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) | 1.3 | 4.0 | -0.48 | 0 | -0.32 | 0 | 0 | 0 | 0.82 | 0 | 0.31 | -79.47 | 0 | 0 | 2.05 | -75.65 | -0.23 | 0 | 0.2 | -37.5 | 0.75 | 11.94 | 0.05 | 0.0 | 130.00 | 8.16 |
2022 (9) | 1.25 | 0 | -2.77 | 0 | -0.37 | 0 | -0.01 | 0 | -1.52 | 0 | 1.51 | 1272.73 | 0 | 0 | 8.41 | 1103.81 | 0.29 | 0 | 0.32 | 540.0 | 0.67 | 3.08 | 0.05 | 400.0 | 120.19 | 0 |
2021 (8) | -0.33 | 0 | 2.83 | 0 | -0.7 | 0 | -0.03 | 0 | 2.5 | 79.86 | 0.11 | 22.22 | 0 | 0 | 0.70 | -6.49 | -0.11 | 0 | 0.05 | 0 | 0.65 | -5.8 | 0.01 | 0 | -46.48 | 0 |
2020 (7) | 1.71 | 31.54 | -0.32 | 0 | -0.87 | 0 | -0.09 | 0 | 1.39 | 104.41 | 0.09 | -86.76 | 0 | 0 | 0.75 | -79.08 | -0.97 | 0 | -0.38 | 0 | 0.69 | 2.99 | 0 | 0 | 551.61 | 332.8 |
2019 (6) | 1.3 | -9.09 | -0.62 | 0 | -0.29 | 0 | 0 | 0 | 0.68 | -22.73 | 0.68 | 13.33 | 0 | 0 | 3.57 | 15.89 | 0.28 | 2700.0 | 0.35 | 75.0 | 0.67 | 1.52 | 0 | 0 | 127.45 | -23.35 |
2018 (5) | 1.43 | 741.18 | -0.55 | 0 | -2.09 | 0 | -0.04 | 0 | 0.88 | 633.33 | 0.6 | 233.33 | 0 | 0 | 3.08 | 223.41 | 0.01 | -95.0 | 0.2 | 5.26 | 0.66 | -5.71 | 0 | 0 | 166.28 | 770.52 |
2017 (4) | 0.17 | 41.67 | -0.05 | 0 | 1.35 | 0 | 0.01 | 0.0 | 0.12 | 0 | 0.18 | -52.63 | 0 | 0 | 0.95 | -53.53 | 0.2 | -64.91 | 0.19 | -64.15 | 0.7 | -7.89 | 0 | 0 | 19.10 | 105.34 |
2016 (3) | 0.12 | -94.96 | -0.26 | 0 | -0.46 | 0 | 0.01 | -93.33 | -0.14 | 0 | 0.38 | -62.75 | 0 | 0 | 2.05 | -58.4 | 0.57 | -45.71 | 0.53 | -49.52 | 0.76 | 10.14 | 0 | 0 | 9.30 | -93.2 |
2015 (2) | 2.38 | 720.69 | -1.16 | 0 | -0.66 | 0 | 0.15 | 0 | 1.22 | 0 | 1.02 | -5.56 | 0 | 0 | 4.93 | -3.82 | 1.05 | 114.29 | 1.05 | 52.17 | 0.69 | -1.43 | 0 | 0 | 136.78 | 555.61 |
2014 (1) | 0.29 | 0 | -0.76 | 0 | 0.35 | 0 | 0 | 0 | -0.47 | 0 | 1.08 | 881.82 | 0 | 0 | 5.12 | 867.38 | 0.49 | 81.48 | 0.69 | 86.49 | 0.7 | 6.06 | 0 | 0 | 20.86 | 0 |
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 | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
24Q2 (20) | 0.13 | 128.89 | -88.29 | -0.13 | 87.0 | 58.06 | 0.6 | 220.0 | 185.71 | 0.01 | 0 | 200.0 | 0 | 100.0 | -100.0 | 0.09 | -35.71 | 28.57 | 0 | 0 | 0 | 2.11 | -41.28 | 18.94 | -0.03 | 25.0 | -142.86 | 0.11 | -42.11 | -47.62 | 0.17 | -10.53 | -10.53 | 0.01 | 0.0 | 0.0 | 44.83 | 138.85 | -83.44 |
24Q1 (19) | -0.45 | -1225.0 | -136.84 | -1.0 | -36.99 | -156.41 | -0.5 | -131.25 | 0 | 0 | 0 | 100.0 | -1.45 | -110.14 | -150.0 | 0.14 | 75.0 | 55.56 | 0 | 0 | 0 | 3.59 | 54.36 | 45.19 | -0.04 | 84.62 | 20.0 | 0.19 | 733.33 | 733.33 | 0.19 | 0.0 | 5.56 | 0.01 | 0.0 | 0.0 | -115.38 | -590.38 | 2.83 |
