4904 遠傳


股價漲跌幅
20222021202020192018
遠傳29.0%6.0%-16.0%0.0%4.0%
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)
82.4 -10.79% 73.51 84.54 2.6% -29.42% 58.16

  • 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
202120202019201820172016201520142013
營業毛利率29.8132.6231.9032.3238.8440.4439.5840.3741.00
營業利益率12.1413.8814.2214.2815.4415.9315.8215.9817.26
折舊負擔比率13.6314.6515.9611.8510.9010.018.789.159.58
稅前淨利率12.9912.8213.1313.7014.3014.6214.3314.8516.23
股東權益報酬率13.7512.1612.1813.0515.2715.8115.7815.6516.07
資產報酬率5.605.857.067.538.468.739.139.7210.94
本業收入比93.50108.30108.29104.25108.00108.96110.44107.64106.36
業外獲益比6.50-8.29-8.30-4.25-8.01-8.96-10.44-7.64-6.35
無形資產佔淨值比47.7651.5437.6741.890.000.000.000.000.00

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29.9327.2430.9631.9929.6327.8133.7435.3234.6131.7431.0032.9032.0329.2633.1634.3332.6633.2638.9942.49
營業利益率13.7811.2712.8913.1911.4510.9313.9915.9015.3113.3913.9114.8714.7410.1315.5916.5615.0111.7616.3317.26
稅前淨利率13.2710.4119.0212.3010.649.8913.1714.9113.9111.9713.1313.7113.759.3515.7615.6114.2710.9315.1716.13
本業收入比103.89108.2367.75107.21107.62110.55106.28106.64110.01111.89105.94108.50107.20108.3598.92106.10105.18107.56107.70106.98
業外獲益比-3.89-8.2332.25-7.21-7.62-10.55-6.28-6.61-10.01-11.86-5.98-8.54-7.20-8.351.08-6.10-5.18-7.56-7.70-7.01

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)353152604621474230632484927075210522558521902
自由現金流量(百萬)23760-265561347916917106919528818910907-18525
稅後淨利(百萬)91248354873593811085711391114861148311829


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)748259331746059006023646160015464812138677405219480082423669479416006424676515416
自由現金流量(百萬)504244911218432673818118130304398-35164180250844296165277499573334313-274660552407
稅後淨利(百萬)23251974336519731811188520582239217221342195217422321632261826782453224928542917

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)853207950183866866359207094344972939417689671
營業利益(百萬)103611103811925123731421615024153931505315479
稅後淨利(百萬)91248354873593811085711391114861148311829
EPS(完全稀釋)2.802.562.682.883.333.493.523.523.63
營收成長率(%)7.32-5.20-3.20-5.90-2.41-3.033.315.02N/A
營業利益成長率(%)-6.13-7.44-3.62-12.96-5.38-2.402.26-2.75N/A
稅後淨利成長率(%)9.22-4.36-6.89-13.59-4.69-0.830.03-2.93N/A
EPS成長率(%)9.37-4.48-6.94-13.51-4.58-0.850.00-3.03N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)2190424283207041949820836228071863018675193892121421407204252081922289210592162121667247882286521936
營業利益(百萬)30192736266825712386249426072970296828412978303830682258328335813251291537353785
稅後淨利(百萬)23251974336519731811188520582239217221342195217422321632261826782453224928542917
EPS(完全稀釋)0.710.611.030.610.560.580.630.690.670.660.670.670.680.500.800.820.750.690.880.90
去年同期營收成長率(%)5.136.4711.134.417.467.51-12.97-8.57-6.87-4.821.65-5.53-3.91-10.08-7.90-1.44----
去年同期營業利益成長率(%)26.539.702.34-13.43-19.61-12.21-12.46-2.24-3.2625.82-9.29-15.16-5.63-22.54-12.10-5.39----
去年同期稅後淨利成長率(%)28.384.7263.51-11.88-16.62-11.67-6.242.99-2.6930.76-16.16-18.82-9.01-27.43-8.27-8.19----
去年同期EPS成長率(%)26.795.1763.49-11.59-16.42-12.12-5.972.99-1.4732.00-16.25-18.29-9.33-27.54-9.09-8.89----
較上季營收成長率(%)-9.8017.296.19-6.42-8.6422.42-0.24-3.68-8.60-0.904.81-1.89-6.605.84-2.60-0.21-12.598.414.24-
較上季營業利益成長率(%)10.342.553.777.75-4.33-4.33-12.220.074.47-4.60-1.97-0.9835.87-31.22-8.3210.1511.53-21.95-1.32-
較上季稅後淨利成長率(%)17.78-41.3470.558.95-3.93-8.41-8.083.081.78-2.780.97-2.6036.76-37.66-2.249.179.07-21.20-2.16-
較上季EPS成長率(%)16.39-40.7868.858.93-3.45-7.94-8.702.991.52-1.490.00-1.4736.00-37.50-2.449.338.70-21.59-2.22-

