國碩 2406 - 目標價 - 合理價 - 個股融資使用率 - 財務分析

2406 國碩 (上市) - 太陽能

35.09億股本

78.43億市值

22.35 收盤價 (08-19)

3136張 -48.34% 成交量 (08-19)

N/A 本益比 (河流圖)

N/A 預估本益比

37.7 52周高點 (2021-12-16)

19.15 52周低點 (2022-05-12)

5.93% 融資餘額佔股本

23.74% 融資使用率

N/A 本益成長比

N/A 總報酬本益比

-29.86~-36.5% 預估今年成長率

N/A 預估5年年化成長率

0.243 本業收入比(5年平均)

1.76 淨值比

0.89% 單日周轉率(>10%留意)

6.86% 5日周轉率(>30%留意)

0.86 市值淨值比

12.78 每股清算價值

近8季毛利率↘ : 16.77, 9.53, 13.04, 8.15, 7.46, 3.11, 10.08, 13.6 近8季營益率↘ : 7.1, -1.45, 14.11, -4.26, -6.51, -9.53, -2.85, -0.89 近8季營收↘ : 2871, 2606, 2251, 2015, 1820, 2262, 1759, 1896 近8季EPS↘ : 0.28, -0.06, 0.9, -0.21, -0.25, -0.36, 0.02, -0.03

近3年毛利率↘ : 11.63, 12.88, 7.95 近3年營益率↘ : -0.65, -2.54, -1.23 近3年營收↘ : 8469, 9555, 8348 近3年EPS↘ : 0.62, -2.17, 0.09

股價相對強度

	5日	10日	20日	60日	120日	240日
國碩	1.59%	5.18%	0.45%	1.13%	-9.33%	-6.29%
加權指數	-0.06%	2.59%	3.16%	-5.27%	-13.91%	-11.03%

股價漲跌幅

	過去5年漲跌幅	2022	2021	2020	2019	2018
國碩	41.14%	-35.0%	60.0%	34.0%	74.0%	-55.0%
0050	102.36%	-16.97%	3.82%	50.48%	14.17%	-5.71%

現價	可能漲跌幅 1	合理價 1	一年後目標價	報酬率 1	可能漲跌幅 2	合理價 2	五年後目標價	報酬率 2	可能漲跌幅 3	合理價 3
22.35	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

本業收入比小於0.7, 不做估算
合理價 1: 本益比法, 從 "一年後目標價" 回推得到; 合理價 2: 本益比法, 從 "五年後目標價" 回推得到
可能漲跌幅 1: "合理價 1" 和 "現價" 的差距; 可能漲跌幅 2: "合理價 2" 和 "現價" 的差距
報酬率 1: 一年後可能的報酬率; 報酬率 2: 五年可能年化報酬率
合理價 3: ROE 法
可能漲跌幅 3: "合理價 3" 和 "現價" 的差距
本益比法估值不適用於景氣循環股
推估算法可參考:本益比法估算股票合理價格, ROE 法估算股票合理價格
推估價格是根據過往財報及預測未來的成長率, 存在太多不確定性故價格僅能做為參考

	本益比	股價(樂觀成長率)	現價差距(%)	股價(保守成長率)	現價差距(%)		殖利率	股價(樂觀成長率)	現價差距(%)	股價(保守成長率)	現價差距(%)		淨值比	股價	現價差距(%)
最高價本益比	N/A	N/A	N/A	N/A	N/A	最低殖利率	N/A	N/A	N/A	N/A	N/A	最高淨值比	1.61	20.45	-8.5
最低價本益比	N/A	N/A	N/A	N/A	N/A	最高殖利率	N/A	N/A	N/A	N/A	N/A	最低淨值比	0.91	11.56	-48.28

最高價本益比是採用歷年最高價本益比的中位數, 最低價本益比是採用歷年最低價本益比的中位數
最高價殖利率是採用歷年最高價殖利率的中位數, 最低價殖利率是採用歷年最低價殖利率的中位數
最高價淨值比是採用歷年最高價淨值比的中位數, 最低價淨值比是採用歷年最低價淨值比的中位數
本益比估值, 殖利率估值不適用於景氣循環股及歷史本益比起伏太大的股票
淨值估值適用於營建股, 景氣循環股及虧損的公司
推估價格是根據過往財報及預測未來的成長率, 存在太多不確定性故價格僅能做為參考

歷史本益比, 殖利率, 淨值區間

年度	最高價	最低價	EPS	最高本益比	最低本益比	現金股利	最低殖利率	最高殖利率	最高淨值比	最低淨值比
111	36.75	19.15	N/A	N/A	N/A	N/A	N/A	N/A	3.5	1.54
110	37.7	14.5	0.09	418.89	161.11	N/A	N/A	N/A	3.52	1.57
109	28.15	7.51	-2.17	N/A	N/A	N/A	N/A	N/A	3.49	0.69
108	13.3	5.75	0.62	21.45	9.27	N/A	N/A	N/A	1.33	0.63
107	17.15	6.76	-4.21	N/A	N/A	N/A	N/A	N/A	1.41	0.76
106	26.0	14.3	-7.78	N/A	N/A	N/A	N/A	N/A	1.61	0.91
105	35.85	19.1	0.1	358.5	191.0	N/A	N/A	N/A	1.28	1.28
104	40.2	12.8	0.01	4020.0	1280.0	N/A	N/A	N/A	N/A	N/A

今年的 EPS, 現金股利為預估值

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
✔	✔		✔		✔	✔
22年	35.09億	83.23%	40.06%	76.67%	65.26%	308百萬	-1.76%

沒通過財務健檢5指標	2021	2020	2019	2018	2017
營業利益率	-1.23	-2.54	-0.65	0.17	-17.98
ROE	-4.15	-10.33	0.62	-36.17	-31.8
本業收入比	38.49	48.80	-51.89	-0.75	86.66
自由現金流量(億)	2.89	6.96	17.42	10.15	-29.16
利息保障倍數	-1.51	-0.83	1.35	-3.78	-5.41

ROE大於8%, 營業利益率為正數, 本業收入比重大於 80%
自由現金流量為正數, 利息保障倍數超過 10倍, 5年內3年達標

稅前淨利較去年同期

2022Q2(億)	2021Q2(億)	YoY(%)
-0.28	-1.46	N/A
2022Q1(億)	2021Q1(億)	YoY(%)
0.61	2.89	-78.89
2021Q4(億)	2020Q4(億)	YoY(%)
-2.46	-0.17	N/A

EPS較上季 - 漲很多的股票要留意 EPS 較上季是否有大幅衰退的情況

2022Q2(元)	2022Q1(元)	比率
-0.03	0.02	-2.5

技術線型 (支撐、壓力、短中長期均線糾結) 大股東持有率大戶籌碼資劵變化 (要留意融劵餘額突然大量增加) 董監持股明細財報 (5/15, 8/14, 11/14, 3/31. 年報十大股東持股變化) 法說會 (公司未來展望) 國碩公告國碩新聞

經營理念會計師報告 (無保留意見，修正式保留意見為佳，保留意見出現在第4季財報可能有問題) 財經百科 - 營業項目,營收比重大陸地區投資股本形成 (注意近年現金增資的頻率，股本的膨脹率是否小於稅後淨利的成長率) 董監持股比例 (董監持股比例理想越高越好，但是股本越大的公司勢必會被稀釋) 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)

大家也問了

國碩陳繼仁國碩基本資料國碩科技國碩股利國碩新聞國碩董事長國碩太陽能

大家也看了

聯合茂迪元晶

雜誌 (出現公司訪談，可能是股價近期高點)

