5201 凱衛 (上櫃) - 軟體服務
3.07億
股本
9.45億
市值
30.8
收盤價 (08-08)
6張 -73.92%
成交量 (08-08)
7.31%
融資餘額佔股本
29.25%
融資使用率
N/A
本益成長比
N/A
總報酬本益比
-14.19~-17.35%
預估今年成長率
N/A
預估5年年化成長率
0.459
本業收入比(5年平均)
2.7
淨值比
5日 | 10日 | 20日 | 60日 | 120日 | 240日 | |
---|---|---|---|---|---|---|
凱衛 | 0.33% | -0.96% | 0.49% | 6.57% | 16.23% | 13.44% |
加權指數 | 1.85% | 1.44% | 7.67% | -5.54% | -16.33% | -8.09% |
過去5年漲跌幅 | 2022 | 2020 | 2019 | 2018 | 2017 | |
---|---|---|---|---|---|---|
凱衛 | -12.16% | 12.0% | -4.0% | 26.0% | 50.0% | -41.0% |
0050 | 102.36% | -18.55% | 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 |
---|---|---|---|---|---|---|---|---|---|---|
30.8 | 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 | 3.04 | 34.74 | 12.79 |
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 | 1.91 | 21.73 | -29.45 |
- 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
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 | 33.3 | 26.1 | N/A | N/A | N/A | N/A | N/A | N/A | 2.77 | 2.14 |
110 | 39.3 | 25.55 | 1.56 | 25.19 | 16.38 | 1.5 | 3.82% | 5.87% | 2.97 | 2.15 |
109 | 38.0 | 23.5 | 3.08 | 12.34 | 7.63 | 2.8 | 7.37% | 11.91% | 3.13 | 2.08 |
108 | 37.8 | 25.85 | 1.33 | 28.42 | 19.44 | 0.3 | 0.79% | 1.16% | 3.06 | 2.22 |
107 | 43.2 | 18.55 | 1.35 | 32.0 | 13.74 | 1.4 | 3.24% | 7.55% | 3.86 | 1.73 |
106 | 32.2 | 13.8 | 0.21 | 153.33 | 65.71 | 0.3 | 0.93% | 2.17% | 3.03 | 1.32 |
105 | 51.5 | 11.65 | -0.03 | N/A | N/A | N/A | N/A | N/A | 4.94 | 1.03 |
104 | 16.55 | 10.5 | 1.25 | 13.24 | 8.4 | 1.1 | 6.65% | 10.48% | 1.47 | 0.88 |
- 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 | 3.07億 | 70.06% | 31.98% | 19.08% | 17.92% | 0百萬 | 1.12% |
沒通過財務健檢5指標 | 2021 | 2020 | 2019 | 2018 | 2017 |
---|---|---|---|---|---|
營業利益率 | 7.45 | 27.64 | 4.14 | 16.77 | 0.51 |
ROE | 11.69 | 24.79 | 11.49 | 11.52 | 1.91 |
本業收入比 | 33.33 | 78.18 | 18.18 | 85.71 | 14.29 |
自由現金流量(億) | 0.59 | 0.65 | 0.31 | -0.17 | -0.38 |
利息保障倍數 | 88.50 | 132.84 | 40.55 | 0.00 | 1714.00 |
- 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
2022Q1(億) | 2021Q1(億) | YoY(%) |
---|---|---|
0.01 | 0.19 | -94.74 | 2021Q4(億) | 2020Q4(億) | YoY(%) |
0.24 | 0.33 | -27.27 | 2021Q3(億) | 2020Q3(億) | YoY(%) |
0.13 | 0.11 | 18.18 |
2022Q1(元) | 2021Q4(元) | 比率 |
---|---|---|
0.03 | 0.71 | -0.957 |
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 |
---|---|---|---|---|---|
2022-08-08 | 30.8 | 6 | -73.92% | 29.25% | 0.0% |
2022-08-05 | 30.9 | 23 | -66.18% | 29.25% | -0.44% |
2022-08-04 | 30.75 | 68 | 385.68% | 29.38% | 0.34% |
2022-08-03 | 30.85 | 14 | -12.8% | 29.28% | 0.0% |
2022-08-02 | 30.7 | 16 | -56.62% | 29.28% | -0.07% |
2022-08-01 | 30.9 | 37 | 94.83% | 29.3% | -0.54% |
2022-07-29 | 31.0 | 19 | -13.64% | 29.46% | -0.24% |
2022-07-28 | 30.9 | 22 | -18.55% | 29.53% | -0.07% |
2022-07-27 | 31.2 | 27 | 574.51% | 29.55% | -0.3% |
2022-07-26 | 31.1 | 4 | -86.65% | 29.64% | 0.0% |
2022-07-25 | 31.15 | 30 | -53.11% | 29.64% | 0.2% |
2022-07-22 | 31.55 | 64 | 120.1% | 29.58% | 1.34% |
2022-07-21 | 31.55 | 29 | 3.85% | 29.19% | 0.83% |
2022-07-20 | 31.45 | 28 | -78.46% | 28.95% | 0.49% |
2022-07-19 | 31.1 | 130 | -31.97% | 28.81% | 2.75% |
2022-07-18 | 31.0 | 191 | 1023.86% | 28.04% | 3.58% |
2022-07-15 | 30.2 | 17 | 5.28% | 27.07% | 0.37% |
2022-07-14 | 30.0 | 16 | -56.35% | 26.97% | -0.04% |
2022-07-13 | 30.1 | 37 | -75.0% | 26.98% | 0.04% |
2022-07-12 | 30.65 | 148 | 120.79% | 26.97% | 2.39% |
2022-07-11 | 29.35 | 67 | 71.08% | 26.34% | 0.23% |
2022-07-08 | 28.45 | 39 | 106.2% | 26.28% | 0.19% |
2022-07-07 | 28.4 | 19 | 26.65% | 26.23% | 0.5% |
2022-07-06 | 28.2 | 15 | 7.16% | 26.1% | -0.04% |
2022-07-05 | 28.3 | 14 | 249.88% | 26.11% | -0.04% |
2022-07-04 | 28.2 | 4 | -86.66% | 26.12% | 0.0% |
2022-07-01 | 28.25 | 30 | 66.67% | 26.12% | 0.85% |
2022-06-30 | 28.35 | 18 | 20.01% | 25.9% | 0.62% |
2022-06-29 | 28.4 | 15 | -6.24% | 25.74% | 0.23% |
2022-06-28 | 28.4 | 16 | -0.04% | 25.68% | 0.47% |
2022-06-27 | 28.45 | 16 | 0.02% | 25.56% | 0.55% |
2022-06-24 | 27.5 | 16 | 59.99% | 25.42% | -0.31% |
2022-06-23 | 27.25 | 10 | -83.4% | 25.5% | -0.08% |
2022-06-22 | 26.95 | 60 | 131.72% | 25.52% | 0.31% |
2022-06-21 | 27.95 | 26 | -38.1% | 25.44% | 0.04% |
2022-06-20 | 27.8 | 42 | 709.76% | 25.43% | 0.2% |
