3563 牧德

EPS 年複合成長率: 11.24% (110-106)
營業利益年複合成長率: 13.56% (110-106)
本益比: 9.76
本益成長比: 0.72
總報酬本益比: 1.964
近四季EPS總合: 18.81 (4.07,3.76,5.71,4.22)
融資餘額佔股本比例：3.07%
融資使用率: 12.27%
近期收盤價: 183.5 (2022-05-17)
技術線型
股利政策 (現金股利有部份來自資本公積要注意，但是如果是只有很少比例是來自資本公積而且是有計劃性是可以的，因為這樣可以降低股東權益，提升ROE)

大家也找了
大家也看了

股價漲跌幅

	2022	2021	2020
牧德	-34.0%	-6.0%	-22.0%
0050	-15.06%	3.82%	50.48%

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

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營業毛利率	61.61	63.38	64.44	69.63	64.02	61.67	61.10	55.45	60.28
營業利益率	38.86	36.24	42.09	50.91	39.85	30.41	29.83	26.73	32.63
折舊負擔比率	1.45	1.46	0.94	0.29	0.63	0.99	1.31	1.07	0.42
稅前淨利率	38.00	33.55	41.39	52.13	38.48	30.53	31.88	30.09	34.09
股東權益報酬率	29.70	28.15	40.19	71.42	37.23	18.84	15.02	16.88	25.43
資產報酬率	20.23	19.45	26.66	48.50	27.71	15.05	12.46	13.89	20.28
本業收入比	102.30	108.08	101.61	97.66	103.47	99.60	93.33	88.83	95.90
業外獲益比	-2.30	-8.08	-1.71	2.34	-3.47	0.40	6.67	11.17	4.10
無形資產佔淨值比	0.00	0.00	0.30	0.00	0.00	0.00	0.00	0.00	0.00

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

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營業毛利率	58.41	58.57	64.10	60.12	63.40	60.03	59.52	67.40	64.81	56.51	62.82	67.36	67.90	64.52	72.80	73.81	66.40
營業利益率	30.10	33.57	44.01	38.34	38.94	31.68	26.84	42.34	40.49	25.99	37.79	50.50	47.23	52.46	54.73	48.97	44.59
稅前淨利率	36.86	33.69	45.16	34.19	38.51	27.91	23.08	37.73	41.29	18.74	37.48	51.21	48.90	53.46	54.68	53.95	43.42
本業收入比	81.78	99.53	97.52	111.84	101.13	113.55	116.36	112.55	98.23	139.29	100.83	98.75	96.65	98.23	100.00	90.93	102.44
業外獲益比	18.22	0.47	2.48	-12.24	-1.13	-13.55	-16.36	-12.16	1.77	-39.29	-0.83	1.50	3.35	1.77	-0.00	9.32	-2.85

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)

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營運現金流量(百萬)	800	744	153	1474	280	208	175	209	124
自由現金流量(百萬)	781	728	104	1440	272	207	169	169	-25
稅後淨利(百萬)	828	660	853	1296	463	199	159	172	205

現金流量-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營運現金流量(百萬)	153	314	365	4	117	268	299	41	136	107	-6	-15	68	343	188	805	138
自由現金流量(百萬)	144	310	360	-3	115	266	287	60	115	103	-25	-26	54	324	171	804	140
稅後淨利(百萬)	182	168	256	189	215	138	90	206	226	85	196	310	261	342	429	324	201

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)

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營收(百萬)	2750	2398	2543	3112	1421	810	610	654	716
營業利益(百萬)	1069	869	1070	1584	566	246	182	175	234
稅後淨利(百萬)	828	660	853	1296	463	199	159	172	205
EPS(完全稀釋)	18.36	14.93	19.86	30.11	10.78	4.61	3.66	3.98	5.30
營收成長率(%)	14.68	-5.70	-18.28	119.00	75.43	32.79	-6.73	-8.66	N/A
營業利益成長率(%)	23.01	-18.79	-32.45	179.86	130.08	35.16	4.00	-25.21	N/A
稅後淨利成長率(%)	25.45	-22.63	-34.18	179.91	132.66	25.16	-7.56	-16.10	N/A
EPS成長率(%)	22.97	-24.82	-34.04	179.31	133.84	25.96	-8.04	-24.91	N/A

