現金流量表僅顯示部份重要科目, 完整財報可參考這裡 玩股撇步(動畫小學堂)
- 現金流量表可以看出盈餘的品質
- 小心自由現金流量近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
- 注意增加的資本支出是不是能在以後帶來更多的營運現金流量
- 注意折舊的增減對毛利率的影響
- 約當比率 = 營運現金流量 / (稅後淨利+折舊+攤提), 這個比例越接近100%代表公司專注本業且實際能賺到錢
營運現金流量 YoY | 投資現金流量 YoY | 籌資現金流量 YoY | 其他營業調整項 YoY | 自由現金流量 YoY | 資本支出 YoY | 其他投資調整項 YoY | 資本支出佔營收(%) YoY | 營業利益 YoY | 稅後淨利 YoY | 折舊 YoY | 攤提 YoY | 約當比率(%) YoY | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2023 (10) | 0.34 | -54.05 | 1.61 | 1363.64 | -1.07 | 0 | -0.03 | 0 | 1.95 | 129.41 | 0.05 | 0.0 | -0.06 | 0 | 0.62 | -8.63 | 0.64 | -3.03 | 0.62 | 0.0 | 0.11 | 57.14 | 0.11 | 175.0 | 40.48 | -60.07 |
2022 (9) | 0.74 | 7.25 | 0.11 | 0 | -0.62 | 0 | 0.06 | -45.45 | 0.85 | 44.07 | 0.05 | 0 | 0 | 0 | 0.67 | 0 | 0.66 | 17.86 | 0.62 | 31.91 | 0.07 | 0.0 | 0.04 | 33.33 | 101.37 | -16.26 |
2021 (8) | 0.69 | 475.0 | -0.1 | 0 | -0.73 | 0 | 0.11 | 0 | 0.59 | -76.02 | 0 | 0 | 0 | 0 | -0.00 | 0 | 0.56 | -24.32 | 0.47 | -24.19 | 0.07 | 0.0 | 0.03 | 0.0 | 121.05 | 626.32 |
2020 (7) | 0.12 | -86.52 | 2.34 | 0 | -0.73 | 0 | -0.08 | 0 | 2.46 | 232.43 | 0.02 | -33.33 | 0 | 0 | 0.45 | -24.4 | 0.74 | 32.14 | 0.62 | -27.06 | 0.07 | 0.0 | 0.03 | 50.0 | 16.67 | -82.4 |
2019 (6) | 0.89 | 41.27 | -0.15 | 0 | -0.66 | 0 | -0.23 | 0 | 0.74 | 0 | 0.03 | -50.0 | 0 | 0 | 0.59 | -49.21 | 0.56 | -9.68 | 0.85 | 46.55 | 0.07 | 133.33 | 0.02 | -33.33 | 94.68 | -3.82 |
2018 (5) | 0.63 | -22.22 | -1.6 | 0 | -0.81 | 0 | -0.01 | 0 | -0.97 | 0 | 0.06 | 20.0 | 0 | 0 | 1.16 | 13.02 | 0.62 | -12.68 | 0.58 | -10.77 | 0.03 | 0.0 | 0.03 | 0.0 | 98.44 | -13.72 |
2017 (4) | 0.81 | 88.37 | 1.1 | 14.58 | -1.19 | 0 | -0.01 | 0 | 1.91 | 37.41 | 0.05 | 150.0 | 0 | 0 | 1.03 | 153.09 | 0.71 | 129.03 | 0.65 | -53.9 | 0.03 | 0.0 | 0.03 | -25.0 | 114.08 | 292.66 |
2016 (3) | 0.43 | -43.42 | 0.96 | 68.42 | -0.81 | 0 | -0.04 | 0 | 1.39 | 4.51 | 0.02 | 100.0 | 0 | 0 | 0.41 | 108.94 | 0.31 | -16.22 | 1.41 | 69.88 | 0.03 | 0.0 | 0.04 | -20.0 | 29.05 | -65.21 |
2015 (2) | 0.76 | -12.64 | 0.57 | 0 | -0.77 | 0 | 0.03 | 0 | 1.33 | 850.0 | 0.01 | -75.0 | 0 | 0 | 0.19 | -72.67 | 0.37 | -51.95 | 0.83 | 12.16 | 0.03 | 50.0 | 0.05 | -16.67 | 83.52 | -21.28 |
2014 (1) | 0.87 | -48.21 | -0.73 | 0 | -1.08 | 0 | -0.03 | 0 | 0.14 | -90.07 | 0.04 | -76.47 | 0 | 0 | 0.71 | -75.01 | 0.77 | -41.22 | 0.74 | -32.73 | 0.02 | -50.0 | 0.06 | 20.0 | 106.10 | -24.85 |
營運現金流量 QoQ YoY | 投資現金流量 QoQ YoY | 籌資現金流量 QoQ YoY | 其他營業調整項 QoQ YoY | 自由現金流量 QoQ YoY | 資本支出 QoQ YoY | 其他投資調整項 QoQ YoY | 資本支出佔營收(%) QoQ YoY | 營業利益 QoQ YoY | 稅後淨利 QoQ YoY | 折舊 QoQ YoY | 攤提 QoQ YoY | 約當比率(%) QoQ YoY | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
23Q4 (20) | 0.18 | 280.0 | -14.29 | -0.02 | -128.57 | 91.67 | -0.42 | 33.33 | -4100.0 | -0.03 | -50.0 | -400.0 | 0.16 | 633.33 | 633.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.23 | -72.01 | -9.93 | 0.16 | 14.29 | 33.33 | 0.16 | -5.88 | 100.0 | 0.06 | 200.0 | 200.0 | 0.08 | 700.0 | 700.0 | 60.00 | 220.0 | -68.57 |
