- 理想的成長型公司, 本業EPS的成長幅度會大於營收的成長幅度
- 營收到某個數字後, 本業EPS呈現不成比例的增加, 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
- 漲很多的股票要留意 EPS 較上季是否有大幅衰退的情況
- 如果EPS衰退,要觀察同業是不是有一樣的狀況
- 要留意增資減資和公司債對股本及EPS的影響
加權平均股數 QoQ YoY | EPS QoQ YoY | 本業EPS QoQ YoY | 累計EPS QoQ YoY | 營收 QoQ YoY | 毛利率(%) QoQ YoY | 營業利益 QoQ YoY | 稅後淨利 QoQ YoY | 稅前淨利率(%) QoQ YoY | 稅後淨利率(%) QoQ YoY | 兩季平均(YOY)營收成長率(%) | 兩季平均(YOY)EPS成長率(%) | 兩季平均(YOY)本業EPS成長率(%) | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
23Q4 (20) | 218 | 0.0 | 19.78 | 0.07 | -63.16 | -76.67 | 0.24 | -22.58 | -27.27 | 0.15 | 87.5 | 108.88 | 21.49 | -7.29 | -6.16 | 12.40 | 5.17 | 33.76 | 0.84 | -19.23 | 50.0 | 0.14 | -65.85 | -74.55 | 2.09 | -37.8 | 23.67 | 0.67 | -64.55 | -72.2 | 0.77 | 155.92 | 132.46 |
23Q3 (19) | 218 | 0.0 | 24.57 | 0.19 | 375.0 | 116.1 | 0.31 | 287.5 | 224.0 | 0.08 | 172.73 | 103.86 | 23.18 | 8.83 | -7.98 | 11.79 | 26.91 | 88.04 | 1.04 | 246.67 | 388.89 | 0.41 | 412.5 | 119.71 | 3.36 | 239.39 | 144.8 | 1.89 | 397.37 | 123.11 | 18.41 | 250.84 | 230.12 |
23Q2 (18) | 218 | 0.0 | 24.57 | 0.04 | 126.67 | 104.94 | 0.08 | 172.73 | 188.89 | -0.11 | 26.67 | 87.5 | 21.3 | 28.0 | 4.87 | 9.29 | 46.99 | 32.71 | 0.3 | 207.14 | 287.5 | 0.08 | 125.0 | 105.59 | 0.99 | 146.26 | 114.45 | 0.38 | 119.29 | 105.44 | 0.33 | -11.66 | 19.70 |
23Q1 (17) | 218 | 19.78 | 24.57 | -0.15 | -150.0 | -114.29 | -0.11 | -133.33 | -161.11 | -0.15 | 91.12 | -114.29 | 16.64 | -27.34 | -9.57 | 6.32 | -31.82 | -44.56 | -0.28 | -150.0 | -144.44 | -0.32 | -158.18 | -166.67 | -2.14 | -226.63 | -482.14 | -1.97 | -181.74 | -212.7 | -18.21 | -12.29 | 49.33 |
22Q4 (16) | 182 | 4.0 | 4.0 | 0.30 | 125.42 | -81.48 | 0.33 | 232.0 | 94.12 | -1.69 | 18.36 | -176.13 | 22.9 | -9.09 | -3.13 | 9.27 | 47.85 | -11.29 | 0.56 | 255.56 | 9.8 | 0.55 | 126.44 | -80.7 | 1.69 | 122.53 | -86.64 | 2.41 | 129.46 | -80.0 | 7.47 | 39.87 | 27.11 |