成長能力-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收(百萬)	611	634	712	715	689	556	478	677	686	450	643	780	671	844	965	736	566
營業利益(百萬)	184	213	314	274	268	176	128	287	278	117	243	394	317	443	528	361	252
稅後淨利(百萬)	182	168	256	189	215	138	90	206	226	85	196	310	261	342	429	324	201
EPS(完全稀釋)	4.07	3.76	5.71	4.22	4.81	3.15	2.01	4.71	5.30	1.99	4.60	7.28	6.13	8.02	10.07	7.61	4.72
去年同期營收成長率(%)	-11.32	14.03	48.95	5.61	0.44	23.56	-25.66	-13.21	2.24	-46.68	-33.37	5.98	18.55	0.00	0.00	0.00	-
去年同期營業利益成長率(%)	-31.34	21.02	145.31	-4.53	-3.60	50.43	-47.33	-27.16	-12.30	-73.59	-53.98	9.14	25.79	0.00	0.00	0.00	-
去年同期稅後淨利成長率(%)	-15.35	21.74	184.44	-8.25	-4.87	62.35	-54.08	-33.55	-13.41	-75.15	-54.31	-4.32	29.85	0.00	0.00	0.00	-
去年同期EPS成長率(%)	-15.38	19.37	184.08	-10.40	-9.25	58.29	-56.30	-35.30	-13.54	-75.19	-54.32	-4.34	29.87	0.00	0.00	0.00	-
較上季營收成長率(%)	-3.63	-10.96	-0.42	3.77	23.92	16.32	-29.39	-1.31	52.44	-30.02	-17.56	16.24	-20.50	-12.54	31.11	30.04	0.00
較上季營業利益成長率(%)	-13.62	-32.17	14.60	2.24	52.27	37.50	-55.40	3.24	137.61	-51.85	-38.32	24.29	-28.44	-16.10	46.26	43.25	0.00
較上季稅後淨利成長率(%)	8.33	-34.38	35.45	-12.09	55.80	53.33	-56.31	-8.85	165.88	-56.63	-36.77	18.77	-23.68	-20.28	32.41	61.19	0.00
較上季EPS成長率(%)	8.24	-34.15	35.31	-12.27	52.70	56.72	-57.32	-11.13	166.33	-56.74	-36.81	18.76	-23.57	-20.36	32.33	61.23	0.00

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	-6.17	-17.23	-12.76	2019/12	4.91	-46.64	-18.29
2022/3	-0.47	-27.8	-11.26	2019/11	-21.64	-48.61	-15.65
2022/1~2	0.97	0.21	0.21	2019/10	-4.9	-45.52	-12.31
2021/12	-14.79	5.68	14.71	2019/9	-20.45	-42.37	-7.68
2021/11	9.2	22.51	15.46	2019/8	-3.01	-30.56	-2.11
2021/10	-13.88	13.97	14.81	2019/7	-11.8	-27.71	3.6
2021/9	3.44	45.46	14.89	2019/6	2.07	-2.93	11.4
2021/8	1.25	46.65	11.83	2019/5	2.47	3.13	15.21
2021/7	-5.19	55.05	8.14	2019/4	0.76	20.59	19.14
2021/6	2.83	24.45	2.97	2019/3	18.75	26.87	18.61
2021/5	3.34	6.51	-0.65	2019/1~2	2.89	14.14	14.13
2021/4	-18.15	-9.73	-2.36	2018/12	1.04	49.21	118.92
2021/3	40.78	11.62	0.38	2018/11	-16.91	51.09	128.88
2021/1~2	-2.76	-6.17	-6.16	2018/10	0.58	84.14	141.5
2020/12	-1.22	30.74	-5.64	2018/9	-4.14	136.35	152.45
2020/11	1.59	38.87	-7.78	2018/8	0.96	171.11	155.24
2020/10	9.89	7.11	-10.55	2018/7	18.43	178.55	152.27
2020/9	4.28	-7.31	-12.01	2018/6	8.44	144.18	146.48
2020/8	7.06	-29.3	-12.45	2018/5	19.82	165.88	147.1
2020/7	-23.9	-35.95	-10.18	2018/4	6.0	133.69	141.55
2020/6	-11.98	-25.76	-6.01	2018/3	6.85	129.72	144.61
2020/5	-12.42	-13.91	-1.59	2018/1~2	2.84	153.52	153.52
2020/4	1.21	0.74	1.87	2017/12	2.31	180.1	76.47
2020/3	13.71	0.29	2.3	2017/11	1.26	87.14	67.61
2020/1~2	5.38	3.52	3.52	2017/10	29.09	87.63	64.82

