6197 佳必琪


股價漲跌幅
20222021202020192018
佳必琪-10.0%12.0%19.0%22.0%-16.0%
0050-15.78%3.82%50.48%14.17%-5.71%


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)
37.35 -2.14% 36.55 42.03 12.53% 24.71% 46.58

  • 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27.2226.5323.1518.4417.7719.9418.1421.4518.37
營業利益率9.2810.626.043.997.397.733.745.804.15
折舊負擔比率2.922.853.052.502.392.502.532.572.91
稅前淨利率12.069.248.5610.018.219.876.218.054.83
股東權益報酬率12.478.738.668.968.2011.306.948.134.53
資產報酬率8.436.106.186.315.968.305.155.923.42
本業收入比77.04114.8070.5539.8389.9778.3260.1972.1286.11
業外獲益比23.18-14.8029.4560.1710.0321.6839.8127.8814.35
無形資產佔淨值比2.112.022.191.680.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率25.6627.0028.4527.5525.6022.6826.5731.4125.4922.4924.4324.2620.8720.0520.9215.5416.0416.4218.5716.90
營業利益率7.3110.919.369.996.3410.5810.7515.014.196.467.636.522.774.927.780.151.624.198.988.02
稅前淨利率5.0213.1611.6713.769.256.957.6515.606.223.0014.5211.823.348.6813.2914.211.602.0511.939.71
本業收入比144.6882.6180.3372.3168.83151.43139.7495.8367.50214.2952.6754.7284.0056.9658.570.84100.00200.0074.8182.57
業外獲益比-44.6817.3919.6727.6931.17-51.43-39.743.4732.50-114.2947.3344.3416.0043.0441.4399.16-0.00-105.0024.4417.43

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)416343531451321582417520184
自由現金流量(百萬)848-55507745-51040542329568
稅後淨利(百萬)373260289278282412262311168


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)139-25150428780153-29138188801161471385995159-3718659
自由現金流量(百萬)104-120350-180798-18-20-12410616439164-112721-20-70114-102618831
稅後淨利(百萬)421121011035846571352328129106275710810931511193

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)386735833609348641354951513146374474
營業利益(百萬)359380218139305383192269186
稅後淨利(百萬)373260289278282412262311168
EPS(完全稀釋)3.042.122.382.161.812.381.521.780.97
營收成長率(%)7.93-0.723.53-15.70-16.48-3.5110.653.64N/A
營業利益成長率(%)-5.5374.3156.83-54.43-20.3799.48-28.6244.62N/A
稅後淨利成長率(%)43.46-10.033.96-1.42-31.5557.25-15.7685.12N/A
EPS成長率(%)43.40-10.9210.1919.34-23.9556.58-14.6183.51N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)93610461042943835100410139216449251034895756909105583668595811301121
營業利益(百萬)68114989453106109138276079582145821114010190
稅後淨利(百萬)421121011035846571352328129106275710810931511193
EPS(完全稀釋)0.340.910.830.840.480.370.471.110.190.231.070.880.220.450.840.850.020.100.770.54
去年同期營收成長率(%)12.104.182.862.3929.668.54-2.032.91-14.811.76-1.997.0610.36-5.11-6.64-25.42----
去年同期營業利益成長率(%)28.307.55-10.09-31.8896.3076.6737.97137.9328.5733.33-3.665700.0090.9112.50-18.81-98.89----
去年同期稅後淨利成長率(%)-27.59143.4877.19-23.70152.1764.29-55.8127.36-14.81-50.8819.44-2.75800.00280.00-2.7017.20----
去年同期EPS成長率(%)-29.17145.9576.60-24.32152.6360.87-56.0726.14-13.64-48.8927.383.531000.00350.009.0957.41----
較上季營收成長率(%)-10.520.3810.5012.93-16.83-0.899.9943.01-30.38-10.5415.5318.39-16.83-13.8426.2022.04-28.50-15.220.80-
較上季營業利益成長率(%)-40.3516.334.2677.36-50.00-2.75-21.01411.11-55.00-24.0536.21176.19-53.33-45.128100.00-90.91-72.50-60.4012.22-
較上季稅後淨利成長率(%)-62.5010.89-1.9477.5926.09-19.30-57.78486.96-17.86-78.2921.70292.59-52.63-47.22-0.923533.33-80.00-86.4919.35-
較上季EPS成長率(%)-62.649.64-1.1975.0029.73-21.28-57.66484.21-17.39-78.5021.59300.00-51.11-46.43-1.184150.00-80.00-87.0142.59-

