2904 匯僑


股價漲跌幅
20222021202020192018
匯僑-14.0%-5.0%37.0%21.0%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)
21.9 -35.8% 14.06 16.17 -26.16% 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33.2847.1246.2343.3939.9437.4940.8140.4940.2652.30
營業利益率18.9833.5732.6129.8725.5524.7728.4527.4027.3139.48
折舊負擔比率38.2029.2130.1017.6520.1415.8113.8715.3833.0128.03
稅前淨利率19.2034.1733.1631.1626.2824.9935.2432.2033.3941.28
股東權益報酬率7.1415.6413.6412.4210.2410.9916.0215.7314.9217.58
資產報酬率4.4710.6010.309.698.229.5114.8314.5813.7616.20
本業收入比98.8898.3898.2195.9597.4199.2181.1184.8881.9895.40
業外獲益比1.121.621.794.052.590.7919.4415.1218.024.18
無形資產佔淨值比0.240.310.280.000.000.000.000.000.000.00

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22.9720.1131.0137.6141.1147.2148.9949.4641.9343.9641.9253.2645.6141.5647.0645.1538.8743.9640.9336.12
營業利益率7.344.8818.5324.4624.9832.9735.4136.4328.5729.3327.5738.8234.5028.8334.6830.4924.3728.9527.7121.58
稅前淨利率33.588.275.1623.3935.1033.7037.1035.9929.0534.2027.7238.6332.1931.4534.7932.8124.2928.9227.7925.18
本業收入比22.2262.50333.33103.4570.2197.9294.12101.9297.0685.37100.00100.00107.3292.31100.0092.68100.00100.00100.0085.19
業外獲益比77.7837.50-250.00-3.4529.792.083.92-1.922.9414.630.00-0.00-7.327.690.007.32-0.00-0.000.0014.81

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)241322294214187166202256313420
自由現金流量(百萬)56-2016221-104-157172124216366
稅後淨利(百萬)7116013511996105155153152202


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)48644949791169549628554797759506836355152
自由現金流量(百萬)-13331-1-12375021-12332671337463432-26-19-80-398
稅後淨利(百萬)29712340384154283428403231353221272722

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)466541505476442506512533515578
營業利益(百萬)88182165142113125146146141228
稅後淨利(百萬)7116013511996105155153152202
EPS(完全稀釋)1.032.301.951.701.381.512.242.212.190.00
營收成長率(%)-13.867.136.097.69-12.65-1.17-3.943.50-10.90N/A
營業利益成長率(%)-51.6510.3016.2025.66-9.60-14.380.003.55-38.16N/A
稅後淨利成長率(%)-55.6218.5213.4523.96-8.57-32.261.310.66-24.75N/A
EPS成長率(%)-55.2217.9514.7123.19-8.61-32.591.360.91N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)108101109122134142136146117119130129127123127124102115116107
營業利益(百萬)85203033474853333536504436443825333223
稅後淨利(百萬)29712340384154283428403231353221272722
EPS(完全稀釋)0.420.100.020.330.580.550.590.780.400.500.410.580.470.440.510.460.300.400.390.32
去年同期營收成長率(%)-19.40-28.87-19.85-16.4414.5319.334.6213.18-7.87-3.252.364.0324.516.969.4815.89----
去年同期營業利益成長率(%)-75.76-89.36-58.33-43.400.0034.2933.336.00-25.00-2.78-18.1831.5876.009.0937.5065.22----
去年同期稅後淨利成長率(%)-27.50-81.58-97.56-57.4142.8611.7646.4335.00-12.509.68-20.0025.0052.3814.8129.6345.45----
去年同期EPS成長率(%)-27.59-81.82-96.61-57.6945.0010.0043.9034.48-14.8913.64-19.6126.0956.6710.0030.7743.75----
較上季營收成長率(%)6.93-7.34-10.66-8.96-5.634.41-6.8524.79-1.68-8.460.781.573.25-3.152.4221.57-11.30-0.868.41-
較上季營業利益成長率(%)60.00-75.00-33.33-9.09-29.79-2.08-9.4360.61-5.71-2.78-28.0013.6422.22-18.1815.7952.00-24.243.1239.13-
較上季稅後淨利成長率(%)314.29600.00-95.65-42.505.26-7.32-24.0792.86-17.6521.43-30.0025.003.23-11.439.3852.38-22.220.0022.73-
較上季EPS成長率(%)320.00400.00-93.94-43.105.45-6.78-24.3695.00-20.0021.95-29.3123.406.82-13.7310.8753.33-25.002.5621.88-