稅前淨利較去年同期

2022Q1(百萬)	2021Q1(百萬)	YoY(%)
225.0	265.0	-15.09
2021Q4(百萬)	2020Q4(百萬)	YoY(%)
214.0	155.0	38.064
2021Q3(百萬)	2020Q3(百萬)	YoY(%)
322.0	110.0	192.72

EPS較上季

2022Q1(元)	2021Q4(元)	比率
4.07	3.76	0.0824

應收帳周轉率和存貨周轉率-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
應收帳款周轉率	2.20	2.07	2.22	3.45	2.67	2.55	2.19	2.43	3.05
存貨周轉率	2.77	2.36	2.94	4.50	2.99	2.25	1.94	2.38	2.73

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

	2021	2020	2019	2018	2017	2016	2015	2014	2013
負債比	0.34	0.30	0.33	0.35	0.28	0.23	0.17	0.17	0.18
金融負債(百萬)	201	217	0	0	0	0	0	0	0
營收淨額(百萬)	2750	2398	2543	3112	1421	810	610	654	716
利息保障倍數	170.42	273.31	525.73	0.00	0.00	0.00	0.00	0.00	771.47
長期銀行借款占稅後淨利比	0.21	0.30	0.00	0.00	0.00	0.00	0.00	0.00	0.00

成本指標-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營收淨額(百萬)	2750	2398	2543	3112	1421	810	610	654	716
推銷費用(百萬)	266	235	240	242	135	98	67	57	72
管理費用(百萬)	115	107	113	162	65	50	45	43	38
研發費(百萬)	282	244	217	169	144	105	79	88	88
推銷費用率(%)	9.67	9.80	9.44	7.78	9.50	12.10	10.98	8.72	10.06
管理費用率(%)	4.18	4.46	4.44	5.21	4.57	6.17	7.38	6.57	5.31
研發費用率(%)	10.25	10.18	8.53	5.43	10.13	12.96	12.95	13.46	12.29

成本指標-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收淨額(百萬)	611	634	712	715	689	556	478	677	686	450	643	780	671	844	965	736	566
推銷費用(百萬)	69	63	75	66	63	55	42	62	76	53	79	55	53	41	84	66	52
管理費用(百萬)	30	28	31	28	27	29	24	26	29	19	29	35	30	17	20	81	44
研發費(百萬)	69	64	79	62	77	64	68	64	48	60	54	56	48	38	70	36	26
推銷費用率(%)	11.29	9.94	10.53	9.23	9.14	9.89	8.79	9.16	11.08	11.78	12.29	7.05	7.90	4.86	8.70	8.97	9.19
管理費用率(%)	4.91	4.42	4.35	3.92	3.92	5.22	5.02	3.84	4.23	4.22	4.51	4.49	4.47	2.01	2.07	11.01	7.77
研發費用率(%)	11.29	10.09	11.10	8.67	11.18	11.51	14.23	9.45	7.00	13.33	8.40	7.18	7.15	4.50	7.25	4.89	4.59

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
3563-牧德	O	X	O	O	O	O	O	O	X	X
	3年	4.47億	37.37%	40.81%	0.0%	452.13%	836百萬	25.64%

