-1232.053.98%
2021-07-0932.453.85%
2021-07-0831.653.70%
2021-07-0731.33.71%
2021-07-0631.953.75%
2021-07-0531.153.57%
2021-07-0230.63.60%
2021-07-0130.553.64%
2021-06-3030.83.61%
2021-06-2930.63.58%
2021-06-2830.63.60%
2021-06-2530.53.53%
2021-06-2430.753.56%
2021-06-2330.253.56%
2021-06-2229.93.57%
2021-06-2129.753.50%
2021-06-1830.13.51%
2021-06-1730.13.54%
2021-06-1629.553.72%
2021-06-1530.33.86%
2021-06-1130.053.84%
2021-06-1030.13.85%
2021-06-0929.93.81%
2021-06-0830.23.80%
2021-06-0729.953.82%
2021-06-0431.03.91%
2021-06-0331.03.82%
2021-06-0230.53.77%
2021-06-0131.053.67%
2021-05-3130.73.57%
2021-05-2830.153.42%
2021-05-2729.753.44%

佳世達熱門網頁

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。