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(%)
2022/45.352.62-13.752019/12-1.9-5.636.21
2022/326.58-7.65-19.232019/11-4.24-0.417.32
2022/1~215.12-25.56-25.562019/100.97-4.398.09
2021/128.44-30.18-13.812019/9-9.49-7.719.61
2021/11-7.82-33.19-12.172019/81.7612.0112.09
2021/10-6.99-22.8-9.912019/70.623.2312.1
2021/9-0.09-15.41-8.472019/63.579.5213.78
2021/85.37-15.73-7.622019/5-1.24-4.8614.7
2021/7-1.69-27.14-6.472019/41.079.3420.89
2021/6-14.28-23.59-2.672019/3-3.458.2525.34
2021/5-6.53-12.371.862019/1~26.936.0636.06
2021/4-5.2-12.635.892018/123.529.857.51
2021/33.8137.413.992018/11-8.074.567.29
2021/1~210.954.294.282018/10-2.548.497.57
2020/123.7728.067.042018/99.859.717.46
2020/116.521.055.312018/8-6.214.057.15
2020/101.918.823.862018/76.7514.527.63
2020/9-0.487.823.332018/6-10.0211.576.42
2020/8-8.89-1.942.82018/513.4922.055.36
2020/73.099.523.512018/40.0712.551.0
2020/6-1.76.892.482018/331.295.93-2.83
2020/5-6.812.631.572018/1~2-8.6-7.63-7.63
2020/449.0819.35-1.172017/12-1.44-4.73-12.56
2020/3-21.1-19.07-8.072017/11-4.62-4.72-13.21
2020/1~210.65-2.59-2.592017/10-1.44-12.41-14.0

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
36.047.0-23.40
2021Q4(百萬)2020Q4(百萬)YoY(%)
8.048.0-83.33
2021Q3(百萬)2020Q3(百萬)YoY(%)
6.051.0-88.23

EPS較上季
2022Q1(元)2021Q4(元)比率
0.420.13.1999

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率10.5313.3213.1912.1310.6112.4712.5813.8113.9711.52
存貨周轉率0.000.000.000.000.000.000.000.000.000.00

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.582.282.523.093.213.483.113.453.412.833.123.483.192.953.113.182.653.444.173.85
存貨周轉率0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.410.370.300.230.220.200.070.080.070.09
金融負債(百萬)5073161871881521100000
營收淨額(百萬)466541505476442506512533515578
利息保障倍數43.8557.0337.60138.9061.90147.68458.49492.56721.07902.04
長期銀行借款占稅後淨利比4.141.070.520.610.780.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)466541505476442506512533515578
推銷費用(百萬)6565665444
管理費用(百萬)60686259585959656370
研發費(百萬)0000000000
推銷費用率(%)1.290.921.191.051.361.190.980.750.780.69
管理費用率(%)12.8812.5712.2812.3913.1211.6611.5212.2012.2312.11
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)108101109122134142136146117119130129127123127124102115116107
推銷費用(百萬)12121111112222111212
管理費用(百萬)1614121420191718141617171214151714151414
研發費(百萬)00000000000000000000
推銷費用率(%)0.931.980.921.640.750.700.740.680.850.841.541.551.571.630.790.810.981.740.861.87
管理費用率(%)14.8113.8611.0111.4814.9313.3812.5012.3311.9713.4513.0813.189.4511.3811.8113.7113.7313.0412.0713.08
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
2904-匯僑OXXOOXOXXX
39年6.90億97.72%44.66%0.0%21.74%210百萬11.76%

