4190 佐登-KY


股價漲跌幅
20222021202020192018
佐登-KY-12.0%-23.0%67.0%4.0%95.0%
0050-15.78%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)
62.8 -28.12% 45.14 51.91 -17.34% 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
  • 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73.2475.8876.6276.8071.1068.4067.7470.3671.0265.76
營業利益率12.0014.5321.2822.549.4417.9024.5325.1025.9415.38
折舊負擔比率20.6820.6217.935.376.355.675.125.375.125.60
稅前淨利率13.5813.8120.0123.1910.1619.2026.3925.0926.4317.10
股東權益報酬率13.4212.5924.2231.7112.4318.1029.3540.2948.7929.90
資產報酬率4.354.448.399.624.067.3711.1910.4211.237.76
本業收入比88.25105.31106.3097.2392.7793.4793.01100.0098.0489.72
業外獲益比11.75-5.31-6.302.776.816.826.99-0.001.969.81
無形資產佔淨值比14.4318.1420.1423.120.000.000.000.000.000.00

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70.8773.8871.0073.0874.6476.9776.2176.1573.4579.0875.4576.3475.0077.0776.1176.9577.0670.7870.3470.40
營業利益率3.4216.017.988.6714.2220.8619.1713.58-0.2025.7818.9923.6314.6622.5621.1725.2320.976.328.4610.74
稅前淨利率5.1116.238.4514.7214.1521.5118.1012.86-2.5923.1918.1722.8014.0923.2121.3725.6822.338.148.6611.39
本業收入比66.6798.4496.2358.59100.9797.21106.11106.177.14110.90104.23103.92104.2697.4299.4098.5494.1978.8598.0895.31
業外獲益比33.331.565.6641.41-0.972.79-6.11-6.1792.86-11.37-4.23-3.43-4.262.581.201.955.8123.081.926.25

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)986903782429420227321426483533
自由現金流量(百萬)111701496-230162-49460404314333
稅後淨利(百萬)29225847052818227234226070172


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)191287221190288323294216702381252631561451371024515611367
自由現金流量(百萬)196139-12-13712115349686-331611696699-180428-8310862-37
稅後淨利(百萬)9933692711358653-151618815369143123150112395140

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)2819273132523108231418351737156515431249
營業利益(百萬)338397692701218329426393400192
稅後淨利(百萬)29225847052818227234226070172
EPS(完全稀釋)4.483.987.158.853.114.646.455.172.417.48
營收成長率(%)3.22-16.024.6334.3126.105.6410.991.4323.54N/A
營業利益成長率(%)-14.86-42.63-1.28221.56-33.74-22.778.40-1.75108.33N/A
稅後淨利成長率(%)13.18-45.11-10.98190.11-33.09-20.4731.54271.43-59.30N/A
EPS成長率(%)12.56-44.34-19.21184.57-32.97-28.0624.76114.52-67.78N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)638786633672728833723630545909782896666836778799695645605564
營業利益(百萬)22126515810417413986-123414821298189165202146415161
稅後淨利(百萬)9933692711358653-151618815369143123150112395140
EPS(完全稀釋)0.161.580.621.571.222.311.460.90-0.262.751.512.611.172.442.102.571.910.670.860.68
去年同期營收成長率(%)-12.36-5.64-12.456.6733.58-8.36-7.54-29.69-18.178.730.5112.14-4.1729.6128.6041.67----
去年同期營業利益成長率(%)-78.85-27.59-63.31-32.5610500.00-25.64-6.08-59.43-101.0223.81-10.304.95-32.88360.98223.53231.15----
去年同期稅後淨利成長率(%)-87.32-31.11-58.1473.58573.33-16.15-2.27-65.36-121.7412.59-28.462.00-38.39266.67141.18275.00----
去年同期EPS成長率(%)-86.89-31.60-57.5374.44569.23-16.00-3.31-65.52-122.2212.70-28.101.56-38.74264.18144.19277.94----
較上季營收成長率(%)-18.8324.17-5.80-7.69-12.6115.2114.7615.60-40.0416.24-12.7234.53-20.337.46-2.6314.967.756.617.27-
較上季營業利益成長率(%)-82.54147.06-12.07-44.23-40.2325.1861.638700.00-100.4358.11-30.19116.33-48.1514.55-18.3238.36256.10-19.61-16.39-
較上季稅後淨利成長率(%)-90.32158.33-60.8729.58-47.4156.9862.26453.33-109.3282.95-42.48121.74-51.7516.26-18.0033.93187.18-23.5327.50-
較上季EPS成長率(%)-89.87154.84-60.5128.69-47.1958.2262.22446.15-109.4582.12-42.15123.08-52.0516.19-18.2934.55185.07-22.0926.47-

