2851 中再保

EPS 年複合成長率: 7.22% (110-106)
營業利益年複合成長率: N/A (110-106)
本益比: 7.52
本益成長比: N/A
總報酬本益比: N/A
近四季EPS總合: 3.87 (1.07,0.7,0.71,0.77)
融資餘額佔股本比例：0.23%
融資使用率: 0.91%
近期收盤價: 29.1 (2022-05-19)
技術線型
股利政策 (現金股利有部份來自資本公積要注意，但是如果是只有很少比例是來自資本公積而且是有計劃性是可以的，因為這樣可以降低股東權益，提升ROE)
資本適足率
逾放比率,呆帳覆蓋率

股價漲跌幅

	2022	2021	2020	2019	2018
中再保	-3.0%	31.0%	31.0%	16.0%	-3.0%
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)
29.1	-5.19%	27.59	31.73	9.04%	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

資本適足率,放款覆蓋率,資本報酬率,股東權益報酬率-近10年


資本適足率
放款覆蓋率
資產報酬率
股東權益報酬率

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)

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營運現金流量(百萬)	3174	2986	-4601	1558	1464	1095	987	1195	733
自由現金流量(百萬)	3159	2977	-4613	1547	1459	-446	-1297	1428	924
稅後淨利(百萬)	2065	1516	1104	1050	1389	766	766	871	732

現金流量-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1	17Q4	17Q3	17Q2
營運現金流量(百萬)	2561	-1096	-659	2418	2510	-2085	2049	-1212	4233	-1202	-381	-2032	-986	2787	-1236	1267	-1259	1194	940	373
自由現金流量(百萬)	2561	-1104	-662	2414	2509	-2087	2048	-1218	4233	-1212	-382	-2033	-987	2782	-1237	1264	-1262	-71	2320	-453
稅後淨利(百萬)	633	412	417	455	782	85	523	466	442	72	426	228	379	189	234	182	444	130	665	329

成長能力-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
稅後淨利(百萬)	2065	1516	1104	1050	1389	766	766	871	732
EPS(完全稀釋)	3.50	2.57	1.87	1.78	2.47	1.36	1.36	1.55	1.30
稅後淨利成長率(%)	36.21	37.32	5.14	-24.41	81.33	0.00	-12.06	18.99	N/A
EPS成長率(%)	36.19	37.43	5.06	-27.94	81.62	0.00	-12.26	19.23	N/A

成長能力-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1	17Q4	17Q3	17Q2
稅後淨利(百萬)	633	412	417	455	782	85	523	466	442	72	426	228	379	189	234	182	444	130	665	329
EPS(完全稀釋)	1.07	0.70	0.71	0.77	1.32	0.14	0.89	0.79	0.75	0.12	0.72	0.39	0.64	0.32	0.40	0.31	0.79	0.23	1.18	0.58
去年同期稅後淨利成長率(%)	-19.05	384.71	-20.27	-2.36	76.92	18.06	22.77	104.39	16.62	-61.90	82.05	25.27	-14.64	45.38	-64.81	-44.68	-	-	-	-
去年同期EPS成長率(%)	-18.94	400.00	-20.22	-2.53	76.00	16.67	23.61	102.56	17.19	-62.50	80.00	25.81	-18.99	39.13	-66.10	-46.55	-	-	-	-
較上季稅後淨利成長率(%)	53.64	-1.20	-8.35	-41.82	820.00	-83.75	12.23	5.43	513.89	-83.10	86.84	-39.84	100.53	-19.23	28.57	-59.01	241.54	-80.45	102.13	-
較上季EPS成長率(%)	52.86	-1.41	-7.79	-41.67	842.86	-84.27	12.66	5.33	525.00	-83.33	84.62	-39.06	100.00	-20.00	29.03	-60.76	243.48	-80.51	103.45	-