2022-06-17 | 28.75 | 5 | -62.96% | 25.38% | 0.0% |
2022-06-16 | 29.0 | 14 | -58.81% | 25.38% | 0.0% |
2022-06-15 | 28.9 | 34 | -46.03% | 25.38% | 0.0% |
2022-06-14 | 28.9 | 63 | 42.73% | 25.38% | 0.04% |
2022-06-13 | 28.95 | 44 | 175.81% | 25.37% | -0.12% |
2022-06-10 | 28.9 | 16 | -23.8% | 25.4% | 0.0% |
2022-06-09 | 28.9 | 21 | -8.69% | 25.4% | 0.51% |
2022-06-08 | 29.05 | 23 | 63.85% | 25.27% | 0.04% |
2022-06-07 | 29.4 | 14 | 74.19% | 25.26% | 0.04% |
2022-06-06 | 28.95 | 8 | -74.82% | 25.25% | 0.12% |
2022-06-02 | 29.15 | 32 | -11.12% | 25.22% | 0.2% |
2022-06-01 | 29.35 | 36 | 406.96% | 25.17% | -0.51% |
2022-05-31 | 29.25 | 7 | -70.42% | 25.3% | 0.36% |
2022-05-30 | 29.3 | 24 | 84.24% | 25.21% | 0.32% |
2022-05-27 | 29.3 | 13 | -71.67% | 25.13% | 0.36% |
2022-05-26 | 28.9 | 46 | 17.9% | 25.04% | 0.68% |
2022-05-25 | 28.3 | 39 | -42.62% | 24.87% | 0.2% |
2022-05-24 | 27.85 | 68 | 44.6% | 24.82% | 0.89% |
2022-05-23 | 27.85 | 47 | -51.72% | 24.6% | -0.36% |
2022-05-20 | 27.55 | 97 | -22.47% | 24.69% | 1.56% |
2022-05-19 | 26.9 | 125 | 150.82% | 24.31% | 1.55% |
2022-05-18 | 28.0 | 50 | -38.94% | 23.94% | 0.38% |
2022-05-17 | 28.15 | 82 | 202.93% | 23.85% | 0.55% |
2022-05-16 | 28.9 | 27 | -41.13% | 23.72% | 0.42% |
2022-05-13 | 28.3 | 46 | -71.08% | 23.62% | 0.21% |
2022-05-12 | 27.55 | 159 | 211.84% | 23.57% | 1.73% |
2022-05-11 | 27.9 | 51 | 30.66% | 23.17% | 1.8% |
2022-05-10 | 27.5 | 39 | 448.2% | 22.76% | 0.26% |
2022-05-09 | 28.0 | 7 | -52.64% | 22.7% | 0.0% |
2022-05-06 | 29.0 | 15 | -11.8% | 22.7% | 0.04% |
2022-05-05 | 29.1 | 17 | -68.09% | 22.69% | 0.18% |
2022-05-04 | 28.95 | 53 | 361.33% | 22.65% | 0.27% |
2022-05-03 | 29.55 | 11 | -54.69% | 22.59% | -0.26% |
2022-04-29 | 29.9 | 25 | -44.46% | 22.65% | -2.91% |
2022-04-28 | 30.0 | 46 | 203.94% | 23.33% | 0.17% |
2022-04-27 | 30.7 | 15 | -24.34% | 23.29% | 0.09% |
2022-04-26 | 30.6 | 20 | -35.55% | 23.27% | 0.3% |
2022-04-25 | 31.0 | 31 | -57.51% | 23.2% | -1.28% |
2022-04-21 | 31.3 | 73 | 203.32% | 23.5% | -0.34% |
2022-04-20 | 31.8 | 24 | 631.37% | 23.58% | 0.38% |
2022-04-19 | 31.9 | 3 | -80.68% | 23.49% | -2.13% |
2022-04-18 | 31.85 | 17 | 460.47% | 24.0% | 0.46% |
2022-04-15 | 32.5 | 3 | -94.67% | 23.89% | 0.04% |
2022-04-14 | 32.3 | 57 | 47.53% | 23.88% | 0.17% |
2022-04-13 | 32.3 | 38 | -16.25% | 23.84% | 0.38% |
2022-04-12 | 32.15 | 46 | 35.45% | 23.75% | -0.17% |
2022-04-11 | 32.0 | 34 | -28.59% | 23.79% | 0.21% |
2022-04-08 | 31.9 | 47 | 49.03% | 23.74% | -0.21% |
2022-04-07 | 31.45 | 32 | -51.5% | 23.79% | -0.08% |
2022-04-06 | 31.45 | 66 | 1.59% | 23.81% | 0.08% |
2022-04-01 | 30.8 | 65 | -1.54% | 23.79% | -0.46% |
2022-03-31 | 30.75 | 66 | -38.88% | 23.9% | 0.29% |
2022-03-30 | 32.05 | 108 | 115.23% | 23.83% | 0.29% |
2022-03-29 | 32.1 | 50 | 31.42% | 23.76% | 0.17% |
2022-03-28 | 32.25 | 38 | -24.09% | 23.72% | 0.42% |
2022-03-25 | 32.15 | 50 | 84.5% | 23.62% | 0.3% |
2022-03-24 | 31.4 | 27 | -7.86% | 23.55% | -0.51% |
2022-03-23 | 31.45 | 29 | 318.73% | 23.67% | -0.42% |
2022-03-22 | 31.8 | 7 | -65.71% | 23.77% | 0.0% |
2022-03-21 | 31.55 | 20 | 37.18% | 23.77% | 0.08% |
2022-03-18 | 31.4 | 15 | -6.05% | 23.75% | 0.0% |
2022-03-17 | 32.15 | 16 | -86.23% | 23.75% | 0.34% |
2022-03-16 | 32.7 | 116 | -85.96% | 23.67% | -0.21% |
2022-03-15 | 32.75 | 827 | 203.15% | 23.72% | -7.31% |
2022-03-14 | 30.9 | 273 | 987.47% | 25.59% | -1.08% |
2022-03-11 | 30.4 | 25 | -12.67% | 25.87% | -0.08% |
2022-03-10 | 30.3 | 28 | -62.68% | 25.89% | 0.27% |
2022-03-09 | 30.25 | 77 | -33.59% | 25.82% | 1.06% |
2022-03-08 | 29.8 | 116 | 157.28% | 25.55% | -0.89% |
2022-03-07 | 29.65 | 45 | 86.77% | 25.78% | -0.19% |
2022-03-04 | 30.15 | 24 | 9.69% | 25.83% | 1.06% |
2022-03-03 | 29.95 | 22 | -62.78% | 25.56% | 0.55% |
2022-03-02 | 29.7 | 59 | 62.85% | 25.42% | 2.05% |
2022-03-01 | 29.5 | 36 | 72.85% | 24.91% | 1.26% |
2022-02-25 | 29.1 | 21 | -38.29% | 24.6% | 0.12% |
2022-02-24 | 29.1 | 34 | -72.33% | 24.57% | -0.12% |
2022-02-23 | 30.0 | 123 | -73.43% | 24.6% | -0.04% |
2022-02-22 | 29.9 | 463 | -7.86% | 24.61% | -1.56% |
2022-02-21 | 29.9 | 502 | 3478.12% | 25.0% | 1.54% |
2022-02-18 | 27.2 | 14 | 241.56% | 24.62% | 0.0% |
