3533 嘉澤


股價漲跌幅
20222021202020192018
嘉澤8.0%55.0%154.0%58.0%6.0%
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)
812.0 3.7% 842.07 968.38 19.26% 36.39% 1107.47

  • 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40.0040.0836.2432.6732.3431.7933.7334.1330.8931.89
營業利益率20.3821.4418.2314.8911.638.219.5213.3010.9515.30
折舊負擔比率7.036.456.786.155.963.613.373.243.162.72
稅前淨利率21.2221.2218.7716.1811.9510.0913.3016.4611.7814.72
股東權益報酬率21.6320.9919.1318.6711.988.069.8014.7111.0916.00
資產報酬率15.5016.0314.3813.498.886.097.4110.617.7111.24
本業收入比96.01101.0497.1492.0197.4481.3471.5680.8292.95103.97
業外獲益比3.99-1.042.867.992.6418.6628.4419.187.05-3.97
無形資產佔淨值比0.780.810.610.440.210.000.000.000.000.00

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42.9040.1938.1640.5341.4540.2440.0142.8335.7840.3239.2432.7631.1633.4433.5532.2131.0131.1332.9630.23
營業利益率25.7521.2218.8919.9821.5120.1822.5425.9714.9122.1222.0314.9212.1715.4316.8914.3012.199.4913.6010.71
稅前淨利率29.8021.8619.9220.1623.0718.7021.6126.0617.2120.1423.7116.7912.9316.5718.7216.6411.708.7315.4012.10
本業收入比86.4097.0594.8399.0893.15107.92104.3099.6886.67109.8892.8988.9494.0693.1490.2085.79104.05108.8188.3488.81
業外獲益比13.602.955.170.926.76-7.92-4.300.3213.33-9.887.1111.065.946.869.8014.02-4.05-8.8111.6611.53

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)2690346933601508102687920941524152-122
自由現金流量(百萬)-13981421186888-1124891355853-15314
稅後淨利(百萬)34722732207616099566907961078725948


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)9867764637786735639858031117904533723120026013527284185443355
自由現金流量(百萬)338-226-754-187-232-2522993571016496334348690-15825-209430-238-42-81
稅後淨利(百萬)13841004925709834649771899413603740416317483494377255187355216

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)213921729115089133121048388638197830480628567
營業利益(百萬)4359370827511982122072878011048831311
稅後淨利(百萬)34722732207616099566907961078725948
EPS(完全稀釋)32.6926.3420.0617.1510.187.338.4711.497.700.00
營收成長率(%)23.7214.5913.3526.9918.288.12-1.293.00-5.89N/A
營業利益成長率(%)17.5634.7938.8062.4667.58-6.67-29.3525.03-32.65N/A
稅後淨利成長率(%)27.0931.6029.0268.3138.55-13.32-26.1648.69-23.52N/A
EPS成長率(%)24.1131.3116.9768.4738.88-13.46-26.2849.22N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)61466056573348594744479046294735313740724155360932533609370732552741299028992442
營業利益(百萬)158212851083971102096710441230468901915539396557626465334284394262
稅後淨利(百萬)13841004925709834649771899413603740416317483494377255187355216
EPS(完全稀釋)13.039.648.916.858.066.277.468.693.995.847.154.023.105.175.284.032.732.003.802.31
去年同期營收成長率(%)29.5526.4323.852.6251.2317.6311.4131.20-3.5712.8312.0910.8818.6820.7027.8733.29----
去年同期營業利益成長率(%)55.1032.893.74-21.06117.957.3314.10128.2018.1861.7646.1715.9118.5696.1358.8877.48----
去年同期稅後淨利成長率(%)65.9554.7019.97-21.13101.947.634.19116.1130.2824.8449.8010.3424.31158.2939.1574.54----
去年同期EPS成長率(%)61.6653.7519.44-21.17102.017.364.34116.1728.7112.9635.42-0.2513.55158.5038.9574.46----
較上季營收成長率(%)1.495.6317.992.42-0.963.48-2.2450.94-22.96-2.0015.1310.94-9.86-2.6413.8918.75-8.333.1418.71-
較上季營業利益成長率(%)23.1118.6511.53-4.805.48-7.38-15.12162.82-48.06-1.5369.7636.11-28.90-11.0234.6239.2217.61-27.9250.38-
較上季稅後淨利成長率(%)37.858.5430.47-14.9928.51-15.82-14.24117.68-31.51-18.5177.8831.23-34.37-2.2331.0347.8436.36-47.3264.35-
較上季EPS成長率(%)35.178.1930.07-15.0128.55-15.95-14.15117.79-31.68-18.3277.8629.68-40.04-2.0831.0247.6236.50-47.3764.50-

