4994 傳奇


股價漲跌幅
20222021202020192018
傳奇-33.0%-16.0%48.0%38.0%12.0%
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)
43.5 -45.08% 23.89 27.47 -36.85% 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
202120202019201820172016201520142013
營業毛利率56.8653.1350.1569.7783.0289.9090.7491.5089.46
營業利益率11.5817.2216.61-22.85-29.99-13.187.3530.3929.82
折舊負擔比率2.073.331.451.242.092.071.451.021.16
稅前淨利率4.9217.0216.74-23.84-29.46-9.368.0732.4730.56
股東權益報酬率8.0126.7440.39-25.17-19.86-6.621.7221.8422.33
資產報酬率5.8418.3627.49-19.52-16.74-5.541.4217.9618.01
本業收入比234.97101.2799.3695.98101.57141.1191.0093.5397.55
業外獲益比-134.97-1.270.814.02-1.97-41.119.006.472.45
無形資產佔淨值比0.260.310.591.060.000.000.000.000.00

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54.1954.8858.0157.3857.0257.6554.1751.4649.2553.9952.5442.0451.9954.9173.9679.6081.3583.9383.8578.81
營業利益率14.428.7116.1413.587.6821.9419.8011.8815.2517.9117.248.6523.37-24.72-10.51-14.16-46.56-39.87-30.37-22.43
稅前淨利率9.510.8912.285.160.9120.0718.2911.6118.2916.2117.789.3324.19-24.07-18.12-12.47-45.42-39.32-28.83-21.41
本業收入比152.831000.00132.26266.67814.29109.87107.93102.1183.69110.9597.0191.8696.95102.2257.78113.33102.35101.52106.15103.70
業外獲益比-52.83-900.00-31.18-163.89-714.29-9.21-8.54-2.1116.31-10.222.996.983.55-2.2242.22-13.33-2.35-1.52-4.62-5.56

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)
202120202019201820172016201520142013
營運現金流量(百萬)-302304875-261-153-16849330248
自由現金流量(百萬)-316303765-269-167-204-25241214
稅後淨利(百萬)137433496-287-283-10930351300


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)213-75-486146113250-4137-79307249126192-48-6128-180-4312
自由現金流量(百萬)213-79-4861341152434135-79302147123192-53-5622-182-10-19
稅後淨利(百萬)5489337-21471404510112714952168-99-58-49-82-92-71-56

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)2898324637121046861964123914741203
營業利益(百萬)336559617-239-258-12791448359
稅後淨利(百萬)137433496-287-283-10930351300
EPS(完全稀釋)1.233.914.48-2.60-2.56-0.980.273.974.25
營收成長率(%)-10.72-12.55254.8821.49-10.68-22.20-15.9422.53N/A
營業利益成長率(%)-39.89-9.40N/AN/AN/AN/A-79.6924.79N/A
稅後淨利成長率(%)-68.36-12.70272.82N/AN/AN/A-91.4517.00N/A
EPS成長率(%)-68.54-12.72N/AN/AN/AN/A-93.20-6.59N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)5626897607057437608948207728461131919816373248238187169226251
營業利益(百萬)816012396571671779711815219579191-92-26-34-87-67-69-56
稅後淨利(百萬)5489337-21471404510112714952168-99-58-49-82-92-71-56
EPS(完全稀釋)0.490.070.840.34-0.011.331.260.410.911.141.350.471.52-0.89-0.53-0.44-0.74-0.84-0.64-0.50
去年同期營收成長率(%)-24.36-9.34-14.99-14.02-3.76-10.17-20.95-10.77-5.39126.81356.05286.13336.36120.719.73-5.18----
去年同期營業利益成長率(%)42.11-64.07-30.51-1.03-51.699.87-9.2322.78-38.22265.22850.00332.35319.54-37.3162.3239.29----
去年同期稅後淨利成長率(%)2800.00-94.56-33.57-17.78-101.9815.75-6.04-13.46-39.88228.28356.90206.12304.88-7.6118.3112.50----
去年同期EPS成長率(%)5000.00-94.74-33.33-17.07-101.1016.67-6.67-12.77-40.13228.09354.72206.82305.41-5.9517.1912.00----
較上季營收成長率(%)-18.43-9.347.80-5.11-2.24-14.999.026.22-8.75-25.2023.0712.62118.7750.404.2027.2710.65-25.22-9.96-
較上季營業利益成長率(%)35.00-51.2228.1268.42-65.87-5.6582.47-17.80-22.37-22.05146.84-58.64307.61-253.8523.5360.92-29.852.90-23.21-
較上季稅後淨利成長率(%)575.00-91.40151.351950.00-101.365.00211.11-55.45-20.47-14.77186.54-69.05269.70-70.69-18.3740.2410.87-29.58-26.79-
較上季EPS成長率(%)600.00-91.67147.063500.00-100.755.56207.32-54.95-20.18-15.56187.23-69.08270.79-67.92-20.4540.5411.90-31.25-28.00-

