2483 百容


股價漲跌幅
20222021202020192018
百容-10.0%30.0%-17.0%11.0%-26.0%
0050-14.69%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)
23.55 14.61% 26.99 31.04 31.8% 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
  • 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
202120202019201820172016201520142013
營業毛利率16.4421.1120.1822.3829.7429.4326.5624.6520.91
營業利益率0.541.291.024.1912.3411.157.006.873.31
折舊負擔比率6.177.137.495.355.246.206.997.227.16
稅前淨利率10.765.099.719.1711.5414.0614.0312.039.61
股東權益報酬率6.273.506.626.596.697.558.177.975.63
資產報酬率3.942.424.534.334.866.467.146.884.76
本業收入比5.1325.2710.3445.45106.7679.4849.7756.8534.64
業外獲益比94.8774.7389.0854.01-6.7620.5250.2342.6465.36
無形資產佔淨值比0.961.131.181.210.000.000.000.000.00

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20.6615.6215.9618.5115.7820.7720.7922.4120.3020.3121.7218.7420.0021.5922.5721.4024.0129.2831.5628.59
營業利益率7.293.351.80-2.05-1.66-3.082.715.86-0.612.273.81-1.79-0.122.934.483.765.5711.3215.3810.81
稅前淨利率12.474.915.2331.681.89-4.261.037.0318.85-1.508.1513.3818.306.7912.6614.172.2310.3718.7214.57
本業收入比59.1568.9735.48-6.67-88.8970.00240.0084.85-2.74-166.6745.95-13.11-1.2043.7534.7826.67245.45110.6481.9173.85
業外獲益比42.2531.0364.52106.67188.8930.00-160.0018.18102.74266.6751.35113.11100.0056.2563.7773.33-145.45-8.5118.0926.15

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)-198621051713911116494159
自由現金流量(百萬)-467-315883-796-48201-7684
稅後淨利(百萬)15383159166162178193181122


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-35-22-49-88-388330-1015092-13322124143-76104-190-7317
自由現金流量(百萬)-131-162-152-16-136-13-37-3655-40-12513391138-9566-27150-184-593
稅後淨利(百萬)5412211109-1452568-143546427695812397745

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)217117801789203717931630156016341592
營業利益(百萬)1223188522118210911253
稅後淨利(百萬)15383159166162178193181122
EPS(完全稀釋)1.400.761.431.501.451.601.721.621.10
營收成長率(%)21.97-0.50-12.1713.6110.004.49-4.532.64N/A
營業利益成長率(%)-47.8327.78-78.82-61.5421.4366.97-2.68111.32N/A
稅後淨利成長率(%)84.34-47.80-4.222.47-8.99-7.776.6348.36N/A
EPS成長率(%)84.21-46.85-4.673.45-9.38-6.986.1747.27N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)572584593521473471453470387432449456452476544529489457500445
營業利益(百萬)422011-11-8-141228-21017-8-114242027527748
稅後淨利(百萬)5412211109-1452568-143546427695812397745
EPS(完全稀釋)0.500.110.201.010.08-0.130.040.230.61-0.010.390.490.580.240.620.530.110.350.700.40
去年同期營收成長率(%)20.9323.9930.9110.8522.229.030.893.07-14.38-9.24-17.46-13.80-7.574.168.8018.88----
兩季平均(YOY)營收成長率(%)22.4627.4520.8816.5415.624.961.98-5.66-11.81-13.35-15.63-10.69-1.716.4813.84-----
去年同期EPS成長率(%)525.00184.62400.00339.13-86.89-1200.00-89.74-53.065.17-104.17-37.10-7.55427.27-31.43-11.4332.50----
兩季平均(YOY)EPS成長率(%)354.81292.31369.56126.12-643.45-644.87-71.40-23.95-49.50-70.64-22.32209.86197.92-21.4310.54-----
較上季營收成長率(%)-2.05-1.5213.8210.150.423.97-3.6221.45-10.42-3.79-1.540.88-5.04-12.502.848.187.00-8.6012.36-
較上季EPS成長率(%)354.55-45.00-80.201162.50161.54-425.00-82.61-62.306200.00-102.56-20.41-15.52141.67-61.2916.98381.82-68.57-50.0075.00-

