6715 嘉基


股價漲跌幅
202220212020
嘉基-12.0%-4.0%16.0%
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)
109.0 -16.89% 90.59 104.18 -4.42% 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
2021202020192018201720162015
營業毛利率25.9830.3924.0823.5422.502.8822.15
營業利益率9.7516.7511.5313.736.76-32.37-23.58
折舊負擔比率5.013.952.091.182.517.698.05
稅前淨利率9.4614.8810.6513.386.91-34.36-20.64
股東權益報酬率10.2317.0413.1739.6422.83-61.29-26.95
資產報酬率6.2911.498.9020.489.72-27.13-14.37
本業收入比102.99112.57108.37102.4697.1094.21114.81
業外獲益比-2.99-12.57-8.37-2.462.905.79-14.81
無形資產佔淨值比0.800.140.090.130.100.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q4
營業毛利率28.6027.6224.2024.5327.6529.6429.1432.9328.6231.6028.1618.6718.8528.1925.7719.8718.2224.67
營業利益率14.609.4110.057.6811.5515.2013.5921.8914.0915.9015.487.508.1116.2316.1511.969.0011.31
稅前淨利率16.609.3110.635.0511.9311.708.3121.1317.5111.3516.228.247.8115.6215.4513.007.8211.59
本業收入比88.39101.5994.94152.0097.01130.23162.79103.8080.00141.5494.9490.38104.65104.08104.6591.04115.1597.40
業外獲益比12.50-1.595.06-52.002.99-30.23-62.79-3.8020.00-40.005.069.62-4.65-4.08-4.657.46-15.152.60

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)
2021202020192018201720162015
營運現金流量(百萬)6046941838-283-189-2
自由現金流量(百萬)-308268327-25-300-198-42
稅後淨利(百萬)17427215625069-121-54


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q4
營運現金流量(百萬)2035125-1-1518551128105244-2949153-20-159109109-188
自由現金流量(百萬)163-9-20-45-23471268685215-3934116-28-18992100-201
稅後淨利(百萬)8349601451753011354385034358769613377

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)
2021202020192018201720162015
營收(百萬)2473240422452123997351261
營業利益(百萬)24140325929167-114-62
稅後淨利(百萬)17427215625069-121-54
EPS(完全稀釋)3.044.753.035.001.59-3.190.00
營收成長率(%)2.877.085.75112.94184.0534.48N/A
營業利益成長率(%)-40.2055.60-11.00334.33N/AN/AN/A
稅後淨利成長率(%)-36.0374.36-37.60262.32157.02N/AN/A
EPS成長率(%)-36.0056.77-39.40214.47N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q4
營收(百萬)675677745490561737517750401576484632553626557514426665
營業利益(百萬)996475386511270164569275474510290613875
稅後淨利(百萬)8349601451753011354385034358769613377
EPS(完全稀釋)1.420.871.060.240.891.320.521.980.950.750.970.660.681.751.351.200.651.78
去年同期營收成長率(%)20.32-8.1444.10-34.6739.9027.956.8218.67-27.49-7.99-13.1122.9629.81-5.860.000.00--
去年同期營業利益成長率(%)52.31-42.867.14-76.8316.0721.74-6.67248.9424.44-9.80-16.67-22.9518.4236.000.000.00--
去年同期稅後淨利成長率(%)62.75-34.67100.00-87.61-5.5697.37-40.00232.3554.29-56.32-27.54-44.266.0612.990.000.00--
去年同期EPS成長率(%)59.55-34.09103.85-87.88-6.3276.00-46.39200.0039.71-57.14-28.15-45.004.62-1.690.000.00--
較上季營收成長率(%)-0.30-9.1352.04-12.66-23.8842.55-31.0787.03-30.3819.01-23.4214.29-11.6612.398.3720.66-35.940.00
較上季營業利益成長率(%)54.69-14.6797.37-41.54-41.9660.00-57.32192.86-39.1322.6759.574.44-55.8813.3347.5460.53-49.330.00
較上季稅後淨利成長率(%)69.39-18.33328.57-72.55-32.00150.00-73.45109.2642.11-24.0047.06-2.86-59.7726.0913.1184.85-57.140.00
較上季EPS成長率(%)63.22-17.92341.67-73.03-32.58153.85-73.74108.4226.67-22.6846.97-2.94-61.1429.6312.5084.62-63.480.00

