2704 國賓


股價漲跌幅
20222021202020192018
國賓-1.0%1.0%31.0%28.0%-1.0%
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)
30.55 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17.2523.2638.6741.7343.3839.3438.8340.2240.4944.50
營業利益率-24.55-13.746.5210.7513.559.7810.4111.8611.5610.38
折舊負擔比率18.9713.248.988.067.7910.3010.5410.6011.1711.83
稅前淨利率-5.480.2614.5017.0916.7213.4613.4914.3413.6411.29
股東權益報酬率-0.760.033.704.114.614.374.424.554.203.17
資產報酬率-0.470.063.263.583.963.643.543.583.412.85
本業收入比449.40-5520.0044.9262.8781.0472.6377.3582.7784.7491.88
業外獲益比-349.405620.0055.0837.1318.9627.3722.8617.2315.268.12
無形資產佔淨值比0.000.000.000.000.000.000.000.000.000.00

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35.9022.00-1.66-9.5636.0818.2018.7013.5938.9535.6836.5239.4142.7540.7438.6542.3944.8141.7742.4644.44
營業利益率3.91-18.00-49.36-68.764.46-18.12-18.64-31.466.472.642.935.6214.018.865.2311.1817.0010.7510.1415.70
稅前淨利率-1.21-7.0726.54-41.79-1.22-8.8214.431.24-5.015.9823.7311.3717.595.8532.7514.6716.5611.1924.5514.81
本業收入比-340.00256.67-185.71163.79-357.14203.92-129.11-2625.00-128.5745.6512.5849.3379.58150.0015.7975.49103.0196.6341.24106.31
業外獲益比460.00-156.67284.29-64.66442.86-103.92230.382725.00225.0056.5288.0550.6720.42-52.1784.2123.53-3.013.3758.76-6.31

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)-10571439586625653714730675542
自由現金流量(百萬)-2226-804122525516459385520435202
稅後淨利(百萬)-893384404443426417410356271


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)651-22121-167-375814853-188148171114621316810997299112145
自由現金流量(百萬)2023-622-309-845-451-662130-67-2053415041-1021602181084025817042
稅後淨利(百萬)-7-3769-114-7-4695-22-24521546511326204551198216579

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)1518200929162977309436113635348032153059
營業利益(百萬)-373-276190320419353379413372317
稅後淨利(百萬)-893384404443426417410356271
EPS(完全稀釋)-0.240.011.041.101.201.161.131.110.970.00
營收成長率(%)-24.44-31.10-2.05-3.78-14.32-0.664.458.245.10N/A
營業利益成長率(%)N/AN/A-40.62-23.6318.70-6.86-8.2311.0217.35N/A
稅後淨利成長率(%)N/A-99.22-4.95-8.803.992.161.7115.1731.37N/A
EPS成長率(%)N/A-99.04-5.45-8.333.452.651.8014.43N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)443429262277549574549335551777672662805784696692805797720749
營業利益(百萬)17-77-130-19025-104-102-105362120371136936771378673118
稅後淨利(百萬)-7-3769-114-7-4695-22-24521546511326204551198216579
EPS(完全稀釋)-0.02-0.100.19-0.31-0.02-0.120.26-0.06-0.070.140.420.180.310.070.560.150.330.220.450.22
去年同期營收成長率(%)-19.31-25.26-52.28-17.31-0.36-26.13-18.30-49.40-31.55-0.89-3.45-4.340.00-1.63-3.33-7.61----
兩季平均(YOY)營收成長率(%)-22.29-38.77-34.80-8.83-13.24-22.21-33.85-40.48-16.22-2.17-3.90-2.17-0.81-2.48-5.47-----
去年同期EPS成長率(%)0.0016.67-26.92-416.6771.43-185.71-38.10-133.33-122.58100.00-25.0020.00-6.06-68.1824.44-31.82----
兩季平均(YOY)EPS成長率(%)8.34-5.12-221.80-172.62-57.14-111.91-85.72-127.96-11.2937.50-2.506.97-37.12-21.87-3.69-----
較上季營收成長率(%)3.2663.74-5.42-49.54-4.364.5563.88-39.20-29.0915.621.51-17.762.6812.640.58-14.041.0010.69-3.87-
較上季EPS成長率(%)80.00-152.63161.29-1450.0083.33-146.15533.3314.29-150.00-66.67133.33-41.94342.86-87.50273.33-54.5550.00-51.11104.55-