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(%)
2022/4-9.7323.8528.292019/12-0.5218.913.5
2022/373.3742.8729.932019/1122.69.5612.97
2022/1~2-41.0622.7922.792019/10-12.357.213.38
2021/129.625.6123.742019/9-9.2811.6614.08
2021/1118.5324.8923.522019/88.4611.8914.42
2021/10-16.3124.7423.362019/719.6415.7114.89
2021/97.0125.023.212019/6-7.67-1.5314.73
2021/810.4620.5422.932019/5-1.4612.418.61
2021/78.8832.1323.352019/410.724.9220.43
2021/67.287.8321.872019/360.3215.918.79
2021/5-14.43-1.3925.152019/1~2-50.4220.420.39
2021/44.122.0633.472018/12-8.3514.3326.85
2021/331.3326.1250.642018/1119.9723.4528.25
2021/1~2-27.3668.7868.772018/10-8.7126.9128.86
2020/128.9725.1914.472018/9-9.0918.0329.08
2020/1118.3814.2713.352018/812.1629.5130.82
2020/10-16.1318.3413.242018/71.8134.2431.06
2020/93.1923.6812.72018/65.3926.7630.45
2020/821.088.7211.192018/59.5148.631.37
2020/7-11.14-2.611.632018/42.7125.0727.05
2020/6-1.8931.1414.452018/342.8416.5527.79
2020/5-11.4323.4111.142018/1~2-37.0334.9834.97
2020/428.6737.327.782017/12-1.0417.5118.73
2020/370.5818.14-3.562017/1123.3332.7718.87
2020/1~2-23.49-15.1-15.092017/10-15.118.1117.31

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
1831.01095.067.214
2021Q4(百萬)2020Q4(百萬)YoY(%)
1324.0896.047.767
2021Q3(百萬)2020Q3(百萬)YoY(%)
1142.01001.014.085

EPS較上季
2022Q1(元)2021Q4(元)比率
13.039.640.3516

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率2.732.692.682.772.612.532.602.632.462.84
存貨周轉率3.864.574.584.464.244.274.404.665.206.20

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.320.250.230.280.280.240.260.250.330.34
金融負債(百萬)1187243092060110841659110581174
營收淨額(百萬)213921729115089133121048388638197830480628567
利息保障倍數161.41198.22125.69117.65223.06271.1384.9674.1327.25123.03
長期銀行借款占稅後淨利比0.010.010.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)213921729115089133121048388638197830480628567
推銷費用(百萬)749642563586476438461437433368
管理費用(百萬)141011181050874932765708617531466
研發費(百萬)203114601104904764886815676643588
推銷費用率(%)3.503.713.734.404.544.945.625.265.374.30
管理費用率(%)6.596.476.966.578.898.638.647.436.595.44
研發費用率(%)9.498.447.326.797.2910.009.948.147.986.86

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)61466056573348594744479046294735313740724155360932533609370732552741299028992442
推銷費用(百萬)184192185186186218153153118149150135130153158142132142123103
管理費用(百萬)368401395307306315276281245277275243255254205231185287245196
研發費(百萬)509549526503452428375367290315290266233244254210197219193178
推銷費用率(%)2.993.173.233.833.924.553.313.233.763.663.613.744.004.244.264.364.824.754.244.22
管理費用率(%)5.996.626.896.326.456.585.965.937.816.806.626.737.847.045.537.106.759.608.458.03
研發費用率(%)8.289.079.1710.359.538.948.107.759.247.746.987.377.166.766.856.457.197.326.667.29

