3323 加百裕


股價漲跌幅
202220212020
加百裕-18.0%-9.0%38.0%
0050-15.78%3.82%50.48%


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)
35.65 -16.02% 29.94 34.43 -3.42% 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
202120202019201820172016201520142013
營業毛利率8.2410.199.769.529.909.839.709.716.59
營業利益率2.483.492.132.312.822.161.882.56-0.85
折舊負擔比率0.850.841.110.820.891.141.161.311.71
稅前淨利率2.623.572.152.803.102.102.783.860.13
股東權益報酬率10.2214.246.768.808.483.444.336.110.23
資產報酬率3.615.392.874.124.432.022.673.750.41
本業收入比94.7997.7098.9982.1390.99103.7067.6566.49-650.00
業外獲益比5.482.301.0117.499.01-2.7832.3533.51750.00
無形資產佔淨值比0.120.100.140.130.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率8.257.869.926.828.7210.019.8011.199.5210.9311.5910.554.208.4910.0011.757.34
營業利益率1.982.472.681.613.263.713.724.990.102.934.423.55-4.500.902.834.610.41
稅前淨利率3.552.273.351.523.543.584.054.551.001.944.354.11-3.621.372.795.890.71
本業收入比55.96109.6480.39105.1791.80103.9492.25108.8410.53150.00101.7486.60125.8165.62101.3378.1757.14
業外獲益比44.04-8.4319.61-5.178.20-3.947.75-9.5289.47-50.00-1.7413.40-24.1934.38-1.3321.8342.86

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)
202120202019201820172016201520142013
營運現金流量(百萬)-910505553-776216-610595134532
自由現金流量(百萬)-1109430428-914145-631546110507
稅後淨利(百萬)254331156207195791031455


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)506161-403-70-598139-56195227-20-105510167314-619-152-320
自由現金流量(百萬)47294-460-89-653107-81180225-52-130474134289-659-202-343
稅後淨利(百萬)78506944918611411715369579-53205811614

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)
202120202019201820172016201520142013
營收(百萬)13954121679194937775295164490848034555
營業利益(百萬)34642519621621211292123-39
稅後淨利(百萬)254331156207195791031455
EPS(完全稀釋)3.134.021.832.362.230.891.081.250.06
營收成長率(%)14.6932.34-1.9524.5545.805.222.195.44N/A
營業利益成長率(%)-18.59116.84-9.261.8989.2921.74-25.20N/AN/A
稅後淨利成長率(%)-23.26112.18-24.646.15146.84-23.30-28.972800.00N/A
EPS成長率(%)-22.14119.67-22.465.83150.56-17.59-13.601983.33N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)30683667305937903437355235103218188724522655236317242336269724111933
營業利益(百萬)6191826111213213116027211784-7821761118
稅後淨利(百萬)78506944918611411715369579-53205811614
EPS(完全稀釋)0.970.630.860.541.131.051.411.440.180.421.140.92-0.620.230.661.340.16
去年同期營收成長率(%)-10.743.24-12.8517.7882.1444.8632.2036.189.454.97-1.56-1.99-10.810.000.000.00-
去年同期營業利益成長率(%)-45.54-31.06-37.40-61.885500.0083.3311.9790.48102.56242.8653.95-24.32-1075.000.000.000.00-
去年同期稅後淨利成長率(%)-14.29-41.86-39.47-62.39506.67138.8920.0048.10128.3080.0063.79-31.90-478.570.000.000.00-
去年同期EPS成長率(%)-14.16-40.00-39.01-62.50527.78150.0023.6856.52129.0382.6172.73-31.34-487.500.000.000.00-
較上季營收成長率(%)-16.3319.88-19.2910.27-3.241.209.0770.54-23.04-7.6512.3637.06-26.20-13.3911.8624.730.00
較上季營業利益成長率(%)-32.9710.9834.43-45.54-15.150.76-18.127900.00-97.22-38.4639.29207.69-471.43-72.37-31.531287.500.00
較上季稅後淨利成長率(%)56.00-27.5456.82-51.655.81-24.56-2.56680.00-58.33-62.1120.25249.06-365.00-65.52-50.00728.570.00
較上季EPS成長率(%)53.97-26.7459.26-52.217.62-25.53-2.08700.00-57.14-63.1623.91248.39-369.57-65.15-50.75737.500.00

