3665 貿聯-KY


股價漲跌幅
20222021202020192018
貿聯-KY14.0%-2.0%-16.0%3.0%-21.0%
0050-15.64%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)
300.0 -10.54% 268.38 308.64 2.88% -17.39% 247.83

  • 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
  • 本益比法估值不適用於景氣循環股
  • 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23.2125.3424.3621.4624.4229.8026.6327.8527.5325.14
營業利益率9.3110.8510.448.369.9511.069.3410.4110.926.94
折舊負擔比率2.703.072.851.561.762.152.041.941.812.03
稅前淨利率9.2510.0110.118.689.7612.6211.4710.9210.136.36
股東權益報酬率14.2314.2617.2416.8118.2618.7317.8516.2718.2211.16
資產報酬率8.718.229.209.1510.1811.1211.3610.7312.007.06
本業收入比100.64108.43103.2196.29101.9087.6181.4595.35107.63108.94
業外獲益比-0.64-8.43-3.213.71-1.9012.3918.554.77-7.77-8.94
無形資產佔淨值比5.967.692.965.200.000.000.000.000.000.00

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24.4223.0423.6623.8122.2024.7526.2726.2923.9326.1325.0223.0123.2622.5022.7120.5319.7122.4421.7926.02
營業利益率7.769.629.8610.766.5611.5612.3511.217.7312.6010.2410.158.649.569.866.607.079.898.6310.62
稅前淨利率7.309.3110.2210.087.0410.3310.6811.776.919.7711.8510.827.8810.4310.627.495.589.748.5910.03
本業收入比106.22103.2296.44106.7993.29111.90115.6395.32111.99129.0286.3893.83109.7291.7992.8788.30126.89101.61100.52105.99
業外獲益比-6.22-3.223.56-6.796.71-11.90-15.634.68-11.99-29.0213.476.17-9.728.387.1311.96-26.89-1.61-0.52-5.99

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)31518723061856-531159957776375405
自由現金流量(百萬)-1160-1641852237-725-50854853-19238
稅後淨利(百萬)20361828184413921180910760617564288


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-432-32313351-3171135-264583058951320945-100409663255-470-34-18824
自由現金流量(百萬)-10322-280-27732-635861-75-101464663781730-323187534158-640-106-406-1063
稅後淨利(百萬)559569606551310589500503237492528492331451437278226365304297

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)285642253823092213921559992088417748271125799
營業利益(百萬)265824452410178915521018786779776402
稅後淨利(百萬)20361828184413921180910760617564288
EPS(完全稀釋)14.4513.2814.7211.3510.358.298.267.147.070.00
營收成長率(%)26.74-2.407.9537.1469.419.4012.505.2022.64N/A
營業利益成長率(%)8.711.4534.7115.2752.4629.520.900.3993.03N/A
稅後淨利成長率(%)11.38-0.8732.4717.9729.6719.7423.189.4095.83N/A
EPS成長率(%)8.81-9.7829.699.6624.850.3615.690.99N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)116677999741570166134626760495269495358535764599354825728567852554731511644853660
營業利益(百萬)905769731755403724747591383738590608474548560347335506387389
稅後淨利(百萬)559569606551310589500503237492528492331451437278226365304297
EPS(完全稀釋)3.744.254.544.132.354.513.833.861.814.154.484.172.813.843.722.371.943.352.692.81
去年同期營收成長率(%)90.2027.6422.5833.1623.847.074.94-12.08-9.652.181.5114.0415.8711.9626.6043.58----
兩季平均(YOY)營收成長率(%)58.9225.1127.8728.5015.466.01-3.57-10.87-3.741.857.7714.9513.9119.2835.09-----
去年同期EPS成長率(%)59.15-5.7618.546.9929.838.67-14.51-7.43-35.598.0720.4375.9544.8514.6338.29-15.66----
兩季平均(YOY)EPS成長率(%)26.706.3912.7718.4119.25-2.92-10.97-21.51-13.7614.2548.1960.4029.7426.4611.31-----
較上季營收成長率(%)45.867.885.6914.38-2.123.6014.806.38-15.381.54-3.829.32-4.290.888.0511.08-7.5314.0722.54-
較上季EPS成長率(%)-12.00-6.399.9375.74-47.8917.75-0.78113.26-56.39-7.377.4348.40-26.823.2356.9622.16-42.0924.54-4.27-

