2885 元大金

EPS 年複合成長率: 15.94% (110-106)
營業利益年複合成長率: N/A (110-106)
本益比: 10.0
本益成長比: N/A
總報酬本益比: N/A
近四季EPS總合: 2.33 (0.0,0.54,0.71,0.84)
融資餘額佔股本比例：0.05%
融資使用率: 0.19%
近期收盤價: 23.3 (2022-05-24)
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

大家也找了
大家也看了

股價漲跌幅

	2022	2021	2020	2019	2018
元大金	-8.0%	24.0%	50.0%	33.0%	12.0%
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)
23.3	-15.75%	19.63	22.58	-3.09%	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

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

	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
資本適足率	148.71	146.00	133.10	138.70	133.19	128.68	141.87	146.66	148.68	147.61
放款覆蓋率	1.48	0.00	1.78	1.73	1.52	1.54	1.83	2.04	1.26	1.30
資產報酬率	1.29	1.00	0.94	0.90	0.81	0.77	0.84	1.52	0.96	0.85
股東權益報酬率	13.22	9.92	9.09	8.82	7.97	6.89	6.28	9.48	5.01	4.30

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)	38758	26276	47402	9809	-116258	17270	-69765	-25253	11569
自由現金流量(百萬)	37006	18935	45870	1191	-114219	18812	-74485	-13227	10456
稅後淨利(百萬)	34866	24105	20446	18679	16205	13414	10818	16474	7710

現金流量-近20季


營運現金流量(百萬)
自由現金流量(百萬)
稅後淨利(百萬)

成長能力-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
稅後淨利(百萬)	34866	24105	20446	18679	16205	13414	10818	16474	7710
EPS(完全稀釋)	2.87	1.99	1.75	1.59	1.37	1.16	1.02	1.59	0.77
稅後淨利成長率(%)	44.64	17.90	9.46	15.27	20.81	24.00	-34.33	113.67	N/A
EPS成長率(%)	44.22	13.71	10.06	16.06	18.10	13.73	-35.85	106.49	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)	0	6551	8655	10252	9407	4534	8507	6969	4096	3239	6213	5562	5432	1984	5521	5559	5615	3514	5841	3799
EPS(完全稀釋)	0.00	0.54	0.71	0.84	0.78	0.37	0.70	0.57	0.35	0.28	0.53	0.48	0.47	0.17	0.47	0.47	0.48	0.30	0.49	0.32
去年同期稅後淨利成長率(%)	-100.00	44.49	1.74	47.11	129.66	39.98	36.92	25.30	-24.59	63.26	12.53	0.05	-3.26	-43.54	-5.48	46.33	-	-	-	-
兩季平均(YOY)稅後淨利成長率(%)	-27.75	23.12	24.43	88.38	84.82	38.45	31.11	0.36	19.34	37.89	6.29	-1.60	-23.40	-24.51	20.42	-	-	-	-	-
去年同期EPS成長率(%)	-100.00	45.95	1.43	47.37	122.86	32.14	32.08	18.75	-25.53	64.71	12.77	2.13	-2.08	-43.33	-4.08	46.87	-	-	-	-
兩季平均(YOY)EPS成長率(%)	-27.02	23.69	24.40	85.11	77.50	32.11	25.41	-3.39	19.59	38.74	7.45	0.02	-22.70	-23.70	21.39	-	-	-	-	-
較上季稅後淨利成長率(%)	-100.00	-24.31	-15.58	8.98	107.48	-46.70	22.07	70.14	26.46	-47.87	11.70	2.39	173.79	-64.06	-0.68	-1.00	59.79	-39.84	53.75	-
較上季EPS成長率(%)	-100.00	-23.94	-15.48	7.69	110.81	-47.14	22.81	62.86	25.00	-47.17	10.42	2.13	176.47	-63.83	0.00	-2.08	60.00	-38.78	53.12	-

