4126 太醫

EPS 年複合成長率: 8.12% (110-106)
營業利益年複合成長率: 0.45% (110-106)
本益比: 19.81
本益成長比: 44.022
總報酬本益比: 0.337
近四季EPS總合: 3.6 (0.56,2.83,0.75,1.18)
融資餘額佔股本比例：1.26%
融資使用率: 5.03%
近期收盤價: 71.3 (2022-05-16)
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)

股價漲跌幅

	2022	2021	2020
太醫	-5.0%	7.0%	-17.0%
0050	-15.98%	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	25.93	31.23	28.37	25.72	29.70	36.53	36.93	36.06	37.46
營業利益率	15.52	20.30	17.02	13.92	17.65	24.04	24.70	23.90	24.81
折舊負擔比率	7.68	7.55	7.99	7.90	6.40	3.91	3.58	3.52	3.25
稅前淨利率	21.50	19.46	25.96	14.95	17.66	24.54	26.03	26.05	26.08
股東權益報酬率	14.53	12.73	18.88	9.47	10.65	15.80	18.18	18.55	19.49
資產報酬率	10.16	8.55	12.50	6.23	6.98	11.13	14.31	15.33	16.06
本業收入比	72.12	104.26	65.47	93.38	100.00	97.83	95.02	91.84	94.96
業外獲益比	27.88	-4.26	34.53	6.99	0.00	1.93	5.21	8.16	4.77
無形資產佔淨值比	0.11	0.15	0.23	0.31	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

	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營業毛利率	22.58	24.97	26.59	28.94	31.83	31.76	33.72	27.03	26.00	30.25	30.01	26.75	24.11	29.23	24.92	24.44
營業利益率	11.37	14.35	15.69	19.82	21.72	19.87	23.80	15.14	12.85	19.75	19.20	15.60	12.75	17.93	11.92	12.75
稅前淨利率	10.36	46.31	12.31	18.65	19.20	18.61	22.74	16.84	50.35	19.55	20.38	15.50	16.74	17.84	13.43	10.92
本業收入比	110.00	31.02	128.33	106.48	112.75	106.67	104.51	90.36	25.63	100.97	93.86	100.00	76.47	101.18	89.47	115.56
業外獲益比	-10.00	68.98	-28.33	-6.48	-12.75	-6.67	-4.51	9.64	74.79	-0.97	6.14	-1.33	23.53	-0.00	10.53	-15.56

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)	319	570	461	341	402	340	341	384	389
自由現金流量(百萬)	702	503	554	79	151	-527	-140	83	282
稅後淨利(百萬)	386	329	459	216	237	333	351	327	322

現金流量-近20季

	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營運現金流量(百萬)	112	60	58	89	210	134	147	79	88	111	144	118	164	71	78	29
自由現金流量(百萬)	108	458	50	85	198	118	125	63	360	83	19	92	142	19	19	-100
稅後淨利(百萬)	40	206	54	86	80	83	100	66	224	83	91	60	70	67	42	37

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)	2019	2172	2041	1822	1735	1690	1622	1507	1444
營業利益(百萬)	313	441	347	254	306	406	401	360	358
稅後淨利(百萬)	386	329	459	216	237	333	351	327	322
EPS(完全稀釋)	5.29	4.50	6.92	3.26	3.58	5.02	5.29	4.93	4.86
營收成長率(%)	-7.04	6.42	12.02	5.01	2.66	4.19	7.63	4.36	N/A
營業利益成長率(%)	-29.02	27.09	36.61	-16.99	-24.63	1.25	11.39	0.56	N/A
稅後淨利成長率(%)	17.33	-28.32	112.50	-8.86	-28.83	-5.13	7.34	1.55	N/A
EPS成長率(%)	17.56	-34.97	112.27	-8.94	-28.69	-5.10	7.30	1.44	N/A

