5321 美而快


股價漲跌幅
202220212020
美而快15.0%243.0%-20.0%
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)
125.0 N/A N/A N/A N/A 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35.6226.4127.9618.2910.2414.2210.749.715.31-41.39
營業利益率7.60-1.106.306.011.626.373.241.69-18.32-95.04
折舊負擔比率2.612.942.863.354.684.193.783.8415.3851.87
稅前淨利率8.47-6.064.997.88-1.856.374.195.0312.24-127.47
股東權益報酬率28.21-17.719.1816.06-20.1513.119.5515.0824.42-110.66
資產報酬率6.92-4.134.247.21-8.355.583.434.854.52-17.99
本業收入比89.6118.25126.4776.25-86.67100.0076.6034.55-149.3874.61
業外獲益比10.3981.75-26.4723.75180.00-0.0023.4065.45250.6225.39
無形資產佔淨值比7.408.6613.4413.300.000.000.000.000.000.00

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36.6736.8036.1935.3134.0127.2920.5528.9030.0232.0228.4626.7122.0528.4318.6012.957.16
營業利益率9.098.069.586.596.02-1.14-5.534.53-2.394.228.568.575.4711.476.025.05-2.16
稅前淨利率10.659.3110.726.177.57-2.05-17.82-0.90-1.990.218.3910.324.6613.196.5414.39-7.24
本業收入比84.6286.1589.33106.9879.1754.5530.69-500.00125.002100.00104.1782.76121.4387.1890.4834.3830.77
業外獲益比14.1013.8510.67-6.9820.8345.4569.31600.00-25.00-2000.00-0.0017.24-14.2912.829.5265.6269.23

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)317266132424756184-16-27-213
自由現金流量(百萬)106-92128-23683137-33464358
稅後淨利(百萬)109-1304462-6745294153-492


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)871825067913432110-11-678570454025-12-11
自由現金流量(百萬)-33101-2942-948-10327-65-13162-1-20-126-81-18-11
稅後淨利(百萬)4231392019-16-99-10-5117233241626-4

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)272420771366101579195511111094663401
營業利益(百萬)207-23866113613619-121-382
稅後淨利(百萬)109-1304462-6745294153-492
EPS(完全稀釋)3.11-3.731.472.13-2.341.571.021.431.850.00
營收成長率(%)31.1552.0534.5828.32-17.17-14.041.5565.0165.34N/A
營業利益成長率(%)N/AN/A40.98369.23-78.6969.4489.47N/AN/AN/A
稅後淨利成長率(%)183.85N/A-29.03192.54N/A55.17-29.27-22.64110.77N/A
EPS成長率(%)N/AN/A-30.99N/AN/A53.92-28.67-22.70N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)731699700695630550569545412495287280304298320224173
營業利益(百萬)6656674638-6-3125-1021252417341911-4
稅後淨利(百萬)4231392019-16-99-10-5117233241626-4
EPS(完全稀釋)1.190.871.110.570.55-0.46-2.85-0.28-0.150.020.580.810.100.850.550.90-0.13
去年同期營收成長率(%)16.0327.0923.0227.5252.9111.1198.2694.6435.5366.11-10.3125.0075.720.000.000.00-
兩季平均(YOY)營收成長率(%)21.5625.0525.2740.2132.0154.6996.4565.0950.8227.907.3450.3637.860.000.00--
去年同期EPS成長率(%)116.36289.13138.95303.57466.67-2400.00-591.38-134.57-250.00-97.655.45-10.00176.920.000.000.00-
兩季平均(YOY)EPS成長率(%)202.75214.04221.26385.12-966.66-1495.69-362.98-192.28-173.82-46.10-2.2783.4688.460.000.00--
較上季營收成長率(%)4.58-0.140.7210.3214.55-3.344.4032.28-16.7772.472.50-7.892.01-6.8842.8629.480.00
較上季EPS成長率(%)36.78-21.6294.743.64219.5783.86-917.86-86.67-850.00-96.55-28.40710.00-88.2454.55-38.89792.310.00