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(%)
2022/4-23.65-37.99-23.542019/1210.98-1.23-2.06
2022/3-0.54-16.71-19.42019/1115.746.48-2.15
2022/1~2-30.9-20.45-20.442019/10-2.86-7.82-3.01
2021/1228.02-16.85-24.412019/93.91-10.65-2.48
2021/1114.91-22.43-25.292019/83.581.08-1.38
2021/10-20.18-36.92-25.62019/7-4.580.56-1.7
2021/9107.67-28.49-24.112019/60.85-7.3-2.02
2021/869.57-59.49-23.372019/56.070.28-0.99
2021/718.13-74.37-17.32019/4-15.34-5.6-1.27
2021/6-57.35-75.28-6.692019/3-2.77-4.45-0.07
2021/5-46.81-30.546.682019/1~2-13.772.11-2.64
2021/42.54126.5213.922018/1219.653.1-3.78
2021/3-24.8479.86-0.282018/110.19-3.04-4.48
2021/1~26.81-14.99-14.982018/10-5.84-5.59-4.62
2020/1219.42-27.6-31.12018/917.575.13-4.51
2020/11-6.54-32.72-31.492018/83.05-5.57-5.68
2020/10-9.51-16.67-31.352018/7-12.05-9.82-5.69
2020/917.65-10.54-32.92018/69.110.64-5.07
2020/87.27-20.98-35.632018/5-0.15-16.64-6.11
2020/713.93-23.7-37.582018/4-14.31-6.1-3.46
2020/619.83-36.11-39.622018/3-6.684.13-2.7
2020/573.45-46.23-40.262018/1~26.4-5.76-1.15
2020/4-18.58-67.11-38.942017/1212.51-0.71-14.3
2020/3-40.11-65.81-31.542017/11-2.44-17.7-15.47
2020/1~2-55.83-16.11-16.112017/104.85-20.54-15.25

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
2021Q3(百萬)2020Q3(百萬)YoY(%)
70.079.0-11.39

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.02-0.10.7999

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率35.6825.7123.8822.8626.0129.6928.7928.6126.7726.01
存貨周轉率15.9816.9517.4717.9320.4528.3726.5024.0826.5830.64

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率15.8911.7110.1112.3914.179.9510.417.857.126.836.126.056.316.166.206.697.156.506.237.14
存貨周轉率3.754.333.533.954.485.805.223.203.425.094.574.224.664.824.824.454.794.824.515.20

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.300.160.120.130.140.160.230.240.260.28
金融負債(百萬)338310403513435558191697181721172249
營收淨額(百萬)1518200929162977309436113635348032153059
利息保障倍數-3.172.09123.34109.5567.8725.3321.2520.109.775.36
長期銀行借款占稅後淨利比6.676.670.310.031.231.562.874.055.645.53

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)1518200929162977309436113635348032153059
推銷費用(百萬)262322437437427520508483454455
管理費用(百萬)373421500485496547525504476589
研發費(百萬)0000000000
推銷費用率(%)17.2616.0314.9914.6813.8014.4013.9813.8814.1214.87
管理費用率(%)24.5720.9617.1516.2916.0315.1514.4414.4814.8119.25
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)443429262277549574549335551777672662805784696692805797720749
推銷費用(百萬)6768426884908261891201071001101201149810511810699
管理費用(百萬)741048396901181238990136118123122130118118119130127117
研發費(百萬)00000000000000000000
推銷費用率(%)15.1215.8516.0324.5515.3015.6814.9418.2116.1515.4415.9215.1113.6615.3116.3814.1613.0414.8114.7213.22
管理費用率(%)16.7024.2431.6834.6616.3920.5622.4026.5716.3317.5017.5618.5815.1616.5816.9517.0514.7816.3117.6415.62
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
2704-國賓OOXOOXOXXX
40年36.69億75.98%26.24%0.0%25.37%583百萬-0.24%

