2476 鉅祥


股價漲跌幅
20222021202020192018
鉅祥-34.0%265.0%-21.0%7.0%-20.0%
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)
49.2 6.28% 52.29 60.13 22.22% 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29.5328.1426.2626.7929.1929.9327.8127.5726.72
營業利益率15.6211.248.889.9614.1314.1111.4011.189.37
折舊負擔比率2.633.543.423.083.093.694.174.454.59
稅前淨利率16.1811.1610.9412.1112.8716.0714.8214.0212.40
股東權益報酬率13.516.777.356.918.7511.109.238.597.37
資產報酬率8.764.595.114.866.278.267.056.675.87
本業收入比96.54100.7581.1782.29109.8287.8276.9679.7075.53
業外獲益比3.46-0.7518.8317.71-9.8212.1823.1920.3024.47
無形資產佔淨值比0.020.040.050.040.000.000.000.000.00

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29.5428.9530.3430.1228.4630.7630.7924.8525.3527.5125.3227.1825.0528.9326.9425.2525.8829.3230.0028.61
營業利益率15.4114.0517.7117.0113.1714.4914.608.036.7010.959.268.306.8812.039.838.549.3113.4415.7713.53
稅前淨利率18.7612.8318.5218.0814.9416.0213.7313.89-1.279.3311.7613.818.9613.2213.6915.755.3712.5716.7114.29
本業收入比82.03109.4395.7694.1688.2990.65106.5157.67-530.77117.5078.6760.2476.3690.9671.5954.46173.85107.1994.4494.48
業外獲益比17.97-9.434.245.8411.719.35-6.5142.33638.46-17.5021.3339.7623.649.0428.4146.04-73.85-7.195.565.52

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)55396678520324692641574153
自由現金流量(百萬)425176468250132-167636669-20
稅後淨利(百萬)648287332291382475394386345


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)28242020429-101-199385-14657135327151651181482173810711617
自由現金流量(百萬)281385181-54-88-122425-173474028211134-623177277420-94102-67
稅後淨利(百萬)19513221019711012396106-3864871107091103135-3810415198

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)642047804995512751434905474647424580
營業利益(百萬)1003537444511727692541530429
稅後淨利(百萬)648287332291382475394386345
EPS(完全稀釋)3.391.531.771.552.062.592.171.741.41
營收成長率(%)34.31-4.30-2.57-0.314.853.350.083.54N/A
營業利益成長率(%)86.7820.95-13.11-29.715.0627.912.0823.54N/A
稅後淨利成長率(%)125.78-13.5514.09-23.82-19.5820.562.0711.88N/A
EPS成長率(%)121.57-13.5614.19-24.76-20.4619.3524.7123.40N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)15711650178416121375133612321176103612881279120412231340128612841217132913981266
營業利益(百萬)242232316274181194180946914111810084161126110113179221171
稅後淨利(百萬)19513221019711012396106-3864871107091103135-3810415198
EPS(完全稀釋)1.040.711.131.060.600.670.520.57-0.200.350.470.600.380.490.560.73-0.200.570.830.54
去年同期營收成長率(%)14.2523.5044.8137.0732.723.73-3.67-2.33-15.29-3.88-0.54-6.230.490.83-8.011.42----
去年同期營業利益成長率(%)33.7019.5975.56191.49162.3237.5952.54-6.00-17.86-12.42-6.35-9.09-25.66-10.06-42.99-35.67----
去年同期稅後淨利成長率(%)77.277.32118.7585.85389.4792.1910.34-3.64-154.29-29.67-15.53-18.52284.21-12.50-31.7937.76----
去年同期EPS成長率(%)73.335.97117.3185.96400.0091.4310.64-5.00-152.63-28.57-16.07-17.81290.00-14.04-32.5335.19----
較上季營收成長率(%)-4.79-7.5110.6717.242.928.444.7613.51-19.570.706.23-1.55-8.734.200.165.51-8.43-4.9410.43-
較上季營業利益成長率(%)4.31-26.5815.3351.38-6.707.7891.4936.23-51.0619.4918.0019.05-47.8327.7814.55-2.65-36.87-19.0029.24-
較上季稅後淨利成長率(%)47.73-37.146.6079.09-10.5728.12-9.43378.95-159.38-26.44-20.9157.14-23.08-11.65-23.70455.26-136.54-31.1354.08-
較上季EPS成長率(%)46.48-37.176.6076.67-10.4528.85-8.77385.00-157.14-25.53-21.6757.89-22.45-12.50-23.29465.00-135.09-31.3353.70-