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(%)
2022/4-17.8-6.8910.32019/12-11.4854.2435.81
2022/327.2821.216.522019/11-0.9674.8733.83
2022/1~2-25.7314.1414.132019/1070.1565.0928.92
2021/12-0.2117.9531.082019/9-0.4611.8123.6
2021/1110.5153.0132.52019/84.85-16.6925.33
2021/100.9114.830.622019/715.315.5235.64
2021/9-10.8920.8132.592019/6-12.7810.3339.73
2021/80.423.8134.152019/52.178.5646.38
2021/71.3923.9135.912019/4-9.9735.0859.9
2021/63.723.4738.352019/347.7341.9769.62
2021/50.7632.5642.12019/1~2-44.189.1389.13
2021/47.042.5344.892018/120.3560.428.95
2021/315.2440.3145.772018/11-6.4951.1826.29
2021/1~2-20.3948.7348.722018/1015.2378.0123.85
2020/1229.4433.5149.912018/9-25.8440.4418.55
2020/11-17.08-8.751.942018/845.479.7715.91
2020/106.29.0561.792018/710.1234.626.62
2020/9-8.6874.7272.142018/6-14.1812.672.29
2020/80.4990.4471.812018/527.1335.730.21
2020/71.0298.769.02018/4-5.3916.99-8.36
2020/611.34126.7964.012018/384.87-1.7-15.52
2020/58.3477.6453.322018/1~2-38.27-23.16-23.15
2020/45.3367.5347.412017/12-5.41-3.92-15.92
2020/321.2243.1741.142017/1110.09-24.52-16.8
2020/1~2-19.2940.0740.062017/10-9.08-37.38-15.96

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
78.048.062.5
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
1.190.870.3678

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率8.066.374.203.272.422.612.442.603.422.65
存貨周轉率4.043.322.917.079.729.8310.6711.8812.6811.61

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率2.161.861.751.981.881.441.421.581.351.540.910.900.900.840.930.770.65
存貨周轉率1.081.001.051.131.050.981.060.850.600.670.631.421.501.322.062.102.21

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.760.790.650.570.590.560.620.710.670.92
金融負債(百萬)15181440100826015854891561041145
營收淨額(百萬)272420771366101579195511111094663401
利息保障倍數10.94-4.344.8916.72-4.7539.4617.7026.035.95-7.83
長期銀行借款占稅後淨利比4.8711.8411.842.340.000.000.000.020.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)272420771366101579195511111094663401
推銷費用(百萬)59541318162181923232943
管理費用(百萬)141133903826314040102156
研發費(百萬)25262425242420252517
推銷費用率(%)21.8419.8813.256.112.281.992.072.104.3710.72
管理費用率(%)5.186.406.593.743.293.253.603.6615.3838.90
研發費用率(%)0.921.251.762.463.032.511.802.293.774.24

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)731699700695630550569545412495287280304298320224173
推銷費用(百萬)152155142158140116109949482393229302254
管理費用(百萬)43403734303535303349131315141166
研發費(百萬)66776667766666676
推銷費用率(%)20.7922.1720.2922.7322.2221.0919.1617.2522.8216.5713.5911.439.5410.076.882.232.31
管理費用率(%)5.885.725.294.894.766.366.155.508.019.904.534.644.934.703.442.683.47
研發費用率(%)0.820.861.001.010.951.091.051.281.701.212.092.141.972.011.883.123.47

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
5321-美而快OXXXOOOOXO
26年3.50億85.66%74.88%0.0%184.86%325百萬33.0%

