大眾控 3701 - 目標價 - 合理價 - 個股融資使用率 - 財務分析

3701 大眾控 (上市) - 電腦及週邊設備

21.36億股本

106.07億市值

49.65 收盤價 (08-19)

2546張 -44.34% 成交量 (08-19)

28.87 本益比 (河流圖)

27.58 預估本益比

98.0 52周高點 (2021-12-09)

17.4 52周低點 (2021-11-13)

2.86% 融資餘額佔股本

12.69% 融資使用率

N/A 本益成長比

N/A 總報酬本益比

N/A 預估今年成長率

N/A 預估5年年化成長率

-1.648 本業收入比(5年平均)

3.56 淨值比

1.19% 單日周轉率(>10%留意)

11.15% 5日周轉率(>30%留意)

2.18 市值淨值比

N/A 每股清算價值

近8季毛利率↗ : 11.83, 10.51, 11.88, 13.17, 13.78, 9.82, 9.54, 14.59 近8季營益率↗ : 0.76, -1.59, 1.23, 2.85, 4.09, -1.49, 0.08, 5.0 近8季營收↗ : 2030, 2357, 2179, 2258, 2733, 2869, 2840, 3113 近8季EPS↗ : 0.0, -0.14, 0.18, 0.43, 0.58, 0.13, 0.44, 0.65

近3年毛利率↘ : 16.11, 12.63, 12.1 近3年營益率↗ : 0.92, -0.79, 1.6 近3年營收↗ : 7116, 7404, 10040 近3年EPS↗ : 0.22, -0.21, 1.26

股價相對強度

	5日	10日	20日	60日	120日	240日
大眾控	11.57%	19.49%	9.6%	-7.88%	-29.67%	134.75%
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	2019	2018	2017
大眾控	990.78%	-32.0%	447.0%	13.0%	78.0%	3.0%
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
49.65	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	N/A	N/A	N/A
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	N/A	N/A	N/A

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	81.0	37.5	1.8	45.0	20.83	N/A	N/A	N/A	6.58	2.87
110	98.0	12.9	1.26	77.78	10.24	N/A	N/A	N/A	7.54	1.21
109	14.9	6.85	-0.21	N/A	N/A	N/A	N/A	N/A	1.32	1.05
108	15.65	7.07	0.22	71.14	32.14	N/A	N/A	N/A	1.39	1.16
107	14.15	5.72	1.29	10.97	4.43	N/A	N/A	N/A	2.31	1.09
106	7.43	5.55	0.29	25.62	19.14	N/A	N/A	N/A	1.5	1.18
105	9.67	5.26	0.35	27.63	15.03	N/A	N/A	N/A	N/A	N/A
104	9.88	7.47	-1.03	N/A	N/A	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
✔	✔			✔	✔			✔
18年	21.36億	100.0%	50.59%	0.0%	67.93%	-152百萬	19.2%

沒通過財務健檢5指標	2021	2020	2019	2018	2017
營業利益率	1.6	-0.79	0.92	-6.02	-5.46
ROE	9.97	-0.35	2.9	14.49	1.62
本業收入比	40.10	-310.53	36.31	-57.19	-532.50
自由現金流量(億)	-2.1	-14.77	5.45	6.37	17.21
利息保障倍數	11.87	1.41	5.95	16.95	2.35

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(%)
2.69	1.33	102.26
2022Q1(億)	2021Q1(億)	YoY(%)
1.15	0.78	47.44
2021Q4(億)	2020Q4(億)	YoY(%)
0.17	-0.49	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
0.65	0.44	0.4772

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) 大眾控公告大眾控新聞

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

大眾控股利大眾控基本資料大眾控產品大眾控元宇宙大眾控歷史股價大眾控公司大眾控做什麼大眾控下市大眾控王雪紅大眾控新聞

大家也看了

雜誌 (出現公司訪談，可能是股價近期高點)