成長能力-近20季

	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收(百萬)	486	466	489	578	529	565	584	494	474	527	557	483	508	479	427	408
營業利益(百萬)	55	67	77	115	115	112	139	75	61	104	107	75	65	86	51	52
稅後淨利(百萬)	40	206	54	86	80	83	100	66	224	83	91	60	70	67	42	37
EPS(完全稀釋)	0.56	2.83	0.75	1.18	1.11	1.14	1.51	1.00	3.40	1.26	1.38	0.91	1.06	1.02	0.63	0.56
去年同期營收成長率(%)	-8.13	-17.52	-16.27	17.00	11.60	7.21	4.85	2.28	-6.69	10.02	30.44	18.38	0.00	0.00	0.00	0.00
去年同期營業利益成長率(%)	-52.17	-40.18	-44.60	53.33	88.52	7.69	29.91	0.00	-6.15	20.93	109.80	44.23	0.00	0.00	0.00	0.00
去年同期稅後淨利成長率(%)	-50.00	148.19	-46.00	30.30	-64.29	0.00	9.89	10.00	220.00	23.88	116.67	62.16	0.00	0.00	0.00	0.00
去年同期EPS成長率(%)	-49.55	148.25	-50.33	18.00	-67.35	-9.52	9.42	9.89	220.75	23.53	119.05	62.50	0.00	0.00	0.00	0.00
較上季營收成長率(%)	4.29	-4.70	-15.40	9.26	-6.37	-3.25	18.22	4.22	-10.06	-5.39	15.32	-4.92	6.05	12.18	4.66	0.00
較上季營業利益成長率(%)	-17.91	-12.99	-33.04	0.00	2.68	-19.42	85.33	22.95	-41.35	-2.80	42.67	15.38	-24.42	68.63	-1.92	0.00
較上季稅後淨利成長率(%)	-80.58	281.48	-37.21	7.50	-3.61	-17.00	51.52	-70.54	169.88	-8.79	51.67	-14.29	4.48	59.52	13.51	0.00
較上季EPS成長率(%)	-80.21	277.33	-36.44	6.31	-2.63	-24.50	51.00	-70.59	169.84	-8.70	51.65	-14.15	3.92	61.90	12.50	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	-22.43	-11.57	-13.67	2019/12	28.09	-2.5	11.97
2022/3	33.44	-10.27	-14.26	2019/11	-19.36	-27.07	13.52
2022/1~2	-17.53	-16.51	-16.5	2019/10	6.79	13.37	18.65
2021/12	1.6	-5.69	-7.04	2019/9	-16.19	10.32	19.24
2021/11	-8.43	-14.88	-7.16	2019/8	0.84	10.37	20.31
2021/10	23.56	-3.7	-6.38	2019/7	-13.61	9.61	21.99
2021/9	-5.55	-22.58	-6.67	2019/6	19.6	54.87	24.49
2021/8	-19.39	-15.6	-4.73	2019/5	8.92	9.98	18.47
2021/7	9.64	-14.95	-3.27	2019/4	4.71	29.74	21.05
2021/6	3.2	-21.5	-0.95	2019/3	35.1	-3.78	18.35
2021/5	-1.95	-20.12	4.03	2019/1~2	-44.7	33.1	33.1
2021/4	-21.29	-5.0	11.31	2018/12	-4.18	54.24	5.04
2021/3	22.94	2.78	17.0	2018/11	25.35	39.55	1.56
2021/1~2	-16.0	26.86	26.86	2018/10	3.92	-1.24	-1.81
2020/12	-8.29	-2.28	6.42	2018/9	-16.15	-9.3	-1.87
2020/11	3.58	36.49	7.23	2018/8	0.15	12.29	-0.89
2020/10	-0.66	6.24	4.96	2018/7	22.06	5.21	-2.81
2020/9	2.96	14.23	4.82	2018/6	-15.06	-28.02	-4.28
2020/8	-18.77	-7.02	3.78	2018/5	28.5	5.13	2.4
2020/7	1.19	15.43	5.42	2018/4	-22.34	25.18	1.6
2020/6	5.02	-1.45	3.64	2018/3	81.78	-1.2	-4.0
2020/5	16.59	12.22	4.97	2018/1~2	-42.24	-5.79	-5.78
2020/4	-14.84	4.84	2.96	2017/12	-13.31	-12.78	2.68
2020/3	23.32	28.92	2.32	2017/11	-11.29	15.17	3.98
2020/1~2	28.17	-10.47	-10.46	2017/10	-4.55	24.85	3.09

稅前淨利較去年同期

2021Q4(百萬)	2020Q4(百萬)	YoY(%)
50.0	102.0	-50.98
2021Q3(百萬)	2020Q3(百萬)	YoY(%)
216.0	105.0	105.71
2021Q2(百萬)	2020Q2(百萬)	YoY(%)
60.0	133.0	-54.88

