4107 邦特


股價漲跌幅
202220212020
邦特-7.0%-12.0%-10.0%
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)
107.0 -18.71% 86.98 100.03 -6.51% 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43.9843.7343.9542.7242.5144.4943.7342.2940.30
營業利益率30.0231.1531.2330.3330.1531.1829.2426.5524.69
折舊負擔比率6.475.545.005.085.355.195.645.876.99
稅前淨利率29.4830.9031.8831.9427.6831.3231.8129.9425.96
股東權益報酬率15.7818.9719.3318.2014.4218.0216.7116.6314.88
資產報酬率11.6615.0616.3115.1111.8114.2513.1413.5011.99
本業收入比101.86100.8397.8194.95108.9199.5591.7788.6994.78
業外獲益比-1.86-0.832.025.05-8.910.457.9811.314.82
無形資產佔淨值比0.000.000.000.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率43.1144.5141.2241.9248.0845.9742.6342.1444.0444.5542.7445.4043.0444.0841.3143.1142.32
營業利益率28.0431.1727.4127.9033.3633.4330.0630.3930.5030.7430.3432.9630.8531.1128.9231.0930.17
稅前淨利率32.3730.9927.1226.1933.3532.3529.8030.1431.2428.9329.9136.0832.6334.6228.8535.9128.06
本業收入比86.75100.67101.67106.96100.00103.53100.65100.7197.10106.62101.4191.2394.4489.66100.0086.99107.62
業外獲益比13.25-0.67-0.83-6.96-0.00-3.53-0.65-0.712.17-6.62-1.418.775.5610.34-0.0013.70-7.62

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)469635623460337381385369270
自由現金流量(百萬)-8435947734328522830278315
稅後淨利(百萬)431489464405304358316291215


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)1001669991114226139160110181153921971737297119
自由現金流量(百萬)36-40-86-4185111091391001301106117615388499
稅後淨利(百萬)12213189911211511211081091031141321161159411383

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)18251948185916131420140712591124958
營業利益(百萬)548607580489428439368298236
稅後淨利(百萬)431489464405304358316291215
EPS(完全稀釋)6.207.026.675.814.375.144.033.342.67
營收成長率(%)-6.314.7915.2513.590.9211.7612.0117.33N/A
營業利益成長率(%)-9.724.6618.6114.25-2.5119.2923.4926.27N/A
稅後淨利成長率(%)-11.865.3914.5733.22-15.0813.298.5935.35N/A
EPS成長率(%)-11.685.2514.8032.95-14.9827.5420.6625.09N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)467484443441457527512468440470474474441418412408376
營業利益(百萬)131151122123152176154142134145144156136130119127113
稅後淨利(百萬)12213189911211511211081091031141321161159411383
EPS(完全稀釋)1.761.881.291.311.742.171.751.561.571.491.641.901.671.661.351.631.20
去年同期營收成長率(%)2.19-8.16-13.48-5.773.8612.138.02-1.27-0.2312.4415.0516.1817.290.000.000.00-
兩季平均(YOY)營收成長率(%)-2.99-10.82-9.62-0.958.0010.073.38-0.756.1013.7515.6216.738.640.000.00--
去年同期EPS成長率(%)1.15-13.36-26.29-16.0310.8345.646.71-17.89-5.99-10.2421.4816.5639.170.000.000.00-
兩季平均(YOY)EPS成長率(%)-6.10-19.82-21.16-2.6028.2326.18-5.59-11.94-8.125.6219.0227.8719.590.000.00--
較上季營收成長率(%)-3.519.260.45-3.50-13.282.939.406.36-6.38-0.840.007.485.501.460.988.510.00
較上季EPS成長率(%)-6.3845.74-1.53-24.71-19.8224.0012.18-0.645.37-9.15-13.6813.770.6022.96-17.1835.830.00

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(%)
2022/41.1517.865.742019/12-12.431.4615.2
2022/36.463.932.22019/11-5.7813.2916.48
2022/1~2-11.751.361.352019/1010.6322.716.82
2021/12-9.93-15.53-6.32019/9-4.2411.6816.14
2021/111.15-4.69-5.372019/80.2815.5816.72
2021/1021.37-3.6-5.442019/7-1.218.2216.89
2021/9-14.22-19.99-5.672019/61.6418.1616.66
2021/87.86-7.17-3.712019/54.8217.7316.35
2021/7-5.35-13.12-3.162019/4-3.3412.4915.98
2021/63.04-4.67-1.32019/319.0418.6817.23
2021/513.4-4.81-0.562019/1~2-12.5916.4516.44
2021/4-10.8-8.970.582018/12-2.223.7413.62
2021/3-4.160.473.762018/112.0411.0614.64
2021/1~23.25.455.442018/100.6912.5215.03
2020/121.6327.444.82018/9-0.913.6915.33
2020/112.39.82.952018/82.5714.6615.55
2020/100.731.112.252018/7-1.2514.515.68
2020/9-0.4811.052.392018/61.2713.7515.89
2020/80.956.841.312018/50.1519.2116.35
2020/73.846.130.482018/41.9720.6715.62
2020/62.890.97-0.52018/317.6610.1513.91
2020/58.46-0.25-0.812018/1~2-13.7916.0716.06
2020/4-1.55-3.59-0.972017/124.6717.830.96
2020/3-4.96-5.35-0.062017/113.3715.56-0.5
2020/1~216.222.872.862017/101.748.98-2.0

