6284 佳邦

EPS 年複合成長率: 36.13% (110-106)
營業利益年複合成長率: 28.7% (110-106)
本益比: 12.76
本益成長比: 0.445
總報酬本益比: 2.249
近四季EPS總合: 4.06 (1.02,0.99,1.14,0.98)
融資餘額佔股本比例：3.65%
融資使用率: 14.61%
近期收盤價: 51.8 (2022-05-23)
技術線型
股利政策 (現金股利有部份來自資本公積要注意，但是如果是只有很少比例是來自資本公積而且是有計劃性是可以的，因為這樣可以降低股東權益，提升ROE)

大家也找了
大家也看了

股價漲跌幅

	2022	2021	2020
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

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營業毛利率	24.94	26.71	23.22	21.27	22.64	20.26	18.35	20.96	21.89
營業利益率	9.93	10.06	5.61	0.81	5.07	0.89	-2.69	-0.83	-0.35
折舊負擔比率	5.25	5.30	6.24	5.63	6.12	7.74	7.47	6.18	6.49
稅前淨利率	9.96	9.23	6.17	9.80	4.62	2.83	4.00	3.51	2.40
股東權益報酬率	10.18	7.35	4.13	7.11	3.17	2.14	3.39	3.70	1.93
資產報酬率	6.56	5.24	3.09	4.55	1.99	1.61	2.21	2.39	1.51
本業收入比	99.70	108.87	90.80	8.16	109.83	31.82	-66.91	-23.73	-14.93
業外獲益比	0.30	-9.07	9.20	91.58	-9.83	68.18	167.65	123.73	114.93
無形資產佔淨值比	2.02	2.60	3.18	0.61	0.00	0.00	0.00	0.00	0.00

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

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營業毛利率	24.84	24.66	26.04	23.91	25.20	27.36	27.93	26.34	23.95	23.68	26.79	21.67	19.45	20.40	22.81	19.46	22.27
營業利益率	7.68	8.71	10.77	10.38	9.71	9.94	14.07	9.86	3.38	7.75	10.13	3.48	-0.97	3.28	-1.78	-0.13	2.20
稅前淨利率	11.22	8.46	11.51	9.21	10.70	7.61	12.66	8.78	6.51	4.09	12.81	6.37	-0.57	4.27	22.41	8.58	1.52
本業收入比	68.79	102.88	93.56	113.02	90.80	130.43	111.44	112.73	51.72	187.23	79.22	55.38	160.00	75.56	-7.91	-1.23	146.15
業外獲益比	31.79	-2.88	6.44	-13.02	9.20	-30.43	-10.95	-12.73	48.28	-89.36	20.78	46.15	-60.00	22.22	107.91	101.23	-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)

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營運現金流量(百萬)	556	306	578	170	284	321	421	-68	185
自由現金流量(百萬)	-1314	32	-411	132	113	467	407	-371	-209
稅後淨利(百萬)	566	361	195	265	85	59	99	104	49

現金流量-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營運現金流量(百萬)	41	215	178	-5	167	139	48	118	1	135	166	282	-5	128	17	62	-36
自由現金流量(百萬)	-291	345	-167	-1394	-98	-62	39	189	-134	79	-73	-403	-15	130	99	-34	-62
稅後淨利(百萬)	143	139	160	138	129	83	150	82	48	40	128	43	-16	23	184	53	5

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)

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營收(百萬)	6757	5247	4230	3998	3758	3100	3401	3367	2805
營業利益(百萬)	671	528	237	32	190	28	-91	-28	-10
稅後淨利(百萬)	566	361	195	265	85	59	99	104	49
EPS(完全稀釋)	4.02	2.58	1.33	2.12	0.86	0.58	0.98	1.05	0.52
營收成長率(%)	28.78	24.04	5.80	6.39	21.23	-8.85	1.01	20.04	N/A
營業利益成長率(%)	27.08	122.78	640.62	-83.16	578.57	N/A	N/A	N/A	N/A
稅後淨利成長率(%)	56.79	85.13	-26.42	211.76	44.07	-40.40	-4.81	112.24	N/A
EPS成長率(%)	55.81	93.98	-37.26	146.51	48.28	-40.82	-6.67	101.92	N/A

