6147 頎邦 (上櫃) - 半導體,平面顯示器
73.87億
股本
409.23億
市值
55.4
收盤價 (08-11)
2366張 -18.94%
成交量 (08-11)
1.15%
融資餘額佔股本
4.62%
融資使用率
0.24
本益成長比
6.4
總報酬本益比
18.87~23.06%
預估今年成長率
N/A
預估5年年化成長率
1.052
本業收入比(5年平均)
1.08
淨值比
3.2%
單日周轉率(>10%留意)
19.33%
5日周轉率(>30%留意)
109.06%
20日周轉率(>100%留意)
37.02
每股清算價值
5日 | 10日 | 20日 | 60日 | 120日 | 240日 | |
---|---|---|---|---|---|---|
頎邦 | 0.18% | 1.28% | -3.82% | -19.83% | -19.59% | -24.21% |
加權指數 | 1.08% | 1.32% | 4.45% | -5.13% | -16.64% | -10.84% |
過去5年漲跌幅 | 2022 | 2021 | 2020 | 2019 | 2018 | |
---|---|---|---|---|---|---|
頎邦 | 42.52% | -17.0% | -1.0% | -3.0% | 9.0% | 12.0% |
0050 | 102.36% | -18.0% | 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 |
---|---|---|---|---|---|---|---|---|---|---|
55.4 | 12.82% | 62.5 | 70.0 | 26.35% | 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 | 12.55 | 139.96 | 152.64 | 134.2 | 142.24 | 最低殖利率 | 5.13% | 147.86 | 166.9 | 141.78 | 155.92 | 最高淨值比 | 1.68 | 86.18 | 55.56 |
最低價本益比 | 8.2 | 91.4 | 64.98 | 87.64 | 58.19 | 最高殖利率 | 7.4% | 102.56 | 85.13 | 98.34 | 77.51 | 最低淨值比 | 1.17 | 60.02 | 8.34 |
- 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 | 73.4 | 53.9 | 11.15 | 6.58 | 4.83 | 7.59 | 10.34% | 14.08% | 1.35 | 0.94 |
110 | 88.3 | 60.3 | 8.82 | 10.01 | 6.84 | 6.0 | 6.8% | 9.95% | 1.67 | 1.23 |
109 | 69.8 | 43.0 | 5.52 | 12.64 | 7.79 | 3.8 | 5.44% | 8.84% | 1.55 | 0.99 |
108 | 76.9 | 53.1 | 6.17 | 12.46 | 8.61 | 4.2 | 5.46% | 7.91% | 1.77 | 1.24 |
107 | 72.6 | 50.8 | 6.81 | 10.66 | 7.46 | 3.5 | 4.82% | 6.89% | 1.95 | 1.29 |
106 | 63.5 | 42.9 | 3.43 | 18.51 | 12.51 | 2.35 | 3.7% | 5.48% | 1.69 | 1.18 |
105 | 61.2 | 38.4 | 3.03 | 20.2 | 12.67 | 2.1 | 3.43% | 5.47% | 1.6 | 1.08 |
104 | 76.4 | 39.4 | 3.14 | 24.33 | 12.55 | 2.1 | 2.75% | 5.33% | 2.1 | 1.16 |
- 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 |
---|---|---|---|---|---|---|---|---|---|
✔ | ✔ | ✔ | ✔ | ✔ | ✔ | ✔ | |||
20年 | 73.87億 | 29.04% | 22.87% | 15.41% | 94.19% | 9484百萬 | 16.44% |
通過財務健檢5指標 | 2021 | 2020 | 2019 | 2018 | 2017 |
---|---|---|---|---|---|
營業利益率 | 25.46 | 21.7 | 26.49 | 20.83 | 17.3 |
ROE | 16.65 | 11.86 | 14.21 | 10.1 | 9.28 |
本業收入比 | 92.81 | 108.65 | 102.95 | 109.37 | 112.33 |
自由現金流量(億) | 30.41 | -2.69 | 33.24 | 13.55 | 21.76 |
利息保障倍數 | 155.11 | 100.94 | 80.08 | 57.04 | 42.48 |
- 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(%) |
---|---|---|
21.36 | 15.3 | 39.61 | 2021Q4(億) | 2020Q4(億) | YoY(%) |
19.64 | 12.17 | 61.38 | 2021Q3(億) | 2020Q3(億) | YoY(%) |
20.95 | 13.16 | 59.19 |
2022Q1(元) | 2021Q4(元) | 比率 |
---|---|---|
2.33 | 2.48 | -0.060 |
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 |
---|---|---|---|---|---|
2022-08-11 | 55.4 | 2366 | -18.94% | 4.62% | 0.87% |
2022-08-10 | 55.1 | 2919 | 12.78% | 4.58% | 1.33% |
2022-08-09 | 55.9 | 2588 | -27.38% | 4.52% | -2.16% |
2022-08-08 | 55.7 | 3564 | 25.64% | 4.62% | 0.43% |
2022-08-05 | 55.3 | 2837 | 9.59% | 4.6% | -1.29% |
2022-08-04 | 54.7 | 2588 | 9.77% | 4.66% | -0.85% |
2022-08-03 | 54.4 | 2358 | -39.25% | 4.7% | 0.64% |
2022-08-02 | 54.5 | 3882 | -2.67% | 4.67% | 0.21% |
2022-08-01 | 55.6 | 3988 | 123.75% | 4.66% | 1.08% |
2022-07-29 | 54.7 | 1782 | 16.47% | 4.61% | 2.22% |
2022-07-28 | 54.1 | 1530 | -54.9% | 4.51% | -0.66% |
2022-07-27 | 54.1 | 3394 | 25.52% | 4.54% | 0.89% |
2022-07-26 | 54.3 | 2704 | -12.18% | 4.5% | -1.1% |
2022-07-25 | 55.4 | 3079 | -43.77% | 4.55% | 0.22% |
2022-07-22 | 55.8 | 5475 | -6.33% | 4.54% | 0.0% |
2022-07-21 | 55.2 | 5845 | -45.12% | 4.54% | 2.95% |
2022-07-20 | 54.9 | 10651 | 14.9% | 4.41% | 8.35% |
2022-07-19 | 59.9 | 9269 | 50.2% | 4.07% | -3.33% |
2022-07-18 | 59.8 | 6171 | 73.16% | 4.21% | -0.24% |
2022-07-15 | 57.6 | 3564 | -17.81% | 4.22% | -3.43% |
2022-07-14 | 56.0 | 4336 | 1.82% | 4.37% | 0.23% |
2022-07-13 | 55.2 | 4258 | 39.05% | 4.36% | 0.93% |
2022-07-12 | 55.2 | 3062 | 36.48% | 4.32% | -2.26% |
2022-07-11 | 57.0 | 2244 | -47.07% | 4.42% | 0.0% |
2022-07-08 | 57.6 | 4240 | 0.02% | 4.42% | -1.56% |
2022-07-07 | 56.0 | 4238 | 0.74% | 4.49% | -3.02% |
2022-07-06 | 54.6 | 4207 | 52.05% | 4.63% | 0.0% |
2022-07-05 | 57.0 | 2767 | 9.67% | 4.63% | 0.22% |
2022-07-04 | 56.6 | 2523 | -42.29% | 4.62% | -1.07% |
2022-07-01 | 57.5 | 4372 | -21.52% | 4.67% | -2.71% |
2022-06-30 | 59.3 | 5571 | 68.98% | 4.8% | -5.33% |
2022-06-29 | 61.8 | 3297 | -6.81% | 5.07% | -0.39% |
2022-06-28 | 63.3 | 3538 | 49.62% | 5.09% | 0.79% |
2022-06-27 | 64.6 | 2364 | -27.17% | 5.05% | -0.39% |
