3028 增你強


股價漲跌幅
20222021202020192018
增你強8.0%58.0%9.0%0.0%5.0%
0050-14.14%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)
37.45 13.56% 42.53 48.91 30.6% 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5.914.715.505.835.365.986.515.263.974.95
營業利益率2.531.241.432.231.781.541.971.310.421.28
折舊負擔比率0.150.200.260.090.100.120.120.100.110.12
稅前淨利率2.571.611.141.741.871.511.791.490.901.38
股東權益報酬率17.3910.255.268.919.035.966.727.745.267.50
資產報酬率4.733.402.493.623.822.702.943.202.253.11
本業收入比98.4376.94125.73128.7694.78102.69110.4088.1946.3292.42
業外獲益比1.5723.06-25.41-28.765.22-2.39-10.4011.8153.687.58
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5.645.886.266.205.314.514.085.265.504.615.206.026.255.486.286.155.375.315.324.96
營業利益率2.602.352.682.672.430.981.101.471.650.481.621.861.811.652.942.501.791.562.151.76
稅前淨利率2.492.372.782.772.351.591.562.121.150.081.531.231.741.142.301.422.081.682.361.45
本業收入比104.3399.1896.3796.18103.2561.7369.8269.28141.67660.00105.45150.63103.54144.21127.04176.9285.5293.8090.53120.83
業外獲益比-4.330.823.633.82-3.2538.2729.5930.72-43.06-560.00-5.45-50.63-3.54-44.21-27.55-75.9613.796.988.95-20.83

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)-1270-24402265-1878-96383758199-11981311
自由現金流量(百萬)-1265-23932260-1777-92682864786-11741227
稅後淨利(百萬)878472231407432293338365230325


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-1897-896-1311619319-669-1979381-17354-3611641083-729-499-69-58278-508-16
自由現金流量(百萬)-1896-901-1293590341-678-1950386-15242-2211371102-731-458-3-58581-477-19
稅後淨利(百萬)236182257246193133148139511587537569151929512216376

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)42045344012699331080275762226723644279313012728625
營業利益(百萬)1064427386694490344467366126366
稅後淨利(百萬)878472231407432293338365230325
EPS(完全稀釋)3.942.201.081.892.021.361.581.711.070.00
營收成長率(%)22.2227.44-13.1512.7123.84-5.82-15.35-7.295.25N/A
營業利益成長率(%)149.1810.62-44.3841.6342.44-26.3427.60190.48-65.57N/A
稅後淨利成長率(%)86.02104.33-43.24-5.7947.44-13.31-7.4058.70-29.23N/A
EPS成長率(%)79.09103.70-42.86-6.4448.53-13.92-7.6059.81N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)120381031210893103721046810179107907211622269017179642164928291848973466954772080346573
營業利益(百萬)31324229227725410011810610233116119117137249184124121172116
稅後淨利(百萬)236182257246193133148139511587537569151929512216376
EPS(完全稀釋)1.100.851.201.150.900.620.690.650.240.070.410.250.350.320.710.430.440.570.760.36
去年同期營收成長率(%)15.001.310.9543.8468.2447.5050.3012.30-4.16-16.77-15.43-12.59-6.647.405.6611.76----
去年同期營業利益成長率(%)23.23142.00147.46161.32149.02203.031.72-10.92-12.82-75.91-53.41-35.33-5.6513.2244.7758.62----
去年同期稅後淨利成長率(%)22.2836.8473.6576.98278.43786.6770.11162.26-32.00-78.26-42.38-42.39-21.05-43.44-7.3621.05----
去年同期EPS成長率(%)22.2237.1073.9176.92275.00785.7168.29160.00-31.43-78.12-42.25-41.86-20.45-43.86-6.5819.44----
較上季營收成長率(%)16.74-5.335.02-0.922.84-5.6649.6315.90-9.84-3.8711.81-1.09-21.70-2.3315.565.64-9.92-3.9122.23-
較上季營業利益成長率(%)29.34-17.125.429.06154.00-15.2511.323.92209.09-71.55-2.521.71-14.60-44.9835.3348.392.48-29.6548.28-
較上季稅後淨利成長率(%)29.67-29.184.4727.4645.11-10.146.47172.55240.00-82.7664.15-29.338.70-54.3064.13-3.16-22.13-25.15114.47-
較上季EPS成長率(%)29.41-29.174.3527.7845.16-10.146.15170.83242.86-82.9364.00-28.579.37-54.9365.12-2.27-22.81-25.00111.11-