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(%)
2022/4-8.98-10.717.22019/12-2.86-2.18-2.57
2022/310.393.5514.272019/111.2-8.16-2.6
2022/1~2-13.3520.6920.682019/104.82-0.91-1.98
2021/120.1316.5334.322019/9-5.59-4.58-2.1
2021/113.0519.3936.292019/80.03-1.01-1.78
2021/10-10.9336.8138.332019/710.874.25-1.9
2021/93.7736.9638.512019/6-2.01-2.99-2.92
2021/8-2.2550.3838.742019/5-3.08-2.89-2.91
2021/79.9948.1637.012019/4-4.14-11.86-2.92
2021/62.8738.8234.982019/336.940.320.51
2021/5-2.944.5734.162019/1~2-34.280.620.62
2021/45.5528.7131.562018/12-8.8-2.71-0.32
2021/330.8329.7832.712018/119.23.99-0.09
2021/1~2-15.9934.5334.532018/100.941.15-0.53
2020/122.5912.82-4.32018/9-2.06-6.68-0.72
2020/1118.086.82-5.892018/85.35-9.170.09
2020/10-10.84-8.44-7.232018/73.16-8.191.65
2020/913.947.64-7.092018/6-1.91-10.363.5
2020/8-3.69-10.81-8.922018/5-12.04-0.276.68
2020/73.06-7.36-8.632018/49.1116.358.53
2020/67.13-0.34-8.862018/330.144.025.79
2020/5-13.54-8.86-10.52018/1~2-28.026.796.78
2020/46.422.17-10.92017/12-2.496.684.86
2020/339.69-7.98-15.312017/116.215.494.69
2020/1~2-20.38-19.3-19.292017/10-6.886.914.61

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
295.0205.043.902
2021Q4(百萬)2020Q4(百萬)YoY(%)
212.0214.0-0.934
2021Q3(百萬)2020Q3(百萬)YoY(%)
330.0169.095.266

EPS較上季
2022Q1(元)2021Q4(元)比率
1.040.710.4647

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.633.953.873.683.944.244.424.484.49
存貨周轉率4.924.604.584.565.015.225.064.975.08

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.051.071.231.251.121.181.171.120.931.071.030.970.931.000.970.960.890.951.051.05
存貨周轉率0.981.101.231.211.211.271.201.201.021.241.211.071.091.121.161.211.131.211.321.28

償債能力-近10年
202120202019201820172016201520142013
負債比0.370.360.330.310.300.280.240.240.21
金融負債(百萬)133812801043780847599230222115
營收淨額(百萬)642047804995512751434905474647424580
利息保障倍數71.7438.4247.2199.93113.06207.15224.47448.19437.04
長期銀行借款占稅後淨利比0.120.150.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)642047804995512751434905474647424580
推銷費用(百萬)269224246261238234225234256
管理費用(百萬)434413442443411434440426403
研發費(百萬)186167168150127109116118138
推銷費用率(%)4.194.694.925.094.634.774.744.935.59
管理費用率(%)6.768.648.858.647.998.859.278.988.80
研發費用率(%)2.903.493.362.932.472.222.442.493.01

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)15711650178416121375133612321176103612881279120412231340128612841217132913981266
推銷費用(百萬)6471696663585555556361616167676462626457
管理費用(百萬)11111810910110610910310397106104118114113110112108107105105
研發費(百萬)4653464443484437384641404043403532423129
推銷費用率(%)4.074.303.874.094.584.344.464.685.314.894.775.074.995.005.214.985.094.674.584.50
管理費用率(%)7.077.156.116.277.718.168.368.769.368.238.139.809.328.438.558.728.878.057.518.29
研發費用率(%)2.933.212.582.733.133.593.573.153.673.573.213.323.273.213.112.732.633.162.222.29

