5306 桂盟


股價漲跌幅
202220212020
桂盟-15.0%11.0%3.0%
0050-14.69%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)
167.0 9.28% 182.5 209.87 25.67% 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
  • 本益比法估值不適用於景氣循環股
  • 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46.3145.9940.9142.3042.0244.6638.4634.1230.8430.08
營業利益率33.2432.2023.9224.2426.1327.2522.4819.3319.2519.43
折舊負擔比率3.904.895.574.613.863.993.202.412.531.70
稅前淨利率33.5632.2924.6824.8925.4926.7825.8419.9319.2720.93
股東權益報酬率31.0225.9319.4719.2223.1420.8122.3224.5728.3526.03
資產報酬率18.3114.9110.289.6711.4911.4713.6815.3716.4417.78
本業收入比99.0499.7596.9897.38102.56101.7787.0496.93100.0092.93
業外獲益比0.960.253.022.62-2.49-1.7712.963.070.007.07
無形資產佔淨值比13.2714.6616.1913.460.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率46.6445.3247.2045.5547.3645.1146.2750.0841.8337.7541.5042.9641.6144.1042.4739.4843.15
營業利益率33.1832.8233.3332.3734.5832.2133.7836.3724.2720.4425.3824.7925.2224.8623.3920.7027.74
稅前淨利率33.8231.6734.5632.5635.7731.4233.1436.8526.5419.5228.3225.8625.1923.6224.7224.7226.40
本業收入比98.14103.6796.4599.3996.75102.41101.8298.6291.67104.9289.6095.68100.30105.3294.7083.70105.06
業外獲益比1.86-3.673.550.613.25-2.59-1.991.388.68-4.9210.404.01-0.00-5.325.3016.30-5.06

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)19172001146611789881092103059049227
自由現金流量(百萬)14401497793442502-1359-775-366185-689
稅後淨利(百萬)2008151510079481043857700462397256


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)633735435237510622531271578271378407410102482161433
自由現金流量(百萬)470474255171539355415211517320207297-312839464-44
稅後淨利(百萬)499518508477504448466383217250274234249238201215294

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)7751613052405057505140133374278020921353
營業利益(百萬)257619741254122613201094759537403263
稅後淨利(百萬)2008151510079481043857700462397256
EPS(完全稀釋)15.3311.947.997.518.687.136.214.313.762.42
營收成長率(%)26.4416.983.620.1225.8718.9421.3732.8954.62N/A
營業利益成長率(%)30.5057.422.28-7.1220.6644.1441.3433.2553.23N/A
稅後淨利成長率(%)32.5450.456.22-9.1121.7022.4351.5216.3755.08N/A
EPS成長率(%)28.3949.446.39-13.4821.7414.8144.0814.6355.37N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)19112066187420041806184418211378108613531324125213111275114412911347
營業利益(百萬)634678625649625594615501264277336310331317268267374
稅後淨利(百萬)499518508477504448466383217250274234249238201215294
EPS(完全稀釋)3.964.114.033.794.003.563.703.041.721.992.171.861.981.891.601.702.45
去年同期營收成長率(%)5.8112.042.9145.4366.3036.2937.5410.06-17.166.1215.73-3.02-2.670.000.000.00-
兩季平均(YOY)營收成長率(%)8.927.4724.1755.8651.3036.9123.80-3.55-5.5210.936.36-2.84-1.330.000.00--
去年同期EPS成長率(%)-1.0015.458.9224.67132.5678.8970.5163.44-13.135.2935.629.41-19.180.000.000.00-
兩季平均(YOY)EPS成長率(%)7.2212.1816.8078.62105.7274.7066.9725.15-3.9220.4522.52-4.88-9.590.000.00--
較上季營收成長率(%)-7.5010.25-6.4910.96-2.061.2632.1526.89-19.732.195.75-4.502.8211.45-11.39-4.160.00
較上季EPS成長率(%)-3.651.996.33-5.2512.36-3.7821.7176.74-13.57-8.2916.67-6.064.7618.12-5.88-30.610.00