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(%)
2022/4-19.8610.6714.052019/1211.73-5.48-13.02
2022/331.7917.0115.092019/1113.09-12.31-13.74
2022/1~2-20.3213.9913.992019/10-13.83-31.13-13.89
2021/129.198.4722.182019/90.03-2.27-11.65
2021/1116.040.1923.732019/8-4.38-15.0-12.76
2021/10-11.43-5.6826.722019/711.68-24.12-12.41
2021/9-11.91-17.9930.992019/66.34-3.1-9.75
2021/85.7421.8441.082019/5-2.66-3.22-11.01
2021/75.644.2544.672019/4-4.26-27.07-12.7
2021/6-6.9728.6155.192019/321.87-16.6-6.66
2021/515.1968.2161.812019/1~2-25.13-0.48-0.47
2021/4-15.2738.4260.172018/123.65-8.812.44
2021/337.6648.6368.292018/11-11.1711.6815.01
2021/1~2-29.4882.081.992018/1022.2621.7515.36
2020/120.8636.7927.52018/9-12.99-17.2314.58
2020/119.2351.5226.532018/8-14.65-1.0120.05
2020/10-23.056.8723.932018/742.6241.324.23
2020/930.8875.5520.62018/66.21-12.7720.91
2020/8-9.5234.1713.292018/5-26.655.1430.46
2020/730.3341.7910.092018/49.4751.4637.65
2020/621.6521.54.042018/367.5525.932.57
2020/5-5.26.20.442018/1~2-40.8537.137.1
2020/4-9.029.04-0.932017/1226.9546.7623.77
2020/340.014.74-4.212017/11-3.1620.3321.47
2020/1~2-0.83-14.1-14.12017/10-16.8942.1321.59

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
300.0246.021.951
2021Q4(百萬)2020Q4(百萬)YoY(%)
244.0162.050.617
2021Q3(百萬)2020Q3(百萬)YoY(%)
303.0169.079.289

EPS較上季
2022Q1(元)2021Q4(元)比率
1.10.850.2941

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.444.163.534.304.724.024.094.475.205.23
存貨周轉率5.266.215.105.145.385.195.356.587.577.51

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.121.061.131.111.121.121.381.060.890.971.060.940.851.041.171.091.071.201.301.19
存貨周轉率1.331.261.551.621.661.802.121.421.381.561.481.221.131.331.301.171.191.391.601.30

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.760.750.690.740.680.630.610.640.660.63
金融負債(百萬)10297921860117980556843064737527948353609
營收淨額(百萬)42045344012699331080275762226723644279313012728625
利息保障倍數10.295.542.593.625.436.087.206.125.557.74
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.004.152.87

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)42045344012699331080275762226723644279313012728625
推銷費用(百萬)1069857813789705724806839813772
管理費用(百萬)353337285330283263267264256261
研發費(百萬)00000000019
推銷費用率(%)2.542.493.012.542.563.253.413.002.702.70
管理費用率(%)0.840.981.061.061.031.181.130.950.850.91
研發費用率(%)0.000.000.000.000.000.000.000.000.000.07

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)120381031210893103721046810179107907211622269017179642164928291848973466954772080346573
推銷費用(百萬)273275289274231280208190180208208201196232204193160206183152
管理費用(百萬)939010192718011483607749679386807589837258
研發費(百萬)00000000000000000000
推銷費用率(%)2.272.672.652.642.212.751.932.632.893.012.903.133.022.802.402.632.302.672.282.31
管理費用率(%)0.770.870.930.890.680.791.061.150.961.120.681.041.431.040.941.021.281.080.900.88
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
3028-增你強OOOXOOXXXO
20年21.38億41.52%79.23%0.0%53.79%-3485百萬18.56%