融資使用率
日期股價融資使用率
2022-05-24 -30.550.33%
2022-05-2330.90.61%
2022-05-2030.90.61%
2022-05-1931.00.81%
2022-05-1831.50.84%
2022-05-1731.41.29%
2022-05-1631.751.30%
2022-05-1331.41.31%
2022-05-1231.11.32%
2022-05-1131.251.33%
2022-05-1031.251.33%
2022-05-0931.21.33%
2022-05-0631.71.32%
2022-05-0531.951.32%
2022-05-0431.151.33%
2022-05-0331.31.34%
2022-04-2931.551.35%
2022-04-2831.41.35%
2022-04-2731.31.35%
2022-04-2632.051.35%
2022-04-2531.11.36%
2022-04-2231.61.35%
2022-04-2131.81.35%
2022-04-2031.351.31%
2022-04-1931.31.31%
2022-04-1831.21.32%
2022-04-1531.251.30%
2022-04-1431.951.31%
2022-04-1332.01.32%
2022-04-1231.551.32%
2022-04-1132.151.31%
2022-04-0832.41.29%
2022-04-0732.41.28%
2022-04-0633.251.45%
2022-04-0133.71.41%
2022-03-3133.41.46%
2022-03-3033.51.45%
2022-03-2933.151.47%
2022-03-2832.31.18%
2022-03-2532.91.17%
2022-03-2433.51.54%
2022-03-2334.21.65%
2022-03-2234.151.66%
2022-03-2133.751.68%
2022-03-1833.51.73%
2022-03-1734.71.70%
2022-03-1633.851.71%
2022-03-1533.71.71%
2022-03-1434.11.70%
2022-03-1133.31.61%
2022-03-1033.351.61%
2022-03-0932.651.63%
2022-03-0831.61.60%
2022-03-0731.951.59%
2022-03-0433.951.54%
2022-03-0333.951.55%
2022-03-0233.81.33%
2022-03-0133.051.52%
2022-02-2532.251.55%
2022-02-2432.251.55%
2022-02-2332.81.53%
2022-02-2232.651.54%
2022-02-2134.11.46%
2022-02-1832.850.87%
2022-02-1733.350.91%
2022-02-1632.750.87%
2022-02-1532.90.87%
2022-02-1432.850.89%
2022-02-1132.450.90%
2022-02-1032.150.91%
2022-02-0932.450.91%
2022-02-0831.350.98%
2022-02-0731.250.98%
2022-01-2630.51.00%
2022-01-2530.451.00%
2022-01-2431.00.99%
2022-01-2131.350.98%
2022-01-2031.31.18%
2022-01-1931.31.19%
2022-01-1831.01.20%
2022-01-1731.01.20%
2022-01-1430.81.20%
2022-01-1330.91.21%
2022-01-1231.051.21%
2022-01-1130.91.21%
2022-01-1031.151.21%
2022-01-0731.21.24%
2022-01-0631.251.25%
2022-01-0531.051.29%
2022-01-0431.01.32%
2022-01-0330.91.32%
2021-12-3031.11.31%
2021-12-2931.151.31%
2021-12-2831.41.33%
2021-12-2731.31.34%
2021-12-2431.31.34%
2021-12-2330.551.31%
2021-12-2230.751.29%
2021-12-2130.91.29%
2021-12-2031.31.29%
2021-12-1730.550.98%
2021-12-1630.550.97%
2021-12-1531.00.94%
2021-12-1430.750.93%
2021-12-1330.91.00%
2021-12-1031.40.96%
2021-12-0930.50.88%
2021-12-0831.40.85%
2021-12-0730.350.71%
2021-12-0630.60.69%
2021-12-0331.40.69%
2021-12-0231.10.61%
2021-12-0129.850.54%
2021-11-3030.050.52%
2021-11-2930.20.53%
2021-11-2630.40.53%
2021-11-2530.750.67%
2021-11-2430.950.69%
2021-11-2330.950.69%
2021-11-2231.00.70%
2021-11-1931.00.70%