2022-02-17 | 27.05 | 4 | -82.87% | 24.62% | 0.0% |
2022-02-16 | 27.2 | 24 | 49.05% | 24.62% | 0.9% |
2022-02-15 | 26.5 | 16 | -55.4% | 24.4% | 0.37% |
2022-02-14 | 26.5 | 36 | -50.92% | 24.31% | 0.0% |
2022-02-11 | 26.5 | 73 | 1736.1% | 24.31% | 0.33% |
2022-02-10 | 27.1 | 4 | -47.89% | 24.23% | -0.66% |
2022-02-09 | 27.5 | 7 | -35.96% | 24.39% | -0.61% |
2022-02-08 | 27.05 | 12 | 190.12% | 24.54% | 0.16% |
2022-02-07 | 27.0 | 4 | -62.4% | 24.5% | 0.0% |
2022-01-26 | 27.3 | 11 | -38.84% | 24.5% | 0.0% |
2022-01-25 | 27.05 | 18 | 27.68% | 24.5% | -3.66% |
2022-01-24 | 27.05 | 14 | 1307.19% | 25.43% | -0.31% |
2022-01-21 | 27.2 | 1 | -94.78% | 25.51% | 0.0% |
2022-01-20 | 27.3 | 19 | 283.04% | 25.51% | 0.0% |
2022-01-19 | 27.05 | 5 | -44.3% | 25.51% | 0.0% |
2022-01-18 | 27.05 | 9 | -0.04% | 25.51% | 0.0% |
2022-01-17 | 27.2 | 9 | -25.03% | 25.51% | 0.12% |
2022-01-14 | 27.0 | 12 | -43.09% | 25.48% | 0.0% |
2022-01-13 | 27.45 | 21 | 196.54% | 25.48% | 0.08% |
2022-01-12 | 27.3 | 7 | 42.2% | 25.46% | 0.28% |
2022-01-11 | 27.35 | 5 | -54.73% | 25.39% | 0.0% |
2022-01-10 | 27.4 | 11 | 84.1% | 25.39% | 0.24% |
2022-01-07 | 27.1 | 6 | -68.39% | 25.33% | 0.0% |
2022-01-06 | 27.45 | 19 | 46.14% | 25.33% | 0.52% |
2022-01-05 | 27.5 | 13 | -59.77% | 25.2% | -0.28% |
2022-01-04 | 27.85 | 32 | 438.27% | 25.27% | 0.16% |
2022-01-03 | 27.55 | 6 | -45.42% | 25.23% | 0.24% |
2021-12-29 | 27.45 | 11 | -54.17% | 25.17% | 0.16% |
2021-12-28 | 27.4 | 24 | -46.78% | 25.13% | -0.51% |
2021-12-27 | 27.5 | 45 | -75.14% | 25.26% | -0.47% |
2021-12-24 | 27.3 | 181 | 1109.15% | 25.38% | 1.32% |
2021-12-23 | 26.7 | 15 | 49.95% | 25.05% | -0.67% |
2021-12-22 | 26.6 | 10 | -16.65% | 25.22% | -0.12% |
2021-12-21 | 26.65 | 12 | -14.26% | 25.25% | -0.16% |
2021-12-20 | 26.55 | 14 | -39.13% | 25.29% | 0.16% |
2021-12-17 | 26.45 | 23 | 1047.7% | 25.25% | -0.04% |
2021-12-16 | 26.7 | 2 | -82.41% | 25.26% | 0.0% |
2021-12-15 | 26.7 | 11 | 279.17% | 25.26% | -0.12% |
2021-12-14 | 26.7 | 3 | -81.81% | 25.29% | 0.0% |
2021-12-13 | 26.8 | 16 | -43.04% | 25.29% | -0.24% |
2021-12-10 | 26.9 | 29 | 3.3% | 25.35% | -0.47% |
2021-12-09 | 26.7 | 28 | 152.44% | 25.47% | 0.0% |
2021-12-08 | 26.75 | 11 | -47.07% | 25.47% | 0.12% |
2021-12-07 | 26.5 | 21 | 600.37% | 25.44% | 0.0% |
2021-12-06 | 26.55 | 3 | -95.83% | 25.44% | 0.08% |
2021-12-03 | 26.45 | 72 | 928.59% | 25.42% | 0.87% |
2021-12-02 | 25.9 | 7 | -53.36% | 25.2% | 0.12% |
2021-12-01 | 25.8 | 15 | 65.49% | 25.17% | 0.16% |
2021-11-30 | 25.8 | 9 | -68.84% | 25.13% | -0.04% |
2021-11-29 | 25.75 | 29 | -53.85% | 25.14% | 0.52% |
2021-11-26 | 25.7 | 63 | 79.53% | 25.01% | 0.56% |
2021-11-25 | 26.0 | 35 | 30.09% | 24.87% | -0.48% |
2021-11-24 | 26.0 | 27 | 145.45% | 24.99% | 0.28% |
2021-11-23 | 25.95 | 11 | -56.01% | 24.92% | 0.2% |
2021-11-22 | 26.0 | 25 | -16.73% | 24.87% | 0.2% |
2021-11-19 | 25.85 | 30 | -48.02% | 24.82% | 0.36% |
2021-11-18 | 25.9 | 57 | 312.93% | 24.73% | 0.32% |
2021-11-17 | 25.9 | 13 | -58.93% | 24.65% | 0.0% |
2021-11-16 | 25.9 | 34 | -10.4% | 24.65% | 0.08% |
2021-11-15 | 26.05 | 38 | -22.41% | 24.63% | 0.0% |
2021-11-12 | 26.1 | 49 | 4.27% | 24.63% | 0.29% |
2021-11-11 | 26.05 | 47 | 14.35% | 24.56% | 0.37% |
2021-11-10 | 26.05 | 41 | -4.51% | 24.47% | 0.33% |
2021-11-09 | 26.15 | 43 | 87.14% | 24.39% | 0.54% |
2021-11-08 | 26.25 | 23 | -63.26% | 24.26% | 0.5% |
2021-11-05 | 26.25 | 62 | 38.97% | 24.14% | 0.0% |
2021-11-04 | 25.95 | 45 | 66.81% | 24.14% | -0.12% |
2021-11-03 | 25.8 | 27 | -38.64% | 24.17% | 0.58% |
2021-11-02 | 25.8 | 44 | 83.03% | 24.03% | 0.42% |
2021-11-01 | 26.1 | 24 | -20.13% | 23.93% | 0.04% |
2021-10-29 | 26.25 | 30 | 131.5% | 23.92% | 0.0% |
2021-10-28 | 25.95 | 13 | -43.96% | 23.92% | 0.0% |
2021-10-27 | 26.0 | 23 | 54.49% | 23.92% | 0.13% |
2021-10-26 | 26.0 | 15 | -37.42% | 23.89% | 0.08% |
2021-10-25 | 26.0 | 24 | 60.0% | 23.87% | 0.34% |
2021-10-22 | 25.85 | 15 | 0.0% | 23.79% | -2.34% |
2021-10-21 | 25.9 | 15 | -54.55% | 24.36% | 0.12% |
2021-10-20 | 26.0 | 33 | 16.35% | 24.33% | 0.08% |
2021-10-19 | 26.15 | 28 | 108.94% | 24.31% | -0.04% |
2021-10-18 | 26.2 | 13 | -20.24% | 24.32% | 0.0% |
2021-10-15 | 26.25 | 17 | 41.56% | 24.32% | 0.04% |