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	-12.53	-31.13	-26.8	2019/12	7.99	29.84	6.36
2022/3	18.67	-26.29	-25.35	2019/11	11.09	11.05	4.24
2022/1~2	-15.32	-24.83	-24.83	2019/10	5.33	7.39	3.5
2021/12	-29.34	-42.66	3.1	2019/9	-7.91	6.82	3.06
2021/11	39.5	-21.76	8.24	2019/8	-6.17	8.11	2.61
2021/10	-14.47	-20.3	12.2	2019/7	31.22	15.43	1.8
2021/9	-21.64	-14.19	15.53	2019/6	-10.19	-13.11	-0.55
2021/8	-1.19	-2.9	19.25	2019/5	-2.55	-1.88	2.11
2021/7	-16.69	-15.38	22.89	2019/4	6.48	1.68	3.16
2021/6	30.42	23.1	31.91	2019/3	12.61	8.31	3.69
2021/5	-18.26	9.21	34.03	2019/1~2	-24.6	1.59	1.59
2021/4	-6.38	44.09	40.57	2018/12	-7.62	-14.93	7.75
2021/3	30.06	68.53	39.43	2018/11	7.43	-9.27	10.4
2021/1~2	-25.57	27.24	27.24	2018/10	4.77	-6.39	13.06
2020/12	-3.58	7.23	7.28	2018/9	-6.8	-16.56	15.76
2020/11	42.11	20.11	7.29	2018/8	0.19	0.78	21.4
2020/10	-7.91	-6.09	5.8	2018/7	-1.23	0.0	25.17
2020/9	-11.34	7.42	7.19	2018/6	1.41	9.91	30.86
2020/8	-13.89	11.57	7.16	2018/5	0.98	23.09	36.37
2020/7	21.21	21.58	6.46	2018/4	13.43	49.26	40.37
2020/6	15.7	31.62	3.43	2018/3	5.45	29.97	37.47
2020/5	7.84	2.15	-1.64	2018/1~2	-24.39	41.18	41.17
2020/4	9.48	-7.68	-2.59	2017/12	-1.48	15.52	12.02
2020/3	-4.71	-10.22	-0.82	2017/11	10.84	13.94	11.62
2020/1~2	-21.5	3.72	3.71	2017/10	-6.6	4.48	11.32

稅前淨利較去年同期

(百萬)	(百萬)	YoY(%)
0	0	0
2021Q4(百萬)	2020Q4(百萬)	YoY(%)
6769.0	5984.0	13.118
2021Q3(百萬)	2020Q3(百萬)	YoY(%)
10971.0	10643.0	3.0818