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	34.69	36.27	9.56	2019/12	3.16	6.71	8.21
2022/3	-15.09	-2.75	1.87	2019/11	-2.45	6.37	8.34
2022/1~2	-10.69	3.85	3.84	2019/10	-1.65	7.07	8.53
2021/12	0.64	10.42	15.76	2019/9	-2.02	9.46	8.68
2021/11	-3.77	4.7	16.24	2019/8	-4.96	11.41	8.59
2021/10	-5.54	16.02	17.43	2019/7	11.44	17.42	8.21
2021/9	10.78	28.61	17.58	2019/6	-10.07	4.3	6.77
2021/8	-0.75	4.79	16.32	2019/5	3.8	-0.95	7.23
2021/7	-22.27	-3.18	17.99	2019/4	0.39	16.54	9.53
2021/6	21.91	38.21	21.94	2019/3	-3.77	12.22	7.44
2021/5	7.13	6.94	18.65	2019/1~2	-2.39	5.32	5.31
2021/4	-3.88	11.09	21.84	2018/12	2.84	9.97	1.86
2021/3	-3.44	34.7	25.33	2018/11	-1.81	1.14	1.19
2021/1~2	-20.46	21.72	21.71	2018/10	0.53	0.83	1.2
2020/12	-4.57	11.46	9.71	2018/9	-0.28	-11.67	1.24
2020/11	6.63	20.5	9.56	2018/8	0.16	-6.79	3.02
2020/10	4.7	10.24	8.55	2018/7	-1.01	-10.48	4.51
2020/9	-9.73	3.54	8.37	2018/6	-14.6	-4.61	7.32
2020/8	-8.31	12.39	8.94	2018/5	22.14	16.83	9.89
2020/7	10.95	16.5	8.47	2018/4	-3.33	1.58	8.09
2020/6	-5.66	17.01	7.09	2018/3	1.94	5.33	10.2
2020/5	11.28	11.54	5.28	2018/1~2	-22.2	12.52	12.52
2020/4	16.54	4.04	3.69	2017/12	-5.41	3.73	8.59
2020/3	-9.23	-10.37	3.58	2017/11	-2.1	11.76	9.01
2020/1~2	-25.84	10.22	10.21	2017/10	-11.93	2.81	8.76

稅前淨利較去年同期

2022Q1(百萬)	2021Q1(百萬)	YoY(%)
738.0	906.0	-18.54
2021Q4(百萬)	2020Q4(百萬)	YoY(%)
490.0	86.0	469.76
2021Q3(百萬)	2020Q3(百萬)	YoY(%)
532.0	619.0	-14.05

