5299 杰力


股價漲跌幅
202220212020
杰力-14.0%54.0%7.0%
0050-14.14%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)
182.0 16.92% 212.79 244.71 34.46% 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41.7033.1033.4833.4230.8225.4022.2422.8421.95
營業利益率28.1021.8420.3618.8114.446.25-1.161.922.98
折舊負擔比率0.540.610.490.410.691.141.400.660.76
稅前淨利率28.2220.6420.4020.7213.316.280.365.054.64
股東權益報酬率43.7228.3327.3833.6323.827.140.305.975.61
資產報酬率29.0820.2619.6222.9816.365.320.314.374.10
本業收入比99.61105.96100.0090.79108.89100.00-300.0038.7166.67
業外獲益比0.39-5.710.309.21-8.890.00400.0061.2936.67
無形資產佔淨值比0.200.451.040.640.000.000.000.000.00

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42.3841.7144.8743.8534.9334.4031.7432.7433.5734.2332.9932.3534.6534.3635.9530.4132.45
營業利益率29.8923.8332.2231.6323.7723.1121.2222.4119.8522.9119.8818.0821.0319.7020.8515.4518.84
稅前淨利率33.3425.7632.4429.8523.8120.6019.7720.5622.1119.5320.0919.6222.5021.4021.6521.9617.55
本業收入比89.8092.4799.18106.22100.00112.17106.86109.0989.61118.0698.9592.7793.0292.8696.4769.74108.62
業外獲益比10.207.530.82-6.220.00-12.17-6.86-9.0910.39-18.061.058.436.988.333.5328.95-6.90

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)6964182231418446-2974133
自由現金流量(百萬)298220129-14389-5-52-3151
稅後淨利(百萬)6283262812571213212725


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)31125524055146123521499482117-4282255856
自由現金流量(百萬)100-2113511489-33295-7230-151247-90123-9216716-233
稅後淨利(百萬)198153195169111948287636177737072726747

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)27571954164814671018613499610654
營業利益(百萬)77542733627614738-61220
稅後淨利(百萬)6283262812571213212725
EPS(完全稀釋)17.409.127.827.223.861.020.040.850.80
營收成長率(%)41.1018.5712.3444.1166.0722.85-18.20-6.73N/A
營業利益成長率(%)81.5027.0821.7487.76286.84N/AN/A-40.00N/A
稅後淨利成長率(%)92.6416.019.34112.40278.123100.00-96.308.00N/A
EPS成長率(%)90.7916.628.3187.05278.432450.00-95.296.25N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)736720756701579556514534350370473425381395394345333
營業利益(百萬)220172243222138129109120698594778078825363
稅後淨利(百萬)198153195169111948287636177737072726747
EPS(完全稀釋)5.534.325.494.753.142.672.342.471.791.732.192.071.982.052.041.891.32
去年同期營收成長率(%)27.1229.5047.0831.2765.4350.278.6725.65-8.14-6.3320.0523.1914.410.000.000.00-
去年同期營業利益成長率(%)59.4233.33122.9485.00100.0051.7615.9655.84-13.758.9714.6345.2826.980.000.000.00-
去年同期稅後淨利成長率(%)78.3862.77137.8094.2576.1954.106.4919.18-10.00-15.286.948.9648.940.000.000.00-
去年同期EPS成長率(%)76.1161.80134.6292.3175.4254.346.8519.32-9.60-15.617.359.5250.000.000.000.00-
較上季營收成長率(%)2.22-4.767.8521.074.148.17-3.7552.57-5.41-21.7811.2911.55-3.540.2514.203.600.00
較上季營業利益成長率(%)27.91-29.229.4660.876.9818.35-9.1773.91-18.82-9.5722.08-3.752.56-4.8854.72-15.870.00
較上季稅後淨利成長率(%)29.41-21.5415.3852.2518.0914.63-5.7538.103.28-20.785.484.29-2.780.007.4642.550.00
較上季EPS成長率(%)28.01-21.3115.5851.2717.6014.10-5.2637.993.47-21.005.804.55-3.410.497.9443.180.00