2022-06-24 | 64.2 | 3246 | -37.93% | 5.07% | -2.5% |
2022-06-23 | 64.4 | 5230 | 33.0% | 5.2% | -2.44% |
2022-06-22 | 64.8 | 3932 | 50.01% | 5.33% | -1.66% |
2022-06-21 | 66.7 | 2621 | -33.31% | 5.42% | -0.18% |
2022-06-20 | 66.0 | 3931 | -47.52% | 5.43% | -1.45% |
2022-06-17 | 68.3 | 7490 | 124.8% | 5.51% | -0.54% |
2022-06-16 | 67.5 | 3332 | 133.14% | 5.54% | 0.0% |
2022-06-15 | 68.0 | 1429 | -12.2% | 5.54% | 0.0% |
2022-06-14 | 68.4 | 1627 | -30.75% | 5.54% | 0.18% |
2022-06-13 | 68.1 | 2350 | 93.18% | 5.53% | -1.78% |
2022-06-10 | 69.3 | 1216 | -2.58% | 5.63% | 0.18% |
2022-06-09 | 69.7 | 1249 | -41.46% | 5.62% | -0.53% |
2022-06-08 | 69.8 | 2133 | -6.39% | 5.65% | -0.18% |
2022-06-07 | 70.1 | 2279 | 13.62% | 5.66% | -0.53% |
2022-06-06 | 69.6 | 2006 | 30.44% | 5.69% | 0.35% |
2022-06-02 | 69.5 | 1538 | -24.2% | 5.67% | 0.0% |
2022-06-01 | 69.5 | 2029 | 8.24% | 5.67% | 0.0% |
2022-05-31 | 69.4 | 1874 | -4.73% | 5.67% | -1.05% |
2022-05-30 | 69.1 | 1967 | 32.12% | 5.73% | -0.17% |
2022-05-27 | 68.3 | 1489 | -38.43% | 5.74% | 1.77% |
2022-05-26 | 67.8 | 2418 | 68.24% | 5.64% | 1.26% |
2022-05-25 | 68.4 | 1437 | 33.95% | 5.57% | 1.09% |
2022-05-24 | 68.2 | 1073 | 0.73% | 5.51% | -0.72% |
2022-05-23 | 68.6 | 1065 | -14.64% | 5.55% | 0.0% |
2022-05-20 | 69.2 | 1248 | -30.97% | 5.55% | -0.18% |
2022-05-19 | 69.1 | 1808 | -54.19% | 5.56% | -0.18% |
2022-05-18 | 69.6 | 3947 | 19.16% | 5.57% | -1.59% |
2022-05-17 | 69.1 | 3313 | 151.28% | 5.66% | -2.08% |
2022-05-16 | 67.8 | 1318 | 18.43% | 5.78% | -1.87% |
2022-05-13 | 67.6 | 1113 | -45.37% | 5.89% | -0.34% |
2022-05-12 | 66.8 | 2037 | 42.91% | 5.91% | -1.01% |
2022-05-11 | 68.0 | 1425 | -38.15% | 5.97% | -1.49% |
2022-05-10 | 68.2 | 2305 | 24.29% | 6.06% | -0.98% |
2022-05-09 | 67.5 | 1854 | -28.39% | 6.12% | -1.13% |
2022-05-06 | 68.3 | 2590 | -11.76% | 6.19% | 0.49% |
2022-05-05 | 68.1 | 2935 | 32.63% | 6.16% | 0.65% |
2022-05-04 | 67.4 | 2213 | -14.45% | 6.12% | -1.61% |
2022-05-03 | 67.3 | 2587 | -8.27% | 6.22% | -1.11% |
2022-04-29 | 67.1 | 2820 | -17.88% | 6.29% | -0.32% |
2022-04-28 | 67.5 | 3434 | -30.21% | 6.31% | 0.64% |
2022-04-27 | 66.2 | 4921 | 90.04% | 6.27% | -0.63% |
2022-04-26 | 67.1 | 2589 | -10.78% | 6.31% | -0.16% |
2022-04-25 | 67.5 | 2902 | 18.41% | 6.32% | -0.32% |
2022-04-22 | 68.9 | 2451 | 2.15% | 6.34% | -0.16% |
2022-04-21 | 68.7 | 2399 | 2.19% | 6.35% | -0.63% |
2022-04-20 | 68.4 | 2348 | -18.01% | 6.39% | 0.16% |
2022-04-19 | 68.6 | 2863 | -52.79% | 6.38% | 0.0% |
2022-04-18 | 68.7 | 6066 | 245.48% | 6.38% | 0.47% |
2022-04-15 | 67.2 | 1756 | 25.67% | 6.35% | 1.93% |
2022-04-14 | 66.9 | 1397 | -8.85% | 6.23% | 1.3% |
2022-04-13 | 67.0 | 1533 | -24.44% | 6.15% | 0.99% |
2022-04-12 | 66.4 | 2028 | -50.76% | 6.09% | -0.16% |
2022-04-11 | 66.5 | 4120 | 36.75% | 6.1% | 0.0% |
2022-04-08 | 67.5 | 3013 | -34.69% | 6.1% | 0.49% |
2022-04-07 | 67.2 | 4613 | -1.04% | 6.07% | -1.94% |
2022-04-06 | 68.6 | 4661 | 72.89% | 6.19% | 0.49% |
2022-04-01 | 69.4 | 2696 | 4.88% | 6.16% | -1.12% |
2022-03-31 | 69.1 | 2570 | -34.14% | 6.23% | 0.32% |
2022-03-30 | 69.4 | 3903 | 55.78% | 6.21% | 0.0% |
2022-03-29 | 69.7 | 2505 | -12.16% | 6.21% | -0.32% |
2022-03-28 | 70.1 | 2852 | -30.02% | 6.23% | -1.42% |
2022-03-25 | 70.6 | 4076 | 160.14% | 6.32% | 0.16% |
2022-03-24 | 71.5 | 1567 | -75.48% | 6.31% | -0.94% |
2022-03-23 | 71.2 | 6391 | 59.47% | 6.37% | 1.92% |
2022-03-22 | 71.9 | 4007 | 12.55% | 6.25% | 0.16% |
2022-03-21 | 71.3 | 3560 | -12.48% | 6.24% | 0.16% |
2022-03-18 | 71.8 | 4068 | -0.49% | 6.23% | -1.89% |
2022-03-17 | 70.9 | 4088 | -28.98% | 6.35% | 0.16% |
2022-03-16 | 69.1 | 5756 | 4.49% | 6.34% | -0.78% |
2022-03-15 | 69.5 | 5509 | 76.92% | 6.39% | -1.99% |
2022-03-14 | 71.0 | 3113 | 3.49% | 6.52% | 0.0% |
2022-03-11 | 71.3 | 3008 | -81.25% | 6.52% | -2.25% |
2022-03-10 | 71.2 | 16046 | 93.23% | 6.67% | -1.62% |
2022-03-09 | 71.6 | 8303 | 46.89% | 6.78% | 6.27% |
2022-03-08 | 68.9 | 5653 | -42.65% | 6.38% | 0.95% |
2022-03-07 | 69.1 | 9858 | 6.92% | 6.32% | -3.51% |
2022-03-04 | 71.1 | 9219 | -27.17% | 6.55% | -2.96% |
2022-03-03 | 72.6 | 12659 | 77.18% | 6.75% | 1.96% |
2022-03-02 | 70.9 | 7145 | -58.21% | 6.62% | -0.6% |
2022-03-01 | 71.0 | 17098 | 74.8% | 6.66% | -2.63% |
2022-02-25 | 68.9 | 9781 | 51.47% | 6.84% | 1.48% |
2022-02-24 | 66.8 | 6458 | 299.88% | 6.74% | -4.8% |
2022-02-23 | 68.7 | 1615 | -56.01% | 7.08% | 2.02% |