EPS較上季

2022Q1(元)	2021Q4(元)	比率
1.07	0.7	0.5285

融資使用率

日期	股價	融資使用率
2022-05-19 -	29.1	0.91%
2022-05-18	29.3	0.92%
2022-05-17	29.0	0.92%
2022-05-16	28.85	0.93%
2022-05-13	28.35	0.93%
2022-05-12	27.7	0.93%
2022-05-11	28.25	0.93%
2022-05-10	28.3	0.94%
2022-05-09	28.15	0.93%
2022-05-06	29.45	0.96%
2022-05-05	29.65	0.96%
2022-05-04	29.65	0.92%
2022-05-03	29.55	0.92%
2022-04-29	30.1	0.93%
2022-04-28	29.95	0.92%
2022-04-27	30.05	0.91%
2022-04-26	30.15	0.92%
2022-04-25	29.95	0.92%
2022-04-22	30.4	0.98%
2022-04-21	30.55	0.98%
2022-04-20	30.1	1.01%
2022-04-19	30.05	1.00%
2022-04-18	29.95	1.00%
2022-04-15	30.2	1.02%
2022-04-14	30.25	1.03%
2022-04-13	30.6	1.04%
2022-04-12	30.3	1.07%
2022-04-11	31.05	1.20%
2022-04-08	31.4	1.19%
2022-04-07	31.15	1.19%
2022-04-06	31.8	1.23%
2022-04-01	31.5	1.26%
2022-03-31	31.55	1.29%
2022-03-30	31.35	1.28%
2022-03-29	30.9	1.19%
2022-03-28	30.55	1.22%
2022-03-25	30.35	1.23%
2022-03-24	30.65	1.23%
2022-03-23	30.9	1.23%
2022-03-22	30.45	1.24%
2022-03-21	30.2	1.24%
2022-03-18	30.15	1.40%
2022-03-17	29.9	1.40%
2022-03-16	29.35	1.42%
2022-03-15	29.75	1.48%
2022-03-14	29.55	1.57%
2022-03-11	29.0	1.40%
2022-03-10	29.05	1.40%
2022-03-09	28.85	1.42%
2022-03-08	28.55	1.41%
2022-03-07	29.15	1.46%
2022-03-04	29.55	1.38%
2022-03-03	29.35	1.39%
2022-03-02	29.3	1.39%
2022-03-01	29.2	1.42%
2022-02-25	28.75	1.25%
2022-02-24	28.75	1.24%
2022-02-23	29.25	1.26%
2022-02-22	29.0	1.26%
2022-02-21	29.4	1.28%
2022-02-18	29.2	1.24%
2022-02-17	28.95	1.23%
2022-02-16	28.95	1.25%
2022-02-15	28.85	1.24%
2022-02-14	28.9	1.25%
2022-02-11	29.05	1.25%
2022-02-10	29.1	1.26%
2022-02-09	29.1	1.26%
2022-02-08	29.0	1.26%
2022-02-07	28.9	1.26%
2022-01-26	28.25	1.26%
2022-01-25	28.2	1.28%
2022-01-24	28.65	1.30%
2022-01-21	28.65	1.32%
2022-01-20	29.1	1.42%
2022-01-19	29.05	1.43%
2022-01-18	29.2	1.56%
2022-01-17	29.15	1.59%
2022-01-14	29.2	1.64%
2022-01-13	29.85	1.62%
2022-01-12	29.65	1.58%
2022-01-11	29.3	1.61%
2022-01-10	29.15	1.67%
2022-01-07	29.3	1.69%
2022-01-06	29.45	1.72%
2022-01-05	29.4	1.70%
2022-01-04	29.8	1.75%
2022-01-03	30.0	1.90%
2021-12-30	29.65	1.83%
2021-12-29	28.8	1.79%
2021-12-28	28.55	1.78%
2021-12-27	28.55	1.78%
2021-12-24	28.25	1.79%
2021-12-23	28.25	1.81%
2021-12-22	28.2	1.81%
2021-12-21	28.2	1.81%
2021-12-20	28.25	1.80%
2021-12-17	28.35	1.81%
2021-12-16	28.25	1.81%
2021-12-15	28.25	1.88%
2021-12-14	28.25	1.87%
2021-12-13	28.5	1.87%
2021-12-10	28.7	1.87%
2021-12-09	28.85	1.90%
2021-12-08	28.95	1.92%
2021-12-07	29.0	1.98%
2021-12-06	29.1	2.00%
2021-12-03	28.8	1.93%
2021-12-02	28.5	1.95%
2021-12-01	28.35	1.95%
2021-11-30	28.25	1.95%
2021-11-29	28.1	1.95%
2021-11-26	28.35	1.95%
2021-11-25	28.9	1.97%
2021-11-24	28.8	1.97%
2021-11-23	28.75	1.97%
2021-11-22	29.0	1.99%
2021-11-19	29.0	2.01%