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(%)
2022/4-1.2685.9988.792019/12-1.8-1.768.28
2022/37.28100.3589.842019/11-8.13-2.579.26
2022/1~226.6484.0684.062019/102.3910.9810.57
2021/126.5944.1327.032019/96.896.4910.52
2021/118.4826.5525.372019/8-2.52-7.3311.07
2021/10-6.514.9525.232019/7-5.318.3914.25
2021/97.4730.3426.62019/67.4914.8115.29
2021/87.9323.5626.062019/5-9.4813.7915.4
2021/7-4.6313.9126.472019/410.2714.4815.81
2021/63.9236.8428.952019/312.3212.2916.33
2021/5-0.0234.627.312019/1~2-10.218.618.59
2021/46.3529.6125.442018/12-2.615.5637.48
2021/318.3531.4723.942018/114.6510.8141.63
2021/1~2-12.9520.1520.152018/10-1.7521.4646.14
2020/12-6.47.61-2.332018/9-6.9820.4349.74
2020/11-1.4612.9-3.22018/814.0132.7954.9
2020/106.015.26-4.772018/70.2929.6459.48
2020/91.881.67-5.962018/66.5420.3566.31
2020/8-0.496.67-6.972018/5-8.9424.0681.3
2020/714.564.5-8.882018/48.17116.3105.46
2020/62.22-13.63-11.122018/322.2682.76101.54
2020/5-3.72-9.18-10.582018/1~2-15.15113.88113.87
2020/47.88-14.61-10.942017/122.23103.0268.53
2020/3-4.2-12.71-9.532017/1114.71112.8264.89
2020/1~210.71-7.85-7.842017/10-2.5890.859.63

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
852.0432.097.222
2021Q4(百萬)2020Q4(百萬)YoY(%)
745.0647.015.146
2021Q3(百萬)2020Q3(百萬)YoY(%)
758.0646.017.337

EPS較上季
2022Q1(元)2021Q4(元)比率
3.744.25-0.119

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.704.464.614.434.714.564.714.484.904.97
存貨周轉率3.983.864.094.374.803.973.923.974.774.18

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.411.181.161.191.131.201.251.191.071.191.111.161.091.121.151.181.091.191.181.35
存貨周轉率0.991.021.061.091.011.050.990.890.941.091.121.150.981.071.171.121.081.321.411.40

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.410.420.490.490.450.460.380.370.330.37
金融負債(百萬)250770129154531436477543421183242
營收淨額(百萬)285642253823092213921559992088417748271125799
利息保障倍數28.1118.9823.6636.7346.9927.1661.3074.74138.6435.86
長期銀行借款占稅後淨利比0.150.210.240.240.340.410.380.480.130.27

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)285642253823092213921559992088417748271125799
推銷費用(百萬)11339611010883694426427405401347
管理費用(百萬)195916681632147011801069797699623602
研發費(百萬)863651576454383231230200157107
推銷費用率(%)3.974.264.374.134.454.635.075.415.645.98
管理費用率(%)6.867.407.076.877.5611.619.479.348.7610.38
研發費用率(%)3.022.892.492.122.462.512.732.672.211.85

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)116677999741570166134626760495269495358535764599354825728567852554731511644853660
推銷費用(百萬)594281285277290291259206205255266249240231239249165171236178
管理費用(百萬)1050534509445471397409428434386430388428391371376332348254294
研發費(百萬)28224222919519716717416114915716512612912012210810312210092
推銷費用率(%)5.093.513.843.954.734.644.283.914.144.364.614.154.384.034.214.743.493.345.264.86
管理費用率(%)9.006.686.866.347.686.336.768.128.766.597.466.477.816.836.537.167.026.805.668.03
研發費用率(%)2.423.033.092.783.212.662.883.063.012.682.862.102.352.092.152.062.182.382.232.51

