3557 嘉威


股價漲跌幅
20222021202020192018
嘉威-4.0%-25.0%862.0%120.0%46.0%
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)
73.7 -7.08% 68.48 78.75 6.85% 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35.3340.4237.90-43.84-122.12-0.015.99-1.04-4.91
營業利益率11.8517.658.65-213.36-343.87-15.85-11.41-17.19-19.59
折舊負擔比率1.261.381.6634.4850.986.877.1115.7614.64
稅前淨利率11.3916.998.561.11-399.55-20.41-9.26-36.34-25.08
股東權益報酬率30.0654.2126.840.06-34.66-13.52-8.66-39.66-22.53
資產報酬率13.0216.128.620.06-26.14-8.37-4.67-24.75-14.37
本業收入比103.97103.99100.690.0085.8577.23123.0847.2878.10
業外獲益比-3.97-3.86-0.690.0014.1522.77-23.0852.7221.90
無形資產佔淨值比20.6524.4225.160.000.000.000.000.000.00

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33.7231.6331.7840.7638.5237.9241.3441.9040.8137.9239.874.684.87-0.38-44.90-142.66-132.29-99.80-199.63-102.21
營業利益率13.319.784.1615.9417.2921.8914.7212.4519.3611.289.23-105.84-86.89-98.42-316.60-512.80-386.18-637.68-439.59-226.63
稅前淨利率15.229.783.8514.9516.5720.3013.9012.3219.2110.528.64-63.53-63.48189.41-78.30-167.93-448.51-784.77-439.34-194.92
本業收入比87.42100.00106.82106.58104.51108.11106.43100.99100.69107.50106.82170.00140.00-53.33425.00280.0085.7181.63100.00118.75
業外獲益比12.58-0.00-9.09-6.58-4.51-7.66-5.71-0.99-0.69-7.50-6.82-70.00-40.00153.33-300.00-180.0014.2918.37-0.00-18.75

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)334796-445-115035-9635
自由現金流量(百萬)-366-266-87476138-2011-10256
稅後淨利(百萬)5837242170-230-101-65-387-283


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)182136-208142264-323315455349-287-1466-197-8-4-6-5-1127
自由現金流量(百萬)225-468-252134219-546-357324313-970-18532788671-131515-1131
稅後淨利(百萬)242162401462342171329527919642-10-1030-4-5-21-123-46-16

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)53024429169029514957038631093
營業利益(百萬)628782146-61-176-78-80-148-214
稅後淨利(百萬)5837242170-230-101-65-387-283
EPS(完全稀釋)7.719.983.250.00-2.97-0.96-0.59-3.54-2.59
營收成長率(%)19.71162.075727.59-43.14-89.70-29.59-18.54-21.04N/A
營業利益成長率(%)-19.69435.62N/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)-19.48233.64N/AN/AN/AN/AN/AN/AN/A
EPS成長率(%)-22.75207.08N/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)20351675113610171474109610108201503114651316161653512108
營業利益(百萬)2711644716225524014910229112947-17-14-16-17-14-18-80-46-19
稅後淨利(百萬)242162401462342171329527919642-10-1030-4-5-21-123-46-16
EPS(完全稀釋)3.022.160.532.023.233.001.821.323.862.930.50-0.13-0.130.39-0.05-0.06-0.27-1.59-0.59-0.11
去年同期營收成長率(%)38.0652.8312.4824.02-1.93-4.3696.885025.009293.757062.5010160.00433.33220.0033.33-50.00-62.50----
去年同期營業利益成長率(%)6.27-31.67-68.4658.82-12.3786.05217.02700.002178.57906.25376.47-21.4322.2280.0063.0426.32----
去年同期稅後淨利成長率(%)3.42-25.35-69.7053.68-16.1310.71214.291050.002890.00553.331150.00-100.0052.38124.3991.3068.75----
去年同期EPS成長率(%)-6.50-28.00-70.8853.03-16.322.39264.001115.383069.23651.281100.00-116.6751.85124.5391.5345.45----
較上季營收成長率(%)21.4947.4511.70-31.0034.498.5123.17-45.4431.15123.393106.250.000.00220.0066.67-40.00-58.3320.0025.00-
較上季營業利益成長率(%)65.24248.94-70.99-36.476.2561.0746.08-64.95125.58174.47376.47-21.4312.505.88-21.4322.2277.50-73.91-142.11-
較上季稅後淨利成長率(%)49.38305.00-72.60-37.617.8364.3938.95-65.9542.35366.67520.000.00-133.33850.0020.0076.1982.93-167.39-187.50-
較上季EPS成長率(%)39.81307.55-73.76-37.467.6764.8437.88-65.8031.74486.00484.620.00-133.33880.0016.6777.7883.02-169.49-436.36-