22Q3 (15) | 175 | 0.0 | 0.0 | -1.18 | -45.68 | -506.9 | -0.25 | -177.78 | -180.65 | -2.07 | -135.23 | -445.0 | 25.19 | 24.03 | 24.76 | 6.27 | -10.43 | -47.44 | -0.36 | -125.0 | -137.5 | -2.08 | -45.45 | -500.0 | -7.50 | -9.49 | -289.39 | -8.18 | -17.02 | -420.78 | 17.21 | -551.41 | -163.89 |
22Q2 (14) | 175 | 0.0 | 0.0 | -0.81 | -1057.14 | -313.16 | -0.09 | -150.0 | -147.37 | -0.88 | -1157.14 | -383.87 | 20.31 | 10.38 | 14.04 | 7.00 | -38.6 | -30.21 | -0.16 | -125.4 | -132.65 | -1.43 | -1091.67 | -316.67 | -6.85 | -1323.21 | -268.3 | -6.99 | -1009.52 | -287.9 | -5.90 | -580.73 | -72.06 |
22Q1 (13) | 175 | 0.0 | 0.0 | -0.07 | -104.32 | 0.0 | 0.18 | 5.88 | 1000.0 | -0.07 | -103.15 | 0.0 | 18.4 | -22.17 | 11.45 | 11.40 | 9.09 | 33.49 | 0.63 | 23.53 | 1475.0 | -0.12 | -104.21 | 7.69 | 0.56 | -95.57 | 300.0 | -0.63 | -105.23 | 17.11 | -2.54 | 177.15 | -19.64 |
21Q4 (12) | 175 | 0.0 | 0.0 | 1.62 | 458.62 | 0 | 0.17 | -45.16 | 666.67 | 2.22 | 270.0 | 484.21 | 23.64 | 17.09 | 46.65 | 10.45 | -12.41 | -1.14 | 0.51 | -46.88 | 54.55 | 2.85 | 448.08 | 28600.0 | 12.65 | 219.44 | 438.3 | 12.05 | 372.55 | 30225.0 | 15.22 | 217.47 | 9.00 |
21Q3 (11) | 175 | 0.0 | 0.57 | 0.29 | -23.68 | -44.23 | 0.31 | 63.16 | -6.06 | 0.60 | 93.55 | 53.85 | 20.19 | 13.36 | 18.97 | 11.93 | 18.94 | -13.3 | 0.96 | 95.92 | 3.23 | 0.52 | -21.21 | -42.22 | 3.96 | -2.7 | -40.0 | 2.55 | -31.45 | -52.16 | 10.62 | 309.59 | 556.58 |
21Q2 (10) | 175 | 0.0 | -1.69 | 0.38 | 642.86 | 90.0 | 0.19 | 1050.0 | 46.15 | 0.31 | 542.86 | 338.46 | 17.81 | 7.87 | 19.93 | 10.03 | 17.45 | -9.88 | 0.49 | 1125.0 | 8.89 | 0.66 | 607.69 | 83.33 | 4.07 | 1553.57 | 16.95 | 3.72 | 589.47 | 55.0 | 5.14 | 321.43 | 541.66 |
21Q1 (9) | 175 | 0.0 | 0.0 | -0.07 | 0 | 78.79 | -0.02 | 33.33 | 86.67 | -0.07 | -118.42 | 78.79 | 16.51 | 2.42 | 65.43 | 8.54 | -19.21 | 10.62 | 0.04 | -87.88 | 111.43 | -0.13 | -1200.0 | 77.59 | -0.28 | -111.91 | 95.36 | -0.76 | -1800.0 | 86.99 | -1.29 | -50.00 | -37.88 |
20Q4 (8) | 175 | 0.57 | 0.0 | 0.00 | -100.0 | -100.0 | -0.03 | -109.09 | -112.5 | 0.38 | -2.56 | 211.76 | 16.12 | -5.01 | -11.62 | 10.57 | -23.18 | -12.57 | 0.33 | -64.52 | -52.86 | -0.01 | -101.11 | -101.37 | 2.35 | -64.39 | -53.28 | -0.04 | -100.75 | -101.0 | 4.63 | 30.00 | 22.38 |
