2608 嘉里大榮


股價漲跌幅
20222021202020192018
嘉里大榮-8.0%-1.0%19.0%10.0%-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)
41.6 -21.39% 32.7 37.6 -9.62% 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19.3121.6320.2018.7018.1520.4421.1519.4620.4416.99
營業利益率13.9015.8914.4113.8213.0715.6015.5713.7614.4311.83
折舊負擔比率9.048.908.974.895.054.774.273.944.274.22
稅前淨利率14.0915.9414.5514.9715.1416.9218.5414.1614.8713.47
股東權益報酬率13.2715.0714.8814.1614.5916.0216.5212.7612.1811.64
資產報酬率6.877.678.108.458.9710.2710.898.367.897.52
本業收入比98.6999.7099.0792.2886.2292.2683.9797.1997.0687.75
業外獲益比1.310.300.937.6513.717.7416.032.812.9412.15
無形資產佔淨值比1.491.731.790.660.740.000.000.000.000.00

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18.3418.3619.5119.7619.6921.0523.3421.1820.8122.0621.8519.1417.2920.9218.7517.0017.9119.6518.380.00
營業利益率12.6313.5814.0114.1913.8415.8818.2815.2013.9616.4816.0413.2611.3914.5914.4612.5813.5412.4814.190.00
稅前淨利率12.5115.1813.7814.1313.1516.6917.6415.8813.3413.6515.9513.7814.8216.4215.0714.6313.6613.9118.220.00
本業收入比101.0189.40101.74100.44105.4695.17103.6695.67104.81120.74100.6196.2076.8588.8195.9985.9199.1389.6177.8386.22
業外獲益比-1.0110.60-1.74-0.44-5.214.83-3.664.33-4.81-20.74-0.613.8023.1511.194.0114.090.8710.3922.1713.53

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)24553040268313391574821142813941464957
自由現金流量(百萬)7492081799-122375-29919474904292
稅後淨利(百萬)1395149713521217118512911327990883820


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)4857837355354021006973599462103566645952342046889362443448415
自由現金流量(百萬)183477266-132138683765375259795381171-548321-84-628268405-310238
稅後淨利(百萬)288422348320305415450335298350379287337358318262279297389302

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)13036123441185610384967794019047853075497448
營業利益(百萬)181219621709143512641467140911741089881
稅後淨利(百萬)1395149713521217118512911327990883820
EPS(完全稀釋)2.983.202.892.602.542.682.742.041.820.00
營收成長率(%)5.614.1214.187.312.943.916.0613.001.36N/A
營業利益成長率(%)-7.6514.8019.0913.53-13.844.1220.027.8123.61N/A
稅後淨利成長率(%)-6.8110.7211.092.70-8.21-2.7134.0412.127.68N/A
EPS成長率(%)-6.8810.7311.152.36-5.22-2.1934.3112.09N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)31653421333132163069322432502907296431783074286527392724264824762536255925252314
營業利益(百萬)400464467456425512594442414524493380312397383311343319358344
稅後淨利(百萬)288422348320305415450335298350379287337358318262279297389302
EPS(完全稀釋)0.620.900.740.690.650.890.960.720.640.750.810.610.720.770.680.560.600.640.830.65
去年同期營收成長率(%)3.136.112.4910.633.541.455.731.478.2116.6716.0915.718.006.454.877.00----
去年同期營業利益成長率(%)-5.88-9.38-21.383.172.66-2.2920.4916.3232.6931.9928.7222.19-9.0424.456.98-9.59----
去年同期稅後淨利成長率(%)-5.571.69-22.67-4.482.3518.5718.7316.72-11.57-2.2319.189.5420.7920.54-18.25-13.25----
去年同期EPS成長率(%)-4.621.12-22.92-4.171.5618.6718.5218.03-11.11-2.6019.128.9320.0020.31-18.07-13.85----
較上季營收成長率(%)-7.482.703.584.79-4.81-0.8011.80-1.92-6.733.387.294.600.552.876.95-2.37-0.901.359.12-
較上季營業利益成長率(%)-13.79-0.642.417.29-16.99-13.8034.396.76-20.996.2929.7421.79-21.413.6623.15-9.337.52-10.894.07-
較上季稅後淨利成長率(%)-31.7521.268.754.92-26.51-7.7834.3312.42-14.86-7.6532.06-14.84-5.8712.5821.37-6.09-6.06-23.6528.81-
較上季EPS成長率(%)-31.1121.627.256.15-26.97-7.2933.3312.50-14.67-7.4132.79-15.28-6.4913.2421.43-6.67-6.25-22.8927.69-