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(%)
2022/4-57.73-49.58-20.032019/12-13.379.75-1.95
2022/369.93-6.2-10.722019/1113.684.3-2.9
2022/1~2-25.37-13.75-13.752019/10-17.731.3-3.69
2021/1216.61.4714.682019/95.779.32-4.25
2021/1115.57-3.5216.382019/813.12-4.83-6.17
2021/10-30.2115.3419.012019/7-11.78-8.8-6.41
2021/9109.6432.5419.392019/615.8914.48-5.93
2021/8-15.19-40.0117.412019/515.14-8.99-10.47
2021/7-47.28-28.8228.32019/410.28-11.2-10.94
2021/644.5250.3541.562019/358.77-23.87-10.84
2021/52.337.1639.242019/1~2-46.37-1.49-1.49
2021/4-21.36-3.3950.262018/12-17.67-4.7824.52
2021/344.9576.0582.122018/1110.418.4527.72
2021/1~2-14.5886.4286.422018/10-11.2124.0830.25
2020/1210.8579.7232.342018/9-7.9320.0630.97
2020/1138.1740.4327.992018/88.429.6232.68
2020/10-19.815.5526.512018/710.7433.833.25
2020/9-5.1218.5427.792018/6-7.8715.6333.14
2020/80.6332.1529.312018/512.3530.9137.78
2020/711.3648.5528.792018/4-5.4536.7240.11
2020/63.0117.6824.932018/376.3953.8741.5
2020/5-7.7532.426.992018/1~2-31.4733.7933.79
2020/443.3165.2825.232017/12-6.2321.145.83
2020/386.2927.189.492017/1126.3249.5449.15
2020/1~2-38.82-0.32-0.312017/10-14.0924.1949.1

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
109.0122.0-10.65
2021Q4(百萬)2020Q4(百萬)YoY(%)
83.0127.0-34.64
2021Q3(百萬)2020Q3(百萬)YoY(%)
102.0142.0-28.16

EPS較上季
2022Q1(元)2021Q4(元)比率
0.970.630.5396

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.313.432.863.333.663.623.703.663.36
存貨周轉率7.807.965.977.208.827.879.8310.188.15

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.710.840.700.860.830.900.931.060.660.760.910.950.600.650.780.920.83
存貨周轉率1.501.711.281.731.782.072.192.161.361.862.041.681.121.371.711.872.03

償債能力-近10年
202120202019201820172016201520142013
負債比0.670.660.600.610.500.480.380.430.41
金融負債(百萬)213311338291097280641209465811
營收淨額(百萬)13954121679194937775295164490848034555
利息保障倍數28.2244.6715.2515.6233.7232.2730.4520.311.39
長期銀行借款占稅後淨利比2.560.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)13954121679194937775295164490848034555
推銷費用(百萬)248311243237156101938985
管理費用(百萬)317268254239201154154163160
研發費(百萬)2392362042001761411369194
推銷費用率(%)1.782.562.642.532.071.961.891.851.87
管理費用率(%)2.272.202.762.552.672.983.143.393.51
研發費用率(%)1.711.942.222.132.342.732.771.892.06

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)30683667305937903437355235103218188724522655236317242336269724111933
推銷費用(百萬)58576167631028073557171554563745742
管理費用(百萬)8686787875727069576569635761666151
研發費(百萬)4955825349516357656150474754525441
推銷費用率(%)1.891.551.991.771.832.872.282.272.912.902.672.332.612.702.742.362.17
管理費用率(%)2.802.352.552.062.182.031.992.143.022.652.602.673.312.612.452.532.64
研發費用率(%)1.601.502.681.401.431.441.791.773.442.491.881.992.732.311.932.242.12

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
3323-加百裕OXOXXOOXXX
15年8.03億48.74%67.52%10.61%72.98%194百萬12.64%