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(%)
2022/4-3.278.125.822019/124.06-4.65-3.19
2022/35.238.085.122019/11-5.64-8.93-3.05
2022/1~2-15.993.763.762019/10-6.43-0.77-2.44
2021/120.5-0.47.312019/912.877.16-2.63
2021/11-1.070.558.192019/81.10.77-3.87
2021/109.0121.929.162019/71.9-3.17-4.5
2021/914.4925.287.662019/6-5.1-5.38-4.71
2021/8-2.921.965.592019/54.24-3.78-4.58
2021/70.537.036.112019/4-3.91-7.42-4.79
2021/63.468.45.962019/37.51-3.76-3.9
2021/51.541.365.492019/1~2-10.49-3.99-3.98
2021/4-3.33.556.522018/12-0.59-2.56-5.9
2021/3-3.883.727.462018/112.8-16.29-6.2
2021/1~2-7.759.289.272018/101.04-10.31-5.0
2020/121.4714.1-5.22018/96.14-10.27-4.36
2020/1119.9317.02-6.992018/8-2.85-9.24-3.55
2020/1012.02-7.93-9.342018/7-0.42-3.9-2.73
2020/9-6.81-23.1-9.512018/6-3.5-3.51-2.54
2020/81.9-6.85-7.592018/50.3-1.77-2.35
2020/71.82-7.58-7.692018/4-0.111.01-2.49
2020/6-3.25-7.52-7.712018/35.41-0.95-3.62
2020/53.74-9.29-7.742018/1~2-7.47-4.91-4.91
2020/4-3.14-8.85-7.352017/12-14.61-5.64-2.41
2020/31.78-9.57-6.872017/1110.1512.12-2.1
2020/1~2-8.65-5.5-5.492017/101.091.71-3.56

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
2906.02217.031.078
2021Q4(百萬)2020Q4(百萬)YoY(%)
2528.02256.012.056
2021Q3(百萬)2020Q3(百萬)YoY(%)
3938.02453.060.538

EPS較上季
2022Q1(元)2021Q4(元)比率
0.710.610.1639

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率10.039.8910.4710.7811.7012.7513.3912.8012.34
存貨周轉率19.3517.6016.9713.7415.5016.0715.9916.3616.95

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.532.482.192.462.642.952.492.502.532.572.642.682.672.862.792.872.793.143.113.22
存貨周轉率5.436.616.986.135.216.256.616.935.214.505.155.964.653.893.633.613.164.374.794.15

償債能力-近10年
202120202019201820172016201520142013
負債比0.620.610.470.420.470.460.470.410.38
金融負債(百萬)38336405027744733817763262422293750032424
營收淨額(百萬)853207950183866866359207094344972939417689671
利息保障倍數17.3615.6822.4428.7929.5032.2132.4941.49124.32
長期銀行借款占稅後淨利比3.084.760.500.070.701.231.780.360.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)853207950183866866359207094344972939417689671
推銷費用(百萬)101909982964597091566317274170341702915457
管理費用(百萬)481346244917571858835852608359405830
研發費(百萬)000000000
推銷費用率(%)11.9412.5611.5011.2117.0118.3117.5118.0817.24
管理費用率(%)5.645.825.866.606.396.206.256.316.50
研發費用率(%)0.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)2190424283207041949820836228071863018675193892121421407204252081922289210592162121667247882286521936
推銷費用(百萬)24082652252724812530260924792406248826252400234822722498241324042394389137503971
管理費用(百萬)11901260125111131188116711201152118511791255122912541734123713171430143914311565
研發費(百萬)00000000000000000000
推銷費用率(%)10.9910.9212.2112.7212.1411.4413.3112.8812.8312.3711.2111.5010.9111.2111.4611.1211.0515.7016.4018.10
管理費用率(%)5.435.196.045.715.705.126.016.176.115.565.866.026.027.785.876.096.605.816.267.13
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
4904-遠傳OOOXOXOXXX
17年325.85億35.16%61.06%0.82%16.96%36775百萬14.08%