國碩今周刊國碩商業周刊國碩天下雜誌

融資使用率

日期	股價	成交量(張)	成交量日增率	融資使用率	融資使用率日增率	日周轉率	5日周轉率	20日周轉率
2022-08-19	22.35	3136	-48.34%	23.74%	-0.17%	0.89%	6.86%	19.45%
2022-08-18	22.7	6071	24.57%	23.78%	-0.75%	1.73%	7.32%	19.14%
2022-08-17	22.45	4873	-28.9%	23.96%	-1.48%	1.39%	6.32%	18.2%
2022-08-16	22.2	6855	119.04%	24.32%	0.41%	1.95%	5.64%	17.76%
2022-08-15	22.0	3129	-34.23%	24.22%	-0.57%	0.89%	4.84%	17.22%
2022-08-12	21.7	4758	86.93%	24.36%	0.87%	1.36%	4.97%	17.75%
2022-08-11	21.35	2545	1.82%	24.15%	0.71%	0.73%	4.12%	16.97%
2022-08-10	21.4	2500	-38.03%	23.98%	-1.4%	0.71%	4.11%	17.05%
2022-08-09	21.2	4034	12.49%	24.32%	0.91%	1.15%	4.13%	17.38%
2022-08-08	21.25	3586	101.44%	24.1%	0.12%	1.02%	4.67%	17.59%
2022-08-05	20.75	1780	-29.05%	24.07%	0.21%	0.51%	4.54%	17.42%
2022-08-04	20.3	2509	-3.32%	24.02%	0.46%	0.72%	4.59%	17.8%
2022-08-03	20.4	2595	-56.11%	23.91%	0.5%	0.74%	4.41%	17.99%
2022-08-02	20.85	5913	88.08%	23.79%	0.72%	1.69%	4.21%	18.24%
2022-08-01	22.25	3143	62.3%	23.62%	0.04%	0.9%	3.09%	18.1%
2022-07-29	22.0	1937	3.71%	23.61%	0.3%	0.55%	3.09%	18.08%
2022-07-28	21.55	1867	-2.11%	23.54%	0.43%	0.53%	3.12%	18.9%
2022-07-27	21.95	1908	-3.13%	23.44%	-0.59%	0.54%	3.37%	19.37%
2022-07-26	21.7	1969	-37.34%	23.58%	-0.34%	0.56%	3.78%	20.24%
2022-07-25	22.25	3143	53.9%	23.66%	-0.34%	0.9%	4.63%	20.85%
2022-07-22	22.05	2042	-26.04%	23.74%	0.17%	0.58%	5.16%	21.79%
2022-07-21	22.2	2761	-17.3%	23.7%	1.07%	0.79%	5.15%	22.73%
2022-07-20	22.05	3339	-32.85%	23.45%	-0.47%	0.95%	5.17%	22.91%
2022-07-19	22.1	4973	-0.09%	23.56%	-1.05%	1.42%	5.26%	24.88%
2022-07-18	21.6	4977	147.6%	23.81%	0.25%	1.42%	5.2%	24.07%
2022-07-15	21.3	2010	-28.95%	23.75%	0.93%	0.57%	4.64%	23.7%
2022-07-14	21.15	2829	-23.04%	23.53%	0.0%	0.81%	4.95%	24.32%
2022-07-13	21.0	3676	-22.71%	23.53%	-0.51%	1.05%	5.05%	24.61%
2022-07-12	20.0	4757	58.22%	23.65%	0.0%	1.36%	4.99%	24.21%
2022-07-11	21.4	3006	-3.17%	23.65%	-0.21%	0.86%	5.18%	23.83%
2022-07-08	21.05	3105	-2.38%	23.7%	0.94%	0.88%	5.2%	23.79%
2022-07-07	20.95	3181	-8.29%	23.48%	0.21%	0.91%	5.69%	23.44%
2022-07-06	20.7	3468	-35.81%	23.43%	-0.38%	0.99%	5.78%	23.19%
2022-07-05	21.5	5403	74.97%	23.52%	0.81%	1.54%	6.21%	23.36%
2022-07-04	20.85	3088	-35.89%	23.33%	0.3%	0.88%	5.84%	23.62%
2022-07-01	20.65	4817	37.12%	23.26%	-1.02%	1.37%	6.79%	25.58%
2022-06-30	21.75	3513	-29.24%	23.5%	0.04%	1.0%	6.94%	27.57%
2022-06-29	22.4	4965	20.98%	23.49%	0.82%	1.42%	6.91%	32.49%
2022-06-28	22.15	4104	-36.19%	23.3%	0.0%	1.17%	8.42%	31.64%
2022-06-27	22.25	6431	20.67%	23.3%	0.13%	1.83%	7.85%	31.34%
2022-06-24	22.0	5329	56.08%	23.27%	-0.39%	1.52%	7.07%	31.76%
2022-06-23	21.0	3414	-66.69%	23.36%	-0.17%	0.97%	6.74%	31.45%
2022-06-22	20.85	10251	385.1%	23.4%	1.96%	2.92%	6.87%	31.27%
2022-06-21	20.65	2113	-42.82%	22.95%	-1.92%	0.6%	4.59%	29.14%
2022-06-20	20.0	3696	-11.83%	23.4%	-2.9%	1.05%	4.96%	29.65%
2022-06-17	20.7	4191	8.95%	24.1%	-1.47%	1.19%	4.73%	30.54%
2022-06-16	21.1	3847	71.0%	24.46%	-1.92%	1.1%	4.07%	30.75%
2022-06-15	21.7	2250	-34.39%	24.94%	0.52%	0.64%	3.63%	32.16%
2022-06-14	21.75	3429	18.84%	24.81%	-0.84%	0.98%	4.15%	37.21%
2022-06-13	21.85	2885	54.18%	25.02%	-0.44%	0.82%	4.97%	36.96%
2022-06-10	22.6	1871	-18.33%	25.13%	0.0%	0.53%	6.98%	37.92%
2022-06-09	22.75	2291	-43.83%	25.13%	0.8%	0.65%	9.82%	38.54%
2022-06-08	22.6	4080	-35.34%	24.93%	-0.12%	1.16%	15.08%	38.68%
2022-06-07	22.9	6310	-36.58%	24.96%	0.81%	1.8%	14.48%	38.81%
2022-06-06	23.8	9949	-15.75%	24.76%	0.16%	2.84%	13.55%	38.82%
2022-06-02	23.9	11809	-43.15%	24.72%	1.15%	3.37%	12.98%	36.96%
2022-06-01	24.3	20773	949.24%	24.44%	-0.08%	5.92%	10.82%	34.36%
2022-05-31	22.5	1979	-35.12%	24.46%	-0.41%	0.56%	5.69%	29.23%
2022-05-30	22.45	3051	-61.49%	24.56%	0.04%	0.87%	5.92%	29.86%
2022-05-27	22.1	7923	87.32%	24.55%	-0.37%	2.26%	6.16%	36.9%
2022-05-26	21.6	4229	51.73%	24.64%	1.52%	1.21%	5.85%	35.3%
2022-05-25	21.95	2787	0.25%	24.27%	-0.41%	0.79%	6.05%	36.12%
2022-05-24	21.45	2780	-28.45%	24.37%	-0.69%	0.79%	7.76%	36.14%
2022-05-23	22.1	3886	-43.27%	24.54%	1.32%	1.11%	12.65%	37.22%
2022-05-20	21.95	6851	39.02%	24.22%	2.28%	1.95%	12.28%	37.16%
2022-05-19	22.1	4928	-43.83%	23.68%	0.85%	1.4%	12.11%	37.22%
2022-05-18	21.75	8773	-56.05%	23.48%	-1.59%	2.5%	11.86%	43.21%
2022-05-17	21.6	19962	677.42%	23.86%	2.76%	5.69%	10.15%	41.13%
2022-05-16	20.15	2567	-58.96%	23.22%	0.35%	0.73%	5.75%	36.06%
2022-05-13	20.15	6257	54.33%	23.14%	0.0%	1.78%	6.83%	36.81%
2022-05-12	19.15	4054	47.02%	23.14%	-2.4%	1.16%	6.02%	35.37%
2022-05-11	20.0	2758	-39.19%	23.71%	0.25%	0.79%	5.63%	34.76%
2022-05-10	20.35	4535	-28.68%	23.65%	0.21%	1.29%	5.63%	35.58%
2022-05-09	20.05	6359	86.01%	23.6%	-2.2%	1.81%	5.53%	36.83%
2022-05-06	21.1	3418	27.14%	24.13%	-1.03%	0.97%	5.89%	36.01%
2022-05-05	22.0	2689	-2.6%	24.38%	0.66%	0.77%	5.86%	36.66%
2022-05-04	21.8	2760	-34.17%	24.22%	-0.98%	0.79%	7.23%	37.06%
2022-05-03	21.85	4193	10.74%	24.46%	-0.2%	1.2%	7.25%	37.21%
2022-04-29	22.3	3787	13.57%	24.51%	0.04%	1.32%	7.84%	37.9%
2022-04-28	22.6	3334	-49.38%	24.5%	0.95%	1.17%	7.82%	38.72%
2022-04-27	22.8	6586	132.97%	24.27%	-2.88%	2.3%	9.1%	40.32%
2022-04-26	24.05	2827	-51.99%	24.99%	0.32%	0.99%	14.51%	39.59%
2022-04-25	23.9	5889	58.93%	24.91%	-1.39%	2.06%	14.52%	40.6%
2022-04-22	25.0	3705	-47.22%	25.26%	-0.75%	1.3%	14.37%	40.84%
2022-04-21	25.4	7020	-68.15%	25.45%	0.28%	2.46%	14.72%	42.66%
2022-04-20	26.0	22040	674.61%	25.38%	0.36%	7.71%	13.01%	43.25%
2022-04-19	24.8	2845	-47.98%	25.29%	-0.43%	1.0%	6.11%	39.16%
2022-04-18	25.0	5470	16.41%	25.4%	-0.97%	1.91%	6.9%	43.09%
2022-04-15	24.7	4698	118.96%	25.65%	-0.04%	1.64%	7.82%	49.84%
2022-04-14	24.75	2146	-7.42%	25.66%	-0.16%	0.75%	7.58%	61.94%
2022-04-13	24.7	2318	-54.59%	25.7%	0.19%	0.81%	8.67%	66.98%
2022-04-12	24.55	5104	-36.9%	25.65%	-0.16%	1.79%	9.21%	68.67%
2022-04-11	25.05	8088	101.28%	25.69%	-0.77%	2.83%	8.54%	71.19%
2022-04-08	25.25	4018	-23.77%	25.89%	-0.23%	1.41%	7.87%	81.44%
2022-04-07	24.7	5271	37.18%	25.95%	0.31%	1.84%	8.61%	94.13%
2022-04-06	25.75	3843	20.71%	25.87%	1.21%	1.34%	9.52%	96.67%
2022-04-01	25.55	3183	-48.54%	25.56%	-1.05%	1.11%	9.76%	97.61%
2022-03-31	25.65	6186	0.94%	25.83%	-0.08%	2.16%	10.64%	100.51%
2022-03-30	25.6	6128	-22.31%	25.85%	-0.23%	2.14%	10.78%	105.19%
2022-03-29	25.55	7888	75.02%	25.91%	-1.11%	2.76%	11.75%	106.88%
2022-03-28	25.05	4506	-21.08%	26.2%	-1.61%	1.58%	12.04%	105.33%
2022-03-25	25.15	5710	-13.37%	26.63%	-3.79%	2.0%	14.09%	105.08%
2022-03-24	25.7	6591	-25.9%	27.68%	-1.74%	2.31%	17.01%	106.63%
2022-03-23	25.65	8896	2.14%	28.17%	-4.57%	3.11%	23.36%	106.04%
2022-03-22	26.05	8709	-15.95%	29.52%	-1.83%	3.05%	34.0%	105.89%
2022-03-21	26.05	10362	-26.4%	30.07%	-0.6%	3.62%	36.74%	104.47%
2022-03-18	26.1	14078	-43.11%	30.25%	-2.29%	4.92%	35.61%	102.58%
2022-03-17	27.1	24748	-37.05%	30.96%	9.87%	8.66%	35.01%	99.32%
2022-03-16	26.5	39315	137.61%	28.18%	14.23%	13.75%	39.42%	93.25%
2022-03-15	25.45	16546	131.93%	24.67%	-0.52%	5.79%	39.77%	80.81%
2022-03-14	25.65	7134	-42.17%	24.8%	0.28%	2.5%	38.36%	76.58%
2022-03-11	26.15	12335	-67.0%	24.73%	2.4%	4.31%	38.15%	75.47%
2022-03-10	26.2	37376	-7.27%	24.15%	-3.05%	13.07%	37.85%	73.03%
2022-03-09	26.2	40307	221.98%	24.91%	11.35%	14.1%	31.62%	61.87%
2022-03-08	24.4	12518	91.47%	22.37%	0.36%	4.38%	21.36%	49.55%
2022-03-07	23.85	6538	-43.05%	22.29%	0.68%	2.29%	18.19%	47.02%
2022-03-04	24.9	11480	-41.3%	22.14%	-3.99%	4.02%	17.23%	46.42%
2022-03-03	25.35	19559	78.42%	23.06%	0.17%	6.84%	16.76%	45.47%
2022-03-02	24.7	10962	217.06%	23.02%	7.07%	3.83%	11.64%	42.15%
2022-03-01	24.65	3457	-9.15%	21.5%	-18.78%	1.21%	10.76%	41.23%
