5452 佶優


股價漲跌幅
202220212020
佶優-27.0%116.0%60.0%
0050-15.78%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)
16.75 15.34% 19.32 22.22 32.66% 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12.2611.8610.288.149.079.758.396.726.56
營業利益率6.675.342.260.291.261.261.081.261.48
折舊負擔比率0.630.720.850.650.570.760.720.630.63
稅前淨利率6.414.931.360.840.380.850.771.110.94
股東權益報酬率12.447.502.220.560.121.191.012.222.00
資產報酬率7.294.862.121.220.811.281.092.021.77
本業收入比104.03108.30166.1533.33325.00148.89138.64113.92157.14
業外獲益比-4.03-8.30-66.1566.67-225.00-48.89-40.91-13.92-57.14
無形資產佔淨值比0.050.080.160.170.000.000.000.000.00

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9.549.1711.3713.7315.1513.8511.7310.5810.5010.6211.1910.308.979.127.947.438.22
營業利益率3.484.665.288.068.958.435.084.102.483.772.232.630.420.050.35-0.070.80
稅前淨利率3.994.365.237.478.867.015.903.352.350.961.141.921.365.41-1.06-0.25-0.16
本業收入比87.01106.10101.11107.94101.34120.1986.84124.32108.70381.82192.86136.0031.251.54-35.7125.00-550.00
業外獲益比12.99-7.32-1.11-7.94-1.34-20.1914.47-21.62-4.35-281.82-92.86-36.0068.75100.00135.7175.00650.00

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)-2681513270-24596114679298
自由現金流量(百萬)-296-20416353-139123611313100
稅後淨利(百萬)2391253611130225345


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-28211389-145-326-183-4519930201197-41156-62175-58216
自由現金流量(百萬)-304157137-204-388-233-4818080851811513463167-75199
稅後淨利(百萬)423945678742462512510111132-8-3-10

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)696948774805535661905257567471107451
營業利益(百萬)4652611081578676190110
稅後淨利(百萬)2391253611130225345
EPS(完全稀釋)1.600.840.240.080.010.200.150.330.31
營收成長率(%)42.901.50-10.29-13.4717.75-7.35-20.20-4.58N/A
營業利益成長率(%)78.16141.67620.00-80.7716.429.84-32.22-18.18N/A
稅後淨利成長率(%)91.20247.22227.271000.00-96.6736.36-58.4917.78N/A
EPS成長率(%)90.48250.00200.00700.00-95.0033.33-54.556.45N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)1933187417241686168514781296111299111161212131311641207135914241366
營業利益(百萬)678791136151125664625422734515-111
稅後淨利(百萬)423945678742462512510111132-8-3-10
EPS(完全稀釋)0.280.260.300.450.590.280.310.170.080.030.060.070.070.22-0.05-0.02-0.06
去年同期營收成長率(%)14.7226.7933.0251.6270.0332.446.93-15.31-14.86-7.54-10.82-7.79-14.790.000.000.00-
去年同期營業利益成長率(%)-55.63-30.4037.88195.65504.00197.62144.4435.29400.004100.00440.003500.00-54.550.000.000.00-
去年同期稅後淨利成長率(%)-51.72-7.14-2.17168.00625.00740.00360.00127.279.09-84.38225.00466.67210.000.000.000.00-
去年同期EPS成長率(%)-52.54-7.14-3.23164.71637.50833.33416.67142.8614.29-86.36220.00450.00216.670.000.000.00-
較上季營收成長率(%)3.158.702.250.0614.0114.0416.5512.21-11.20-7.92-7.6912.80-3.56-11.18-4.564.250.00
較上季營業利益成長率(%)-22.99-4.40-33.09-9.9320.8089.3943.4884.00-40.4855.56-20.59580.00400.00-80.00600.00-109.090.00
較上季稅後淨利成長率(%)7.69-13.33-32.84-22.99107.14-8.7084.00108.33140.00-50.00-9.090.00-65.62500.00-166.6770.000.00
較上季EPS成長率(%)7.69-13.33-33.33-23.73110.71-9.6882.35112.50166.67-50.00-14.290.00-68.18540.00-150.0066.670.00