融資使用率

日期	股價	融資使用率
2022-05-17 -	183.5	12.27%
2022-05-16	179.5	12.40%
2022-05-13	178.5	12.39%
2022-05-12	173.0	12.56%
2022-05-11	177.0	12.56%
2022-05-10	177.5	13.03%
2022-05-09	177.0	12.96%
2022-05-06	181.5	12.92%
2022-05-05	184.5	12.79%
2022-05-04	183.5	12.80%
2022-05-03	182.0	12.78%
2022-04-29	184.0	12.87%
2022-04-28	184.0	12.96%
2022-04-27	182.0	12.94%
2022-04-26	189.5	13.35%
2022-04-25	187.5	13.47%
2022-04-22	195.0	13.65%
2022-04-21	196.5	13.66%
2022-04-20	196.5	13.59%
2022-04-19	196.5	13.62%
2022-04-18	195.5	13.65%
2022-04-15	198.0	13.74%
2022-04-14	202.5	13.80%
2022-04-13	202.0	13.78%
2022-04-12	200.0	13.79%
2022-04-11	200.5	13.82%
2022-04-08	210.0	13.83%
2022-04-07	209.0	13.83%
2022-04-06	214.0	14.00%
2022-04-01	216.5	13.95%
2022-03-31	217.0	13.95%
2022-03-30	219.5	13.99%
2022-03-29	214.0	14.00%
2022-03-28	214.0	14.02%
2022-03-25	215.5	14.01%
2022-03-24	216.0	13.96%
2022-03-23	216.0	13.99%
2022-03-22	215.5	13.96%
2022-03-21	215.5	13.95%
2022-03-18	214.5	13.99%
2022-03-17	214.0	14.14%
2022-03-16	207.5	14.22%
2022-03-15	208.0	14.28%
2022-03-14	212.5	14.19%
2022-03-11	213.0	14.17%
2022-03-10	214.5	14.23%
2022-03-09	210.5	14.28%
2022-03-08	208.5	14.31%
2022-03-07	213.5	14.36%
2022-03-04	219.0	14.52%
2022-03-03	221.5	14.64%
2022-03-02	220.0	14.65%
2022-03-01	221.5	14.64%
2022-02-25	217.5	14.76%
2022-02-24	221.5	14.47%
2022-02-23	229.5	14.50%
2022-02-22	229.0	14.73%
2022-02-21	232.5	14.71%
2022-02-18	229.5	15.02%
2022-02-17	230.0	15.10%
2022-02-16	232.5	15.17%
2022-02-15	227.0	15.17%
2022-02-14	226.0	15.61%
2022-02-11	234.0	15.62%
2022-02-10	233.5	15.96%
2022-02-09	246.0	16.48%
2022-02-08	243.5	17.52%
2022-02-07	241.0	17.40%
2022-01-26	236.5	17.31%
2022-01-25	237.5	17.22%
2022-01-24	240.0	17.02%
2022-01-21	237.0	16.91%
2022-01-20	247.0	16.66%
2022-01-19	247.5	16.41%
2022-01-18	244.5	16.77%
2022-01-17	244.0	16.90%
2022-01-14	237.0	18.03%
2022-01-13	246.0	19.06%
2022-01-12	250.5	19.06%
2022-01-11	249.0	19.03%
2022-01-10	255.5	18.57%
2022-01-07	257.0	18.76%
2022-01-06	285.0	18.21%
2022-01-05	281.0	18.11%
2022-01-04	281.0	18.39%
2022-01-03	278.0	19.54%
2021-12-30	279.0	18.62%
2021-12-29	256.5	16.75%
2021-12-28	255.0	16.84%
2021-12-27	254.5	16.58%
2021-12-24	241.5	15.80%
2021-12-23	240.5	15.64%
2021-12-22	240.5	15.56%
2021-12-21	234.5	15.23%
2021-12-20	234.5	15.19%
2021-12-17	236.0	15.26%
2021-12-16	232.5	15.33%
2021-12-15	230.0	15.37%
2021-12-14	228.0	15.36%
2021-12-13	233.5	15.37%
2021-12-10	230.0	15.39%
2021-12-09	232.0	15.49%
2021-12-08	232.0	15.52%
2021-12-07	231.5	15.61%
2021-12-06	234.0	15.83%
2021-12-03	234.0	15.78%
2021-12-02	233.5	15.87%
2021-12-01	233.0	15.90%
2021-11-30	236.5	15.85%
2021-11-29	229.0	15.74%
2021-11-26	230.0	15.63%
2021-11-25	236.0	15.63%
2021-11-24	237.5	15.67%
2021-11-23	239.0	15.48%
2021-11-22	245.5	15.58%
2021-11-19	231.0	15.53%
2021-11-18	231.0	15.52%
2021-11-17	232.5	15.44%
2021-11-16	232.0	15.40%
2021-11-15	234.0	15.45%