融資使用率
日期股價融資使用率
2022-05-19 -82.40.04%
2022-05-1883.10.03%
2022-05-1782.00.04%
2022-05-1682.10.04%
2022-05-1382.20.04%
2022-05-1281.20.05%
2022-05-1182.10.05%
2022-05-1081.80.06%
2022-05-0979.40.06%
2022-05-0679.80.05%
2022-05-0580.00.05%
2022-05-0479.40.05%
2022-05-0381.00.05%
2022-04-2982.80.06%
2022-04-2882.00.06%
2022-04-2781.40.07%
2022-04-2680.50.04%
2022-04-2578.30.04%
2022-04-2277.70.04%
2022-04-2177.10.04%
2022-04-2077.80.04%
2022-04-1976.10.04%
2022-04-1876.90.04%
2022-04-1575.50.03%
2022-04-1474.10.05%
2022-04-1374.70.05%
2022-04-1275.00.05%
2022-04-1174.70.04%
2022-04-0874.60.04%
2022-04-0773.90.03%
2022-04-0673.90.04%
2022-04-0173.10.04%
2022-03-3173.50.04%
2022-03-3073.70.04%
2022-03-2973.20.04%
2022-03-2873.30.04%
2022-03-2573.50.05%
2022-03-2473.50.05%
2022-03-2372.50.05%
2022-03-2272.80.05%
2022-03-2173.00.05%
2022-03-1872.80.05%
2022-03-1773.50.05%
2022-03-1675.00.06%
2022-03-1574.00.06%
2022-03-1473.20.09%
2022-03-1173.20.08%
2022-03-1073.30.10%
2022-03-0973.30.10%
2022-03-0873.00.10%
2022-03-0771.90.10%
2022-03-0473.20.10%
2022-03-0372.80.10%
2022-03-0271.90.10%
2022-03-0170.20.09%
2022-02-2569.30.07%
2022-02-2470.00.05%
2022-02-2370.00.05%
2022-02-2269.10.04%
2022-02-2168.90.03%
2022-02-1868.60.04%
2022-02-1768.40.04%
2022-02-1667.50.03%
2022-02-1567.10.03%
2022-02-1466.90.03%
2022-02-1166.70.03%
2022-02-1066.50.03%
2022-02-0966.00.03%
2022-02-0865.60.03%
2022-02-0765.50.03%
2022-01-2665.00.03%
2022-01-2565.00.03%
2022-01-2464.90.03%
2022-01-2165.00.03%
2022-01-2065.00.03%
2022-01-1964.90.03%
2022-01-1864.40.03%
2022-01-1764.10.03%
2022-01-1464.30.03%
2022-01-1364.60.03%
2022-01-1264.20.03%
2022-01-1164.50.03%
2022-01-1064.40.03%
2022-01-0763.60.03%
2022-01-0664.00.03%
2022-01-0563.80.03%
2022-01-0463.90.03%
2022-01-0364.10.03%
2021-12-3064.60.03%
2021-12-2964.60.03%
2021-12-2864.30.03%
2021-12-2764.00.03%
2021-12-2463.90.03%
2021-12-2363.90.03%
2021-12-2263.80.02%
2021-12-2163.80.02%
2021-12-2063.50.02%
2021-12-1763.50.02%
2021-12-1663.30.02%
2021-12-1562.90.03%
2021-12-1462.90.02%
2021-12-1362.50.02%
2021-12-1062.60.02%
2021-12-0963.20.02%
2021-12-0862.90.02%
2021-12-0763.60.02%
2021-12-0662.60.02%
2021-12-0362.90.02%
2021-12-0263.40.02%
2021-12-0162.90.02%
2021-11-3061.50.06%
2021-11-2962.50.02%
2021-11-2663.10.02%
2021-11-2563.40.02%
2021-11-2463.90.02%
2021-11-2363.80.02%
2021-11-2263.40.02%
2021-11-1964.10.02%
2021-11-1865.00.02%
2021-11-1764.40.02%
2021-11-1664.30.03%