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(%)
2022/4-3.42-12.57-12.612019/1231.8123.064.01
2022/319.86-21.68-12.622019/110.42-1.582.04
2022/1~2-23.2-7.03-7.022019/100.150.932.44
2021/1214.96-5.81.42019/97.73-9.942.62
2021/111.69-21.662.252019/8-3.693.134.53
2021/10-15.45-7.815.592019/7-3.9910.354.72
2021/936.71.637.372019/6-9.454.323.83
2021/829.69-11.988.322019/5-4.9914.563.73
2021/7-28.62-31.8211.622019/419.6412.550.82
2021/6-1.6-4.0720.022019/363.69-26.22-3.91
2021/5-8.871.2425.752019/1~2-33.3219.8319.82
2021/4-13.4828.8733.042018/125.423.4934.69
2021/350.2164.6634.482018/112.9942.1635.96
2021/1~2-30.0920.820.82018/10-10.6328.4435.32
2020/12-4.39-19.91-15.532018/923.3827.5836.18
2020/1119.6610.42-14.992018/83.0428.1937.59
2020/10-6.79-7.33-17.642018/7-9.2428.4839.03
2020/918.38-0.41-18.832018/6-0.5636.9740.85
2020/80.45-9.38-21.252018/5-6.6640.5741.7
2020/70.44-13.12-22.892018/4-21.5749.0442.01
2020/63.84-16.96-24.532018/3156.5574.539.35
2020/515.99-27.59-26.132018/1~2-29.1714.7614.75
2020/410.53-40.69-25.682017/1221.3311.2725.71
2020/37.7-35.81-18.582017/11-6.946.4927.59
2020/1~2-27.28-7.3-7.292017/10-11.2319.8630.26

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
33.0103.0-67.96
2021Q4(百萬)2020Q4(百萬)YoY(%)
128.0179.0-28.49
2021Q3(百萬)2020Q3(百萬)YoY(%)
53.0131.0-59.54

EPS較上季
2022Q1(元)2021Q4(元)比率
0.161.58-0.898

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率15.9816.1718.6717.5910.508.6210.749.538.344.92
存貨周轉率2.281.992.602.592.392.402.452.132.773.28

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率3.344.333.693.724.075.485.344.173.175.615.246.094.135.315.074.944.163.753.382.73
存貨周轉率0.550.630.540.530.540.560.500.450.440.610.660.780.620.700.660.640.550.620.560.52

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.730.710.690.690.710.630.540.710.770.77
金融負債(百萬)14721167764794001100000
營收淨額(百萬)2819273132523108231418351737156515431249
利息保障倍數7.878.1510.90103.9879.264460.35458324.001636.46135991.000.00
長期銀行借款占稅後淨利比2.391.320.000.762.200.400.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)2819273132523108231418351737156515431249
推銷費用(百萬)13031289142613041075613483462468410
管理費用(百萬)395358345353315289251233216213
研發費(百萬)2929282936241614126
推銷費用率(%)46.2247.2043.8541.9646.4633.4127.8129.5230.3332.83
管理費用率(%)14.0113.1110.6111.3613.6115.7514.4514.8914.0017.05
研發費用率(%)1.031.060.860.931.561.310.920.890.780.48

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)638786633672728833723630545909782896666836778799695645605564
推銷費用(百萬)318345299324335352320308309392343373318355333315301363269231
管理費用(百萬)10410292102981088680848691917794879182429597
研發費(百萬)8877777686877788710108
推銷費用率(%)49.8443.8947.2448.2146.0242.2644.2648.8956.7043.1243.8641.6347.7542.4642.8039.4243.3156.2844.4640.96
管理費用率(%)16.3012.9814.5315.1813.4612.9711.8912.7015.419.4611.6410.1611.5611.2411.1811.3911.806.5115.7017.20
研發費用率(%)1.251.021.111.040.960.840.970.951.470.661.020.781.050.841.031.001.011.551.651.42