大眾控今周刊大眾控商業周刊大眾控天下雜誌

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	49.65	2546	-44.34%	12.69%	2.75%	1.19%	11.15%	17.6%
2022-08-18	50.1	4576	-67.26%	12.35%	-1.12%	2.14%	10.41%	17.25%
2022-08-17	50.0	13978	620.94%	12.49%	4.96%	6.54%	8.49%	15.88%
2022-08-16	48.95	1938	149.6%	11.9%	-5.25%	0.91%	2.16%	10.12%
2022-08-15	44.5	776	-19.09%	12.56%	-0.63%	0.36%	1.53%	9.62%
2022-08-12	43.8	960	97.06%	12.64%	0.8%	0.45%	1.49%	10.11%
2022-08-11	42.35	487	8.13%	12.54%	0.16%	0.23%	1.27%	10.85%
2022-08-10	42.3	450	-24.54%	12.52%	-0.32%	0.21%	1.51%	10.99%
2022-08-09	41.85	597	-14.4%	12.56%	0.16%	0.28%	1.83%	11.31%
2022-08-08	41.55	697	44.13%	12.54%	0.24%	0.33%	2.19%	11.71%
2022-08-05	42.3	483	-51.48%	12.51%	-0.48%	0.23%	2.41%	11.77%
2022-08-04	41.05	997	-12.7%	12.57%	-0.16%	0.47%	3.31%	12.11%
2022-08-03	42.0	1142	-15.14%	12.59%	0.16%	0.53%	3.25%	12.24%
2022-08-02	42.5	1346	14.94%	12.57%	-0.16%	0.63%	2.99%	12.31%
2022-08-01	45.15	1171	-51.37%	12.59%	-1.41%	0.55%	2.85%	12.67%
2022-07-29	44.5	2408	177.57%	12.77%	3.99%	1.13%	2.54%	13.0%
2022-07-28	43.75	867	49.48%	12.28%	2.16%	0.41%	2.25%	12.94%
2022-07-27	44.2	580	-44.8%	12.02%	-0.08%	0.27%	2.62%	13.05%
2022-07-26	42.95	1051	109.99%	12.03%	-1.47%	0.49%	3.14%	13.26%
2022-07-25	45.3	500	-72.02%	12.21%	0.08%	0.23%	3.06%	13.57%
2022-07-22	45.7	1790	7.87%	12.2%	-0.25%	0.84%	3.67%	15.07%
2022-07-21	45.9	1659	-1.96%	12.23%	1.33%	0.78%	4.02%	15.71%
2022-07-20	43.95	1692	93.25%	12.07%	-0.33%	0.79%	3.61%	15.5%
2022-07-19	42.95	875	-51.4%	12.11%	-0.98%	0.41%	3.35%	15.24%
2022-07-18	43.4	1802	-29.53%	12.23%	1.16%	0.84%	3.62%	15.55%
2022-07-15	42.7	2557	230.3%	12.09%	1.85%	1.2%	3.16%	15.34%
2022-07-14	42.3	774	-32.06%	11.87%	-0.34%	0.36%	2.53%	14.74%
2022-07-13	41.2	1139	-20.94%	11.91%	-0.67%	0.53%	2.77%	15.95%
2022-07-12	39.2	1441	73.55%	11.99%	-3.85%	0.68%	2.83%	15.77%
2022-07-11	41.6	830	-31.5%	12.47%	-0.72%	0.39%	3.15%	15.65%
2022-07-08	42.5	1212	-5.24%	12.56%	-0.08%	0.57%	3.64%	15.88%
2022-07-07	42.15	1279	-0.32%	12.57%	0.4%	0.6%	4.14%	15.89%
2022-07-06	40.1	1283	-39.38%	12.52%	-1.11%	0.6%	4.06%	15.57%
2022-07-05	42.55	2117	13.63%	12.66%	0.48%	0.99%	3.93%	15.4%
2022-07-04	40.8	1863	-18.89%	12.6%	-1.95%	0.87%	3.74%	14.94%
2022-07-01	41.3	2297	109.68%	12.85%	-4.74%	1.08%	4.6%	14.84%
2022-06-30	45.8	1095	7.35%	13.49%	-1.17%	0.51%	5.02%	15.24%
2022-06-29	47.85	1020	-40.31%	13.65%	0.66%	0.48%	5.07%	19.98%
2022-06-28	49.25	1710	-53.81%	13.56%	-0.66%	0.8%	5.12%	20.56%
2022-06-27	51.0	3702	16.61%	13.65%	1.41%	1.73%	5.04%	23.07%
2022-06-24	48.35	3174	163.75%	13.46%	0.82%	1.49%	3.94%	28.13%
2022-06-23	47.3	1203	5.34%	13.35%	0.3%	0.56%	3.05%	29.14%
2022-06-22	46.7	1142	-25.2%	13.31%	-1.11%	0.54%	4.06%	29.79%
2022-06-21	48.55	1527	12.5%	13.46%	0.3%	0.72%	3.87%	31.75%
2022-06-20	45.25	1357	7.02%	13.42%	-4.28%	0.64%	3.71%	37.66%
2022-06-17	48.45	1268	-62.2%	14.02%	-0.14%	0.59%	3.7%	38.68%
2022-06-16	49.9	3356	343.01%	14.04%	2.11%	1.57%	3.68%	39.03%
2022-06-15	49.75	757	-35.89%	13.75%	-0.15%	0.36%	2.4%	38.2%
2022-06-14	50.5	1181	-11.57%	13.77%	-0.29%	0.55%	2.47%	38.9%
2022-06-13	50.7	1336	9.09%	13.81%	-0.79%	0.63%	2.45%	38.88%
2022-06-10	53.6	1225	100.65%	13.92%	0.14%	0.57%	2.6%	38.88%
2022-06-09	53.0	610	-33.71%	13.9%	0.94%	0.29%	3.49%	39.01%
2022-06-08	53.5	921	-19.0%	13.77%	1.25%	0.43%	8.46%	39.62%
2022-06-07	53.6	1137	-30.98%	13.6%	0.67%	0.53%	9.09%	40.87%
2022-06-06	53.4	1647	-47.42%	13.51%	-0.44%	0.77%	11.87%	41.01%
2022-06-02	55.3	3133	-72.08%	13.57%	-1.09%	1.47%	17.89%	42.91%
2022-06-01	55.3	11224	395.48%	13.72%	-10.56%	5.26%	18.92%	42.02%
2022-05-31	55.0	2265	-67.91%	15.34%	-0.65%	1.06%	14.87%	37.99%
2022-05-30	54.9	7059	-51.29%	15.44%	1.31%	3.31%	16.31%	37.57%
2022-05-27	53.9	14493	172.15%	15.24%	13.06%	6.79%	19.63%	35.45%
2022-05-26	51.1	5325	105.54%	13.48%	0.67%	2.5%	14.49%	29.42%
2022-05-25	50.2	2591	-51.44%	13.39%	-3.95%	1.21%	12.94%	28.33%
2022-05-24	49.7	5335	-62.26%	13.94%	-0.5%	2.5%	12.47%	28.09%
2022-05-23	52.9	14136	299.98%	14.01%	5.34%	6.62%	11.02%	26.71%
2022-05-20	52.1	3534	76.1%	13.3%	0.45%	1.66%	4.94%	20.51%
2022-05-19	47.45	2006	24.94%	13.24%	-0.97%	0.94%	3.9%	19.19%
2022-05-18	48.95	1606	-28.19%	13.37%	0.0%	0.75%	3.67%	18.5%
2022-05-17	48.8	2236	94.71%	13.37%	2.61%	1.05%	3.81%	18.17%
2022-05-16	47.0	1148	-13.41%	13.03%	-0.46%	0.54%	4.45%	17.65%
2022-05-13	47.0	1326	-11.86%	13.09%	0.38%	0.62%	4.58%	18.3%
2022-05-12	45.35	1505	-21.64%	13.04%	-2.1%	0.71%	6.63%	18.63%
2022-05-11	48.05	1921	-46.46%	13.32%	-0.15%	0.9%	6.5%	18.76%
2022-05-10	48.65	3588	151.09%	13.34%	2.07%	1.68%	6.83%	19.58%
2022-05-09	46.1	1429	-74.93%	13.07%	-0.76%	0.67%	5.79%	19.12%
2022-05-06	49.0	5701	360.31%	13.17%	4.77%	2.67%	5.97%	19.41%
2022-05-05	51.5	1238	-52.84%	12.57%	1.78%	0.58%	4.1%	18.78%
2022-05-04	46.9	2626	93.2%	12.35%	0.9%	1.23%	4.95%	20.23%
2022-05-03	47.75	1359	-17.85%	12.24%	-0.16%	0.64%	4.7%	21.06%
2022-04-29	47.85	1654	-6.23%	12.26%	1.07%	0.78%	5.2%	23.75%
2022-04-28	48.3	1764	-41.73%	12.13%	0.41%	0.84%	4.91%	34.3%
2022-04-27	48.85	3028	44.13%	12.08%	-5.33%	1.44%	4.43%	39.34%
2022-04-26	49.8	2101	-12.9%	12.76%	-1.69%	1.0%	3.26%	43.79%
2022-04-25	52.5	2412	128.04%	12.98%	-3.71%	1.14%	2.7%	50.84%
2022-04-22	57.9	1057	41.12%	13.48%	-1.61%	0.5%	2.09%	50.74%
2022-04-21	59.1	749	35.14%	13.7%	-0.44%	0.36%	2.79%	50.81%
2022-04-20	60.1	554	-39.18%	13.76%	0.44%	0.26%	3.39%	50.83%
2022-04-19	59.5	912	-19.65%	13.7%	-0.22%	0.43%	3.97%	50.95%
2022-04-18	59.7	1135	-55.2%	13.73%	-4.39%	0.54%	5.27%	51.08%
2022-04-15	61.0	2534	25.28%	14.36%	-5.21%	1.2%	5.97%	51.58%
2022-04-14	65.5	2022	14.19%	15.15%	-0.72%	0.96%	5.74%	51.06%
2022-04-13	65.4	1771	-51.44%	15.26%	0.73%	0.84%	6.85%	51.01%
2022-04-12	65.1	3647	39.51%	15.15%	1.54%	1.73%	8.05%	50.66%
2022-04-11	65.1	2614	27.9%	14.92%	-3.24%	1.24%	8.39%	49.32%
2022-04-08	68.8	2044	-53.28%	15.42%	-0.52%	0.97%	10.5%	48.64%
2022-04-07	68.9	4374	2.0%	15.5%	-6.57%	2.07%	20.85%	48.25%
2022-04-06	71.2	4289	-2.05%	16.59%	1.72%	2.03%	24.66%	47.46%
2022-04-01	70.6	4378	-37.87%	16.31%	-5.23%	2.08%	28.51%	46.9%
2022-03-31	72.5	7048	-70.5%	17.21%	0.58%	3.34%	34.48%	46.29%
2022-03-30	73.7	23890	92.73%	17.11%	24.89%	11.33%	32.18%	44.28%
2022-03-29	70.7	12396	-0.1%	13.7%	0.66%	5.88%	21.42%	34.98%
2022-03-28	70.7	12408	-26.92%	13.61%	-0.66%	5.88%	15.93%	30.18%
2022-03-25	70.5	16979	673.85%	13.7%	12.57%	8.05%	10.43%	30.78%
2022-03-24	64.1	2194	82.02%	12.17%	0.08%	1.04%	2.94%	24.02%
2022-03-23	58.3	1205	49.48%	12.16%	0.41%	0.57%	2.94%	25.34%
2022-03-22	58.9	806	0.08%	12.11%	0.5%	0.38%	3.05%	25.9%
2022-03-21	58.7	805	-31.84%	12.05%	0.58%	0.38%	3.57%	26.61%
2022-03-18	58.7	1182	-46.03%	11.98%	-0.99%	0.56%	3.68%	28.36%
2022-03-17	59.6	2190	52.16%	12.1%	0.0%	1.04%	3.5%	30.33%
2022-03-16	56.8	1439	-24.37%	12.1%	-1.22%	0.68%	3.02%	33.82%
2022-03-15	57.1	1903	81.92%	12.25%	-2.39%	0.9%	2.92%	35.38%
2022-03-14	60.6	1046	29.03%	12.55%	1.21%	0.5%	3.3%	36.67%
2022-03-11	61.0	810	-31.2%	12.4%	0.9%	0.38%	4.29%	39.54%
2022-03-10	63.0	1178	-4.14%	12.29%	-2.31%	0.56%	5.37%	48.5%
2022-03-09	61.3	1229	-54.51%	12.58%	-0.24%	0.58%	6.14%	50.9%
2022-03-08	60.0	2702	-13.45%	12.61%	-3.22%	1.28%	7.59%	51.21%
2022-03-07	62.3	3122	1.2%	13.03%	-6.12%	1.48%	7.38%	51.56%
2022-03-04	66.9	3085	9.61%	13.88%	-3.41%	1.46%	10.39%	51.22%
2022-03-03	69.0	2815	-34.23%	14.37%	-0.28%	1.33%	10.93%	51.43%
2022-03-02	69.6	4280	89.25%	14.41%	-2.24%	2.03%	11.93%	51.98%
2022-03-01	70.6	2261	-69.17%	14.74%	0.2%	1.07%	10.87%	51.66%
