3680 家登


股價漲跌幅
202220212020
家登-32.0%17.0%-1.0%
0050-15.64%3.82%50.48%


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)
228.5 -5.86% 215.1 247.36 8.25% 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
  • 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
202120202019201820172016201520142013
營業毛利率39.6632.0131.4823.2412.4915.8618.1119.2916.86
營業利益率14.743.908.41-1.44-9.56-1.520.271.43-2.50
折舊負擔比率5.645.615.146.976.825.045.854.994.72
稅前淨利率14.9824.5612.211.150.121.270.451.991.38
股東權益報酬率10.0820.9314.181.401.592.790.612.661.79
資產報酬率4.989.406.181.391.521.490.781.851.63
本業收入比98.5015.8868.97-126.32-8400.00-118.5255.5672.97-182.61
業外獲益比1.5084.1231.03221.058500.00218.5233.3327.03282.61
無形資產佔淨值比1.933.321.241.690.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率46.5247.1835.1236.9333.0426.1128.1442.1528.8533.6133.9731.6023.9832.2817.2622.3416.10
營業利益率23.5023.929.5510.037.56-3.36-13.5223.193.956.7111.5512.600.1111.25-5.57-3.31-15.34
稅前淨利率25.2722.5911.4310.558.71-3.7782.5120.715.146.9313.5622.732.5030.50-15.52-13.16-12.63
本業收入比93.05105.9383.1295.3187.5088.89-16.30111.8078.2696.0085.0055.330.0036.9035.0924.49120.45
業外獲益比6.95-5.9316.884.6912.5011.11116.52-11.8021.744.0015.0044.67100.0063.1063.1675.51-20.45

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)443177574-573108-20-79107
自由現金流量(百萬)-2087401128-11138-256-357-331-658
稅後淨利(百萬)337460224191733113220


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)319180276-1741601035111212720466618743-63-73
自由現金流量(百萬)-113-345-519-1164-59883-117-182-183-1261423563044-72-114
稅後淨利(百萬)194203594530-283571201136601217146-54-48-25

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)312125132375163517592105193318641673
營業利益(百萬)46098200-24-168-32527-42
稅後淨利(百萬)337460224191733113220
EPS(完全稀釋)4.026.113.240.270.250.520.170.510.32
營收成長率(%)24.195.8145.26-7.05-16.448.903.7011.42N/A
營業利益成長率(%)369.39-51.00N/AN/AN/AN/A-81.48N/AN/A
稅後淨利成長率(%)-26.74105.361078.9511.76-48.48200.00-65.6260.00N/A
EPS成長率(%)-34.2188.581100.008.00-51.92205.88-66.6759.38N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)10251197675605645724558776455718587661408551365373345
營業利益(百萬)241286646149-24-7518018486883062-20-12-53
稅後淨利(百萬)194203594530-283571201136601217146-54-48-25
EPS(完全稀釋)2.322.430.710.540.36-0.384.851.640.150.530.871.750.102.07-0.77-0.67-0.36
去年同期營收成長率(%)58.9165.3320.97-22.0441.760.84-4.9417.4011.5230.3160.8277.2118.260.000.000.00-
兩季平均(YOY)營收成長率(%)62.1243.15-0.549.8621.30-2.056.2314.4620.9145.5669.0247.739.130.000.00--
去年同期EPS成長率(%)544.44739.47-85.36-67.07140.00-171.70457.47-6.2950.00-74.40212.99361.19127.780.000.000.00-
兩季平均(YOY)EPS成長率(%)641.96327.06-76.2236.47-15.85142.89225.5921.86-12.2069.30287.09244.4963.890.000.00--
較上季營收成長率(%)-14.3777.3311.57-6.20-10.9129.75-28.0970.55-36.6322.32-11.2062.01-25.9550.96-2.148.120.00
較上季EPS成長率(%)-4.53242.2531.4850.00194.74-107.84195.73993.33-71.70-39.08-50.291650.00-95.17368.83-14.93-86.110.00