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(%)
2022/4-0.633.723.642019/12-16.03-20.295.77
2022/386.2785.7219.762019/1153.03-6.889.15
2022/1~2-30.99-5.7-5.692019/1020.9312.3811.59
2021/1231.35-11.012.972019/9-33.91-22.6611.52
2021/11-19.59-24.824.822019/89.88-14.415.66
2021/10-9.5816.218.832019/70.03-1.621.61
2021/9-3.9422.027.932019/6-19.37-22.2625.93
2021/829.0543.315.842019/5-13.142.2440.78
2021/726.0690.00.22019/461.6973.0140.39
2021/657.51-18.53-8.452019/318.7118.4829.54
2021/5-50.95-64.57-6.262019/1~2-53.1334.334.27
2021/438.06-11.4820.832018/12-1.960.72112.91
2021/3-19.79.0340.572018/1184.6852.59120.81
2021/1~2-7.3558.2658.252018/10-16.7813.79136.93
2020/1210.9744.77.092018/9-26.8465.78162.44
2020/1124.299.473.532018/826.31168.47182.36
2020/10-5.0534.792.782018/7-20.97189.7185.28
2020/912.8171.69-0.112018/647.53230.33182.74
2020/871.090.57-5.922018/55.69186.6172.81
2020/7-45.95-35.4-6.832018/410.7391.84169.39
2020/6-31.5119.55-2.672018/321.54143.58211.24
2020/522.5640.73-6.452018/1~2-45.37253.39253.38
2020/470.07-0.22-19.072017/12-6.86166.4183.9
2020/329.29-5.14-27.442017/1137.72421.59189.16
2020/1~2-23.48-35.89-35.892017/1021.24677.68161.61

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
112.067.067.164
2021Q4(百萬)2020Q4(百萬)YoY(%)
63.086.0-26.74
2021Q3(百萬)2020Q3(百萬)YoY(%)
79.043.083.720

EPS較上季
2022Q1(元)2021Q4(元)比率
1.420.870.6321

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015
應收帳款周轉率2.472.612.953.523.173.843.91
存貨周轉率3.304.574.754.263.203.113.09

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
20212020201920182017201620152014
負債比0.410.370.310.430.620.550.560.34
金融負債(百萬)361243020026510810232
營收淨額(百萬)24732404224521239973512610
利息保障倍數110.1147.7023.4620.9215.92-66.00-33.620.00
長期銀行借款占稅後淨利比0.170.070.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015
營收淨額(百萬)2473240422452123997351261
推銷費用(百萬)45443829161413
管理費用(百萬)19014013390643937
研發費(百萬)16714311190777069
推銷費用率(%)1.821.831.691.371.603.994.98
管理費用率(%)7.685.825.924.246.4211.1114.18
研發費用率(%)6.755.954.944.247.7219.9426.44

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q4
營收淨額(百萬)675677745490561737517750401576484632553626557514426665
推銷費用(百萬)101213812161010911910887669
管理費用(百萬)446053383842413522422638283823151539
研發費(百萬)415139374048293928372623242923201841
推銷費用率(%)1.481.771.741.632.142.171.931.332.241.911.861.581.451.281.261.171.411.35
管理費用率(%)6.528.867.117.766.775.707.934.675.497.295.376.015.066.074.132.923.525.86
研發費用率(%)6.077.535.237.557.136.515.615.206.986.425.373.644.344.634.133.894.236.17

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
6715-嘉基OXXOOOOXXX
3年6.05億100.0%37.69%0.0%211.07%278百萬16.84%