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
4190-佐登-KYOXOXOOOXXX
7年6.08億10.65%72.92%0.0%270.56%889百萬1.64%

融資使用率
日期股價融資使用率
2022-05-19 -62.87.54%
2022-05-1863.27.53%
2022-05-1762.87.48%
2022-05-1661.57.40%
2022-05-1364.17.44%
2022-05-1266.07.10%
2022-05-1168.87.54%
2022-05-1069.17.52%
2022-05-0969.67.52%
2022-05-0669.47.39%
2022-05-0569.98.13%
2022-05-0468.78.13%
2022-05-0368.28.14%
2022-04-2967.98.14%
2022-04-2867.78.14%
2022-04-2767.68.14%
2022-04-2668.38.23%
2022-04-2568.48.16%
2022-04-2269.08.10%
2022-04-2169.08.10%
2022-04-2071.48.12%
2022-04-1971.48.08%
2022-04-1870.88.08%
2022-04-1571.18.08%
2022-04-1471.18.04%
2022-04-1371.08.01%
2022-04-1269.78.02%
2022-04-1170.08.02%
2022-04-0871.08.04%
2022-04-0770.78.04%
2022-04-0670.88.00%
2022-04-0171.17.94%
2022-03-3170.37.94%
2022-03-3071.07.90%
2022-03-2970.77.86%
2022-03-2870.47.85%
2022-03-2570.57.80%
2022-03-2470.17.78%
2022-03-2369.47.74%
2022-03-2268.67.71%
2022-03-2168.67.71%
2022-03-1868.57.71%
2022-03-1768.97.71%
2022-03-1668.07.71%
2022-03-1567.77.70%
2022-03-1467.77.69%
2022-03-1168.27.70%
2022-03-1068.67.71%
2022-03-0967.47.72%
2022-03-0866.17.69%
2022-03-0769.28.33%
2022-03-0470.08.29%
2022-03-0370.68.31%
2022-03-0270.78.29%
2022-03-0171.48.29%
2022-02-2572.08.27%
2022-02-2468.98.30%
2022-02-2370.28.36%
2022-02-2271.08.33%
2022-02-2171.38.27%
2022-02-1871.08.25%
2022-02-1771.28.23%
2022-02-1671.08.19%
2022-02-1570.98.28%
2022-02-1470.88.27%
2022-02-1171.38.25%
2022-02-1071.38.25%
2022-02-0971.78.20%
2022-02-0871.38.20%
2022-02-0770.88.27%
2022-01-2670.08.26%
2022-01-2568.38.21%
2022-01-2468.48.23%
2022-01-2169.68.37%
2022-01-2070.18.41%
2022-01-1969.98.47%
2022-01-1870.18.50%
2022-01-1770.08.51%
2022-01-1470.08.52%
2022-01-1370.98.57%
2022-01-1271.08.58%
2022-01-1170.38.56%
2022-01-1070.38.56%
2022-01-0770.18.56%
2022-01-0671.08.61%
2022-01-0571.48.62%
2022-01-0470.78.63%
2022-01-0371.38.66%
2021-12-3072.88.75%
2021-12-2972.88.76%
2021-12-2872.08.71%
2021-12-2772.38.85%
2021-12-2472.88.85%
2021-12-2372.28.87%
2021-12-2272.48.87%
2021-12-2172.08.83%
2021-12-2071.98.85%
2021-12-1771.68.84%
2021-12-1672.28.94%
2021-12-1572.19.09%
2021-12-1472.29.09%
2021-12-1372.59.05%
2021-12-1072.79.08%
2021-12-0973.29.06%
2021-12-0873.49.08%
2021-12-0773.09.08%
2021-12-0673.09.10%
2021-12-0373.19.10%
2021-12-0173.09.11%
2021-11-3072.59.12%
2021-11-2971.89.12%
2021-11-2673.29.08%
2021-11-2574.78.98%
2021-11-2474.98.98%
2021-11-2374.78.96%
2021-11-2276.18.98%
2021-11-1975.18.98%
2021-11-1877.09.32%
2021-11-1777.59.35%
2021-11-1678.29.35%
