2491 吉祥全


股價漲跌幅
20222021202020192018
吉祥全-19.0%105.0%46.0%63.0%-20.0%
0050-15.64%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)
17.2 N/A N/A N/A N/A 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
2021202020192018201720162015201420132012
營業毛利率65.6359.95-13.7223.6523.9520.6618.968.077.09-14.17
營業利益率34.4837.02-50.16-6.98-2.85-16.41-19.68-23.55-31.31-56.20
折舊負擔比率3.511.008.058.457.959.337.8710.1617.5531.90
稅前淨利率34.7856.40366.89-11.648.32-12.34-1.1823.60-33.09-161.84
股東權益報酬率6.1011.3586.09-5.774.64-6.23-0.7027.93-38.95-78.69
資產報酬率5.4610.2853.36-1.082.44-1.010.696.57-8.03-28.74
本業收入比98.4565.49-13.6860.98-34.38133.331560.00-100.0094.5734.73
業外獲益比0.7834.51113.6841.46137.50-33.33-1460.00200.005.4365.27
無形資產佔淨值比0.290.180.000.000.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率0.0083.460.0093.2872.0086.696.7923.1518.62-131.5433.6319.8525.9524.5625.3519.2524.8223.5325.4123.94
營業利益率0.0049.750.0087.9852.6475.23-45.48-13.29-18.96-178.987.64-20.98-7.22-7.89-1.96-16.43-2.16-1.95-1.16-3.37
稅前淨利率0.0062.110.0087.7496.03109.01-84.79-18.5110.631430.882.33-26.9313.26-10.59-7.79-23.86-5.91-0.13-5.1838.73
本業收入比80.9880.5286.27100.4554.6969.1452.6372.73-180.00-12.53350.0077.78-54.5575.0033.3372.2240.000.0020.00-7.50
業外獲益比19.5719.4813.73-0.2345.3130.8644.7427.27300.00112.45-250.0022.22154.5525.0083.3333.3360.000.0080.00107.50

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)-38-1161-7241-29-47272-323-236
自由現金流量(百萬)-4-1385269951-34-40297-297-115
稅後淨利(百萬)52123449-3239-2630221-133-443


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-3825-137101-27-117554-9-31-695-281921-91012-10
自由現金流量(百萬)-4926-94109-45-154-1186-11-3427046-311922-91032-11
稅後淨利(百萬)-10155-30022671150-26-754550-126-11-5-13-41-343

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)370400323355390343394640946931
營業利益(百萬)127148-162-25-11-56-78-151-296-523
稅後淨利(百萬)52123449-3239-2630221-133-443
EPS(完全稀釋)0.631.505.48-0.410.51-0.360.473.52-2.110.00
營收成長率(%)-7.5023.84-9.01-8.9713.70-12.94-38.44-32.351.61N/A
營業利益成長率(%)-14.19N/AN/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)-57.72-72.611503.12N/A250.00N/A-86.43266.17N/AN/A
EPS成長率(%)-58.00-72.63N/AN/AN/AN/A-86.65N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)-73125-390502133247445950838966851117876899895102
營業利益(百萬)-14962-44644270186-20-8-9-1497-14-6-9-2-13-2-2-1-3
稅後淨利(百萬)-10155-30022671150-26-754550-126-11-5-13-41-343
EPS(完全稀釋)-1.230.67-3.652.750.871.83-0.31-0.080.065.540.00-0.140.08-0.13-0.06-0.16-0.060.01-0.040.57
去年同期營收成長率(%)-154.89-49.39-986.36750.85166.00197.59-50.56-10.61-41.18-25.2314.10-13.16-4.4913.27-17.89-25.49----
兩季平均(YOY)營收成長率(%)-102.14-517.88-117.75458.43181.8073.52-30.59-25.89-33.20-5.570.47-8.824.39-2.31-21.69-----
去年同期EPS成長率(%)-241.38-63.39-1077.423537.501350.00-66.970.0042.86-25.004361.54100.0012.50233.33-1400.00-50.00-128.07----
兩季平均(YOY)EPS成長率(%)-152.38-570.411230.042443.75641.51-33.4821.438.932168.272230.7756.25122.92-583.34-725.00-89.03-----
較上季營收成長率(%)-158.40132.05-177.69277.44-46.15461.36-25.4218.00-39.76-6.7434.85-22.35-23.4242.312.63-14.61-9.183.16-6.86-
較上季EPS成長率(%)-283.58118.36-232.73216.09-52.46690.32-287.50-233.33-98.920.00100.00-275.00161.54-116.6762.50-166.67-700.00125.00-107.02-