2022-02-25	24.15	3805	-62.48%	26.47%	0.46%	1.33%	11.18%	41.94%
2022-02-24	23.65	10141	106.93%	26.35%	-5.11%	3.55%	11.58%	42.4%
2022-02-23	24.95	4900	-42.09%	27.77%	4.12%	1.71%	9.7%	41.21%
2022-02-22	24.0	8463	82.23%	26.67%	2.18%	2.96%	10.57%	42.13%
2022-02-21	24.9	4644	-6.33%	26.1%	-1.17%	1.62%	8.92%	43.5%
2022-02-18	25.0	4958	4.1%	26.41%	-0.41%	1.73%	8.86%	45.67%
2022-02-17	25.05	4762	-35.52%	26.52%	0.38%	1.67%	8.5%	50.34%
2022-02-16	25.1	7386	96.24%	26.42%	3.04%	2.58%	8.71%	54.25%
2022-02-15	25.05	3764	-15.59%	25.64%	1.22%	1.32%	8.05%	57.01%
2022-02-14	25.15	4458	13.36%	25.33%	-1.67%	1.56%	8.5%	66.05%
2022-02-11	25.75	3933	-26.73%	25.76%	-1.04%	1.38%	8.8%	78.35%
2022-02-10	26.0	5368	-2.14%	26.03%	2.28%	1.88%	9.11%	80.73%
2022-02-09	26.6	5486	8.35%	25.45%	-6.71%	1.92%	10.29%	82.96%
2022-02-08	26.25	5063	-4.51%	27.28%	0.33%	1.77%	11.9%	82.32%
2022-02-07	25.95	5302	10.19%	27.19%	0.18%	1.85%	13.04%	81.85%
2022-01-26	25.3	4812	-45.09%	27.14%	-2.16%	1.68%	13.11%	81.34%
2022-01-25	25.0	8763	-13.03%	27.74%	-1.35%	3.07%	13.22%	82.02%
2022-01-24	26.0	10076	20.9%	28.12%	3.27%	3.52%	12.51%	80.86%
2022-01-21	25.3	8334	51.99%	27.23%	-2.99%	2.92%	11.62%	79.5%
2022-01-20	26.1	5483	6.95%	28.07%	0.97%	1.92%	13.02%	78.88%
2022-01-19	26.35	5127	-23.94%	27.8%	0.07%	1.79%	14.91%	80.96%
2022-01-18	26.35	6741	-10.37%	27.78%	0.43%	2.36%	19.52%	83.12%
2022-01-17	27.1	7521	-39.17%	27.66%	-0.79%	2.63%	22.74%	85.38%
2022-01-14	26.2	12363	13.82%	27.88%	1.09%	4.32%	25.45%	101.91%
2022-01-13	27.15	10862	-40.67%	27.58%	3.22%	3.8%	31.48%	128.43%
2022-01-12	27.0	18308	14.79%	26.72%	0.3%	6.4%	41.54%	160.16%
2022-01-11	28.15	15949	4.48%	26.64%	2.54%	5.58%	38.89%	206.29%
2022-01-10	28.1	15265	-48.46%	25.98%	1.44%	5.34%	37.42%	253.58%
2022-01-07	28.2	29620	-25.22%	25.61%	-0.66%	10.36%	33.36%	279.25%
2022-01-06	31.05	39613	269.13%	25.78%	-7.1%	13.86%	24.3%	289.4%
2022-01-05	34.45	10731	-8.74%	27.75%	-3.38%	3.75%	11.79%	282.59%
2022-01-04	36.1	11759	222.39%	28.72%	2.24%	4.11%	10.4%	289.83%
2022-01-03	34.3	3647	-1.71%	28.09%	0.97%	1.28%	8.19%	296.28%
2021-12-30	34.65	3710	-3.58%	27.82%	1.35%	1.3%	9.08%	312.08%
2021-12-29	34.7	3848	-43.17%	27.45%	2.31%	1.35%	10.08%	321.37%
2021-12-28	34.3	6772	24.72%	26.83%	-3.35%	2.37%	12.73%	324.73%
2021-12-27	35.15	5430	-12.29%	27.76%	-4.41%	1.9%	14.32%	328.33%
2021-12-24	35.1	6190	-5.89%	29.04%	-0.03%	2.17%	17.04%	329.0%
2021-12-23	35.6	6578	-42.41%	29.05%	1.15%	2.3%	34.02%	328.58%
2021-12-22	35.4	11422	0.95%	28.72%	-1.24%	4.0%	62.57%	330.15%
2021-12-21	34.4	11314	-14.27%	29.08%	-1.62%	3.96%	94.11%	334.26%
2021-12-20	34.15	13198	-75.9%	29.56%	3.65%	4.62%	142.69%	332.54%
2021-12-17	35.25	54762	-37.91%	28.52%	-3.78%	19.15%	190.93%	329.46%
2021-12-16	35.6	88201	-13.17%	29.64%	-9.44%	30.85%	202.79%	311.54%
2021-12-15	36.3	101579	-32.37%	32.73%	-0.24%	35.53%	192.45%	283.42%
2021-12-14	34.15	150196	-0.62%	32.81%	2.5%	52.53%	163.96%	249.58%
2021-12-13	33.4	151135	70.45%	32.01%	14.4%	52.86%	122.42%	198.38%
2021-12-10	30.4	88670	51.21%	27.98%	16.92%	31.01%	80.13%	147.5%
2021-12-09	27.65	58640	191.31%	23.93%	2.22%	20.51%	66.19%	123.51%
2021-12-08	25.95	20129	-35.96%	23.41%	-1.47%	7.04%	56.26%	106.79%
2021-12-07	25.95	31434	4.07%	23.76%	-5.68%	10.99%	53.93%	103.45%
2021-12-06	25.45	30205	-38.13%	25.19%	-1.76%	10.57%	48.91%	94.24%
2021-12-03	24.85	48817	61.28%	25.64%	7.01%	17.08%	40.91%	86.15%
2021-12-02	24.75	30268	125.05%	23.96%	3.81%	10.59%	25.58%	70.78%
2021-12-01	24.5	13449	-21.25%	23.08%	-1.16%	4.7%	18.86%	64.35%
2021-11-30	24.35	17079	132.86%	23.35%	-2.99%	5.97%	22.26%	62.01%
2021-11-29	23.1	7334	47.06%	24.07%	-1.31%	2.57%	18.53%	59.48%
2021-11-26	22.9	4987	-54.91%	24.39%	-0.12%	1.74%	17.5%	59.58%
2021-11-25	23.6	11060	-52.28%	24.42%	-0.97%	3.87%	16.98%	65.51%
2021-11-24	24.35	23179	261.9%	24.66%	8.25%	8.11%	15.84%	79.55%
2021-11-23	23.3	6404	45.44%	22.78%	2.15%	2.24%	9.43%	74.06%
2021-11-22	23.1	4403	25.39%	22.3%	-0.09%	1.54%	8.53%	78.89%
2021-11-19	22.6	3512	-54.94%	22.32%	-0.13%	1.23%	8.97%	82.45%
2021-11-18	22.55	7795	61.32%	22.35%	-2.87%	2.73%	14.76%	83.69%
2021-11-17	23.1	4832	25.75%	23.01%	-0.56%	1.69%	15.82%	84.17%
2021-11-16	23.05	3842	-32.06%	23.14%	0.65%	1.34%	17.84%	87.82%
2021-11-15	23.15	5655	-71.84%	22.99%	N/A	1.98%	18.28%	91.89%
2021-11-13	23.9	20086	85.62%	N/A	N/A	7.03%	18.77%	107.75%
2021-11-12	23.15	10821	2.19%	22.84%	-2.06%	3.78%	13.45%	112.22%
2021-11-11	23.85	10588	107.56%	23.32%	-2.1%	3.7%	13.82%	116.72%
2021-11-10	24.1	5101	-27.86%	23.82%	-1.45%	1.78%	12.49%	115.64%
2021-11-09	24.3	7072	44.98%	24.17%	-0.12%	2.47%	14.15%	117.0%
2021-11-08	23.85	4877	-58.94%	24.2%	N/A	1.71%	14.34%	122.21%
2021-11-06	26.55	11880	75.53%	N/A	N/A	4.16%	20.31%	128.05%
2021-11-05	23.9	6768	-31.32%	24.26%	-4.9%	2.37%	34.06%	131.22%
2021-11-04	24.5	9854	29.57%	25.51%	4.89%	3.45%	34.31%	140.01%
2021-11-03	24.05	7604	-65.35%	24.32%	-0.08%	2.66%	37.93%	145.0%
2021-11-02	24.4	21950	-57.13%	24.34%	-7.31%	7.68%	40.38%	149.02%
2021-11-01	25.65	51208	585.13%	26.26%	N/A	17.91%	35.17%	144.05%
2021-10-30	23.9	7474	-63.01%	N/A	N/A	2.61%	20.46%	133.74%
2021-10-29	25.0	20205	38.39%	26.53%	2.24%	7.07%	23.19%	160.56%
2021-10-28	24.9	14600	106.77%	25.95%	3.14%	5.11%	21.54%	163.19%
2021-10-27	24.85	7061	-22.79%	25.16%	-0.59%	2.47%	34.26%	166.7%
2021-10-26	24.75	9145	-40.16%	25.31%	0.48%	3.2%	43.29%	169.2%
2021-10-25	25.3	15282	-1.3%	25.19%	4.74%	5.35%	48.38%	166.79%
2021-10-22	24.7	15484	-69.63%	24.05%	3.84%	5.42%	45.65%	162.19%
2021-10-21	25.7	50984	55.17%	23.16%	1.4%	17.83%	43.39%	157.62%
2021-10-20	25.2	32857	38.57%	22.84%	3.96%	11.49%	33.24%	141.76%
2021-10-19	24.3	23712	217.26%	21.97%	0.5%	8.29%	29.29%	132.13%
2021-10-18	23.9	7474	-17.1%	21.86%	1.67%	2.61%	28.32%	124.69%
2021-10-15	23.8	9016	-58.95%	21.5%	-2.76%	3.15%	36.87%	124.24%
2021-10-14	23.8	21965	1.8%	22.11%	-0.05%	7.68%	42.15%	122.31%
2021-10-13	23.7	21576	3.08%	22.12%	3.66%	7.55%	41.14%	117.16%
2021-10-12	23.35	20932	-34.4%	21.34%	2.65%	7.32%	36.3%	111.03%
2021-10-08	24.3	31908	32.28%	20.79%	-2.21%	11.16%	36.58%	105.37%
2021-10-07	23.75	24121	26.48%	21.26%	1.05%	8.44%	54.85%	95.97%
2021-10-06	23.1	19070	145.8%	21.04%	2.89%	6.67%	56.12%	90.25%
2021-10-05	22.2	7758	-64.28%	20.45%	-0.97%	2.71%	58.06%	88.23%
2021-10-04	21.7	21721	-74.19%	20.65%	-4.71%	7.6%	60.32%	89.91%
2021-10-01	23.2	84155	203.44%	21.67%	-8.02%	29.44%	53.51%	89.0%
2021-09-30	24.5	27734	12.61%	23.56%	9.18%	9.7%	24.82%	61.6%
2021-09-29	23.0	24627	73.22%	21.58%	0.7%	8.61%	15.97%	55.57%
2021-09-28	22.75	14217	529.39%	21.43%	4.13%	4.97%	9.32%	53.98%
2021-09-27	21.95	2258	6.13%	20.58%	-0.48%	0.79%	6.21%	60.54%
2021-09-24	21.7	2128	-12.36%	20.68%	-0.05%	0.74%	6.27%	62.29%
2021-09-23	21.65	2428	-56.8%	20.69%	0.05%	0.85%	7.7%	69.05%
2021-09-22	21.6	5622	5.5%	20.68%	-1.9%	1.97%	8.07%	70.3%
2021-09-17	22.4	5329	119.23%	21.08%	0.48%	1.86%	8.64%	70.33%
2021-09-16	22.15	2430	-60.8%	20.98%	-0.38%	0.85%	8.19%	71.86%
2021-09-15	22.25	6201	77.65%	21.06%	1.2%	2.17%	9.0%	73.09%
2021-09-14	22.3	3491	-51.8%	20.81%	-1.05%	1.22%	8.59%	74.26%
2021-09-13	22.85	7242	79.11%	21.03%	2.34%	2.53%	10.09%	75.72%
2021-09-10	22.75	4043	-15.11%	20.55%	1.28%	1.41%	12.21%	76.97%
2021-09-09	22.75	4763	-5.09%	20.29%	0.79%	1.67%	15.19%	84.05%
2021-09-08	22.25	5018	-35.52%	20.13%	-1.32%	1.76%	20.21%	84.49%
2021-09-07	22.95	7782	-41.43%	20.4%	-3.0%	2.72%	20.49%	87.94%
2021-09-06	23.9	13287	5.74%	21.03%	-5.86%	4.65%	21.43%	90.77%
2021-09-03	24.65	12567	-34.29%	22.34%	7.15%	4.4%	23.81%	89.68%
2021-09-02	24.0	19125	228.98%	20.85%	-0.24%	6.69%	30.95%	89.44%
2021-09-01	23.85	5813	N/A	20.9%	N/A	2.03%	26.8%	89.55%