融資使用率
日期股價融資使用率
2022-05-19 -21.90.12%
2022-05-1821.950.12%
2022-05-1721.950.12%
2022-05-1621.80.12%
2022-05-1321.90.12%
2022-05-1221.850.12%
2022-05-1121.950.12%
2022-05-1021.850.12%
2022-05-0921.850.12%
2022-05-0622.150.12%
2022-05-0522.10.12%
2022-05-0422.250.12%
2022-05-0322.250.12%
2022-04-2922.150.12%
2022-04-2822.250.12%
2022-04-2722.050.12%
2022-04-2622.20.12%
2022-04-2522.20.12%
2022-04-2222.350.12%
2022-04-2122.30.12%
2022-04-2022.350.15%
2022-04-1922.30.14%
2022-04-1822.20.14%
2022-04-1522.350.14%
2022-04-1422.40.12%
2022-04-1322.350.12%
2022-04-1222.10.12%
2022-04-1122.150.12%
2022-04-0822.250.12%
2022-04-0722.20.12%
2022-04-0622.250.12%
2022-04-0122.20.12%
2022-03-3122.150.12%
2022-03-3022.30.13%
2022-03-2922.10.13%
2022-03-2822.60.11%
2022-03-2523.40.10%
2022-03-2424.350.10%
2022-03-2324.40.10%
2022-03-2224.450.11%
2022-03-2124.00.10%
2022-03-1823.90.10%
2022-03-1723.90.10%
2022-03-1623.90.10%
2022-03-1523.950.10%
2022-03-1424.30.10%
2022-03-1124.350.10%
2022-03-1024.50.10%
2022-03-0924.50.10%
2022-03-0824.40.10%
2022-03-0724.60.10%
2022-03-0424.60.10%
2022-03-0324.70.10%
2022-03-0224.80.09%
2022-03-0124.70.09%
2022-02-2524.70.09%
2022-02-2424.60.09%
2022-02-2324.750.09%
2022-02-2224.750.09%
2022-02-2124.850.10%
2022-02-1824.850.10%
2022-02-1724.90.10%
2022-02-1624.90.10%
2022-02-1525.00.09%
2022-02-1424.850.09%
2022-02-1124.80.09%
2022-02-1024.80.09%
2022-02-0924.750.09%
2022-02-0824.750.09%
2022-02-0724.850.09%
2022-01-2624.550.09%
2022-01-2524.450.09%
2022-01-2424.60.09%
2022-01-2124.750.09%
2022-01-2024.90.09%
2022-01-1925.00.09%
2022-01-1825.050.09%
2022-01-1725.10.09%
2022-01-1425.150.09%
2022-01-1325.150.09%
2022-01-1225.10.09%
2022-01-1125.150.09%
2022-01-1025.20.09%
2022-01-0725.250.09%
2022-01-0625.250.09%
2022-01-0525.350.09%
2022-01-0425.250.08%
2022-01-0325.40.08%
2021-12-3025.40.09%
2021-12-2925.30.09%
2021-12-2825.250.08%
2021-12-2725.20.10%
2021-12-2425.30.09%
2021-12-2325.150.09%
2021-12-2225.150.09%
2021-12-2125.150.09%
2021-12-2025.20.09%
2021-12-1725.150.09%
2021-12-1625.250.09%
2021-12-1525.20.09%
2021-12-1425.30.09%
2021-12-1325.30.09%
2021-12-1025.250.09%
2021-12-0925.450.10%
2021-12-0825.450.09%
2021-12-0725.30.08%
2021-12-0625.20.08%
2021-12-0325.30.08%
2021-12-0225.250.08%
2021-12-0125.550.09%
2021-11-3025.50.08%
2021-11-2925.70.09%
2021-11-2625.850.13%
2021-11-2525.850.13%
2021-11-2425.90.12%
2021-11-2325.70.12%
2021-11-2225.450.21%
2021-11-1925.20.22%
2021-11-1825.250.22%
2021-11-1725.250.20%
2021-11-1625.250.14%