2021-10-14 | 26.1 | 12 | 70.86% | 24.31% | 0.0% |
2021-10-13 | 26.35 | 7 | -61.01% | 24.31% | 0.12% |
2021-10-12 | 26.25 | 18 | 28.8% | 24.28% | 0.46% |
2021-10-08 | 26.1 | 14 | -22.2% | 24.17% | -0.04% |
2021-10-07 | 26.3 | 18 | -52.9% | 24.18% | 0.0% |
2021-10-06 | 26.05 | 38 | 3.97% | 24.18% | 0.12% |
2021-10-05 | 26.4 | 36 | 129.88% | 24.15% | 0.33% |
2021-10-04 | 26.15 | 16 | 13.89% | 24.07% | 0.17% |
2021-10-01 | 26.15 | 14 | 180.96% | 24.03% | 0.08% |
2021-09-30 | 26.5 | 5 | -37.5% | 24.01% | 0.0% |
2021-09-29 | 26.45 | 8 | -27.27% | 24.01% | -0.08% |
2021-09-28 | 26.7 | 11 | -47.72% | 24.03% | 0.08% |
2021-09-27 | 26.5 | 21 | 10.72% | 24.01% | 0.33% |
2021-09-24 | 26.9 | 19 | 11.16% | 23.93% | 0.0% |
2021-09-23 | 26.9 | 17 | 42.2% | 23.93% | 0.25% |
2021-09-22 | 26.5 | 12 | 500.0% | 23.87% | -0.08% |
2021-09-17 | 26.8 | 2 | -49.93% | 23.89% | 0.0% |
2021-09-16 | 26.8 | 4 | 33.31% | 23.89% | 0.0% |
2021-09-15 | 26.8 | 3 | -66.65% | 23.89% | 0.08% |
2021-09-14 | 26.8 | 9 | -47.06% | 23.87% | 0.0% |
2021-09-13 | 26.8 | 17 | 6.27% | 23.87% | 0.08% |
2021-09-10 | 26.8 | 16 | -36.01% | 23.85% | 0.08% |
2021-09-09 | 27.0 | 25 | 46.43% | 23.83% | -0.08% |
2021-09-08 | 27.0 | 17 | 21.43% | 23.85% | 0.21% |
2021-09-07 | 27.1 | 14 | 100.79% | 23.8% | 0.13% |
2021-09-06 | 27.15 | 7 | 599.6% | 23.77% | 0.0% |
2021-09-03 | 27.15 | 1 | -83.32% | 23.77% | 0.0% |
2021-09-02 | 27.15 | 6 | -72.72% | 23.77% | 0.0% |
2021-09-01 | 27.3 | 22 | 174.28% | 23.77% | -0.17% |
2021-08-31 | 27.3 | 8 | 167.31% | 23.81% | 0.0% |
2021-08-30 | 27.35 | 3 | 0.03% | 23.81% | 0.0% |
2021-08-27 | 27.2 | 3 | -26.05% | 23.81% | 0.0% |
2021-08-26 | 27.1 | 4 | -79.83% | 23.81% | 0.0% |
2021-08-25 | 26.95 | 20 | 151.34% | 23.81% | 0.55% |
2021-08-24 | 26.5 | 8 | -46.65% | 23.68% | 0.0% |
2021-08-23 | 26.65 | 15 | 66.66% | 23.68% | 0.04% |
2021-08-20 | 26.6 | 9 | -69.07% | 23.67% | 0.0% |
2021-08-19 | 26.75 | 29 | 43.19% | 23.67% | 0.0% |
2021-08-18 | 26.5 | 20 | -16.1% | 23.67% | -0.13% |
2021-08-17 | 26.2 | 24 | -20.76% | 23.7% | -0.17% |
2021-08-16 | 26.4 | 30 | -37.74% | 23.74% | -0.08% |
2021-08-13 | 27.0 | 49 | -2.76% | 23.76% | -1.25% |
2021-08-12 | 27.15 | 50 | N/A | 24.06% | N/A |
年/月 | 營收(億) | 月增率(%) | 去年同期年增率(%) | 累計營收年增率(%) |
---|---|---|---|---|
2022/6 | 0.26 | 44.67 | 23.95 | 7.96 |
2022/5 | 0.18 | 7.62 | 21.79 | 3.91 |
2022/4 | 0.17 | -34.68 | 15.48 | 0.03 |
2022/3 | 0.25 | 95.83 | 72.02 | -4.13 |
2022/2 | 0.13 | 2.56 | -41.79 | -33.37 |
2022/1 | 0.13 | -49.36 | -21.77 | -21.77 |
2021/12 | 0.25 | 12.69 | -12.07 | -27.33 |
2021/11 | 0.22 | 21.63 | -39.69 | -28.86 |
2021/10 | 0.18 | -10.67 | -1.8 | -27.25 |
2021/9 | 0.2 | 23.85 | -17.74 | -29.32 |
2021/8 | 0.16 | -20.57 | -12.21 | -30.74 |
2021/7 | 0.21 | -0.51 | 18.05 | -32.63 |
2021/6 | 0.21 | 42.15 | 14.88 | -37.99 |
2021/5 | 0.15 | 2.04 | -46.93 | -44.46 |
2021/4 | 0.14 | -2.7 | -46.75 | -43.9 |
2021/3 | 0.15 | -33.73 | -69.97 | -43.07 |
2021/2 | 0.22 | 37.83 | -17.82 | -13.24 |
2021/1 | 0.16 | -43.08 | -6.02 | -6.02 |
2020/12 | 0.28 | -22.7 | 22.19 | 54.21 |
2020/11 | 0.37 | 98.06 | 94.71 | 58.38 |
2020/10 | 0.18 | -25.17 | -2.12 | 54.09 |
2020/9 | 0.25 | 32.19 | 66.56 | 61.66 |
2020/8 | 0.19 | 6.8 | 23.26 | 61.08 |
2020/7 | 0.17 | -3.18 | 10.46 | 66.29 |
2020/6 | 0.18 | -34.33 | -15.41 | 75.67 |
2020/5 | 0.28 | 2.4 | 48.05 | 102.37 |
2020/4 | 0.27 | -45.13 | 48.71 | 120.96 |
2020/3 | 0.49 | 81.34 | 266.46 | 157.0 |
2020/2 | 0.27 | 57.61 | 166.07 | 93.03 |
2020/1 | 0.17 | -25.98 | 34.73 | 34.73 |
2019/12 | 0.23 | 23.16 | -14.9 | -20.07 |
2019/11 | 0.19 | -0.43 | 7.67 | -20.7 |
2019/10 | 0.19 | 27.33 | 3.41 | -23.09 |
2019/9 | 0.15 | -2.17 | -50.08 | -25.66 |
2019/8 | 0.15 | -4.28 | -28.92 | -21.09 |
2019/7 | 0.16 | -25.87 | -6.27 | -19.88 |
2019/6 | 0.21 | 14.93 | 2.14 | -21.79 |
2019/5 | 0.19 | 2.86 | 20.81 | -26.81 |
2019/4 | 0.18 | 35.2 | -18.24 | -35.51 |
2019/3 | 0.13 | 31.66 | -31.45 | -41.66 |
2019/2 | 0.1 | -20.18 | -52.87 | -46.33 |
2019/1 | 0.13 | -53.25 | -39.66 | -39.66 |
2018/12 | 0.27 | 55.86 | 47.04 | 21.09 |
2018/11 | 0.17 | -4.38 | -26.49 | 18.55 |
2018/10 | 0.18 | -38.53 | -3.76 | 25.02 |
2018/9 | 0.3 | 39.28 | 118.48 | 28.75 |
2018/8 | 0.21 | 26.2 | 19.75 | 19.56 |