成長能力-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收(百萬)	1546	1641	1757	1836	1523	1510	1590	1258	889	1137	1205	1024	864	1046	1129	940	884
營業利益(百萬)	119	143	189	191	148	150	224	124	30	88	122	36	-8	34	-20	-1	19
稅後淨利(百萬)	143	139	160	138	129	83	150	82	48	40	128	43	-16	23	184	53	5
EPS(完全稀釋)	1.02	0.99	1.14	0.98	0.92	0.59	1.07	0.58	0.34	0.27	0.87	0.29	-0.11	0.19	1.27	0.51	0.05
去年同期營收成長率(%)	1.51	8.68	10.50	45.95	71.32	32.81	31.95	22.85	2.89	8.70	6.73	8.94	-2.26	0.00	0.00	0.00	-
兩季平均(YOY)營收成長率(%)	5.09	9.59	28.23	58.63	52.06	32.38	27.40	12.87	5.79	7.71	7.83	3.34	-1.13	0.00	0.00	-	-
去年同期EPS成長率(%)	10.87	67.80	6.54	68.97	170.59	118.52	22.99	100.00	409.09	42.11	-31.50	-43.14	-320.00	0.00	0.00	0.00	-
兩季平均(YOY)EPS成長率(%)	39.34	37.17	37.76	119.78	144.56	70.75	61.49	254.54	225.60	5.30	-37.32	-181.57	-160.00	0.00	0.00	-	-
較上季營收成長率(%)	-5.79	-6.60	-4.30	20.55	0.86	-5.03	26.39	41.51	-21.81	-5.64	17.68	18.52	-17.40	-7.35	20.11	6.33	0.00
較上季EPS成長率(%)	3.03	-13.16	16.33	6.52	55.93	-44.86	84.48	70.59	25.93	-68.97	200.00	363.64	-157.89	-85.04	149.02	920.00	0.00

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	-1.89	2019/12	0.01	23.14	5.8
2022/3	38.26	6.3	1.48	2019/11	-0.11	3.33	4.36
2022/1~2	-24.03	-1.19	-1.19	2019/10	-11.02	2.1	4.47
2021/12	13.33	15.8	26.68	2019/9	4.19	16.59	4.77
2021/11	3.16	3.55	27.87	2019/8	10.79	6.63	3.1
2021/10	-16.02	6.42	30.82	2019/7	9.73	-2.73	2.48
2021/9	1.07	6.46	33.96	2019/6	-1.02	-1.92	3.57
2021/8	11.12	15.44	38.94	2019/5	-2.26	15.41	4.85
2021/7	-4.5	10.03	43.6	2019/4	4.08	15.27	2.22
2021/6	-1.83	34.47	51.32	2019/3	39.97	11.2	-2.23
2021/5	0.4	41.67	55.45	2019/1~2	-17.88	-9.16	-9.16
2021/4	6.21	35.63	59.74	2018/12	-16.07	-14.79	6.39
2021/3	29.01	46.39	71.28	2018/11	-1.3	-2.43	8.65
2021/1~2	-24.55	89.13	89.12	2018/10	1.59	13.23	10.03
2020/12	1.34	36.55	24.03	2018/9	-4.7	-0.3	9.63
2020/11	6.02	34.76	22.8	2018/8	1.06	2.0	11.2
2020/10	-15.98	26.96	21.49	2018/7	10.64	14.62	12.98
2020/9	9.6	34.46	20.82	2018/6	16.47	0.55	12.64
2020/8	5.91	27.82	18.64	2018/5	-2.38	-1.22	15.87
2020/7	16.7	33.71	16.98	2018/4	0.4	10.49	21.08
2020/6	3.42	25.73	13.71	2018/3	19.82	13.45	25.18
2020/5	-3.87	20.33	11.1	2018/1~2	-24.48	32.24	32.23
2020/4	14.63	22.34	8.51	2017/12	-3.9	23.57	21.22
2020/3	65.24	11.08	2.94	2017/11	14.55	36.55	20.97
2020/1~2	-23.4	-2.19	-2.18	2017/10	-10.55	27.84	19.28

稅前淨利較去年同期

2022Q1(百萬)	2021Q1(百萬)	YoY(%)
173.0	163.0	6.1349
2021Q4(百萬)	2020Q4(百萬)	YoY(%)
139.0	115.0	20.869
2021Q3(百萬)	2020Q3(百萬)	YoY(%)
202.0	201.0	0.4975