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(%)
2022/4-11.824.463.452019/127.4224.9414.17
2022/341.985.953.122019/11-2.3611.7713.17
2022/1~2-29.091.541.532019/107.7313.6113.32
2021/120.171.945.62019/9-5.9813.6313.28
2021/1110.479.435.982019/8-2.313.3513.24
2021/10-2.817.285.612019/714.9321.3413.22
2021/9-1.78-1.85.432019/6-7.8211.7811.8
2021/8-0.286.556.442019/56.613.411.81
2021/71.783.036.432019/42.6822.6411.38
2021/6-2.379.87.062019/338.071.257.98
2021/513.7318.516.492019/1~2-42.8711.711.7
2021/4-10.563.73.582018/12-3.89-2.247.3
2021/337.483.643.542018/11-0.764.988.28
2021/1~2-30.323.483.482018/107.7518.048.65
2020/127.524.944.122018/9-6.210.337.61
2020/118.34.844.032018/84.584.328.61
2020/10-11.05-5.483.952018/75.8810.389.31
2020/96.5714.475.092018/6-6.480.069.12
2020/8-3.570.983.92018/515.2813.3411.11
2020/78.462.324.362018/4-15.228.0910.52
2020/65.368.424.742018/337.445.911.28
2020/5-0.47-5.154.022018/1~2-32.5214.5114.5
2020/4-10.611.586.512017/123.084.742.92
2020/311.7816.718.212017/1111.584.952.74
2020/1~21.713.943.942017/10-8.413.422.5

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
396.0403.0-1.736
2021Q4(百萬)2020Q4(百萬)YoY(%)
519.0538.0-3.531
2021Q3(百萬)2020Q3(百萬)YoY(%)
459.0573.0-19.89

EPS較上季
2022Q1(元)2021Q4(元)比率
0.620.9-0.311

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率6.406.436.395.975.846.166.516.576.045.91
存貨周轉率181.83163.99171.73174.55173.29173.85187.35183.94187.34265.45

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.611.681.721.701.631.691.781.621.571.621.571.551.531.531.531.571.601.591.711.65
存貨周轉率49.6148.5640.3135.9138.1043.9442.9836.7538.0943.1638.7736.5840.7743.0548.5149.7747.9045.6844.330.00

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.520.500.530.420.410.390.340.350.350.36
金融負債(百萬)457938744672363328112105660677704783
營收淨額(百萬)13036123441185610384967794019047853075497448
利息保障倍數17.1419.5416.8857.7152.29103.19173.03114.18105.0661.66
長期銀行借款占稅後淨利比3.052.412.942.191.180.960.150.520.610.71

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)13036123441185610384967794019047853075497448
推銷費用(百萬)0000000000
管理費用(百萬)0000000000
研發費(百萬)0000000000
推銷費用率(%)0.000.000.000.000.000.000.000.000.000.00
管理費用率(%)0.000.000.000.000.000.000.000.000.000.00
研發費用率(%)0.000.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)31653421333132163069322432502907296431783074286527392724264824762536255925252314
推銷費用(百萬)00000000000000000000
管理費用(百萬)00000000000000000000
研發費(百萬)00000000000000000000
推銷費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
管理費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
2608-嘉里大榮OOOXOXOXOX
32年46.70億8.03%50.57%0.0%34.20%2538百萬10.8%