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(%)
2022/460.95-108.93-126.332019/12-56.14-54.66-9.13
2022/3-121.87-586.09-154.992019/11-40.7-28.01-5.57
2022/1~2190.84-118.8-118.82019/10188.28-6.66-2.74
2021/12-10.3328.74-7.122019/9-53.46-14.31-1.97
2021/11182.3590.15-24.02019/8-15.6116.14-0.98
2021/10-95.93-1163.04-86.972019/7133.1824.32-3.48
2021/9-193.14-723.2957.622019/6-32.13-0.95-8.82
2021/8130.511820.06161.182019/54.05-11.76-9.72
2021/7-263.03-1946.0280.792019/4-2.69-21.95-9.24
2021/6531.971208.83481.752019/318.7-10.75-4.87
2021/5-82.3296.91331.632019/1~2-47.38-2.23-2.23
2021/42025.24943.97396.742018/12-30.360.99-8.85
2021/3-86.92152.47166.672018/11-23.117.53-9.54
2021/1~279.39167.94167.942018/10164.6626.76-11.31
2020/1232.42992.6323.292018/9-36.91-23.07-16.26
2020/11360.4261.83-13.022018/8-9.67-26.75-15.66
2020/1014.88-53.39-38.72018/785.76-0.74-13.75
2020/9186.9216.94-35.22018/6-39.54-41.99-15.87
2020/8-70.65-81.03-38.822018/5-7.95-14.15-11.26
2020/715.59-45.44-31.422018/411.26-21.82-10.56
2020/6-11.42.53-28.592018/318.83-0.9-5.88
2020/5-6.28-21.45-32.532018/1~2-39.41-7.96-7.96
2020/4413.97-12.78-35.082017/12-25.85-13.4713.44
2020/3-77.33-83.48-41.382017/11-9.3711.6215.97
2020/1~2-35.22-24.15-24.142017/1060.64.5616.44

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
77.0269.0-71.37
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-1.230.67-2.835

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率7.587.174.274.154.833.883.103.614.223.46
存貨周轉率0.380.500.930.580.610.550.641.131.521.58

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率-1.573.18-11.6612.722.835.020.861.190.941.311.411.121.141.421.191.141.191.231.161.25
存貨周轉率0.110.060.110.100.120.100.130.140.130.490.130.120.140.180.120.130.140.160.150.16

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.140.080.110.660.660.690.690.730.840.73
金融負債(百萬)00261177121112991330149819132444
營收淨額(百萬)370400323355390343394640946931
利息保障倍數178.28751.0553.61-0.782.36-0.740.816.82-8.21-26.01
長期銀行借款占稅後淨利比0.000.000.0029.3629.360.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)370400323355390343394640946931
推銷費用(百萬)3435423739404817182130
管理費用(百萬)725668636487104185175208
研發費(百萬)112111010753
推銷費用率(%)9.198.7513.0010.4210.0011.6612.182.6619.2413.96
管理費用率(%)19.4614.0021.0517.7516.4125.3626.4028.9118.5022.34
研發費用率(%)2.970.500.310.280.260.000.250.000.745.69

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)-73125-390502133247445950838966851117876899895102
推銷費用(百萬)101079899891310910109991199
管理費用(百萬)1625131619211212112412181415151715141619
研發費(百萬)97200000000000000000
推銷費用率(%)8.008.001.791.796.023.6420.4513.5618.0015.6611.2413.6411.769.0111.5411.8410.1111.229.478.82
管理費用率(%)20.0020.003.193.1914.298.5027.2720.3422.0028.9213.4827.2716.4713.5119.2322.3716.8514.2916.8418.63
研發費用率(%)5.605.600.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
2491-吉祥全OXXOOXXXXX
21年8.20億91.08%8.53%0.0%10.85%-49百萬-36.96%