2021-11-1831.00.74%
2021-11-1731.250.78%
2021-11-1632.00.78%
2021-11-1531.30.91%
2021-11-1231.50.90%
2021-11-1131.40.90%
2021-11-1031.250.89%
2021-11-0931.20.88%
2021-11-0831.10.95%
2021-11-0531.00.91%
2021-11-0431.00.88%
2021-11-0331.30.85%
2021-11-0230.50.89%
2021-11-0130.550.89%
2021-10-2930.250.87%
2021-10-2830.250.87%
2021-10-2730.150.88%
2021-10-2629.80.88%
2021-10-2529.40.87%
2021-10-2229.150.85%
2021-10-2129.250.84%
2021-10-2029.150.83%
2021-10-1928.850.83%
2021-10-1828.850.85%
2021-10-1528.850.88%
2021-10-1428.60.93%
2021-10-1328.550.93%
2021-10-1228.650.93%
2021-10-0829.20.93%
2021-10-0729.20.94%
2021-10-0629.050.94%
2021-10-0529.150.95%
2021-10-0428.80.96%
2021-10-0128.90.97%
2021-09-3029.00.97%
2021-09-2929.00.95%
2021-09-2829.20.93%
2021-09-2728.50.88%
2021-09-2428.40.88%
2021-09-2327.90.88%
2021-09-2228.250.89%
2021-09-1728.80.89%
2021-09-1628.350.92%
2021-09-1528.150.92%
2021-09-1428.050.93%
2021-09-1327.950.94%
2021-09-1027.50.95%
2021-09-0927.451.11%
2021-09-0827.851.12%
2021-09-0728.151.14%
2021-09-0628.151.14%
2021-09-0328.451.14%
2021-09-0228.41.14%
2021-09-0129.051.15%
2021-08-3128.251.15%
2021-08-3028.51.15%
2021-08-2728.71.16%
2021-08-2628.451.16%
2021-08-2528.51.16%
2021-08-2427.91.17%
2021-08-2327.51.17%
2021-08-2027.41.17%
2021-08-1927.351.17%
2021-08-1827.351.18%
2021-08-1727.01.18%
2021-08-1627.151.18%
2021-08-1327.41.21%
2021-08-1227.31.22%
2021-08-1127.31.22%
2021-08-1027.451.22%
2021-08-0927.551.24%
2021-08-0627.951.24%
2021-08-0528.01.24%
2021-08-0428.651.23%
2021-08-0328.71.23%
2021-08-0228.651.23%
2021-07-3028.251.24%
2021-07-2928.21.24%
2021-07-2828.151.25%
2021-07-2728.31.25%
2021-07-2628.61.24%
2021-07-2329.251.25%
2021-07-2228.81.24%
2021-07-2128.551.24%
2021-07-2028.851.24%
2021-07-1929.11.24%
2021-07-1628.61.23%
2021-07-1528.61.24%
2021-07-1428.51.26%
2021-07-1328.51.27%
2021-07-1228.61.26%
2021-07-0929.21.26%
2021-07-0829.951.18%
2021-07-0730.351.23%
2021-07-0629.21.16%
2021-07-0528.51.16%
2021-07-0228.251.13%
2021-07-0128.451.11%
2021-06-3028.01.04%
2021-06-2928.11.04%
2021-06-2828.451.12%
2021-06-2529.051.13%
2021-06-2429.21.16%
2021-06-2329.51.17%
2021-06-2229.851.21%
2021-06-2130.351.20%
2021-06-1829.751.00%
2021-06-1729.21.01%
2021-06-1629.01.02%
2021-06-1528.551.02%
2021-06-1128.71.03%
2021-06-1028.351.03%
2021-06-0928.351.04%
2021-06-0828.551.04%
2021-06-0728.551.03%
2021-06-0429.51.04%
2021-06-0327.751.00%
2021-06-0227.551.00%
2021-06-0128.01.00%

國賓熱門網頁

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。