5465 富驊


股價漲跌幅
202220212020
富驊-4.0%-14.0%16.0%
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)
15.85 -2.78% 15.41 17.72 11.8% 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13.1211.2510.0010.5423.1820.3814.7018.2619.3217.99
營業利益率5.114.502.742.038.755.060.553.660.97-0.99
折舊負擔比率5.495.205.513.662.953.913.753.965.365.81
稅前淨利率5.494.474.252.407.296.032.794.582.260.12
股東權益報酬率9.068.256.942.986.086.052.665.322.51-0.94
資產報酬率4.653.983.301.564.234.021.763.251.75-0.44
本業收入比93.05100.7364.3284.78120.3183.6119.1280.1843.18-950.00
業外獲益比6.95-0.7335.2115.22-20.3116.3980.8819.8256.821100.00
無形資產佔淨值比0.070.070.040.040.000.000.000.000.000.00

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12.6116.4715.6112.638.989.7810.8012.5712.5812.739.747.829.037.989.5017.1011.17
營業利益率5.818.086.764.701.843.074.615.764.886.352.530.420.761.501.416.32-0.71
稅前淨利率7.697.147.734.453.380.574.726.377.696.153.832.923.683.590.675.90-1.41
本業收入比75.90113.7987.63106.1554.72530.0097.7390.5362.96103.4566.6715.1519.5141.18212.50107.3250.00
業外獲益比24.10-12.6412.37-6.1545.28-430.002.279.4737.04-3.4533.3387.8880.4958.82-112.50-7.3250.00

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)
2021202020192018201720162015201420132012
營運現金流量(百萬)-4081609546-37457222203144279-9
自由現金流量(百萬)-564565272-704-34339710144-324-19
稅後淨利(百萬)2031881516299101428335-12


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)186-113-7659-27868833990492130139405-128-177-39-122-35
自由現金流量(百萬)167-152-8238-369497157-183951778321-144-138-145-261-158
稅後淨利(百萬)6243754738145064595839233146125-9

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)5496611650113827176120192456242519421944
營業利益(百萬)28127513778154102138919-19
稅後淨利(百萬)2031881516299101428335-12
EPS(完全稀釋)1.261.140.920.410.680.700.290.580.230.00
營收成長率(%)-10.1422.0530.94117.32-12.78-17.791.2824.87-0.10N/A
營業利益成長率(%)2.18100.7375.64-49.3550.98684.62-85.39368.42N/AN/A
稅後淨利成長率(%)7.9824.50143.55-37.37-1.98140.48-49.40137.14391.67N/A
EPS成長率(%)10.5323.91124.39-39.71-2.86141.38-50.00152.17N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)108212191253146315601717185514881056142213311143111514191187689532
營業利益(百萬)639985692953868651903458211744-4
稅後淨利(百萬)6243754738145064595839233146125-9
EPS(完全稀釋)0.420.270.460.290.230.090.300.390.360.350.240.140.190.300.010.17-0.06
去年同期營收成長率(%)-30.64-29.00-32.45-1.6847.7320.7539.3730.18-5.290.2112.1365.89109.590.000.000.00-
兩季平均(YOY)營收成長率(%)-29.82-30.73-17.0723.0234.2430.0634.7712.45-2.546.1739.0187.7454.800.000.00--
去年同期EPS成長率(%)82.61200.0053.33-25.64-36.11-74.2925.00178.5789.4716.672300.00-17.65416.670.000.000.00-
兩季平均(YOY)EPS成長率(%)141.31126.6613.84-30.88-55.20-24.65101.78134.0253.071158.341141.17199.51208.340.000.00--
較上季營收成長率(%)-11.24-2.71-14.35-6.22-9.14-7.4424.6640.91-25.746.8416.452.51-21.4219.5572.2829.510.00
較上季EPS成長率(%)55.56-41.3058.6226.09155.56-70.00-23.088.332.8645.8371.43-26.32-36.672900.00-94.12383.330.00