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(%)
2022/41.1514.5823.542019/122.96-6.7312.38
2022/34.3817.7126.992019/11-9.51-16.3114.25
2022/1~20.1532.4532.452019/10-19.775.5917.85
2021/120.0626.241.082019/93.5323.119.27
2021/110.0230.5642.692019/82.4818.9518.73
2021/10-4.8531.944.12019/71.6417.9418.69
2021/90.0128.345.692019/66.0725.8718.84
2021/80.4156.6548.542019/57.4825.1917.33
2021/70.3760.447.282019/40.9918.0915.32
2021/69.6457.5344.962019/39.9613.6914.39
2021/52.4421.1742.22019/1~2-8.914.7614.76
2021/43.9119.5449.582018/12-7.658.7544.07
2021/324.9562.0565.62018/1114.1732.5942.78
2021/1~2-11.1867.7667.762018/10-6.4710.1344.09
2020/123.5256.718.552018/90.046.7149.4
2020/111.0555.8615.512018/81.6128.3758.3
2020/10-7.4439.5612.132018/78.4755.8164.57
2020/922.1120.979.332018/65.553.7266.36
2020/82.812.567.642018/51.3866.3669.34
2020/7-1.422.238.472018/4-2.7666.6170.12
2020/6-15.665.49.652018/323.9970.8971.33
2020/51.0632.5710.632018/1~2-25.5671.5771.57
2020/440.8640.994.552017/12-22.8345.7366.11
2020/346.21.08-8.092017/11-5.1661.9268.18
2020/1~2-28.71-12.91-12.912017/10-9.38118.1469.02

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
245.0138.077.536
2021Q4(百萬)2020Q4(百萬)YoY(%)
186.0115.061.739
2021Q3(百萬)2020Q3(百萬)YoY(%)
245.0102.0140.19

EPS較上季
2022Q1(元)2021Q4(元)比率
5.534.320.2800

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率6.786.576.346.136.315.465.446.545.51
存貨周轉率3.993.513.233.994.404.053.874.283.02

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.651.541.621.691.561.591.531.951.571.381.581.561.421.441.581.551.66
存貨周轉率0.930.981.041.051.041.041.071.100.650.650.840.750.731.021.311.331.19

償債能力-近10年
202120202019201820172016201520142013
負債比0.350.310.260.310.330.300.220.320.22
金融負債(百萬)1111222425780
營收淨額(百萬)27571954164814671018613499610654
利息保障倍數3602.862204.965337.786079.44376.2396.423.50100.73919.97
長期銀行借款占稅後淨利比0.000.000.000.000.170.6923.002.700.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)27571954164814671018613499610654
推銷費用(百萬)684239403425212723
管理費用(百萬)995555574323202220
研發費(百萬)2081231221179069757881
推銷費用率(%)2.472.152.372.733.344.084.214.433.52
管理費用率(%)3.592.813.343.894.223.754.013.613.06
研發費用率(%)7.546.297.407.988.8411.2615.0312.7912.39

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)736720756701579556514534350370473425381395394345333
推銷費用(百萬)172317151312101199101010111199
管理費用(百萬)263423251817121411816181315171510
研發費(百萬)4972554634333230282536322932312825
推銷費用率(%)2.313.192.252.142.252.161.952.062.572.432.112.352.622.782.792.612.70
管理費用率(%)3.534.723.043.573.113.062.332.623.142.163.384.243.413.804.314.353.00
研發費用率(%)6.6610.007.286.565.875.946.235.628.006.767.617.537.618.107.878.127.51

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
5299-杰力OXXOOOOOOO
4年3.58億82.38%49.8%0.0%96.38%861百萬51.44%