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(%)
2022/4-6.9417.1233.622019/1211.384956.975708.7
2022/3-6.2129.9538.032019/11-21.6721510.05964.15
2022/1~2-47.6340.8640.862019/1015.155785.154768.67
2021/1261.2388.2419.712019/9155.1619613.84195.85
2021/11-21.8949.4413.492019/82857.1526334.01558.02
2021/1024.4725.2810.742019/7138.5770.16253.9
2021/935.3116.688.832019/63.84146.59324.12
2021/8-10.3-2.37.822019/5-83.33123.85346.18
2021/735.923.349.112019/453.931042.43379.93
2021/6-24.638.187.32019/3322.61216.16235.97
2021/5-9.6718.77.22019/1~2-72.05256.6256.59
2021/43.2444.955.252018/12375.9666.75-44.22
2021/3-23.92-19.89-1.922018/11-78.66-56.75-54.51
2021/1~2-15.066.416.412018/10285.7354.34-54.33
2020/1227.990.52166.752018/9242.14107.04-67.3
2020/11-34.51-12.52213.852018/8-80.96-92.03-71.42
2020/1015.934.62291.12018/7245.742.41-66.91
2020/913.283.92512.272018/6-5.7337.22-73.71
2020/813.23134.061546.372018/5-14.92-62.83-76.11
2020/719.26012.757098.982018/4-57.39-81.17-77.34
2020/6-17.2912134.77265.542018/3424.18-63.56-76.29
2020/510.2915262.46931.12018/1~2-75.21-82.62-82.61
2020/4-42.942221.846341.232017/1223.42-83.26-89.64
2020/392.236164.129385.022017/11-23.86-87.01-90.0
2020/1~2-68.1712358.1412358.12017/10417.44-91.46-90.18

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
310.0244.027.049
2021Q4(百萬)2020Q4(百萬)YoY(%)
164.0222.0-26.12
2021Q3(百萬)2020Q3(百萬)YoY(%)
44.0140.0-68.57

EPS較上季
2022Q1(元)2021Q4(元)比率
3.022.160.3981

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.645.003.630.560.321.762.233.204.12
存貨周轉率3.192.912.2413.794.267.825.946.166.00

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q3
應收帳款周轉率1.951.881.421.121.551.281.24
存貨周轉率1.100.920.750.761.130.961.13

償債能力-近10年
202120202019201820172016201520142013
負債比0.550.640.770.140.120.310.370.400.33
金融負債(百萬)2087178614860018569105334
營收淨額(百萬)53024429169029514957038631093
利息保障倍數12.9130.429.318.73-196.45-12.27-5.92-31.76-17.79
長期銀行借款占稅後淨利比0.771.041.270.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)53024429169029514957038631093
推銷費用(百萬)74560728457828445364
管理費用(百萬)364325153463341676366
研發費(百萬)11366601311142736
推銷費用率(%)14.0513.7116.8017.24152.945.666.266.145.86
管理費用率(%)6.877.349.05158.6264.718.289.537.306.04
研發費用率(%)2.131.493.553.455.882.221.993.133.29

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)20351675113610171474109610108201503114651316161653512108
推銷費用(百萬)27124517214318614416212917220675314-21158152
管理費用(百萬)11986106809337107811006857151312169108108
研發費(百萬)3026352330191519133426000001111
推銷費用率(%)13.3214.6315.1414.0612.6213.1416.0415.7311.4417.9814.6218.756.2525.00-40.0033.3320.00483.33150.0025.00
管理費用率(%)5.855.139.337.876.313.3810.599.886.655.9311.1193.7581.2575.00320.00300.00200.0066.67100.00100.00
研發費用率(%)1.471.553.082.262.041.731.492.320.862.975.070.000.000.000.000.0020.008.3310.0012.50