融資使用率
日期股價融資使用率
2022-05-19 -35.6518.78%
2022-05-1835.818.83%
2022-05-1735.5518.89%
2022-05-1635.018.91%
2022-05-1334.918.96%
2022-05-1234.519.00%
2022-05-1134.8519.17%
2022-05-1035.319.26%
2022-05-0935.719.34%
2022-05-0637.319.34%
2022-05-0537.519.34%
2022-05-0437.3519.43%
2022-05-0337.119.43%
2022-04-2937.0519.39%
2022-04-2837.119.47%
2022-04-2736.819.42%
2022-04-2637.619.60%
2022-04-2537.8519.86%
2022-04-2239.220.11%
2022-04-2139.820.20%
2022-04-2039.6520.26%
2022-04-1938.8520.38%
2022-04-1838.920.46%
2022-04-1539.020.49%
2022-04-1439.0520.43%
2022-04-1339.220.40%
2022-04-1238.7520.47%
2022-04-1139.020.46%
2022-04-0839.8520.46%
2022-04-0739.720.45%
2022-04-0640.920.72%
2022-04-0141.520.60%
2022-03-3141.5520.86%
2022-03-3040.3520.54%
2022-03-2940.020.74%
2022-03-2840.220.78%
2022-03-2540.8521.17%
2022-03-2441.7521.58%
2022-03-2341.1520.79%
2022-03-2240.520.88%
2022-03-2140.7520.81%
2022-03-1840.1520.76%
2022-03-1740.020.88%
2022-03-1639.2520.90%
2022-03-1539.4520.84%
2022-03-1440.120.83%
2022-03-1140.020.96%
2022-03-1039.920.98%
2022-03-0939.421.02%
2022-03-0839.220.88%
2022-03-0739.420.72%
2022-03-0440.520.91%
2022-03-0340.320.86%
2022-03-0240.221.03%
2022-03-0140.3521.08%
2022-02-2540.1521.06%
2022-02-2439.5521.02%
2022-02-2340.221.17%
2022-02-2240.121.24%
2022-02-2140.921.33%
2022-02-1840.921.34%
2022-02-1740.321.26%
2022-02-1640.3521.38%
2022-02-1540.021.38%
2022-02-1440.021.38%
2022-02-1140.4521.78%
2022-02-1040.9522.01%
2022-02-0941.1522.31%
2022-02-0841.322.44%
2022-02-0740.922.38%
2022-01-2639.522.38%
2022-01-2539.222.49%
2022-01-2439.5522.57%
2022-01-2140.022.84%
2022-01-2041.1523.35%
2022-01-1941.2523.61%
2022-01-1841.023.53%
2022-01-1740.623.82%
2022-01-1440.023.81%
2022-01-1340.9525.13%
2022-01-1241.125.31%
2022-01-1141.1525.26%
2022-01-1041.8525.47%
2022-01-0742.1525.71%
2022-01-0643.225.98%
2022-01-0542.325.11%
2022-01-0443.025.07%
2022-01-0343.325.48%
2021-12-3042.7524.99%
2021-12-2942.1524.68%
2021-12-2842.2524.62%
2021-12-2742.424.52%
2021-12-2442.324.51%
2021-12-2342.424.43%
2021-12-2242.8524.36%
2021-12-2141.424.37%
2021-12-2041.5524.40%
2021-12-1741.124.38%
2021-12-1641.7524.40%
2021-12-1541.724.29%
2021-12-1441.1524.37%
2021-12-1342.224.43%
2021-12-1042.824.49%
2021-12-0942.924.44%
2021-12-0842.7524.03%
2021-12-0742.8523.81%
2021-12-0642.923.78%
2021-12-0342.6523.59%
2021-12-0242.0523.85%
2021-12-0143.124.01%
2021-11-3042.624.39%
2021-11-2940.924.26%
2021-11-2640.924.33%
2021-11-2542.1524.79%
2021-11-2442.325.21%
2021-11-2342.125.22%
2021-11-2242.4525.20%
2021-11-1943.0525.24%
2021-11-1843.8524.84%
2021-11-1742.424.52%
2021-11-1642.8525.71%
