3693 營邦


股價漲跌幅
202220212020
營邦-26.0%22.0%-20.0%
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)
44.45 -21.03% 35.1 40.36 -9.2% 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22.0524.7317.6619.5521.5124.6119.3726.7830.01
營業利益率4.244.770.89-1.47-2.955.847.2411.8113.33
折舊負擔比率2.893.212.732.161.831.410.820.961.32
稅前淨利率4.463.530.70-0.72-6.654.818.4712.9513.64
股東權益報酬率7.175.231.61-0.53-8.527.2319.0822.9525.12
資產報酬率4.093.171.20-0.10-4.704.6911.3714.1615.71
本業收入比94.81134.91126.92200.0044.25121.3485.4191.0997.52
業外獲益比5.19-34.91-26.92-104.7655.75-21.3414.598.702.20
無形資產佔淨值比0.790.960.740.480.000.000.000.000.00

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22.8926.0519.2022.1221.3024.3223.0723.6727.5921.3316.4720.9213.2815.8220.7619.3123.50
營業利益率1.497.323.665.010.632.015.343.287.843.340.24-2.330.96-4.482.25-2.76-0.52
稅前淨利率3.736.743.563.703.99-0.383.151.229.171.070.48-0.691.33-3.450.604.63-4.51
本業收入比39.29108.93102.78134.3816.67-433.33170.83266.6785.33318.1840.00375.0073.33131.03340.00-61.2911.11
業外獲益比60.71-8.93-2.78-34.3883.33533.33-70.83-166.6714.67-218.1840.00-275.0026.67-31.03-240.00158.0688.89

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)-794298119-219316136357365
自由現金流量(百萬)-159-133499-30025210217306
稅後淨利(百萬)1188225-8-142133340365287


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-10510508-146282980-96311-3376-255186-21-43-3
自由現金流量(百萬)-101-2535-16-15219-5844-140300-5363-259151-55-70-16
稅後淨利(百萬)1655162721-118461186-1111-20324-16

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)345629923767286826183399501835492659
營業利益(百萬)14614333-42-77199363419354
稅後淨利(百萬)1188225-8-142133340365287
EPS(完全稀釋)3.062.140.64-0.21-3.693.448.559.498.37
營收成長率(%)15.51-20.5731.359.55-22.98-32.2641.3933.47N/A
營業利益成長率(%)2.10333.33N/AN/AN/A-45.18-13.3718.36N/A
稅後淨利成長率(%)43.90228.00412.50N/AN/A-60.88-6.8527.18N/A
EPS成長率(%)42.99234.38N/AN/AN/A-59.77-9.9113.38N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)738839100986874066776574281710639546411109839756669604
營業利益(百萬)11613743513412464352-1511-3817-19-3
稅後淨利(百萬)1655162721-118461186-1111-20324-16
EPS(完全稀釋)0.421.420.410.690.56-0.010.480.101.580.470.16-0.290.30-0.510.080.63-0.41
去年同期營收成長率(%)-0.2725.7931.9016.98-9.42-37.25-19.8115.76-26.3326.7026.19-4.1983.610.000.000.00-
兩季平均(YOY)營收成長率(%)12.7628.8424.443.78-23.34-28.53-2.02-5.280.1926.4511.0039.7141.800.000.00--
去年同期EPS成長率(%)-25.0014300.00-14.58590.00-64.56-102.13200.00134.48426.67192.16100.00-146.03173.170.000.000.00-
兩季平均(YOY)EPS成長率(%)7137.507142.71287.71262.72-83.3448.94167.24280.57309.42146.08-23.0213.5786.580.000.00--
較上季營收成長率(%)-12.04-16.8516.2417.3010.94-12.813.10-9.18-23.1411.4348.83-42.2032.1810.9813.0010.760.00
較上季EPS成長率(%)-70.42246.34-40.5823.215700.00-102.08380.00-93.67236.17193.75155.17-196.67158.82-737.50-87.30253.660.00