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
3533-嘉澤OOXOOOOOOX
15年10.60億83.76%30.81%0.0%433.46%3003百萬29.84%

融資使用率
日期股價融資使用率
2022-05-19 -812.01.91%
2022-05-18822.01.84%
2022-05-17812.01.88%
2022-05-16815.01.87%
2022-05-13810.01.84%
2022-05-12740.02.00%
2022-05-11751.01.87%
2022-05-10721.01.91%
2022-05-09747.01.77%
2022-05-06735.01.62%
2022-05-05758.01.40%
2022-05-04744.01.41%
2022-05-03740.01.44%
2022-04-29733.01.42%
2022-04-28717.01.49%
2022-04-27710.01.54%
2022-04-26705.01.55%
2022-04-25695.01.58%
2022-04-22711.01.46%
2022-04-21746.01.36%
2022-04-20741.01.34%
2022-04-19744.01.36%
2022-04-18722.01.40%
2022-04-15702.01.62%
2022-04-14724.01.57%
2022-04-13715.01.45%
2022-04-12706.01.43%
2022-04-11671.01.80%
2022-04-08695.01.81%
2022-04-07668.01.66%
2022-04-06685.01.44%
2022-04-01714.01.31%
2022-03-31701.01.34%
2022-03-30711.01.33%
2022-03-29703.01.37%
2022-03-28702.01.38%
2022-03-25710.01.37%
2022-03-24717.01.37%
2022-03-23693.01.48%
2022-03-22692.01.71%
2022-03-21660.01.84%
2022-03-18643.01.94%
2022-03-17640.01.98%
2022-03-16618.01.82%
2022-03-15614.01.95%
2022-03-14622.01.99%
2022-03-11670.01.84%
2022-03-10681.01.83%
2022-03-09645.01.93%
2022-03-08670.01.99%
2022-03-07685.01.96%
2022-03-04724.02.05%
2022-03-03728.02.18%
2022-03-02722.02.31%
2022-03-01726.02.39%
2022-02-25717.02.48%
2022-02-24702.02.57%
2022-02-23710.02.63%
2022-02-22693.02.83%
2022-02-21702.02.79%
2022-02-18689.02.62%
2022-02-17692.02.61%
2022-02-16699.02.58%
2022-02-15697.02.57%
2022-02-14688.02.64%
2022-02-11703.02.68%
2022-02-10711.02.60%
2022-02-09710.02.37%
2022-02-08703.02.37%
2022-02-07716.02.23%
2022-01-26713.02.28%
2022-01-25712.02.29%
2022-01-24739.02.17%
2022-01-21727.02.17%
2022-01-20770.02.16%
2022-01-19761.02.14%
2022-01-18750.02.26%
2022-01-17734.02.41%
2022-01-14724.02.42%
2022-01-13718.02.46%
2022-01-12748.02.43%
2022-01-11720.02.54%
2022-01-10733.02.49%
2022-01-07739.02.70%
2022-01-06738.02.63%
2022-01-05739.02.53%
2022-01-04740.02.50%
2022-01-03749.02.54%
2021-12-30761.02.54%
2021-12-29752.02.60%
2021-12-28769.02.59%
2021-12-27756.02.60%
2021-12-24754.02.67%
2021-12-23756.02.59%
2021-12-22730.02.49%
2021-12-21712.02.08%
2021-12-20690.02.13%
2021-12-17687.02.13%
2021-12-16696.02.10%
2021-12-15703.02.01%
2021-12-14707.02.05%
2021-12-13698.02.09%
2021-12-10680.02.17%
2021-12-09688.02.24%
2021-12-08691.02.24%
2021-12-07669.02.22%
2021-12-06678.02.22%
2021-12-03675.02.21%
2021-12-02672.02.34%
2021-12-01672.02.53%
2021-11-30687.02.45%
2021-11-29696.02.15%
2021-11-26672.02.11%
2021-11-25690.02.34%
2021-11-24670.02.44%
2021-11-23689.02.45%
2021-11-22709.02.58%
2021-11-19705.02.65%