融資使用率
日期股價融資使用率
2022-05-19 -109.016.51%
2022-05-18109.516.50%
2022-05-17107.016.51%
2022-05-16107.016.54%
2022-05-13106.516.46%
2022-05-12100.516.25%
2022-05-11102.016.23%
2022-05-10100.016.20%
2022-05-09100.516.12%
2022-05-06103.016.12%
2022-05-05103.516.09%
2022-05-04103.016.07%
2022-05-03101.516.07%
2022-04-29102.016.07%
2022-04-28100.516.07%
2022-04-2798.116.07%
2022-04-26102.016.07%
2022-04-25101.516.07%
2022-04-22101.516.11%
2022-04-21103.016.09%
2022-04-20103.516.10%
2022-04-1999.016.02%
2022-04-1899.316.02%
2022-04-1599.615.99%
2022-04-14101.516.03%
2022-04-13103.516.03%
2022-04-12101.516.04%
2022-04-11101.516.04%
2022-04-08103.516.07%
2022-04-07103.516.09%
2022-04-06104.016.15%
2022-04-01103.516.15%
2022-03-31102.516.15%
2022-03-30103.016.17%
2022-03-29102.016.22%
2022-03-28103.016.26%
2022-03-25102.016.28%
2022-03-24103.516.28%
2022-03-23103.516.27%
2022-03-22104.516.28%
2022-03-21104.516.30%
2022-03-18104.516.27%
2022-03-17105.016.24%
2022-03-16103.516.26%
2022-03-15102.016.27%
2022-03-14102.516.26%
2022-03-11101.516.31%
2022-03-10103.516.31%
2022-03-09100.516.33%
2022-03-08100.516.32%
2022-03-07102.516.31%
2022-03-04108.016.32%
2022-03-03111.516.29%
2022-03-02115.016.26%
2022-03-01115.017.27%
2022-02-25112.017.28%
2022-02-24114.517.28%
2022-02-23117.517.23%
2022-02-22114.017.21%
2022-02-21117.017.17%
2022-02-18118.017.19%
2022-02-17117.517.19%
2022-02-16118.017.20%
2022-02-15117.017.23%
2022-02-14116.517.25%
2022-02-11120.517.25%
2022-02-10120.517.23%
2022-02-09120.017.38%
2022-02-08119.517.44%
2022-02-07120.017.46%
2022-01-26120.017.40%
2022-01-25117.017.44%
2022-01-24119.017.54%
2022-01-21120.017.68%
2022-01-20122.517.73%
2022-01-19123.017.73%
2022-01-18124.017.75%
2022-01-17122.518.18%
2022-01-14123.018.20%
2022-01-13119.518.18%
2022-01-12118.518.24%
2022-01-11119.018.26%
2022-01-10118.018.29%
2022-01-07118.018.36%
2022-01-06123.018.44%
2022-01-05124.518.52%
2022-01-04125.018.59%
2022-01-03124.018.63%
2021-12-30123.018.52%
2021-12-29123.018.50%
2021-12-28121.018.48%
2021-12-27120.018.49%
2021-12-24122.018.47%
2021-12-23120.518.49%
2021-12-22121.518.51%
2021-12-21118.018.47%
2021-12-20116.518.47%
2021-12-17115.018.45%
2021-12-16117.018.48%
2021-12-15116.518.46%
2021-12-14115.518.37%
2021-12-13115.518.26%
2021-12-10116.018.24%
2021-12-09115.018.16%
2021-12-08113.018.11%
2021-12-07110.518.02%
2021-12-06110.518.05%
2021-12-03111.018.05%
2021-12-02110.018.04%
2021-12-01113.018.01%
2021-11-30113.018.01%
2021-11-29113.018.05%
2021-11-26112.018.03%
2021-11-25114.518.12%
2021-11-24115.018.13%
2021-11-23115.018.06%
2021-11-22116.518.02%
2021-11-19117.518.02%
2021-11-18116.018.01%
2021-11-17118.018.16%
2021-11-16119.518.15%