2022-02-22 | 68.3 | 3671 | 17.71% | 6.94% | -0.43% |
2022-02-21 | 69.5 | 3118 | 56.06% | 6.97% | -0.43% |
2022-02-18 | 68.9 | 1998 | -46.62% | 7.0% | 0.29% |
2022-02-17 | 68.8 | 3744 | 9.39% | 6.98% | -0.85% |
2022-02-16 | 68.0 | 3422 | 23.92% | 7.04% | 0.0% |
2022-02-15 | 67.9 | 2762 | -39.67% | 7.04% | -0.14% |
2022-02-14 | 68.1 | 4578 | 41.07% | 7.05% | -1.67% |
2022-02-11 | 69.3 | 3245 | -27.13% | 7.17% | -3.11% |
2022-02-10 | 69.7 | 4453 | 9.91% | 7.4% | -0.8% |
2022-02-09 | 69.0 | 4052 | 6.49% | 7.46% | -0.67% |
2022-02-08 | 68.9 | 3805 | -13.69% | 7.51% | -0.27% |
2022-02-07 | 67.8 | 4408 | 12.16% | 7.53% | -1.44% |
2022-01-26 | 67.9 | 3930 | -41.58% | 7.64% | -1.04% |
2022-01-25 | 68.0 | 6727 | -1.94% | 7.72% | -3.62% |
2022-01-24 | 68.7 | 6860 | 11.11% | 8.01% | -3.49% |
2022-01-21 | 69.0 | 6174 | -1.18% | 8.3% | -1.43% |
2022-01-20 | 70.0 | 6248 | -13.55% | 8.42% | 1.45% |
2022-01-19 | 69.1 | 7227 | -51.1% | 8.3% | -1.54% |
2022-01-18 | 70.0 | 14781 | 60.29% | 8.43% | 4.98% |
2022-01-17 | 69.8 | 9221 | -10.27% | 8.03% | 3.61% |
2022-01-14 | 68.2 | 10277 | -55.63% | 7.75% | -0.9% |
2022-01-13 | 69.0 | 23159 | 127.15% | 7.82% | 1.43% |
2022-01-12 | 68.0 | 10195 | -26.56% | 7.71% | -0.77% |
2022-01-11 | 67.9 | 13883 | 110.44% | 7.77% | -0.64% |
2022-01-10 | 67.2 | 6597 | 56.95% | 7.82% | 0.13% |
2022-01-07 | 66.4 | 4203 | 11.33% | 7.81% | -1.14% |
2022-01-06 | 66.9 | 3775 | -3.22% | 7.9% | -1.25% |
2022-01-05 | 66.5 | 3901 | 32.63% | 8.0% | -0.37% |
2022-01-04 | 66.5 | 2941 | -7.79% | 8.03% | -0.62% |
2022-01-03 | 66.8 | 3189 | 31.51% | 8.08% | -1.46% |
2021-12-30 | 66.7 | 2425 | -37.58% | 8.2% | 0.99% |
2021-12-29 | 66.4 | 3886 | -14.09% | 8.12% | 0.74% |
2021-12-28 | 66.9 | 4523 | 2.7% | 8.06% | 2.28% |
2021-12-27 | 67.1 | 4404 | 29.49% | 7.88% | -0.13% |
2021-12-24 | 66.1 | 3401 | 23.29% | 7.89% | 2.2% |
2021-12-23 | 66.0 | 2759 | 26.28% | 7.72% | -0.39% |
2021-12-22 | 65.5 | 2184 | -20.9% | 7.75% | 0.26% |
2021-12-21 | 65.4 | 2762 | 4.94% | 7.73% | 0.26% |
2021-12-20 | 64.9 | 2632 | -68.06% | 7.71% | -1.66% |
2021-12-17 | 65.1 | 8241 | 105.3% | 7.84% | 2.62% |
2021-12-16 | 66.3 | 4014 | 4.59% | 7.64% | -0.78% |
2021-12-15 | 65.3 | 3838 | -31.36% | 7.7% | -0.13% |
2021-12-14 | 65.7 | 5591 | 34.97% | 7.71% | -1.66% |
2021-12-13 | 66.7 | 4142 | -15.62% | 7.84% | 0.26% |
2021-12-10 | 66.9 | 4910 | -17.48% | 7.82% | -1.51% |
2021-12-09 | 66.3 | 5950 | 1.6% | 7.94% | -1.12% |
2021-12-08 | 66.8 | 5856 | 63.11% | 8.03% | 1.9% |
2021-12-07 | 67.1 | 3590 | -10.24% | 7.88% | 0.25% |
2021-12-06 | 67.5 | 3999 | -20.05% | 7.86% | 0.64% |
2021-12-03 | 67.6 | 5002 | -22.94% | 7.81% | 0.13% |
2021-12-02 | 67.8 | 6491 | -11.0% | 7.8% | 0.0% |
2021-12-01 | 67.9 | 7293 | 9.79% | 7.8% | -1.64% |
2021-11-30 | 67.0 | 6643 | 50.09% | 7.93% | 1.67% |
2021-11-29 | 66.6 | 4426 | -26.4% | 7.8% | -0.64% |
2021-11-26 | 66.2 | 6014 | 91.35% | 7.85% | -0.88% |
2021-11-25 | 67.2 | 3142 | -31.81% | 7.92% | -9.49% |
2021-11-24 | 67.3 | 4609 | -30.82% | 8.75% | -3.85% |
2021-11-23 | 67.6 | 6662 | 2.44% | 9.1% | 1.34% |
2021-11-22 | 68.3 | 6503 | 55.78% | 8.98% | 1.35% |
2021-11-19 | 67.3 | 4174 | -56.16% | 8.86% | -2.96% |
2021-11-18 | 67.2 | 9522 | 3.58% | 9.13% | 5.18% |
2021-11-17 | 66.9 | 9193 | -12.01% | 8.68% | 3.58% |
2021-11-16 | 66.8 | 10447 | -14.93% | 8.38% | 1.45% |
2021-11-15 | 68.2 | 12280 | 47.67% | 8.26% | 3.12% |
2021-11-12 | 66.7 | 8316 | 20.27% | 8.01% | -3.49% |
2021-11-11 | 64.9 | 6914 | 38.6% | 8.3% | -10.08% |
2021-11-10 | 66.0 | 4988 | -32.06% | 9.23% | 0.0% |
2021-11-09 | 66.0 | 7342 | 0.48% | 9.23% | -0.32% |
2021-11-08 | 65.9 | 7307 | 53.66% | 9.26% | -1.17% |
2021-11-05 | 65.8 | 4755 | -34.8% | 9.37% | 0.21% |
2021-11-04 | 65.2 | 7293 | 30.25% | 9.35% | -0.21% |
2021-11-03 | 65.2 | 5599 | -35.5% | 9.37% | -0.85% |
2021-11-02 | 63.6 | 8681 | 66.02% | 9.45% | 1.18% |
2021-11-01 | 65.1 | 5229 | -57.36% | 9.34% | -0.74% |
2021-10-29 | 64.3 | 12262 | -21.09% | 9.41% | 1.62% |
2021-10-28 | 65.2 | 15539 | 218.13% | 9.26% | 5.23% |
2021-10-27 | 64.5 | 4884 | -4.81% | 8.8% | 1.03% |
2021-10-26 | 63.2 | 5131 | 31.12% | 8.71% | 2.59% |
2021-10-25 | 63.1 | 3913 | -10.09% | 8.49% | 0.83% |
2021-10-22 | 63.4 | 4352 | -26.1% | 8.42% | -0.24% |
2021-10-21 | 62.0 | 5890 | 6.8% | 8.44% | 0.48% |
2021-10-20 | 62.5 | 5515 | 22.64% | 8.4% | 0.12% |
2021-10-19 | 62.6 | 4497 | 63.42% | 8.39% | 0.24% |
2021-10-18 | 61.6 | 2752 | -43.37% | 8.37% | -0.59% |