20Q3 (7) | 174 | -2.25 | -0.57 | 0.52 | 160.0 | 446.67 | 0.33 | 153.85 | 312.5 | 0.39 | 400.0 | 151.32 | 16.97 | 14.28 | 4.3 | 13.76 | 23.63 | 47.01 | 0.93 | 106.67 | 447.06 | 0.9 | 150.0 | 446.15 | 6.60 | 89.66 | 520.38 | 5.33 | 122.08 | 439.49 | 31.54 | 160.31 | 170.26 |
20Q2 (6) | 178 | 1.71 | 1.71 | 0.20 | 160.61 | 190.91 | 0.13 | 186.67 | 218.18 | -0.13 | 60.61 | 78.69 | 14.85 | 48.8 | 14.85 | 11.13 | 44.17 | 35.73 | 0.45 | 228.57 | 287.5 | 0.36 | 162.07 | 194.74 | 3.48 | 157.62 | 220.42 | 2.40 | 141.1 | 182.19 | 1.75 | -8.98 | 12.08 |
20Q1 (5) | 175 | 0.0 | 0.0 | -0.33 | -178.57 | 17.5 | -0.15 | -162.5 | 25.0 | -0.33 | 2.94 | 17.5 | 9.98 | -45.29 | -24.85 | 7.72 | -36.15 | 16.27 | -0.35 | -150.0 | 18.6 | -0.58 | -179.45 | 17.14 | -6.04 | -220.08 | -16.15 | -5.84 | -245.64 | -10.82 | - | - | 0.00 |
19Q4 (4) | 175 | 0.0 | 0.0 | 0.42 | 380.0 | 0.0 | 0.24 | 200.0 | 0.0 | -0.34 | 55.26 | 0.0 | 18.24 | 12.11 | 0.0 | 12.09 | 29.17 | 0.0 | 0.7 | 311.76 | 0.0 | 0.73 | 380.77 | 0.0 | 5.03 | 420.38 | 0.0 | 4.01 | 355.41 | 0.0 | - | - | 0.00 |
19Q3 (3) | 175 | 0.0 | 0.0 | -0.15 | 31.82 | 0.0 | 0.08 | 172.73 | 0.0 | -0.76 | -24.59 | 0.0 | 16.27 | 25.83 | 0.0 | 9.36 | 14.15 | 0.0 | 0.17 | 170.83 | 0.0 | -0.26 | 31.58 | 0.0 | -1.57 | 45.67 | 0.0 | -1.57 | 46.23 | 0.0 | - | - | 0.00 |
19Q2 (2) | 175 | 0.0 | 0.0 | -0.22 | 45.0 | 0.0 | -0.11 | 45.0 | 0.0 | -0.61 | -52.5 | 0.0 | 12.93 | -2.64 | 0.0 | 8.20 | 23.49 | 0.0 | -0.24 | 44.19 | 0.0 | -0.38 | 45.71 | 0.0 | -2.89 | 44.42 | 0.0 | -2.92 | 44.59 | 0.0 | - | - | 0.00 |
19Q1 (1) | 175 | 0.0 | 0.0 | -0.40 | 0.0 | 0.0 | -0.20 | 0.0 | 0.0 | -0.40 | 0.0 | 0.0 | 13.28 | 0.0 | 0.0 | 6.64 | 0.0 | 0.0 | -0.43 | 0.0 | 0.0 | -0.7 | 0.0 | 0.0 | -5.20 | 0.0 | 0.0 | -5.27 | 0.0 | 0.0 | - | - | 0.00 |
年/月 | 營收 | 月增率(%) | 去年同期年增率(%) | 累計營收 | 累計營收年增率(%) | 近三月累計營收 | 存貨銷售比 | 自結稅前EPS | 自結稅前累計EPS | 備註(年增率變動50%需說明原因) |
