3528 安馳


股價漲跌幅
20222021202020192018
安馳3.0%16.0%23.0%18.0%-7.0%
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)
51.9 3.95% 53.95 62.04 19.54% 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12.0911.0113.0913.9411.9713.7315.3114.4214.47
營業利益率5.454.215.376.274.915.727.356.666.26
折舊負擔比率0.270.460.530.220.240.320.150.220.20
稅前淨利率6.015.265.585.405.206.517.216.647.01
股東權益報酬率17.8614.0312.5012.4111.8312.8916.3815.8514.42
資產報酬率7.546.856.666.847.107.768.839.019.46
本業收入比90.7280.0896.09116.1494.4787.62101.70100.0089.33
業外獲益比9.2819.923.91-16.145.5312.38-1.70-0.0010.67
無形資產佔淨值比0.020.060.120.130.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率15.4014.0112.159.7712.738.8012.5311.7410.7011.7612.2513.9714.6214.8814.7814.7511.4211.0310.8513.19
營業利益率9.666.235.543.696.542.334.785.064.442.945.496.486.846.276.837.764.084.384.195.91
稅前淨利率6.906.475.975.226.464.325.976.573.925.784.725.915.975.345.376.004.814.704.106.50
本業收入比139.4295.8393.5570.79102.0254.0081.0876.67112.7750.79118.00109.68114.55116.67126.79128.9986.0093.18102.3392.06
業外獲益比-40.384.177.5329.21-1.0146.0020.2723.33-12.7749.21-16.00-9.68-14.55-16.67-26.79-28.9916.006.82-2.339.52

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)-511319230136-93-19816-752-27
自由現金流量(百萬)-483312250153-98-49814-761-25
稅後淨利(百萬)300209182177164166193175146


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-352-150347-456-25310461387-23323565-61-9274160-303686-1-22
自由現金流量(百萬)-354-150409-517-22711772375-25327544-70235597-300185-4-19
稅後淨利(百萬)8377757079405973374940494337445541373552

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)628049734119412338213100325531912545
營業利益(百萬)342209221259188177239212159
稅後淨利(百萬)300209182177164166193175146
EPS(完全稀釋)4.463.142.742.632.522.583.363.142.74
營收成長率(%)26.2820.73-0.107.9023.26-4.762.0125.38N/A
營業利益成長率(%)63.64-5.43-14.6737.776.21-25.9412.7433.33N/A
稅後淨利成長率(%)43.5414.842.827.93-1.20-13.9910.2919.86N/A
EPS成長率(%)42.0414.604.184.37-2.33-23.217.0114.60N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1505148415641695153611541246137411991088106710449198901038115110449431045976
營業利益(百萬)145928763101276069533259686356718943414458
稅後淨利(百萬)8377757079405973374940494337445541373552
EPS(完全稀釋)1.261.171.141.061.200.600.901.110.570.750.610.750.660.560.680.840.640.580.550.82
去年同期營收成長率(%)-2.0228.6025.5223.3628.116.0716.7831.6130.4722.252.79-9.30-11.97-5.62-0.6717.93----
去年同期營業利益成長率(%)43.56240.7445.00-8.7090.57-15.621.691.47-15.87-42.86-16.90-23.6046.5136.5961.3653.45----
去年同期稅後淨利成長率(%)5.0692.5027.12-4.11113.51-18.3747.5048.98-13.9532.43-9.09-10.914.880.0025.715.77----
去年同期EPS成長率(%)5.0095.0026.67-4.50110.53-20.0047.5448.00-13.6433.93-10.29-10.713.13-3.4523.642.44----
較上季營收成長率(%)1.42-5.12-7.7310.3533.10-7.38-9.3214.6010.201.972.2013.603.26-14.26-9.8210.2510.71-9.767.07-
較上季營業利益成長率(%)57.615.7538.10-37.62274.07-55.00-13.0430.1965.62-45.76-13.247.9412.50-21.13-20.22106.984.88-6.82-24.14-
較上季稅後淨利成長率(%)7.792.677.14-11.3997.50-32.20-19.1897.30-24.4922.50-18.3713.9516.22-15.91-20.0034.1510.815.71-32.69-
較上季EPS成長率(%)7.692.637.55-11.67100.00-33.33-18.9294.74-24.0022.95-18.6713.6417.86-17.65-19.0531.2510.345.45-32.93-