2022-02-25	69.1	7336	78.35%	14.71%	4.62%	3.86%	10.82%	53.39%
2022-02-24	67.4	4113	-12.62%	14.06%	-3.3%	2.16%	9.13%	51.75%
2022-02-23	70.5	4707	107.51%	14.54%	5.13%	2.47%	9.57%	51.25%
2022-02-22	67.2	2268	4.86%	13.83%	-3.42%	1.19%	11.73%	53.01%
2022-02-21	68.9	2163	-47.58%	14.32%	0.14%	1.14%	12.86%	54.73%
2022-02-18	70.4	4127	-16.41%	14.3%	1.06%	2.17%	14.01%	55.68%
2022-02-17	68.5	4937	-44.05%	14.15%	0.57%	2.59%	15.26%	56.67%
2022-02-16	69.6	8823	99.9%	14.07%	1.52%	4.64%	22.05%	58.36%
2022-02-15	66.9	4414	1.37%	13.86%	-0.36%	2.32%	20.43%	56.41%
2022-02-14	66.4	4354	-33.18%	13.91%	-4.2%	2.29%	19.07%	57.37%
2022-02-11	70.7	6516	-63.5%	14.52%	-0.82%	3.42%	18.55%	58.41%
2022-02-10	70.1	17854	210.79%	14.64%	5.7%	9.38%	16.43%	61.69%
2022-02-09	67.6	5744	214.89%	13.85%	15.9%	3.02%	8.88%	55.77%
2022-02-08	61.5	1824	-45.75%	11.95%	0.08%	0.96%	7.89%	54.18%
2022-02-07	60.0	3362	35.59%	11.94%	1.36%	1.77%	8.86%	54.84%
2022-01-26	58.3	2480	-28.71%	11.78%	-5.68%	1.3%	10.02%	54.75%
2022-01-25	58.5	3479	-10.16%	12.49%	-1.03%	1.83%	10.92%	59.31%
2022-01-24	61.0	3872	5.87%	12.62%	-1.71%	2.04%	10.76%	61.22%
2022-01-21	59.9	3658	-34.32%	12.84%	-1.76%	1.92%	12.95%	66.63%
2022-01-20	62.0	5569	32.65%	13.07%	2.11%	2.93%	13.95%	66.43%
2022-01-19	61.6	4198	32.09%	12.8%	-4.26%	2.21%	13.1%	65.77%
2022-01-18	64.5	3178	-60.46%	13.37%	-1.69%	1.67%	14.06%	66.62%
2022-01-17	66.2	8039	44.62%	13.6%	1.87%	4.22%	16.67%	68.05%
2022-01-14	64.5	5558	40.34%	13.35%	-14.09%	2.92%	15.13%	71.8%
2022-01-13	64.0	3960	-34.17%	15.54%	2.17%	2.08%	15.5%	77.49%
2022-01-12	65.8	6016	-26.2%	15.21%	-7.26%	3.16%	16.74%	79.68%
2022-01-11	66.3	8153	59.59%	16.4%	-22.27%	4.28%	20.28%	81.44%
2022-01-10	73.6	5108	-18.27%	21.1%	0.72%	2.68%	19.46%	83.13%
2022-01-07	73.6	6251	-1.23%	20.95%	1.45%	3.28%	18.21%	85.62%
2022-01-06	74.9	6328	-50.4%	20.65%	0.39%	3.33%	16.54%	93.97%
2022-01-05	76.2	12759	93.58%	20.57%	3.31%	6.7%	14.89%	96.89%
2022-01-04	80.7	6591	142.88%	19.91%	0.35%	3.46%	14.05%	94.35%
2022-01-03	73.4	2713	-11.75%	19.84%	-3.36%	1.43%	14.33%	95.0%
2021-12-30	75.7	3075	-3.66%	20.53%	-6.34%	1.62%	20.34%	102.25%
2021-12-29	78.6	3192	-71.39%	21.92%	-0.41%	1.68%	20.45%	106.47%
2021-12-28	79.3	11157	56.67%	22.01%	24.07%	5.86%	21.04%	124.0%
2021-12-27	78.6	7121	-49.68%	17.74%	1.26%	3.74%	18.23%	120.32%
2021-12-24	79.2	14154	331.28%	17.52%	17.03%	7.44%	17.59%	122.87%
2021-12-23	73.6	3281	-23.97%	14.97%	0.2%	1.72%	18.12%	135.87%
2021-12-22	73.5	4316	-25.85%	14.94%	-4.9%	2.27%	25.01%	141.03%
2021-12-21	75.0	5821	-1.19%	15.71%	4.8%	3.06%	27.01%	141.58%
2021-12-20	72.4	5891	-61.18%	14.99%	-4.22%	3.1%	28.88%	142.72%
2021-12-17	76.0	15177	-7.35%	15.65%	-0.63%	7.98%	31.75%	143.29%
2021-12-16	77.3	16381	101.48%	15.75%	5.78%	8.61%	28.96%	139.92%
2021-12-15	82.0	8130	-13.22%	14.89%	-0.8%	4.27%	31.98%	132.34%
2021-12-14	81.4	9368	-17.55%	15.01%	-4.7%	4.92%	33.95%	129.35%
2021-12-13	90.4	11362	15.21%	15.75%	-4.2%	5.97%	33.2%	126.52%
2021-12-10	90.0	9862	-55.43%	16.44%	1.8%	5.18%	31.34%	126.26%
2021-12-09	90.3	22127	86.06%	16.15%	4.19%	11.63%	34.83%	122.25%
2021-12-08	92.0	11892	50.06%	15.5%	7.19%	6.25%	29.04%	114.94%
2021-12-07	83.7	7925	1.21%	14.46%	0.7%	4.16%	41.99%	117.55%
2021-12-06	85.5	7830	-52.57%	14.36%	-1.24%	4.11%	40.02%	116.06%
2021-12-03	89.5	16510	48.71%	14.54%	8.35%	8.68%	42.19%	114.64%
2021-12-02	86.4	11102	-69.62%	13.42%	-3.38%	5.83%	53.95%	110.09%
2021-12-01	92.5	36545	776.03%	13.89%	3.66%	19.2%	55.01%	104.5%
2021-11-30	87.3	4171	-65.12%	13.4%	-2.26%	2.19%	38.62%	95.98%
2021-11-29	79.4	11961	-69.24%	13.71%	-0.07%	6.29%	40.63%	98.2%
2021-11-26	72.2	38889	196.65%	13.72%	-14.36%	20.44%	38.01%	100.27%
2021-11-25	74.3	13109	144.46%	16.02%	25.45%	6.89%	22.18%	88.56%
2021-11-24	67.6	5362	-32.92%	12.77%	-5.41%	2.82%	16.31%	88.96%
2021-11-23	61.5	7993	14.55%	13.5%	1.5%	4.2%	14.78%	90.65%
2021-11-22	61.0	6978	-20.37%	13.3%	-10.14%	3.67%	12.68%	88.9%
2021-11-19	64.6	8764	350.47%	14.8%	23.75%	4.61%	14.71%	85.68%
2021-11-18	58.8	1945	-20.38%	11.96%	1.36%	1.02%	11.28%	81.81%
2021-11-17	60.5	2443	-38.77%	11.8%	5.73%	1.28%	14.58%	82.03%
2021-11-16	60.4	3990	-63.24%	11.16%	-3.54%	2.1%	22.16%	82.49%
2021-11-15	62.6	10854	385.89%	11.57%	N/A	5.7%	22.73%	82.43%
2021-11-13	17.5	2234	-72.84%	N/A	N/A	1.17%	19.72%	79.8%
2021-11-12	64.5	8226	-51.21%	12.19%	6.93%	4.32%	22.67%	80.81%
2021-11-11	58.7	16861	231.51%	11.4%	-2.4%	8.86%	18.6%	79.92%
2021-11-10	61.1	5086	-0.8%	11.68%	2.01%	2.67%	20.42%	75.56%
2021-11-09	55.6	5127	-34.67%	11.45%	2.05%	2.69%	22.16%	80.98%
2021-11-08	57.5	7847	1547.28%	11.22%	N/A	4.12%	27.82%	89.71%
2021-11-06	20.1	476	-97.66%	N/A	N/A	0.25%	32.42%	91.66%
2021-11-05	59.2	20327	142.25%	11.69%	-1.1%	10.68%	39.47%	95.69%
2021-11-04	58.9	8391	-47.23%	11.82%	4.51%	4.41%	33.29%	95.18%
2021-11-03	53.6	15900	-4.26%	11.31%	-11.15%	8.36%	31.33%	95.77%
2021-11-02	56.1	16607	19.67%	12.73%	9.74%	8.73%	23.42%	90.5%
2021-11-01	51.0	13878	61.89%	11.6%	N/A	7.29%	15.43%	82.99%
2021-10-30	45.4	8572	84.12%	N/A	N/A	4.5%	9.38%	77.23%
2021-10-29	46.45	4656	447.08%	10.66%	10.01%	2.45%	6.62%	74.99%
2021-10-28	42.25	851	-39.62%	9.69%	0.0%	0.45%	6.21%	76.79%
2021-10-27	43.0	1409	-40.34%	9.69%	-0.21%	0.74%	8.83%	83.26%
2021-10-26	42.35	2362	-28.63%	9.71%	0.1%	1.24%	10.28%	86.62%
2021-10-25	44.4	3310	-14.59%	9.7%	2.86%	1.74%	12.47%	88.52%
2021-10-22	42.55	3875	-33.79%	9.43%	-6.73%	2.04%	15.23%	90.23%
2021-10-21	45.7	5853	40.72%	10.11%	3.91%	3.08%	21.28%	89.03%
2021-10-20	44.65	4159	-36.22%	9.73%	1.99%	2.19%	29.64%	86.34%
2021-10-19	46.0	6522	-23.92%	9.54%	-0.63%	3.43%	33.53%	85.03%
2021-10-18	45.4	8572	-44.32%	9.6%	0.1%	4.5%	34.37%	82.46%
2021-10-15	43.55	15395	-29.23%	9.59%	3.56%	8.09%	40.04%	78.47%
2021-10-14	42.8	21752	88.22%	9.26%	-11.39%	11.43%	36.95%	71.15%
2021-10-13	47.55	11556	42.01%	10.45%	7.18%	6.07%	28.61%	60.14%
2021-10-12	43.25	8137	-57.96%	9.75%	0.31%	4.28%	23.75%	54.62%
2021-10-08	39.35	19358	103.44%	9.72%	-13.37%	10.17%	21.01%	50.53%
2021-10-07	42.75	9515	61.87%	11.22%	-2.52%	5.0%	13.1%	40.78%
2021-10-06	38.9	5878	154.61%	11.51%	10.14%	3.09%	12.35%	36.72%
2021-10-05	35.4	2308	-20.72%	10.45%	11.29%	1.21%	16.18%	35.38%
2021-10-04	32.2	2912	-32.56%	9.39%	-6.1%	1.53%	19.06%	36.79%
2021-10-01	32.9	4318	-46.58%	10.0%	-3.29%	2.27%	20.67%	38.01%
2021-09-30	35.0	8083	-38.58%	10.34%	5.4%	4.25%	21.85%	38.06%
2021-09-29	37.6	13161	68.84%	9.81%	4.03%	6.92%	18.45%	36.03%
2021-09-28	36.8	7795	30.34%	9.43%	-4.84%	4.1%	11.91%	30.28%
2021-09-27	34.35	5980	-8.87%	9.91%	8.66%	3.14%	8.69%	26.49%
2021-09-24	31.25	6562	309.22%	9.12%	18.75%	3.45%	6.41%	24.39%
2021-09-23	28.45	1603	121.55%	7.68%	2.13%	0.84%	3.48%	21.04%
2021-09-22	25.9	723	-56.55%	7.52%	-0.79%	0.38%	3.4%	20.23%
2021-09-17	25.95	1665	1.8%	7.58%	5.13%	0.88%	3.44%	19.89%
2021-09-16	26.0	1636	65.21%	7.21%	6.03%	0.86%	3.12%	19.94%
2021-09-15	28.35	990	-32.14%	6.8%	2.41%	0.52%	2.45%	19.12%
2021-09-14	28.0	1459	83.69%	6.64%	9.75%	0.77%	2.35%	18.63%
2021-09-13	26.85	794	-25.05%	6.05%	1.34%	0.42%	2.52%	17.94%
2021-09-10	27.2	1060	197.76%	5.97%	3.65%	0.56%	3.85%	17.57%
2021-09-09	25.75	356	-55.84%	5.76%	2.67%	0.19%	5.92%	17.15%
2021-09-08	25.0	806	-54.62%	5.61%	1.81%	0.42%	8.48%	17.01%
2021-09-07	25.9	1776	-46.71%	5.51%	2.04%	0.93%	10.38%	16.81%
2021-09-06	24.7	3333	-33.18%	5.4%	4.65%	1.75%	11.66%	16.22%
2021-09-03	24.1	4989	-4.79%	5.16%	5.74%	2.62%	11.08%	14.57%
2021-09-02	22.05	5240	18.67%	4.88%	-2.01%	2.75%	8.76%	12.2%
2021-09-01	21.15	4416	N/A	4.98%	N/A	2.32%	7.05%	9.5%