---|---|---|---|---|---|---|---|---|---|---|
2024/3 | 6.39 | 31.45 | 7.03 | 20.3 | 21.96 | 20.3 | N/A | - | ||
2024/2 | 4.86 | -46.19 | -14.12 | 13.9 | 30.32 | 22.71 | N/A | - | ||
2024/1 | 9.04 | 2.66 | 80.62 | 9.04 | 80.62 | 24.85 | N/A | 主要係農曆春節前為客戶出貨旺季,且中國大陸飲料市場已漸次復甦成長,另為公司近年度新產能挹注與產線效率優化之效益所致 | ||
2023/12 | 8.8 | 25.69 | -2.9 | 82.6 | -4.83 | 21.49 | 0.47 | - | ||
2023/11 | 7.0 | 23.39 | -5.26 | 73.8 | -5.06 | 19.43 | 0.52 | - | ||
2023/10 | 5.68 | -15.91 | -11.85 | 66.79 | -5.04 | 21.31 | 0.47 | - | ||
2023/9 | 6.75 | -24.03 | 4.24 | 61.12 | -4.35 | 23.18 | 0.48 | - | ||
2023/8 | 8.89 | 17.85 | -11.24 | 54.37 | -5.32 | 24.41 | 0.46 | - | ||
2023/7 | 7.54 | -5.57 | -13.32 | 45.48 | -4.07 | 22.54 | 0.5 | - | ||
2023/6 | 7.99 | 13.86 | 7.63 | 37.94 | -1.99 | 21.3 | 0.52 | - | ||
2023/5 | 7.01 | 11.28 | -0.37 | 29.95 | -4.27 | 19.29 | 0.57 | - | ||
2023/4 | 6.3 | 5.51 | 7.7 | 22.94 | -5.4 | 17.94 | 0.61 | - | ||
2023/3 | 5.97 | 5.46 | -15.12 | 16.64 | -9.57 | 16.64 | 0.67 | - | ||
2023/2 | 5.66 | 13.16 | 24.72 | 10.67 | -6.14 | 19.73 | 0.57 | - | ||
2023/1 | 5.0 | -44.81 | -26.68 | 5.0 | -26.68 | 21.47 | 0.52 | - | ||
2022/12 | 9.07 | 22.64 | 4.55 | 86.8 | 11.07 | 22.9 | 0.37 | - | ||
2022/11 | 7.39 | 14.8 | -4.29 | 77.73 | 11.88 | 20.31 | 0.42 | - | ||
2022/10 | 6.44 | -0.55 | -11.03 | 70.34 | 13.91 | 22.93 | 0.37 | - | ||
2022/9 | 6.48 | -35.32 | 6.93 | 63.9 | 17.22 | 25.19 | 0.62 | - | ||
2022/8 | 10.01 | 15.08 | 37.17 | 57.42 | 18.51 | 26.13 | 0.6 | - | ||
2022/7 | 8.7 | 17.27 | 27.6 | 47.41 | 15.2 | 23.16 | 0.67 | - | ||
2022/6 | 7.42 | 5.39 | 4.01 | 38.71 | 12.74 | 20.31 | 0.99 | - | ||
2022/5 | 7.04 | 20.29 | 20.51 | 31.29 | 15.03 | 19.93 | 1.01 | - | ||
2022/4 | 5.85 | -16.84 | 20.62 | 24.25 | 13.53 | 17.43 | 1.15 | - | ||
2022/3 | 7.04 | 54.98 | 20.44 | 18.4 | 11.45 | 18.4 | 1.15 | - | ||
2022/2 | 4.54 | -33.48 | 54.3 | 11.37 | 6.52 | 20.04 | 1.06 | 農曆年節後進入行業淡季,但在生產及出貨仍維持穩定正常,復加上去年度同期基期較低,因而顯現在本月銷售優於去年同期 | ||