漲很多的股票要留意營收年增率大幅減少

每月營收

年/月	營收(億)	月增率(%)	去年同期年增率(%)	累計營收年增率(%)
2022/7	5.98	-18.12	-13.65	-14.26
2022/6	7.3	27.79	8.62	-14.36
2022/5	5.71	-3.37	-10.38	-18.66
2022/4	5.91	3.85	-16.26	-20.45
2022/3	5.69	-1.84	-23.63	-21.77
2022/2	5.8	-4.79	-8.63	-20.84
2022/1	6.09	-20.36	-29.78	-29.78
2021/12	7.65	9.2	-14.21	-12.58
2021/11	7.01	-12.04	-17.6	-12.42
2021/10	7.97	54.16	-7.99	-11.85
2021/9	5.17	-15.76	-59.29	-12.33
2021/8	6.13	-11.39	-22.76	-1.83
2021/7	6.92	2.99	-14.49	1.57
2021/6	6.72	5.42	-15.76	4.77
2021/5	6.38	-9.71	7.06	9.77
2021/4	7.06	-5.28	22.02	10.38
2021/3	7.46	17.42	0.69	7.17
2021/2	6.35	-26.82	-0.23	10.7
2021/1	8.68	-2.71	20.36	20.36
2020/12	8.92	4.88	11.72	12.78
2020/11	8.5	-1.77	28.13	12.89
2020/10	8.66	-31.8	36.3	11.45
2020/9	12.7	59.85	70.34	8.97
2020/8	7.94	-1.9	36.93	0.84
2020/7	8.1	1.47	27.32	-3.3
2020/6	7.98	33.98	14.62	-7.72
2020/5	5.96	2.9	-24.62	-11.9
2020/4	5.79	-21.83	-15.29	-8.47
2020/3	7.4	16.32	-13.4	-6.39
2020/2	6.36	-11.7	29.0	-2.06
2020/1	7.21	4.0	-19.24	-19.24
2019/12	6.93	4.43	0.74	-10.82
2019/11	6.64	4.48	16.2	-11.73
2019/10	6.35	-14.77	15.02	-13.7
2019/9	7.45	28.5	8.45	-15.8
2019/8	5.8	-8.78	-18.1	-18.22
2019/7	6.36	-8.64	-11.46	-18.23
2019/6	6.96	-11.89	1.75	-19.12
2019/5	7.9	15.63	-22.69	-22.12
2019/4	6.83	-20.09	-26.87	-21.96
2019/3	8.55	73.31	-12.16	-20.33
2019/2	4.93	-44.73	-28.31	-24.66
2019/1	8.93	29.74	-22.48	-22.48
2018/12	6.88	20.46	-44.76	-25.49
2018/11	5.71	3.43	-52.85	-23.38
2018/10	5.52	-19.65	-50.06	-19.86
2018/9	6.87	-2.96	-47.99	-16.16
2018/8	7.08	-1.39	-31.24	-10.7
2018/7	7.18	4.99	-26.3	-7.53
2018/6	6.84	-33.06	-24.5	-4.31