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(%)
2022/4-20.0-12.972.182019/1211.34.02.84
2022/330.421.77.522019/118.541.572.72
2022/1~2-26.2111.0411.032019/10-4.794.812.84
2021/12-1.81-3.326.12019/94.349.282.64
2021/11-7.346.129.752019/8-16.694.171.89
2021/1013.3732.3632.832019/79.5525.491.6
2021/95.25-2.8432.892019/68.63.79-1.87
2021/8-8.066.6239.332019/5-8.53-13.15-2.95
2021/7-9.4314.6945.372019/4-3.199.43-0.23
2021/69.4738.4352.422019/342.28-1.94-3.14
2021/55.4943.1256.152019/1~2-38.25-3.79-3.79
2021/4-6.5153.2660.152018/128.71-12.80.59
2021/342.7850.4162.732018/1112.0-10.282.18
2021/1~2-26.5671.2171.212018/10-0.740.253.65
2020/127.7340.4117.72018/9-0.53-11.914.0
2020/1115.5945.0715.382018/80.36-9.786.16
2020/10-16.7836.2212.382018/7-9.39-6.578.61
2020/915.5155.859.942018/6-9.13-1.1611.25
2020/8-1.140.784.42018/515.2513.9713.99
2020/79.318.59-0.352018/4-13.26-1.3913.99
2020/613.1818.86-3.882018/348.448.819.62
2020/512.9714.04-8.542018/1~2-43.9926.3226.32
2020/4-8.25-7.66-13.792017/1211.8521.6825.03
2020/391.14-2.57-15.882017/1125.1626.9225.43
2020/1~2-43.74-23.11-23.12017/10-12.7924.8325.26

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
646.0646.00.0
2021Q4(百萬)2020Q4(百萬)YoY(%)
654.0580.012.758
2021Q3(百萬)2020Q3(百萬)YoY(%)
648.0604.07.2847

EPS較上季
2022Q1(元)2021Q4(元)比率
3.964.11-0.036

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.765.255.194.995.696.106.597.696.516.39
存貨周轉率3.923.893.112.863.723.743.873.553.616.32

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.371.501.341.471.391.421.571.461.161.381.371.231.291.341.181.271.32
存貨周轉率0.790.880.891.161.081.281.200.830.750.900.780.700.710.700.720.840.81

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.430.400.470.500.520.510.430.350.420.43
金融負債(百萬)1176158333533712348530951249586519371
營收淨額(百萬)7751613052405057505140133374278020921353
利息保障倍數140.4471.4537.5733.1739.3027.3044.8370.7290.26154.30
長期銀行借款占稅後淨利比0.200.571.082.111.940.581.071.080.000.12

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)7751613052405057505140133374278020921353
推銷費用(百萬)45036939040736830130125612469
管理費用(百萬)52043045142640236923014310259
研發費(百萬)42493443242613121616
推銷費用率(%)5.816.027.448.057.297.508.929.215.935.10
管理費用率(%)6.717.018.618.427.969.206.825.144.884.36
研發費用率(%)0.540.800.650.850.480.650.390.430.761.18

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)19112066187420041806184418211378108613531324125213111275114412911347
推銷費用(百萬)11911311612794119967876102861011001099710199
管理費用(百萬)1131341321281261181211009212811810010410099124103
研發費(百萬)231491261016616991151216106
推銷費用率(%)6.235.476.196.345.206.455.275.667.007.546.508.077.638.558.487.827.35
管理費用率(%)5.916.497.046.396.986.406.647.268.479.468.917.997.937.848.659.607.65
研發費用率(%)1.200.680.480.600.330.540.880.441.470.670.680.880.380.941.400.770.45

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
5306-桂盟XOXOOOOOXX
0年12.60億79.26%41.34%0.0%188.10%2040百萬29.36%