2021-11-1563.80.04%
2021-11-1264.10.04%
2021-11-1164.20.04%
2021-11-1063.40.04%
2021-11-0963.00.04%
2021-11-0862.60.04%
2021-11-0562.00.04%
2021-11-0461.70.04%
2021-11-0361.60.04%
2021-11-0261.70.04%
2021-11-0161.50.04%
2021-10-2961.20.04%
2021-10-2861.60.04%
2021-10-2761.50.04%
2021-10-2661.70.04%
2021-10-2561.60.04%
2021-10-2261.50.04%
2021-10-2161.10.04%
2021-10-2061.50.04%
2021-10-1961.20.04%
2021-10-1861.50.04%
2021-10-1561.60.04%
2021-10-1461.30.04%
2021-10-1361.50.05%
2021-10-1261.60.05%
2021-10-0861.70.05%
2021-10-0761.70.05%
2021-10-0661.50.05%
2021-10-0561.30.05%
2021-10-0461.20.04%
2021-10-0161.30.04%
2021-09-3061.50.04%
2021-09-2961.50.04%
2021-09-2861.50.04%
2021-09-2761.30.05%
2021-09-2461.30.05%
2021-09-2361.10.05%
2021-09-2260.80.08%
2021-09-1760.60.08%
2021-09-1660.90.06%
2021-09-1561.00.05%
2021-09-1460.80.05%
2021-09-1360.90.05%
2021-09-1060.60.06%
2021-09-0960.40.06%
2021-09-0860.90.06%
2021-09-0760.70.06%
2021-09-0660.60.06%
2021-09-0360.60.06%
2021-09-0260.60.06%
2021-09-0160.70.05%
2021-08-3161.60.05%
2021-08-3061.40.05%
2021-08-2761.20.05%
2021-08-2661.10.05%
2021-08-2560.80.06%
2021-08-2460.90.06%
2021-08-2360.40.06%
2021-08-2060.40.06%
2021-08-1960.70.06%
2021-08-1861.20.05%
2021-08-1761.10.05%
2021-08-1661.10.05%
2021-08-1361.40.05%
2021-08-1261.40.05%
2021-08-1161.50.05%
2021-08-1061.20.05%
2021-08-0960.90.06%
2021-08-0660.90.06%
2021-08-0561.30.06%
2021-08-0461.20.06%
2021-08-0361.40.06%
2021-08-0261.50.06%
2021-07-3060.60.06%
2021-07-2960.60.06%
2021-07-2860.50.06%
2021-07-2760.70.06%
2021-07-2661.10.06%
2021-07-2361.60.06%
2021-07-2265.10.06%
2021-07-2165.40.06%
2021-07-2065.30.07%
2021-07-1965.40.07%
2021-07-1665.40.07%
2021-07-1565.20.06%
2021-07-1465.10.06%
2021-07-1365.30.06%
2021-07-1265.10.06%
2021-07-0965.40.06%
2021-07-0865.10.06%
2021-07-0765.00.06%
2021-07-0665.00.06%
2021-07-0565.30.06%
2021-07-0264.70.06%
2021-07-0164.60.06%
2021-06-3064.60.06%
2021-06-2965.00.06%
2021-06-2865.10.06%
2021-06-2565.40.06%
2021-06-2465.40.06%
2021-06-2365.20.06%
2021-06-2265.00.06%
2021-06-2164.60.06%
2021-06-1864.70.06%
2021-06-1765.40.06%
2021-06-1665.90.06%
2021-06-1565.50.07%
2021-06-1165.60.07%
2021-06-1065.60.07%
2021-06-0965.60.07%
2021-06-0865.50.07%
2021-06-0765.60.07%
2021-06-0465.50.07%
2021-06-0365.30.07%
2021-06-0265.00.07%
2021-06-0164.60.06%
2021-05-3164.40.06%
2021-05-2864.50.06%
2021-05-2764.30.07%

遠傳熱門網頁

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。