2021-11-12	235.5	15.61%
2021-11-11	236.0	15.49%
2021-11-10	238.0	15.65%
2021-11-09	238.5	15.70%
2021-11-08	241.5	15.70%
2021-11-05	244.0	15.77%
2021-11-04	238.0	15.62%
2021-11-03	235.0	15.68%
2021-11-02	237.0	15.76%
2021-11-01	240.5	15.95%
2021-10-29	234.0	15.67%
2021-10-28	238.0	15.46%
2021-10-27	232.0	15.10%
2021-10-26	228.5	15.12%
2021-10-25	227.0	15.11%
2021-10-22	230.0	15.10%
2021-10-21	232.5	14.97%
2021-10-20	226.0	14.96%
2021-10-19	227.0	14.93%
2021-10-18	221.5	15.03%
2021-10-15	222.0	15.05%
2021-10-14	218.5	15.10%
2021-10-13	219.5	15.10%
2021-10-12	224.0	15.25%
2021-10-08	227.5	15.28%
2021-10-07	228.5	15.29%
2021-10-06	222.5	15.26%
2021-10-05	222.5	15.26%
2021-10-04	218.0	15.27%
2021-10-01	219.5	15.29%
2021-09-30	229.0	15.42%
2021-09-29	228.5	15.36%
2021-09-28	234.0	15.48%
2021-09-27	232.0	15.44%
2021-09-24	232.5	15.52%
2021-09-23	232.0	15.56%
2021-09-22	231.5	15.56%
2021-09-17	235.0	15.57%
2021-09-16	232.5	15.48%
2021-09-15	231.5	15.62%
2021-09-14	234.0	15.63%
2021-09-13	235.5	15.59%
2021-09-10	239.0	15.42%
2021-09-09	240.0	15.45%
2021-09-08	234.0	15.42%
2021-09-07	239.5	15.64%
2021-09-06	244.0	16.17%
2021-09-03	251.0	16.11%
2021-09-02	250.0	16.23%
2021-09-01	255.0	15.85%
2021-08-31	258.0	15.67%
2021-08-30	260.5	15.66%
2021-08-27	261.5	15.69%
2021-08-26	263.5	15.56%
2021-08-25	267.5	15.68%
2021-08-24	276.0	15.94%
2021-08-23	267.0	15.45%
2021-08-20	253.0	15.39%
2021-08-19	253.0	15.43%
2021-08-18	269.0	15.79%
2021-08-17	259.0	15.66%
2021-08-16	268.5	16.35%
2021-08-13	279.5	16.47%
2021-08-12	290.5	17.24%
2021-08-11	278.0	16.62%
2021-08-10	277.0	16.79%
2021-08-09	286.0	17.81%
2021-08-06	286.0	18.01%
2021-08-05	286.0	17.56%
2021-08-04	281.5	17.55%
2021-08-03	278.5	17.20%
2021-08-02	276.5	18.23%
2021-07-30	260.0	17.59%
2021-07-29	250.0	17.87%
2021-07-28	249.0	17.65%
2021-07-27	255.5	17.60%
2021-07-26	256.0	17.66%
2021-07-23	252.5	17.49%
2021-07-22	256.5	17.58%
2021-07-21	254.0	17.69%
2021-07-20	253.0	17.64%
2021-07-19	262.5	17.53%
2021-07-16	265.0	17.41%
2021-07-15	264.0	17.45%
2021-07-14	266.5	17.47%
2021-07-13	262.5	17.41%
2021-07-12	267.0	17.77%
2021-07-09	266.0	17.61%
2021-07-08	262.0	17.75%
2021-07-07	261.5	18.12%
2021-07-06	261.0	18.15%
2021-07-05	263.5	17.94%
2021-07-02	260.0	18.03%
2021-07-01	255.0	17.96%
2021-06-30	259.0	17.82%
2021-06-29	260.5	17.77%
2021-06-28	256.5	17.97%
2021-06-25	259.0	18.06%
2021-06-24	264.0	17.88%
2021-06-23	257.0	17.40%
2021-06-22	252.0	17.58%
2021-06-21	251.5	17.81%
2021-06-18	260.0	17.71%
2021-06-17	262.0	17.67%
2021-06-16	252.5	17.53%
2021-06-15	254.0	17.62%
2021-06-11	249.0	17.72%
2021-06-10	245.5	17.67%
2021-06-09	239.5	17.73%
2021-06-08	240.5	17.69%
2021-06-07	242.0	17.81%
2021-06-04	241.0	17.79%
2021-06-03	239.5	17.84%
2021-06-02	238.0	17.81%
2021-06-01	243.5	17.85%
2021-05-31	240.5	17.58%
2021-05-28	235.0	17.60%
2021-05-27	234.0	17.51%
2021-05-26	239.0	17.33%
2021-05-25	233.5	17.26%