EPS較上季

(元)	(元)	比率
0.0	0.0	0.0

融資使用率

日期	股價	融資使用率
2022-05-24 -	23.3	0.19%
2022-05-23	23.9	0.18%
2022-05-20	23.45	0.18%
2022-05-19	23.35	0.18%
2022-05-18	24.05	0.18%
2022-05-17	23.75	0.18%
2022-05-16	24.0	0.18%
2022-05-13	23.85	0.18%
2022-05-12	23.65	0.18%
2022-05-11	24.45	0.18%
2022-05-10	24.75	0.18%
2022-05-09	25.0	0.19%
2022-05-06	25.6	0.19%
2022-05-05	25.9	0.18%
2022-05-04	26.0	0.19%
2022-05-03	25.9	0.19%
2022-04-29	26.15	0.19%
2022-04-28	26.0	0.19%
2022-04-27	25.75	0.19%
2022-04-26	26.15	0.19%
2022-04-25	26.25	0.19%
2022-04-22	26.65	0.18%
2022-04-21	26.55	0.17%
2022-04-20	26.3	0.18%
2022-04-19	26.15	0.17%
2022-04-18	26.35	0.17%
2022-04-15	26.6	0.18%
2022-04-14	26.55	0.19%
2022-04-13	26.95	0.19%
2022-04-12	26.75	0.20%
2022-04-11	26.8	0.20%
2022-04-08	26.85	0.18%
2022-04-07	26.7	0.18%
2022-04-06	27.2	0.19%
2022-04-01	26.6	0.20%
2022-03-31	26.4	0.21%
2022-03-30	26.2	0.21%
2022-03-29	26.05	0.22%
2022-03-28	25.9	0.22%
2022-03-25	25.75	0.22%
2022-03-24	26.0	0.22%
2022-03-23	26.1	0.22%
2022-03-22	26.0	0.20%
2022-03-21	26.1	0.19%
2022-03-18	26.25	0.20%
2022-03-17	26.0	0.20%
2022-03-16	25.6	0.22%
2022-03-15	24.65	0.25%
2022-03-14	24.85	0.25%
2022-03-11	24.75	0.25%
2022-03-10	24.8	0.25%
2022-03-09	24.2	0.25%
2022-03-08	24.2	0.25%
2022-03-07	24.5	0.24%
2022-03-04	25.05	0.24%
2022-03-03	25.5	0.25%
2022-03-02	25.4	0.24%
2022-03-01	25.25	0.24%
2022-02-25	24.85	0.23%
2022-02-24	24.85	0.23%
2022-02-23	25.2	0.24%
2022-02-22	25.35	0.24%
2022-02-21	25.5	0.25%
2022-02-18	25.4	0.25%
2022-02-17	25.4	0.26%
2022-02-16	25.35	0.26%
2022-02-15	25.2	0.27%
2022-02-14	25.45	0.26%
2022-02-11	25.6	0.26%
2022-02-10	25.85	0.26%
2022-02-09	25.9	0.25%
2022-02-08	25.8	0.25%
2022-02-07	25.5	0.26%
2022-01-26	25.25	0.23%
2022-01-25	25.15	0.24%
2022-01-24	25.2	0.24%
2022-01-21	25.35	0.25%
2022-01-20	25.85	0.28%
2022-01-19	25.7	0.27%
2022-01-18	25.8	0.29%
2022-01-17	25.85	0.30%
2022-01-14	25.9	0.30%
2022-01-13	26.3	0.28%
2022-01-12	25.9	0.28%
2022-01-11	25.85	0.29%
2022-01-10	25.5	0.26%
2022-01-07	25.75	0.24%
2022-01-06	25.4	0.19%
2022-01-05	25.25	0.20%
2022-01-04	25.4	0.19%
2022-01-03	25.2	0.20%
2021-12-30	25.3	0.22%
2021-12-29	25.3	0.22%
2021-12-28	25.05	0.22%
2021-12-27	25.0	0.22%
2021-12-24	25.0	0.22%
2021-12-23	24.95	0.22%
2021-12-22	24.8	0.22%
2021-12-21	24.75	0.22%
2021-12-20	24.65	0.22%
2021-12-17	25.05	0.21%
2021-12-16	24.85	0.22%
2021-12-15	24.7	0.21%
2021-12-14	24.7	0.22%
2021-12-13	25.0	0.22%
2021-12-10	24.95	0.22%
2021-12-09	25.0	0.22%
2021-12-08	25.05	0.21%
2021-12-07	24.95	0.19%
2021-12-06	24.9	0.19%
2021-12-03	24.75	0.18%
2021-12-02	24.55	0.18%
2021-12-01	24.35	0.19%
2021-11-30	23.7	0.24%
2021-11-29	24.3	0.18%
2021-11-26	24.45	0.18%
2021-11-25	24.9	0.18%
2021-11-24	24.9	0.18%
2021-11-23	24.75	0.18%