融資使用率
日期股價融資使用率
2022-05-24 -17.25.76%
2022-05-2316.955.42%
2022-05-2015.454.99%
2022-05-1915.254.98%
2022-05-1815.65.00%
2022-05-1715.254.99%
2022-05-1614.65.03%
2022-05-1314.754.94%
2022-05-1214.54.97%
2022-05-1114.954.94%
2022-05-1014.954.94%
2022-05-0915.15.15%
2022-05-0616.15.20%
2022-05-0516.45.19%
2022-05-0416.55.23%
2022-05-0316.45.23%
2022-04-2916.555.24%
2022-04-2816.35.23%
2022-04-2716.355.26%
2022-04-2617.155.30%
2022-04-2517.355.31%
2022-04-2218.35.32%
2022-04-2118.155.33%
2022-04-2018.05.38%
2022-04-1917.55.39%
2022-04-1817.35.41%
2022-04-1517.85.43%
2022-04-1418.05.40%
2022-04-1318.45.39%
2022-04-1217.955.26%
2022-04-1118.055.40%
2022-04-0819.255.53%
2022-04-0719.555.58%
2022-04-0619.755.63%
2022-04-0119.85.52%
2022-03-3119.95.42%
2022-03-3020.45.64%
2022-03-2920.35.55%
2022-03-2820.855.72%
2022-03-2520.256.20%
2022-03-2422.07.18%
2022-03-2320.05.87%
2022-03-2218.25.68%
2022-03-2118.455.68%
2022-03-1818.055.68%
2022-03-1718.45.68%
2022-03-1617.95.69%
2022-03-1517.85.72%
2022-03-1418.55.72%
2022-03-1118.555.73%
2022-03-1018.255.62%
2022-03-0917.85.64%
2022-03-0817.455.68%
2022-03-0717.955.74%
2022-03-0418.65.72%
2022-03-0317.95.25%
2022-03-0217.85.23%
2022-03-0117.85.23%
2022-02-2517.655.09%
2022-02-2417.25.27%
2022-02-2318.255.47%
2022-02-2218.25.49%
2022-02-2118.85.40%
2022-02-1818.055.24%
2022-02-1717.95.19%
2022-02-1618.15.16%
2022-02-1517.95.19%
2022-02-1418.25.18%
2022-02-1118.655.14%
2022-02-1018.755.15%
2022-02-0918.95.14%
2022-02-0819.05.15%
2022-02-0719.05.16%
2022-01-2617.85.23%
2022-01-2517.85.22%
2022-01-2418.56.26%
2022-01-2118.756.28%
2022-01-2019.26.32%
2022-01-1919.256.27%
2022-01-1819.356.38%
2022-01-1719.46.37%
2022-01-1419.656.37%
2022-01-1319.956.57%
2022-01-1219.96.66%
2022-01-1120.36.68%
2022-01-1020.56.70%
2022-01-0720.756.83%
2022-01-0621.06.85%
2022-01-0521.76.86%
2022-01-0422.16.92%
2022-01-0321.156.79%
2021-12-3020.856.78%
2021-12-2920.86.84%
2021-12-2820.96.85%
2021-12-2721.356.90%
2021-12-2420.956.94%
2021-12-2320.97.00%
2021-12-2220.757.02%
2021-12-2120.757.06%
2021-12-2020.77.20%
2021-12-1720.757.23%
2021-12-1620.97.28%
2021-12-1520.857.33%
2021-12-1420.97.30%
2021-12-1321.47.32%
2021-12-1021.57.23%
2021-12-0921.57.28%
2021-12-0821.67.34%
2021-12-0721.557.36%
2021-12-0621.957.21%
2021-12-0321.656.91%
2021-12-0221.56.26%
2021-12-0121.36.20%
2021-11-3021.456.21%
2021-11-2921.16.19%
2021-11-2621.36.22%
2021-11-2521.856.27%
2021-11-2421.76.25%
2021-11-2321.456.24%
2021-11-2221.96.30%
2021-11-1921.26.27%
2021-11-1822.06.23%