融資使用率
日期股價融資使用率
2022-05-23 -167.00.54%
2022-05-20168.50.54%
2022-05-19167.50.54%
2022-05-18169.00.55%
2022-05-17170.00.54%
2022-05-16167.50.56%
2022-05-13166.00.57%
2022-05-12165.50.56%
2022-05-11165.50.57%
2022-05-10168.50.57%
2022-05-09170.00.57%
2022-05-06169.50.57%
2022-05-05172.00.58%
2022-05-04166.50.62%
2022-05-03166.50.62%
2022-04-29163.00.63%
2022-04-28157.50.64%
2022-04-27156.50.64%
2022-04-26161.00.66%
2022-04-25163.50.62%
2022-04-22170.50.67%
2022-04-21170.00.67%
2022-04-20172.00.66%
2022-04-19173.00.65%
2022-04-18172.00.66%
2022-04-15175.00.67%
2022-04-14176.00.69%
2022-04-13172.50.70%
2022-04-12172.00.67%
2022-04-11179.00.63%
2022-04-08183.00.63%
2022-04-07184.00.63%
2022-04-06187.00.63%
2022-04-01187.00.63%
2022-03-31188.00.63%
2022-03-30190.00.63%
2022-03-29187.50.62%
2022-03-28188.00.63%
2022-03-25189.50.65%
2022-03-24190.00.64%
2022-03-23191.50.60%
2022-03-22191.00.60%
2022-03-21191.00.60%
2022-03-18188.50.61%
2022-03-17187.00.61%
2022-03-16188.50.61%
2022-03-15190.50.55%
2022-03-14193.50.54%
2022-03-11193.50.54%
2022-03-10192.00.55%
2022-03-09191.50.54%
2022-03-08191.00.54%
2022-03-07192.50.57%
2022-03-04196.00.57%
2022-03-03195.50.58%
2022-03-02195.00.57%
2022-03-01192.00.57%
2022-02-25192.50.60%
2022-02-24192.00.59%
2022-02-23198.00.59%
2022-02-22197.50.59%
2022-02-21200.50.55%
2022-02-18198.00.56%
2022-02-17197.50.56%
2022-02-16197.50.56%
2022-02-15196.50.55%
2022-02-14198.00.55%
2022-02-11199.00.55%
2022-02-10199.00.55%
2022-02-09199.00.55%
2022-02-08192.00.55%
2022-02-07187.50.55%
2022-01-26189.00.55%
2022-01-25189.50.55%
2022-01-24192.00.57%
2022-01-21193.50.60%
2022-01-20194.50.62%
2022-01-19195.00.62%
2022-01-18195.00.62%
2022-01-17195.00.63%
2022-01-14196.00.62%
2022-01-13196.50.66%
2022-01-12197.00.66%
2022-01-11195.00.67%
2022-01-10197.50.67%
2022-01-07199.00.68%
2022-01-06201.00.67%
2022-01-05206.50.64%
2022-01-04202.50.65%
2022-01-03197.50.67%
2021-12-30197.50.68%
2021-12-29196.00.67%
2021-12-28196.50.65%
2021-12-27198.00.66%
2021-12-24195.50.66%
2021-12-23195.50.66%
2021-12-22196.00.66%
2021-12-21195.50.63%
2021-12-20194.50.66%
2021-12-17197.00.66%
2021-12-16199.00.66%
2021-12-15198.00.64%
2021-12-14199.00.64%
2021-12-13199.50.63%
2021-12-10200.00.66%
2021-12-09199.50.64%
2021-12-08201.00.71%
2021-12-07201.00.69%
2021-12-06201.00.67%
2021-12-03200.50.67%
2021-12-02201.00.63%
2021-12-01201.00.64%
2021-11-30200.00.65%
2021-11-29202.50.60%
2021-11-26205.00.57%
2021-11-25204.00.58%
2021-11-24205.00.58%
2021-11-23205.50.59%
2021-11-22207.00.60%
2021-11-19205.00.60%
2021-11-18205.50.62%