2021-11-18674.02.94%
2021-11-17656.02.84%
2021-11-16667.02.71%
2021-11-15667.02.54%
2021-11-12626.02.42%
2021-11-11597.02.38%
2021-11-10605.02.48%
2021-11-09602.02.50%
2021-11-08579.02.31%
2021-11-05586.02.31%
2021-11-04575.02.33%
2021-11-03578.02.41%
2021-11-02582.02.44%
2021-11-01599.02.43%
2021-10-29578.02.42%
2021-10-28574.02.59%
2021-10-27575.02.63%
2021-10-26553.02.88%
2021-10-25540.03.00%
2021-10-22546.02.98%
2021-10-21549.02.88%
2021-10-20561.02.71%
2021-10-19555.02.80%
2021-10-18550.02.73%
2021-10-15559.02.63%
2021-10-14556.02.64%
2021-10-13564.02.61%
2021-10-12578.02.57%
2021-10-08574.02.71%
2021-10-07566.02.92%
2021-10-06541.02.91%
2021-10-05527.02.82%
2021-10-04522.02.67%
2021-10-01536.02.66%
2021-09-30555.02.76%
2021-09-29538.02.70%
2021-09-28555.02.60%
2021-09-27553.02.56%
2021-09-24577.02.35%
2021-09-23578.01.99%
2021-09-22561.02.16%
2021-09-17573.02.11%
2021-09-16560.02.35%
2021-09-15575.02.50%
2021-09-14591.02.62%
2021-09-13583.02.75%
2021-09-10606.02.63%
2021-09-09584.02.58%
2021-09-08550.03.12%
2021-09-07536.03.22%
2021-09-06526.03.03%
2021-09-03530.02.93%
2021-09-02534.02.89%
2021-09-01539.02.97%
2021-08-31540.03.02%
2021-08-30540.02.96%
2021-08-27520.03.05%
2021-08-26519.03.03%
2021-08-25541.03.02%
2021-08-24538.03.01%
2021-08-23539.03.13%
2021-08-20531.03.12%
2021-08-19504.03.25%
2021-08-18507.03.24%
2021-08-17515.03.10%
2021-08-16525.03.08%
2021-08-13536.03.03%
2021-08-12522.03.32%
2021-08-11546.03.04%
2021-08-10564.03.01%
2021-08-09558.03.06%
2021-08-06570.02.89%
2021-08-05571.02.70%
2021-08-04568.02.78%
2021-08-03553.02.85%
2021-08-02566.02.79%
2021-07-30571.02.72%
2021-07-29562.02.82%
2021-07-28549.02.92%
2021-07-27555.03.01%
2021-07-26555.03.26%
2021-07-23540.02.82%
2021-07-22544.02.76%
2021-07-21544.02.80%
2021-07-20546.02.73%
2021-07-19550.02.71%
2021-07-16555.02.60%
2021-07-15565.02.47%
2021-07-14571.02.38%
2021-07-13565.02.47%
2021-07-12579.02.45%
2021-07-09575.02.40%
2021-07-08563.02.63%
2021-07-07568.02.64%
2021-07-06552.02.83%
2021-07-05565.02.59%
2021-07-02565.02.59%
2021-07-01564.02.46%
2021-06-30584.02.47%
2021-06-29582.02.50%
2021-06-28595.02.57%
2021-06-25591.02.62%
2021-06-24578.02.96%
2021-06-23586.03.05%
2021-06-22565.03.43%
2021-06-21570.03.27%
2021-06-18576.03.12%
2021-06-17556.03.10%
2021-06-16544.03.20%
2021-06-15540.03.30%
2021-06-11537.03.27%
2021-06-10552.03.03%
2021-06-09527.03.70%
2021-06-08562.03.90%
2021-06-07565.04.14%
2021-06-04569.04.78%
2021-06-03573.05.03%
2021-06-02574.04.97%
2021-06-01588.04.98%
2021-05-31593.04.98%
2021-05-28592.05.04%
2021-05-27577.05.22%

嘉澤熱門網頁

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。