2022/1 | 6.83 | -21.29 | -11.66 | 6.83 | -11.66 | 23.22 | 0.91 | - | ||
2021/12 | 8.67 | 12.25 | 27.7 | 78.15 | 34.9 | 23.64 | 0.75 | - | ||
2021/11 | 7.73 | 6.72 | 35.45 | 69.47 | 35.86 | 21.02 | 0.84 | - | ||
2021/10 | 7.24 | 19.53 | 99.42 | 61.75 | 35.91 | 20.59 | 0.86 | 農曆春節旺季提前及主要原材料成本上漲,因而使客戶端下單備貨積極,復加上去年度同期基期較低所致 | ||
2021/9 | 6.06 | -17.03 | 14.11 | 54.51 | 30.4 | 20.17 | 0.73 | - | ||
2021/8 | 7.3 | 7.05 | 20.24 | 48.45 | 32.77 | 21.25 | 0.69 | - | ||
2021/7 | 6.82 | -4.4 | 21.98 | 41.15 | 35.27 | 19.79 | 0.74 | - | ||
2021/6 | 7.13 | 22.1 | 43.59 | 34.34 | 38.26 | 17.82 | 0.78 | - | ||
2021/5 | 5.84 | 20.41 | 18.42 | 27.2 | 36.93 | 16.53 | 0.84 | - | ||
2021/4 | 4.85 | -16.97 | -2.11 | 21.36 | 43.04 | 13.64 | 1.02 | - | ||
2021/3 | 5.84 | 98.56 | 48.12 | 16.51 | 65.46 | 16.51 | 0.79 | 農曆年節後進入行業淡季,唯目前生產及出貨仍維持穩定正常,復加上去年度同期基期較低,因而顯現在本季度逐月銷售優於去年同期 | ||
2021/2 | 2.94 | -61.92 | 116.64 | 10.67 | 76.8 | 17.46 | 0.75 | 因受農曆春節節後淡季影響,而整體的出貨及生產量因長假因素而減少所致,此外則為去年度同期基期較低 | ||
2021/1 | 7.73 | 13.77 | 65.23 | 7.73 | 65.23 | 20.22 | 0.65 | 因受惠於傳統農曆春節前旺季,而整體金屬包裝產品及充填灌裝代工業務出貨量與金額攀升所致, 此外則為去年度同期基期較低 | ||
2020/12 | 6.79 | 19.07 | -17.95 | 57.92 | -4.58 | 16.12 | 0.72 | - | ||
2020/11 | 5.7 | 57.12 | -6.55 | 51.13 | -2.46 | 14.64 | 0.79 | - | ||
2020/10 | 3.63 | -31.6 | -2.09 | 45.43 | -1.92 | 15.01 | 0.77 | - | ||
2020/9 | 5.31 | -12.57 | 15.22 | 41.8 | -1.91 | 16.97 | 0.61 | - | ||
2020/8 | 6.07 | 8.6 | -8.57 | 36.49 | -3.99 | 16.63 | 0.62 | - | ||
2020/7 | 5.59 | 12.52 | 8.32 | 30.42 | -3.02 | 15.49 | 0.67 | - | ||
2020/6 | 4.97 | 0.7 | 5.75 | 24.83 | -5.25 | 14.85 | 0.69 | - | ||
2020/5 | 4.93 | -0.47 | -0.58 | 19.87 | -7.65 | 13.83 | 0.74 | - | ||
2020/4 | 4.96 | 25.63 | 51.47 | 14.93 | -9.78 | 10.26 | 1.0 | 因客戶端於節後淡季及疫情影響後已陸續復產,加之前述遞延訂單已漸次下單及出貨已趨增溫而導致 | ||
2020/3 | 3.94 | 190.42 | -15.81 | 9.98 | -24.86 | 9.98 | 1.23 | - | ||
2020/2 | 1.36 | -70.95 | -42.71 | 6.03 | -29.8 | 14.31 | 0.86 | - | ||
2020/1 | 4.68 | -43.5 | -24.88 | 4.68 | -24.88 | 19.06 | 0.64 | - | ||