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
151.0152.0-0.657
2021Q4(百萬)2020Q4(百萬)YoY(%)
150.0170.0-11.76
2021Q3(百萬)2020Q3(百萬)YoY(%)
120.0153.0-21.56

EPS較上季
2022Q1(元)2021Q4(元)比率
1.761.88-0.063

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率6.296.716.525.865.586.126.396.365.60
存貨周轉率3.534.113.793.864.074.495.015.425.27

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.511.781.681.581.581.801.691.471.441.561.511.611.581.431.371.401.37
存貨周轉率0.810.860.860.860.851.091.141.000.890.950.950.910.890.860.951.021.07

償債能力-近10年
202120202019201820172016201520142013
負債比0.270.250.150.170.180.190.240.200.19
金融負債(百萬)148010711621362761401
營收淨額(百萬)18251948185916131420140712591124958
利息保障倍數284.71480.90307.40175.25139.80131.70113.26119.97101.24
長期銀行借款占稅後淨利比0.240.000.000.020.150.110.180.350.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)18251948185916131420140712591124958
推銷費用(百萬)1028689766156575954
管理費用(百萬)848796867776726650
研發費(百萬)697251383856545346
推銷費用率(%)5.594.414.794.714.303.984.535.255.64
管理費用率(%)4.604.475.165.335.425.405.725.875.22
研發費用率(%)3.783.702.742.362.683.984.294.724.80

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)467484443441457527512468440470474474441418412408376
推銷費用(百萬)3428232527242219212222232120211915
管理費用(百萬)2222202022242319222524242323202122
研發費(百萬)1515181818182018161813129111099
推銷費用率(%)7.285.795.195.675.914.554.304.064.774.684.644.854.764.785.104.663.99
管理費用率(%)4.714.554.514.544.814.554.494.065.005.325.065.065.225.504.855.155.85
研發費用率(%)3.213.104.064.083.943.423.913.853.643.832.742.532.042.632.432.212.39

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
4107-邦特OXXOOOOXXX
20年6.93億75.27%33.96%0.0%126.98%456百萬17.96%