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	8.99	-4.31	12.8	31.13
2022/6	9.4	-11.82	36.84	34.42
2022/5	10.66	-4.8	34.85	33.98
2022/4	11.2	19.85	42.98	33.75
2022/3	9.34	14.03	15.27	30.44
2022/2	8.19	-25.24	44.68	39.39
2022/1	10.96	-8.1	35.68	35.68
2021/12	11.92	19.14	28.65	37.17
2021/11	10.01	17.44	20.6	38.39
2021/10	8.52	-14.56	45.02	40.99
2021/9	9.97	9.37	40.5	40.52
2021/8	9.12	14.39	33.23	40.53
2021/7	7.97	16.07	28.14	41.88
2021/6	6.87	-13.09	9.48	44.66
2021/5	7.9	0.92	44.84	53.69
2021/4	7.83	-3.37	33.74	56.23
2021/3	8.1	43.12	66.64	66.25
2021/2	5.66	-29.88	52.62	66.02
2021/1	8.08	-12.86	76.91	76.91
2020/12	9.27	11.68	41.05	4.57
2020/11	8.3	41.22	31.26	0.85
2020/10	5.88	-17.22	-3.57	-2.44
2020/9	7.1	3.71	17.65	-2.31
2020/8	6.84	10.01	23.7	-4.92
2020/7	6.22	-0.82	18.18	-8.83
2020/6	6.27	14.97	18.51	-12.87
2020/5	5.46	-6.81	-1.87	-18.41
2020/4	5.85	20.4	-8.05	-22.18
2020/3	4.86	31.08	-25.63	-27.17
2020/2	3.71	-18.73	-24.34	-28.04
2020/1	4.56	-30.52	-30.79	-30.79
2019/12	6.57	3.93	-4.86	13.35
2019/11	6.32	3.74	-3.62	15.61
2019/10	6.09	1.0	-1.57	18.17
2019/9	6.03	9.04	12.86	21.01
2019/8	5.53	5.11	9.46	22.17
2019/7	5.26	-0.55	-19.79	24.13
2019/6	5.29	-4.81	25.61	35.19
2019/5	5.56	-12.68	26.4	37.03
2019/4	6.37	-2.61	59.53	39.71
2019/3	6.54	33.36	30.42	33.84
2019/2	4.9	-25.65	56.06	35.87
2019/1	6.6	-4.5	23.94	23.94
2018/12	6.91	5.28	19.06	-19.51
2018/11	6.56	5.94	-10.06	-22.61
2018/10	6.19	15.81	1.45	-24.03
2018/9	5.35	5.75	-44.19	-26.68
2018/8	5.05	-22.97	-29.75	-23.26
2018/7	6.56	55.73	7.54	-22.15
2018/6	4.21	-4.2	-13.29	-27.2