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
2476-鉅祥OOOOOOOXXO
21年18.78億12.8%34.49%0.0%191.53%935百萬14.4%

融資使用率
日期股價融資使用率
2022-05-19 -49.217.94%
2022-05-1848.818.02%
2022-05-1748.817.79%
2022-05-1647.5517.75%
2022-05-1347.317.77%
2022-05-1245.517.82%
2022-05-1146.917.87%
2022-05-1046.917.89%
2022-05-0945.2518.16%
2022-05-0647.5518.07%
2022-05-0548.318.07%
2022-05-0447.8518.55%
2022-05-0347.218.79%
2022-04-2947.018.92%
2022-04-2847.3518.79%
2022-04-2746.318.41%
2022-04-2646.8519.03%
2022-04-2545.619.45%
2022-04-2249.720.85%
2022-04-2151.620.82%
2022-04-2052.220.53%
2022-04-1948.9519.56%
2022-04-1848.819.57%
2022-04-1549.120.72%
2022-04-1450.920.95%
2022-04-1351.821.17%
2022-04-1250.821.21%
2022-04-1151.621.24%
2022-04-0854.421.54%
2022-04-0753.621.65%
2022-04-0655.521.99%
2022-04-0156.822.09%
2022-03-3157.022.20%
2022-03-3058.122.25%
2022-03-2957.522.02%
2022-03-2858.422.00%
2022-03-2558.722.10%
2022-03-2459.522.23%
2022-03-2359.122.32%
2022-03-2259.822.05%
2022-03-2159.421.59%
2022-03-1856.320.68%
2022-03-1755.420.73%
2022-03-1653.520.86%
2022-03-1553.320.67%
2022-03-1455.820.94%
2022-03-1155.421.16%
2022-03-1057.020.72%
2022-03-0954.920.56%
2022-03-0853.720.56%
2022-03-0754.921.25%
2022-03-0457.422.03%
2022-03-0358.722.02%
2022-03-0258.822.16%
2022-03-0158.522.24%
2022-02-2556.622.45%
2022-02-2456.022.45%
2022-02-2358.822.92%
2022-02-2256.822.98%
2022-02-2158.623.11%
2022-02-1859.522.99%
2022-02-1760.423.08%
2022-02-1660.022.34%
2022-02-1558.722.37%
2022-02-1459.122.30%
2022-02-1160.822.81%
2022-02-1061.422.79%
2022-02-0962.622.64%
2022-02-0861.222.26%
2022-02-0760.922.09%
2022-01-2658.921.85%
2022-01-2558.622.26%
2022-01-2461.223.08%
2022-01-2160.624.18%
2022-01-2062.624.37%
2022-01-1962.923.37%
2022-01-1863.423.46%
2022-01-1765.123.35%
2022-01-1463.122.05%
2022-01-1364.822.92%
2022-01-1265.622.56%
2022-01-1166.522.53%
2022-01-1068.623.97%
2022-01-0770.524.61%
2022-01-0672.324.95%
2022-01-0572.425.13%
2022-01-0475.827.52%
2022-01-0374.725.60%
2021-12-3076.525.98%
2021-12-2978.628.05%
2021-12-2879.226.70%
2021-12-2777.427.35%
2021-12-2477.725.61%
2021-12-2377.925.64%
2021-12-2271.229.45%
2021-12-2164.824.24%
2021-12-2061.222.38%
2021-12-1760.021.95%
2021-12-1661.022.22%
2021-12-1560.822.20%
2021-12-1460.721.75%
2021-12-1363.523.37%
2021-12-1065.723.06%
2021-12-0965.222.91%
2021-12-0865.221.26%
2021-12-0763.421.62%
2021-12-0663.921.90%
2021-12-0363.121.17%
2021-12-0260.722.08%
2021-12-0162.322.06%
2021-11-3062.022.10%
2021-11-2959.022.33%
2021-11-2657.822.61%
2021-11-2560.023.97%
2021-11-2461.324.04%
2021-11-2360.224.31%
2021-11-2260.925.06%
2021-11-1962.525.71%