2021-11-1544.025.78%
2021-11-1241.9525.55%
2021-11-1142.225.61%
2021-11-1041.9527.40%
2021-11-0941.527.22%
2021-11-0842.028.61%
2021-11-0543.3529.49%
2021-11-0444.029.39%
2021-11-0344.8529.31%
2021-11-0244.5529.51%
2021-11-0147.0530.74%
2021-10-2946.3530.05%
2021-10-2845.628.62%
2021-10-2746.9527.47%
2021-10-2645.9526.33%
2021-10-2544.7531.07%
2021-10-2241.1522.56%
2021-10-2140.122.76%
2021-10-2040.8523.38%
2021-10-1940.823.88%
2021-10-1839.923.78%
2021-10-1539.124.28%
2021-10-1439.1524.29%
2021-10-1339.224.08%
2021-10-1240.3524.26%
2021-10-0840.2523.25%
2021-10-0739.322.62%
2021-10-0638.5522.78%
2021-10-0535.3523.51%
2021-10-0434.5523.79%
2021-10-0135.423.61%
2021-09-3036.2523.88%
2021-09-2935.0523.83%
2021-09-2835.823.48%
2021-09-2736.023.46%
2021-09-2435.4523.37%
2021-09-2334.8523.28%
2021-09-2234.5523.36%
2021-09-1735.1523.16%
2021-09-1634.9523.18%
2021-09-1534.9523.12%
2021-09-1435.322.88%
2021-09-1335.3522.76%
2021-09-1035.622.50%
2021-09-0935.9522.31%
2021-09-0835.3522.30%
2021-09-0735.322.60%
2021-09-0638.423.02%
2021-09-0339.3522.68%
2021-09-0239.8522.27%
2021-09-0140.8522.00%
2021-08-3139.7522.20%
2021-08-3040.022.44%
2021-08-2739.8522.57%
2021-08-2640.122.50%
2021-08-2540.122.53%
2021-08-2439.1522.34%
2021-08-2339.922.12%
2021-08-2038.322.26%
2021-08-1938.822.65%
2021-08-1839.9522.69%
2021-08-1738.822.77%
2021-08-1640.0522.67%
2021-08-1340.623.16%
2021-08-1242.023.28%
2021-08-1141.3523.26%
2021-08-1042.2523.28%
2021-08-0943.4523.40%
2021-08-0645.6523.65%
2021-08-0550.024.45%
2021-08-0451.024.09%
2021-08-0351.624.10%
2021-08-0249.723.00%
2021-07-3047.222.81%
2021-07-2947.7522.91%
2021-07-2849.2522.61%
2021-07-2750.024.88%
2021-07-2651.526.68%
2021-07-2350.627.18%
2021-07-2249.927.62%
2021-07-2151.330.69%
2021-07-2049.830.79%
2021-07-1953.135.40%
2021-07-1659.043.47%
2021-07-1559.944.07%
2021-07-1458.145.37%
2021-07-1360.348.07%
2021-07-1262.252.74%
2021-07-0956.635.16%
2021-07-0855.627.22%
2021-07-0752.921.15%
2021-07-0653.921.29%
2021-07-0553.520.87%
2021-07-0250.019.30%
2021-07-0148.8519.13%
2021-06-3049.819.46%
2021-06-2949.119.47%
2021-06-2847.718.92%
2021-06-2547.6519.35%
2021-06-2447.519.18%
2021-06-2345.618.52%
2021-06-2244.4518.19%
2021-06-2144.5518.12%
2021-06-1845.4518.63%
2021-06-1745.718.62%
2021-06-1645.2518.66%
2021-06-1545.518.76%
2021-06-1145.218.79%
2021-06-1045.4518.77%
2021-06-0944.9518.70%
2021-06-0845.2518.65%
2021-06-0745.218.75%
2021-06-0445.218.80%
2021-06-0345.618.65%
2021-06-0245.3518.73%
2021-06-0146.018.70%
2021-05-3144.818.65%
2021-05-2844.718.66%
2021-05-2743.9518.93%

加百裕熱門網頁

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。