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
3665-貿聯-KYOOXXOOOXOX
11年15.17億51.32%63.59%3.23%574.31%200百萬13.28%

融資使用率
日期股價融資使用率
2022-05-24 -300.09.80%
2022-05-23316.59.25%
2022-05-20311.09.24%
2022-05-19310.59.06%
2022-05-18312.09.01%
2022-05-17316.08.87%
2022-05-16303.59.32%
2022-05-13318.09.25%
2022-05-12310.09.18%
2022-05-11313.09.49%
2022-05-10318.59.09%
2022-05-09335.09.59%
2022-05-06335.09.46%
2022-05-05344.08.58%
2022-05-04313.09.64%
2022-05-03302.59.92%
2022-04-29300.59.78%
2022-04-28294.09.74%
2022-04-27294.59.67%
2022-04-26305.09.70%
2022-04-25299.09.87%
2022-04-22308.59.92%
2022-04-21317.59.99%
2022-04-20315.010.12%
2022-04-19310.010.58%
2022-04-18300.010.99%
2022-04-15299.011.00%
2022-04-14299.511.13%
2022-04-13298.011.22%
2022-04-12286.511.76%
2022-04-11287.511.79%
2022-04-08301.011.64%
2022-04-07299.511.62%
2022-04-06301.011.66%
2022-04-01299.511.52%
2022-03-31296.511.56%
2022-03-30309.510.97%
2022-03-29304.511.23%
2022-03-28294.011.70%
2022-03-25318.011.13%
2022-03-24321.511.41%
2022-03-23318.011.44%
2022-03-22320.010.83%
2022-03-21316.510.67%
2022-03-18318.010.97%
2022-03-17321.510.48%
2022-03-16309.510.32%
2022-03-15297.510.49%
2022-03-14304.510.93%
2022-03-11312.010.91%
2022-03-10309.09.27%
2022-03-09292.08.95%
2022-03-08281.09.22%
2022-03-07291.59.70%
2022-03-04291.010.20%
2022-03-03289.010.15%
2022-03-02297.511.23%
2022-03-01296.511.04%
2022-02-25299.011.41%
2022-02-24292.510.25%
2022-02-23293.010.36%
2022-02-22280.010.55%
2022-02-21287.010.88%
2022-02-18283.511.19%
2022-02-17298.010.28%
2022-02-16294.510.01%
2022-02-15295.510.01%
2022-02-14296.59.97%
2022-02-11309.010.47%
2022-02-10292.09.71%
2022-02-09304.58.97%
2022-02-08306.58.79%
2022-02-07306.08.43%
2022-01-26295.08.49%
2022-01-25291.58.97%
2022-01-24277.59.90%
2022-01-21264.510.24%
2022-01-20261.510.93%
2022-01-19258.010.63%
2022-01-18252.010.69%
2022-01-17250.010.81%
2022-01-14247.010.86%
2022-01-13254.012.02%
2022-01-12263.012.04%
2022-01-11261.511.62%
2022-01-10259.011.85%
2022-01-07253.511.75%
2022-01-06252.511.80%
2022-01-05262.012.15%
2022-01-04265.012.11%
2022-01-03263.511.38%
2021-12-30261.010.89%
2021-12-29258.510.94%
2021-12-28255.011.15%
2021-12-27255.511.14%
2021-12-24254.011.17%
2021-12-23252.511.25%
2021-12-22251.011.08%
2021-12-21248.011.08%
2021-12-20245.511.00%
2021-12-17242.010.90%
2021-12-16243.011.01%
2021-12-15241.511.01%
2021-12-14245.010.84%
2021-12-13247.511.23%
2021-12-10253.010.96%
2021-12-09255.510.93%
2021-12-08253.511.00%
2021-12-07253.511.02%
2021-12-06248.511.35%
2021-12-03250.511.31%
2021-12-02250.011.35%
2021-12-01255.011.35%
2021-11-30258.511.24%
2021-11-29253.011.23%
2021-11-26256.011.17%
2021-11-25257.511.07%
2021-11-24262.510.91%
2021-11-23258.511.05%