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(%)
2022/4-10.64120.5572.852019/127.4616.1744.84
2022/347.9573.6460.432019/1142.8447.0149.72
2022/1~2-17.7552.6852.682019/10-8.2228.4150.09
2021/12-1.0513.2124.632019/9-9.4769.6453.02
2021/117.82145.5526.542019/825.6257.450.66
2021/1059.1999.8816.212019/7-26.651.9349.51
2021/920.7938.677.32019/6-21.3386.3649.13
2021/8-14.9615.623.952019/5137.35163.441.16
2021/715.058.432.52019/4-19.04-4.312.03
2021/6-14.04-36.661.462019/391.5321.5118.27
2021/541.659.9614.832019/1~2-52.4716.3916.36
2021/4-29.64-31.4915.382018/1235.9811.27-6.85
2021/330.1518.8340.392018/1124.77-12.96-9.37
2021/1~2-17.8157.1357.132018/1021.23-15.38-8.83
2020/12114.629.455.572018/9-16.0-36.02-7.98
2020/11-12.23-35.172.412018/821.26-26.42-2.64
2020/1010.445.57.712018/7-9.97-10.012.86
2020/90.72-12.337.952018/611.18-6.885.25
2020/8-20.25-21.210.682018/5-13.76-11.578.27
2020/7-32.7924.1216.32018/42.7823.1714.39
2020/649.2335.5615.032018/337.8721.7611.36
2020/5-11.75-28.539.232018/1~2-24.97-2.936.01
2020/422.0492.2130.412017/126.36-13.75-19.16
2020/376.4627.4911.322017/1121.3-7.47-19.86
2020/1~2-21.441.331.342017/10-8.32-11.51-21.44

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
259.056.0362.5
(百萬)(百萬)YoY(%)
000
2021Q3(百萬)2020Q3(百萬)YoY(%)
77.0460.0-83.26

EPS較上季
2022Q1(元)2021Q4(元)比率
2.322.43-0.045

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.967.218.536.437.039.3811.3513.469.57
存貨周轉率2.072.212.552.633.463.703.966.318.12

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.602.311.401.231.522.151.501.991.622.772.873.351.602.181.661.951.75
存貨周轉率0.530.640.470.450.530.650.490.570.430.690.670.860.560.690.580.590.67

償債能力-近10年
202120202019201820172016201520142013
負債比0.520.550.610.630.600.670.660.590.57
金融負債(百萬)32202228181220091824203518971028793
營收淨額(百萬)312125132375163517592105193318641673
利息保障倍數17.9618.758.021.471.052.171.442.552.22
長期銀行借款占稅後淨利比8.533.855.6787.7479.5943.4581.8220.1928.45

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)312125132375163517592105193318641673
推銷費用(百萬)129120109101101991069475
管理費用(百萬)491448342206191164141142148
研發費(百萬)1661329772961039897100
推銷費用率(%)4.134.784.596.185.744.705.485.044.48
管理費用率(%)15.7317.8314.4012.6010.867.797.297.628.85
研發費用率(%)5.325.254.084.405.464.895.075.205.98

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)10251197675605645724558776455718587661408551365373345
推銷費用(百萬)3747282528333825233529232227242326
管理費用(百萬)14517810599109130149977212477845764445741
研發費(百萬)5552443633464523183625191722151718
推銷費用率(%)3.613.934.154.134.344.566.813.225.054.874.943.485.394.906.586.177.54
管理費用率(%)14.1514.8715.5616.3616.9017.9626.7012.5015.8217.2713.1212.7113.9711.6212.0515.2811.88
研發費用率(%)5.374.346.525.955.126.358.062.963.965.014.262.874.173.994.114.565.22

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
3680-家登OXXXXOOXOX
11年8.41億51.24%55.57%42.45%256.60%601百萬18.12%