融資使用率
日期股價融資使用率
2022-05-19 -41.64.07%
2022-05-1842.054.06%
2022-05-1741.854.08%
2022-05-1642.44.07%
2022-05-1341.154.11%
2022-05-1240.954.16%
2022-05-1142.04.28%
2022-05-1042.24.33%
2022-05-0942.854.39%
2022-05-0643.04.52%
2022-05-0543.74.55%
2022-05-0444.154.52%
2022-05-0344.154.54%
2022-04-2944.554.58%
2022-04-2845.054.73%
2022-04-2745.254.87%
2022-04-2644.74.83%
2022-04-2545.25.11%
2022-04-2248.454.49%
2022-04-2144.053.94%
2022-04-2043.74.06%
2022-04-1942.854.11%
2022-04-1843.454.10%
2022-04-1543.154.07%
2022-04-1443.554.17%
2022-04-1342.254.17%
2022-04-1241.754.18%
2022-04-1142.14.21%
2022-04-0842.84.17%
2022-04-0742.754.18%
2022-04-0643.64.26%
2022-04-0143.74.30%
2022-03-3143.84.19%
2022-03-3043.954.16%
2022-03-2943.04.18%
2022-03-2844.84.27%
2022-03-2542.253.81%
2022-03-2442.653.81%
2022-03-2342.353.84%
2022-03-2241.93.84%
2022-03-2142.353.84%
2022-03-1842.43.84%
2022-03-1742.053.86%
2022-03-1641.13.96%
2022-03-1540.94.03%
2022-03-1441.554.07%
2022-03-1141.34.12%
2022-03-1041.754.17%
2022-03-0941.354.16%
2022-03-0840.454.20%
2022-03-0741.754.32%
2022-03-0443.354.44%
2022-03-0343.654.42%
2022-03-0243.54.44%
2022-03-0143.454.47%
2022-02-2543.254.46%
2022-02-2443.34.47%
2022-02-2344.454.58%
2022-02-2244.24.55%
2022-02-2145.04.56%
2022-02-1844.74.47%
2022-02-1744.34.47%
2022-02-1644.354.53%
2022-02-1544.24.53%
2022-02-1444.454.68%
2022-02-1145.34.77%
2022-02-1044.954.78%
2022-02-0944.94.78%
2022-02-0844.654.82%
2022-02-0745.34.93%
2022-01-2645.255.01%
2022-01-2545.65.16%
2022-01-2447.755.36%
2022-01-2146.65.36%
2022-01-2046.05.25%
2022-01-1947.45.30%
2022-01-1847.75.27%
2022-01-1749.255.37%
2022-01-1449.55.39%
2022-01-1350.65.51%
2022-01-1250.05.49%
2022-01-1150.24.63%
2022-01-1055.74.66%
2022-01-0750.75.07%
2022-01-0646.153.81%
2022-01-0545.53.75%
2022-01-0446.23.69%
2022-01-0345.053.71%
2021-12-3044.953.71%
2021-12-2945.153.76%
2021-12-2844.853.80%
2021-12-2744.73.83%
2021-12-2444.553.89%
2021-12-2344.63.91%
2021-12-2244.43.92%
2021-12-2144.73.95%
2021-12-2044.253.97%
2021-12-1744.63.96%
2021-12-1643.84.00%
2021-12-1543.84.03%
2021-12-1443.94.03%
2021-12-1344.44.15%
2021-12-1044.94.17%
2021-12-0944.74.14%
2021-12-0844.754.20%
2021-12-0744.54.19%
2021-12-0644.354.25%
2021-12-0344.64.23%
2021-12-0244.854.23%
2021-12-0145.14.22%
2021-11-3045.453.96%
2021-11-2947.853.89%
2021-11-2643.53.74%
2021-11-2544.253.77%
2021-11-2444.33.77%
2021-11-2343.553.78%
2021-11-2243.953.79%
2021-11-1943.33.82%
2021-11-1843.83.82%
2021-11-1743.73.85%