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(%)
2022/4-7.6110.242.482019/1220.1433.8531.3
2022/347.927.9-0.272019/1165.2348.630.95
2022/1~20.61-5.59-5.592019/10-23.56-6.3928.98
2021/12-12.35.815.52019/9-0.4324.0133.24
2021/11-5.4430.1116.342019/8-14.9926.2634.49
2021/10-23.3643.2215.142019/741.427.9335.76
2021/916.9672.0312.62019/615.527.7337.46
2021/821.3519.376.092019/524.62-13.3544.09
2021/7-17.578.924.032019/4-51.57-7.5862.24
2021/625.9327.583.222019/3-13.0443.5984.03
2021/51.592.31-1.742019/1~222.12112.66112.65
2021/4-9.5722.33-2.772018/1233.389.799.44
2021/336.141.81-9.392018/114.0711.699.4
2021/1~2-8.87-15.43-15.432018/101.2725.689.15
2020/127.84-47.88-20.542018/91.3731.467.44
2020/114.08-41.93-16.792018/8-13.86-14.024.86
2020/10-7.94-7.81-13.552018/719.08-5.438.52
2020/9-18.83-23.46-14.042018/6-7.091.2312.12
2020/810.72-6.11-12.872018/532.9289.8514.88
2020/7-3.45-27.92-13.832018/4-24.7524.082.13
2020/60.995.57-10.982018/370.4211.54-3.2
2020/521.4620.76-13.752018/1~2-28.93-11.49-11.48
2020/4-24.7423.9-19.572017/1235.695.43-22.89
2020/39.04-20.27-26.382017/1117.11-26.24-25.56
2020/1~2-2.19-29.31-29.32017/105.92-50.84-25.49

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
28.030.0-6.666
(百萬)(百萬)YoY(%)
000
2021Q3(百萬)2020Q3(百萬)YoY(%)
36.024.050.0

EPS較上季
2022Q1(元)2021Q4(元)比率
0.421.42-0.704

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率6.537.268.966.395.756.909.747.687.21
存貨周轉率2.442.774.223.333.474.285.083.865.15

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.201.241.391.331.521.381.511.521.762.261.871.232.291.861.721.681.39
存貨周轉率0.400.530.790.700.610.570.740.760.841.221.050.671.280.960.900.840.76

償債能力-近10年
202120202019201820172016201520142013
負債比0.460.450.430.440.440.390.380.440.30
金融負債(百萬)356415370370624477400
營收淨額(百萬)345629923767286826183399501835492659
利息保障倍數23.8113.793.60-2.01-17.2918.4695.120.00153.80
長期銀行借款占稅後淨利比0.000.050.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)345629923767286826183399501835492659
推銷費用(百萬)225209253229230253238203167
管理費用(百萬)156141138143127146161146135
研發費(百萬)240251231227283239209182142
推銷費用率(%)6.516.996.727.988.797.444.745.726.28
管理費用率(%)4.514.713.664.994.854.303.214.115.08
研發費用率(%)6.948.396.137.9110.817.034.175.135.34

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)738839100986874066776574281710639546411109839756669604
推銷費用(百萬)5557555756524353618254595865545951
管理費用(百萬)3840423738323635383237353442353135
研發費(百萬)6259616259685668597750564764506053
推銷費用率(%)7.456.795.456.577.577.805.627.147.477.715.669.205.237.757.148.828.44
管理費用率(%)5.154.774.164.265.144.804.714.724.653.013.885.463.075.014.634.635.79
研發費用率(%)8.407.036.057.147.9710.197.329.167.227.245.248.744.247.636.618.978.77

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
3693-營邦OXXXOOXXXX
9年3.85億76.23%52.19%0.0%112.99%-37百萬3.8%