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	8.08	2020/1	4.56	2019/1	6.6
2021/2	5.66	2020/2	3.71	2019/2	4.9
2021/3	8.1	2020/3	4.86	2019/3	6.54
2021/4	7.83	2020/4	5.85	2019/4	6.37
2021/5	7.9	2020/5	5.46	2019/5	5.56
2021/6	6.87	2020/6	6.27	2019/6	5.29
2021/7	7.97	2020/7	6.22	2019/7	5.26
2021/8	9.12	2020/8	6.84	2019/8	5.53
2021/9	9.97	2020/9	7.1	2019/9	6.03
2021/10	8.52	2020/10	5.88	2019/10	6.09
2021/11	10.01	2020/11	8.3	2019/11	6.32
2021/12	11.92	2020/12	9.27	2019/12	6.57

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	-2.42	-0.48	-2.1	2.52	1.88	0.64	8.91	4.18	0.04
2020	2.69	-0.32	-14.77	-0.4	1.38	0.06	7.25	3.88	0.01
2019	4.32	-0.02	5.45	0.42	1.36	0	7.15	4.03	0
2018	-2.27	-1.06	6.37	2.46	4.3	0	22.60	3.24	0
2017	8.16	-0.63	17.21	1.12	3.59	0.01	9.43	4.32	0
2016	-2.17	0.62	1.61	1.13	2.28	-0.01	5.99	4.84	0
2015	1.09	0.18	5.86	-3.3	4.04	0.01	12.60	5.04	0
2014	4.84	0.42	5.19	-3.3	3.1	0	9.67	5.29	0
2013	9.55	0.09	-3.15	-3.97	3.33	0	10.38	5.53	0.08
2012	1.91	-0.22	2.03	-6.26	2.84	0.24	8.86	8.53	0

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	2.12	-0.05	1.31	1.38	0.57	-0.06	2.67	1.2	0.02
22Q1	0.36	-0.17	-0.86	0.94	0.94	0	4.40	1.25	0.02
21Q4	-2.11	-0.47	-1.7	0.25	1.2	-0.05	5.69	1.14	0.02
21Q3	-1.89	0.14	-1.3	1.11	0.25	0	1.31	1.05	0.02
21Q2	-1.15	0.01	-1.59	0.81	0.3	0	1.58	0.99	0
21Q1	2.74	-0.16	2.5	0.35	0.14	0	0.74	1.0	0
20Q4	-0.75	-0.01	-18.2	-0.26	0.39	0.15	2.05	1.01	0
20Q3	2.52	-0.15	3.43	0	0.4	0	2.10	1.0	0
20Q2	-1.99	-0.16	-3.83	0.38	0.31	0	1.63	0.91	0
20Q1	2.92	0	3.84	-0.52	0.28	0	1.47	0.96	0
19Q4	-2.76	-0.1	-3.11	-0.05	0.32	0	1.68	0.95	0
19Q3	4.02	0	6.07	0.21	0.36	0	1.89	0.99	0
19Q2	2.98	0.09	3.38	0.2	0.3	0	1.58	1.04	0
19Q1	0.09	0	-0.88	0.06	0.38	0	2.00	1.05	0
18Q4	-2.27	-0.27	-3.74	0.96	1.5	0	7.88	0.73	0
18Q3	1.71	0.17	1.01	0.1	2.8	-2.05	14.71	0.96	-0.03
18Q2	-1.48	-0.26	3.78	2.13	0	-0.83	-0.00	0.77	0.03
18Q1	-0.23	-0.69	5.32	-0.73	0	2.88	-0.00	0.79	0
17Q4	-0.85	-1.14	3.18	-0.37	1.44	-0.07	3.78	1.14	-0.05
17Q3	2.6	-0.09	5.54	-0.02	1.11	0.01	2.92	1.07	0.05