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(%)
2022/46.948.410.782019/122.7954.35-0.1
2022/336.323.11-2.012019/117.6215.45-3.54
2022/1~2-18.75-4.91-4.92019/10-3.394.77-5.24
2021/12-20.3317.826.272019/92.443.58-6.25
2021/11-15.318.5726.882019/8-6.071.37-7.41
2021/1031.5148.4527.712019/77.243.28-8.59
2021/9-17.42-7.1925.562019/6-2.432.44-10.52
2021/8-5.744.4930.292019/50.46-14.55-12.85
2021/710.0547.6928.52019/41.84-13.54-12.37
2021/6-14.39-6.0425.592019/374.73-9.44-11.91
2021/58.3352.8134.312019/1~2-48.15-13.33-13.32
2021/41.7134.5729.752018/12-23.11-20.017.88
2021/348.5519.0928.072018/11-2.32-4.410.32
2021/1~2-38.8733.7633.752018/10-4.497.6111.86
2020/12-19.81-10.8720.752018/90.26-3.6912.31
2020/116.0314.2523.952018/8-4.3-2.6514.56
2020/10-17.7815.9725.02018/76.374.7917.33
2020/928.5536.2626.022018/6-18.621.5719.65
2020/8-3.618.5824.672018/51.6528.0923.61
2020/7-29.995.8127.052018/46.6724.3322.4
2020/639.2462.131.032018/345.7827.0521.66
2020/5-4.5813.5824.462018/1~2-35.618.7918.79
2020/4-9.9819.627.472017/12-8.146.1923.24
2020/334.9135.3230.462017/119.9537.4921.58
2020/1~2-11.6227.5727.572017/10-14.5321.320.12

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
104.099.05.0505
2021Q4(百萬)2020Q4(百萬)YoY(%)
96.050.092.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
93.074.025.675

EPS較上季
2022Q1(元)2021Q4(元)比率
1.261.170.0769

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.255.064.394.364.544.674.915.174.73
存貨周轉率3.023.322.582.753.072.783.224.175.06

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q4
應收帳款周轉率1.061.061.071.211.371.111.111.221.161.04
存貨周轉率0.610.610.861.090.970.830.971.090.840.69

償債能力-近10年
202120202019201820172016201520142013
負債比0.630.540.550.550.490.380.460.510.38
金融負債(百萬)1306478624648407143296868170
營收淨額(百萬)628049734119412338213100325531912545
利息保障倍數22.7814.036.627.9015.4630.2921.9824.1088.42
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)628049734119412338213100325531912545
推銷費用(百萬)20116715214011510110810689
管理費用(百萬)11798931048990908473
研發費(百萬)1007873726557615847
推銷費用率(%)3.203.363.693.403.013.263.323.323.50
管理費用率(%)1.861.972.262.522.332.902.762.632.87
研發費用率(%)1.591.571.771.751.701.841.871.821.85

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)1505148415641695153611541246137411991088106710449198901038115110449431045976
推銷費用(百萬)4158504845454045365332363139353432262932
管理費用(百萬)2631293027242525232323232420292827212422
研發費(百萬)2028262422202121162018191618181818161617
推銷費用率(%)2.723.913.202.832.933.903.213.283.004.873.003.453.374.383.372.953.072.762.783.28
管理費用率(%)1.732.091.851.771.762.082.011.821.922.112.162.202.612.252.792.432.592.232.302.25
研發費用率(%)1.331.891.661.421.431.731.691.531.331.841.691.821.742.021.731.561.721.701.531.74

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
3528-安馳OXXXOOXXXX
6年6.56億55.34%62.63%2.53%74.43%-611百萬18.68%

