6284 佳邦


股價漲跌幅
202220212020
佳邦-29.0%5.0%113.0%
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)
51.8 14.23% 59.17 68.04 31.35% 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
202120202019201820172016201520142013
營業毛利率24.9426.7123.2221.2722.6420.2618.3520.9621.89
營業利益率9.9310.065.610.815.070.89-2.69-0.83-0.35
折舊負擔比率5.255.306.245.636.127.747.476.186.49
稅前淨利率9.969.236.179.804.622.834.003.512.40
股東權益報酬率10.187.354.137.113.172.143.393.701.93
資產報酬率6.565.243.094.551.991.612.212.391.51
本業收入比99.70108.8790.808.16109.8331.82-66.91-23.73-14.93
業外獲益比0.30-9.079.2091.58-9.8368.18167.65123.73114.93
無形資產佔淨值比2.022.603.180.610.000.000.000.000.00

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24.8424.6626.0423.9125.2027.3627.9326.3423.9523.6826.7921.6719.4520.4022.8119.4622.27
營業利益率7.688.7110.7710.389.719.9414.079.863.387.7510.133.48-0.973.28-1.78-0.132.20
稅前淨利率11.228.4611.519.2110.707.6112.668.786.514.0912.816.37-0.574.2722.418.581.52
本業收入比68.79102.8893.56113.0290.80130.43111.44112.7351.72187.2379.2255.38160.0075.56-7.91-1.23146.15
業外獲益比31.79-2.886.44-13.029.20-30.43-10.95-12.7348.28-89.3620.7846.15-60.0022.22107.91101.23-46.15

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)556306578170284321421-68185
自由現金流量(百萬)-131432-411132113467407-371-209
稅後淨利(百萬)56636119526585599910449


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)41215178-5167139481181135166282-51281762-36
自由現金流量(百萬)-291345-167-1394-98-6239189-13479-73-403-1513099-34-62
稅後淨利(百萬)1431391601381298315082484012843-1623184535

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)675752474230399837583100340133672805
營業利益(百萬)6715282373219028-91-28-10
稅後淨利(百萬)56636119526585599910449
EPS(完全稀釋)4.022.581.332.120.860.580.981.050.52
營收成長率(%)28.7824.045.806.3921.23-8.851.0120.04N/A
營業利益成長率(%)27.08122.78640.62-83.16578.57N/AN/AN/AN/A
稅後淨利成長率(%)56.7985.13-26.42211.7644.07-40.40-4.81112.24N/A
EPS成長率(%)55.8193.98-37.26146.5148.28-40.82-6.67101.92N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)1546164117571836152315101590125888911371205102486410461129940884
營業利益(百萬)119143189191148150224124308812236-834-20-119
稅後淨利(百萬)1431391601381298315082484012843-1623184535
EPS(完全稀釋)1.020.991.140.980.920.591.070.580.340.270.870.29-0.110.191.270.510.05
去年同期營收成長率(%)1.518.6810.5045.9571.3232.8131.9522.852.898.706.738.94-2.260.000.000.00-
兩季平均(YOY)營收成長率(%)5.099.5928.2358.6352.0632.3827.4012.875.797.717.833.34-1.130.000.00--
去年同期EPS成長率(%)10.8767.806.5468.97170.59118.5222.99100.00409.0942.11-31.50-43.14-320.000.000.000.00-
兩季平均(YOY)EPS成長率(%)39.3437.1737.76119.78144.5670.7561.49254.54225.605.30-37.32-181.57-160.000.000.00--
較上季營收成長率(%)-5.79-6.60-4.3020.550.86-5.0326.3941.51-21.81-5.6417.6818.52-17.40-7.3520.116.330.00
較上季EPS成長率(%)3.03-13.1616.336.5255.93-44.8684.4870.5925.93-68.97200.00363.64-157.89-85.04149.02920.000.00