2021-11-22258.511.15%
2021-11-19253.511.30%
2021-11-18257.011.18%
2021-11-17262.010.91%
2021-11-16260.011.19%
2021-11-15259.511.12%
2021-11-12257.511.17%
2021-11-11257.511.24%
2021-11-10260.011.25%
2021-11-09262.011.17%
2021-11-08266.510.97%
2021-11-05271.011.12%
2021-11-04266.010.92%
2021-11-03266.011.06%
2021-11-02262.011.34%
2021-11-01267.011.51%
2021-10-29256.511.57%
2021-10-28259.511.33%
2021-10-27263.511.73%
2021-10-26269.011.06%
2021-10-25265.011.02%
2021-10-22260.011.44%
2021-10-21258.011.77%
2021-10-20265.511.73%
2021-10-19259.511.32%
2021-10-18258.510.78%
2021-10-15264.010.77%
2021-10-14246.510.68%
2021-10-13253.010.56%
2021-10-12248.510.68%
2021-10-08255.511.09%
2021-10-07254.511.06%
2021-10-06247.510.86%
2021-10-05244.510.90%
2021-10-04245.511.46%
2021-09-30223.511.59%
2021-09-29222.011.59%
2021-09-28229.511.42%
2021-09-27243.011.27%
2021-09-24250.011.12%
2021-09-23248.011.38%
2021-09-22247.511.33%
2021-09-17248.511.22%
2021-09-16240.010.85%
2021-09-15238.010.89%
2021-09-14238.011.06%
2021-09-13238.011.01%
2021-09-10237.011.07%
2021-09-09238.011.30%
2021-09-08239.511.24%
2021-09-07234.011.50%
2021-09-06231.011.71%
2021-09-03236.511.82%
2021-09-02235.511.92%
2021-09-01235.512.01%
2021-08-31227.511.85%
2021-08-30221.011.70%
2021-08-27217.511.34%
2021-08-26221.511.17%
2021-08-25234.011.24%
2021-08-24230.511.43%
2021-08-23217.011.55%
2021-08-20214.011.60%
2021-08-19216.511.62%
2021-08-18220.011.97%
2021-08-17218.012.04%
2021-08-16230.512.09%
2021-08-13233.012.23%
2021-08-12238.512.28%
2021-08-11238.512.23%
2021-08-10241.012.34%
2021-08-09247.512.16%
2021-08-06247.511.92%
2021-08-05251.511.99%
2021-08-04250.012.04%
2021-08-03251.011.94%
2021-08-02256.011.84%
2021-07-30257.011.76%
2021-07-29251.011.86%
2021-07-28250.011.80%
2021-07-27248.012.04%
2021-07-26254.012.05%
2021-07-23247.512.14%
2021-07-22245.012.47%
2021-07-21242.012.51%
2021-07-20239.012.60%
2021-07-19249.012.39%
2021-07-16252.011.98%
2021-07-15251.511.93%
2021-07-14252.511.76%
2021-07-13255.011.97%
2021-07-12259.011.73%
2021-07-09256.011.35%
2021-07-08258.011.22%
2021-07-07272.010.19%
2021-07-06265.012.31%
2021-07-05259.012.37%
2021-07-02257.012.46%
2021-07-01252.512.03%
2021-06-30259.012.27%
2021-06-29262.512.32%
2021-06-28265.012.44%
2021-06-25264.012.60%
2021-06-24266.012.57%
2021-06-23273.511.83%
2021-06-22254.011.06%
2021-06-21245.011.12%
2021-06-18245.510.85%
2021-06-17242.510.92%
2021-06-16239.010.85%
2021-06-15238.510.87%
2021-06-11237.010.95%
2021-06-10240.010.94%
2021-06-09235.011.14%
2021-06-08231.511.44%
2021-06-07237.010.88%
2021-06-04236.510.84%
2021-06-03238.010.43%
2021-06-02240.010.33%
2021-06-01246.010.10%
2021-05-31243.510.02%

貿聯-KY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。