融資使用率
日期股價融資使用率
2022-05-19 -51.90.98%
2022-05-1851.90.98%
2022-05-1752.11.02%
2022-05-1651.91.00%
2022-05-1351.50.97%
2022-05-1251.10.97%
2022-05-1151.70.99%
2022-05-1051.81.02%
2022-05-0951.01.02%
2022-05-0652.01.02%
2022-05-0552.01.01%
2022-05-0452.21.01%
2022-05-0351.51.01%
2022-04-2951.71.01%
2022-04-2851.41.01%
2022-04-2751.41.00%
2022-04-2651.71.00%
2022-04-2551.11.00%
2022-04-2251.71.00%
2022-04-2152.01.00%
2022-04-2051.51.00%
2022-04-1951.11.00%
2022-04-1850.71.00%
2022-04-1551.41.00%
2022-04-1451.80.99%
2022-04-1351.90.99%
2022-04-1252.11.14%
2022-04-1152.21.16%
2022-04-0852.51.17%
2022-04-0752.71.19%
2022-04-0652.91.21%
2022-04-0152.61.20%
2022-03-3152.81.20%
2022-03-3052.81.21%
2022-03-2952.41.21%
2022-03-2852.51.22%
2022-03-2552.71.22%
2022-03-2453.11.18%
2022-03-2353.01.16%
2022-03-2252.01.00%
2022-03-2152.01.03%
2022-03-1852.01.05%
2022-03-1752.31.05%
2022-03-1651.91.05%
2022-03-1551.71.04%
2022-03-1452.01.00%
2022-03-1151.71.03%
2022-03-1051.81.00%
2022-03-0951.50.97%
2022-03-0849.851.06%
2022-03-0750.21.05%
2022-03-0450.51.06%
2022-03-0350.61.06%
2022-03-0250.41.06%
2022-03-0150.31.05%
2022-02-2550.41.05%
2022-02-2450.51.02%
2022-02-2350.81.02%
2022-02-2250.31.02%
2022-02-2150.71.02%
2022-02-1850.51.02%
2022-02-1750.41.02%
2022-02-1650.51.02%
2022-02-1550.51.02%
2022-02-1450.31.02%
2022-02-1150.61.02%
2022-02-1050.81.01%
2022-02-0950.90.99%
2022-02-0850.60.98%
2022-02-0750.50.99%
2022-01-2650.10.99%
2022-01-2549.950.98%
2022-01-2449.750.98%
2022-01-2150.00.98%
2022-01-2050.31.01%
2022-01-1950.31.01%
2022-01-1850.61.01%
2022-01-1750.51.01%
2022-01-1450.51.01%
2022-01-1350.71.02%
2022-01-1250.51.03%
2022-01-1150.71.03%
2022-01-1051.01.04%
2022-01-0751.01.02%
2022-01-0651.01.02%
2022-01-0551.11.02%
2022-01-0450.51.00%
2022-01-0350.31.01%
2021-12-3050.21.02%
2021-12-2949.951.02%
2021-12-2849.851.02%
2021-12-2749.81.02%
2021-12-2449.81.02%
2021-12-2349.751.02%
2021-12-2249.51.02%
2021-12-2149.41.02%
2021-12-2049.251.02%
2021-12-1749.751.02%
2021-12-1650.01.02%
2021-12-1549.551.02%
2021-12-1449.551.02%
2021-12-1349.951.02%
2021-12-1050.11.02%
2021-12-0950.41.02%
2021-12-0849.951.02%
2021-12-0750.01.02%
2021-12-0649.71.02%
2021-12-0349.951.02%
2021-12-0249.951.02%
2021-12-0149.51.02%
2021-11-3050.21.08%
2021-11-2949.31.08%
2021-11-2649.051.06%
2021-11-2549.61.06%
2021-11-2449.51.06%
2021-11-2349.41.06%
2021-11-2249.51.06%
2021-11-1949.451.05%
2021-11-1850.11.05%
2021-11-1750.51.05%
2021-11-1651.01.04%