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(%)
2022/47.07-23.33-29.142019/12-3.92.8130.8
2022/319.82-33.39-31.012019/1112.39-0.9234.66
2022/1~2-27.36-29.75-29.742019/10-5.86-1.7240.89
2021/1211.17-20.93-9.272019/99.586.7448.83
2021/11-4.46-33.81-8.082019/8-1.793.0658.2
2021/10-7.14-35.84-4.922019/711.4229.6172.9
2021/916.58-28.91-0.182019/61.462.7384.82
2021/8-18.1-30.554.832019/57.1186.9990.23
2021/712.96-12.7311.242019/4-6.5448.7591.09
2021/6-6.55-21.0116.372019/356.4854.81115.84
2021/5-11.88-1.7926.262019/1~2-49.67158.97158.96
2021/4-6.981.9534.532018/12-7.12157.01117.38
2021/391.7322.5750.012018/1111.48234.91112.84
2021/1~2-61.6270.2870.272018/102.24130.15100.08
2020/12-6.9318.0321.622018/95.81143.8295.33
2020/11-7.3921.8822.02018/823.5150.6987.04
2020/102.8847.9222.012018/739.89148.6775.19
2020/913.935.3418.832018/616.5296.2962.01
2020/82.930.2116.352018/5-14.7974.2455.36
2020/72.2424.2614.142018/4-2.7385.1151.0
2020/616.1835.4212.192018/3117.7168.9839.34
2020/5-8.5118.27.32018/1~2-32.6320.7820.78
2020/411.8238.44.492017/1217.4810.63-13.03
2020/3107.7915.67-6.42017/11-23.386.16-15.05
2020/1~2-44.84-17.97-17.962017/108.3143.79-16.79

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
83.053.056.603
2021Q4(百萬)2020Q4(百萬)YoY(%)
87.010.0770.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
97.088.010.227

EPS較上季
2022Q1(元)2021Q4(元)比率
0.420.270.5555

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率3.713.592.873.293.113.603.403.423.613.93
存貨周轉率5.477.064.744.705.175.935.385.184.563.95

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.840.900.830.830.890.971.030.990.680.860.920.740.650.911.010.840.81
存貨周轉率0.961.101.161.461.792.062.311.851.251.631.521.150.951.201.130.911.30

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.430.540.500.560.340.280.410.470.440.33
金融負債(百萬)0114170276064507514581206
營收淨額(百萬)5496611650113827176120192456242519421944
利息保障倍數82.5471.4169.6253.62131.1430.467.549.797.631.55
長期銀行借款占稅後淨利比0.000.000.000.000.000.007.623.947.570.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)5496611650113827176120192456242519421944
推銷費用(百萬)919410711080941051089896
管理費用(百萬)196188179147125159181183203222
研發費(百萬)1551297669495662635650
推銷費用率(%)1.661.542.142.874.544.664.284.455.054.94
管理費用率(%)3.573.073.573.847.107.887.377.5510.4511.42
研發費用率(%)2.822.111.521.802.782.772.522.602.882.57

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)108212191253146315601717185514881056142213311143111514191187689532
推銷費用(百萬)2222242123262521212428272834332418
管理費用(百萬)3846505248494847454945414436443532
研發費(百萬)1537374139403834161724152022191513
推銷費用率(%)2.031.801.921.441.471.511.351.411.991.692.102.362.512.402.783.483.38
管理費用率(%)3.513.773.993.553.082.852.593.164.263.453.383.593.952.543.715.086.02
研發費用率(%)1.393.042.952.802.502.332.052.281.521.201.801.311.791.551.602.182.44

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
5465-富驊OOXOOXOXXX
22年14.77億66.56%39.38%0.0%37.10%56百萬10.68%