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
3557-嘉威OXXXOXOOOX
14年8.03億79.08%55.67%0.0%39.98%252百萬42.48%

融資使用率
日期股價融資使用率
2022-05-19 -73.716.58%
2022-05-1873.916.81%
2022-05-1774.016.95%
2022-05-1674.017.06%
2022-05-1371.917.24%
2022-05-1271.917.38%
2022-05-1172.618.08%
2022-05-1072.318.32%
2022-05-0972.218.49%
2022-05-0672.918.48%
2022-05-0573.018.62%
2022-05-0472.018.81%
2022-05-0371.418.88%
2022-04-2971.518.92%
2022-04-2871.718.97%
2022-04-2770.819.02%
2022-04-2672.319.31%
2022-04-2572.319.36%
2022-04-2273.719.34%
2022-04-2174.319.36%
2022-04-2074.519.37%
2022-04-1973.019.37%
2022-04-1871.219.47%
2022-04-1572.319.47%
2022-04-1472.419.45%
2022-04-1372.319.43%
2022-04-1271.819.46%
2022-04-1172.819.48%
2022-04-0873.519.47%
2022-04-0773.719.47%
2022-04-0673.619.47%
2022-04-0173.619.51%
2022-03-3173.819.53%
2022-03-3077.019.57%
2022-03-2976.619.83%
2022-03-2876.420.60%
2022-03-2576.320.55%
2022-03-2476.420.66%
2022-03-2376.320.68%
2022-03-2276.320.72%
2022-03-2176.020.82%
2022-03-1874.320.83%
2022-03-1774.520.83%
2022-03-1672.820.92%
2022-03-1572.221.00%
2022-03-1471.720.94%
2022-03-1171.820.98%
2022-03-1072.120.97%
2022-03-0971.520.92%
2022-03-0869.920.93%
2022-03-0774.121.32%
2022-03-0476.821.28%
2022-03-0376.821.25%
2022-03-0276.921.36%
2022-03-0177.021.39%
2022-02-2576.421.37%
2022-02-2476.521.33%
2022-02-2377.921.36%
2022-02-2277.621.36%
2022-02-2178.421.48%
2022-02-1878.521.53%
2022-02-1778.421.54%
2022-02-1678.721.54%
2022-02-1577.821.60%
2022-02-1477.521.68%
2022-02-1179.521.67%
2022-02-1077.021.37%
2022-02-0976.921.38%
2022-02-0876.921.36%
2022-02-0776.321.36%
2022-01-2675.421.54%
2022-01-2575.321.55%
2022-01-2475.521.63%
2022-01-2175.721.65%
2022-01-2076.721.69%
2022-01-1976.821.69%
2022-01-1876.621.84%
2022-01-1776.921.88%
2022-01-1476.621.91%
2022-01-1376.621.92%
2022-01-1276.721.89%
2022-01-1177.021.89%
2022-01-1076.621.89%
2022-01-0777.021.88%
2022-01-0677.021.96%
2022-01-0577.021.96%
2022-01-0477.021.99%
2022-01-0376.922.06%
2021-12-3076.722.09%
2021-12-2977.022.10%
2021-12-2876.422.08%
2021-12-2776.822.05%
2021-12-2476.422.07%
2021-12-2376.922.09%
2021-12-2277.022.09%
2021-12-2177.222.03%
2021-12-2077.122.03%
2021-12-1777.922.02%
2021-12-1677.422.12%
2021-12-1578.222.20%
2021-12-1477.322.25%
2021-12-1377.222.13%
2021-12-1077.122.04%
2021-12-0977.822.00%
2021-12-0876.821.99%
2021-12-0777.421.99%
2021-12-0678.721.99%
2021-12-0379.222.06%
2021-12-0279.422.12%
2021-12-0177.721.75%
2021-11-3078.621.61%
2021-11-2973.521.04%
2021-11-2673.521.03%
2021-11-2574.721.12%
2021-11-2475.621.11%
2021-11-2375.321.13%
2021-11-2278.621.23%
2021-11-1977.921.32%