融資使用率
日期股價融資使用率
2022-05-18 -37.453.80%
2022-05-1737.33.81%
2022-05-1636.253.78%
2022-05-1336.33.85%
2022-05-1236.03.92%
2022-05-1136.93.93%
2022-05-1037.253.93%
2022-05-0937.153.93%
2022-05-0637.93.95%
2022-05-0538.153.95%
2022-05-0438.03.93%
2022-05-0337.653.94%
2022-04-2938.03.95%
2022-04-2837.853.98%
2022-04-2737.653.98%
2022-04-2638.24.00%
2022-04-2538.34.02%
2022-04-2239.054.06%
2022-04-2139.054.07%
2022-04-2039.254.14%
2022-04-1939.34.12%
2022-04-1838.854.14%
2022-04-1539.454.30%
2022-04-1439.654.32%
2022-04-1339.654.40%
2022-04-1239.34.31%
2022-04-1139.654.39%
2022-04-0839.354.25%
2022-04-0738.954.31%
2022-04-0639.64.38%
2022-04-0139.654.39%
2022-03-3139.454.46%
2022-03-3039.754.60%
2022-03-2940.24.72%
2022-03-2840.354.75%
2022-03-2540.554.83%
2022-03-2440.75.00%
2022-03-2340.55.13%
2022-03-2239.05.49%
2022-03-2138.155.54%
2022-03-1837.555.49%
2022-03-1737.355.44%
2022-03-1636.95.32%
2022-03-1536.955.33%
2022-03-1437.455.14%
2022-03-1136.854.85%
2022-03-1036.34.76%
2022-03-0935.454.65%
2022-03-0834.654.59%
2022-03-0735.94.94%
2022-03-0436.854.98%
2022-03-0336.95.08%
2022-03-0236.85.06%
2022-03-0136.255.09%
2022-02-2535.75.14%
2022-02-2435.25.02%
2022-02-2335.955.08%
2022-02-2235.95.10%
2022-02-2136.05.15%
2022-02-1836.05.09%
2022-02-1736.25.06%
2022-02-1636.555.17%
2022-02-1534.74.88%
2022-02-1434.954.79%
2022-02-1134.754.59%
2022-02-1034.14.47%
2022-02-0933.94.50%
2022-02-0833.754.50%
2022-02-0733.354.47%
2022-01-2632.554.47%
2022-01-2532.154.50%
2022-01-2432.554.53%
2022-01-2132.94.56%
2022-01-2033.24.66%
2022-01-1933.44.93%
2022-01-1833.65.10%
2022-01-1733.555.15%
2022-01-1433.25.23%
2022-01-1333.65.28%
2022-01-1233.65.32%
2022-01-1133.455.34%
2022-01-1033.255.43%
2022-01-0733.255.44%
2022-01-0633.95.90%
2022-01-0534.15.90%
2022-01-0434.36.13%
2022-01-0334.656.22%
2021-12-3034.86.21%
2021-12-2934.956.21%
2021-12-2834.756.32%
2021-12-2735.056.52%
2021-12-2433.35.44%
2021-12-2333.75.42%
2021-12-2233.45.55%
2021-12-2133.75.65%
2021-12-2033.555.69%
2021-12-1734.25.90%
2021-12-1633.955.48%
2021-12-1532.85.81%
2021-12-1433.155.73%
2021-12-1332.955.66%
2021-12-1032.155.11%
2021-12-0931.654.85%
2021-12-0831.54.80%
2021-12-0731.44.80%
2021-12-0631.154.77%
2021-12-0331.254.82%
2021-12-0231.55.03%
2021-12-0132.555.13%
2021-11-3031.74.67%
2021-11-2931.054.54%
2021-11-2631.054.79%
2021-11-2531.74.66%
2021-11-2430.754.35%
2021-11-2330.454.37%
2021-11-2230.84.42%
2021-11-1930.54.42%
2021-11-1831.054.66%
2021-11-1731.54.92%
2021-11-1630.854.46%
2021-11-1530.454.36%