2021-10-15 | 62.1 | 4859 | 38.65% | 8.42% | 1.2% |
2021-10-14 | 61.1 | 3504 | -47.88% | 8.32% | -1.65% |
2021-10-13 | 61.0 | 6725 | -31.99% | 8.46% | -5.05% |
2021-10-12 | 62.0 | 9888 | -28.2% | 8.91% | -6.01% |
2021-10-08 | 63.3 | 13772 | 209.44% | 9.48% | 3.04% |
2021-10-07 | 65.9 | 4450 | 35.19% | 9.2% | 1.43% |
2021-10-06 | 64.6 | 3292 | -48.33% | 9.07% | -1.09% |
2021-10-05 | 65.4 | 6371 | -8.25% | 9.17% | -0.76% |
2021-10-04 | 65.0 | 6944 | 17.74% | 9.24% | -2.84% |
2021-10-01 | 67.3 | 5898 | -3.09% | 9.51% | -0.94% |
2021-09-30 | 67.5 | 6086 | -43.45% | 9.6% | -0.72% |
2021-09-29 | 67.2 | 10761 | 255.93% | 9.67% | 1.58% |
2021-09-28 | 70.1 | 3023 | 19.02% | 9.52% | -0.52% |
2021-09-27 | 70.8 | 2540 | -30.88% | 9.57% | -0.31% |
2021-09-24 | 71.4 | 3675 | -23.25% | 9.6% | -2.14% |
2021-09-23 | 71.0 | 4788 | 15.57% | 9.81% | 0.1% |
2021-09-22 | 70.5 | 4143 | -10.57% | 9.8% | -1.41% |
2021-09-17 | 71.6 | 4633 | 33.58% | 9.94% | -0.2% |
2021-09-16 | 71.8 | 3468 | -45.38% | 9.96% | -2.45% |
2021-09-15 | 71.8 | 6350 | -20.23% | 10.21% | 0.29% |
2021-09-14 | 72.7 | 7960 | 77.88% | 10.18% | 1.29% |
2021-09-13 | 73.7 | 4475 | -35.75% | 10.05% | 0.1% |
2021-09-10 | 74.5 | 6964 | -2.37% | 10.04% | -4.2% |
2021-09-09 | 73.5 | 7134 | -53.76% | 10.48% | 0.48% |
2021-09-08 | 73.3 | 15428 | -45.51% | 10.43% | -0.95% |
2021-09-07 | 74.4 | 28312 | -67.75% | 10.53% | -4.71% |
2021-09-06 | 78.0 | 87798 | 662.33% | 11.05% | 24.02% |
2021-09-03 | 81.1 | 11517 | -12.34% | 8.91% | 1.02% |
2021-09-02 | 79.4 | 13139 | -30.03% | 8.82% | 5.88% |
2021-09-01 | 80.4 | 18779 | 165.38% | 8.33% | 29.55% |
2021-08-31 | 77.1 | 7076 | -22.67% | 6.43% | -4.46% |
2021-08-30 | 77.0 | 9150 | -43.23% | 6.73% | 4.67% |
2021-08-27 | 75.8 | 16118 | 88.84% | 6.43% | 0.94% |
2021-08-26 | 73.7 | 8535 | -1.5% | 6.37% | 3.92% |
2021-08-25 | 72.5 | 8665 | 53.33% | 6.13% | 0.66% |
2021-08-24 | 73.6 | 5651 | 71.4% | 6.09% | -2.72% |
2021-08-23 | 74.5 | 3297 | -12.22% | 6.26% | 1.79% |
2021-08-20 | 73.2 | 3756 | -22.08% | 6.15% | -1.91% |
2021-08-19 | 73.1 | 4820 | N/A | 6.27% | N/A |
- 漲很多的股票要留意營收年增率大幅減少
年/月 | 營收(億) | 月增率(%) | 去年同期年增率(%) | 累計營收年增率(%) |
---|---|---|---|---|
2022/7 | 18.26 | -13.76 | -22.69 | -3.5 |
2022/6 | 21.18 | -6.05 | -9.92 | -0.11 |
2022/5 | 22.54 | -0.14 | -3.97 | 1.96 |
2022/4 | 22.57 | -5.52 | -0.67 | 3.57 |
2022/3 | 23.89 | 15.41 | 6.62 | 5.07 |
2022/2 | 20.7 | -9.4 | 0.88 | 4.24 |
2022/1 | 22.85 | -0.88 | 7.48 | 7.48 |
2021/12 | 23.05 | 7.14 | 8.32 | 21.57 |
2021/11 | 21.52 | 1.08 | 7.54 | 22.97 |
2021/10 | 21.29 | -8.96 | 4.78 | 24.67 |
2021/9 | 23.38 | -2.8 | 16.53 | 27.18 |
2021/8 | 24.06 | 1.82 | 25.88 | 28.7 |
2021/7 | 23.63 | 0.49 | 27.32 | 29.14 |
2021/6 | 23.51 | 0.15 | 40.4 | 29.46 |
2021/5 | 23.47 | 3.28 | 45.54 | 27.35 |
2021/4 | 22.73 | 1.41 | 31.53 | 23.19 |
2021/3 | 22.41 | 9.2 | 22.8 | 20.49 |
2021/2 | 20.52 | -3.47 | 21.03 | 19.29 |
2021/1 | 21.26 | -0.1 | 17.65 | 17.65 |
2020/12 | 21.28 | 6.37 | 14.5 | 9.08 |
2020/11 | 20.01 | -1.51 | 20.5 | 8.54 |
2020/10 | 20.31 | 1.23 | 16.92 | 7.37 |
2020/9 | 20.06 | 4.99 | 11.32 | 6.27 |
2020/8 | 19.11 | 2.98 | 6.56 | 5.59 |
2020/7 | 18.56 | 10.82 | 0.12 | 5.44 |
2020/6 | 16.74 | 3.81 | -9.55 | 6.46 |
2020/5 | 16.13 | -6.65 | -8.61 | 10.23 |
2020/4 | 17.28 | -5.31 | 21.07 | 15.68 |
2020/3 | 18.25 | 7.63 | 16.65 | 14.03 |
2020/2 | 16.95 | -6.17 | 25.34 | 12.71 |
2020/1 | 18.07 | -2.78 | 2.98 | 2.98 |
2019/12 | 18.59 | 11.95 | 6.28 | 9.04 |
2019/11 | 16.6 | -4.44 | -4.75 | 9.33 |
2019/10 | 17.37 | -3.6 | -4.28 | 10.94 |
2019/9 | 18.02 | 0.5 | -0.51 | 13.0 |
2019/8 | 17.93 | -3.23 | -0.55 | 15.11 |
2019/7 | 18.53 | 0.09 | 9.04 | 17.99 |
2019/6 | 18.51 | 4.9 | 15.41 | 19.87 |
2019/5 | 17.65 | 23.66 | 26.73 | 20.97 |
2019/4 | 14.27 | -8.77 | 13.56 | 19.4 |
2019/3 | 15.64 | 15.64 | 18.41 | 21.3 |
2019/2 | 13.53 | -22.9 | 22.66 | 22.82 |
2019/1 | 17.55 | 0.33 | 22.94 | 22.94 |
2018/12 | 17.49 | 0.32 | 26.57 | 16.39 |
2018/11 | 17.43 | -3.96 | 20.41 | 15.43 |
2018/10 | 18.15 | 0.18 | 20.29 | 14.89 |
2018/9 | 18.12 | 0.46 | 22.65 | 14.19 |
2018/8 | 18.03 | 6.09 | 24.54 | 12.98 |
2018/7 | 17.0 | 5.94 | 21.25 | 11.08 |
2018/6 | 16.04 | 15.19 | 16.13 | 9.16 |
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 | 79.54 | 30.41 | 61.37 |
2020 | 61.74 | -2.69 | 36.61 |
2019 | 85.35 | 33.24 | 40.9 |
2018 | 61.26 | 13.55 | 45.15 |
2017 | 48.59 | 21.76 | 22.54 |
2016 | 40.7 | 62.12 | 19.92 |