EPS較上季

2021Q4(元)	2021Q3(元)	比率
0.56	2.83	-0.802

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	11.75	13.22	11.35	10.80	11.51	10.01	9.51	9.71	8.70
存貨周轉率	4.64	4.78	4.99	4.88	4.15	3.88	4.68	5.37	5.41

應收帳周轉率和存貨周轉率-近20季

	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
應收帳款周轉率	2.86	2.74	2.50	3.08	3.24	3.02	2.88	2.75	2.75	2.69	2.81	2.55	2.61	2.54	2.51	2.70
存貨周轉率	1.12	1.07	1.17	1.36	1.15	1.14	1.13	1.11	1.09	1.22	1.41	1.30	1.31	1.09	1.13	1.11

償債能力-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
負債比	0.29	0.34	0.35	0.36	0.38	0.34	0.24	0.18	0.17
金融負債(百萬)	230	400	550	720	702	699	205	27	0
營收淨額(百萬)	2019	2172	2041	1822	1735	1690	1622	1507	1444
利息保障倍數	51.41	38.57	36.90	26.50	45.50	316.37	481.12	1100.39	1855.84
長期銀行借款占稅後淨利比	0.60	1.03	1.02	2.81	2.70	1.01	0.58	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)	2019	2172	2041	1822	1735	1690	1622	1507	1444
推銷費用(百萬)	68	69	79	70	65	64	68	72	73
管理費用(百萬)	95	123	110	103	102	107	98	84	83
研發費(百萬)	47	45	43	41	42	40	32	27	26
推銷費用率(%)	3.37	3.18	3.87	3.84	3.75	3.79	4.19	4.78	5.06
管理費用率(%)	4.71	5.66	5.39	5.65	5.88	6.33	6.04	5.57	5.75
研發費用率(%)	2.33	2.07	2.11	2.25	2.42	2.37	1.97	1.79	1.80

成本指標-近20季

	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收淨額(百萬)	486	466	489	578	529	565	584	494	474	527	557	483	508	479	427	408
推銷費用(百萬)	18	17	17	16	18	18	17	16	22	19	22	16	18	19	20	14
管理費用(百萬)	23	21	25	26	24	37	30	32	29	25	29	28	29	26	25	24
研發費(百萬)	13	11	11	11	12	12	11	11	12	11	10	10	11	10	11	10
推銷費用率(%)	3.70	3.65	3.48	2.77	3.40	3.19	2.91	3.24	4.64	3.61	3.95	3.31	3.54	3.97	4.68	3.43
管理費用率(%)	4.73	4.51	5.11	4.50	4.54	6.55	5.14	6.48	6.12	4.74	5.21	5.80	5.71	5.43	5.85	5.88
研發費用率(%)	2.67	2.36	2.25	1.90	2.27	2.12	1.88	2.23	2.53	2.09	1.80	2.07	2.17	2.09	2.58	2.45

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
4126-太醫	O	X	O	O	O	O	O	X	X	X
	18年	7.26億	41.55%	28.72%	0.0%	112.26%	319百萬	6.04%