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(%)
2022/48.1729.3823.142019/125.824.18-11.88
2022/319.0424.2320.862019/110.73-20.13-13.13
2022/1~2-9.0719.0319.032019/106.24-4.62-12.38
2021/129.7523.9921.972019/9-8.29-24.36-13.13
2021/111.8220.1821.752019/8-11.4-19.88-11.68
2021/10-3.0228.4921.932019/78.45-7.81-10.42
2021/9-6.0620.921.22019/61.62-8.95-10.88
2021/84.0549.6621.242019/50.0-15.46-11.27
2021/78.1225.0917.412019/4-6.21-16.75-10.15
2021/69.2721.3416.012019/342.92-9.28-7.71
2021/5-3.859.3214.882019/1~2-36.64-6.81-6.81
2021/43.872.8116.42018/12-18.88-2.9113.83
2021/338.375.6922.312018/1120.2917.2815.37
2021/1~2-35.3833.7333.732018/10-15.74-0.0215.17
2020/126.389.56-1.02018/9-2.8510.1516.89
2020/118.858.98-1.992018/81.941.217.82
2020/10-8.750.84-3.052018/77.1116.1920.87
2020/916.2817.42-3.462018/6-5.635.0821.74
2020/8-13.03-7.38-5.772018/5-1.5120.9625.69
2020/74.87-5.65-5.552018/42.232.7927.02
2020/6-1.54-2.43-5.542018/345.2122.5925.0
2020/5-9.570.7-6.172018/1~2-35.4826.4226.42
2020/46.7811.38-7.892017/12-2.05.1410.0
2020/346.11-2.17-14.342017/112.5410.5710.47
2020/1~2-11.2-21.1-21.092017/10-7.1612.910.46

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
71.09.0688.88
(百萬)(百萬)YoY(%)
000
2021Q3(百萬)2020Q3(百萬)YoY(%)
31.05.0520.0

EPS較上季
2022Q1(元)2021Q4(元)比率
0.50.113.5454

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.134.734.604.674.344.704.744.984.40
存貨周轉率4.034.453.923.893.694.293.893.633.52

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.201.211.291.251.201.221.141.261.071.151.181.201.171.091.171.201.101.051.321.29
存貨周轉率0.750.871.011.071.231.181.091.110.961.041.000.970.910.880.950.940.880.901.141.13

償債能力-近10年
202120202019201820172016201520142013
負債比0.420.390.350.350.400.160.130.120.15
金融負債(百萬)12331049891872104170000
營收淨額(百萬)217117801789203717931630156016341592
利息保障倍數24.7910.1617.6119.1929.71501.193268.09354.66638.68
長期銀行借款占稅後淨利比3.555.281.121.582.620.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)217117801789203717931630156016341592
推銷費用(百萬)997886968793919581
管理費用(百萬)147178151170133117129120125
研發費(百萬)100971061049288867674
推銷費用率(%)4.564.384.814.714.855.715.835.815.09
管理費用率(%)6.7710.008.448.357.427.188.277.347.85
研發費用率(%)4.615.455.935.115.135.405.514.654.65

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)572584593521473471453470387432449456452476544529489457500445
推銷費用(百萬)1922302422191820202121232125262620232222
管理費用(百萬)3525325535683834373136414338434346363634
研發費(百萬)2324222826242623242624302726292425232323
推銷費用率(%)3.323.775.064.614.654.033.974.265.174.864.685.044.655.254.784.914.095.034.404.94
管理費用率(%)6.124.285.4010.567.4014.448.397.239.567.188.028.999.517.987.908.139.417.887.207.64
研發費用率(%)4.024.113.715.375.505.105.744.896.206.025.356.585.975.465.334.545.115.034.605.17

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
2483-百容OOOOOXXXOO
21年10.91億24.88%42.49%0.0%44.73%-194百萬8.64%