2021-11-1878.021.68%
2021-11-1778.721.83%
2021-11-1679.021.43%
2021-11-1579.721.54%
2021-11-1280.521.23%
2021-11-1180.520.95%
2021-11-1078.620.94%
2021-11-0976.820.87%
2021-11-0877.220.94%
2021-11-0583.221.18%
2021-11-0483.021.07%
2021-11-0382.220.81%
2021-11-0281.720.94%
2021-11-0181.820.89%
2021-10-2981.620.83%
2021-10-2881.620.83%
2021-10-2781.020.79%
2021-10-2680.620.81%
2021-10-2580.720.84%
2021-10-2280.620.84%
2021-10-2181.220.81%
2021-10-2081.320.70%
2021-10-1980.720.66%
2021-10-1880.220.82%
2021-10-1577.220.81%
2021-10-1476.220.81%
2021-10-1376.020.80%
2021-10-1276.120.73%
2021-10-0874.020.90%
2021-10-0773.820.90%
2021-10-0673.020.90%
2021-10-0573.020.90%
2021-10-0473.220.89%
2021-10-0174.321.02%
2021-09-3076.021.05%
2021-09-2975.121.07%
2021-09-2876.521.11%
2021-09-2776.521.17%
2021-09-2476.521.18%
2021-09-2376.221.20%
2021-09-2276.121.18%
2021-09-1777.221.18%
2021-09-1677.121.18%
2021-09-1577.221.18%
2021-09-1477.221.21%
2021-09-1377.021.21%
2021-09-1077.134.60%
2021-09-0976.834.67%
2021-09-0876.334.62%
2021-09-0777.534.68%
2021-09-0679.034.92%
2021-09-0380.834.97%
2021-09-0280.634.92%
2021-09-0181.534.84%
2021-08-3180.934.53%
2021-08-3081.034.23%
2021-08-2781.033.82%
2021-08-2681.333.67%
2021-08-2581.033.28%
2021-08-2480.832.84%
2021-08-2382.232.47%
2021-08-2082.740.04%
2021-08-1982.940.16%
2021-08-1883.840.24%
2021-08-1783.840.30%
2021-08-1682.740.36%
2021-08-1383.940.17%
2021-08-1284.240.37%
2021-08-1183.940.31%
2021-08-1085.540.20%
2021-08-0985.840.14%
2021-08-0686.140.07%
2021-08-0588.439.77%
2021-08-0483.339.88%
2021-08-0382.839.69%
2021-08-0282.239.72%
2021-07-3082.039.74%
2021-07-2982.039.73%
2021-07-2881.439.68%
2021-07-2781.439.82%
2021-07-2682.039.88%
2021-07-2382.139.76%
2021-07-2282.039.68%
2021-07-2181.939.73%
2021-07-2082.139.73%
2021-07-1982.139.51%
2021-07-1680.939.22%
2021-07-1581.339.19%
2021-07-1480.539.20%
2021-07-1380.839.22%
2021-07-1280.938.95%
2021-07-0981.938.35%
2021-07-0881.438.40%
2021-07-0781.038.33%
2021-07-0681.638.10%
2021-07-0582.237.92%
2021-07-0281.837.56%
2021-07-0181.637.62%
2021-06-3083.037.62%
2021-06-2982.637.63%
2021-06-2885.437.70%
2021-06-2586.537.55%
2021-06-2486.537.52%
2021-06-2385.537.65%
2021-06-2286.737.70%
2021-06-2187.338.11%
2021-06-1888.138.69%
2021-06-1787.839.08%
2021-06-1685.638.64%
2021-06-1586.738.65%
2021-06-1186.238.61%
2021-06-1086.838.36%
2021-06-0986.138.23%
2021-06-0887.137.74%
2021-06-0787.937.56%
2021-06-0485.736.99%
2021-06-0383.537.17%
2021-06-0283.537.36%
2021-06-0183.437.34%
2021-05-3183.337.49%
2021-05-2883.437.60%
2021-05-2783.537.84%

嘉威熱門網頁

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。