融資使用率
日期股價融資使用率
2022-05-23 -15.8514.10%
2022-05-2015.8514.09%
2022-05-1915.714.04%
2022-05-1815.714.02%
2022-05-1715.6513.95%
2022-05-1615.1513.97%
2022-05-1314.5514.03%
2022-05-1214.6513.98%
2022-05-1114.6513.98%
2022-05-1014.7513.91%
2022-05-0914.913.91%
2022-05-0615.113.85%
2022-05-0515.513.84%
2022-05-0415.413.73%
2022-05-0315.2513.67%
2022-04-2915.5513.67%
2022-04-2815.513.61%
2022-04-2715.413.61%
2022-04-2615.413.61%
2022-04-2515.413.61%
2022-04-2215.5513.62%
2022-04-2115.613.64%
2022-04-2015.8513.61%
2022-04-1915.613.58%
2022-04-1815.613.58%
2022-04-1515.813.57%
2022-04-1415.913.57%
2022-04-1315.9513.57%
2022-04-1215.7513.57%
2022-04-1115.8513.57%
2022-04-0815.813.57%
2022-04-0715.613.57%
2022-04-0615.813.60%
2022-04-0115.8513.60%
2022-03-3115.8513.62%
2022-03-3015.8513.62%
2022-03-2915.813.62%
2022-03-2815.814.20%
2022-03-2515.8514.20%
2022-03-2415.914.20%
2022-03-2315.814.38%
2022-03-2215.714.32%
2022-03-2115.6514.22%
2022-03-1815.714.14%
2022-03-1715.6514.11%
2022-03-1615.314.10%
2022-03-1515.414.10%
2022-03-1415.714.09%
2022-03-1115.6514.03%
2022-03-1015.6514.00%
2022-03-0915.6513.99%
2022-03-0815.313.95%
2022-03-0715.5513.90%
2022-03-0415.713.86%
2022-03-0315.813.97%
2022-03-0215.713.95%
2022-03-0115.6513.95%
2022-02-2515.8513.94%
2022-02-2415.5513.93%
2022-02-2315.7513.95%
2022-02-2215.913.96%
2022-02-2115.813.97%
2022-02-1816.0513.96%
2022-02-1715.916.56%
2022-02-1616.1516.44%
2022-02-1515.9516.42%
2022-02-1415.516.43%
2022-02-1115.816.43%
2022-02-1015.9516.43%
2022-02-0915.7516.43%
2022-02-0815.416.43%
2022-02-0715.416.43%
2022-01-2615.316.49%
2022-01-2515.5516.52%
2022-01-2415.6516.64%
2022-01-2115.7516.64%
2022-01-2015.9516.62%
2022-01-1915.9516.62%
2022-01-1816.116.57%
2022-01-1716.2516.57%
2022-01-1416.0516.62%
2022-01-1316.0516.64%
2022-01-1216.0516.62%
2022-01-1116.016.68%
2022-01-1016.116.71%
2022-01-0716.316.75%
2022-01-0616.516.75%
2022-01-0516.5516.76%
2022-01-0416.5516.76%
2022-01-0316.5516.76%
2021-12-3016.616.76%
2021-12-2916.716.76%
2021-12-2816.516.75%
2021-12-2716.3516.76%
2021-12-2416.1516.62%
2021-12-2316.1516.68%
2021-12-2216.116.69%
2021-12-2116.116.68%
2021-12-2016.316.69%
2021-12-0815.916.77%
2021-12-0715.6516.75%
2021-12-0615.5516.74%
2021-12-0315.6516.75%
2021-12-0215.516.76%
2021-12-0115.516.75%
2021-11-3015.516.75%
2021-11-2915.4516.74%
2021-11-2615.416.75%
2021-11-2515.816.75%
2021-11-2415.816.81%
2021-11-2315.3516.76%
2021-11-2215.316.76%
2021-11-1915.016.77%
2021-11-1815.216.77%
2021-11-1715.2516.70%
2021-11-1615.1516.71%
2021-11-1515.0516.71%
2021-11-1215.016.71%
2021-11-1115.0516.67%
2021-11-1015.0516.67%