融資使用率
日期股價融資使用率
2022-05-23 -125.036.67%
2022-05-20127.036.65%
2022-05-19128.536.39%
2022-05-18129.536.37%
2022-05-17126.536.73%
2022-05-16128.036.71%
2022-05-13124.536.83%
2022-05-12123.536.94%
2022-05-11124.536.86%
2022-05-10130.036.80%
2022-05-09128.036.76%
2022-05-06131.036.55%
2022-05-05130.036.42%
2022-05-04129.536.47%
2022-05-03123.537.53%
2022-04-29127.037.71%
2022-04-28126.038.48%
2022-04-27125.038.24%
2022-04-26122.038.27%
2022-04-25133.042.02%
2022-04-22141.042.37%
2022-04-21138.542.75%
2022-04-20138.043.20%
2022-04-19138.543.27%
2022-04-18140.543.23%
2022-04-15138.541.74%
2022-04-14137.541.13%
2022-04-13141.040.87%
2022-04-12144.040.50%
2022-04-11143.541.79%
2022-04-08149.542.78%
2022-04-07144.044.31%
2022-04-06148.044.92%
2022-04-01147.045.16%
2022-03-31143.046.31%
2022-03-30143.046.55%
2022-03-29140.046.88%
2022-03-28141.547.37%
2022-03-25140.048.31%
2022-03-24146.546.24%
2022-03-23144.047.83%
2022-03-22150.543.74%
2022-03-21137.042.68%
2022-03-18130.540.40%
2022-03-17124.038.93%
2022-03-16121.039.38%
2022-03-15120.539.66%
2022-03-14133.540.51%
2022-03-11137.539.60%
2022-03-10141.040.00%
2022-03-09145.038.72%
2022-03-08139.040.20%
2022-03-07142.542.16%
2022-03-04142.541.54%
2022-03-03145.042.06%
2022-03-02146.541.06%
2022-03-01148.041.37%
2022-02-25141.039.60%
2022-02-24135.039.66%
2022-02-23144.040.62%
2022-02-22146.042.27%
2022-02-21148.542.48%
2022-02-18142.040.71%
2022-02-17143.039.71%
2022-02-16144.040.17%
2022-02-15132.036.75%
2022-02-14130.036.16%
2022-02-11126.535.93%
2022-02-10125.034.83%
2022-02-09119.531.01%
2022-02-08115.028.31%
2022-02-07111.026.34%
2022-01-26103.524.93%
2022-01-25102.525.07%
2022-01-24104.024.94%
2022-01-21102.525.33%
2022-01-20102.025.59%
2022-01-19102.025.96%
2022-01-18102.526.04%
2022-01-17103.526.00%
2022-01-14101.526.30%
2022-01-13102.026.26%
2022-01-12104.026.07%
2022-01-11100.526.34%
2022-01-10103.526.40%
2022-01-07101.526.19%
2022-01-06105.528.98%
2022-01-05105.529.27%
2022-01-04108.029.47%
2022-01-03108.529.11%
2021-12-30108.029.40%
2021-12-29109.029.32%
2021-12-28109.030.19%
2021-12-27115.032.62%
2021-12-24117.032.71%
2021-12-23106.530.47%
2021-12-22110.530.73%
2021-12-21111.531.40%
2021-12-20109.531.07%
2021-12-17107.030.98%
2021-12-16104.531.01%
2021-12-15106.531.91%
2021-12-14109.531.35%
2021-12-13113.532.52%
2021-12-10103.530.83%
2021-12-09112.030.05%
2021-12-08102.029.98%
2021-12-0799.730.10%
2021-12-06100.030.24%
2021-12-03101.030.32%
2021-12-0296.430.47%
2021-12-01100.530.58%
2021-11-30101.030.65%
2021-11-29100.030.88%
2021-11-2696.931.42%
2021-11-25100.531.35%
2021-11-24101.031.54%
2021-11-23100.531.20%
2021-11-22105.530.98%
2021-11-19104.530.82%