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	14.51	0	31.13	1.38	23.95	76.94	32.58	11.34	2.95	0.31	0.3	21.36	0.52	2.91	4.22	7.65
22Q1	14.12	0	28.4	0.94	22.9	80.63	30.87	11.59	2.99	0.3	0.32	21.34	0.29	2.7	3.29	6.27
21Q4	11.53	0	28.69	0.25	25.48	88.81	29.52	11.32	2.86	0	0.35	21.09	0.29	2.7	2.35	5.34
21Q3	12.36	0.69	27.33	1.11	23.64	86.50	28.8	11.35	6.65	0	0.21	19.03	0.29	2.7	2.27	5.26
21Q2	9.55	0.69	22.58	0.81	20.48	90.70	23.49	11.33	0	0	0.18	19.03	0.29	2.7	1.16	4.14
21Q1	11.85	0.7	21.79	0.35	16.89	77.51	19.02	11.49	0	0	0.12	19.03	0.29	3.02	0.02	3.33
20Q4	10.49	0.7	23.57	-0.26	19.9	84.43	17.25	11.66	0	0	0.13	19.03	0.29	3.02	-0.33	2.98
20Q3	10.21	0.68	20.3	0	18.62	91.72	16.41	11.69	0	0	0.11	19.03	0.29	3.02	-0.09	3.23
20Q2	5.54	0	16.53	0.38	17.97	108.71	14.0	11.62	0	0	0.01	19.03	0.29	3.02	-0.09	3.22
20Q1	10.19	0	13.65	-0.52	12.02	88.06	14.21	11.6	0	0	0.01	19.03	0.25	2.52	0.08	2.84
19Q4	9.75	0.6	18.87	-0.05	13.25	70.22	13.94	11.53	10.73	0	0.01	19.03	0.25	2.52	0.55	3.31
19Q3	13.65	0.02	17.15	0.21	10.56	61.57	15.82	11.67	10.73	0	0.01	19.03	0.25	2.52	0.59	3.35
19Q2	8.94	0	17.35	0.2	11.47	66.11	15.26	11.75	10.73	0.05	0.01	19.03	0	0	3.15	3.15
19Q1	6.44	0	17.79	0.06	15.39	86.51	16.84	12.01	10.73	0.08	0.01	19.03	0	0	2.94	2.94
18Q4	7.16	0	19.51	0.96	15.41	78.99	15.01	11.56	10.73	0.12	0.01	19.03	0	0	2.88	2.88
18Q3	10.74	0	17.05	0.1	13.41	78.65	16.8	11.26	10.73	1.16	0.01	19.03	0	0	1.91	1.91
18Q2	13.07	0	13.48	2.13	11.71	86.87	13.23	11.67	10.53	1.26	0.01	38.07	0	0	-17.23	-17.23

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	11.53	0	100.4	2.52	25.48	25.38	29.52	11.32	2.86	0	0.35	21.09	0.29	2.7	2.35	5.34
2020	10.49	0	74.04	-0.4	19.9	26.88	17.25	11.66	0	0	0.13	19.03	0.29	3.02	-0.33	2.98
2019	9.75	0.6	71.16	0.42	13.25	18.62	13.94	11.53	10.73	0	0.01	19.03	0.25	2.52	0.55	3.31
2018	7.16	0	63.56	2.46	15.41	24.24	15.01	11.56	10.73	0.12	0.01	19.03	0	0	2.88	2.88
2017	10.56	0	77.98	1.12	18.47	23.69	13.08	12.43	13.01	0.93	0.01	38.07	0	0	-19.19	-19.19
2016	10.6	0	103.93	1.13	22.33	21.49	14.33	18.75	0.16	0.42	0	38.07	0	0	-20.29	-20.29
2015	9.65	0	127.96	-3.3	24.75	19.34	16.84	14.97	0.18	0.25	0	32.07	0	0	-19.75	-19.75
2014	12.48	0	142.77	-3.3	28.66	20.07	20.21	14.9	0	0	0	32.07	0	0	-16.39	-16.39
2013	10.13	0	128.19	-3.97	28.15	21.96	16.1	14.22	0	0	0	32.07	0	0	-12.99	-12.99
2012	17.87	0	137.27	-6.26	32.47	23.65	14.7	13.59	0	22.22	0	32.07	0	0	-9.09	-9.09

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	31.13	0	0	0	0	0	0	0	0	0	1.13	2.69	0.38	14.13	0.65	212
22Q1	28.4	0.02	0.04	0.04	0.05	0	0.15	0.02	0.77	0.09	1.12	1.15	0.09	7.83	0.44	213
21Q4	28.69	0.02	0.05	0.03	0.08	0	0.09	0	0.03	0.02	0.59	0.17	-0.16	0.00	0.13	192
21Q3	27.33	0.07	0.06	0.03	0.08	0.01	0.06	-0.02	0.01	0.13	0.59	1.71	-0.09	0.00	0.58	190
21Q2	22.58	0.08	0.06	0.03	0.08	0	0.06	0	0	-0.22	0.69	1.33	0	0.00	0.43	190
21Q1	21.79	0.11	0.07	0.03	0.09	0	0.13	0	0	0.39	0.51	0.78	0.17	21.79	0.18	190
20Q4	23.57	0.3	0.22	0.04	0.1	0.01	0.3	0	0.11	-1.02	-0.11	-0.49	-0.15	0.00	-0.14	190
20Q3	20.3	0.04	0.02	0.04	0.12	0.01	0.05	0	0.01	-0.4	0.06	0.22	0.21	95.45	0.00	190
20Q2	16.53	0	0.03	0.03	0	0	0	0	0	0	0.93	0.79	0.13	16.46	0.20	191
20Q1	13.65	0	0.04	0.04	0	0	0	0	0	0	-0.11	-0.33	0.14	0.00	-0.27	190
19Q4	18.87	0.07	0	0	0.3	0	0	-0.01	0	-0.27	-0.06	-0.09	0.16	0.00	-0.02	190
19Q3	17.15	0.05	0	0	0.35	0	0	0	0	0.69	0.73	1.12	0.41	36.61	0.11	190
19Q2	17.35	0.12	0	0	0.3	0	0	0	-0.02	0.12	0.27	0.72	0.2	27.78	0.11	190
19Q1	17.79	0.06	0	0	0.27	0	0	0	0	-0.07	0.19	0.03	-0.01	0.00	0.03	190
18Q4	19.51	0.05	0	0	0.2	0	0	3.21	-0.02	-0.16	3.2	3.26	1.41	43.25	0.50	190
18Q3	17.05	0.08	0	0	0.19	0	0	-0.06	-0.04	0.34	0.37	0.41	0.06	14.63	0.05	190
18Q2	13.48	0.06	0	0	0.19	0	0	4.47	0	0.51	5.32	4.26	0.07	1.64	0.56	381
18Q1	13.52	0	0	0	0	0	0	0	0	0	1.62	-1.25	-0.04	0.00	-0.19	381
17Q4	18.76	0	0	0	0.55	0	0	0.06	0	-0.25	0.75	-0.55	0.07	0.00	-0.10	380
17Q3	23.4	0.06	0	0	0.55	0	0	0.2	0	-0.07	0.18	-0.4	-0.05	0.00	0.00	380

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	100.4	0.28	0.24	0.13	0.33	0.01	0.33	-0.02	0.04	0.31	2.38	3.99	-0.09	0.00	1.32	192
2020	74.04	0	0.31	0.15	0	0	0	0	0	0	0.78	0.19	0.32	168.42	-0.21	190
2019	71.16	0.31	0.18	0.18	1.22	0	0	-0.01	-0.02	0.48	1.13	1.79	0.76	42.46	0.22	190
2018	63.56	0.23	0.42	0	0.78	0	0	7.5	1.38	0.33	10.5	6.68	1.49	22.31	1.29	190
2017	77.98	0.23	0.59	0	2.21	0	0	0.57	1.73	0.15	5.06	0.8	0.23	28.75	0.29	380
2016	103.93	0.26	0.56	0	2.04	0	0	0.34	0.32	0.3	2.99	3.36	0.95	28.27	0.35	322
2015	127.96	0.53	0.74	0	0.96	0	0	-1.57	1.14	-0.58	-0.85	-6.0	0.56	0.00	-1.03	320
2014	142.77	0.85	1.06	0	0.92	0	0	-1.14	0.9	-0.63	-3.17	-5.4	1.03	0.00	-1.03	320
2013	128.19	0.51	1.08	0	0.87	0	0	-0.07	0.2	0.29	0.2	-6.09	0.25	0.00	-1.24	320
2012	137.27	0.38	0	0	0.81	0	0	0.8	-3.75	0	-3.21	-9.99	0.29	0.00	-1.95	320