2021-11-15119.518.18%
2021-11-12118.018.16%
2021-11-11120.018.15%
2021-11-10122.018.15%
2021-11-09122.018.17%
2021-11-08122.018.17%
2021-11-05120.518.17%
2021-11-04121.018.16%
2021-11-03119.518.18%
2021-11-02120.018.17%
2021-11-01121.018.19%
2021-10-29120.018.27%
2021-10-28124.018.22%
2021-10-27124.018.23%
2021-10-26123.018.23%
2021-10-25122.518.36%
2021-10-22119.518.37%
2021-10-21122.518.33%
2021-10-20122.018.18%
2021-10-19122.018.20%
2021-10-18121.018.22%
2021-10-15119.018.24%
2021-10-14118.018.25%
2021-10-13119.018.22%
2021-10-12118.018.22%
2021-10-08117.518.22%
2021-10-07117.018.27%
2021-10-06115.518.26%
2021-10-05116.518.22%
2021-10-04114.018.23%
2021-10-01115.518.23%
2021-09-30117.018.24%
2021-09-29116.018.24%
2021-09-28119.518.25%
2021-09-27122.018.24%
2021-09-24121.518.23%
2021-09-23121.018.25%
2021-09-22118.018.23%
2021-09-17120.018.22%
2021-09-16118.018.20%
2021-09-15119.518.20%
2021-09-14116.518.15%
2021-09-13119.018.26%
2021-09-10115.518.29%
2021-09-09114.018.27%
2021-09-08112.018.25%
2021-09-07109.518.06%
2021-09-06112.518.07%
2021-09-03113.018.08%
2021-09-02112.518.07%
2021-09-01114.518.04%
2021-08-31114.018.04%
2021-08-30115.018.04%
2021-08-27115.518.04%
2021-08-26115.518.04%
2021-08-25115.518.02%
2021-08-24116.518.01%
2021-08-23115.018.08%
2021-08-20114.018.01%
2021-08-19113.518.01%
2021-08-18116.517.80%
2021-08-17119.017.49%
2021-08-16117.017.57%
2021-08-13119.017.38%
2021-08-12120.017.38%
2021-08-11116.017.58%
2021-08-10119.017.47%
2021-08-09118.017.51%
2021-08-06123.517.71%
2021-08-05125.517.73%
2021-08-04124.017.72%
2021-08-03125.017.73%
2021-08-02123.017.82%
2021-07-30117.017.82%
2021-07-29118.513.58%
2021-07-28117.513.59%
2021-07-27121.515.42%
2021-07-26124.018.17%
2021-07-23128.518.01%
2021-07-22130.018.07%
2021-07-21129.517.92%
2021-07-20130.017.83%
2021-07-19130.017.90%
2021-07-16127.517.54%
2021-07-15127.517.87%
2021-07-14117.517.52%
2021-07-13111.517.35%
2021-07-12114.517.38%
2021-07-09111.017.45%
2021-07-08112.017.46%
2021-07-07112.017.52%
2021-07-06113.017.52%
2021-07-05115.017.52%
2021-07-02114.517.55%
2021-07-01114.517.65%
2021-06-30113.517.65%
2021-06-29114.017.68%
2021-06-28116.517.64%
2021-06-25117.517.82%
2021-06-24116.017.80%
2021-06-23115.017.74%
2021-06-22115.017.73%
2021-06-21115.517.75%
2021-06-18114.517.80%
2021-06-17113.517.80%
2021-06-16111.017.81%
2021-06-15112.017.81%
2021-06-11112.017.63%
2021-06-10115.017.37%
2021-06-09112.017.39%
2021-06-08118.017.57%
2021-06-07111.517.46%
2021-06-04106.017.49%
2021-06-03107.517.52%
2021-06-02106.517.53%
2021-06-01107.517.49%
2021-05-31107.517.48%
2021-05-28108.017.45%
2021-05-27106.517.54%

嘉基熱門網頁

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。