2021-11-1644.53.85%
2021-11-1543.953.86%
2021-11-1244.33.90%
2021-11-1144.553.91%
2021-11-1044.853.89%
2021-11-0944.553.88%
2021-11-0844.83.90%
2021-11-0544.43.93%
2021-11-0444.73.92%
2021-11-0345.43.94%
2021-11-0243.953.79%
2021-11-0143.353.80%
2021-10-2943.353.76%
2021-10-2842.93.74%
2021-10-2742.73.76%
2021-10-2642.93.76%
2021-10-2542.853.79%
2021-10-2242.23.73%
2021-10-2143.853.70%
2021-10-2042.63.73%
2021-10-1942.453.75%
2021-10-1841.63.77%
2021-10-1542.23.77%
2021-10-1441.53.82%
2021-10-1341.13.84%
2021-10-1241.83.87%
2021-10-0842.63.96%
2021-10-0743.43.95%
2021-10-0642.054.01%
2021-10-0543.64.06%
2021-10-0443.154.13%
2021-10-0144.654.43%
2021-09-3046.454.63%
2021-09-2946.04.65%
2021-09-2847.34.75%
2021-09-2747.44.77%
2021-09-2447.44.83%
2021-09-2347.254.86%
2021-09-2247.54.94%
2021-09-1748.854.98%
2021-09-1648.95.05%
2021-09-1549.75.04%
2021-09-1449.455.17%
2021-09-1349.05.15%
2021-09-1052.45.10%
2021-09-0956.55.20%
2021-09-0856.94.90%
2021-09-0751.84.29%
2021-09-0647.13.92%
2021-09-0347.03.96%
2021-09-0247.953.96%
2021-09-0149.053.96%
2021-08-3148.04.03%
2021-08-3049.154.05%
2021-08-2749.554.03%
2021-08-2649.154.02%
2021-08-2549.454.01%
2021-08-2449.654.03%
2021-08-2349.054.03%
2021-08-2048.03.91%
2021-08-1948.03.94%
2021-08-1849.954.07%
2021-08-1747.74.16%
2021-08-1649.74.33%
2021-08-1350.04.44%
2021-08-1251.74.52%
2021-08-1151.84.50%
2021-08-1051.84.56%
2021-08-0952.54.58%
2021-08-0653.34.56%
2021-08-0552.84.60%
2021-08-0456.24.59%
2021-08-0355.94.63%
2021-08-0257.64.58%
2021-07-3055.04.71%
2021-07-2957.54.76%
2021-07-2856.04.76%
2021-07-2756.04.91%
2021-07-2657.35.03%
2021-07-2358.35.07%
2021-07-2257.65.10%
2021-07-2155.95.16%
2021-07-2056.75.37%
2021-07-1959.35.47%
2021-07-1659.45.52%
2021-07-1560.95.71%
2021-07-1460.25.29%
2021-07-1360.05.46%
2021-07-1262.35.78%
2021-07-0963.55.97%
2021-07-0866.55.75%
2021-07-0763.15.94%
2021-07-0664.66.23%
2021-07-0565.96.16%
2021-07-0266.56.41%
2021-07-0167.56.70%
2021-06-3069.26.68%
2021-06-2969.86.85%
2021-06-2871.67.25%
2021-06-2570.46.58%
2021-06-2471.37.03%
2021-06-2367.66.23%
2021-06-2271.06.79%
2021-06-2174.09.07%
2021-06-1867.36.29%
2021-06-1765.36.08%
2021-06-1661.34.37%
2021-06-1563.84.49%
2021-06-1163.54.36%
2021-06-1063.54.24%
2021-06-0964.54.40%
2021-06-0867.14.54%
2021-06-0768.14.45%
2021-06-0468.44.90%
2021-06-0371.25.42%
2021-06-0269.95.39%
2021-06-0166.54.48%
2021-05-3167.96.69%
2021-05-2861.84.08%
2021-05-2760.74.20%

嘉里大榮熱門網頁

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。