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	31.13	26.59	4.54	14.59	1.56	5.00	1.13	2.69	1.38	0.65
22Q1	28.4	25.69	2.71	9.54	0.02	0.08	1.12	1.15	0.94	0.44
21Q4	28.69	25.88	2.82	9.82	-0.43	-1.49	0.59	0.17	0.25	0.13
21Q3	27.33	23.57	3.77	13.78	1.12	4.09	0.59	1.71	1.11	0.58
21Q2	22.58	19.61	2.97	13.17	0.64	2.85	0.69	1.33	0.81	0.43
21Q1	21.79	19.21	2.59	11.88	0.27	1.23	0.51	0.78	0.35	0.18
20Q4	23.57	21.09	2.48	10.51	-0.38	-1.59	-0.11	-0.49	-0.26	-0.14
20Q3	20.3	17.9	2.4	11.83	0.15	0.76	0.06	0.22	0	0.00
20Q2	16.53	14.2	2.33	14.10	-0.14	-0.86	0.93	0.79	0.38	0.20
20Q1	13.65	11.51	2.14	15.71	-0.22	-1.64	-0.11	-0.33	-0.52	-0.27
19Q4	18.87	15.92	2.96	15.67	-0.03	-0.14	-0.06	-0.09	-0.05	-0.02
19Q3	17.15	14.06	3.08	17.99	0.39	2.27	0.73	1.12	0.21	0.11
19Q2	17.35	14.42	2.94	16.93	0.45	2.58	0.27	0.72	0.2	0.11
19Q1	17.79	15.31	2.48	13.96	-0.16	-0.88	0.19	0.03	0.06	0.03
18Q4	19.51	16.23	3.29	16.85	0.07	0.34	3.2	3.26	0.96	0.50
18Q3	17.05	14.13	2.91	17.09	0.04	0.25	0.37	0.41	0.1	0.05
18Q2	13.48	11.72	1.76	13.09	-1.06	-7.84	5.32	4.26	2.13	0.56
18Q1	13.52	13.2	0.32	2.35	-2.88	-21.27	1.62	-1.25	-0.73	-0.19
17Q4	18.76	17.16	1.6	8.53	-1.3	-6.91	0.75	-0.55	-0.37	-0.10
17Q3	23.4	20.83	2.57	10.97	-0.58	-2.48	0.18	-0.4	-0.02	0.00

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	31.13	1.56	1.38	8.64	0.65	37.87	46.19	51.16	34.10	97.80	9.61	114.39	47.73
22Q1	28.4	0.02	0.94	4.03	0.44	30.34	13.20	144.44	26.03	168.65	-1.01	594.83	238.46
21Q4	28.69	-0.43	0.25	0.58	0.13	21.72	127.88	192.86	28.18	96.43	4.98	-90.73	-77.59
21Q3	27.33	1.12	1.11	6.26	0.58	34.63	485.05	0.00	35.62	57.50	21.04	5.92	34.88
21Q2	22.58	0.64	0.81	5.91	0.43	36.60	23.13	115.00	48.12	140.83	3.63	66.01	138.89
21Q1	21.79	0.27	0.35	3.56	0.18	59.63	247.11	166.67	42.27	-216.67	-7.55	271.15	228.57
20Q4	23.57	-0.38	-0.26	-2.08	-0.14	24.91	-362.22	-600.00	21.64	-350.00	16.11	-294.39	0.00
20Q3	20.3	0.15	0	1.07	0.00	18.37	-83.61	-100.00	6.82	-9.09	22.81	-77.71	-100.00
20Q2	16.53	-0.14	0.38	4.80	0.20	-4.73	15.94	81.82	-14.00	-459.09	21.10	298.35	174.07
20Q1	13.65	-0.22	-0.52	-2.42	-0.27	-23.27	-1444.44	-1000.00	-13.28	-552.00	-27.66	-437.78	-1250.00
19Q4	18.87	-0.03	-0.05	-0.45	-0.02	-3.28	-102.69	-104.00	-1.34	8.00	10.03	-106.89	-118.18
19Q3	17.15	0.39	0.21	6.53	0.11	0.59	170.95	120.00	14.65	19.82	-1.15	57.73	0.00
19Q2	17.35	0.45	0.2	4.14	0.11	28.71	-86.89	-80.36	30.14	17.72	-2.47	2200.00	266.67
19Q1	17.79	-0.16	0.06	0.18	0.03	31.58	101.94	115.79	17.79	357.89	-8.82	-98.92	-94.00
18Q4	19.51	0.07	0.96	16.72	0.50	4.00	670.65	600.00	-11.57	300.00	14.43	593.78	900.00
18Q3	17.05	0.04	0.1	2.41	0.05	-27.14	239.31	0.00	-	-	26.48	-92.37	-91.07
18Q2	13.48	-1.06	2.13	31.59	0.56	-	0.00	-	-	-	-0.30	441.14	394.74
18Q1	13.52	-2.88	-0.73	-9.26	-0.19	-	0.00	-	-	-	-27.93	-216.04	-90.00
17Q4	18.76	-1.3	-0.37	-2.93	-0.10	-	0.00	-	-	-	-19.83	-69.36	0.00
17Q3	23.4	-0.58	-0.02	-1.73	0.00	-	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	100.4	1.6	2.52	3.97	1.26	35.60	N/A	730.00	1426.92	N/A
2020	74.04	-0.59	-0.4	0.26	-0.21	4.05	N/A	N/A	-89.64	N/A
2019	71.16	0.65	0.42	2.51	0.22	11.96	N/A	-82.93	-76.12	-82.95
2018	63.56	-3.82	2.46	10.51	1.29	-18.49	N/A	119.64	930.39	344.83
2017	77.98	-4.26	1.12	1.02	0.29	-24.97	N/A	-0.88	-68.52	-17.14
2016	103.93	0.37	1.13	3.24	0.35	-18.78	N/A	134.24	169.08	N/A
2015	127.96	-5.15	-3.3	-4.69	-1.03	-10.37	N/A	N/A	N/A	N/A
2014	142.77	-2.22	-3.3	-3.78	-1.04	11.37	N/A	N/A	N/A	N/A
2013	128.19	-6.3	-3.97	-4.75	-1.24	-6.61	N/A	N/A	N/A	N/A
2012	137.27	-6.78	-6.26	-7.28	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	14.59	5.00	8.64	57.99	42.01
22Q1	9.54	0.08	4.03	1.74	97.39
21Q4	9.82	-1.49	0.58	-252.94	347.06
21Q3	13.78	4.09	6.26	65.50	34.50
21Q2	13.17	2.85	5.91	48.12	51.88
21Q1	11.88	1.23	3.56	34.62	65.38
20Q4	10.51	-1.59	-2.08	77.55	22.45
20Q3	11.83	0.76	1.07	68.18	27.27
20Q2	14.10	-0.86	4.80	-17.72	117.72
20Q1	15.71	-1.64	-2.42	66.67	33.33
19Q4	15.67	-0.14	-0.45	33.33	66.67
19Q3	17.99	2.27	6.53	34.82	65.18
19Q2	16.93	2.58	4.14	62.50	37.50
19Q1	13.96	-0.88	0.18	-533.33	633.33
18Q4	16.85	0.34	16.72	2.15	98.16
18Q3	17.09	0.25	2.41	9.76	90.24
18Q2	13.09	-7.84	31.59	-24.88	124.88
18Q1	2.35	-21.27	-9.26	230.40	-129.60
17Q4	8.53	-6.91	-2.93	236.36	-136.36
17Q3	10.97	-2.48	-1.73	145.00	-45.00