融資使用率

日期	股價	融資使用率
2022-05-16 -	71.3	5.03%
2022-05-13	70.3	5.06%
2022-05-12	69.4	5.06%
2022-05-11	69.9	5.06%
2022-05-10	70.1	5.07%
2022-05-09	70.6	5.07%
2022-05-06	71.0	5.19%
2022-05-05	71.4	5.21%
2022-05-04	71.0	5.22%
2022-05-03	71.0	5.31%
2022-04-29	71.2	5.37%
2022-04-28	71.1	5.42%
2022-04-27	71.0	5.42%
2022-04-26	71.7	5.48%
2022-04-25	72.5	5.87%
2022-04-22	73.9	5.38%
2022-04-21	73.8	5.12%
2022-04-20	73.2	5.11%
2022-04-19	73.5	5.07%
2022-04-18	73.0	5.08%
2022-04-15	72.6	4.99%
2022-04-14	72.9	5.00%
2022-04-13	72.2	5.01%
2022-04-12	71.9	4.96%
2022-04-11	71.8	4.96%
2022-04-08	72.4	4.95%
2022-04-07	72.1	4.96%
2022-04-06	71.8	4.99%
2022-04-01	71.9	4.99%
2022-03-31	71.8	4.99%
2022-03-30	72.2	5.00%
2022-03-29	72.2	5.00%
2022-03-28	72.2	5.01%
2022-03-25	72.1	5.01%
2022-03-24	71.9	5.01%
2022-03-23	72.0	5.00%
2022-03-22	71.8	5.02%
2022-03-21	71.8	5.06%
2022-03-18	72.7	5.02%
2022-03-17	72.5	5.02%
2022-03-16	71.5	5.00%
2022-03-15	72.5	4.97%
2022-03-14	72.5	4.97%
2022-03-11	71.8	4.95%
2022-03-10	71.8	4.95%
2022-03-09	71.8	4.96%
2022-03-08	71.4	5.02%
2022-03-07	72.1	5.02%
2022-03-04	73.6	5.09%
2022-03-03	74.2	5.08%
2022-03-02	73.5	4.78%
2022-03-01	72.8	4.72%
2022-02-25	72.5	4.72%
2022-02-24	71.8	4.63%
2022-02-23	72.6	4.58%
2022-02-22	72.3	4.52%
2022-02-21	72.8	4.55%
2022-02-18	73.0	4.57%
2022-02-17	73.2	4.73%
2022-02-16	73.5	4.73%
2022-02-15	73.2	4.75%
2022-02-14	73.7	4.77%
2022-02-11	74.4	4.78%
2022-02-10	74.2	4.78%
2022-02-09	74.4	4.77%
2022-02-08	74.3	4.60%
2022-02-07	74.7	4.55%
2022-01-26	75.5	4.62%
2022-01-25	75.9	4.67%
2022-01-24	76.1	3.90%
2022-01-21	76.5	3.93%
2022-01-20	76.6	3.90%
2022-01-19	75.9	3.84%
2022-01-18	75.5	3.91%
2022-01-17	75.5	4.06%
2022-01-14	75.0	4.09%
2022-01-13	75.3	4.15%
2022-01-12	75.2	4.15%
2022-01-11	75.2	4.30%
2022-01-10	75.3	4.42%
2022-01-07	75.3	4.42%
2022-01-06	75.5	4.57%
2022-01-05	75.0	4.62%
2022-01-04	74.9	4.80%
2022-01-03	74.9	4.97%
2021-12-30	75.1	4.97%
2021-12-29	75.5	4.99%
2021-12-28	75.0	5.06%
2021-12-27	74.1	5.12%
2021-12-24	75.8	5.07%
2021-12-23	76.0	5.44%
2021-12-22	75.7	5.20%
2021-12-21	75.2	5.11%
2021-12-20	75.0	5.19%
2021-12-17	74.8	5.27%
2021-12-16	74.2	5.37%
2021-12-15	74.2	5.36%
2021-12-14	74.0	5.46%
2021-12-13	74.0	5.61%
2021-12-10	73.5	5.84%
2021-12-09	73.2	5.83%
2021-12-08	71.6	5.84%
2021-12-07	71.9	5.83%
2021-12-06	72.7	5.87%
2021-12-03	72.7	5.83%
2021-12-02	72.6	5.80%
2021-12-01	72.4	5.82%
2021-11-30	71.1	5.81%
2021-11-29	71.3	5.81%
2021-11-26	70.9	5.81%
2021-11-25	71.2	5.85%
2021-11-24	71.6	5.85%
2021-11-23	71.2	5.86%
2021-11-22	71.5	5.81%
2021-11-19	73.1	5.76%
2021-11-18	74.1	6.55%
2021-11-17	73.4	6.67%
2021-11-16	73.1	6.69%
2021-11-15	72.6	6.45%
2021-11-12	71.9	6.78%