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(%)
2022/4-10.89-10.81-1.892019/120.0123.145.8
2022/338.266.31.482019/11-0.113.334.36
2022/1~2-24.03-1.19-1.192019/10-11.022.14.47
2021/1213.3315.826.682019/94.1916.594.77
2021/113.163.5527.872019/810.796.633.1
2021/10-16.026.4230.822019/79.73-2.732.48
2021/91.076.4633.962019/6-1.02-1.923.57
2021/811.1215.4438.942019/5-2.2615.414.85
2021/7-4.510.0343.62019/44.0815.272.22
2021/6-1.8334.4751.322019/339.9711.2-2.23
2021/50.441.6755.452019/1~2-17.88-9.16-9.16
2021/46.2135.6359.742018/12-16.07-14.796.39
2021/329.0146.3971.282018/11-1.3-2.438.65
2021/1~2-24.5589.1389.122018/101.5913.2310.03
2020/121.3436.5524.032018/9-4.7-0.39.63
2020/116.0234.7622.82018/81.062.011.2
2020/10-15.9826.9621.492018/710.6414.6212.98
2020/99.634.4620.822018/616.470.5512.64
2020/85.9127.8218.642018/5-2.38-1.2215.87
2020/716.733.7116.982018/40.410.4921.08
2020/63.4225.7313.712018/319.8213.4525.18
2020/5-3.8720.3311.12018/1~2-24.4832.2432.23
2020/414.6322.348.512017/12-3.923.5721.22
2020/365.2411.082.942017/1114.5536.5520.97
2020/1~2-23.4-2.19-2.182017/10-10.5527.8419.28

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
173.0163.06.1349
2021Q4(百萬)2020Q4(百萬)YoY(%)
139.0115.020.869
2021Q3(百萬)2020Q3(百萬)YoY(%)
202.0201.00.4975

EPS較上季
2022Q1(元)2021Q4(元)比率
1.020.990.0303

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.062.962.822.763.102.882.833.023.22
存貨周轉率5.566.766.566.185.934.744.635.004.84

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.680.720.790.880.760.750.900.880.640.740.810.720.590.690.800.740.67
存貨周轉率1.001.171.371.631.551.741.951.681.341.841.911.701.401.551.551.361.29

償債能力-近10年
202120202019201820172016201520142013
負債比0.410.320.270.310.540.500.520.520.49
金融負債(百萬)160950431176819651777201719251378
營收淨額(百萬)675752474230399837583100340133672805
利息保障倍數60.4482.2019.6412.886.273.304.224.053.71
長期銀行借款占稅後淨利比2.571.401.141.174.710.004.830.652.12

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)675752474230399837583100340133672805
推銷費用(百萬)395349284269243204226231176
管理費用(百萬)269214164229122113147174130
研發費(百萬)350311297318295283342329318
推銷費用率(%)5.856.656.716.736.476.586.656.866.27
管理費用率(%)3.984.083.885.733.253.654.325.174.63
研發費用率(%)5.185.937.027.957.859.1310.069.7711.34

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)1546164117571836152315101590125888911371205102486410461129940884
推銷費用(百萬)961021059494999681727176706769686765
管理費用(百萬)72677865597852483640523636301263736
研發費(百萬)9793868883857379747073807478848076
推銷費用率(%)6.216.225.985.126.176.566.046.448.106.246.316.847.756.606.027.137.35
管理費用率(%)4.664.084.443.543.875.173.273.824.053.524.323.524.172.8711.163.944.07
研發費用率(%)6.275.674.894.795.455.634.596.288.326.166.067.818.567.467.448.518.60

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
6284-佳邦OOXOOOOXXO
18年14.02億77.26%42.45%0.0%89.09%429百萬10.2%