2021-11-1579.49.33%
2021-11-1278.59.33%
2021-11-1180.09.35%
2021-11-1080.79.54%
2021-11-0981.59.53%
2021-11-0879.89.01%
2021-11-0577.68.81%
2021-11-0475.48.81%
2021-11-0375.28.80%
2021-11-0275.78.81%
2021-11-0176.28.83%
2021-10-2976.18.85%
2021-10-2876.28.85%
2021-10-2775.08.91%
2021-10-2674.68.92%
2021-10-2574.88.88%
2021-10-2274.68.85%
2021-10-2174.18.84%
2021-10-2074.68.88%
2021-10-1973.69.00%
2021-10-1872.39.00%
2021-10-1572.59.00%
2021-10-1472.49.00%
2021-10-1372.29.01%
2021-10-1272.19.03%
2021-10-0872.69.06%
2021-10-0772.29.02%
2021-10-0671.69.06%
2021-10-0570.09.04%
2021-10-0470.29.03%
2021-10-0170.49.04%
2021-09-3071.49.11%
2021-09-2970.99.09%
2021-09-2871.39.04%
2021-09-2771.49.04%
2021-09-2471.39.02%
2021-09-2370.99.00%
2021-09-2270.08.98%
2021-09-1770.78.98%
2021-09-1670.68.98%
2021-09-1571.38.99%
2021-09-1471.29.02%
2021-09-1371.29.04%
2021-09-1070.79.05%
2021-09-0969.99.03%
2021-09-0869.79.04%
2021-09-0770.59.14%
2021-09-0670.59.26%
2021-09-0370.99.27%
2021-09-0270.89.37%
2021-09-0171.29.39%
2021-08-3170.89.80%
2021-08-3071.69.86%
2021-08-2772.49.97%
2021-08-2673.010.08%
2021-08-2572.910.19%
2021-08-2471.110.45%
2021-08-2371.610.57%
2021-08-2070.410.65%
2021-08-1971.310.80%
2021-08-1871.711.00%
2021-08-1772.011.05%
2021-08-1672.211.07%
2021-08-1373.111.22%
2021-08-1273.811.22%
2021-08-1174.011.24%
2021-08-1073.711.20%
2021-08-0974.611.35%
2021-08-0675.311.40%
2021-08-0575.911.41%
2021-08-0476.511.40%
2021-08-0375.711.39%
2021-08-0277.112.10%
2021-07-3076.212.10%
2021-07-2976.912.08%
2021-07-2876.912.16%
2021-07-2778.912.16%
2021-07-2680.912.24%
2021-07-2381.712.29%
2021-07-2277.912.08%
2021-07-2176.512.07%
2021-07-2078.811.91%
2021-07-1979.011.85%
2021-07-1675.911.77%
2021-07-1575.611.70%
2021-07-1475.411.89%
2021-07-1375.411.88%
2021-07-1276.211.95%
2021-07-0975.211.91%
2021-07-0875.511.93%
2021-07-0777.911.84%
2021-07-0676.511.79%
2021-07-0576.811.75%
2021-07-0276.711.76%
2021-07-0175.011.75%
2021-06-3076.011.70%
2021-06-2976.511.76%
2021-06-2876.611.77%
2021-06-2576.711.75%
2021-06-2476.711.75%
2021-06-2376.311.75%
2021-06-2274.911.75%
2021-06-2173.911.73%
2021-06-1875.411.66%
2021-06-1775.511.64%
2021-06-1675.311.60%
2021-06-1575.611.56%
2021-06-1175.911.47%
2021-06-1075.811.47%
2021-06-0976.011.49%
2021-06-0876.511.46%
2021-06-0776.511.44%
2021-06-0477.011.43%
2021-06-0378.211.41%
2021-06-0278.811.42%
2021-06-0179.511.39%
2021-05-3178.011.47%
2021-05-2876.511.33%
2021-05-2777.011.69%
2021-05-2676.911.64%

佐登-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。