融資使用率
日期股價融資使用率
2022-05-18 -182.025.61%
2022-05-17182.525.51%
2022-05-16178.525.74%
2022-05-13179.525.97%
2022-05-12177.526.68%
2022-05-11180.526.81%
2022-05-10180.526.71%
2022-05-09177.026.96%
2022-05-06178.026.74%
2022-05-05179.026.81%
2022-05-04175.026.87%
2022-05-03169.527.11%
2022-04-29169.027.34%
2022-04-28169.027.44%
2022-04-27167.027.37%
2022-04-26172.528.12%
2022-04-25174.028.29%
2022-04-22178.528.49%
2022-04-21179.028.46%
2022-04-20179.028.53%
2022-04-19176.528.55%
2022-04-18176.528.46%
2022-04-15182.028.69%
2022-04-14177.027.87%
2022-04-13178.527.78%
2022-04-12176.027.57%
2022-04-11175.527.39%
2022-04-08182.028.16%
2022-04-07182.028.07%
2022-04-06185.528.26%
2022-04-01188.028.60%
2022-03-31191.029.17%
2022-03-30191.529.23%
2022-03-29188.528.38%
2022-03-28187.028.54%
2022-03-25188.028.61%
2022-03-24190.528.35%
2022-03-23190.028.59%
2022-03-22188.528.41%
2022-03-21189.028.63%
2022-03-18188.028.68%
2022-03-17188.029.89%
2022-03-16183.530.15%
2022-03-15182.531.05%
2022-03-14186.531.19%
2022-03-11183.031.02%
2022-03-10184.530.95%
2022-03-09180.030.77%
2022-03-08175.531.27%
2022-03-07179.032.50%
2022-03-04187.033.20%
2022-03-03188.533.34%
2022-03-02188.033.24%
2022-03-01188.033.21%
2022-02-25185.533.38%
2022-02-24184.033.46%
2022-02-23189.533.71%
2022-02-22187.035.57%
2022-02-21192.035.66%
2022-02-18195.035.34%
2022-02-17193.535.42%
2022-02-16191.033.54%
2022-02-15188.033.53%
2022-02-14187.533.66%
2022-02-11193.034.04%
2022-02-10191.533.68%
2022-02-09192.032.61%
2022-02-08187.033.20%
2022-02-07183.033.18%
2022-01-26180.033.47%
2022-01-25181.533.68%
2022-01-24184.033.91%
2022-01-21188.034.38%
2022-01-20194.534.61%
2022-01-19188.034.89%
2022-01-18190.035.09%
2022-01-17190.535.22%
2022-01-14185.034.74%
2022-01-13188.534.95%
2022-01-12193.036.66%
2022-01-11197.536.95%
2022-01-10205.038.52%
2022-01-07205.538.35%
2022-01-06219.041.35%
2022-01-05222.040.22%
2022-01-04221.540.03%
2022-01-03212.036.51%
2021-12-30195.035.33%
2021-12-29193.535.71%
2021-12-28196.035.94%
2021-12-27192.535.50%
2021-12-24192.535.26%
2021-12-23193.535.29%
2021-12-22196.535.08%
2021-12-21193.034.89%
2021-12-20191.534.79%
2021-12-17192.034.88%
2021-12-16197.034.97%
2021-12-15194.035.03%
2021-12-14188.535.24%
2021-12-13196.535.78%
2021-12-10193.536.13%
2021-12-09192.036.50%
2021-12-08194.036.88%
2021-12-07193.036.90%
2021-12-06194.037.30%
2021-12-03196.037.62%
2021-12-02193.037.44%
2021-12-01195.537.24%
2021-11-30190.536.97%
2021-11-29187.036.94%
2021-11-26182.037.14%
2021-11-25187.536.97%
2021-11-24187.536.96%
2021-11-23187.036.64%
2021-11-22194.036.91%
2021-11-19195.036.13%
2021-11-18197.036.25%
2021-11-17200.536.40%
2021-11-16192.034.76%
2021-11-15195.035.85%