23Q4 (18) | 0.04 | -88.24 | 500.0 | -0.73 | -177.66 | 45.11 | 1.6 | 232.23 | 0.0 | 0 | 100.0 | 100.0 | -0.69 | -153.91 | 48.51 | 0.08 | 33.33 | -61.9 | 0 | 0 | 0 | 2.33 | 58.91 | -56.7 | -0.26 | -2700.0 | -116.67 | -0.03 | -160.0 | 76.92 | 0.19 | 0.0 | 5.56 | 0.01 | 0.0 | 0.0 | 23.53 | -82.7 | 241.18 |
23Q3 (17) | 0.34 | -69.37 | -71.67 | 0.94 | 403.23 | 300.0 | -1.21 | -72.86 | 17.12 | -0.01 | 0.0 | 0.0 | 1.28 | 60.0 | 75.34 | 0.06 | -14.29 | -88.24 | 0 | 0 | 0 | 1.46 | -17.42 | -86.97 | 0.01 | -85.71 | -83.33 | 0.05 | -76.19 | -77.27 | 0.19 | 0.0 | 11.76 | 0.01 | 0.0 | 0.0 | 136.00 | -49.77 | -54.67 |
23Q2 (16) | 1.11 | 684.21 | 131.25 | -0.31 | 20.51 | 35.42 | -0.7 | 0 | -975.0 | -0.01 | 0.0 | 0.0 | 0.8 | 237.93 | 0 | 0.07 | -22.22 | -80.56 | 0 | 0 | 0 | 1.77 | -28.33 | -75.34 | 0.07 | 240.0 | -74.07 | 0.21 | 800.0 | 40.0 | 0.19 | 5.56 | 11.76 | 0.01 | 0.0 | 0.0 | 270.73 | 327.98 | 86.13 |
23Q1 (15) | -0.19 | -1800.0 | 54.76 | -0.39 | 70.68 | 22.0 | 0 | -100.0 | 100.0 | -0.01 | 50.0 | 0.0 | -0.58 | 56.72 | 36.96 | 0.09 | -57.14 | -79.07 | 0 | 0 | 0 | 2.47 | -53.96 | -74.12 | -0.05 | 58.33 | -171.43 | -0.03 | 76.92 | -142.86 | 0.18 | 0.0 | 12.5 | 0.01 | 0.0 | 0.0 | -118.75 | -612.5 | 32.14 |
22Q4 (14) | -0.01 | -100.83 | 96.88 | -1.33 | -182.98 | -138.78 | 1.6 | 209.59 | 313.33 | -0.02 | -100.0 | 83.33 | -1.34 | -283.56 | -143.09 | 0.21 | -58.82 | 320.0 | 0 | 0 | 0 | 5.37 | -52.19 | 324.3 | -0.12 | -300.0 | -700.0 | -0.13 | -159.09 | -550.0 | 0.18 | 5.88 | 20.0 | 0.01 | 0.0 | 0.0 | -16.67 | -105.56 | 92.71 |
22Q3 (13) | 1.2 | 150.0 | 110.53 | -0.47 | 2.08 | -2250.0 | -1.46 | -1925.0 | -165.45 | -0.01 | 0.0 | -125.0 | 0.73 | 0 | 32.73 | 0.51 | 41.67 | 0 | 0 | 0 | 0 | 11.23 | 56.33 | 0 | 0.06 | -77.78 | 0 | 0.22 | 46.67 | 450.0 | 0.17 | 0.0 | 13.33 | 0.01 | 0.0 | 0 | 300.00 | 106.25 | 0.0 |
22Q2 (12) | 0.48 | 214.29 | 785.71 | -0.48 | 4.0 | -1060.0 | 0.08 | 113.79 | -80.0 | -0.01 | 0.0 | -116.67 | 0 | 100.0 | 100.0 | 0.36 | -16.28 | 1700.0 | 0 | 0 | 0 | 7.19 | -24.8 | 1405.39 | 0.27 | 285.71 | 1450.0 | 0.15 | 114.29 | 66.67 | 0.17 | 6.25 | 0.0 | 0.01 | 0.0 | 0 | 145.45 | 183.12 | 640.26 |
22Q1 (11) | -0.42 | -31.25 | 19.23 | -0.5 | -114.58 | 19.35 | -0.58 | 22.67 | -390.0 | -0.01 | 91.67 | 0.0 | -0.92 | -129.58 | 19.3 | 0.43 | 760.0 | 760.0 | 0 | 0 | 0 | 9.56 | 654.89 | 601.38 | 0.07 | 250.0 | 170.0 | 0.07 | 450.0 | 216.67 | 0.16 | 6.67 | -5.88 | 0.01 | 0.0 | 0 | -175.00 | 23.44 | 62.98 |