2015 | 61.89 | 29.12 | 20.64 |
2014 | 53.78 | 13.02 | 25.5 |
2013 | 58.9 | 5.44 | 25.01 |
營運現金流量(億) | 自由現金流量(億) | 稅後淨利(億) | |
---|---|---|---|
22Q1 | 24.75 | 17.86 | 17.24 |
21Q4 | 33.14 | 21.77 | 16.9 |
21Q3 | 14.42 | 5.36 | 17.86 |
21Q2 | 22.53 | 4.56 | 14.42 |
21Q1 | 9.44 | -1.28 | 12.19 |
20Q4 | 42.62 | -0.27 | 10.16 |
20Q3 | 0.72 | 1.62 | 10.15 |
20Q2 | 6.53 | 3.11 | 6.98 |
20Q1 | 11.86 | -7.17 | 9.31 |
19Q4 | 31.93 | 25.45 | 9.11 |
19Q3 | 14.5 | 1.24 | 12.0 |
19Q2 | 13.41 | -0.58 | 10.04 |
19Q1 | 25.51 | 7.13 | 9.75 |
18Q4 | 18.99 | 2.64 | 6.81 |
18Q3 | 14.74 | 25.62 | 27.1 |
18Q2 | 13.13 | -4.88 | 7.48 |
18Q1 | 14.4 | -9.83 | 3.75 |
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
- 圖表中的值是加一取對數, 目的是為了看趨勢
現金及約當現金 | 營收 | 淨利 | 應收帳款及票據 | 應收帳款佔營收比(%) | 存貨 | 不動產廠房及設備 | 長期投資 | 長期負債 | 一年內到期長期負債 | 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 | 69.58 | 67.45 | 17.24 | 67.33 | 99.82 | 15.55 | 174.55 | 78.63 | 31.75 | 0.75 | 125.41 | 73.87 | 34.65 | 0 | 225.35 | 260.0 |
21Q4 | 55.75 | 65.86 | 16.9 | 62.49 | 94.88 | 14.57 | 173.8 | 75.87 | 32.13 | 0.38 | 121.25 | 73.87 | 34.65 | 0 | 208.11 | 242.76 |
21Q3 | 37.14 | 71.06 | 17.86 | 65.67 | 92.41 | 15.92 | 172.87 | 73.92 | 33.6 | 1.0 | 120.58 | 67.15 | 34.65 | 0 | 191.54 | 226.19 |
21Q2 | 43.12 | 69.71 | 14.42 | 59.86 | 85.87 | 16.25 | 174.5 | 72.29 | 30.85 | 1.0 | 139.2 | 67.15 | 34.65 | 0 | 173.68 | 208.33 |
21Q1 | 44.9 | 64.19 | 12.19 | 57.58 | 89.70 | 16.74 | 168.41 | 71.73 | 30.8 | 4.3 | 119.53 | 67.15 | 31.02 | 0.48 | 164.09 | 195.59 |
20Q4 | 41.41 | 61.6 | 10.16 | 46.98 | 76.27 | 13.2 | 166.44 | 70.91 | 31.95 | 4.3 | 112.29 | 67.15 | 31.02 | 0.48 | 151.9 | 183.4 |
20Q3 | 31.98 | 57.73 | 10.15 | 49.08 | 85.02 | 12.86 | 157.91 | 50.4 | 23.7 | 2.8 | 85.2 | 65.43 | 31.02 | 0.48 | 142.02 | 173.52 |
20Q2 | 62.64 | 50.15 | 6.98 | 43.45 | 86.64 | 13.24 | 160.42 | 49.81 | 27.35 | 3.9 | 127.14 | 65.43 | 31.02 | 0.48 | 131.87 | 163.37 |
20Q1 | 60.37 | 53.27 | 9.31 | 45.37 | 85.17 | 14.34 | 161.61 | 50.41 | 28.1 | 3.9 | 99.39 | 65.43 | 26.93 | 0 | 142.54 | 169.47 |
19Q4 | 71.38 | 52.56 | 9.11 | 40.74 | 77.51 | 10.78 | 166.97 | 46.59 | 29.75 | 3.0 | 105.27 | 65.43 | 26.93 | 0 | 133.22 | 160.15 |
19Q3 | 54.83 | 54.49 | 12.0 | 49.04 | 90.00 | 11.45 | 172.45 | 47.66 | 30.5 | 3.0 | 113.41 | 65.43 | 26.93 | 0 | 123.67 | 150.6 |
19Q2 | 67.98 | 50.43 | 10.04 | 50.2 | 99.54 | 10.64 | 176.84 | 47.66 | 20.0 | 7.5 | 144.38 | 65.43 | 26.93 | 0 | 111.67 | 138.6 |
19Q1 | 69.06 | 46.71 | 9.75 | 46.33 | 99.19 | 8.4 | 169.6 | 47.36 | 26.0 | 2.0 | 119.37 | 65.43 | 22.42 | 2.31 | 126.74 | 151.46 |
18Q4 | 60.58 | 53.07 | 6.81 | 56.64 | 106.73 | 7.5 | 161.88 | 47.23 | 26.5 | 2.0 | 117.36 | 65.43 | 22.42 | 2.31 | 116.98 | 141.71 |
18Q3 | 63.56 | 53.14 | 27.1 | 50.31 | 94.67 | 6.86 | 160.32 | 47.86 | 29.0 | 2.0 | 118.07 | 65.43 | 22.42 | 2.31 | 110.35 | 135.07 |
18Q2 | 47.34 | 42.53 | 7.48 | 42.92 | 100.92 | 7.65 | 141.38 | 0 | 19.5 | 6.0 | 133.99 | 65.43 | 22.42 | 2.31 | 87.37 | 112.09 |
18Q1 | 51.31 | 38.51 | 3.75 | 37.21 | 96.62 | 8.78 | 127.99 | 0 | 18.5 | 6.0 | 104.39 | 65.43 | 20.16 | 1.43 | 98.4 | 119.99 |
現金及約當現金 | 營收 | 淨利 | 應收帳款及票據 | 應收帳款佔營收比(%) | 存貨 | 不動產廠房及設備 | 長期投資 | 長期負債 | 一年內到期長期負債 | 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 | 55.75 | 270.82 | 61.37 | 62.49 | 23.07 | 14.57 | 173.8 | 75.87 | 32.13 | 0.38 | 121.25 | 73.87 | 34.65 | 0 | 208.11 | 242.76 |
2020 | 41.41 | 222.75 | 36.61 | 46.98 | 21.09 | 13.2 | 166.44 | 70.91 | 31.95 | 4.3 | 112.29 | 67.15 | 31.02 | 0.48 | 151.9 | 183.4 |
2019 | 71.38 | 204.19 | 40.9 | 40.74 | 19.95 | 10.78 | 166.97 | 46.59 | 29.75 | 3.0 | 105.27 | 65.43 | 26.93 | 0 | 133.22 | 160.15 |
2018 | 60.58 | 187.25 | 45.15 | 56.64 | 30.25 | 7.5 | 161.88 | 47.23 | 26.5 | 2.0 | 117.36 | 65.43 | 22.42 | 2.31 | 116.98 | 141.71 |
2017 | 60.69 | 184.28 | 22.54 | 45.2 | 24.53 | 10.44 | 148.4 | 0 | 22.0 | 2.0 | 100.59 | 65.43 | 20.16 | 1.43 | 94.65 | 116.24 |
2016 | 61.15 | 172.56 | 19.92 | 45.16 | 26.17 | 9.63 | 143.15 | 0 | 37.18 | 2.83 | 98.73 | 64.93 | 18.17 | 0 | 89.48 | 107.66 |
2015 | 58.35 | 168.63 | 20.64 | 37.16 | 22.04 | 8.89 | 149.92 | 0 | 36.0 | 4.86 | 142.36 | 64.92 | 16.11 | 0 | 85.49 | 101.6 |
2014 | 61.2 | 176.83 | 25.5 | 48.09 | 27.20 | 10.3 | 129.03 | 0 | 48.3 | 15.05 | 161.29 | 64.91 | 13.56 | 0 | 78.15 | 91.7 |
2013 | 69.98 | 158.11 | 25.01 | 41.3 | 26.12 | 12.72 | 139.23 | 0 | 68.26 | 7.62 | 155.87 | 64.84 | 11.06 | 0.88 | 64.95 | 76.89 |