2021-11-18108.531.40%
2021-11-17115.031.66%
2021-11-16114.031.68%
2021-11-15120.532.58%
2021-11-12119.532.47%
2021-11-11131.034.83%
2021-11-10139.032.19%
2021-11-09133.032.07%
2021-11-08129.032.72%
2021-11-05126.532.89%
2021-11-04123.533.37%
2021-11-03115.534.46%
2021-11-02114.035.83%
2021-11-01122.036.36%
2021-10-29126.037.55%
2021-10-28126.538.68%
2021-10-27124.540.29%
2021-10-26126.041.99%
2021-10-25139.543.61%
2021-10-22127.043.33%
2021-10-21115.534.71%
2021-10-20117.030.27%
2021-10-19113.531.08%
2021-10-18111.032.63%
2021-10-15123.032.76%
2021-10-14116.533.76%
2021-10-13114.034.63%
2021-10-12112.034.76%
2021-10-08115.534.72%
2021-10-07107.036.63%
2021-10-06105.536.58%
2021-10-05109.037.04%
2021-10-04105.537.19%
2021-10-01117.038.55%
2021-09-30130.037.84%
2021-09-29120.037.66%
2021-09-28109.534.46%
2021-09-27107.035.60%
2021-09-2497.436.24%
2021-09-2388.635.55%
2021-09-2284.935.39%
2021-09-1777.233.17%
2021-09-1670.233.30%
2021-09-1563.933.16%
2021-09-1463.832.35%
2021-09-1367.232.68%
2021-09-1061.430.40%
2021-09-0962.230.17%
2021-09-0856.628.04%
2021-09-0756.928.14%
2021-09-0655.729.19%
2021-09-0355.028.99%
2021-09-0257.028.89%
2021-09-0157.030.67%
2021-08-3151.928.97%
2021-08-3047.2529.37%
2021-08-2745.6529.40%
2021-08-2646.529.66%
2021-08-2544.429.18%
2021-08-2443.030.05%
2021-08-2346.531.09%
2021-08-2047.530.92%
2021-08-1943.229.37%
2021-08-1848.030.02%
2021-08-1746.5529.57%
2021-08-1651.731.73%
2021-08-1357.432.87%
2021-08-1258.332.01%
2021-08-1161.232.37%
2021-08-1066.232.57%
2021-08-0962.630.37%
2021-08-0669.531.68%
2021-08-0566.533.24%
2021-08-0460.530.30%
2021-08-0361.029.89%
2021-08-0258.932.50%
2021-07-3053.629.42%
2021-07-2953.028.02%
2021-07-2852.528.09%
2021-07-2748.827.11%
2021-07-2644.426.06%
2021-07-2345.026.35%
2021-07-2242.626.04%
2021-07-2142.625.37%
2021-07-2038.7524.61%
2021-07-1935.2524.80%
2021-07-1632.0525.03%
2021-07-1531.6525.11%
2021-07-1431.925.16%
2021-07-1332.325.28%
2021-07-1232.025.49%
2021-07-0931.925.60%
2021-07-0831.8525.74%
2021-07-0730.5525.83%
2021-07-0631.325.66%
2021-07-0532.225.79%
2021-07-0232.126.05%
2021-07-0132.0526.09%
2021-06-3032.326.00%
2021-06-2931.7525.98%
2021-06-2832.0525.83%
2021-06-2532.325.81%
2021-06-2432.725.85%
2021-06-2332.625.70%
2021-06-2232.225.65%
2021-06-2132.525.73%
2021-06-1832.525.58%
2021-06-1733.527.03%
2021-06-1633.1527.88%
2021-06-1533.5528.07%
2021-06-1132.928.07%
2021-06-1033.828.25%
2021-06-0932.728.29%
2021-06-0832.628.30%
2021-06-0734.028.17%
2021-06-0434.128.22%
2021-06-0334.028.25%
2021-06-0233.828.25%
2021-06-0134.228.32%
2021-05-3134.028.27%

美而快熱門網頁

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。