融資使用率
日期股價融資使用率
2022-05-23 -23.556.80%
2022-05-2023.36.80%
2022-05-1923.156.80%
2022-05-1823.66.80%
2022-05-1723.56.69%
2022-05-1622.856.53%
2022-05-1322.86.52%
2022-05-1222.656.52%
2022-05-1123.06.87%
2022-05-1023.356.85%
2022-05-0923.156.79%
2022-05-0623.356.78%
2022-05-0523.36.66%
2022-05-0422.756.67%
2022-05-0322.76.67%
2022-04-2922.86.67%
2022-04-2822.66.69%
2022-04-2722.56.70%
2022-04-2623.06.75%
2022-04-2522.06.82%
2022-04-2222.66.93%
2022-04-2122.956.93%
2022-04-2023.16.90%
2022-04-1923.06.88%
2022-04-1822.96.88%
2022-04-1523.057.21%
2022-04-1423.257.22%
2022-04-1323.57.22%
2022-04-1223.157.22%
2022-04-1123.157.22%
2022-04-0823.87.22%
2022-04-0723.457.22%
2022-04-0624.07.25%
2022-04-0123.357.29%
2022-03-3123.557.29%
2022-03-3024.47.30%
2022-03-2924.257.33%
2022-03-2824.27.41%
2022-03-2524.37.40%
2022-03-2424.17.40%
2022-03-2323.757.42%
2022-03-2223.757.46%
2022-03-2123.557.48%
2022-03-1823.657.48%
2022-03-1723.87.44%
2022-03-1623.357.44%
2022-03-1523.27.44%
2022-03-1423.77.46%
2022-03-1123.57.49%
2022-03-1023.47.50%
2022-03-0923.27.54%
2022-03-0822.857.54%
2022-03-0723.257.69%
2022-03-0423.87.69%
2022-03-0323.97.69%
2022-03-0224.057.70%
2022-03-0123.97.70%
2022-02-2523.67.70%
2022-02-2423.657.69%
2022-02-2324.057.78%
2022-02-2223.97.79%
2022-02-2124.37.83%
2022-02-1824.57.85%
2022-02-1724.357.87%
2022-02-1624.37.77%
2022-02-1524.07.74%
2022-02-1424.057.73%
2022-02-1124.67.87%
2022-02-1024.658.05%
2022-02-0924.98.05%
2022-02-0824.558.03%
2022-02-0724.48.02%
2022-01-2623.58.03%
2022-01-2523.458.12%
2022-01-2423.758.17%
2022-01-2124.058.16%
2022-01-2024.58.46%
2022-01-1924.68.44%
2022-01-1824.858.46%
2022-01-1724.88.34%
2022-01-1424.558.32%
2022-01-1325.28.63%
2022-01-1225.38.62%
2022-01-1125.68.61%
2022-01-1025.658.50%
2022-01-0725.68.77%
2022-01-0626.38.54%
2022-01-0525.858.51%
2022-01-0425.858.58%
2022-01-0326.18.61%
2021-12-3026.758.72%
2021-12-2927.258.33%
2021-12-2826.08.30%
2021-12-2726.88.18%
2021-12-2427.07.63%
2021-12-2324.555.32%
2021-12-2224.355.46%
2021-12-2124.35.60%
2021-12-2024.455.64%
2021-12-1724.15.53%
2021-12-1624.15.53%
2021-12-1523.955.53%
2021-12-1423.955.54%
2021-12-1324.355.52%
2021-12-1024.25.52%
2021-12-0924.355.49%
2021-12-0824.155.48%
2021-12-0723.95.00%
2021-12-0623.85.01%
2021-12-0324.05.00%
2021-12-0223.755.01%
2021-12-0123.955.00%
2021-11-3024.355.00%
2021-11-2923.855.00%
2021-11-2623.94.98%
2021-11-2524.355.00%
2021-11-2424.655.02%
2021-11-2324.554.93%
2021-11-2225.055.05%
2021-11-1924.754.54%
2021-11-1824.154.51%