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(%)
2022/46.05-0.968.082019/12-19.2212.614.18
2022/311.71.9611.62019/1117.1912.413.5
2022/1~2-24.3416.9216.912019/10-1.32-6.852.52
2021/12-1.562.298.242019/9-13.17-20.573.72
2021/1137.682.478.932019/8-2.366.288.07
2021/10-22.44-2.589.792019/731.4611.658.4
2021/94.2613.2311.192019/6-9.8-3.077.7
2021/83.448.6710.92019/54.916.6510.21
2021/7-1.530.3811.272019/45.1415.311.31
2021/621.296.1413.582019/362.8917.949.82
2021/5-13.79-2.3815.492019/1~2-43.065.545.53
2021/49.194.1320.822018/12-19.37-4.93-15.15
2021/332.4323.0628.852018/11-2.88-8.27-15.88
2021/1~2-28.632.2832.282018/10-15.860.39-16.64
2020/12-1.3826.86-2.192018/916.184.77-18.4
2020/1130.883.91-4.722018/82.56-7.9-21.51
2020/10-9.85-6.95-5.762018/714.12-14.28-23.57
2020/90.051.83-5.622018/6-0.75-25.61-25.32
2020/8-4.44-11.62-6.612018/513.42-20.94-25.25
2020/74.1-9.7-5.712018/47.55-26.42-26.48
2020/611.5414.02-4.822018/366.42-34.91-26.51
2020/5-8.04-7.8-8.682018/1~2-53.42-21.13-21.12
2020/429.055.18-8.952017/12-22.21-35.22-16.33
2020/359.89-14.29-14.472017/116.29-10.47-14.57
2020/1~2-41.06-14.58-14.582017/10-12.19-20.34-14.96

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
47.077.0-38.96
2021Q4(百萬)2020Q4(百萬)YoY(%)
138.070.097.142
2021Q3(百萬)2020Q3(百萬)YoY(%)
122.078.056.410

EPS較上季
2022Q1(元)2021Q4(元)比率
0.340.91-0.626

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.653.603.583.103.193.603.783.303.65
存貨周轉率4.294.554.394.545.035.125.174.374.93

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
202120202019201820172016201520142013
負債比0.300.350.270.330.280.270.260.260.31
金融負債(百萬)1607112447290000294
營收淨額(百萬)386735833609348641354951513146374474
利息保障倍數116.6550.6943.3287.98558.26244413.0079640.2065.7522.66
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)386735833609348641354951513146374474
推銷費用(百萬)339258277193150273340360335
管理費用(百萬)204204252179175193220224202
研發費(百萬)133989412710513917914199
推銷費用率(%)8.777.207.685.543.635.516.637.767.49
管理費用率(%)5.285.696.985.134.233.904.294.834.51
研發費用率(%)3.442.742.603.642.542.813.493.042.21

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)93610461042943835100410139216449251034895756909105583668595811301121
推銷費用(百萬)81771047979357982635870836651585034523525
管理費用(百萬)4748525053515843527179525051444540384650
研發費(百萬)3838373127262326232525232133353326272725
推銷費用率(%)8.657.369.988.389.463.497.808.909.786.276.779.278.735.615.505.984.965.433.102.23
管理費用率(%)5.024.594.995.306.355.085.734.678.077.687.645.816.615.614.175.385.843.974.074.46
研發費用率(%)4.063.633.553.293.232.592.272.823.572.702.422.572.783.633.323.953.802.822.392.23