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(%)
2022/4-11.825.5511.462019/12-5.49-9.37-10.31
2022/332.388.8213.492019/113.56-4.42-10.39
2022/1~2-25.1416.3216.312019/10-17.14-7.15-10.92
2021/12-5.0719.6145.022019/912.15-11.8-11.29
2021/1116.5839.3248.182019/813.86-9.18-11.21
2021/10-4.6631.6449.32019/7-14.85-14.27-11.5
2021/95.4745.0351.592019/6-8.37-10.45-11.08
2021/80.3935.1952.512019/52.2-8.32-11.21
2021/711.129.1455.412019/411.42-4.33-11.99
2021/6-15.5125.5860.972019/316.06-13.28-14.6
2021/56.1781.6869.582019/1~2-19.09-15.27-15.27
2021/4-9.0958.4166.572018/12-0.32-13.13-12.79
2021/323.2965.7469.572018/110.6-23.41-12.76
2021/1~2-3.4171.9971.982018/10-21.29-25.68-11.67
2020/1210.5647.371.512018/915.47-14.29-10.02
2020/1110.1525.98-2.252018/87.49-29.45-9.39
2020/105.0318.44-4.952018/7-11.06-21.55-5.67
2020/9-1.68-6.57-7.332018/6-6.19-10.69-2.75
2020/8-4.16.57-7.432018/56.651.32-0.99
2020/78.0326.53-9.432018/41.0-6.39-1.6
2020/622.22-0.27-14.562018/317.54-4.290.13
2020/5-7.42-25.24-17.442018/1~2-24.12.542.53
2020/4-4.88-17.46-15.242017/12-12.11-4.1415.77
2020/347.27-3.31-14.42017/11-2.3721.4717.78
2020/1~2-25.53-20.16-20.152017/10-9.2338.1517.41

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
77.0149.0-48.32
2021Q4(百萬)2020Q4(百萬)YoY(%)
82.0104.0-21.15
2021Q3(百萬)2020Q3(百萬)YoY(%)
90.076.018.421

EPS較上季
2022Q1(元)2021Q4(元)比率
0.280.260.0769

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.693.193.182.933.282.832.833.152.97
存貨周轉率8.187.477.017.499.418.178.8610.389.87

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.870.930.900.870.940.940.920.850.730.760.800.890.760.710.750.770.70
存貨周轉率1.631.801.471.562.072.522.832.031.551.901.771.631.521.842.242.202.02

償債能力-近10年
202120202019201820172016201520142013
負債比0.480.420.380.430.460.430.470.460.60
金融負債(百萬)11471032790121913681289141115052667
營收淨額(百萬)696948774805535661905257567471107451
利息保障倍數20.7616.662.922.051.692.502.582.372.15
長期銀行借款占稅後淨利比0.000.000.002.2750.003.330.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)696948774805535661905257567471107451
推銷費用(百萬)208181200201297244233210198
管理費用(百萬)184151176200181195170168170
研發費(百萬)868657121110
推銷費用率(%)2.983.714.163.754.804.644.112.952.66
管理費用率(%)2.643.103.663.732.923.713.002.362.28
研發費用率(%)0.110.120.170.110.080.130.210.150.13

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)1933187417241686168514781296111299111161212131311641207135914241366
推銷費用(百萬)6946515458435142444054555149514953
管理費用(百萬)4245524542413934364145454553495047
研發費(百萬)21222221222221212
推銷費用率(%)3.572.452.963.203.442.913.943.784.443.584.464.194.384.063.753.443.88
管理費用率(%)2.172.403.022.672.492.773.013.063.633.673.713.433.874.393.613.513.44
研發費用率(%)0.100.050.120.120.120.140.150.090.200.180.170.150.170.080.150.070.15

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
5452-佶優OOOXOXXXOX
22年14.88億36.29%51.19%0.0%29.64%-225百萬8.36%