23Q3 (19) | -0.1 | -127.03 | -152.63 | 0.07 | -95.81 | -80.56 | -0.63 | -6200.0 | -6.78 | -0.02 | -140.0 | -140.0 | -0.03 | -101.47 | -105.45 | 0.01 | 200.0 | 0.0 | 0 | 100.0 | 0 | 0.81 | 202.42 | -9.68 | 0.14 | -30.0 | 0.0 | 0.17 | -5.56 | -5.56 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -50.00 | -128.38 | -155.26 |
23Q2 (18) | 0.37 | 408.33 | 5.71 | 1.67 | 1618.18 | 4275.0 | -0.01 | 0.0 | 0.0 | 0.05 | 266.67 | 0.0 | 2.04 | 986.96 | 558.06 | -0.01 | -125.0 | -133.33 | -0.06 | 0 | 0 | -0.79 | -123.03 | -128.87 | 0.2 | 53.85 | 17.65 | 0.18 | 63.64 | 12.5 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 176.19 | 305.56 | -4.35 |
23Q1 (17) | -0.12 | -157.14 | -1100.0 | -0.11 | 54.17 | -466.67 | -0.01 | 0.0 | 0.0 | -0.03 | -400.0 | 40.0 | -0.23 | -666.67 | -1250.0 | 0.04 | 300.0 | 300.0 | 0 | 0 | 0 | 3.42 | 1264.1 | 310.26 | 0.13 | 8.33 | -40.91 | 0.11 | 37.5 | -42.11 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -85.71 | -144.9 | -1785.71 |
22Q4 (16) | 0.21 | 10.53 | 110.0 | -0.24 | -166.67 | -500.0 | -0.01 | 98.31 | 98.57 | 0.01 | -80.0 | -75.0 | -0.03 | -105.45 | -150.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.25 | -71.93 | 0 | 0.12 | -14.29 | -40.0 | 0.08 | -55.56 | -42.86 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 190.91 | 111.0 | 224.55 |
22Q3 (15) | 0.19 | -45.71 | 18.75 | 0.36 | 1000.0 | 263.64 | -0.59 | -5800.0 | -5800.0 | 0.05 | 0.0 | 150.0 | 0.55 | 77.42 | 1016.67 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0.89 | -67.26 | 0 | 0.14 | -17.65 | 133.33 | 0.18 | 12.5 | 80.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 90.48 | -50.88 | -26.49 |
22Q2 (14) | 0.35 | 3600.0 | 52.17 | -0.04 | -233.33 | -119.05 | -0.01 | 0.0 | 0.0 | 0.05 | 200.0 | 0.0 | 0.31 | 1450.0 | -29.55 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 2.73 | 227.27 | 0 | 0.17 | -22.73 | -5.56 | 0.16 | -15.79 | 23.08 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 184.21 | 4152.63 | 28.15 |
22Q1 (13) | -0.01 | -110.0 | -105.0 | 0.03 | 175.0 | 160.0 | -0.01 | 98.57 | 0.0 | -0.05 | -225.0 | -600.0 | 0.02 | -66.67 | -86.67 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.83 | 0 | 0 | 0.22 | 10.0 | 83.33 | 0.19 | 35.71 | 90.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -4.55 | -107.73 | -102.95 |
21Q4 (12) | 0.1 | -37.5 | 100.0 | -0.04 | 81.82 | -107.84 | -0.7 | -6900.0 | -6900.0 | 0.04 | 100.0 | 300.0 | 0.06 | 200.0 | -89.29 | 0 | 0 | 0 | 0 | 0 | 0 | -0.00 | 0 | 0 | 0.2 | 233.33 | -9.09 | 0.14 | 40.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 58.82 | -52.21 | 100.0 |
21Q3 (11) | 0.16 | -30.43 | 6.67 | -0.22 | -204.76 | -118.18 | -0.01 | 0.0 | 98.57 | 0.02 | -60.0 | 120.0 | -0.06 | -113.64 | -104.41 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.00 | 0 | -100.0 | 0.06 | -66.67 | -45.45 | 0.1 | -23.08 | -37.5 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 123.08 | -14.38 | 55.9 |