2021-11-0914.8517.26%
2021-11-0815.217.19%
2021-11-0515.4517.16%
2021-11-0414.8517.22%
2021-11-0314.817.34%
2021-11-0214.6517.31%
2021-11-0114.617.31%
2021-10-2914.6517.31%
2021-10-2814.717.32%
2021-10-2714.7517.37%
2021-10-2615.017.35%
2021-10-2515.017.53%
2021-10-2215.117.65%
2021-10-2113.917.44%
2021-10-2013.917.44%
2021-10-1914.017.50%
2021-10-1813.817.48%
2021-10-1513.917.48%
2021-10-1413.817.48%
2021-10-1313.8517.48%
2021-10-1213.917.47%
2021-10-0814.017.47%
2021-10-0714.117.47%
2021-10-0613.8517.43%
2021-10-0513.8517.43%
2021-10-0413.917.43%
2021-10-0113.9517.44%
2021-09-3013.8517.44%
2021-09-2913.917.45%
2021-09-2814.117.46%
2021-09-2714.217.46%
2021-09-2414.1517.46%
2021-09-2314.1517.46%
2021-09-2214.1517.46%
2021-09-1714.317.50%
2021-09-1614.217.50%
2021-09-1514.417.43%
2021-09-1414.217.51%
2021-09-1314.3517.19%
2021-09-1014.5517.20%
2021-09-0914.417.20%
2021-09-0814.517.20%
2021-09-0714.817.20%
2021-09-0615.017.18%
2021-09-0314.9517.17%
2021-09-0215.017.18%
2021-09-0115.017.08%
2021-08-3114.817.08%
2021-08-3015.017.08%
2021-08-2714.9517.08%
2021-08-2614.9517.07%
2021-08-2514.917.08%
2021-08-2414.417.09%
2021-08-2314.6517.12%
2021-08-2014.217.10%
2021-08-1913.9517.12%
2021-08-1814.217.16%
2021-08-1714.0517.16%
2021-08-1614.5517.23%
2021-08-1315.3517.25%
2021-08-1215.717.32%
2021-08-1115.6517.32%
2021-08-1015.817.43%
2021-08-0915.9517.44%
2021-08-0616.017.43%
2021-08-0516.317.38%
2021-08-0416.117.37%
2021-08-0316.117.36%
2021-08-0216.117.34%
2021-07-3016.317.30%
2021-07-2916.617.34%
2021-07-2816.4517.30%
2021-07-2716.717.27%
2021-07-2616.917.25%
2021-07-2317.817.05%
2021-07-2217.617.25%
2021-07-2117.717.25%
2021-07-2017.8517.31%
2021-07-1917.8517.36%
2021-07-1617.617.26%
2021-07-1517.617.27%
2021-07-1417.617.32%
2021-07-1317.5517.33%
2021-07-1217.5517.38%
2021-07-0917.617.50%
2021-07-0817.917.51%
2021-07-0717.9517.37%
2021-07-0617.9517.57%
2021-07-0518.0517.66%
2021-07-0217.4517.58%
2021-07-0117.417.57%
2021-06-3017.417.53%
2021-06-2917.317.39%
2021-06-2817.2517.39%
2021-06-2517.217.41%
2021-06-2417.216.92%
2021-06-2317.1516.87%
2021-06-2217.116.74%
2021-06-2117.1516.70%
2021-06-1817.316.71%
2021-06-1717.1516.48%
2021-06-1617.1516.50%
2021-06-1517.1516.50%
2021-06-1117.116.43%
2021-06-1017.216.37%
2021-06-0917.2516.38%
2021-06-0817.316.40%
2021-06-0717.2516.40%
2021-06-0417.316.39%
2021-06-0317.316.34%
2021-06-0217.3516.28%
2021-06-0117.3516.29%
2021-05-3117.2516.29%
2021-05-2817.216.28%
2021-05-2717.116.34%
2021-05-2617.216.30%
2021-05-2517.1516.23%
2021-05-2416.816.10%

富驊熱門網頁

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。