EPS較上季

2022Q1(元)	2021Q4(元)	比率
1.02	0.99	0.0303

應收帳周轉率和存貨周轉率-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
應收帳款周轉率	3.06	2.96	2.82	2.76	3.10	2.88	2.83	3.02	3.22
存貨周轉率	5.56	6.76	6.56	6.18	5.93	4.74	4.63	5.00	4.84

應收帳周轉率和存貨周轉率-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
應收帳款周轉率	0.68	0.72	0.79	0.88	0.76	0.75	0.90	0.88	0.64	0.74	0.81	0.72	0.59	0.69	0.80	0.74	0.67
存貨周轉率	1.00	1.17	1.37	1.63	1.55	1.74	1.95	1.68	1.34	1.84	1.91	1.70	1.40	1.55	1.55	1.36	1.29

償債能力-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
負債比	0.41	0.32	0.27	0.31	0.54	0.50	0.52	0.52	0.49
金融負債(百萬)	1609	504	311	768	1965	1777	2017	1925	1378
營收淨額(百萬)	6757	5247	4230	3998	3758	3100	3401	3367	2805
利息保障倍數	60.44	82.20	19.64	12.88	6.27	3.30	4.22	4.05	3.71
長期銀行借款占稅後淨利比	2.57	1.40	1.14	1.17	4.71	0.00	4.83	0.65	2.12

成本指標-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營收淨額(百萬)	6757	5247	4230	3998	3758	3100	3401	3367	2805
推銷費用(百萬)	395	349	284	269	243	204	226	231	176
管理費用(百萬)	269	214	164	229	122	113	147	174	130
研發費(百萬)	350	311	297	318	295	283	342	329	318
推銷費用率(%)	5.85	6.65	6.71	6.73	6.47	6.58	6.65	6.86	6.27
管理費用率(%)	3.98	4.08	3.88	5.73	3.25	3.65	4.32	5.17	4.63
研發費用率(%)	5.18	5.93	7.02	7.95	7.85	9.13	10.06	9.77	11.34

成本指標-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收淨額(百萬)	1546	1641	1757	1836	1523	1510	1590	1258	889	1137	1205	1024	864	1046	1129	940	884
推銷費用(百萬)	96	102	105	94	94	99	96	81	72	71	76	70	67	69	68	67	65
管理費用(百萬)	72	67	78	65	59	78	52	48	36	40	52	36	36	30	126	37	36
研發費(百萬)	97	93	86	88	83	85	73	79	74	70	73	80	74	78	84	80	76
推銷費用率(%)	6.21	6.22	5.98	5.12	6.17	6.56	6.04	6.44	8.10	6.24	6.31	6.84	7.75	6.60	6.02	7.13	7.35
管理費用率(%)	4.66	4.08	4.44	3.54	3.87	5.17	3.27	3.82	4.05	3.52	4.32	3.52	4.17	2.87	11.16	3.94	4.07
研發費用率(%)	6.27	5.67	4.89	4.79	5.45	5.63	4.59	6.28	8.32	6.16	6.06	7.81	8.56	7.46	7.44	8.51	8.60