21Q2 (10) | 0.23 | 15.0 | 21.05 | 0.21 | 520.0 | -59.62 | -0.01 | 0.0 | 0.0 | 0.05 | 400.0 | -44.44 | 0.44 | 193.33 | -38.03 | 0 | 0 | 0 | 0 | 0 | 0 | -0.00 | 0 | 0 | 0.18 | 50.0 | 80.0 | 0.13 | 30.0 | 62.5 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 143.75 | -6.56 | -16.78 |
21Q1 (9) | 0.2 | 300.0 | 174.07 | -0.05 | -109.8 | -150.0 | -0.01 | 0.0 | 0.0 | 0.01 | 150.0 | 120.0 | 0.15 | -73.21 | 188.24 | 0 | 0 | 0 | 0 | 0 | 0 | -0.00 | 0 | 0 | 0.12 | -45.45 | -61.29 | 0.1 | -28.57 | -58.33 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 153.85 | 423.08 | 253.85 |
20Q4 (8) | 0.05 | -66.67 | -16.67 | 0.51 | -57.85 | 828.57 | -0.01 | 98.57 | 0.0 | -0.02 | 80.0 | 80.0 | 0.56 | -58.82 | 5700.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.00 | -100.0 | -100.0 | 0.22 | 100.0 | 450.0 | 0.14 | -12.5 | 180.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 29.41 | -62.75 | -60.78 |
20Q3 (7) | 0.15 | -21.05 | -70.59 | 1.21 | 132.69 | 676.19 | -0.7 | -6900.0 | -11.11 | -0.1 | -211.11 | -150.0 | 1.36 | 91.55 | 353.33 | 0.01 | 0 | 0 | 0 | 0 | 0 | 1.00 | 0 | 0 | 0.11 | 10.0 | -8.33 | 0.16 | 100.0 | -65.22 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 78.95 | -54.29 | -24.15 |
20Q2 (6) | 0.19 | 170.37 | -5.0 | 0.52 | 420.0 | 2700.0 | -0.01 | 0.0 | 0.0 | 0.09 | 280.0 | 325.0 | 0.71 | 517.65 | 294.44 | 0 | 0 | 0 | 0 | 0 | 0 | -0.00 | 0 | 0 | 0.1 | -67.74 | 11.11 | 0.08 | -66.67 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 172.73 | 272.73 | -5.0 |
20Q1 (5) | -0.27 | -550.0 | -345.45 | 0.1 | 242.86 | -33.33 | -0.01 | 0.0 | 0.0 | -0.05 | 50.0 | 16.67 | -0.17 | -1600.0 | -165.38 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.00 | -100.0 | 0 | 0.31 | 675.0 | 3.33 | 0.24 | 380.0 | -4.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -100.00 | -233.33 | -354.55 |
19Q4 (4) | 0.06 | -88.24 | 0.0 | -0.07 | 66.67 | 0.0 | -0.01 | 98.41 | 0.0 | -0.1 | -150.0 | 0.0 | -0.01 | -103.33 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 1.68 | 0 | 0.0 | 0.04 | -66.67 | 0.0 | 0.05 | -89.13 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 75.00 | -27.94 | 0.0 |
19Q3 (3) | 0.51 | 155.0 | 0.0 | -0.21 | -950.0 | 0.0 | -0.63 | -6200.0 | 0.0 | -0.04 | 0.0 | 0.0 | 0.3 | 66.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.00 | 0 | 0.0 | 0.12 | 33.33 | 0.0 | 0.46 | 475.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 104.08 | -42.76 | 0.0 |
19Q2 (2) | 0.2 | 81.82 | 0.0 | -0.02 | -113.33 | 0.0 | -0.01 | 0.0 | 0.0 | -0.04 | 33.33 | 0.0 | 0.18 | -30.77 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.00 | 0 | 0.0 | 0.09 | -70.0 | 0.0 | 0.08 | -68.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 181.82 | 362.81 | 0.0 |
19Q1 (1) | 0.11 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.00 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 39.29 | 0.0 | 0.0 |