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 | 67.45 | 0.06 | 0.11 | 0.01 | 0 | 0 | 0 | 0 | 0.01 | 2.71 | 3.97 | 21.36 | 4.13 | 19.34 | 2.33 | 739 |
21Q4 | 65.86 | 0.06 | 0.11 | 0.01 | 0 | 0 | 0 | -0.64 | 0.01 | -0.31 | 2.13 | 19.64 | 2.74 | 13.95 | 2.48 | 682 |
21Q3 | 71.06 | 0.06 | 0.11 | 0.01 | 0 | 0 | 0 | 0.64 | -0.01 | 0.08 | 2.41 | 20.95 | 3.09 | 14.75 | 2.66 | 672 |
21Q2 | 69.71 | 0.06 | 0.1 | 0.01 | 0 | 0 | 0 | 0 | -0.01 | -1.88 | -0.05 | 18.39 | 3.97 | 21.59 | 2.15 | 672 |
21Q1 | 64.19 | 0.06 | 0.11 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.38 | 0.86 | 15.3 | 3.11 | 20.33 | 1.81 | 672 |
20Q4 | 61.6 | 0.01 | 0.09 | 0.01 | 0 | 0 | 0 | -0.01 | 0.02 | -1.99 | -2.0 | 12.17 | 2.01 | 16.52 | 1.56 | 653 |
20Q3 | 57.73 | 0 | 0.08 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -0.57 | 13.16 | 3.01 | 22.87 | 1.55 | 655 |
20Q2 | 50.15 | 0.03 | 0.1 | 0.01 | 0 | 0 | 0 | 0.03 | 0 | -1.45 | -1.71 | 7.58 | 0.6 | 7.92 | 1.07 | 652 |
20Q1 | 53.27 | 0.03 | 0.11 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.69 | 0.44 | 11.58 | 2.27 | 19.60 | 1.43 | 652 |
19Q4 | 52.56 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0 | -2.81 | -2.63 | 11.04 | 1.93 | 17.48 | 1.40 | 651 |
19Q3 | 54.49 | 0.08 | 0 | 0 | 0 | 0 | 0 | -0.22 | 0.01 | -0.19 | -0.19 | 15.42 | 3.42 | 22.18 | 1.84 | 652 |
19Q2 | 50.43 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.35 | 0.73 | 13.72 | 3.68 | 26.82 | 1.54 | 651 |
19Q1 | 46.71 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.38 | 0.54 | 12.35 | 2.6 | 21.05 | 1.50 | 651 |
18Q4 | 53.07 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0.22 | 0.02 | 0.59 | -5.42 | 8.68 | 1.87 | 21.54 | 1.05 | 650 |
18Q3 | 53.14 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.17 | 0.01 | 0.15 | 0.44 | 13.09 | 3.41 | 26.05 | 4.17 | 650 |
18Q2 | 42.53 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 3.27 | 3.2 | 9.83 | 2.64 | 26.86 | 1.15 | 649 |
18Q1 | 38.51 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.02 | -1.59 | -1.55 | 4.05 | 0.87 | 21.48 | 0.58 | 649 |
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 | 270.82 | 0.25 | 0.43 | 0.05 | 0 | 0 | 0 | 0 | -0.01 | -1.73 | 5.34 | 74.28 | 12.91 | 17.38 | 9.00 | 682 |
2020 | 222.75 | 0.08 | 0.39 | 0.06 | 0 | 0 | 0 | 0.73 | 0.03 | -3.98 | -3.84 | 44.5 | 7.89 | 17.73 | 5.61 | 653 |
2019 | 204.19 | 0.44 | 0.6 | 0.06 | 0 | 0 | 0 | -0.04 | 0.04 | -2.26 | -1.56 | 52.53 | 11.63 | 22.14 | 6.28 | 651 |
2018 | 187.25 | 0.32 | 0.64 | 0 | 0 | 0 | 0 | 0.52 | 0.06 | 2.42 | -3.34 | 35.66 | 8.79 | 24.65 | 6.95 | 650 |
2017 | 184.28 | 0.69 | 0.68 | 0 | 0.1 | 0 | 0 | 0.34 | 0.05 | -4.4 | -3.5 | 28.38 | 5.26 | 18.53 | 3.47 | 649 |
2016 | 172.56 | 1.25 | 1.23 | 0 | 0.15 | 0 | 0 | 0.07 | 0.1 | -1.68 | -0.99 | 26.7 | 6.03 | 22.58 | 3.07 | 649 |
2015 | 168.63 | 3.21 | 2.05 | 0 | 0.15 | 0 | 0 | 0.22 | 0.1 | -0.67 | 1.43 | 26.9 | 6.02 | 22.38 | 3.19 | 647 |
2014 | 176.83 | 3.32 | 2.33 | 0 | 0.39 | 0 | 0 | 0.04 | -0.03 | 2.82 | 4.57 | 34.59 | 8.15 | 23.56 | 3.95 | 645 |
2013 | 158.11 | 1.92 | 0 | 0 | 0.39 | 0 | 0 | 0.06 | -0.26 | 4.56 | 5.51 | 32.55 | 6.48 | 19.91 | 4.14 | 604 |
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 | 67.45 | 44.91 | 22.54 | 33.42 | 17.39 | 25.78 | 3.97 | 21.36 | 17.24 | 2.33 |
21Q4 | 65.86 | 43.64 | 22.21 | 33.73 | 17.51 | 26.59 | 2.13 | 19.64 | 16.9 | 2.48 |
21Q3 | 71.06 | 47.43 | 23.63 | 33.26 | 18.54 | 26.09 | 2.41 | 20.95 | 17.86 | 2.66 |
21Q2 | 69.71 | 46.84 | 22.87 | 32.80 | 18.44 | 26.46 | -0.05 | 18.39 | 14.42 | 2.15 |
21Q1 | 64.19 | 45.38 | 18.8 | 29.30 | 14.44 | 22.50 | 0.86 | 15.3 | 12.19 | 1.81 |
20Q4 | 61.6 | 43.59 | 18.01 | 29.24 | 14.18 | 23.01 | -2.0 | 12.17 | 10.16 | 1.56 |
20Q3 | 57.73 | 40.23 | 17.5 | 30.31 | 13.73 | 23.78 | -0.57 | 13.16 | 10.15 | 1.55 |
20Q2 | 50.15 | 37.42 | 12.73 | 25.38 | 9.29 | 18.53 | -1.71 | 7.58 | 6.98 | 1.07 |
20Q1 | 53.27 | 38.71 | 14.56 | 27.33 | 11.15 | 20.92 | 0.44 | 11.58 | 9.31 | 1.43 |
19Q4 | 52.56 | 35.37 | 17.19 | 32.70 | 13.67 | 26.00 | -2.63 | 11.04 | 9.11 | 1.40 |
19Q3 | 54.49 | 35.19 | 19.3 | 35.43 | 15.61 | 28.66 | -0.19 | 15.42 | 12.0 | 1.84 |
19Q2 | 50.43 | 34.11 | 16.33 | 32.37 | 12.98 | 25.75 | 0.73 | 13.72 | 10.04 | 1.54 |
19Q1 | 46.71 | 31.74 | 14.98 | 32.06 | 11.82 | 25.30 | 0.54 | 12.35 | 9.75 | 1.50 |
18Q4 | 53.07 | 35.04 | 18.03 | 33.98 | 14.11 | 26.58 | -5.42 | 8.68 | 6.81 | 1.05 |