2018/7 | 0.17 | -19.21 | -13.7 | 19.54 |
2018/6 | 0.21 | 35.93 | 24.03 | 26.36 |
2018/5 | 0.15 | -30.39 | -26.22 | 26.86 |
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
營運現金流量(億) | 自由現金流量(億) | 稅後淨利(億) | |
---|---|---|---|
2021 | 0.23 | 0.59 | 0.48 |
2020 | 0.9 | 0.65 | 0.95 |
2019 | 0.57 | 0.31 | 0.41 |
2018 | 0.62 | -0.17 | 0.41 |
2017 | 0.07 | -0.38 | 0.06 |
2016 | 0.11 | 0.39 | -0.01 |
2015 | 0.12 | 0.39 | 0.37 |
2014 | 0.63 | 0.79 | 0.36 |
2013 | -0.12 | 0.36 | 0.42 |
2012 | 0.4 | -0.06 | 0.13 |
營運現金流量(億) | 自由現金流量(億) | 稅後淨利(億) | |
---|---|---|---|
22Q1 | -0.31 | -0.1 | 0.01 |
21Q4 | 0.18 | 0.18 | 0.22 |
21Q3 | 0.19 | 0.8 | 0.11 |
21Q2 | -0.06 | -0.05 | -0.02 |
21Q1 | -0.07 | -0.34 | 0.17 |
20Q4 | 0.54 | 0.55 | 0.27 |
20Q3 | -0.05 | -0.09 | 0.13 |
20Q2 | 0.46 | -0.03 | 0.35 |
20Q1 | -0.04 | 0.23 | 0.2 |
19Q4 | 0.16 | 0.13 | 0.13 |
19Q3 | 0.55 | 0.31 | 0.13 |
19Q2 | 0.11 | 0.19 | 0.14 |
19Q1 | -0.24 | -0.31 | 0.01 |
18Q4 | 0.34 | 0.04 | 0.12 |
18Q3 | 0.12 | 0.1 | 0.08 |
18Q2 | 0.24 | -0.01 | 0.08 |
18Q1 | -0.08 | -0.3 | 0.13 |
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
- 如果未分配盈餘為負, 就算當年有獲利也沒法配息
現金及約當現金 | 應收帳款及票據 | 存貨 | 不動產廠房及設備 | 合約負債-流動 | 應付帳款及票據 | 流動負債 | 非流動負債 | 負債總額 | 股本 | 法定盈餘公積 | 特別盈餘公積 | 未分配盈餘 | 保留盈餘 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
22Q1 | 0.55 | 0.35 | 0.02 | 0.09 | 0.48 | 0.05 | 1.47 | 0.17 | 1.64 | 3.07 | 0.3 | 0.39 | 0.05 | 0.73 |
21Q4 | 0.67 | 0.18 | 0.05 | 0.09 | 0.46 | 0.07 | 1.19 | 0.2 | 1.39 | 3.07 | 0.3 | 0.39 | 0.5 | 1.18 |
21Q3 | 0.52 | 0.23 | 0.05 | 0.1 | 0.47 | 0.05 | 1.06 | 0.23 | 1.28 | 3.07 | 0.3 | 0.39 | 0.28 | 0.96 |
21Q2 | 0.6 | 0.33 | 0.02 | 0.1 | 0.47 | 0.04 | 1.97 | 0.25 | 2.23 | 3.07 | 0.2 | 0.38 | 0.27 | 0.85 |
21Q1 | 0.68 | 0.33 | 0.02 | 0.1 | 0.46 | 0.04 | 2.12 | 0.28 | 2.4 | 3.07 | 0.2 | 0.38 | 0.29 | 0.88 |
20Q4 | 1.05 | 0.28 | 0.02 | 0.11 | 0.31 | 0.05 | 1.25 | 0.3 | 1.55 | 3.07 | 0.2 | 0.38 | 0.97 | 1.56 |
20Q3 | 0.52 | 0.41 | 0 | 0.11 | 0.3 | 0.06 | 1.09 | 0.33 | 1.42 | 3.07 | 0.2 | 0.38 | 0.7 | 1.29 |
20Q2 | 0.73 | 0.39 | 0 | 0.12 | 0.41 | 0.06 | 1.27 | 0.35 | 1.63 | 3.07 | 0.2 | 0.38 | 0.57 | 1.16 |
20Q1 | 0.78 | 0.64 | 0 | 0.11 | 0.5 | 0.09 | 1.15 | 0.38 | 1.54 | 3.07 | 0.16 | 0.08 | 0.66 | 0.9 |
19Q4 | 0.58 | 0.26 | 0 | 0.11 | 0.42 | 0.05 | 0.98 | 0.41 | 1.38 | 3.07 | 0.16 | 0.08 | 0.46 | 0.7 |
19Q3 | 0.47 | 0.37 | 0 | 0.1 | 0.34 | 0.04 | 0.92 | 0.44 | 1.36 | 3.07 | 0.16 | 0.08 | 0.33 | 0.56 |
19Q2 | 0.62 | 0.41 | 0 | 0.11 | 0.37 | 0.05 | 1.31 | 0.52 | 1.83 | 3.07 | 0.16 | 0.08 | 0.2 | 0.44 |
19Q1 | 0.46 | 0.39 | 0 | 0.12 | 0.27 | 0.05 | 0.83 | 0.51 | 1.34 | 3.07 | 0.12 | 0 | 0.6 | 0.72 |
18Q4 | 0.8 | 0.36 | 0 | 0.12 | 0.23 | 0.05 | 0.85 | 0.14 | 1.0 | 3.07 | 0.12 | 0 | 0.6 | 0.72 |
18Q3 | 0.75 | 0.49 | 0.01 | 0.13 | 0.22 | 0.06 | 0.77 | 0.14 | 0.91 | 3.07 | 0.12 | 0 | 0.47 | 0.59 |
18Q2 | 0.75 | 0.3 | 0.01 | 0.13 | 0.28 | 0.06 | 0.83 | 0.16 | 0.99 | 3.07 | 0.12 | 0 | 0.38 | 0.5 |
18Q1 | 0.76 | 0.37 | 0.01 | 0.14 | 0.33 | 0.06 | 0.69 | 0.15 | 0.84 | 3.07 | 0.11 | 0.02 | 0.38 | 0.52 |
現金及約當現金 | 應收帳款及票據 | 存貨 | 不動產廠房及設備 | 合約負債-流動 | 應付帳款及票據 | 流動負債 | 非流動負債 | 負債總額 | 股本 | 法定盈餘公積 | 特別盈餘公積 | 未分配盈餘 | 保留盈餘 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2021 | 0.67 | 0.18 | 0.05 | 0.09 | 0.46 | 0.07 | 1.19 | 0.2 | 1.39 | 3.07 | 0.3 | 0.39 | 0.5 | 1.18 |
2020 | 1.05 | 0.28 | 0.02 | 0.11 | 0.31 | 0.05 | 1.25 | 0.3 | 1.55 | 3.07 | 0.2 | 0.38 | 0.97 | 1.56 |
2019 | 0.58 | 0.26 | 0 | 0.11 | 0.42 | 0.05 | 0.98 | 0.41 | 1.38 | 3.07 | 0.16 | 0.08 | 0.46 | 0.7 |
2018 | 0.8 | 0.36 | 0 | 0.12 | 0.23 | 0.05 | 0.85 | 0.14 | 1.0 | 3.07 | 0.12 | 0 | 0.6 | 0.72 |
2017 | 1.06 | 0.31 | 0.01 | 0.1 | 0.27 | 0.05 | 0.69 | 0.14 | 0.84 | 3.07 | 0.11 | 0.02 | 0.1 | 0.23 |
2016 | 1.28 | 0.36 | 0 | 0.14 | 0.2 | 0.06 | 0.71 | 0.13 | 0.84 | 3.07 | 0.11 | 0.01 | 0.05 | 0.18 |
2015 | 1.22 | 0.45 | 0 | 0.19 | 0.16 | 0.06 | 0.75 | 0.12 | 0.87 | 3.07 | 0.08 | 0.01 | 0.43 | 0.52 |
2014 | 1.15 | 0.53 | 0.02 | 0.21 | 0.21 | 0.06 | 0.8 | 0.11 | 0.91 | 3.07 | 0.04 | 0.01 | 0.43 | 0.48 |
2013 | 0.83 | 0.41 | 0.07 | 0.28 | 0.2 | 0.06 | 0.71 | 0.12 | 0.83 | 3.07 | 0 | 0.02 | 0.39 | 0.41 |
2012 | 0.48 | 0.41 | 0.02 | 0.74 | 0.13 | 0.1 | 0.53 | 0.14 | 0.67 | 3.07 | 0 | 0.01 | -0.03 | -0.01 |