2021-11-12193.035.43%
2021-11-11192.534.18%
2021-11-10190.533.73%
2021-11-09186.034.02%
2021-11-08185.034.05%
2021-11-05189.032.94%
2021-11-04192.030.17%
2021-11-03186.529.59%
2021-11-02180.530.46%
2021-11-01193.532.46%
2021-10-29191.534.22%
2021-10-28189.532.15%
2021-10-27185.529.08%
2021-10-26179.028.94%
2021-10-25182.031.01%
2021-10-22183.030.78%
2021-10-21175.533.12%
2021-10-20178.032.98%
2021-10-19177.532.33%
2021-10-18171.531.98%
2021-10-15169.532.14%
2021-10-14166.030.02%
2021-10-13160.030.11%
2021-10-12168.030.54%
2021-10-08174.530.71%
2021-10-07174.030.65%
2021-10-06166.530.44%
2021-10-05168.030.35%
2021-10-04160.530.52%
2021-10-01165.530.26%
2021-09-30173.030.19%
2021-09-29166.030.80%
2021-09-28176.530.44%
2021-09-27175.531.12%
2021-09-24181.032.48%
2021-09-23179.033.83%
2021-09-22178.034.01%
2021-09-17180.534.64%
2021-09-16177.535.69%
2021-09-15179.035.52%
2021-09-14181.533.70%
2021-09-13173.031.02%
2021-09-10177.030.37%
2021-09-09174.029.76%
2021-09-08170.029.48%
2021-09-07178.030.14%
2021-09-06181.531.52%
2021-09-03188.536.87%
2021-09-02196.035.79%
2021-09-01217.541.35%
2021-08-31204.041.89%
2021-08-30199.040.08%
2021-08-27195.039.42%
2021-08-26200.540.98%
2021-08-25204.040.79%
2021-08-24204.043.76%
2021-08-23212.543.64%
2021-08-20203.040.36%
2021-08-19191.542.61%
2021-08-18205.545.37%
2021-08-17191.543.88%
2021-08-16202.046.71%
2021-08-13196.046.14%
2021-08-12212.048.13%
2021-08-11201.046.61%
2021-08-10219.547.38%
2021-08-09215.049.46%
2021-08-06235.056.61%
2021-08-05242.557.15%
2021-08-04240.057.79%
2021-08-03247.560.08%
2021-08-02248.059.11%
2021-07-30242.059.10%
2021-07-29251.561.24%
2021-07-28238.556.34%
2021-07-27238.554.27%
2021-07-26265.055.84%
2021-07-23241.060.84%
2021-07-22248.063.19%
2021-07-21250.060.04%
2021-07-20231.057.31%
2021-07-19238.055.46%
2021-07-16220.056.46%
2021-07-15225.558.28%
2021-07-14216.059.66%
2021-07-13211.054.63%
2021-07-12197.057.81%
2021-07-09179.545.94%
2021-07-08179.545.07%
2021-07-07175.044.71%
2021-07-06181.547.23%
2021-07-05178.043.48%
2021-07-02170.038.88%
2021-07-01161.033.72%
2021-06-30165.534.07%
2021-06-29166.535.39%
2021-06-28171.535.19%
2021-06-25167.035.01%
2021-06-24167.035.83%
2021-06-23158.530.46%
2021-06-22151.028.02%
2021-06-21156.527.62%
2021-06-18158.528.32%
2021-06-17159.026.97%
2021-06-16155.527.01%
2021-06-15156.527.17%
2021-06-11154.026.83%
2021-06-10157.026.66%
2021-06-09150.024.22%
2021-06-08149.524.57%
2021-06-07149.524.17%
2021-06-04152.024.28%
2021-06-03152.524.23%
2021-06-02151.024.41%
2021-06-01154.525.34%
2021-05-31155.525.38%
2021-05-28151.024.94%
2021-05-27149.024.76%
2021-05-26149.024.90%

杰力熱門網頁

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。