2021-11-11	71.8	6.76%
2021-11-10	71.4	7.26%
2021-11-09	70.9	7.27%
2021-11-08	70.7	7.32%
2021-11-05	70.5	7.33%
2021-11-04	70.0	7.40%
2021-11-03	70.0	7.40%
2021-11-02	69.6	7.07%
2021-11-01	69.6	7.11%
2021-10-29	69.6	6.78%
2021-10-28	68.5	6.44%
2021-10-27	68.0	6.44%
2021-10-26	67.8	6.42%
2021-10-25	65.9	6.87%
2021-10-22	64.8	6.81%
2021-10-21	65.1	6.78%
2021-10-20	65.2	6.79%
2021-10-19	65.3	6.79%
2021-10-18	65.3	6.77%
2021-10-15	65.6	6.77%
2021-10-14	65.7	6.76%
2021-10-13	66.0	6.86%
2021-10-12	66.7	6.88%
2021-10-08	67.8	6.91%
2021-10-07	67.8	6.91%
2021-10-06	67.9	6.93%
2021-10-05	72.0	7.03%
2021-10-04	71.5	7.11%
2021-10-01	71.8	7.16%
2021-09-30	73.5	7.18%
2021-09-29	74.2	7.21%
2021-09-28	74.9	7.22%
2021-09-27	75.0	7.26%
2021-09-24	74.9	7.31%
2021-09-23	75.0	7.40%
2021-09-22	74.5	7.18%
2021-09-17	74.0	6.96%
2021-09-16	73.4	6.89%
2021-09-15	73.0	6.75%
2021-09-14	73.0	6.77%
2021-09-13	73.0	6.77%
2021-09-10	73.0	6.82%
2021-09-09	72.8	6.80%
2021-09-08	72.6	6.86%
2021-09-07	73.2	6.93%
2021-09-06	72.9	6.93%
2021-09-03	72.9	6.92%
2021-09-02	72.6	7.03%
2021-09-01	73.0	6.96%
2021-08-31	72.2	6.99%
2021-08-30	72.0	7.05%
2021-08-27	71.5	7.09%
2021-08-26	71.0	7.11%
2021-08-25	70.0	7.12%
2021-08-24	70.0	7.12%
2021-08-23	70.1	7.08%
2021-08-20	69.9	7.10%
2021-08-19	69.5	7.10%
2021-08-18	69.9	7.15%
2021-08-17	69.6	7.25%
2021-08-16	69.8	7.44%
2021-08-13	70.1	7.66%
2021-08-12	70.7	7.80%
2021-08-11	70.8	7.80%
2021-08-10	70.6	8.01%
2021-08-09	70.8	8.05%
2021-08-06	71.0	8.13%
2021-08-05	70.9	8.14%
2021-08-04	71.0	8.12%
2021-08-03	71.2	8.09%
2021-08-02	71.0	8.15%
2021-07-30	71.0	8.13%
2021-07-29	70.8	8.14%
2021-07-28	70.7	8.14%
2021-07-27	71.2	8.17%
2021-07-26	71.4	8.19%
2021-07-23	71.0	8.19%
2021-07-22	71.1	8.18%
2021-07-21	71.0	8.18%
2021-07-20	71.4	8.23%
2021-07-19	71.3	8.02%
2021-07-16	71.5	8.08%
2021-07-15	71.2	8.09%
2021-07-14	70.6	8.21%
2021-07-13	70.7	8.36%
2021-07-12	70.9	8.56%
2021-07-09	70.7	8.58%
2021-07-08	70.8	8.67%
2021-07-07	71.2	8.76%
2021-07-06	71.4	9.06%
2021-07-05	72.2	9.14%
2021-07-02	71.9	9.24%
2021-07-01	71.7	9.36%
2021-06-30	71.7	9.50%
2021-06-29	71.8	9.66%
2021-06-28	71.6	9.80%
2021-06-25	71.5	9.82%
2021-06-24	71.3	9.79%
2021-06-23	70.8	9.80%
2021-06-22	70.6	9.80%
2021-06-21	71.5	9.96%
2021-06-18	71.7	10.04%
2021-06-17	71.9	10.07%
2021-06-16	71.8	10.28%
2021-06-15	72.6	10.31%
2021-06-11	72.3	10.34%
2021-06-10	71.8	10.24%
2021-06-09	71.6	10.43%
2021-06-08	72.3	10.66%
2021-06-07	72.1	10.80%
2021-06-04	73.2	10.97%
2021-06-03	72.7	11.31%
2021-06-02	73.2	10.80%
2021-06-01	73.5	10.27%
2021-05-31	76.1	10.02%
2021-05-28	80.6	10.53%
2021-05-27	78.4	10.72%
2021-05-26	71.3	8.42%
2021-05-25	70.8	8.47%
2021-05-24	71.0	8.48%