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(%)
2022/44.2-27.25-25.072019/12-3.9910.55254.89
2022/3-5.76-40.53-24.372019/11-0.39425.85330.76
2022/1~2-21.84-14.81-14.812019/10-17.52303.7323.83
2021/12-5.23-10.43-10.742019/9-10.71355.55325.95
2021/11-9.41-0.2-10.762019/8-1.44285.12322.17
2021/106.38-15.35-11.622019/70.26457.05329.72
2021/9-8.25-3.51-11.182019/630.56593.17308.47
2021/8-5.6-13.89-12.012019/534.75256.46264.51
2021/719.52-23.75-11.732019/4-1.56132.55266.92
2021/6-7.05-16.21-9.052019/3-22.29235.17336.03
2021/53.46-17.28-7.582019/1~2-1.12393.39393.39
2021/4-14.81-7.82-4.812018/12356.68404.5921.47
2021/326.7727.62-3.812018/11-23.53-1.87-1.69
2021/1~2-12.33-16.06-16.052018/10-6.9310.26-1.68
2020/125.58-12.78-12.532018/9-24.51-1.49-2.79
2020/11-23.16-20.69-12.512018/842.5516.99-2.96
2020/1021.262.79-11.772018/724.7613.15-6.22
2020/9-18.12-30.08-13.232018/6-32.85-23.51-8.82
2020/8-16.41-23.76-10.912018/5-12.08-2.04-6.04
2020/731.35-10.1-8.562018/441.875.99-7.17
2020/6-8.24-31.38-8.212018/31.92-10.98-12.74
2020/515.28-2.36-1.42018/1~226.23-13.72-13.71
2020/417.9514.12-1.132017/12-11.18-37.48-10.71
2020/3-15.83-4.75-5.312017/11-14.07-47.6-8.33
2020/1~2-13.85-5.53-5.532017/10-16.86-3.59-3.02

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
53.07.0657.14
2021Q4(百萬)2020Q4(百萬)YoY(%)
6.0152.0-96.05
2021Q3(百萬)2020Q3(百萬)YoY(%)
93.0164.0-43.29

EPS較上季
2022Q1(元)2021Q4(元)比率
0.490.075.9999

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率12.0613.9213.335.879.498.167.737.546.44
存貨周轉率0.000.000.000.002320.321546.510.000.0028182.20

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.282.382.712.473.012.932.602.422.632.212.232.142.621.852.623.002.302.082.342.53
存貨周轉率0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00821.39710.32

償債能力-近10年
202120202019201820172016201520142013
負債比0.280.310.340.290.160.150.170.180.18
金融負債(百萬)000000000
營收淨額(百萬)2898324637121046861964123914741203
利息保障倍數24.6990.03622.930.000.000.000.000.000.00
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)2898324637121046861964123914741203
推銷費用(百萬)768496655380277221255221165
管理費用(百萬)126193183146153190194178146
研發費(百萬)419477407443542582584502406
推銷費用率(%)26.5015.2817.6536.3332.1722.9320.5814.9913.72
管理費用率(%)4.355.954.9313.9617.7719.7115.6612.0812.14
研發費用率(%)14.4614.7010.9642.3562.9560.3747.1334.0633.75