近1年股價

近1年營收年增率

由營收觀察是否有淡旺季的情況

年/月	營收	年/月	營收	年/月	營收
2021/1	8.68	2020/1	7.21	2019/1	8.93
2021/2	6.35	2020/2	6.36	2019/2	4.93
2021/3	7.46	2020/3	7.4	2019/3	8.55
2021/4	7.06	2020/4	5.79	2019/4	6.83
2021/5	6.38	2020/5	5.96	2019/5	7.9
2021/6	6.72	2020/6	7.98	2019/6	6.96
2021/7	6.92	2020/7	8.1	2019/7	6.36
2021/8	6.13	2020/8	7.94	2019/8	5.8
2021/9	5.17	2020/9	12.7	2019/9	7.45
2021/10	7.97	2020/10	8.66	2019/10	6.35
2021/11	7.01	2020/11	8.5	2019/11	6.64
2021/12	7.65	2020/12	8.92	2019/12	6.93

僅顯示部份重要科目, 完整財報可參考這裡

避開自由現金流量近3年都小於0的公司
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
營運現金流量不應該都是流出
其它調整項如果佔太大比例可能有問題
資本支出關係到公司未來的成長性，但不當的資本支出可能會造成該產業的產能過剩

現金流量-近10年

	營運現金流量	其他營業調整項	自由現金流量	稅後淨利	資本支出	其他投資調整項	資本支出佔股本(%)	折舊	攤提
2021	6.89	-0.9	2.89	0.25	7.49	0.13	26.20	3.18	0.12
2020	13.73	6.0	6.96	-5.35	0.97	-2.89	3.39	3.1	0.12
2019	5.1	0.49	17.42	1.52	2.52	0.26	12.24	3.55	0.13
2018	10.38	1.71	10.15	-14.29	4.58	-0.09	13.51	6.42	0.15
2017	-8.95	-2.97	-29.16	-26.39	15.09	-0.21	44.50	7.01	0.2
2016	24.58	-0.41	1.93	0.33	22.08	-0.48	65.15	7.04	0.11
2015	6.68	0.32	-9.45	0.04	15.65	-0.57	47.12	6.62	0.07
2014	-16.74	3.7	-32.12	0.03	15.28	-0.25	49.71	6.04	0.08
2013	-1.58	-0.88	-18.14	-7.09	12.23	-0.11	41.88	5.65	0.06
2012	1.97	0.03	-7.12	-2.55	7.63	-0.02	26.13	5.18	0.06

現金流量-近20季

	營運現金流量	其他營業調整項	自由現金流量	稅後淨利	資本支出	其他投資調整項	資本支出佔股本(%)	折舊	攤提
22Q2	0.02	-1.07	-0.93	-0.11	0.98	-0.01	2.79	0.76	0.04
22Q1	-1.11	-0.95	-10.81	0.06	9.08	-0.12	25.88	0.75	0.03
21Q4	-1.58	-1.93	-4.66	-1.02	2.17	0.13	7.59	0.8	0.03
21Q3	5.75	2.25	1.3	-0.71	3.93	0	13.75	0.8	0.03
21Q2	-4.61	0.11	-3.19	-0.61	0.72	-0.13	2.52	0.78	0.03
21Q1	7.33	-1.33	9.44	2.59	0.67	0.13	2.34	0.8	0.03
20Q4	5.84	2.41	2.12	-0.15	0.13	-2.91	0.45	0.76	0.03
20Q3	3.59	-0.41	4.35	0.81	0.44	0.02	1.54	0.78	0.03
20Q2	8.51	-0.39	5.33	-0.35	0.21	-0.02	0.73	0.78	0.03
20Q1	-4.21	4.39	-4.83	-5.67	0.19	0.02	0.92	0.79	0.03
19Q4	1.51	-1.37	1.13	-0.66	0.02	-0.02	0.10	0.8	0.03
19Q3	5.04	1.17	6.47	-0.15	1.13	0.34	5.49	0.88	0.03
19Q2	1.9	1.09	3.9	-0.79	0.61	-0.03	1.80	0.9	0.03
19Q1	-3.34	-0.41	5.93	3.12	0.76	-0.03	2.24	0.98	0.03
18Q4	8.04	0.9	-0.1	-3.22	1.66	-0.09	4.90	1.06	0.02
18Q3	-3.1	-0.21	4.74	-5.48	-1.7	0.02	-5.01	1.78	0.06
18Q2	2.32	1.62	0.88	-3.56	1.52	-0.03	4.48	1.81	0.03
18Q1	3.11	-0.6	4.61	-2.02	3.1	0	9.14	1.78	0.04
17Q4	-7.9	-0.89	-10.83	-7.68	2.03	0.07	5.99	1.84	0.1
17Q3	-4.76	0	-10.91	-1.29	3.43	-0.19	10.12	1.74	0.04

僅顯示部份重要科目, 完整財報可參考這裡

現金是否充足, 是否沒有債務壓力
應收帳款或存貨是否突然大幅增加, 留意應收帳款超過營收
如果未分配盈餘為負, 就算當年有獲利也沒法配息
營收和獲利增加的速度要大於存貨和應收帳款的速度; 營收衰退, 應收帳款正常也要跟著減少
最容易被操弄的資產是應收帳款, 存貨和長期投資
如果有資金貸予他人要注意
圖表中的值是加一取對數, 目的是為了看趨勢

資產負債表-近20季

	現金及約當現金	資金貸予他人	營收	淨利	應收帳款及票據	應收帳款佔營收比(%)	存貨	長期投資	長期負債	一年內到期長期負債	商譽及無形資產	股本	法定盈餘公積	特別盈餘公積	未分配盈餘	保留盈餘
22Q2	22.9	0	18.96	-0.11	20.69	109.12	12.67	15.36	21.48	6.72	4.1	35.09	0.15	1.56	-5.38	-3.68
22Q1	26.85	0.05	17.59	0.06	17.69	100.57	13.92	15.38	22.34	6.56	4.09	35.09	0.15	1.56	-5.27	-3.57
21Q4	30.27	0	22.62	-1.02	15.4	68.08	13.32	14.63	26.99	4.88	4.13	28.59	0.15	1.56	-5.34	-3.63
21Q3	27.55	0	18.2	-0.71	20.29	111.48	13.06	13.2	25.06	4.87	4.23	28.59	0.15	1.56	-4.3	-2.6
21Q2	35.62	0	20.15	-0.61	22.08	109.58	15.83	11.72	27.4	5.1	4.26	28.59	0.15	1.56	-3.59	-1.89
21Q1	26.28	0	22.51	2.59	23.96	106.44	14.79	11.64	23.0	3.53	4.21	28.59	0.15	1.56	-3.03	-1.32
20Q4	26.94	0	26.06	-0.15	25.98	99.69	19.05	11.53	20.08	21.04	4.24	28.59	0.15	1.56	-5.72	-4.01
20Q3	23.14	0	28.71	0.81	26.14	91.05	17.18	11.33	20.85	21.56	1.5	28.59	0.15	1.56	-5.48	-3.78
20Q2	33.85	0	19.8	-0.35	26.06	131.62	14.53	11.0	19.24	33.67	1.53	28.59	0.15	1.56	-6.28	-4.58
20Q1	22.18	0	20.98	-5.67	27.2	129.65	17.13	11.03	20.33	33.92	1.85	20.59	0	0.24	-4.2	-3.97
19Q4	21.84	0	21.01	-0.66	26.78	127.46	14.98	6.7	38.12	14.76	1.88	20.59	0	0.24	1.47	1.71
19Q3	24.26	0	19.05	-0.15	29.87	156.80	18.55	5.02	39.56	14.5	1.9	20.59	0	0.24	2.13	2.37
19Q2	30.75	0	22.35	-0.79	36.97	165.41	17.39	4.88	37.45	14.95	1.93	33.91	0	0.24	-10.99	-10.75
19Q1	58.28	0	22.28	3.12	36.55	164.05	17.43	4.82	54.26	36.74	1.96	33.91	1.25	0.24	-36.35	-34.87
18Q4	45.6	0	18.06	-3.22	32.02	177.30	17.19	4.66	51.33	36.87	2.0	33.91	1.25	0.24	-39.47	-37.98
18Q3	51.31	0	21.25	-5.48	37.31	175.58	20.25	0.16	51.12	36.23	1.93	33.91	1.25	0.24	-36.21	-34.73
18Q2	61.64	0	26.87	-3.56	40.28	149.91	23.57	0.17	51.79	39.93	0.45	33.91	1.25	0.24	-30.73	-29.24