融資使用率
日期股價融資使用率
2022-05-19 -16.7512.66%
2022-05-1817.0512.68%
2022-05-1717.0512.66%
2022-05-1616.912.66%
2022-05-1317.1512.64%
2022-05-1216.812.69%
2022-05-1116.512.86%
2022-05-1016.512.87%
2022-05-0917.113.31%
2022-05-0619.013.48%
2022-05-0519.913.74%
2022-05-0419.9513.71%
2022-05-0319.813.77%
2022-04-2919.7513.79%
2022-04-2819.5513.82%
2022-04-2719.5513.83%
2022-04-2619.8513.95%
2022-04-2520.0514.00%
2022-04-2220.3514.08%
2022-04-2120.414.10%
2022-04-2020.514.04%
2022-04-1920.4514.02%
2022-04-1820.214.01%
2022-04-1520.3514.03%
2022-04-1420.414.15%
2022-04-1320.414.13%
2022-04-1220.214.14%
2022-04-1120.214.25%
2022-04-0820.614.26%
2022-04-0720.214.29%
2022-04-0620.6514.42%
2022-04-0120.7514.40%
2022-03-3120.914.46%
2022-03-3021.114.49%
2022-03-2920.914.48%
2022-03-2821.3514.46%
2022-03-2521.0514.49%
2022-03-2421.3514.44%
2022-03-2321.2514.42%
2022-03-2221.314.47%
2022-03-2120.9514.53%
2022-03-1820.914.51%
2022-03-1720.714.62%
2022-03-1620.414.51%
2022-03-1520.514.53%
2022-03-1421.214.45%
2022-03-1121.414.46%
2022-03-1021.214.47%
2022-03-0920.914.46%
2022-03-0820.614.49%
2022-03-0721.1514.51%
2022-03-0422.3514.79%
2022-03-0323.014.81%
2022-03-0223.214.87%
2022-03-0123.415.05%
2022-02-2522.414.67%
2022-02-2421.814.95%
2022-02-2322.5514.90%
2022-02-2222.114.92%
2022-02-2122.6515.21%
2022-02-1823.4515.08%
2022-02-1723.014.91%
2022-02-1622.6514.85%
2022-02-1522.6514.88%
2022-02-1422.714.86%
2022-02-1122.6514.71%
2022-02-1022.414.74%
2022-02-0921.6514.55%
2022-02-0821.6514.70%
2022-02-0721.0514.69%
2022-01-2620.114.63%
2022-01-2519.9514.68%
2022-01-2420.214.75%
2022-01-2120.6514.89%
2022-01-2021.114.98%
2022-01-1920.914.99%
2022-01-1821.3514.76%
2022-01-1721.314.77%
2022-01-1420.914.78%
2022-01-1321.415.13%
2022-01-1221.3515.19%
2022-01-1121.6515.49%
2022-01-1021.7515.51%
2022-01-0721.915.69%
2022-01-0622.916.14%
2022-01-0522.816.25%
2022-01-0423.016.20%
2022-01-0322.8516.32%
2021-12-3023.516.30%
2021-12-2923.916.66%
2021-12-2823.015.30%
2021-12-2723.215.34%
2021-12-2422.815.38%
2021-12-2323.715.23%
2021-12-2222.314.17%
2021-12-2121.214.41%
2021-12-2021.2514.40%
2021-12-1721.314.40%
2021-12-1621.4514.38%
2021-12-1521.0514.39%
2021-12-1421.014.39%
2021-12-1321.5514.56%
2021-12-1021.814.24%
2021-12-0922.214.32%
2021-12-0821.6514.25%
2021-12-0721.7514.29%
2021-12-0620.9513.82%
2021-12-0321.013.97%
2021-12-0221.114.00%
2021-12-0121.413.96%
2021-11-3020.514.00%
2021-11-2920.213.99%
2021-11-2620.5514.02%
2021-11-2521.0514.11%
2021-11-2420.7514.09%
2021-11-2320.614.13%
2021-11-2220.814.06%
2021-11-1920.9514.06%
2021-11-1820.814.06%
2021-11-1720.9513.98%
2021-11-1620.914.05%