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
6197-佳必琪OOOOXOOXXX
18年12.21億24.99%37.3%38.79%93.37%268百萬5.76%

融資使用率
日期股價融資使用率
2022-05-19 -37.356.67%
2022-05-1838.556.66%
2022-05-1737.56.40%
2022-05-1637.06.36%
2022-05-1337.26.38%
2022-05-1236.66.38%
2022-05-1137.66.32%
2022-05-1038.156.36%
2022-05-0938.056.41%
2022-05-0639.056.52%
2022-05-0539.36.53%
2022-05-0439.656.41%
2022-05-0339.056.45%
2022-04-2939.056.45%
2022-04-2839.06.48%
2022-04-2738.756.56%
2022-04-2639.46.83%
2022-04-2539.06.84%
2022-04-2240.557.03%
2022-04-2140.756.99%
2022-04-2040.257.02%
2022-04-1940.37.06%
2022-04-1839.857.11%
2022-04-1539.37.58%
2022-04-1440.07.78%
2022-04-1340.457.80%
2022-04-1240.07.90%
2022-04-1139.958.10%
2022-04-0841.758.73%
2022-04-0741.158.94%
2022-04-0642.359.19%
2022-04-0142.79.58%
2022-03-3143.059.70%
2022-03-3043.59.98%
2022-03-2943.810.32%
2022-03-2843.910.33%
2022-03-2543.410.22%
2022-03-2443.8510.19%
2022-03-2343.6510.39%
2022-03-2242.7510.50%
2022-03-2142.910.47%
2022-03-1842.810.39%
2022-03-1743.0510.22%
2022-03-1641.810.37%
2022-03-1541.810.43%
2022-03-1442.5510.73%
2022-03-1142.6510.99%
2022-03-1043.3510.96%
2022-03-0942.311.15%
2022-03-0842.010.81%
2022-03-0742.311.28%
2022-03-0444.111.70%
2022-03-0345.011.82%
2022-03-0244.711.60%
2022-03-0145.712.13%
2022-02-2546.312.40%
2022-02-2444.5511.33%
2022-02-2347.111.73%
2022-02-2246.811.52%
2022-02-2148.512.44%
2022-02-1849.111.83%
2022-02-1749.058.86%
2022-02-1644.68.93%
2022-02-1543.558.29%
2022-02-1442.97.46%
2022-02-1143.17.25%
2022-02-1042.06.61%
2022-02-0942.156.57%
2022-02-0842.156.56%
2022-02-0741.56.57%
2022-01-2640.06.61%
2022-01-2539.756.75%
2022-01-2440.66.82%
2022-01-2140.756.95%
2022-01-2041.257.02%
2022-01-1941.06.96%
2022-01-1840.27.01%
2022-01-1740.07.18%
2022-01-1439.757.92%
2022-01-1339.358.18%
2022-01-1239.78.60%
2022-01-1140.38.87%
2022-01-1042.38.36%
2022-01-0741.458.56%
2022-01-0641.99.17%
2022-01-0541.48.75%
2022-01-0441.38.79%
2022-01-0341.458.87%
2021-12-3041.359.16%
2021-12-2942.09.44%
2021-12-2841.39.05%
2021-12-2739.47.75%
2021-12-2439.27.62%
2021-12-2339.157.51%
2021-12-2238.757.56%
2021-12-2138.87.48%
2021-12-2038.657.21%
2021-12-1738.67.11%
2021-12-1638.26.98%
2021-12-1538.16.85%
2021-12-1438.056.74%
2021-12-1338.356.58%
2021-12-1038.06.57%
2021-12-0938.156.59%
2021-12-0837.96.35%
2021-12-0737.76.32%
2021-12-0637.76.33%
2021-12-0337.556.30%
2021-12-0237.256.32%
2021-12-0137.756.29%
2021-11-3037.356.30%
2021-11-2936.556.27%
2021-11-2637.16.28%
2021-11-2537.56.32%
2021-11-2437.556.43%
2021-11-2337.256.38%
2021-11-2237.36.24%
2021-11-1937.256.33%