融資使用率
日期股價融資使用率
2022-05-23 -51.814.61%
2022-05-2051.814.84%
2022-05-1952.314.92%
2022-05-1852.414.99%
2022-05-1751.615.15%
2022-05-1650.515.17%
2022-05-1350.415.22%
2022-05-1249.9515.19%
2022-05-1151.715.34%
2022-05-1052.015.37%
2022-05-0950.915.23%
2022-05-0652.415.19%
2022-05-0553.815.08%
2022-05-0452.515.03%
2022-05-0352.114.96%
2022-04-2952.714.97%
2022-04-2852.714.98%
2022-04-2752.615.04%
2022-04-2653.715.34%
2022-04-2554.615.39%
2022-04-2257.015.52%
2022-04-2158.015.55%
2022-04-2057.215.56%
2022-04-1957.115.59%
2022-04-1856.815.61%
2022-04-1557.415.67%
2022-04-1459.915.92%
2022-04-1360.715.98%
2022-04-1260.015.99%
2022-04-1159.516.10%
2022-04-0862.616.12%
2022-04-0761.016.34%
2022-04-0660.816.49%
2022-04-0161.216.50%
2022-03-3160.516.62%
2022-03-3061.416.66%
2022-03-2960.016.68%
2022-03-2859.016.64%
2022-03-2559.716.64%
2022-03-2458.916.72%
2022-03-2358.316.69%
2022-03-2257.416.60%
2022-03-2157.416.61%
2022-03-1857.116.70%
2022-03-1757.816.80%
2022-03-1654.716.87%
2022-03-1553.816.84%
2022-03-1456.517.25%
2022-03-1156.817.35%
2022-03-1057.317.42%
2022-03-0956.417.42%
2022-03-0856.317.43%
2022-03-0758.617.55%
2022-03-0461.617.73%
2022-03-0361.617.79%
2022-03-0261.417.82%
2022-03-0160.918.07%
2022-02-2560.217.96%
2022-02-2460.217.87%
2022-02-2363.418.03%
2022-02-2263.918.29%
2022-02-2162.917.84%
2022-02-1862.517.79%
2022-02-1762.117.89%
2022-02-1662.617.79%
2022-02-1562.017.78%
2022-02-1462.017.71%
2022-02-1164.217.58%
2022-02-1064.217.77%
2022-02-0964.717.76%
2022-02-0863.117.87%
2022-02-0761.317.74%
2022-01-2659.317.84%
2022-01-2560.518.48%
2022-01-2462.519.12%
2022-01-2165.519.70%
2022-01-2067.220.09%
2022-01-1967.920.16%
2022-01-1866.920.13%
2022-01-1767.820.41%
2022-01-1465.420.35%
2022-01-1366.520.96%
2022-01-1267.121.13%
2022-01-1168.321.69%
2022-01-1072.823.98%
2022-01-0770.325.06%
2022-01-0673.628.47%
2022-01-0576.030.97%
2022-01-0474.231.26%
2022-01-0373.130.73%
2021-12-3072.731.80%
2021-12-2970.021.17%
2021-12-2867.620.35%
2021-12-2768.020.19%
2021-12-2468.220.30%
2021-12-2368.620.26%
2021-12-2269.520.45%
2021-12-2170.020.67%
2021-12-2070.220.57%
2021-12-1771.521.52%
2021-12-1670.821.07%
2021-12-1568.021.45%
2021-12-1467.021.09%
2021-12-1370.321.16%
2021-12-1064.018.35%
2021-12-0964.118.34%
2021-12-0865.618.38%
2021-12-0765.518.74%
2021-12-0665.118.94%
2021-12-0364.018.62%
2021-12-0263.518.70%
2021-12-0166.819.23%
2021-11-3068.520.87%
2021-11-2967.920.40%
2021-11-2668.320.39%
2021-11-2567.719.42%
2021-11-2464.918.27%
2021-11-2364.318.25%
2021-11-2265.818.30%
2021-11-1959.916.64%
2021-11-1857.715.77%