2021-11-1521.0514.07%
2021-11-1221.214.02%
2021-11-1121.514.00%
2021-11-1021.6514.01%
2021-11-0922.013.78%
2021-11-0821.514.18%
2021-11-0521.414.20%
2021-11-0421.714.08%
2021-11-0321.714.11%
2021-11-0221.414.19%
2021-11-0121.914.26%
2021-10-2921.714.27%
2021-10-2822.0514.22%
2021-10-2721.514.21%
2021-10-2620.814.04%
2021-10-2520.6514.07%
2021-10-2220.414.26%
2021-10-2120.714.12%
2021-10-2020.513.90%
2021-10-1920.113.79%
2021-10-1820.1513.82%
2021-10-1520.213.83%
2021-10-1419.9513.80%
2021-10-1320.113.76%
2021-10-1220.5513.83%
2021-10-0820.913.79%
2021-10-0721.113.91%
2021-10-0620.5514.03%
2021-10-0520.414.05%
2021-10-0420.4514.25%
2021-10-0122.014.76%
2021-09-3023.2514.80%
2021-09-2923.014.64%
2021-09-2821.713.82%
2021-09-2721.713.71%
2021-09-2421.413.80%
2021-09-2321.313.82%
2021-09-2221.1514.21%
2021-09-1721.914.24%
2021-09-1621.8514.24%
2021-09-1521.914.25%
2021-09-1421.914.30%
2021-09-1322.2514.32%
2021-09-1021.914.32%
2021-09-0921.914.36%
2021-09-0821.7514.33%
2021-09-0722.2514.21%
2021-09-0623.013.98%
2021-09-0322.813.94%
2021-09-0222.513.95%
2021-09-0122.513.84%
2021-08-3122.014.08%
2021-08-3021.814.00%
2021-08-2722.1514.01%
2021-08-2622.3514.08%
2021-08-2522.414.40%
2021-08-2422.614.29%
2021-08-2323.014.37%
2021-08-2022.5514.42%
2021-08-1922.5514.45%
2021-08-1823.0514.30%
2021-08-1722.1514.43%
2021-08-1622.214.57%
2021-08-1323.615.68%
2021-08-1225.116.59%
2021-08-1125.716.93%
2021-08-1026.516.35%
2021-08-0928.016.41%
2021-08-0627.7517.18%
2021-08-0525.2516.08%
2021-08-0424.9515.61%
2021-08-0325.3515.67%
2021-08-0223.815.38%
2021-07-3023.815.39%
2021-07-2924.415.45%
2021-07-2823.6515.40%
2021-07-2724.316.08%
2021-07-2625.015.86%
2021-07-2324.515.76%
2021-07-2224.315.82%
2021-07-2124.2515.88%
2021-07-2024.915.89%
2021-07-1925.9515.77%
2021-07-1625.615.82%
2021-07-1525.6515.75%
2021-07-1424.4515.94%
2021-07-1325.316.29%
2021-07-1226.016.47%
2021-07-0926.316.49%
2021-07-0827.116.38%
2021-07-0726.6516.13%
2021-07-0628.016.87%
2021-07-0527.7517.01%
2021-07-0227.216.85%
2021-07-0127.5517.36%
2021-06-3027.215.49%
2021-06-2926.1515.49%
2021-06-2826.715.58%
2021-06-2527.015.75%
2021-06-2427.2515.65%
2021-06-2326.7515.51%
2021-06-2226.0515.58%
2021-06-2126.814.90%
2021-06-1828.7516.62%
2021-06-1729.016.22%
2021-06-1628.4516.10%
2021-06-1528.916.44%
2021-06-1129.0516.15%
2021-06-1029.015.43%
2021-06-0928.414.66%
2021-06-0828.5514.59%
2021-06-0728.5514.05%
2021-06-0428.814.65%
2021-06-0329.8516.28%
2021-06-0228.8516.12%
2021-06-0129.9514.54%
2021-05-3127.2514.61%
2021-05-2824.815.03%
2021-05-2724.7514.69%

佶優熱門網頁

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。