2021-11-1724.14.56%
2021-11-1624.054.51%
2021-11-1524.24.47%
2021-11-1223.94.56%
2021-11-1124.04.48%
2021-11-1024.14.48%
2021-11-0924.04.79%
2021-11-0824.24.90%
2021-11-0524.555.07%
2021-11-0425.15.03%
2021-11-0325.455.51%
2021-11-0224.95.42%
2021-11-0125.755.42%
2021-10-2925.45.22%
2021-10-2824.85.19%
2021-10-2724.95.53%
2021-10-2624.65.50%
2021-10-2524.35.57%
2021-10-2223.95.64%
2021-10-2124.255.61%
2021-10-2024.15.81%
2021-10-1924.05.80%
2021-10-1824.15.73%
2021-10-1523.65.75%
2021-10-1423.255.77%
2021-10-1322.755.77%
2021-10-1223.455.86%
2021-10-0823.955.95%
2021-10-0724.456.01%
2021-10-0623.56.01%
2021-10-0524.156.03%
2021-10-0423.16.11%
2021-10-0124.156.33%
2021-09-3025.257.34%
2021-09-2924.657.35%
2021-09-2825.558.18%
2021-09-2726.08.36%
2021-09-2426.48.30%
2021-09-2325.78.69%
2021-09-2225.358.89%
2021-09-1726.459.34%
2021-09-1626.49.14%
2021-09-1528.310.11%
2021-09-1431.49.67%
2021-09-1328.65.83%
2021-09-1026.94.33%
2021-09-0926.74.33%
2021-09-0826.04.69%
2021-09-0726.954.72%
2021-09-0626.24.90%
2021-09-0328.15.12%
2021-09-0227.055.43%
2021-09-0128.65.68%
2021-08-3128.05.56%
2021-08-3027.15.50%
2021-08-2727.65.36%
2021-08-2627.25.14%
2021-08-2527.15.01%
2021-08-2426.64.84%
2021-08-2325.04.54%
2021-08-2024.454.52%
2021-08-1924.154.57%
2021-08-1824.94.56%
2021-08-1723.554.66%
2021-08-1623.754.66%
2021-08-1324.055.00%
2021-08-1225.54.93%
2021-08-1125.74.95%
2021-08-1025.95.20%
2021-08-0926.555.39%
2021-08-0626.655.41%
2021-08-0527.15.33%
2021-08-0425.84.27%
2021-08-0325.54.36%
2021-08-0225.554.19%
2021-07-3025.64.11%
2021-07-2926.154.22%
2021-07-2825.94.37%
2021-07-2727.34.67%
2021-07-2629.34.92%
2021-07-2327.34.00%
2021-07-2226.84.08%
2021-07-2126.84.29%
2021-07-2027.654.85%
2021-07-1928.04.99%
2021-07-1627.74.82%
2021-07-1526.354.09%
2021-07-1426.84.33%
2021-07-1325.52.31%
2021-07-1225.855.20%
2021-07-0923.51.62%
2021-07-0823.951.65%
2021-07-0722.81.10%
2021-07-0622.351.20%
2021-07-0522.451.25%
2021-07-0222.251.23%
2021-07-0122.251.32%
2021-06-3022.31.39%
2021-06-2922.61.47%
2021-06-2822.62.87%
2021-06-2521.652.64%
2021-06-2420.452.57%
2021-06-2320.42.56%
2021-06-2220.252.60%
2021-06-2120.22.63%
2021-06-1820.52.63%
2021-06-1720.452.60%
2021-06-1620.32.60%
2021-06-1520.352.59%
2021-06-1120.52.56%
2021-06-1020.62.55%
2021-06-0920.52.54%
2021-06-0820.552.54%
2021-06-0720.952.53%
2021-06-0420.92.51%
2021-06-0320.452.51%
2021-06-0220.32.50%
2021-06-0120.152.45%
2021-05-3119.852.40%

百容熱門網頁

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。