資產負債表-近10年

	現金及約當現金	資金貸予他人	營收	淨利	應收帳款及票據	應收帳款佔營收比(%)	存貨	長期投資	長期負債	一年內到期長期負債	商譽及無形資產	股本	法定盈餘公積	特別盈餘公積	未分配盈餘	保留盈餘
2021	30.27	0	83.48	0.25	15.4	18.45	13.32	14.63	26.99	4.88	4.13	28.59	0.15	1.56	-5.34	-3.63
2020	26.94	0	95.55	-5.35	25.98	27.19	18.94	11.53	20.08	21.04	4.31	28.59	0.15	1.56	-5.72	-4.01
2019	21.84	0	84.69	1.52	26.78	31.62	14.98	6.7	38.12	14.76	1.88	20.59	0	0.24	1.47	1.71
2018	45.6	0	93.79	-14.29	32.02	34.14	17.19	4.66	49.41	36.87	2.0	33.91	1.25	0.24	-39.47	-37.98
2017	58.24	0	126.09	-26.39	46.05	36.52	27.93	0.2	61.89	9.78	0.48	33.91	1.25	0.24	-26.22	-24.74
2016	70.33	0	174.61	0.33	37.13	21.26	30.96	0	50.93	30.31	0.55	33.89	1.23	0.24	0.2	1.67
2015	37.17	0	187.9	0.04	61.17	32.55	31.05	0	45.48	12.39	0.02	33.21	1.23	0.24	-0.29	1.17
2014	20.27	0	132.44	0.03	37.09	28.01	28.01	0.23	45.64	6.53	0.03	30.74	1.23	0.24	-0.26	1.2
2013	18.06	0.22	82.59	-7.09	25.32	30.66	10.11	0.23	21.56	4.74	0.04	29.2	1.23	0.24	-0.41	1.05
2012	25.27	0	61.46	-2.55	13.36	21.74	9.93	0.04	23.27	2.77	0.08	29.2	1.21	0.16	6.73	8.1

僅顯示部份重要科目, 完整財報可參考這裡

股本如果持續膨脹, 就會影響到EPS, 接著就會影響股價
匯回海外所得, 有可能使得所得稅率提高

損益表-近20季

	營收	利息收入	利息支出(不含租賃負債)	利息支出－租賃負債	租金收入	股利收入	其他收入	處分不動產、廠房及設備	處分投資	外幣兌換	營業外收入及支出	稅前淨利	所得稅費用	所得稅率 (%)	每股盈餘	加權平均股數
22Q2	18.96	0.01	0.22	0.01	0.06	0	0.04	-0.06	0	0.23	-0.11	-0.28	0.12	0.00	-0.03	351
22Q1	17.59	0.01	0.19	0.01	0.05	0	0.04	0	0	0.97	1.11	0.61	0.25	40.98	0.02	312
21Q4	22.62	0.01	0.25	0.01	0.05	0.02	0.13	-0.24	0	0.08	-0.3	-2.46	0.16	0.00	-0.36	286
21Q3	18.2	0.01	0.21	0.01	0.04	0	0.07	0	0	-0.26	-0.45	-1.63	-0.26	0.00	-0.25	286
21Q2	20.15	0.01	0.28	0	0.04	0	0.09	0	0	-0.43	-0.6	-1.46	-0.11	0.00	-0.21	286
21Q1	22.51	0.01	0.3	0.01	0.04	0	0.53	-0.06	0	-0.21	-0.28	2.89	0.29	10.03	0.90	286
20Q4	26.06	0.01	0.39	0.01	0.01	0	0.25	-0.04	0	0.58	0.21	-0.17	-0.2	0.00	-0.06	246
20Q3	28.71	0.01	0.33	0.01	0.02	0.01	0.18	0	0	0.48	0.3	2.34	0.43	18.38	0.28	286
20Q2	19.8	0	0.42	0.01	0	0	0	0	0	0	-0.98	-1.38	-0.06	0.00	-0.17	206
20Q1	20.98	0	0.4	0.01	0	0	0	0	0	0	-2.08	-5.76	0.46	0.00	-2.75	206
19Q4	21.01	0.05	0	0	0.04	0	0.37	0.09	0	-0.98	-1.25	-1.59	0.05	0.00	-0.32	206
19Q3	19.05	0.03	0	0	0.04	0	-0.02	-0.79	1.92	-1.22	0.28	-0.22	0.19	0.00	-0.07	206
19Q2	22.35	0.2	0	0	0.02	0	0.22	0.18	2.15	-0.97	-2.0	-1.72	-0.34	0.00	-0.23	339
19Q1	22.28	0.17	0	0	0.01	0	0.18	3.71	0	1.45	4.59	4.59	0.85	18.52	0.92	339
18Q4	18.06	0.23	0	0	0.02	0	0.08	-0.05	0	0.49	-17.62	-8.68	0.15	0.00	-0.95	339
18Q3	21.25	0.16	0	0	0.01	0	0.37	0.17	0	-2.64	-4.31	-7.96	-0.42	0.00	-1.62	339
18Q2	26.87	0.36	0	0	0.03	0	0.15	0	0.7	-1.04	-0.2	-3.76	-0.08	0.00	-1.05	339
18Q1	27.6	0	0	0	0	0	0	0	0	0	0.65	-0.92	0.65	0.00	-0.60	339
17Q4	35.64	0.31	0	0	0.03	0	0.17	-0.01	0	0.42	-3.3	-9.07	0.6	0.00	-2.27	339
17Q3	33.39	0.28	0	0	0.02	0.03	0.33	0	0	1.16	-0.35	-0.62	0.33	0.00	-0.38	339

損益表-近10年

	營收	利息收入	利息支出(不含租賃負債)	利息支出－租賃負債	租金收入	股利收入	其他收入	處分不動產、廠房及設備	處分投資	外幣兌換	營業外收入及支出	稅前淨利	所得稅費用	所得稅率 (%)	每股盈餘	加權平均股數
2021	83.48	0	0	0	0	0	0	0	0	0	-1.62	-2.65	0.09	0.00	0.09	286
2020	95.55	0	1.55	0.03	0	0	0	0	0	0	-2.55	-4.98	0.63	0.00	-2.17	247
2019	84.69	0.45	2.89	0.08	0.11	0	0.76	3.19	4.07	-1.72	1.61	1.06	0.75	70.75	0.74	206
2018	93.79	0.97	4.41	0	0.08	0	0.78	0.12	0.7	-2.18	-21.48	-21.32	0.31	0.00	-4.21	339
2017	126.09	1.35	4.08	0	0.09	0.03	0.99	-0.02	-0.01	-0.46	-3.49	-26.17	1.37	0.00	-7.78	339
2016	174.61	0.45	3.56	0	0.08	0.08	1.61	-0.01	0.15	-4.22	0.76	13.35	5.85	43.82	0.10	337
2015	187.9	0.17	1.76	0	0.09	0.21	0.45	-0.01	0.05	1.12	-2.62	16.97	5.98	35.24	0.01	310
2014	132.44	0.1	0.88	0	0.08	0.1	0.37	-0.17	0	2.46	3.79	9.16	2.44	26.64	0.01	303
2013	82.59	0.12	0.64	0	0.09	0.17	0.09	-0.3	0	0.86	-5.58	-3.63	1.05	0.00	-2.43	292
2012	61.46	0.14	0	0	0	0.2	0.06	0	0	-0.78	0.24	0.4	0.77	192.50	-0.87	292