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
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
22Q1 | 0.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.01 | 0 | 0.00 | 0.03 | 31 |
21Q4 | 0.65 | 0.01 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0.13 | 0.24 | 0.02 | 8.33 | 0.71 | 31 |
21Q3 | 0.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.13 | 0.01 | 7.69 | 0.36 | 31 |
21Q2 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -0.04 | -0.02 | 0.00 | -0.07 | 32 |
21Q1 | 0.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0.19 | 0.02 | 10.53 | 0.57 | 31 |
20Q4 | 0.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.33 | 0.06 | 18.18 | 0.88 | 31 |
20Q3 | 0.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.11 | -0.02 | 0.00 | 0.42 | 30 |
20Q2 | 0.72 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0.23 | 0.38 | 0.03 | 7.89 | 1.14 | 31 |
20Q1 | 0.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0.28 | 0.07 | 25.00 | 0.66 | 31 |
19Q4 | 0.61 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -0.02 | 0.17 | 0.04 | 23.53 | 0.43 | 31 |
19Q3 | 0.46 | 0.01 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.12 | 0.08 | -0.05 | 0.00 | 0.41 | 31 |
19Q2 | 0.58 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0.14 | 0.18 | 0.04 | 22.22 | 0.46 | 31 |
19Q1 | 0.36 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.12 | 0.01 | 0 | 0.00 | 0.03 | 31 |
18Q4 | 0.63 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.02 | 13.33 | 0.41 | 31 |
18Q3 | 0.68 | 0.01 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | -0.01 | -0.04 | 0.1 | 0.02 | 20.00 | 0.27 | 31 |
18Q2 | 0.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.05 | 0.09 | 0.02 | 22.22 | 0.25 | 31 |
18Q1 | 0.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.05 | 0.14 | 0.02 | 14.29 | 0.42 | 31 |
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 | 2.25 | 0.03 | 0.01 | 0 | 0 | 0.07 | 0.1 | 0 | 0 | 0 | 0.35 | 0.51 | 0.03 | 5.88 | 1.56 | 31 |
2020 | 3.1 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 1.1 | 0.15 | 13.64 | 3.10 | 31 |
2019 | 2.01 | 0.03 | 0.01 | 0 | 0 | 0.04 | 0.01 | 0 | 0 | -0.01 | 0.36 | 0.44 | 0.03 | 6.82 | 1.34 | 31 |
2018 | 2.51 | 0.03 | 0 | 0 | 0 | 0.04 | 0.01 | 0.01 | 0 | 0 | 0.07 | 0.49 | 0.07 | 14.29 | 1.35 | 31 |
2017 | 2.08 | 0.02 | 0 | 0 | 0 | 0.04 | 0.01 | 0 | 0 | -0.04 | 0.06 | 0.07 | 0.01 | 14.29 | 0.21 | 30 |
2016 | 2.27 | 0.03 | 0 | 0 | 0 | 0.03 | 0.01 | 0 | 0 | -0.05 | 0.01 | 0.06 | 0.06 | 100.00 | -0.03 | 29 |
2015 | 2.58 | 0.04 | 0 | 0 | 0 | 0.01 | 0.01 | 0 | 0.18 | 0 | 0.22 | 0.39 | 0.02 | 5.13 | 1.26 | 29 |
2014 | 2.59 | 0.03 | 0 | 0 | 0 | 0.03 | 0.01 | 0.02 | 0.13 | 0.03 | 0.21 | 0.34 | -0.02 | 0.00 | 1.20 | 30 |
2013 | 2.14 | 0.02 | 0 | 0 | 0 | 0.04 | 0.01 | 0.57 | 0.01 | 0.02 | 0.56 | 0.38 | -0.04 | 0.00 | 1.36 | 31 |
2012 | 2.26 | 0.01 | 0 | 0 | 0 | 0.01 | 0 | 0 | -0.01 | 0 | 0 | 0.15 | 0.02 | 13.33 | 0.43 | 31 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|
22Q1 | 0.51 | 0.33 | 0.18 | 35.86 | -0.05 | -9.51 | 0.06 | 0.01 | 0.01 | 0.03 |
21Q4 | 0.65 | 0.31 | 0.34 | 52.40 | 0.11 | 17.31 | 0.13 | 0.24 | 0.22 | 0.71 |
21Q3 | 0.57 | 0.27 | 0.3 | 52.91 | 0.06 | 9.93 | 0.07 | 0.13 | 0.11 | 0.36 |
21Q2 | 0.5 | 0.29 | 0.2 | 40.95 | -0.04 | -7.19 | -0.01 | -0.04 | -0.02 | -0.07 |
21Q1 | 0.53 | 0.25 | 0.29 | 53.78 | 0.03 | 6.39 | 0.16 | 0.19 | 0.17 | 0.57 |
20Q4 | 0.83 | 0.33 | 0.5 | 59.89 | 0.29 | 34.35 | 0.04 | 0.33 | 0.27 | 0.88 |
20Q3 | 0.61 | 0.29 | 0.32 | 52.31 | 0.08 | 12.42 | 0.04 | 0.11 | 0.13 | 0.42 |
20Q2 | 0.72 | 0.32 | 0.41 | 56.17 | 0.15 | 21.00 | 0.23 | 0.38 | 0.35 | 1.14 |
20Q1 | 0.93 | 0.35 | 0.58 | 62.07 | 0.34 | 36.75 | -0.07 | 0.28 | 0.2 | 0.66 |
19Q4 | 0.61 | 0.3 | 0.31 | 51.06 | 0.19 | 31.22 | -0.02 | 0.17 | 0.13 | 0.43 |
19Q3 | 0.46 | 0.25 | 0.21 | 45.81 | -0.04 | -7.69 | 0.12 | 0.08 | 0.13 | 0.41 |
19Q2 | 0.58 | 0.31 | 0.27 | 47.16 | 0.04 | 7.07 | 0.14 | 0.18 | 0.14 | 0.46 |
19Q1 | 0.36 | 0.23 | 0.13 | 35.64 | -0.11 | -31.05 | 0.12 | 0.01 | 0.01 | 0.03 |
18Q4 | 0.63 | 0.28 | 0.35 | 54.81 | 0.14 | 22.69 | 0 | 0.15 | 0.12 | 0.41 |
18Q3 | 0.68 | 0.29 | 0.39 | 57.67 | 0.15 | 21.46 | -0.04 | 0.1 | 0.08 | 0.27 |