2019/12 | 8.28 | 35.62 | 15.9 | 60.71 | 9.55 | 18.09 | 0.54 | - | ||
2019/11 | 6.1 | 64.62 | 27.95 | 52.43 | 8.61 | 14.42 | 0.67 | - | ||
2019/10 | 3.71 | -19.49 | -9.39 | 46.32 | 6.48 | 14.95 | 0.65 | - | ||
2019/9 | 4.61 | -30.63 | 8.16 | 42.62 | 8.13 | 16.4 | 0.66 | - | ||
2019/8 | 6.64 | 28.68 | 55.81 | 38.01 | 8.13 | 16.5 | 0.66 | 部分客戶銷售出貨暢旺及產品進入產業旺季 | ||
2019/7 | 5.16 | 9.85 | 26.38 | 31.37 | 1.55 | 14.82 | 0.73 | - | ||
2019/6 | 4.7 | -5.32 | 26.22 | 26.21 | -2.22 | 12.93 | 0.8 | - | ||
2019/5 | 4.96 | 51.64 | 20.65 | 21.51 | -6.8 | 0.0 | N/A | - | ||
2019/4 | 3.27 | -30.17 | 24.49 | 16.55 | -12.75 | 0.0 | N/A | - |
加權平均股數 YoY | EPS YoY | 本業EPS YoY | 營收 YoY | 毛利率(%) YoY | 營業利益 YoY | 稅前淨利 YoY | 稅後淨利 YoY | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2023 (10) | 218 | 19.78 | 0.15 | 0 | 0.52 | 205.88 | 82.6 | -4.84 | 10.20 | 22.6 | 1.9 | 183.58 | 1.08 | 0 | 0.32 | 0 |
2022 (9) | 182 | 4.0 | -1.69 | 0 | 0.17 | -74.24 | 86.8 | 11.07 | 8.32 | -19.46 | 0.67 | -66.5 | -2.79 | 0 | -3.08 | 0 |
2021 (8) | 175 | 0.0 | 2.22 | 484.21 | 0.66 | 135.71 | 78.15 | 34.93 | 10.33 | -7.44 | 2.0 | 45.99 | 4.47 | 217.02 | 3.9 | 482.09 |
2020 (7) | 175 | 0.0 | 0.38 | 0 | 0.28 | 0 | 57.92 | -4.63 | 11.16 | 19.49 | 1.37 | 552.38 | 1.41 | 0 | 0.67 | 0 |
2019 (6) | 175 | 0.0 | -0.34 | 0 | 0.00 | 0 | 60.73 | 9.6 | 9.34 | 4.36 | 0.21 | 0 | -0.4 | 0 | -0.6 | 0 |
2018 (5) | 175 | 0.0 | -0.79 | 0 | -0.30 | 0 | 55.41 | -21.76 | 8.95 | -35.33 | -0.49 | 0 | -1.22 | 0 | -1.39 | 0 |
2017 (4) | 175 | 10.76 | 1.60 | -43.46 | 1.15 | -42.21 | 70.82 | 14.23 | 13.84 | -31.89 | 3.46 | -38.65 | 3.75 | -35.34 | 2.8 | -37.78 |
2016 (3) | 158 | 3.95 | 2.83 | 88.67 | 1.99 | 89.52 | 62.0 | -3.4 | 20.32 | 35.83 | 5.64 | 54.95 | 5.8 | 59.34 | 4.5 | 97.37 |
2015 (2) | 152 | 0.0 | 1.50 | 7.14 | 1.05 | 0.0 | 64.18 | 12.66 | 14.96 | -3.17 | 3.64 | -6.19 | 3.64 | -2.15 | 2.28 | 7.55 |
2014 (1) | 152 | 44.76 | 1.40 | -78.92 | 1.05 | -67.49 | 56.97 | -34.05 | 15.45 | 0 | 3.88 | -60.53 | 3.72 | -62.54 | 2.12 | -70.35 |