2021-11-1551.51.14%
2021-11-1250.40.96%
2021-11-1149.80.85%
2021-11-1048.550.84%
2021-11-0948.30.84%
2021-11-0848.30.84%
2021-11-0548.50.78%
2021-11-0448.20.78%
2021-11-0348.250.77%
2021-11-0248.150.77%
2021-11-0148.250.77%
2021-10-2948.30.77%
2021-10-2848.150.77%
2021-10-2748.20.77%
2021-10-2648.20.77%
2021-10-2547.80.77%
2021-10-2248.10.77%
2021-10-2148.10.79%
2021-10-2048.30.79%
2021-10-1948.150.80%
2021-10-1848.40.80%
2021-10-1548.60.80%
2021-10-1448.60.80%
2021-10-1348.90.80%
2021-10-1248.950.80%
2021-10-0850.00.80%
2021-10-0749.50.80%
2021-10-0649.50.80%
2021-10-0549.30.80%
2021-10-0448.80.82%
2021-10-0149.10.84%
2021-09-3049.60.84%
2021-09-2949.050.84%
2021-09-2849.350.85%
2021-09-2749.60.85%
2021-09-2448.750.85%
2021-09-2349.00.85%
2021-09-2248.70.85%
2021-09-1749.20.85%
2021-09-1649.40.86%
2021-09-1549.60.84%
2021-09-1449.70.84%
2021-09-1350.20.85%
2021-09-1050.10.85%
2021-09-0949.90.86%
2021-09-0848.950.85%
2021-09-0749.70.85%
2021-09-0649.850.87%
2021-09-0350.70.90%
2021-09-0250.30.99%
2021-09-0150.81.03%
2021-08-3150.91.02%
2021-08-3051.41.06%
2021-08-2750.61.07%
2021-08-2649.81.22%
2021-08-2550.31.24%
2021-08-2450.11.25%
2021-08-2350.81.24%
2021-08-2049.51.24%
2021-08-1949.31.25%
2021-08-1849.51.27%
2021-08-1748.11.28%
2021-08-1649.251.37%
2021-08-1350.01.41%
2021-08-1250.61.51%
2021-08-1151.01.49%
2021-08-1050.21.48%
2021-08-0950.31.49%
2021-08-0651.11.62%
2021-08-0550.71.62%
2021-08-0450.71.80%
2021-08-0351.01.92%
2021-08-0251.72.08%
2021-07-3051.72.09%
2021-07-2952.32.07%
2021-07-2851.02.13%
2021-07-2751.12.29%
2021-07-2651.52.60%
2021-07-2352.02.73%
2021-07-2251.42.86%
2021-07-2153.12.89%
2021-07-2054.03.20%
2021-07-1954.83.31%
2021-07-1654.53.08%
2021-07-1556.44.05%
2021-07-1459.44.59%
2021-07-1354.01.56%
2021-07-1256.71.93%
2021-07-0952.20.92%
2021-07-0850.10.55%
2021-07-0748.750.48%
2021-07-0647.70.49%
2021-07-0548.450.51%
2021-07-0248.40.51%
2021-07-0147.550.52%
2021-06-3050.00.64%
2021-06-2949.40.51%
2021-06-2849.50.46%
2021-06-2549.450.49%
2021-06-2449.450.50%
2021-06-2349.10.49%
2021-06-2248.80.49%
2021-06-2148.60.53%
2021-06-1849.60.59%
2021-06-1749.650.58%
2021-06-1649.80.60%
2021-06-1549.80.60%
2021-06-1148.950.49%
2021-06-1048.00.46%
2021-06-0948.10.48%
2021-06-0847.50.37%
2021-06-0747.150.36%
2021-06-0446.650.29%
2021-06-0346.20.30%
2021-06-0246.50.31%
2021-06-0146.30.29%
2021-05-3145.650.30%
2021-05-2845.650.32%
2021-05-2745.60.32%

安馳熱門網頁

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。