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	O	O	X	O	O	O	O	X	X	O
	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 -	51.8	14.61%
2022-05-20	51.8	14.84%
2022-05-19	52.3	14.92%
2022-05-18	52.4	14.99%
2022-05-17	51.6	15.15%
2022-05-16	50.5	15.17%
2022-05-13	50.4	15.22%
2022-05-12	49.95	15.19%
2022-05-11	51.7	15.34%
2022-05-10	52.0	15.37%
2022-05-09	50.9	15.23%
2022-05-06	52.4	15.19%
2022-05-05	53.8	15.08%
2022-05-04	52.5	15.03%
2022-05-03	52.1	14.96%
2022-04-29	52.7	14.97%
2022-04-28	52.7	14.98%
2022-04-27	52.6	15.04%
2022-04-26	53.7	15.34%
2022-04-25	54.6	15.39%
2022-04-22	57.0	15.52%
2022-04-21	58.0	15.55%
2022-04-20	57.2	15.56%
2022-04-19	57.1	15.59%
2022-04-18	56.8	15.61%
2022-04-15	57.4	15.67%
2022-04-14	59.9	15.92%
2022-04-13	60.7	15.98%
2022-04-12	60.0	15.99%
2022-04-11	59.5	16.10%
2022-04-08	62.6	16.12%
2022-04-07	61.0	16.34%
2022-04-06	60.8	16.49%
2022-04-01	61.2	16.50%
2022-03-31	60.5	16.62%
2022-03-30	61.4	16.66%
2022-03-29	60.0	16.68%
2022-03-28	59.0	16.64%
2022-03-25	59.7	16.64%
2022-03-24	58.9	16.72%
2022-03-23	58.3	16.69%
2022-03-22	57.4	16.60%
2022-03-21	57.4	16.61%
2022-03-18	57.1	16.70%
2022-03-17	57.8	16.80%
2022-03-16	54.7	16.87%
2022-03-15	53.8	16.84%
2022-03-14	56.5	17.25%
2022-03-11	56.8	17.35%
2022-03-10	57.3	17.42%
2022-03-09	56.4	17.42%
2022-03-08	56.3	17.43%
2022-03-07	58.6	17.55%
2022-03-04	61.6	17.73%
2022-03-03	61.6	17.79%
2022-03-02	61.4	17.82%
2022-03-01	60.9	18.07%
2022-02-25	60.2	17.96%
2022-02-24	60.2	17.87%
2022-02-23	63.4	18.03%
2022-02-22	63.9	18.29%
2022-02-21	62.9	17.84%
2022-02-18	62.5	17.79%
2022-02-17	62.1	17.89%
2022-02-16	62.6	17.79%
2022-02-15	62.0	17.78%
2022-02-14	62.0	17.71%
2022-02-11	64.2	17.58%
2022-02-10	64.2	17.77%
2022-02-09	64.7	17.76%
2022-02-08	63.1	17.87%
2022-02-07	61.3	17.74%
2022-01-26	59.3	17.84%
2022-01-25	60.5	18.48%
2022-01-24	62.5	19.12%
2022-01-21	65.5	19.70%
2022-01-20	67.2	20.09%
2022-01-19	67.9	20.16%
2022-01-18	66.9	20.13%
2022-01-17	67.8	20.41%
2022-01-14	65.4	20.35%
2022-01-13	66.5	20.96%
2022-01-12	67.1	21.13%
2022-01-11	68.3	21.69%
2022-01-10	72.8	23.98%
2022-01-07	70.3	25.06%
2022-01-06	73.6	28.47%
2022-01-05	76.0	30.97%
2022-01-04	74.2	31.26%
2022-01-03	73.1	30.73%
2021-12-30	72.7	31.80%
2021-12-29	70.0	21.17%
2021-12-28	67.6	20.35%
2021-12-27	68.0	20.19%
2021-12-24	68.2	20.30%
2021-12-23	68.6	20.26%
2021-12-22	69.5	20.45%
2021-12-21	70.0	20.67%
2021-12-20	70.2	20.57%
2021-12-17	71.5	21.52%
2021-12-16	70.8	21.07%
2021-12-15	68.0	21.45%
2021-12-14	67.0	21.09%
2021-12-13	70.3	21.16%
2021-12-10	64.0	18.35%
2021-12-09	64.1	18.34%
2021-12-08	65.6	18.38%
2021-12-07	65.5	18.74%
2021-12-06	65.1	18.94%
2021-12-03	64.0	18.62%
2021-12-02	63.5	18.70%
2021-12-01	66.8	19.23%
2021-11-30	68.5	20.87%
2021-11-29	67.9	20.40%
2021-11-26	68.3	20.39%
2021-11-25	67.7	19.42%
2021-11-24	64.9	18.27%