2021-11-1758.315.70%
2021-11-1656.815.49%
2021-11-1557.015.51%
2021-11-1255.215.81%
2021-11-1155.615.84%
2021-11-1056.115.48%
2021-11-0956.122.22%
2021-11-0856.622.11%
2021-11-0559.521.87%
2021-11-0460.021.99%
2021-11-0358.621.94%
2021-11-0255.822.50%
2021-11-0159.021.88%
2021-10-2958.521.93%
2021-10-2859.321.90%
2021-10-2760.021.23%
2021-10-2654.620.48%
2021-10-2555.720.59%
2021-10-2253.620.26%
2021-10-2153.020.17%
2021-10-2053.520.21%
2021-10-1954.020.54%
2021-10-1853.720.67%
2021-10-1551.620.66%
2021-10-1450.420.98%
2021-10-1350.720.89%
2021-10-1250.820.96%
2021-10-0852.121.02%
2021-10-0752.221.13%
2021-10-0650.121.05%
2021-10-0550.921.12%
2021-10-0449.121.29%
2021-10-0151.521.70%
2021-09-3053.621.57%
2021-09-2953.321.60%
2021-09-2855.921.87%
2021-09-2757.621.81%
2021-09-2457.521.51%
2021-09-2357.321.54%
2021-09-2256.121.72%
2021-09-1757.822.15%
2021-09-1657.222.31%
2021-09-1557.022.27%
2021-09-1456.522.47%
2021-09-1355.822.27%
2021-09-1055.022.08%
2021-09-0954.922.09%
2021-09-0852.222.22%
2021-09-0754.522.12%
2021-09-0654.222.26%
2021-09-0356.722.10%
2021-09-0257.022.10%
2021-09-0158.522.07%
2021-08-3157.422.05%
2021-08-3056.021.53%
2021-08-2755.721.44%
2021-08-2656.221.23%
2021-08-2556.421.21%
2021-08-2453.821.16%
2021-08-2355.021.19%
2021-08-2052.121.29%
2021-08-1952.121.43%
2021-08-1855.421.71%
2021-08-1752.022.02%
2021-08-1655.122.44%
2021-08-1356.523.14%
2021-08-1259.723.73%
2021-08-1159.123.84%
2021-08-1060.824.75%
2021-08-0963.725.36%
2021-08-0667.925.56%
2021-08-0569.625.34%
2021-08-0468.124.97%
2021-08-0367.325.29%
2021-08-0267.125.61%
2021-07-3067.125.75%
2021-07-2968.525.86%
2021-07-2867.025.73%
2021-07-2770.826.11%
2021-07-2671.026.14%
2021-07-2371.627.52%
2021-07-2273.426.49%
2021-07-2169.425.68%
2021-07-2070.226.27%
2021-07-1971.826.60%
2021-07-1675.526.00%
2021-07-1576.726.57%
2021-07-1477.626.80%
2021-07-1377.027.08%
2021-07-1275.028.71%
2021-07-0970.323.45%
2021-07-0872.023.89%
2021-07-0771.525.61%
2021-07-0667.323.53%
2021-07-0561.218.52%
2021-07-0259.318.58%
2021-07-0159.418.34%
2021-06-3062.118.04%
2021-06-2960.217.72%
2021-06-2860.617.08%
2021-06-2561.016.91%
2021-06-2462.017.17%
2021-06-2360.017.47%
2021-06-2258.217.88%
2021-06-2158.918.02%
2021-06-1861.318.00%
2021-06-1761.917.39%
2021-06-1660.517.31%
2021-06-1561.717.24%
2021-06-1160.516.92%
2021-06-1061.317.40%
2021-06-0961.116.15%
2021-06-0858.516.06%
2021-06-0757.016.20%
2021-06-0458.116.43%
2021-06-0361.016.10%
2021-06-0258.616.29%
2021-06-0160.116.59%
2021-05-3160.716.17%

佳邦熱門網頁

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。