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)5626897607057437608948207728461131919816373248238187169226251
推銷費用(百萬)88190182173222116117163100147245163102169686678458580
管理費用(百萬)2932313033346945454948444137363636363637
研發費(百萬)107951051071111211221171171091071019191106120126128138138
推銷費用率(%)15.6627.5823.9524.5429.8815.2613.0919.8812.9517.3821.6617.7412.5045.3127.4227.7341.7126.6337.6131.87
管理費用率(%)5.164.644.084.264.444.477.725.495.835.794.244.795.029.9214.5215.1319.2521.3015.9314.74
研發費用率(%)19.0413.7913.8215.1814.9415.9213.6514.2715.1612.889.4610.9911.1524.4042.7450.4267.3875.7461.0654.98

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
4994-傳奇OOOOXOXXXX
9年11.06億15.99%29.04%72.59%158.32%-202百萬13.16%

融資使用率
日期股價融資使用率
2022-05-19 -43.57.35%
2022-05-1844.47.33%
2022-05-1744.67.25%
2022-05-1643.97.26%
2022-05-1343.757.30%
2022-05-1242.37.33%
2022-05-1143.557.29%
2022-05-1042.97.40%
2022-05-0943.27.48%
2022-05-0644.37.50%
2022-05-0545.657.49%
2022-05-0444.557.51%
2022-05-0344.857.66%
2022-04-2945.27.73%
2022-04-2845.07.76%
2022-04-2744.67.64%
2022-04-2646.78.01%
2022-04-2548.558.03%
2022-04-2253.58.55%
2022-04-2153.08.41%
2022-04-2053.38.32%
2022-04-1951.68.29%
2022-04-1851.28.26%
2022-04-1552.18.20%
2022-04-1452.78.17%
2022-04-1355.37.69%
2022-04-1250.37.60%
2022-04-1152.07.77%
2022-04-0854.27.82%
2022-04-0756.17.16%
2022-04-0651.06.93%
2022-04-0146.46.84%
2022-03-3145.16.85%
2022-03-3046.06.92%
2022-03-2943.656.91%
2022-03-2843.76.99%
2022-03-2543.86.98%
2022-03-2444.056.97%
2022-03-2344.256.96%
2022-03-2243.756.97%
2022-03-2144.17.08%
2022-03-1843.97.21%
2022-03-1744.457.19%
2022-03-1643.157.32%
2022-03-1542.257.35%
2022-03-1444.157.33%
2022-03-1145.37.64%
2022-03-1046.27.60%
2022-03-0946.17.66%
2022-03-0845.557.60%
2022-03-0746.27.63%
2022-03-0447.37.40%
2022-03-0348.157.40%
2022-03-0249.157.53%
2022-03-0148.857.55%
2022-02-2547.457.76%
2022-02-2446.97.79%
2022-02-2349.18.03%
2022-02-2248.958.07%
2022-02-2148.958.05%
2022-02-1848.858.04%
2022-02-1749.48.16%
2022-02-1650.28.26%
2022-02-1549.758.22%
2022-02-1449.858.19%
2022-02-1150.78.26%
2022-02-1051.28.30%
2022-02-0952.28.31%
2022-02-0850.78.29%
2022-02-0750.58.25%
2022-01-2650.18.33%
2022-01-2550.38.40%
2022-01-2452.08.46%
2022-01-2152.78.58%
2022-01-2053.08.69%
2022-01-1953.68.74%
2022-01-1852.88.90%
2022-01-1753.68.88%
2022-01-1452.88.96%
2022-01-1355.09.15%
2022-01-1256.19.12%
2022-01-1155.69.17%
2022-01-1061.010.07%
2022-01-0763.810.15%
2022-01-0661.89.14%
2022-01-0560.89.04%
2022-01-0463.59.09%
2022-01-0365.39.39%
2021-12-3065.08.72%
2021-12-2959.18.25%
2021-12-2858.58.18%
2021-12-2759.18.28%
2021-12-2460.48.29%
2021-12-2361.48.75%
2021-12-2263.99.61%
2021-12-2164.89.22%
2021-12-2068.08.47%
2021-12-1767.57.99%
2021-12-1661.45.97%
2021-12-1564.06.53%
2021-12-1458.65.64%
2021-12-1353.35.34%