18Q3 | 53.14 | 35.87 | 17.28 | 32.51 | 12.66 | 23.82 | 0.44 | 13.09 | 27.1 | 4.17 |
18Q2 | 42.53 | 32.59 | 9.94 | 23.38 | 6.63 | 15.59 | 3.2 | 9.83 | 7.48 | 1.15 |
18Q1 | 38.51 | 30.11 | 8.4 | 21.81 | 5.6 | 14.55 | -1.55 | 4.05 | 3.75 | 0.58 |
- 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
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 | 67.45 | 17.39 | 17.24 | 31.68 | 2.33 | 5.08 | 32.94 | 28.73 | 6.00 | 43.85 | 2.41 | 6.24 | -6.05 |
21Q4 | 65.86 | 17.51 | 16.9 | 29.82 | 2.48 | 6.92 | 50.91 | 58.97 | 15.00 | 65.29 | -7.32 | 1.15 | -6.77 |
21Q3 | 71.06 | 18.54 | 17.86 | 29.48 | 2.66 | 23.09 | 29.30 | 71.61 | 31.05 | 86.27 | 1.94 | 11.71 | 23.72 |
21Q2 | 69.71 | 18.44 | 14.42 | 26.39 | 2.15 | 39.00 | 74.54 | 100.93 | 29.75 | 63.75 | 8.60 | 10.74 | 18.78 |
21Q1 | 64.19 | 14.44 | 12.19 | 23.83 | 1.81 | 20.50 | 9.61 | 26.57 | 18.85 | 19.00 | 4.20 | 20.60 | 16.03 |
20Q4 | 61.6 | 14.18 | 10.16 | 19.76 | 1.56 | 17.20 | -5.90 | 11.43 | 11.57 | -2.17 | 6.70 | -13.33 | 0.65 |
20Q3 | 57.73 | 13.73 | 10.15 | 22.80 | 1.55 | 5.95 | -19.43 | -15.76 | 2.70 | -23.14 | 15.11 | 50.79 | 44.86 |
20Q2 | 50.15 | 9.29 | 6.98 | 15.12 | 1.07 | -0.56 | -44.41 | -30.52 | 6.74 | -17.59 | -5.86 | -30.45 | -25.17 |
20Q1 | 53.27 | 11.15 | 9.31 | 21.74 | 1.43 | 14.04 | -17.78 | -4.67 | 6.54 | 14.33 | 1.35 | 3.52 | 2.14 |
19Q4 | 52.56 | 13.67 | 9.11 | 21.00 | 1.40 | -0.96 | 28.36 | 33.33 | 0.79 | -11.28 | -3.54 | -25.80 | -23.91 |
19Q3 | 54.49 | 15.61 | 12.0 | 28.30 | 1.84 | 2.54 | 14.85 | -55.88 | 10.56 | -10.99 | 8.05 | 4.04 | 19.48 |
19Q2 | 50.43 | 12.98 | 10.04 | 27.20 | 1.54 | 18.58 | 17.65 | 33.91 | 19.93 | 96.27 | 7.96 | 2.87 | 2.67 |
19Q1 | 46.71 | 11.82 | 9.75 | 26.44 | 1.50 | 21.29 | 151.33 | 158.62 | 10.64 | 79.31 | -11.98 | 61.61 | 42.86 |
18Q4 | 53.07 | 14.11 | 6.81 | 16.36 | 1.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.13 | -33.60 | -74.82 |
18Q3 | 53.14 | 12.66 | 27.1 | 24.64 | 4.17 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 24.95 | 6.57 | 262.61 |
18Q2 | 42.53 | 6.63 | 7.48 | 23.12 | 1.15 | 0.00 | 0.00 | 0.00 | - | - | 10.44 | 119.77 | 98.28 |
18Q1 | 38.51 | 5.6 | 3.75 | 10.52 | 0.58 | - | 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 | 270.82 | 68.94 | 61.37 | 27.43 | 8.82 | 21.58 | 42.59 | 67.63 | 37.29 | 59.78 |
2020 | 222.75 | 48.35 | 36.61 | 19.98 | 5.52 | 9.09 | -10.60 | -10.49 | -22.32 | -10.53 |
2019 | 204.19 | 54.08 | 40.9 | 25.72 | 6.17 | 9.05 | 38.67 | -9.41 | 35.08 | -9.40 |
2018 | 187.25 | 39.0 | 45.15 | 19.04 | 6.81 | 1.61 | 22.33 | 100.31 | 23.64 | 98.54 |
2017 | 184.28 | 31.88 | 22.54 | 15.40 | 3.43 | 6.79 | 15.13 | 13.15 | -0.45 | 13.20 |
2016 | 172.56 | 27.69 | 19.92 | 15.47 | 3.03 | 2.33 | 8.67 | -3.49 | -3.01 | -3.50 |
2015 | 168.63 | 25.48 | 20.64 | 15.95 | 3.14 | -4.64 | -15.09 | -19.06 | -18.46 | -19.28 |
2014 | 176.83 | 30.01 | 25.5 | 19.56 | 3.89 | 11.84 | 10.94 | 1.96 | -5.00 | -3.95 |
2013 | 158.11 | 27.05 | 25.01 | 20.59 | 4.05 | 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 | 33.42 | 25.78 | 31.68 | 81.41 | 18.59 |
21Q4 | 33.73 | 26.59 | 29.82 | 89.15 | 10.85 |
21Q3 | 33.26 | 26.09 | 29.48 | 88.50 | 11.50 |
21Q2 | 32.80 | 26.46 | 26.39 | 100.27 | -0.27 |
21Q1 | 29.30 | 22.50 | 23.83 | 94.38 | 5.62 |
20Q4 | 29.24 | 23.01 | 19.76 | 116.52 | -16.43 |
20Q3 | 30.31 | 23.78 | 22.80 | 104.33 | -4.33 |
20Q2 | 25.38 | 18.53 | 15.12 | 122.56 | -22.56 |
20Q1 | 27.33 | 20.92 | 21.74 | 96.29 | 3.80 |
19Q4 | 32.70 | 26.00 | 21.00 | 123.82 | -23.82 |
19Q3 | 35.43 | 28.66 | 28.30 | 101.23 | -1.23 |
19Q2 | 32.37 | 25.75 | 27.20 | 94.61 | 5.32 |
19Q1 | 32.06 | 25.30 | 26.44 | 95.71 | 4.37 |
18Q4 | 33.98 | 26.58 | 16.36 | 162.56 | -62.44 |
18Q3 | 32.51 | 23.82 | 24.64 | 96.72 | 3.36 |
18Q2 | 23.38 | 15.59 | 23.12 | 67.45 | 32.55 |
18Q1 | 21.81 | 14.55 | 10.52 | 138.27 | -38.27 |
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 | 32.32 | 25.46 | 12.91 | 27.43 | 16.65 | 12.72 | 92.81 | 7.19 | 9.47 |
2020 | 28.19 | 21.70 | 15.05 | 19.98 | 11.86 | 8.86 | 108.65 | -8.63 | 11.83 |
2019 | 33.20 | 26.49 | 14.99 | 25.72 | 14.21 | 10.38 | 102.95 | -2.97 | 12.53 |
2018 | 28.65 | 20.83 | 13.40 | 19.04 | 10.10 | 7.30 | 109.37 | -9.37 | 12.76 |
2017 | 24.32 | 17.30 | 14.09 | 15.40 | 9.28 | 6.79 | 112.33 | -12.33 | 0.00 |
2016 | 24.16 | 16.05 | 14.98 | 15.47 | 8.49 | 5.96 | 103.71 | -3.71 | 0.00 |
2015 | 22.34 | 15.11 | 16.54 | 15.95 | 8.66 | 5.75 | 94.72 | 5.32 | 0.00 |