融資使用率
日期股價融資使用率
2022-05-24 -228.511.31%
2022-05-23230.511.45%
2022-05-20227.511.56%
2022-05-19227.011.59%
2022-05-18222.011.35%
2022-05-17221.011.62%
2022-05-16212.511.77%
2022-05-13215.512.16%
2022-05-12209.512.28%
2022-05-11211.012.39%
2022-05-10214.512.15%
2022-05-09214.012.47%
2022-05-06219.012.47%
2022-05-05223.512.50%
2022-05-04221.012.49%
2022-05-03216.012.48%
2022-04-29215.012.49%
2022-04-28214.512.56%
2022-04-27215.512.57%
2022-04-26216.012.85%
2022-04-25217.012.99%
2022-04-22230.513.53%
2022-04-21237.013.45%
2022-04-20237.013.36%
2022-04-19226.013.65%
2022-04-18213.513.69%
2022-04-15211.513.59%
2022-04-14220.513.76%
2022-04-13223.013.55%
2022-04-12221.513.54%
2022-04-11228.013.47%
2022-04-08237.013.53%
2022-04-07236.013.38%
2022-04-06249.512.94%
2022-04-01233.513.37%
2022-03-31237.013.23%
2022-03-30241.013.13%
2022-03-29236.013.45%
2022-03-28238.513.15%
2022-03-25241.013.05%
2022-03-24244.512.79%
2022-03-23247.512.72%
2022-03-22245.512.77%
2022-03-21246.512.70%
2022-03-18246.512.59%
2022-03-17247.512.44%
2022-03-16239.012.65%
2022-03-15236.512.73%
2022-03-14245.012.72%
2022-03-11245.012.79%
2022-03-10243.012.50%
2022-03-09239.012.36%
2022-03-08239.512.31%
2022-03-07251.012.36%
2022-03-04260.012.94%
2022-03-03271.014.97%
2022-03-02274.514.84%
2022-03-01267.014.29%
2022-02-25255.514.34%
2022-02-24253.014.56%
2022-02-23262.014.69%
2022-02-22253.014.89%
2022-02-21261.015.12%
2022-02-18265.015.02%
2022-02-17265.515.05%
2022-02-16266.515.00%
2022-02-15261.514.98%
2022-02-14255.015.20%
2022-02-11263.015.25%
2022-02-10271.515.18%
2022-02-09266.515.12%
2022-02-08261.015.22%
2022-02-07258.015.18%
2022-01-26254.515.17%
2022-01-25256.515.63%
2022-01-24266.015.74%
2022-01-21267.015.93%
2022-01-20278.016.69%
2022-01-19276.016.79%
2022-01-18285.517.31%
2022-01-17288.517.58%
2022-01-14279.017.75%
2022-01-13295.018.18%
2022-01-12298.517.78%
2022-01-11301.017.25%
2022-01-10308.017.26%
2022-01-07296.017.25%
2022-01-06308.517.76%
2022-01-05318.518.16%
2022-01-04323.019.41%
2022-01-03334.518.71%
2021-12-30324.019.83%
2021-12-29324.020.50%
2021-12-28315.520.04%
2021-12-27317.019.98%
2021-12-24315.020.04%
2021-12-23313.020.11%
2021-12-22314.020.42%
2021-12-21318.020.31%
2021-12-20308.520.16%
2021-12-17313.520.44%
2021-12-16319.519.90%
2021-12-15309.019.34%
2021-12-14306.519.36%
2021-12-13318.520.15%
2021-12-10330.020.44%
2021-12-09320.017.33%
2021-12-08317.517.78%
2021-12-07310.018.01%
2021-12-06320.018.62%
2021-12-03318.017.45%
2021-12-02303.016.23%
2021-12-01299.516.46%
2021-11-30296.014.80%
2021-11-29269.513.12%
2021-11-26267.512.29%
2021-11-25255.511.81%
2021-11-24254.011.79%
2021-11-23250.011.77%
2021-11-22257.011.73%