2021-11-1837.46.32%
2021-11-1737.556.31%
2021-11-1636.956.14%
2021-11-1536.46.15%
2021-11-1236.256.41%
2021-11-1136.356.41%
2021-11-1036.356.50%
2021-11-0936.36.45%
2021-11-0836.256.44%
2021-11-0536.56.41%
2021-11-0436.06.39%
2021-11-0335.66.34%
2021-11-0235.66.33%
2021-11-0136.06.36%
2021-10-2935.256.25%
2021-10-2835.056.30%
2021-10-2735.16.24%
2021-10-2635.156.19%
2021-10-2534.956.22%
2021-10-2234.66.22%
2021-10-2134.46.23%
2021-10-2034.356.31%
2021-10-1934.256.35%
2021-10-1834.156.43%
2021-10-1534.056.47%
2021-10-1433.66.47%
2021-10-1333.36.48%
2021-10-1233.256.47%
2021-10-0833.856.48%
2021-10-0733.66.47%
2021-10-0633.26.47%
2021-10-0533.26.49%
2021-10-0433.36.53%
2021-10-0133.856.52%
2021-09-3034.26.49%
2021-09-2934.46.43%
2021-09-2834.86.44%
2021-09-2735.06.47%
2021-09-2434.96.48%
2021-09-2334.96.50%
2021-09-2235.06.49%
2021-09-1735.556.46%
2021-09-1635.456.43%
2021-09-1535.56.43%
2021-09-1435.66.44%
2021-09-1335.656.43%
2021-09-1035.26.43%
2021-09-0935.06.43%
2021-09-0834.96.43%
2021-09-0735.46.44%
2021-09-0635.56.45%
2021-09-0336.06.43%
2021-09-0235.656.41%
2021-09-0135.456.44%
2021-08-3135.16.48%
2021-08-3035.56.46%
2021-08-2735.256.46%
2021-08-2635.156.44%
2021-08-2535.26.44%
2021-08-2434.86.44%
2021-08-2334.96.43%
2021-08-2034.46.44%
2021-08-1934.456.45%
2021-08-1834.556.47%
2021-08-1734.656.47%
2021-08-1634.66.48%
2021-08-1335.556.52%
2021-08-1236.06.51%
2021-08-1135.96.55%
2021-08-1036.36.56%
2021-08-0936.456.58%
2021-08-0636.56.62%
2021-08-0536.956.64%
2021-08-0436.76.64%
2021-08-0336.86.63%
2021-08-0236.96.60%
2021-07-3036.456.60%
2021-07-2936.86.61%
2021-07-2836.36.62%
2021-07-2736.556.64%
2021-07-2637.16.61%
2021-07-2336.356.55%
2021-07-2236.156.54%
2021-07-2136.16.51%
2021-07-2036.656.60%
2021-07-1936.96.73%
2021-07-1637.06.71%
2021-07-1536.656.69%
2021-07-1436.86.67%
2021-07-1337.06.61%
2021-07-1237.16.56%
2021-07-0936.856.54%
2021-07-0837.056.63%
2021-07-0737.06.57%
2021-07-0636.856.51%
2021-07-0536.956.52%
2021-07-0236.76.41%
2021-07-0136.556.42%
2021-06-3037.26.36%
2021-06-2937.26.39%
2021-06-2841.06.30%
2021-06-2540.75.79%
2021-06-2440.45.61%
2021-06-2340.455.62%
2021-06-2240.65.69%
2021-06-2140.055.72%
2021-06-1839.755.54%
2021-06-1739.55.56%
2021-06-1639.255.62%
2021-06-1539.455.50%
2021-06-1137.45.41%
2021-06-1037.355.57%
2021-06-0937.55.94%
2021-06-0837.656.19%
2021-06-0737.856.18%
2021-06-0438.056.16%
2021-06-0338.356.17%
2021-06-0237.956.10%
2021-06-0138.156.12%
2021-05-3137.956.26%
2021-05-2838.156.21%
2021-05-2737.756.23%

佳必琪熱門網頁

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。