18Q2 | 0.58 | 0.29 | 0.3 | 51.20 | 0.04 | 7.40 | 0.05 | 0.09 | 0.08 | 0.25 |
18Q1 | 0.62 | 0.29 | 0.33 | 53.82 | 0.09 | 14.46 | 0.05 | 0.14 | 0.13 | 0.42 |
- 營業利益和稅後淨利成長率最好能大於營收成長率
- 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
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(%) | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
22Q1 | 0.51 | -0.05 | 0.01 | 2.19 | 0.03 | -3.77 | -93.89 | -94.74 | -12.73 | -57.03 | -21.54 | -94.07 | -95.77 |
21Q4 | 0.65 | 0.11 | 0.22 | 36.90 | 0.71 | -21.69 | -5.96 | -19.32 | -14.12 | -16.80 | 14.04 | 68.80 | 97.22 |
21Q3 | 0.57 | 0.06 | 0.11 | 21.86 | 0.36 | -6.56 | 18.48 | -14.29 | -18.56 | -60.22 | 14.00 | 363.06 | 614.29 |
21Q2 | 0.5 | -0.04 | -0.02 | -8.31 | -0.07 | -30.56 | -115.84 | -106.14 | -36.78 | -59.89 | -5.66 | -123.18 | -112.28 |
21Q1 | 0.53 | 0.03 | 0.17 | 35.85 | 0.57 | -43.01 | 20.50 | -13.64 | -3.47 | 45.51 | -36.14 | -8.64 | -35.23 |
20Q4 | 0.83 | 0.29 | 0.27 | 39.24 | 0.88 | 36.07 | 38.76 | 104.65 | 34.34 | 53.55 | 36.07 | 112.68 | 109.52 |
20Q3 | 0.61 | 0.08 | 0.13 | 18.45 | 0.42 | 32.61 | 5.07 | 2.44 | 28.38 | 75.14 | -15.28 | -64.83 | -63.16 |
20Q2 | 0.72 | 0.15 | 0.35 | 52.46 | 1.14 | 24.14 | 71.66 | 147.83 | 91.24 | 1123.91 | -22.58 | 76.34 | 72.73 |
20Q1 | 0.93 | 0.34 | 0.2 | 29.75 | 0.66 | 158.33 | 804.26 | 2100.00 | 77.58 | 1052.44 | 52.46 | 5.20 | 53.49 |
19Q4 | 0.61 | 0.19 | 0.13 | 28.28 | 0.43 | -3.17 | 22.21 | 4.88 | -17.76 | 28.37 | 32.61 | 61.05 | 4.88 |
19Q3 | 0.46 | -0.04 | 0.13 | 17.56 | 0.41 | -32.35 | 14.55 | 51.85 | -16.18 | 67.92 | -20.69 | -42.54 | -10.87 |
19Q2 | 0.58 | 0.04 | 0.14 | 30.56 | 0.46 | 0.00 | 90.52 | 84.00 | -20.97 | -4.43 | 61.11 | 828.88 | 1433.33 |
19Q1 | 0.36 | -0.11 | 0.01 | 3.29 | 0.03 | -41.94 | -85.82 | -92.86 | -20.97 | -46.43 | -42.86 | -85.78 | -92.68 |
18Q4 | 0.63 | 0.14 | 0.12 | 23.14 | 0.41 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -7.35 | 50.95 | 51.85 |
18Q3 | 0.68 | 0.15 | 0.08 | 15.33 | 0.27 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 17.24 | -4.43 | 8.00 |
18Q2 | 0.58 | 0.04 | 0.08 | 16.04 | 0.25 | 0.00 | 0.00 | 0.00 | - | - | -6.45 | -30.86 | -40.48 |
18Q1 | 0.62 | 0.09 | 0.13 | 23.20 | 0.42 | - | 0.00 | - | - | - | 0.00 | 0.00 | 0.00 |
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 | 2.25 | 0.17 | 0.48 | 22.85 | 1.56 | -27.42 | -80.23 | -49.47 | -35.43 | -49.35 |
2020 | 3.1 | 0.86 | 0.95 | 35.39 | 3.08 | 54.23 | 975.00 | 131.71 | 61.01 | 131.58 |
2019 | 2.01 | 0.08 | 0.41 | 21.98 | 1.33 | -19.92 | -80.95 | 0.00 | 13.30 | -1.48 |
2018 | 2.51 | 0.42 | 0.41 | 19.40 | 1.35 | 20.67 | 4100.00 | 583.33 | 487.88 | 542.86 |
2017 | 2.08 | 0.01 | 0.06 | 3.30 | 0.21 | -8.37 | -75.00 | 700.00 | 35.25 | N/A |
2016 | 2.27 | 0.04 | -0.01 | 2.44 | -0.03 | -12.02 | -76.47 | N/A | -83.75 | N/A |
2015 | 2.58 | 0.17 | 0.37 | 15.02 | 1.25 | -0.39 | 21.43 | 2.78 | 13.62 | 5.04 |
2014 | 2.59 | 0.14 | 0.36 | 13.22 | 1.19 | 21.03 | N/A | -14.29 | -26.02 | -12.50 |
2013 | 2.14 | -0.18 | 0.42 | 17.87 | 1.36 | -5.31 | N/A | 223.08 | 169.13 | N/A |
2012 | 2.26 | 0.15 | 0.13 | 6.64 | 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 | 本業收入比 | 業外獲益比 | |
---|---|---|---|---|---|
22Q1 | 35.86 | -9.51 | 2.19 | -500.00 | 600.00 |
21Q4 | 52.40 | 17.31 | 36.90 | 45.83 | 54.17 |
21Q3 | 52.91 | 9.93 | 21.86 | 46.15 | 53.85 |
21Q2 | 40.95 | -7.19 | -8.31 | 100.00 | 25.00 |
21Q1 | 53.78 | 6.39 | 35.85 | 15.79 | 84.21 |
20Q4 | 59.89 | 34.35 | 39.24 | 87.88 | 12.12 |
20Q3 | 52.31 | 12.42 | 18.45 | 72.73 | 36.36 |
20Q2 | 56.17 | 21.00 | 52.46 | 39.47 | 60.53 |
20Q1 | 62.07 | 36.75 | 29.75 | 121.43 | -25.00 |
19Q4 | 51.06 | 31.22 | 28.28 | 111.76 | -11.76 |
19Q3 | 45.81 | -7.69 | 17.56 | -50.00 | 150.00 |
19Q2 | 47.16 | 7.07 | 30.56 | 22.22 | 77.78 |
19Q1 | 35.64 | -31.05 | 3.29 | -1100.00 | 1200.00 |
18Q4 | 54.81 | 22.69 | 23.14 | 93.33 | 0.00 |
18Q3 | 57.67 | 21.46 | 15.33 | 150.00 | -40.00 |
18Q2 | 51.20 | 7.40 | 16.04 | 44.44 | 55.56 |
18Q1 | 53.82 | 14.46 | 23.20 | 64.29 | 35.71 |
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 | 50.33 | 7.45 | 6.67 | 22.85 | 11.69 | 8.69 | 33.33 | 68.63 | 0.00 |
2020 | 58.19 | 27.64 | 4.84 | 35.39 | 24.79 | 18.05 | 78.18 | 21.82 | 0.00 |