獲利能力-近20季

	營收(億)	營業成本(億)	營業毛利(億)	營業毛利率	營業利益(億)	營業利益率	業外收支(億)	稅前淨利(億)	稅後淨利(億)	EPS
22Q2	18.96	16.38	2.58	13.60	-0.17	-0.89	-0.11	-0.28	-0.11	-0.03
22Q1	17.59	15.82	1.77	10.08	-0.5	-2.85	1.11	0.61	0.06	0.02
21Q4	22.62	21.91	0.7	3.11	-2.15	-9.53	-0.3	-2.46	-1.02	-0.36
21Q3	18.2	16.84	1.36	7.46	-1.18	-6.51	-0.45	-1.63	-0.71	-0.25
21Q2	20.15	18.51	1.64	8.15	-0.86	-4.26	-0.6	-1.46	-0.61	-0.21
21Q1	22.51	19.57	2.94	13.04	3.18	14.11	-0.28	2.89	2.59	0.90
20Q4	26.06	23.58	2.48	9.53	-0.38	-1.45	0.21	-0.17	-0.15	-0.06
20Q3	28.71	23.89	4.81	16.77	2.04	7.10	0.3	2.34	0.81	0.28
20Q2	19.8	17.32	2.48	12.53	-0.41	-2.05	-0.98	-1.38	-0.35	-0.17
20Q1	20.98	18.45	2.53	12.06	-3.69	-17.57	-2.08	-5.76	-5.67	-2.75
19Q4	21.01	18.68	2.33	11.10	-0.33	-1.59	-1.25	-1.59	-0.66	-0.32
19Q3	19.05	16.67	2.38	12.48	-0.49	-2.59	0.28	-0.22	-0.15	-0.07
19Q2	22.35	19.59	2.76	12.35	0.28	1.26	-2.0	-1.72	-0.79	-0.23
19Q1	22.28	19.9	2.38	10.69	0	0.00	4.59	4.59	3.12	0.92
18Q4	18.06	18.02	0.04	0.23	8.94	49.50	-17.62	-8.68	-3.22	-0.95
18Q3	21.25	22.78	-1.53	-7.20	-3.65	-17.17	-4.31	-7.96	-5.48	-1.62
18Q2	26.87	27.52	-0.65	-2.42	-3.56	-13.26	-0.2	-3.76	-3.56	-1.05
18Q1	27.6	26.88	0.72	2.61	-1.57	-5.68	0.65	-0.92	-2.02	-0.60
17Q4	35.64	34.58	1.06	2.96	-5.78	-16.21	-3.3	-9.07	-7.68	-2.27
17Q3	33.39	31.66	1.73	5.18	-0.27	-0.81	-0.35	-0.62	-1.29	-0.38

營業利益和稅後淨利成長率大於營收成長率, 通常代表公司在成長, 如果是漲很多的股票, 發現沒有現象就要留意了
營收到某個數字後, 營業利益產生不成比例的增加, 有可能是規模經濟的效應
如果是有淡旺季的公司, 是否有淡季不淡, 旺季更旺的情況

成長能力-近20季

	營收(億)	營業利益(億)	稅後淨利(億)	稅前淨利率(%)	EPS	去年同期營收成長率(%)	去年稅前淨利率成長率(%)	去年同期EPS成長率(%)	兩季平均(YOY)營收成長率(%)	兩季平均(YOY)EPS成長率(%)	較上季營收成長率(%)	較上季稅前淨利率成長率(%)	較上季EPS成長率(%)
22Q2	18.96	-0.17	-0.11	-1.49	-0.03	-5.91	79.36	85.71	-13.88	-6.04	7.79	-142.82	-250.00
22Q1	17.59	-0.5	0.06	3.48	0.02	-21.86	-72.94	-97.78	-17.53	-298.89	-22.24	132.04	105.56
21Q4	22.62	-2.15	-1.02	-10.86	-0.36	-13.20	-1545.45	-500.00	-24.91	-344.64	24.29	-21.21	-44.00
21Q3	18.2	-1.18	-0.71	-8.96	-0.25	-36.61	-209.94	-189.29	-17.42	-106.41	-9.68	-24.10	-19.05
21Q2	20.15	-0.86	-0.61	-7.22	-0.21	1.77	-3.44	-23.53	4.53	54.60	-10.48	-156.14	-123.33
21Q1	22.51	3.18	2.59	12.86	0.90	7.29	146.81	132.73	15.66	106.99	-13.62	2048.48	1600.00
20Q4	26.06	-0.38	-0.15	-0.66	-0.06	24.04	91.26	81.25	37.38	290.62	-9.23	-108.10	-121.43
20Q3	28.71	2.04	0.81	8.15	0.28	50.71	814.91	500.00	19.65	263.05	45.00	216.76	264.71
20Q2	19.8	-0.41	-0.35	-6.98	-0.17	-11.41	9.47	26.09	-8.62	-186.41	-5.62	74.59	93.82
20Q1	20.98	-3.69	-5.67	-27.47	-2.75	-5.83	-233.41	-398.91	5.25	-166.30	-0.14	-263.84	-759.38
19Q4	21.01	-0.33	-0.66	-7.55	-0.32	16.33	84.29	66.32	2.99	81.00	10.29	-562.28	-357.14
19Q3	19.05	-0.49	-0.15	-1.14	-0.07	-10.35	96.96	95.68	-13.59	86.89	-14.77	85.21	69.57
19Q2	22.35	0.28	-0.79	-7.71	-0.23	-16.82	44.89	78.10	-18.05	165.72	0.31	-137.45	-125.00
19Q1	22.28	0	3.12	20.59	0.92	-19.28	718.32	253.33	-34.30	155.74	23.37	142.85	196.84
18Q4	18.06	8.94	-3.22	-48.05	-0.95	-49.33	-88.73	58.15	-42.84	-134.09	-15.01	-28.30	41.36
18Q3	21.25	-3.65	-5.48	-37.45	-1.62	-36.36	-1913.44	-326.32	-	-	-20.92	-167.69	-54.29
18Q2	26.87	-3.56	-3.56	-13.99	-1.05	-	0.00	-	-	-	-2.64	-320.12	-75.00
18Q1	27.6	-1.57	-2.02	-3.33	-0.60	-	0.00	-	-	-	-22.56	86.92	73.57
17Q4	35.64	-5.78	-7.68	-25.46	-2.27	-	0.00	-	-	-	6.74	-1268.82	-497.37
17Q3	33.39	-0.27	-1.29	-1.86	-0.38	-	0.00	-	-	-	-	0.00	-

成長能力-近10年

	營收(億)	營業利益(億)	稅後淨利(億)	稅前淨利率(%)	EPS	營收成長率(%)	營業利益成長率(%)	稅後淨利成長率(%)	稅前淨利率成長率(%)	EPS成長率(%)
2021	83.48	-1.02	0.25	-3.17	0.09	-12.63	N/A	104.67	N/A	N/A
2020	95.55	-2.43	-5.35	-5.21	-2.17	12.82	N/A	N/A	N/A	N/A
2019	84.69	-0.55	1.52	1.25	0.62	-9.70	N/A	110.64	105.50	N/A
2018	93.79	0.16	-14.29	-22.73	-4.21	-25.62	N/A	N/A	N/A	N/A
2017	126.09	-22.68	-26.39	-20.75	-7.78	-27.79	N/A	N/A	N/A	N/A
2016	174.61	12.58	0.33	7.64	0.10	-7.07	-35.78	725.00	-15.39	900.00
2015	187.9	19.59	0.04	9.03	0.01	41.88	264.80	33.33	30.68	0.00
2014	132.44	5.37	0.03	6.91	0.01	60.36	175.38	100.42	257.40	N/A
2013	82.59	1.95	-7.09	-4.39	-2.43	34.38	1118.75	N/A	N/A	N/A
2012	61.46	0.16	-2.55	0.65	0.00	N/A	N/A	N/A	N/A	N/A

毛利率代表著產品的競爭優勢, 要和同一個產業做比較. 如果是毛三到四, 就要看公司的營收規模是否夠大
營益率代表著公司的經營效率
穩定或持續提升的毛利率和營益率十分重要
本業收入比高的公司, 才容易預估財測, 值得花心力去研究

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

	營業毛利率	營業利益率	稅前淨利率	本業收入比	業外獲益比
22Q2	13.60	-0.89	-1.49	60.71	39.29
22Q1	10.08	-2.85	3.48	-81.97	181.97
21Q4	3.11	-9.53	-10.86	87.40	12.20
21Q3	7.46	-6.51	-8.96	72.39	27.61
21Q2	8.15	-4.26	-7.22	58.90	41.10
21Q1	13.04	14.11	12.86	110.03	-9.69
20Q4	9.53	-1.45	-0.66	223.53	-123.53
20Q3	16.77	7.10	8.15	87.18	12.82
20Q2	12.53	-2.05	-6.98	29.71	71.01
20Q1	12.06	-17.57	-27.47	64.06	36.11
19Q4	11.10	-1.59	-7.55	20.75	78.62
19Q3	12.48	-2.59	-1.14	222.73	-127.27
19Q2	12.35	1.26	-7.71	-16.28	116.28
19Q1	10.69	0.00	20.59	0.00	100.00
18Q4	0.23	49.50	-48.05	-103.00	203.00
18Q3	-7.20	-17.17	-37.45	45.85	54.15
18Q2	-2.42	-13.26	-13.99	94.68	5.32
18Q1	2.61	-5.68	-3.33	170.65	-70.65
17Q4	2.96	-16.21	-25.46	63.73	36.38
17Q3	5.18	-0.81	-1.86	43.55	56.45