2021-11-1525.450.14%
2021-11-1225.80.13%
2021-11-1125.750.14%
2021-11-1025.750.08%
2021-11-0925.80.09%
2021-11-0826.70.08%
2021-11-0526.70.08%
2021-11-0426.90.08%
2021-11-0326.750.08%
2021-11-0226.80.08%
2021-11-0126.90.08%
2021-10-2926.950.08%
2021-10-2827.00.08%
2021-10-2727.00.08%
2021-10-2626.90.10%
2021-10-2526.80.10%
2021-10-2226.90.09%
2021-10-2126.80.09%
2021-10-2026.80.09%
2021-10-1926.750.09%
2021-10-1826.850.08%
2021-10-1526.70.08%
2021-10-1426.650.08%
2021-10-1326.80.08%
2021-10-1226.80.08%
2021-10-0826.70.08%
2021-10-0726.750.08%
2021-10-0626.70.08%
2021-10-0526.70.08%
2021-10-0426.650.08%
2021-10-0126.70.08%
2021-09-3026.850.08%
2021-09-2926.850.08%
2021-09-2826.950.08%
2021-09-2727.00.08%
2021-09-2426.90.08%
2021-09-2326.90.08%
2021-09-2226.80.08%
2021-09-1726.850.08%
2021-09-1626.850.08%
2021-09-1526.90.08%
2021-09-1426.950.08%
2021-09-1326.850.06%
2021-09-1026.90.07%
2021-09-0926.80.07%
2021-09-0826.850.08%
2021-09-0726.950.08%
2021-09-0627.10.08%
2021-09-0329.50.10%
2021-09-0228.650.08%
2021-09-0128.850.06%
2021-08-3128.750.06%
2021-08-3028.70.06%
2021-08-2728.60.06%
2021-08-2628.250.06%
2021-08-2527.90.06%
2021-08-2427.650.06%
2021-08-2327.80.06%
2021-08-2027.40.06%
2021-08-1927.450.06%
2021-08-1827.750.06%
2021-08-1726.950.06%
2021-08-1626.750.06%
2021-08-1326.950.06%
2021-08-1227.40.06%
2021-08-1127.850.06%
2021-08-1028.050.06%
2021-08-0928.50.06%
2021-08-0628.60.06%
2021-08-0528.50.06%
2021-08-0428.950.05%
2021-08-0329.00.05%
2021-08-0228.950.05%
2021-07-3029.00.05%
2021-07-2929.00.05%
2021-07-2829.10.08%
2021-07-2729.10.08%
2021-07-2629.150.07%
2021-07-2329.10.07%
2021-07-2229.00.07%
2021-07-2129.00.07%
2021-07-2028.950.07%
2021-07-1929.050.09%
2021-07-1629.00.10%
2021-07-1529.00.10%
2021-07-1428.90.10%
2021-07-1328.950.10%
2021-07-1229.20.21%
2021-07-0929.80.21%
2021-07-0829.750.21%
2021-07-0729.70.21%
2021-07-0629.70.26%
2021-07-0529.90.26%
2021-07-0229.90.26%
2021-07-0129.750.26%
2021-06-3029.750.27%
2021-06-2929.80.27%
2021-06-2829.750.25%
2021-06-2529.80.24%
2021-06-2429.80.24%
2021-06-2329.650.23%
2021-06-2229.650.21%
2021-06-2129.50.18%
2021-06-1829.550.19%
2021-06-1729.50.19%
2021-06-1629.40.18%
2021-06-1529.450.18%
2021-06-1129.450.18%
2021-06-1029.650.18%
2021-06-0929.80.18%
2021-06-0829.90.18%
2021-06-0729.80.16%
2021-06-0430.00.16%
2021-06-0329.950.17%
2021-06-0229.60.14%
2021-06-0129.350.11%
2021-05-3129.10.09%
2021-05-2828.90.10%
2021-05-2728.70.10%

匯僑熱門網頁

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。