2021-11-22	25.0	0.19%
2021-11-19	25.05	0.19%
2021-11-18	25.1	0.20%
2021-11-17	25.15	0.21%
2021-11-16	24.85	0.19%
2021-11-15	24.75	0.19%
2021-11-12	24.5	0.20%
2021-11-11	24.35	0.19%
2021-11-10	24.45	0.19%
2021-11-09	24.2	0.20%
2021-11-08	24.7	0.18%
2021-11-05	24.65	0.18%
2021-11-04	24.5	0.18%
2021-11-03	24.5	0.18%
2021-11-02	24.35	0.16%
2021-11-01	24.55	0.16%
2021-10-29	24.7	0.16%
2021-10-28	24.85	0.16%
2021-10-27	24.9	0.16%
2021-10-26	24.95	0.16%
2021-10-25	24.6	0.17%
2021-10-22	24.7	0.17%
2021-10-21	25.0	0.17%
2021-10-20	24.8	0.17%
2021-10-19	24.75	0.17%
2021-10-18	24.95	0.17%
2021-10-15	24.7	0.17%
2021-10-14	24.2	0.18%
2021-10-13	24.4	0.18%
2021-10-12	24.5	0.18%
2021-10-08	24.45	0.18%
2021-10-07	24.55	0.18%
2021-10-06	24.45	0.18%
2021-10-05	24.05	0.18%
2021-10-04	24.2	0.18%
2021-10-01	24.2	0.18%
2021-09-30	24.7	0.18%
2021-09-29	24.4	0.19%
2021-09-28	24.6	0.19%
2021-09-27	24.8	0.19%
2021-09-24	24.65	0.20%
2021-09-23	24.8	0.20%
2021-09-22	24.3	0.20%
2021-09-17	24.75	0.20%
2021-09-16	25.05	0.20%
2021-09-15	25.1	0.20%
2021-09-14	25.1	0.21%
2021-09-13	24.95	0.21%
2021-09-10	24.75	0.22%
2021-09-09	24.6	0.23%
2021-09-08	24.65	0.23%
2021-09-07	24.3	0.24%
2021-09-06	24.5	0.26%
2021-09-03	24.7	0.27%
2021-09-02	24.5	0.27%
2021-09-01	24.9	0.26%
2021-08-31	25.0	0.27%
2021-08-30	25.0	0.27%
2021-08-27	24.6	0.26%
2021-08-26	24.3	0.28%
2021-08-25	24.5	0.28%
2021-08-24	24.45	0.28%
2021-08-23	24.15	0.28%
2021-08-20	23.65	0.29%
2021-08-19	23.35	0.29%
2021-08-18	23.9	0.29%
2021-08-17	23.7	0.29%
2021-08-16	24.05	0.29%
2021-08-13	23.7	0.31%
2021-08-12	24.4	0.38%
2021-08-11	24.25	0.38%
2021-08-10	25.6	0.33%
2021-08-09	25.8	0.33%
2021-08-06	25.7	0.33%
2021-08-05	25.95	0.34%
2021-08-04	25.85	0.34%
2021-08-03	25.8	0.34%
2021-08-02	25.65	0.35%
2021-07-30	25.4	0.35%
2021-07-29	25.35	0.35%
2021-07-28	25.05	0.25%
2021-07-27	25.2	0.26%
2021-07-26	25.3	0.27%
2021-07-23	25.7	0.25%
2021-07-22	25.55	0.28%
2021-07-21	25.4	0.30%
2021-07-20	25.55	0.35%
2021-07-19	25.8	0.37%
2021-07-16	25.9	0.40%
2021-07-15	25.45	0.30%
2021-07-14	25.35	0.30%
2021-07-13	25.4	0.31%
2021-07-12	25.5	0.32%
2021-07-09	25.55	0.36%
2021-07-08	27.15	0.35%
2021-07-07	27.0	0.31%
2021-07-06	27.5	0.32%
2021-07-05	27.1	0.22%
2021-07-02	26.5	0.22%
2021-07-01	26.65	0.22%
2021-06-30	26.85	0.25%
2021-06-29	26.4	0.26%
2021-06-28	26.4	0.26%
2021-06-25	26.45	0.26%
2021-06-24	26.05	0.27%
2021-06-23	25.45	0.27%
2021-06-22	25.35	0.27%
2021-06-21	25.05	0.25%
2021-06-18	25.2	0.26%
2021-06-17	25.45	0.26%
2021-06-16	25.4	0.29%
2021-06-15	25.4	0.29%
2021-06-11	25.5	0.30%
2021-06-10	25.5	0.31%
2021-06-09	25.5	0.30%
2021-06-08	25.85	0.31%
2021-06-07	25.5	0.32%
2021-06-04	25.8	0.31%
2021-06-03	26.0	0.31%
2021-06-02	25.95	0.31%
2021-06-01	25.7	0.31%