2021-11-19257.511.60%
2021-11-18255.511.42%
2021-11-17263.011.51%
2021-11-16267.511.41%
2021-11-15264.011.56%
2021-11-12262.012.22%
2021-11-11263.012.45%
2021-11-10262.012.96%
2021-11-09263.012.96%
2021-11-08270.012.70%
2021-11-05263.511.75%
2021-11-04249.011.25%
2021-11-03241.011.01%
2021-11-02243.511.00%
2021-11-01244.510.63%
2021-10-29242.010.43%
2021-10-28241.010.55%
2021-10-27240.010.53%
2021-10-26239.010.51%
2021-10-25241.510.49%
2021-10-22248.010.42%
2021-10-21236.510.35%
2021-10-20233.510.23%
2021-10-19235.010.27%
2021-10-18230.010.31%
2021-10-15233.010.35%
2021-10-14228.010.16%
2021-10-13219.510.26%
2021-10-12225.510.25%
2021-10-08227.010.21%
2021-10-07225.510.24%
2021-10-06215.010.30%
2021-10-05226.510.18%
2021-10-04228.510.13%
2021-10-01231.010.38%
2021-09-30235.010.37%
2021-09-29229.010.69%
2021-09-28238.510.86%
2021-09-27246.511.26%
2021-09-24247.011.45%
2021-09-23229.510.49%
2021-09-22209.010.05%
2021-09-17221.010.13%
2021-09-16223.010.04%
2021-09-15220.09.73%
2021-09-14232.09.76%
2021-09-13234.59.77%
2021-09-10235.59.77%
2021-09-09234.09.77%
2021-09-08231.09.87%
2021-09-07237.510.01%
2021-09-06242.59.96%
2021-09-03248.59.91%
2021-09-02244.09.96%
2021-09-01250.510.00%
2021-08-31247.010.05%
2021-08-30244.010.04%
2021-08-27243.510.04%
2021-08-26240.510.02%
2021-08-25246.09.94%
2021-08-24237.59.87%
2021-08-23239.09.86%
2021-08-20230.09.92%
2021-08-19231.510.05%
2021-08-18242.010.08%
2021-08-17233.510.14%
2021-08-16234.010.35%
2021-08-13244.010.33%
2021-08-12251.010.37%
2021-08-11252.510.44%
2021-08-10266.010.35%
2021-08-09267.010.46%
2021-08-06277.510.38%
2021-08-05270.510.48%
2021-08-04272.510.41%
2021-08-03270.010.41%
2021-08-02267.010.32%
2021-07-30268.010.31%
2021-07-29277.510.35%
2021-07-28275.010.35%
2021-07-27281.010.56%
2021-07-26288.010.54%
2021-07-23284.510.53%
2021-07-22283.510.46%
2021-07-21283.510.64%
2021-07-20284.010.62%
2021-07-19286.010.69%
2021-07-16299.010.77%
2021-07-15306.511.29%
2021-07-14308.011.34%
2021-07-13280.09.68%
2021-07-12271.59.35%
2021-07-09264.09.54%
2021-07-08270.09.72%
2021-07-07268.09.65%
2021-07-06272.09.52%
2021-07-05274.59.53%
2021-07-02274.010.10%
2021-07-01270.510.27%
2021-06-30270.010.58%
2021-06-29279.010.09%
2021-06-28283.510.00%
2021-06-25286.59.97%
2021-06-24285.09.97%
2021-06-23289.09.83%
2021-06-22280.09.87%
2021-06-21285.59.89%
2021-06-18293.510.11%
2021-06-17289.010.46%
2021-06-16281.510.66%
2021-06-15281.510.75%
2021-06-11276.010.99%
2021-06-10273.511.11%
2021-06-09267.511.14%
2021-06-08266.511.25%
2021-06-07269.511.30%
2021-06-04278.511.32%
2021-06-03264.511.43%
2021-06-02257.511.44%
2021-06-01267.011.32%

家登熱門網頁

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。