2021-11-1721.956.37%
2021-11-1621.86.36%
2021-11-1522.36.45%
2021-11-1222.756.24%
2021-11-1123.556.28%
2021-11-1024.76.50%
2021-11-0924.76.48%
2021-11-0826.18.56%
2021-11-0524.07.00%
2021-11-0424.57.52%
2021-11-0323.657.17%
2021-11-0222.556.68%
2021-11-0122.456.55%
2021-10-2922.57.16%
2021-10-2822.57.61%
2021-10-2722.37.58%
2021-10-2622.67.67%
2021-10-2521.858.80%
2021-10-2219.98.71%
2021-10-2120.28.62%
2021-10-2020.08.45%
2021-10-1920.158.47%
2021-10-1819.658.19%
2021-10-1519.87.73%
2021-10-1419.657.69%
2021-10-1319.357.60%
2021-10-1220.17.18%
2021-10-0821.357.48%
2021-10-0721.558.22%
2021-10-0619.68.45%
2021-10-0520.48.34%
2021-10-0420.258.05%
2021-10-0121.68.22%
2021-09-3022.78.54%
2021-09-2922.558.35%
2021-09-2823.258.30%
2021-09-2724.08.25%
2021-09-2423.958.34%
2021-09-2323.68.37%
2021-09-2223.158.48%
2021-09-1723.77.83%
2021-09-1623.67.71%
2021-09-1524.27.59%
2021-09-1424.157.65%
2021-09-1324.657.27%
2021-09-1024.257.28%
2021-09-0923.357.30%
2021-09-0823.07.38%
2021-09-0722.857.49%
2021-09-0622.07.87%
2021-09-0323.958.20%
2021-09-0224.68.39%
2021-09-0124.88.00%
2021-08-3124.158.06%
2021-08-3024.158.05%
2021-08-2724.058.10%
2021-08-2624.258.12%
2021-08-2524.458.15%
2021-08-2423.78.00%
2021-08-2324.57.91%
2021-08-2023.27.87%
2021-08-1923.28.32%
2021-08-1824.68.56%
2021-08-1723.78.72%
2021-08-1622.89.45%
2021-08-1325.310.21%
2021-08-1228.112.96%
2021-08-1131.213.04%
2021-08-1034.6512.64%
2021-08-0934.212.40%
2021-08-0634.6511.75%
2021-08-0531.512.68%
2021-08-0432.8512.71%
2021-08-0333.4512.01%
2021-08-0232.4511.43%
2021-07-3031.9512.45%
2021-07-2933.912.79%
2021-07-2833.912.49%
2021-07-2737.6515.11%
2021-07-2641.818.26%
2021-07-2338.013.91%
2021-07-2234.612.25%
2021-07-2135.512.29%
2021-07-2037.212.61%
2021-07-1933.859.94%
2021-07-1630.89.60%
2021-07-1528.010.40%
2021-07-1427.010.78%
2021-07-1328.4512.37%
2021-07-1225.911.22%
2021-07-0924.411.00%
2021-07-0825.210.93%
2021-07-0724.010.92%
2021-07-0624.3510.80%
2021-07-0524.6510.97%
2021-07-0224.3511.06%
2021-07-0124.3511.05%
2021-06-3024.911.35%
2021-06-2924.611.60%
2021-06-2825.411.84%
2021-06-2525.011.88%
2021-06-2424.9511.74%
2021-06-2324.911.61%
2021-06-2226.411.43%
2021-06-2124.2511.02%
2021-06-1825.411.22%
2021-06-1726.1511.42%
2021-06-1625.911.30%
2021-06-1526.011.32%
2021-06-1126.7511.32%
2021-06-1028.711.14%
2021-06-0929.010.94%
2021-06-0831.211.22%
2021-06-0728.410.33%
2021-06-0429.2510.48%
2021-06-0330.610.74%
2021-06-0228.1510.60%
2021-06-0128.610.73%

吉祥全熱門網頁

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。