2021-12-1053.05.26%
2021-12-0951.95.25%
2021-12-0852.35.27%
2021-12-0752.15.29%
2021-12-0652.15.26%
2021-12-0352.55.23%
2021-12-0252.55.23%
2021-12-0153.05.22%
2021-11-3052.45.22%
2021-11-2951.85.23%
2021-11-2652.15.23%
2021-11-2553.55.25%
2021-11-2453.45.25%
2021-11-2353.65.28%
2021-11-2253.95.28%
2021-11-1953.35.28%
2021-11-1853.85.27%
2021-11-1752.95.27%
2021-11-1653.15.26%
2021-11-1552.65.26%
2021-11-1253.65.25%
2021-11-1153.25.24%
2021-11-1053.95.24%
2021-11-0953.85.24%
2021-11-0853.45.24%
2021-11-0553.55.23%
2021-11-0453.55.27%
2021-11-0353.35.26%
2021-11-0252.95.27%
2021-11-0154.25.26%
2021-10-2954.05.26%
2021-10-2853.55.26%
2021-10-2754.25.26%
2021-10-2654.35.26%
2021-10-2553.25.26%
2021-10-2252.95.27%
2021-10-2152.05.27%
2021-10-2054.05.31%
2021-10-1953.75.31%
2021-10-1854.25.34%
2021-10-1555.05.34%
2021-10-1455.05.34%
2021-10-1355.25.34%
2021-10-1255.25.34%
2021-10-0855.95.34%
2021-10-0756.15.34%
2021-10-0656.85.35%
2021-10-0555.95.35%
2021-10-0455.65.35%
2021-10-0156.45.35%
2021-09-3057.35.36%
2021-09-2956.85.37%
2021-09-2857.55.36%
2021-09-2756.85.36%
2021-09-2455.95.36%
2021-09-2355.05.37%
2021-09-2254.85.37%
2021-09-1755.85.36%
2021-09-1656.05.58%
2021-09-1555.55.59%
2021-09-1456.75.58%
2021-09-1356.85.58%
2021-09-1055.05.56%
2021-09-0953.85.63%
2021-09-0854.15.64%
2021-09-0752.15.69%
2021-09-0651.85.69%
2021-09-0352.65.70%
2021-09-0252.15.71%
2021-09-0152.75.70%
2021-08-3152.75.69%
2021-08-3053.85.70%
2021-08-2752.05.72%
2021-08-2651.65.72%
2021-08-2551.85.72%
2021-08-2450.75.72%
2021-08-2350.75.72%
2021-08-2049.85.72%
2021-08-1949.55.73%
2021-08-1850.75.81%
2021-08-1750.05.80%
2021-08-1653.35.79%
2021-08-1355.05.81%
2021-08-1255.75.81%
2021-08-1154.25.80%
2021-08-1058.65.81%
2021-08-0959.05.82%
2021-08-0660.45.81%
2021-08-0560.65.84%
2021-08-0460.85.87%
2021-08-0360.65.88%
2021-08-0262.05.88%
2021-07-3060.55.89%
2021-07-2961.05.89%
2021-07-2860.55.89%
2021-07-2761.35.89%
2021-07-2661.35.89%
2021-07-2360.75.85%
2021-07-2261.05.83%
2021-07-2160.95.83%
2021-07-2061.35.82%
2021-07-1963.15.81%
2021-07-1662.85.86%
2021-07-1562.65.86%
2021-07-1462.25.86%
2021-07-1362.65.87%
2021-07-1262.05.96%
2021-07-0962.55.95%
2021-07-0863.05.94%
2021-07-0763.45.93%
2021-07-0664.25.91%
2021-07-0564.35.97%
2021-07-0263.15.99%
2021-07-0163.15.99%
2021-06-3064.45.99%
2021-06-2964.56.01%
2021-06-2865.65.98%
2021-06-2565.65.98%
2021-06-2465.75.96%
2021-06-2365.76.02%
2021-06-2263.86.17%
2021-06-2161.66.25%
2021-06-1862.56.27%
2021-06-1763.06.25%
2021-06-1662.86.30%
2021-06-1564.46.31%
2021-06-1164.26.31%
2021-06-1064.16.30%
2021-06-0964.46.31%
2021-06-0864.66.30%
2021-06-0765.46.28%
2021-06-0464.66.23%
2021-06-0365.06.18%
2021-06-0265.66.12%
2021-06-0165.56.13%
2021-05-3164.26.10%
2021-05-2864.66.04%
2021-05-2765.06.02%

傳奇熱門網頁

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。