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	12.10	1.60	4.16	3.97	9.97	5.16	40.10	59.65	0.38
2020	12.63	-0.79	5.24	0.26	-0.35	0.33	-310.53	410.53	0.17
2019	16.11	0.92	5.66	2.51	2.90	1.93	36.31	63.13	0.01
2018	13.03	-6.02	5.10	10.51	14.49	7.39	-57.19	157.19	0.01
2017	9.87	-5.46	5.54	1.02	1.62	1.22	-532.50	632.50	0.01
2016	13.99	0.35	4.66	3.24	7.26	2.83	11.01	88.99	0.00
2015	9.64	-4.02	3.94	-4.69	-18.09	-4.83	85.83	14.17	0.00
2014	11.41	-1.56	3.71	-3.78	-15.28	-4.07	41.11	58.70	0.00
2013	8.31	-4.91	4.31	-4.75	-14.22	-3.97	103.45	-3.28	0.00
2012	9.69	-4.94	6.21	-7.28	-20.13	-5.93	67.87	32.13	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	1.33	0.84	68	108	219.22	119.55
22Q1	1.17	0.85	77	106	223.67	122.13
21Q4	1.17	0.89	77	102	220.30	123.19
21Q3	1.24	0.90	73	100	217.82	123.71
21Q2	1.21	0.92	75	98	191.62	110.93
21Q1	1.18	1.06	76	85	202.88	126.28
20Q4	1.22	1.25	74	72	201.17	132.21
20Q3	1.11	1.18	82	77	201.85	130.34
20Q2	1.10	1.01	82	90	229.45	149.70
20Q1	1.08	0.82	84	111	247.46	155.19
19Q4	1.59	1.07	57	85	239.21	137.45
19Q3	1.56	0.90	58	100	216.27	121.66
19Q2	1.29	0.90	70	101	226.67	119.43
19Q1	1.16	0.96	78	94	201.08	109.33
18Q4	1.35	1.02	67	89	218.68	130.16
18Q3	1.36	0.94	67	96	184.07	94.75
18Q2	1.12	0.88	81	103	200.90	109.82
18Q1	0.88	0.99	103	91	182.46	95.94
17Q4	1.06	1.17	86	77	171.73	93.99
17Q3	1.39	1.40	65	64	175.46	88.93

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	4.42	3.77	82	96	220.30	123.19
2020	4.47	4.15	81	87	201.17	132.21
2019	4.96	4.12	73	88	239.21	137.45
2018	3.75	3.94	97	92	218.68	130.16
2017	3.82	5.13	95	71	171.73	93.99
2016	4.41	5.74	82	63	98.69	58.03
2015	4.79	6.24	76	58	87.69	46.77
2014	5.03	6.97	72	52	89.25	46.75
2013	4.23	7.63	86	47	88.01	42.85
2012	3.58	6.84	101	53	88.64	63.64

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	0.51	10.61	100.4	11.87	0.00
2020	0.52	13.5	74.04	1.41	25.55
2019	0.48	15.3	71.16	5.95	25.55
2018	0.48	15.2	63.56	16.95	4.36
2017	0.56	21.05	77.98	2.35	11.62
2016	0.63	37.17	103.93	7.01	0.14
2015	0.71	40.38	127.96	-7.05	0.00
2014	0.70	50.56	142.77	-4.10	0.00
2013	0.68	53.73	128.19	-4.64	0.00
2012	0.67	58.0	137.27	-5.93	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	0.51	14.12	31.62	0.41
22Q1	0.50	13.48	16.81	0.62
21Q4	0.51	10.61	3.03	0.00
21Q3	0.56	10.32	19.83	0.00
21Q2	0.54	12.78	16.51	0.00
21Q1	0.52	12.93	8.18	0.00
20Q4	0.52	13.5	-0.89	0.00
20Q3	0.52	13.09	4.76	0.00
20Q2	0.49	12.31	12.95	0.00
20Q1	0.47	12.41	-3.39	51.10
19Q4	0.48	15.3	-0.07	51.10
19Q3	0.51	15.76	14.74	51.10
19Q2	0.49	15.53	8.42	53.65
19Q1	0.52	15.66	1.31	178.83
18Q4	0.48	15.2	49.27	11.18
18Q3	0.54	16.93	4.79	107.30
18Q2	0.51	19.39	30.42	4.94
18Q1	0.55	21.61	-11.76	0.00
17Q4	0.56	21.05	0.00	0.00
17Q3	0.57	0	-1.97	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	31.13	0.79	1.2	0.77	2.54	3.85	2.47
22Q1	28.4	0.79	1.13	0.78	2.78	3.98	2.75
21Q4	28.69	1.09	1.33	0.83	3.80	4.64	2.89
21Q3	27.33	0.78	1.25	0.66	2.85	4.57	2.41
21Q2	22.58	0.72	1.11	0.6	3.19	4.92	2.66
21Q1	21.79	0.67	1.06	0.65	3.07	4.86	2.98
20Q4	23.57	0.66	1.2	0.73	2.80	5.09	3.10
20Q3	20.3	0.69	1.27	0.5	3.40	6.26	2.46
20Q2	16.53	0.63	0.97	0.73	3.81	5.87	4.42
20Q1	13.65	0.56	1.27	0.51	4.10	9.30	3.74
19Q4	18.87	0	0	0	0.00	0.00	0.00
19Q3	17.15	0	0	0	0.00	0.00	0.00
19Q2	17.35	0	0	0	0.00	0.00	0.00
19Q1	17.79	0	0	0	0.00	0.00	0.00
18Q4	19.51	0	0	0	0.00	0.00	0.00
18Q3	17.05	0	0	0	0.00	0.00	0.00
18Q2	13.48	0	0	0	0.00	0.00	0.00
18Q1	13.52	0	0	0	0.00	0.00	0.00
17Q4	18.76	0	0	0	0.00	0.00	0.00
17Q3	23.4	0	0	0	0.00	0.00	0.00

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	100.4	3.25	4.74	2.75	3.24	4.72	2.74
2020	74.04	2.55	4.71	2.46	3.44	6.36	3.32
2019	71.16	0	0	0	0.00	0.00	0.00
2018	63.56	0	0	0	0.00	0.00	0.00
2017	77.98	0	0	0	0.00	0.00	0.00
2016	103.93	0	0	0	0.00	0.00	0.00
2015	127.96	0	0	0	0.00	0.00	0.00
2014	142.77	0	0	0	0.00	0.00	0.00
2013	128.19	0	0	0	0.00	0.00	0.00
2012	137.27	0	0	0	0.00	0.00	0.00

合約負債-近20季, 最新合約負債佔股本: 12.73%

	合約負債 (億)
22Q2	2.72
22Q1	2.6
21Q4	1.95
21Q3	2.15
21Q2	2.63
21Q1	1.3
20Q4	0.9
20Q3	1.13
20Q2	0.99
20Q1	0.77
19Q4	0.65
19Q3	0.58
19Q2	0.58
19Q1	0.45
18Q4	0.12
18Q3	3.45
18Q2	3.47
18Q1	3.6
17Q4	3.88

合約負債-近10年

	合約負債 (億)
2021	1.95
2020	0.9
2019	0.65
2018	0.12
2017	3.88
2016	0.72
2015	0.29
2014	0.09
2013	0.08
2012	0.39

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	1.26	0.00	0.00	0.00	0.00	0.00
2020	-0.21	0.00	0.00	0.00	0.00	0.00
2019	0.22	0.00	0.00	0.00	0.00	0.00
2018	1.29	0.00	0.00	0.00	0.00	0.00
2017	0.29	0.00	0.00	0.00	0.00	0.00
2016	0.35	0.00	0.00	0.00	0.00	0.00
2015	-1.03	0.00	0.00	0.00	0.00	0.00
2014	-1.04	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。