融資使用率
日期股價融資使用率
2022-05-24 -44.4510.12%
2022-05-2344.610.13%
2022-05-2044.910.11%
2022-05-1944.710.20%
2022-05-1844.4510.25%
2022-05-1743.310.30%
2022-05-1643.510.18%
2022-05-1345.210.20%
2022-05-1245.110.25%
2022-05-1148.410.31%
2022-05-1048.7510.30%
2022-05-0948.6510.23%
2022-05-0649.710.23%
2022-05-0550.310.23%
2022-05-0450.110.24%
2022-05-0349.6510.21%
2022-04-2950.210.21%
2022-04-2850.010.17%
2022-04-2748.910.15%
2022-04-2650.510.23%
2022-04-2550.610.16%
2022-04-2254.410.29%
2022-04-2155.910.40%
2022-04-2055.310.39%
2022-04-1955.810.39%
2022-04-1856.010.35%
2022-04-1558.210.48%
2022-04-1457.310.70%
2022-04-1357.710.91%
2022-04-1258.011.08%
2022-04-1155.410.64%
2022-04-0858.110.91%
2022-04-0757.710.74%
2022-04-0657.410.87%
2022-04-0156.410.89%
2022-03-3154.411.26%
2022-03-3054.111.28%
2022-03-2954.311.30%
2022-03-2854.211.38%
2022-03-2553.111.48%
2022-03-2452.711.32%
2022-03-2353.011.46%
2022-03-2252.711.35%
2022-03-2152.611.36%
2022-03-1853.311.42%
2022-03-1752.611.46%
2022-03-1651.611.44%
2022-03-1550.611.34%
2022-03-1451.311.47%
2022-03-1151.111.45%
2022-03-1051.311.48%
2022-03-0949.511.57%
2022-03-0848.8511.85%
2022-03-0750.311.94%
2022-03-0452.212.07%
2022-03-0352.512.12%
2022-03-0252.412.08%
2022-03-0153.411.96%
2022-02-2552.611.96%
2022-02-2452.312.02%
2022-02-2354.312.20%
2022-02-2253.812.20%
2022-02-2155.712.32%
2022-02-1855.312.20%
2022-02-1753.812.08%
2022-02-1654.012.38%
2022-02-1553.812.33%
2022-02-1454.012.35%
2022-02-1155.612.31%
2022-02-1057.412.49%
2022-02-0957.312.13%
2022-02-0857.711.92%
2022-02-0752.512.27%
2022-01-2651.012.27%
2022-01-2551.712.52%
2022-01-2453.012.89%
2022-01-2154.613.13%
2022-01-2057.513.94%
2022-01-1959.714.18%
2022-01-1858.413.87%
2022-01-1756.713.49%
2022-01-1455.913.54%
2022-01-1358.714.23%
2022-01-1259.014.40%
2022-01-1159.214.69%
2022-01-1058.615.86%
2022-01-0760.015.12%
2022-01-0655.513.21%
2022-01-0555.213.30%
2022-01-0458.413.79%
2022-01-0359.713.95%
2021-12-3059.914.20%
2021-12-2957.913.63%
2021-12-2855.313.17%
2021-12-2756.613.26%
2021-12-2457.314.24%
2021-12-2352.112.54%
2021-12-2252.012.56%
2021-12-2153.311.40%
2021-12-2048.511.53%
2021-12-1749.1511.59%
2021-12-1651.311.41%
2021-12-1548.811.08%
2021-12-1448.211.17%
2021-12-1349.9511.17%
2021-12-1048.911.16%
2021-12-0948.611.28%
2021-12-0851.111.90%
2021-12-0750.712.14%
2021-12-0650.712.19%
2021-12-0349.1512.13%
2021-12-0248.112.09%
2021-12-0148.2512.14%
2021-11-3047.212.44%
2021-11-2947.412.56%
2021-11-2645.9512.61%
2021-11-2547.1512.86%
2021-11-2447.6512.65%
2021-11-2346.812.78%
2021-11-2248.4513.09%