2021-11-1863.725.76%
2021-11-1763.026.73%
2021-11-1663.827.01%
2021-11-1562.826.72%
2021-11-1259.727.24%
2021-11-1162.529.09%
2021-11-1062.128.06%
2021-11-0962.227.48%
2021-11-0860.527.14%
2021-11-0560.427.56%
2021-11-0462.729.49%
2021-11-0363.028.60%
2021-11-0263.829.91%
2021-11-0168.230.58%
2021-10-2966.329.58%
2021-10-2862.728.00%
2021-10-2762.228.28%
2021-10-2658.324.26%
2021-10-2558.422.64%
2021-10-2258.222.82%
2021-10-2156.224.49%
2021-10-2057.824.90%
2021-10-1958.625.38%
2021-10-1858.825.13%
2021-10-1558.125.05%
2021-10-1453.523.56%
2021-10-1354.124.60%
2021-10-1255.525.12%
2021-10-0856.025.35%
2021-10-0756.526.80%
2021-10-0654.023.98%
2021-10-0552.322.86%
2021-10-0448.5521.94%
2021-10-0148.322.16%
2021-09-3051.723.77%
2021-09-2950.523.69%
2021-09-2852.624.47%
2021-09-2753.425.71%
2021-09-2454.826.54%
2021-09-2354.626.49%
2021-09-2254.426.24%
2021-09-1756.826.96%
2021-09-1655.826.89%
2021-09-1556.827.18%
2021-09-1456.827.80%
2021-09-1358.528.45%
2021-09-1059.428.34%
2021-09-0958.028.74%
2021-09-0855.728.38%
2021-09-0756.229.17%
2021-09-0661.734.67%
2021-09-0363.735.20%
2021-09-0263.634.67%
2021-09-0163.836.34%
2021-08-3159.230.18%
2021-08-3059.929.41%
2021-08-2756.229.39%
2021-08-2657.729.69%
2021-08-2557.729.38%
2021-08-2457.726.99%
2021-08-2355.825.04%
2021-08-2053.324.61%
2021-08-1951.524.58%
2021-08-1853.123.80%
2021-08-1749.023.12%
2021-08-1650.823.84%
2021-08-1353.328.43%
2021-08-1255.627.91%
2021-08-1155.827.88%
2021-08-1055.228.18%
2021-08-0958.529.76%
2021-08-0660.731.00%
2021-08-0561.930.98%
2021-08-0461.029.71%
2021-08-0356.929.62%
2021-08-0257.326.67%
2021-07-3054.726.15%
2021-07-2956.126.00%
2021-07-2855.324.93%
2021-07-2757.128.90%
2021-07-2661.729.06%
2021-07-2358.031.05%
2021-07-2260.835.28%
2021-07-2161.136.57%
2021-07-2060.835.21%
2021-07-1960.635.16%
2021-07-1661.035.76%
2021-07-1555.532.29%
2021-07-1456.228.50%
2021-07-1351.127.59%
2021-07-1253.531.50%
2021-07-0953.132.60%
2021-07-0849.4530.82%
2021-07-0748.332.36%
2021-07-0648.730.38%
2021-07-0544.326.87%
2021-07-0244.026.30%
2021-07-0142.423.67%
2021-06-3043.425.56%
2021-06-2943.823.81%
2021-06-2845.224.32%
2021-06-2542.020.91%
2021-06-2438.619.83%
2021-06-2338.016.33%
2021-06-2235.613.15%
2021-06-2135.012.98%
2021-06-1835.5513.25%
2021-06-1734.712.86%
2021-06-1634.712.57%
2021-06-1534.2512.52%
2021-06-1133.8512.44%
2021-06-1034.211.88%
2021-06-0933.7511.64%
2021-06-0834.1511.71%
2021-06-0735.0511.57%
2021-06-0434.511.39%
2021-06-0336.011.55%
2021-06-0236.311.79%
2021-06-0136.7511.16%
2021-05-3135.211.75%
2021-05-2835.612.73%
2021-05-2734.412.11%

鉅祥熱門網頁

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。