2021-11-1230.154.29%
2021-11-1129.954.31%
2021-11-1030.14.26%
2021-11-0929.354.21%
2021-11-0829.24.27%
2021-11-0529.254.27%
2021-11-0429.154.21%
2021-11-0329.054.13%
2021-11-0228.74.15%
2021-11-0129.054.14%
2021-10-2928.84.09%
2021-10-2828.74.07%
2021-10-2728.654.10%
2021-10-2628.64.09%
2021-10-2528.44.10%
2021-10-2228.354.09%
2021-10-2128.14.08%
2021-10-2028.554.08%
2021-10-1928.64.08%
2021-10-1828.54.06%
2021-10-1528.254.08%
2021-10-1428.24.07%
2021-10-1328.454.06%
2021-10-1228.454.07%
2021-10-0828.254.09%
2021-10-0728.44.12%
2021-10-0628.154.11%
2021-10-0528.154.15%
2021-10-0428.24.21%
2021-10-0128.354.27%
2021-09-3028.94.39%
2021-09-2928.854.37%
2021-09-2829.154.50%
2021-09-2729.154.51%
2021-09-2429.04.51%
2021-09-2328.754.42%
2021-09-2228.44.42%
2021-09-1728.954.46%
2021-09-1628.94.43%
2021-09-1528.84.44%
2021-09-1429.04.44%
2021-09-1328.94.50%
2021-09-1028.354.22%
2021-09-0928.154.17%
2021-09-0827.94.11%
2021-09-0728.054.09%
2021-09-0628.04.12%
2021-09-0328.254.23%
2021-09-0228.154.23%
2021-09-0128.354.25%
2021-08-3128.14.21%
2021-08-3027.954.26%
2021-08-2727.84.28%
2021-08-2627.654.30%
2021-08-2527.554.60%
2021-08-2427.64.59%
2021-08-2327.54.62%
2021-08-2027.154.63%
2021-08-1927.24.62%
2021-08-1827.64.64%
2021-08-1727.64.61%
2021-08-1627.74.65%
2021-08-1327.954.71%
2021-08-1228.14.62%
2021-08-1127.94.63%
2021-08-1028.254.65%
2021-08-0928.74.74%
2021-08-0628.74.86%
2021-08-0528.84.88%
2021-08-0428.94.90%
2021-08-0328.84.91%
2021-08-0228.75.23%
2021-07-3028.05.38%
2021-07-2927.85.03%
2021-07-2827.64.95%
2021-07-2727.75.01%
2021-07-2627.754.99%
2021-07-2327.754.99%
2021-07-2227.654.98%
2021-07-2127.654.94%
2021-07-2027.94.94%
2021-07-1928.154.92%
2021-07-1628.054.85%
2021-07-1528.04.86%
2021-07-1427.64.87%
2021-07-1327.94.84%
2021-07-1228.254.86%
2021-07-0927.853.11%
2021-07-0828.23.11%
2021-07-0730.01.89%
2021-07-0630.11.83%
2021-07-0530.151.81%
2021-07-0229.851.86%
2021-07-0129.751.86%
2021-06-3029.651.84%
2021-06-2929.81.73%
2021-06-2829.451.75%
2021-06-2529.051.71%
2021-06-2428.81.65%
2021-06-2328.31.52%
2021-06-2228.151.52%
2021-06-2128.21.51%
2021-06-1828.551.58%
2021-06-1728.61.65%
2021-06-1628.61.67%
2021-06-1528.71.68%
2021-06-1128.61.56%
2021-06-1027.91.47%
2021-06-0927.91.47%
2021-06-0827.951.49%
2021-06-0728.051.50%
2021-06-0428.11.50%
2021-06-0328.31.55%
2021-06-0228.41.58%
2021-06-0128.21.60%
2021-05-3128.01.58%
2021-05-2828.052.95%
2021-05-2727.84.11%
2021-05-2628.055.41%

增你強熱門網頁

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。