2021-11-18	29.4	2.09%
2021-11-17	29.25	2.13%
2021-11-16	28.8	2.17%
2021-11-15	28.8	2.17%
2021-11-12	29.2	2.17%
2021-11-11	28.8	2.18%
2021-11-10	28.7	2.19%
2021-11-09	28.35	2.23%
2021-11-08	28.3	2.25%
2021-11-05	28.25	2.30%
2021-11-04	28.35	2.35%
2021-11-03	28.35	2.35%
2021-11-02	27.85	2.37%
2021-11-01	28.05	2.38%
2021-10-29	28.05	2.39%
2021-10-28	27.9	2.39%
2021-10-27	27.85	2.42%
2021-10-26	27.85	2.43%
2021-10-25	27.75	2.44%
2021-10-22	27.75	2.44%
2021-10-21	28.45	2.43%
2021-10-20	27.8	2.49%
2021-10-19	27.8	2.54%
2021-10-18	27.55	2.57%
2021-10-15	27.7	2.61%
2021-10-14	27.3	2.65%
2021-10-13	27.0	2.66%
2021-10-12	27.4	2.66%
2021-10-08	27.7	2.67%
2021-10-07	27.35	2.73%
2021-10-06	26.75	2.76%
2021-10-05	26.7	2.53%
2021-10-04	26.6	2.61%
2021-10-01	27.0	2.69%
2021-09-30	27.45	2.74%
2021-09-29	27.4	2.69%
2021-09-28	27.75	2.60%
2021-09-27	27.9	2.60%
2021-09-24	27.75	2.66%
2021-09-23	27.3	2.77%
2021-09-22	26.95	2.78%
2021-09-17	27.45	2.81%
2021-09-16	27.2	2.74%
2021-09-15	27.05	2.63%
2021-09-14	26.95	2.45%
2021-09-13	27.15	2.42%
2021-09-10	27.0	2.44%
2021-09-09	26.6	2.45%
2021-09-08	26.8	2.45%
2021-09-07	27.2	2.46%
2021-09-06	27.05	2.52%
2021-09-03	27.55	2.54%
2021-09-02	27.55	2.57%
2021-09-01	27.9	2.60%
2021-08-31	28.1	2.64%
2021-08-30	28.35	2.70%
2021-08-27	28.5	2.75%
2021-08-26	28.55	2.82%
2021-08-25	29.1	2.82%
2021-08-24	29.5	2.85%
2021-08-23	27.95	2.84%
2021-08-20	26.05	2.41%
2021-08-19	26.1	2.39%
2021-08-18	26.85	2.42%
2021-08-17	26.3	2.37%
2021-08-16	26.25	2.54%
2021-08-13	27.0	2.64%
2021-08-12	27.3	2.67%
2021-08-11	27.05	2.64%
2021-08-10	28.05	2.70%
2021-08-09	28.5	2.70%
2021-08-06	28.45	2.67%
2021-08-05	28.2	2.70%
2021-08-04	28.85	2.86%
2021-08-03	28.9	2.90%
2021-08-02	29.0	2.90%
2021-07-30	30.05	3.08%
2021-07-29	30.6	3.07%
2021-07-28	29.95	2.96%
2021-07-27	30.05	2.96%
2021-07-26	30.35	3.11%
2021-07-23	30.6	3.14%
2021-07-22	30.3	3.14%
2021-07-21	30.35	3.28%
2021-07-20	30.9	3.50%
2021-07-19	31.65	3.80%
2021-07-16	31.6	3.82%
2021-07-15	33.05	3.71%
2021-07-14	30.55	3.46%
2021-07-13	31.2	3.50%
2021-07-12	32.9	3.26%
2021-07-09	34.4	3.23%
2021-07-08	37.9	3.59%
2021-07-07	40.6	3.20%
2021-07-06	36.95	2.29%
2021-07-05	33.6	2.02%
2021-07-02	30.55	2.35%
2021-07-01	29.7	2.25%
2021-06-30	29.25	1.79%
2021-06-29	28.9	1.55%
2021-06-28	29.8	1.07%
2021-06-25	27.85	0.46%
2021-06-24	27.7	0.45%
2021-06-23	27.55	0.41%
2021-06-22	27.25	0.56%
2021-06-21	26.55	0.24%
2021-06-18	26.8	0.28%
2021-06-17	27.05	0.27%
2021-06-16	27.0	0.28%
2021-06-15	25.9	0.25%
2021-06-11	25.5	0.24%
2021-06-10	25.55	0.24%
2021-06-09	25.45	0.24%
2021-06-08	25.6	0.24%
2021-06-07	25.55	0.24%
2021-06-04	25.85	0.25%
2021-06-03	26.15	0.31%
2021-06-02	26.3	0.31%
2021-06-01	26.2	0.32%
2021-05-31	25.9	0.32%
2021-05-28	25.55	0.32%
2021-05-27	25.3	0.32%