2019 | 45.95 | 4.14 | 7.46 | 21.98 | 11.49 | 8.81 | 18.18 | 81.82 | 0.00 |
2018 | 54.50 | 16.77 | 1.99 | 19.40 | 11.52 | 9.19 | 85.71 | 14.29 | 0.00 |
2017 | 47.75 | 0.51 | 2.40 | 3.30 | 1.91 | 1.53 | 14.29 | 85.71 | 0.00 |
2016 | 47.19 | 1.88 | 2.64 | 2.44 | -0.28 | -0.22 | 66.67 | 16.67 | 0.00 |
2015 | 50.33 | 6.44 | 2.33 | 15.02 | 10.65 | 8.48 | 43.59 | 56.41 | 0.00 |
2014 | 45.78 | 5.26 | 2.32 | 13.22 | 10.28 | 8.26 | 41.18 | 61.76 | 0.00 |
2013 | 34.82 | -8.50 | 3.27 | 17.87 | 12.48 | 10.21 | -47.37 | 147.37 | 0.00 |
2012 | 39.74 | 6.66 | 3.10 | 6.64 | 4.39 | 3.63 | 100.00 | -0.00 | 0.00 |
應收帳款周轉率 | 存貨周轉率 | 平均收帳天數 | 平圴銷貨天數 | |
---|---|---|---|---|
22Q1 | 1.93 | 8.94 | 47 | 10 |
21Q4 | 3.19 | 6.37 | 28 | 14 |
21Q3 | 2.04 | 7.41 | 44 | 12 |
21Q2 | 1.50 | 12.07 | 60 | 7 |
21Q1 | 1.74 | 10.08 | 52 | 9 |
20Q4 | 2.42 | 27.52 | 37 | 3 |
20Q3 | 1.53 | 0.00 | 59 | 0 |
20Q2 | 1.41 | 0.00 | 64 | 0 |
20Q1 | 2.06 | 0.00 | 44 | 0 |
19Q4 | 1.93 | 0.00 | 47 | 0 |
19Q3 | 1.18 | 123.26 | 76 | 0 |
19Q2 | 1.46 | 75.63 | 62 | 1 |
19Q1 | 0.96 | 57.89 | 94 | 1 |
18Q4 | 1.48 | 59.44 | 61 | 1 |
18Q3 | 1.72 | 50.77 | 52 | 1 |
18Q2 | 1.72 | 48.61 | 52 | 1 |
18Q1 | 1.81 | 49.04 | 50 | 1 |
應收帳款周轉率 | 存貨周轉率 | 平均收帳天數 | 平圴銷貨天數 | |
---|---|---|---|---|
2021 | 9.82 | 30.67 | 37 | 11 |
2020 | 11.38 | 106.61 | 32 | 3 |
2019 | 6.40 | 545.81 | 57 | 0 |
2018 | 7.44 | 236.12 | 49 | 1 |
2017 | 6.22 | 224.14 | 58 | 1 |
2016 | 5.63 | 603.00 | 64 | 0 |
2015 | 5.26 | 119.22 | 69 | 3 |
2014 | 5.52 | 30.15 | 66 | 12 |
2013 | 5.23 | 31.10 | 69 | 11 |
2012 | 5.18 | 56.17 | 70 | 6 |
- 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
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 | 0.26 | 0 | 2.25 | 88.50 | 0.00 |
2020 | 0.27 | 0 | 3.1 | 132.84 | 0.00 |
2019 | 0.29 | 0 | 2.01 | 40.55 | 0.00 |
2018 | 0.21 | 0 | 2.51 | 0.00 | 0.00 |
2017 | 0.19 | 0 | 2.08 | 1714.00 | 0.00 |
2016 | 0.21 | 0 | 2.27 | 691.75 | 0.00 |
2015 | 0.20 | 0 | 2.58 | 4310.89 | 0.00 |
2014 | 0.21 | 0 | 2.59 | 5711.17 | 0.00 |
2013 | 0.18 | 0 | 2.14 | 3828.40 | 0.00 |
2012 | 0.18 | 0 | 2.26 | 1876.50 | 0.00 |
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(%) | |
---|---|---|---|---|---|---|---|
22Q1 | 0.51 | 0.05 | 0.09 | 0.08 | 9.80 | 17.65 | 15.69 |
21Q4 | 0.65 | 0.05 | 0.09 | 0.08 | 7.69 | 13.85 | 12.31 |
21Q3 | 0.57 | 0.06 | 0.1 | 0.08 | 10.53 | 17.54 | 14.04 |
21Q2 | 0.5 | 0.06 | 0.08 | 0.1 | 12.00 | 16.00 | 20.00 |
21Q1 | 0.53 | 0.06 | 0.11 | 0.09 | 11.32 | 20.75 | 16.98 |
20Q4 | 0.83 | 0.06 | 0.07 | 0.08 | 7.23 | 8.43 | 9.64 |
20Q3 | 0.61 | 0.06 | 0.12 | 0.07 | 9.84 | 19.67 | 11.48 |
20Q2 | 0.72 | 0.06 | 0.14 | 0.05 | 8.33 | 19.44 | 6.94 |
20Q1 | 0.93 | 0.05 | 0.14 | 0.05 | 5.38 | 15.05 | 5.38 |
19Q4 | 0.61 | 0.06 | 0.01 | 0.05 | 9.84 | 1.64 | 8.20 |
19Q3 | 0.46 | 0.06 | 0.11 | 0.08 | 13.04 | 23.91 | 17.39 |
19Q2 | 0.58 | 0.06 | 0.11 | 0.06 | 10.34 | 18.97 | 10.34 |
19Q1 | 0.36 | 0.05 | 0.11 | 0.08 | 13.89 | 30.56 | 22.22 |
18Q4 | 0.63 | 0.05 | 0.07 | 0.08 | 7.94 | 11.11 | 12.70 |
18Q3 | 0.68 | 0.06 | 0.11 | 0.08 | 8.82 | 16.18 | 11.76 |
18Q2 | 0.58 | 0.06 | 0.11 | 0.09 | 10.34 | 18.97 | 15.52 |
18Q1 | 0.62 | 0.05 | 0.11 | 0.08 | 8.06 | 17.74 | 12.90 |
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 | 2.25 | 0.23 | 0.39 | 0.35 | 10.22 | 17.33 | 15.56 |
2020 | 3.1 | 0.23 | 0.46 | 0.25 | 7.42 | 14.84 | 8.06 |
2019 | 2.01 | 0.23 | 0.34 | 0.27 | 11.44 | 16.92 | 13.43 |
2018 | 2.51 | 0.21 | 0.41 | 0.32 | 8.37 | 16.33 | 12.75 |
2017 | 2.08 | 0.22 | 0.33 | 0.44 | 10.58 | 15.87 | 21.15 |
2016 | 2.27 | 0.21 | 0.3 | 0.51 | 9.25 | 13.22 | 22.47 |
2015 | 2.58 | 0.21 | 0.37 | 0.55 | 8.14 | 14.34 | 21.32 |
2014 | 2.59 | 0.2 | 0.38 | 0.48 | 7.72 | 14.67 | 18.53 |
2013 | 2.14 | 0.2 | 0.33 | 0.4 | 9.35 | 15.42 | 18.69 |
2012 | 2.26 | 0.2 | 0.25 | 0.29 | 8.85 | 11.06 | 12.83 |
合約負債 (億) | |
---|---|
22Q1 | 0.48 |
21Q4 | 0.46 |
21Q3 | 0.47 |
21Q2 | 0.47 |
21Q1 | 0.46 |
20Q4 | 0.31 |
20Q3 | 0.3 |
20Q2 | 0.41 |
20Q1 | 0.5 |
19Q4 | 0.42 |
19Q3 | 0.34 |
19Q2 | 0.37 |
19Q1 | 0.27 |
18Q4 | 0.23 |
18Q3 | 0.22 |
18Q2 | 0.28 |
18Q1 | 0.33 |
合約負債 (億) | |
---|---|
2021 | 0.46 |
2020 | 0.31 |
2019 | 0.42 |
2018 | 0.23 |
2017 | 0.27 |
2016 | 0.2 |
2015 | 0.16 |
2014 | 0.21 |
2013 | 0.2 |
2012 | 0.13 |