融資使用率
日期股價融資使用率
2022-05-24 -107.00.81%
2022-05-23107.50.81%
2022-05-20108.00.82%
2022-05-19108.00.82%
2022-05-18108.50.82%
2022-05-17108.00.82%
2022-05-16106.50.83%
2022-05-13106.50.83%
2022-05-12106.00.83%
2022-05-11106.50.80%
2022-05-10106.50.80%
2022-05-09107.00.80%
2022-05-06109.50.80%
2022-05-05110.00.80%
2022-05-04109.50.80%
2022-05-03108.50.80%
2022-04-29110.50.80%
2022-04-28110.00.80%
2022-04-27110.00.80%
2022-04-26111.50.83%
2022-04-25112.50.85%
2022-04-22114.00.77%
2022-04-21114.00.76%
2022-04-20113.00.77%
2022-04-19112.00.77%
2022-04-18112.50.77%
2022-04-15112.50.80%
2022-04-14111.50.79%
2022-04-13110.00.78%
2022-04-12111.00.78%
2022-04-11109.50.78%
2022-04-08112.00.78%
2022-04-07113.00.78%
2022-04-06112.50.91%
2022-04-01109.50.94%
2022-03-31108.50.94%
2022-03-30108.50.94%
2022-03-29108.50.95%
2022-03-28109.00.96%
2022-03-25108.00.95%
2022-03-24107.50.95%
2022-03-23107.00.95%
2022-03-22108.00.95%
2022-03-21108.01.01%
2022-03-18107.01.00%
2022-03-17105.50.99%
2022-03-16103.01.00%
2022-03-15103.01.00%
2022-03-14105.51.00%
2022-03-11105.00.99%
2022-03-10103.50.98%
2022-03-09102.01.00%
2022-03-08101.01.00%
2022-03-07104.51.00%
2022-03-04106.51.02%
2022-03-03107.51.03%
2022-03-02107.01.02%
2022-03-01108.01.00%
2022-02-25107.51.01%
2022-02-24107.51.10%
2022-02-23108.51.10%
2022-02-22107.01.01%
2022-02-21107.51.00%
2022-02-18107.51.00%
2022-02-17107.00.99%
2022-02-16108.50.99%
2022-02-15109.50.99%
2022-02-14110.00.97%
2022-02-11111.00.99%
2022-02-10110.00.98%
2022-02-09111.50.98%
2022-02-08112.50.98%
2022-02-07113.50.98%
2022-01-26115.00.94%
2022-01-25115.00.95%
2022-01-24115.00.96%
2022-01-21114.50.98%
2022-01-20114.50.98%
2022-01-19114.00.95%
2022-01-18114.51.00%
2022-01-17114.51.08%
2022-01-14115.01.08%
2022-01-13113.51.10%
2022-01-12114.01.11%
2022-01-11114.01.12%
2022-01-10113.01.25%
2022-01-07115.01.19%
2022-01-06114.51.21%
2022-01-05114.51.24%
2022-01-04115.01.26%
2022-01-03115.51.34%
2021-12-30114.51.38%
2021-12-29115.01.36%
2021-12-28115.01.40%
2021-12-27112.51.38%
2021-12-24115.01.37%
2021-12-23115.01.37%
2021-12-22114.01.41%
2021-12-21112.51.47%
2021-12-20112.51.47%
2021-12-17112.51.47%
2021-12-16112.51.47%
2021-12-15113.01.47%
2021-12-14112.01.46%
2021-12-13112.01.48%
2021-12-10113.51.51%
2021-12-09113.51.41%
2021-12-08111.01.32%
2021-12-07111.01.34%
2021-12-06111.51.32%
2021-12-03110.01.29%
2021-12-02109.51.34%
2021-12-01109.01.38%
2021-11-30107.51.32%
2021-11-29107.51.33%
2021-11-26108.01.33%
2021-11-25109.51.34%
2021-11-24110.01.34%
2021-11-23110.51.30%
2021-11-22111.01.32%
2021-11-19111.01.31%
2021-11-18112.51.31%
2021-11-17111.51.39%
2021-11-16110.51.39%
2021-11-15109.51.42%
2021-11-12109.51.41%
2021-11-11112.01.39%
2021-11-10112.01.41%
2021-11-09112.01.45%
2021-11-08114.51.45%
2021-11-05110.01.32%
2021-11-04108.51.34%
2021-11-03108.01.36%
2021-11-02108.01.36%
2021-11-01108.01.41%
2021-10-29109.51.40%
2021-10-28108.01.41%
2021-10-27107.01.41%
2021-10-26107.01.41%
2021-10-25104.51.37%
2021-10-22101.01.33%
2021-10-2199.71.29%
2021-10-20100.01.29%
2021-10-19100.01.28%
2021-10-1898.91.28%
2021-10-15100.01.27%
2021-10-14100.51.25%
2021-10-13102.51.28%
2021-10-12104.01.24%
2021-10-08108.51.25%
2021-10-07107.01.26%
2021-10-06109.51.18%
2021-10-05108.51.17%
2021-10-04109.51.17%
2021-10-01109.01.19%
2021-09-30110.51.18%
2021-09-29110.01.16%
2021-09-28110.01.17%
2021-09-27109.01.21%
2021-09-24107.51.20%
2021-09-23108.51.19%
2021-09-22108.01.18%
2021-09-17107.51.15%
2021-09-16107.01.16%
2021-09-15105.51.16%
2021-09-14107.51.22%
2021-09-13108.01.22%
2021-09-10108.01.60%
2021-09-09107.51.60%
2021-09-08107.51.60%
2021-09-07108.01.59%
2021-09-06107.01.57%
2021-09-03107.01.59%
2021-09-02105.01.60%
2021-09-01106.01.60%
2021-08-31104.01.64%
2021-08-30106.01.70%
2021-08-27107.01.78%
2021-08-26105.01.83%
2021-08-25105.51.85%
2021-08-24106.51.82%
2021-08-23106.51.86%
2021-08-20105.51.86%
2021-08-19106.01.87%
2021-08-18107.01.89%
2021-08-17105.51.91%
2021-08-16106.01.91%
2021-08-13106.01.94%
2021-08-12106.01.96%
2021-08-11106.01.99%
2021-08-10107.52.32%
2021-08-09110.02.36%
2021-08-06110.02.37%
2021-08-05109.52.36%
2021-08-04110.52.36%
2021-08-03109.02.22%
2021-08-02109.01.99%
2021-07-30109.02.01%
2021-07-29109.52.01%
2021-07-28109.01.99%
2021-07-27110.02.00%
2021-07-26111.52.00%
2021-07-23111.02.01%
2021-07-22111.52.03%
2021-07-21111.02.08%
2021-07-20111.52.10%
2021-07-19112.02.11%
2021-07-16112.02.11%
2021-07-15112.52.06%
2021-07-14112.02.05%
2021-07-13113.02.06%
2021-07-12112.02.08%
2021-07-09115.52.12%
2021-07-08114.52.15%
2021-07-07117.52.46%
2021-07-06117.02.47%
2021-07-05119.52.46%
2021-07-02122.02.45%
2021-07-01121.52.51%
2021-06-30119.02.45%
2021-06-29118.52.49%
2021-06-28119.02.53%
2021-06-25118.52.54%
2021-06-24117.52.48%
2021-06-23117.52.48%
2021-06-22116.52.53%
2021-06-21116.52.55%
2021-06-18118.02.57%
2021-06-17116.52.57%
2021-06-16116.52.59%
2021-06-15116.52.66%
2021-06-11115.52.68%
2021-06-10113.52.74%
2021-06-09113.02.75%
2021-06-08111.52.72%
2021-06-07112.52.70%
2021-06-04112.02.70%
2021-06-03113.52.68%
2021-06-02113.02.72%
2021-06-01114.02.70%

邦特熱門網頁

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。