2021-11-1948.613.11%
2021-11-1847.8513.08%
2021-11-1749.0513.23%
2021-11-1648.813.54%
2021-11-1547.814.01%
2021-11-1247.7514.12%
2021-11-1148.513.84%
2021-11-1053.215.86%
2021-11-0959.115.72%
2021-11-0858.715.60%
2021-11-0560.215.95%
2021-11-0458.815.91%
2021-11-0356.815.51%
2021-11-0259.015.11%
2021-11-0162.915.44%
2021-10-2963.514.62%
2021-10-2860.814.65%
2021-10-2759.314.82%
2021-10-2658.013.41%
2021-10-2558.713.60%
2021-10-2258.912.77%
2021-10-2153.611.47%
2021-10-2052.610.99%
2021-10-1953.011.71%
2021-10-1848.2511.10%
2021-10-1549.611.25%
2021-10-1448.0511.88%
2021-10-1353.010.67%
2021-10-1248.210.37%
2021-10-0843.858.96%
2021-10-0743.958.96%
2021-10-0643.158.97%
2021-10-0544.28.93%
2021-10-0442.38.88%
2021-10-0142.69.20%
2021-09-3043.39.23%
2021-09-2943.19.27%
2021-09-2844.69.30%
2021-09-2744.89.29%
2021-09-2444.259.23%
2021-09-2343.99.23%
2021-09-2243.99.26%
2021-09-1743.19.24%
2021-09-1642.659.23%
2021-09-1542.359.24%
2021-09-1443.69.34%
2021-09-1343.859.34%
2021-09-1043.69.36%
2021-09-0942.659.40%
2021-09-0838.89.62%
2021-09-0738.859.65%
2021-09-0639.09.75%
2021-09-0339.79.71%
2021-09-0239.69.69%
2021-09-0139.89.76%
2021-08-3140.159.77%
2021-08-3040.759.78%
2021-08-2740.759.75%
2021-08-2640.559.77%
2021-08-2539.359.65%
2021-08-2439.09.69%
2021-08-2338.89.73%
2021-08-2038.759.81%
2021-08-1939.19.82%
2021-08-1839.59.83%
2021-08-1739.059.98%
2021-08-1639.259.96%
2021-08-1339.09.94%
2021-08-1240.39.95%
2021-08-1139.99.89%
2021-08-1041.19.98%
2021-08-0943.010.41%
2021-08-0644.910.26%
2021-08-0544.310.27%
2021-08-0444.710.23%
2021-08-0343.910.18%
2021-08-0243.610.15%
2021-07-3043.410.26%
2021-07-2944.510.44%
2021-07-2844.510.43%
2021-07-2745.610.47%
2021-07-2645.6510.54%
2021-07-2346.110.48%
2021-07-2244.810.50%
2021-07-2144.710.52%
2021-07-2045.610.35%
2021-07-1947.610.64%
2021-07-1646.310.51%
2021-07-1543.810.09%
2021-07-1443.510.09%
2021-07-1343.810.01%
2021-07-1245.4510.18%
2021-07-0944.810.05%
2021-07-0846.19.97%
2021-07-0746.110.70%
2021-07-0643.4510.31%
2021-07-0539.510.30%
2021-07-0239.4510.27%
2021-07-0138.9510.23%
2021-06-3039.310.14%
2021-06-2939.7510.14%
2021-06-2839.810.07%
2021-06-2540.2510.18%
2021-06-2440.010.02%
2021-06-2339.9510.02%
2021-06-2239.910.10%
2021-06-2140.2510.02%
2021-06-1840.59.98%
2021-06-1740.359.90%
2021-06-1639.859.91%
2021-06-1539.959.90%
2021-06-1140.29.90%
2021-06-1040.8510.01%
2021-06-0940.959.94%
2021-06-0840.79.96%
2021-06-0740.411.00%
2021-06-0440.911.04%
2021-06-0341.611.04%
2021-06-0240.911.07%
2021-06-0141.010.90%

營邦熱門網頁

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。