2021-11-17206.50.61%
2021-11-16207.50.60%
2021-11-15207.50.58%
2021-11-12208.50.57%
2021-11-11207.00.62%
2021-11-10203.00.60%
2021-11-09203.50.59%
2021-11-08202.50.60%
2021-11-05201.00.58%
2021-11-04201.50.57%
2021-11-03203.00.57%
2021-11-02202.50.56%
2021-11-01201.50.57%
2021-10-29202.00.57%
2021-10-28206.00.63%
2021-10-27210.00.64%
2021-10-26209.50.64%
2021-10-25206.00.65%
2021-10-22206.50.65%
2021-10-21206.00.66%
2021-10-20206.50.66%
2021-10-19207.00.69%
2021-10-18203.00.71%
2021-10-15198.50.71%
2021-10-14194.00.77%
2021-10-13192.00.77%
2021-10-12191.50.77%
2021-10-08197.00.76%
2021-10-07195.50.77%
2021-10-06192.50.76%
2021-10-05194.50.77%
2021-10-04197.50.73%
2021-10-01199.00.74%
2021-09-30205.00.74%
2021-09-29206.00.74%
2021-09-28207.00.79%
2021-09-27207.50.80%
2021-09-24210.00.80%
2021-09-23212.00.80%
2021-09-22210.00.79%
2021-09-17218.50.75%
2021-09-16214.50.76%
2021-09-15209.00.72%
2021-09-14208.00.72%
2021-09-13208.00.72%
2021-09-10210.00.72%
2021-09-09207.50.72%
2021-09-08208.00.72%
2021-09-07206.00.72%
2021-09-06210.50.73%
2021-09-03212.50.77%
2021-09-02211.00.77%
2021-09-01210.50.76%
2021-08-31211.50.75%
2021-08-30215.00.74%
2021-08-27213.00.73%
2021-08-26206.00.75%
2021-08-25207.50.75%
2021-08-24203.50.76%
2021-08-23203.50.76%
2021-08-20197.00.79%
2021-08-19195.50.80%
2021-08-18201.00.81%
2021-08-17199.50.78%
2021-08-16202.00.71%
2021-08-13210.00.85%
2021-08-12218.00.87%
2021-08-11237.00.77%
2021-08-10244.50.81%
2021-08-09244.00.84%
2021-08-06246.00.84%
2021-08-05240.00.82%
2021-08-04242.00.82%
2021-08-03243.00.88%
2021-08-02248.50.79%
2021-07-30240.50.79%
2021-07-29238.50.72%
2021-07-28239.00.72%
2021-07-27242.00.80%
2021-07-26242.50.85%
2021-07-23241.00.82%
2021-07-22243.00.82%
2021-07-21241.00.82%
2021-07-20245.50.88%
2021-07-19251.00.93%
2021-07-16252.50.91%
2021-07-15250.00.90%
2021-07-14245.50.90%
2021-07-13245.50.92%
2021-07-12250.50.88%
2021-07-09243.50.85%
2021-07-08247.50.90%
2021-07-07247.50.90%
2021-07-06243.00.98%
2021-07-05241.50.96%
2021-07-02240.00.91%
2021-07-01233.50.92%
2021-06-30233.50.96%
2021-06-29236.01.03%
2021-06-28247.00.98%
2021-06-25240.51.01%
2021-06-24234.00.94%
2021-06-23232.00.97%
2021-06-22233.51.02%
2021-06-21230.51.09%
2021-06-18231.01.14%
2021-06-17229.51.21%
2021-06-16232.01.10%
2021-06-15226.51.19%
2021-06-11225.01.13%
2021-06-10229.01.11%
2021-06-09221.51.21%
2021-06-08220.51.21%
2021-06-07221.51.17%
2021-06-04224.01.14%
2021-06-03225.01.15%
2021-06-02225.51.10%
2021-06-01232.01.20%
2021-05-31235.01.24%

桂盟熱門網頁

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。