2021-11-23	64.3	18.25%
2021-11-22	65.8	18.30%
2021-11-19	59.9	16.64%
2021-11-18	57.7	15.77%
2021-11-17	58.3	15.70%
2021-11-16	56.8	15.49%
2021-11-15	57.0	15.51%
2021-11-12	55.2	15.81%
2021-11-11	55.6	15.84%
2021-11-10	56.1	15.48%
2021-11-09	56.1	22.22%
2021-11-08	56.6	22.11%
2021-11-05	59.5	21.87%
2021-11-04	60.0	21.99%
2021-11-03	58.6	21.94%
2021-11-02	55.8	22.50%
2021-11-01	59.0	21.88%
2021-10-29	58.5	21.93%
2021-10-28	59.3	21.90%
2021-10-27	60.0	21.23%
2021-10-26	54.6	20.48%
2021-10-25	55.7	20.59%
2021-10-22	53.6	20.26%
2021-10-21	53.0	20.17%
2021-10-20	53.5	20.21%
2021-10-19	54.0	20.54%
2021-10-18	53.7	20.67%
2021-10-15	51.6	20.66%
2021-10-14	50.4	20.98%
2021-10-13	50.7	20.89%
2021-10-12	50.8	20.96%
2021-10-08	52.1	21.02%
2021-10-07	52.2	21.13%
2021-10-06	50.1	21.05%
2021-10-05	50.9	21.12%
2021-10-04	49.1	21.29%
2021-10-01	51.5	21.70%
2021-09-30	53.6	21.57%
2021-09-29	53.3	21.60%
2021-09-28	55.9	21.87%
2021-09-27	57.6	21.81%
2021-09-24	57.5	21.51%
2021-09-23	57.3	21.54%
2021-09-22	56.1	21.72%
2021-09-17	57.8	22.15%
2021-09-16	57.2	22.31%
2021-09-15	57.0	22.27%
2021-09-14	56.5	22.47%
2021-09-13	55.8	22.27%
2021-09-10	55.0	22.08%
2021-09-09	54.9	22.09%
2021-09-08	52.2	22.22%
2021-09-07	54.5	22.12%
2021-09-06	54.2	22.26%
2021-09-03	56.7	22.10%
2021-09-02	57.0	22.10%
2021-09-01	58.5	22.07%
2021-08-31	57.4	22.05%
2021-08-30	56.0	21.53%
2021-08-27	55.7	21.44%
2021-08-26	56.2	21.23%
2021-08-25	56.4	21.21%
2021-08-24	53.8	21.16%
2021-08-23	55.0	21.19%
2021-08-20	52.1	21.29%
2021-08-19	52.1	21.43%
2021-08-18	55.4	21.71%
2021-08-17	52.0	22.02%
2021-08-16	55.1	22.44%
2021-08-13	56.5	23.14%
2021-08-12	59.7	23.73%
2021-08-11	59.1	23.84%
2021-08-10	60.8	24.75%
2021-08-09	63.7	25.36%
2021-08-06	67.9	25.56%
2021-08-05	69.6	25.34%
2021-08-04	68.1	24.97%
2021-08-03	67.3	25.29%
2021-08-02	67.1	25.61%
2021-07-30	67.1	25.75%
2021-07-29	68.5	25.86%
2021-07-28	67.0	25.73%
2021-07-27	70.8	26.11%
2021-07-26	71.0	26.14%
2021-07-23	71.6	27.52%
2021-07-22	73.4	26.49%
2021-07-21	69.4	25.68%
2021-07-20	70.2	26.27%
2021-07-19	71.8	26.60%
2021-07-16	75.5	26.00%
2021-07-15	76.7	26.57%
2021-07-14	77.6	26.80%
2021-07-13	77.0	27.08%
2021-07-12	75.0	28.71%
2021-07-09	70.3	23.45%
2021-07-08	72.0	23.89%
2021-07-07	71.5	25.61%
2021-07-06	67.3	23.53%
2021-07-05	61.2	18.52%
2021-07-02	59.3	18.58%
2021-07-01	59.4	18.34%
2021-06-30	62.1	18.04%
2021-06-29	60.2	17.72%
2021-06-28	60.6	17.08%
2021-06-25	61.0	16.91%
2021-06-24	62.0	17.17%
2021-06-23	60.0	17.47%
2021-06-22	58.2	17.88%
2021-06-21	58.9	18.02%
2021-06-18	61.3	18.00%
2021-06-17	61.9	17.39%
2021-06-16	60.5	17.31%
2021-06-15	61.7	17.24%
2021-06-11	60.5	16.92%
2021-06-10	61.3	17.40%
2021-06-09	61.1	16.15%
2021-06-08	58.5	16.06%
2021-06-07	57.0	16.20%
2021-06-04	58.1	16.43%
2021-06-03	61.0	16.10%
2021-06-02	58.6	16.29%
2021-06-01	60.1	16.59%
2021-05-31	60.7	16.17%