2014 | 24.09 | 16.97 | 16.63 | 19.56 | 11.35 | 7.25 | 86.76 | 13.21 | 0.00 |
2013 | 24.13 | 17.11 | 15.37 | 20.59 | 12.81 | 8.30 | 83.10 | 16.93 | 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 | 流動比 | 速動比 | |
---|---|---|---|---|---|---|
22Q1 | 1.04 | 2.98 | 87 | 30 | 188.14 | 168.90 |
21Q4 | 1.03 | 2.86 | 88 | 31 | 173.67 | 154.26 |
21Q3 | 1.13 | 2.95 | 80 | 30 | 159.49 | 137.39 |
21Q2 | 1.19 | 2.84 | 76 | 32 | 126.11 | 108.37 |
21Q1 | 1.23 | 3.03 | 74 | 30 | 157.80 | 134.92 |
20Q4 | 1.28 | 3.34 | 70 | 27 | 151.67 | 131.29 |
20Q3 | 1.25 | 3.08 | 72 | 29 | 232.31 | 204.38 |
20Q2 | 1.13 | 2.71 | 80 | 33 | 163.28 | 140.86 |
20Q1 | 1.24 | 3.08 | 73 | 29 | 226.16 | 191.38 |
19Q4 | 1.17 | 3.18 | 77 | 28 | 209.71 | 182.12 |
19Q3 | 1.10 | 3.19 | 82 | 28 | 177.38 | 151.45 |
19Q2 | 1.04 | 3.58 | 87 | 25 | 122.81 | 107.54 |
19Q1 | 0.91 | 3.99 | 100 | 22 | 162.24 | 144.37 |
18Q4 | 0.99 | 4.88 | 91 | 18 | 158.50 | 142.09 |
18Q3 | 1.14 | 4.94 | 79 | 18 | 153.07 | 143.07 |
18Q2 | 1.06 | 3.97 | 85 | 22 | 166.41 | 93.31 |
18Q1 | 0.93 | 3.13 | 97 | 29 | 217.63 | 123.74 |
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 | 4.95 | 13.20 | 73 | 27 | 173.67 | 154.26 |
2020 | 5.08 | 13.34 | 71 | 27 | 151.67 | 131.29 |
2019 | 4.19 | 14.92 | 87 | 24 | 209.71 | 182.12 |
2018 | 3.68 | 14.89 | 99 | 24 | 158.50 | 142.09 |
2017 | 4.08 | 13.90 | 89 | 26 | 179.01 | 156.64 |
2016 | 4.19 | 14.13 | 87 | 25 | 225.87 | 197.74 |
2015 | 3.96 | 13.65 | 92 | 26 | 156.16 | 95.64 |
2014 | 3.96 | 11.66 | 92 | 31 | 180.81 | 103.36 |
2013 | 3.74 | 9.97 | 97 | 36 | 199.16 | 135.91 |
- 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
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 | 0.23 | 55.01 | 270.82 | 155.11 | 0.52 |
2020 | 0.26 | 45.25 | 222.75 | 100.94 | 0.87 |
2019 | 0.26 | 44.75 | 204.19 | 80.08 | 0.73 |
2018 | 0.30 | 44.26 | 187.25 | 57.04 | 0.59 |
2017 | 0.28 | 51.22 | 184.28 | 42.48 | 0.98 |
2016 | 0.29 | 59.47 | 172.56 | 22.77 | 1.87 |
2015 | 0.37 | 105.63 | 168.63 | 14.11 | 1.74 |
2014 | 0.40 | 121.79 | 176.83 | 15.83 | 1.89 |
2013 | 0.41 | 124.8 | 158.11 | 23.24 | 2.73 |
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 | |
---|---|---|---|---|
22Q1 | 0.23 | 51.01 | 174.13 | 1.84 |
21Q4 | 0.23 | 55.01 | 162.61 | 1.90 |
21Q3 | 0.26 | 58.1 | 164.71 | 1.88 |
21Q2 | 0.30 | 43.85 | 167.47 | 2.14 |
21Q1 | 0.26 | 50.1 | 126.38 | 2.53 |
20Q4 | 0.26 | 45.25 | 114.60 | 3.14 |
20Q3 | 0.22 | 35.5 | 140.23 | 2.33 |
20Q2 | 0.31 | 40.25 | 66.36 | 3.92 |
20Q1 | 0.25 | 41.0 | 91.82 | 3.02 |
19Q4 | 0.26 | 44.75 | 60.58 | 3.27 |
19Q3 | 0.28 | 53.85 | 96.99 | 2.54 |
19Q2 | 0.34 | 45.27 | 89.28 | 1.99 |
19Q1 | 0.29 | 45.71 | 76.79 | 2.67 |
18Q4 | 0.30 | 44.26 | 54.08 | 3.89 |
18Q3 | 0.30 | 49.77 | 97.94 | 1.07 |
18Q2 | 0.35 | 44.8 | 60.58 | 2.61 |
18Q1 | 0.29 | 43.13 | 24.47 | 4.93 |
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 | 67.45 | 0.56 | 2.82 | 1.77 | 0.83 | 4.18 | 2.62 |
21Q4 | 65.86 | 0.42 | 2.51 | 1.77 | 0.64 | 3.81 | 2.69 |
21Q3 | 71.06 | 0.46 | 2.85 | 1.78 | 0.65 | 4.01 | 2.50 |
21Q2 | 69.71 | 0.41 | 2.43 | 1.58 | 0.59 | 3.49 | 2.27 |
21Q1 | 64.19 | 0.44 | 2.46 | 1.47 | 0.69 | 3.83 | 2.29 |
20Q4 | 61.6 | 0.42 | 1.99 | 1.42 | 0.68 | 3.23 | 2.31 |
20Q3 | 57.73 | 0.4 | 2.0 | 1.37 | 0.69 | 3.46 | 2.37 |
20Q2 | 50.15 | 0.36 | 1.82 | 1.25 | 0.72 | 3.63 | 2.49 |
20Q1 | 53.27 | 0.39 | 1.81 | 1.22 | 0.73 | 3.40 | 2.29 |
19Q4 | 52.56 | 0.39 | 1.9 | 1.24 | 0.74 | 3.61 | 2.36 |
19Q3 | 54.49 | 0.39 | 1.98 | 1.32 | 0.72 | 3.63 | 2.42 |
19Q2 | 50.43 | 0.38 | 1.75 | 1.21 | 0.75 | 3.47 | 2.40 |
19Q1 | 46.71 | 0.36 | 1.64 | 1.17 | 0.77 | 3.51 | 2.50 |
18Q4 | 53.07 | 0.49 | 2.23 | 1.21 | 0.92 | 4.20 | 2.28 |
18Q3 | 53.14 | 0.38 | 3.1 | 1.13 | 0.72 | 5.83 | 2.13 |
18Q2 | 42.53 | 0.37 | 1.76 | 1.18 | 0.87 | 4.14 | 2.77 |
18Q1 | 38.51 | 0.32 | 1.6 | 0.88 | 0.83 | 4.15 | 2.29 |
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 | 270.82 | 1.72 | 10.26 | 6.6 | 0.64 | 3.79 | 2.44 |
2020 | 222.75 | 1.57 | 7.62 | 5.26 | 0.70 | 3.42 | 2.36 |
2019 | 204.19 | 1.52 | 7.26 | 4.94 | 0.74 | 3.56 | 2.42 |
2018 | 187.25 | 1.56 | 8.69 | 4.4 | 0.83 | 4.64 | 2.35 |
2017 | 184.28 | 1.37 | 7.5 | 4.08 | 0.74 | 4.07 | 2.21 |
2016 | 172.56 | 1.28 | 9.04 | 3.67 | 0.74 | 5.24 | 2.13 |
2015 | 168.63 | 1.2 | 7.12 | 3.87 | 0.71 | 4.22 | 2.29 |
2014 | 176.83 | 1.33 | 7.35 | 3.9 | 0.75 | 4.16 | 2.21 |
2013 | 158.11 | 1.3 | 6.18 | 3.63 | 0.82 | 3.91 | 2.30 |
合約負債 (億) |
---|
合約負債 (億) |
---|