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

	營業毛利率	營業利益率	折舊負擔比率	稅前淨利率	股東權益報酬率	資產報酬率	本業收入比	業外獲益比	無形資產佔淨值比
2021	7.95	-1.23	3.81	-3.17	-4.15	-1.24	38.49	61.13	2.80
2020	12.88	-2.54	3.24	-5.21	-10.33	-2.29	48.80	51.20	2.70
2019	11.63	-0.65	4.19	1.25	0.62	1.65	-51.89	151.89	1.31
2018	-1.51	0.17	6.85	-22.73	-36.17	-8.38	-0.75	100.75	1.07
2017	2.72	-17.98	5.56	-20.75	-31.80	-9.85	86.66	13.34	0.20
2016	13.07	7.21	4.03	7.64	7.64	4.52	94.23	5.69	0.00
2015	15.23	10.42	3.52	9.03	12.81	6.53	115.44	-15.44	0.00
2014	11.10	4.05	4.56	6.91	9.61	5.21	58.62	41.38	0.00
2013	9.44	2.36	6.84	-4.39	-7.58	-3.67	-53.72	153.72	0.00
2012	9.57	0.26	8.43	0.65	-0.61	0.13	40.00	60.00	0.00

應收帳款周轉率和存貨周轉率-近20季

	應收帳款周轉率	存貨周轉率	平均收帳天數	平圴銷貨天數	流動比	速動比
22Q2	0.99	1.23	92	73	187.10	120.75
22Q1	1.06	1.16	85	78	183.71	115.73
21Q4	1.27	1.66	71	54	161.05	102.64
21Q3	0.86	1.17	105	78	160.73	104.37
21Q2	0.88	1.21	103	75	175.15	121.67
21Q1	0.90	1.16	100	78	133.74	88.39
20Q4	1.00	1.30	91	69	111.76	70.69
20Q3	1.10	1.51	82	60	113.58	73.93
20Q2	0.74	1.09	122	83	106.09	75.14
20Q1	0.78	1.15	117	79	101.88	62.43
19Q4	0.74	1.11	122	81	149.12	95.11
19Q3	0.57	0.93	159	98	147.72	96.64
19Q2	0.61	1.13	149	80	135.33	91.08
19Q1	0.65	1.15	140	79	145.81	113.46
18Q4	0.52	0.96	174	94	134.27	92.54
18Q3	0.55	1.04	166	87	124.58	90.44
18Q2	0.67	1.10	135	82	122.75	93.11
18Q1	0.65	0.99	141	92	179.59	135.64
17Q4	0.81	1.32	112	68	131.17	97.04
17Q3	0.90	1.30	100	69	140.28	104.57

應收帳款周轉率和存貨周轉率-近10年

	應收帳款周轉率	存貨周轉率	平均收帳天數	平圴銷貨天數	流動比	速動比
2021	4.03	4.76	90	76	161.05	102.64
2020	3.62	4.91	100	74	111.68	70.72
2019	2.88	4.65	126	78	149.12	95.11
2018	2.40	4.22	151	86	134.27	92.54
2017	3.03	4.17	120	87	131.17	97.04
2016	3.55	4.90	102	74	161.16	119.55
2015	3.82	5.39	95	67	183.48	133.26
2014	4.24	6.18	85	59	232.45	141.85
2013	4.27	7.47	85	48	159.60	121.49
2012	5.39	5.69	67	64	255.32	191.93

金融負債: 需要支付利息, 會造成財務負擔
營業活動負債: 因營業活動而產生, 如應付帳款, 應付票據, 合約負債等, 通常不需要支付利息. 此類型負債上升, 通常代表業績增加, 議價能力變好
償債能力良好的公司 - 利息保障倍數大於5倍和長期銀行借款占稅後淨利比小於2
要注意負債比增加的原因

償債能力-近10年

	負債比	金融負債(億)	營收淨額(億)	利息保障倍數	長期銀行借款占稅後淨利比
2021	0.50	54.21	83.48	-1.51	94.56
2020	0.63	72.69	95.55	-0.83	13.20
2019	0.65	63.18	84.69	1.35	13.20
2018	0.74	92.54	93.79	-3.78	59.12
2017	0.71	97.55	126.09	-5.41	59.12
2016	0.59	93.11	174.61	4.75	59.12
2015	0.56	72.88	187.9	10.61	666.25
2014	0.53	50.8	132.44	11.35	869.33
2013	0.48	35.4	82.59	-4.67	0.00
2012	0.42	19.86	61.46	1.65	0.00

償債能力-近20季

	負債比	金融負債(億)	利息保障倍數	長期銀行借款占稅後淨利比
22Q2	0.40	42.71	-0.27	372.33
22Q1	0.41	52.39	4.18	372.33
21Q4	0.50	59.82	-8.57	7.60
21Q3	0.50	54.65	-6.64	7.60
21Q2	0.50	65.13	-4.17	7.60
21Q1	0.56	63.7	10.60	7.60
20Q4	0.63	83.63	0.63	25.74
20Q3	0.63	76.59	6.96	25.74
20Q2	0.67	84.25	-1.89	7.60
20Q1	0.71	86.88	-3.15	7.60
19Q4	0.65	63.18	-2.53	7.60
19Q3	0.66	67.53	0.51	7.60
19Q2	0.69	81.74	-0.66	7.60
19Q1	0.74	100.39	5.19	7.60
18Q4	0.74	92.53	-11.29	0.00
18Q3	0.73	98.41	-5.55	0.00
18Q2	0.72	110.03	-1.94	0.00
18Q1	0.72	87.69	0.27	0.00
17Q4	0.71	97.55	-8.33	0.00
17Q3	0.68	0	0.39	0.00

成本指標-近20季

	營收淨額(億)	推銷費用(億)	管理費用(億)	研發費(億)	推銷費用率(%)	管理費用率(%)	研發費用率(%)
22Q2	18.96	0.57	1.11	1.01	3.01	5.85	5.33
22Q1	17.59	0.5	1.05	0.66	2.84	5.97	3.75
21Q4	22.62	0.66	1.08	0.91	2.92	4.77	4.02
21Q3	18.2	0.56	1.08	0.89	3.08	5.93	4.89
21Q2	20.15	0.73	1.2	0.7	3.62	5.96	3.47
21Q1	22.51	0.62	0.99	0.69	2.75	4.40	3.07
20Q4	26.06	0.77	1.17	0.8	2.95	4.49	3.07
20Q3	28.71	0.7	1.14	0.78	2.44	3.97	2.72
20Q2	19.8	0.66	1.07	0.91	3.33	5.40	4.60
20Q1	20.98	0.44	0.95	0.69	2.10	4.53	3.29
19Q4	21.01	0.61	1.27	0.82	2.90	6.04	3.90
19Q3	19.05	0.67	1.56	0.63	3.52	8.19	3.31
19Q2	22.35	0.67	0.97	0.68	3.00	4.34	3.04
19Q1	22.28	0.56	1.26	0.5	2.51	5.66	2.24
18Q4	18.06	0.94	1.16	0.87	5.20	6.42	4.82
18Q3	21.25	0.7	0.84	0.52	3.29	3.95	2.45
18Q2	26.87	0.8	1.15	0.8	2.98	4.28	2.98
18Q1	27.6	0.69	1.21	0.43	2.50	4.38	1.56
17Q4	35.64	4.35	1.64	0.84	12.21	4.60	2.36
17Q3	33.39	0.57	0.88	0.55	1.71	2.64	1.65

成本指標-近10年

	營收淨額(億)	推銷費用(億)	管理費用(億)	研發費(億)	推銷費用率(%)	管理費用率(%)	研發費用率(%)
2021	83.48	2.58	4.36	3.19	3.09	5.22	3.82
2020	95.55	2.57	4.32	3.18	2.69	4.52	3.33
2019	84.69	2.51	5.05	2.63	2.96	5.96	3.11
2018	93.79	3.13	4.36	2.62	3.34	4.65	2.79
2017	126.09	7.29	4.31	2.72	5.78	3.42	2.16
2016	174.61	2.79	4.93	2.52	1.60	2.82	1.44
2015	187.9	2.93	3.76	2.33	1.56	2.00	1.24
2014	132.44	2.84	4.24	2.25	2.14	3.20	1.70
2013	82.59	1.33	2.5	2.01	1.61	3.03	2.43
2012	61.46	1.43	2.29	2.01	2.33	3.73	3.27

合約負債-近20季

	合約負債 (億)

合約負債-近10年

	合約負債 (億)

股息配發率

	EPS	現金股利	股票股利	現金配發率	股票配發率	全部配發率
2021	0.09	0.00	0.00	0.00	0.00	0.00
2020	-2.17	0.00	0.00	0.00	0.00	0.00
2019	0.62	0.00	0.00	0.00	0.00	0.00
2018	-4.21	0.00	0.00	0.00	0.00	0.00
2017	-7.78	0.00	0.00	0.00	0.00	0.00
2016	0.10	0.00	0.00	0.00	0.00	0.00
2015	0.01	0.00	0.00	0.00	0.00	0.00
2014	0.01	0.00	0.00	0.00	0.00	0.00

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。