21Q4 (10) | -0.32 | -156.14 | -277.78 | 3.43 | 17250.0 | 1472.0 | -0.75 | -36.36 | -200.0 | -0.12 | -400.0 | -71.43 | 3.11 | 465.45 | 4542.86 | 0.05 | 0 | 400.0 | 0 | 0 | 0 | 1.27 | 0 | 313.92 | 0.02 | 0 | 114.29 | -0.02 | -150.0 | -150.0 | 0.15 | 0.0 | -11.76 | 0.01 | 0 | 0 | -228.57 | -176.19 | -366.67 |
21Q3 (9) | 0.57 | 914.29 | -1.72 | -0.02 | -140.0 | -100.0 | -0.55 | -237.5 | 28.57 | 0.04 | -33.33 | 233.33 | 0.55 | 2850.0 | -3.51 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.00 | -100.0 | -100.0 | 0 | 100.0 | 100.0 | 0.04 | -55.56 | 122.22 | 0.15 | -11.76 | -11.76 | 0 | 0 | 0 | 300.00 | 1214.29 | 0 |
21Q2 (8) | -0.07 | 86.54 | -109.59 | 0.05 | 108.06 | 350.0 | 0.4 | 100.0 | 139.6 | 0.06 | 700.0 | 500.0 | -0.02 | 98.25 | -102.82 | 0.02 | -60.0 | 0.0 | 0 | 0 | 0 | 0.48 | -64.96 | -42.72 | -0.02 | 80.0 | 95.45 | 0.09 | 250.0 | 136.0 | 0.17 | 0.0 | 0.0 | 0 | 0 | 0 | -26.92 | 94.3 | 0 |
21Q1 (7) | -0.52 | -388.89 | -347.62 | -0.62 | -148.0 | -1140.0 | 0.2 | -73.33 | 25.0 | -0.01 | 85.71 | 0 | -1.14 | -1528.57 | -812.5 | 0.05 | 400.0 | 0.0 | 0 | 0 | 0 | 1.36 | 345.5 | 6.81 | -0.1 | 28.57 | -900.0 | -0.06 | -250.0 | 0 | 0.17 | 0.0 | -5.56 | 0 | 0 | 0 | -472.73 | -651.52 | -505.19 |
20Q4 (6) | 0.18 | -68.97 | -64.71 | -0.25 | -2400.0 | -4.17 | 0.75 | 197.4 | 150.0 | -0.07 | -133.33 | 0 | -0.07 | -112.28 | -125.93 | 0.01 | 0.0 | -97.83 | 0 | 0 | 0 | 0.31 | -24.77 | -97.0 | -0.14 | 61.11 | -800.0 | 0.04 | 122.22 | 500.0 | 0.17 | 0.0 | 0.0 | 0 | 0 | 0 | 85.71 | 0 | -73.11 |
20Q3 (5) | 0.58 | -20.55 | 141.67 | -0.01 | 50.0 | 96.88 | -0.77 | 23.76 | -2025.0 | -0.03 | -400.0 | -200.0 | 0.57 | -19.72 | 812.5 | 0.01 | -50.0 | -88.89 | 0 | 0 | 0 | 0.41 | -51.22 | -78.77 | -0.36 | 18.18 | -500.0 | -0.18 | 28.0 | -700.0 | 0.17 | 0.0 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | -100.0 |
20Q2 (4) | 0.73 | 247.62 | 0.0 | -0.02 | 60.0 | 0.0 | -1.01 | -731.25 | 0.0 | 0.01 | 0 | 0.0 | 0.71 | 343.75 | 0.0 | 0.02 | -60.0 | 0.0 | 0 | 0 | 0.0 | 0.83 | -34.67 | 0.0 | -0.44 | -4300.0 | 0.0 | -0.25 | 0 | 0.0 | 0.17 | -5.56 | 0.0 | 0 | 0 | 0.0 | 0.00 | -100.0 | 0.0 |
20Q1 (3) | 0.21 | -58.82 | 0.0 | -0.05 | 79.17 | 0.0 | 0.16 | -46.67 | 0.0 | 0 | 0 | 0.0 | 0.16 | -40.74 | 0.0 | 0.05 | -89.13 | 0.0 | 0 | 0 | 0.0 | 1.28 | -87.49 | 0.0 | -0.01 | -150.0 | 0.0 | 0 | 100.0 | 0.0 | 0.18 | 5.88 | 0.0 | 0 | 0 | 0.0 | 116.67 | -63.4 | 0.0 |
19Q4 (2) | 0.51 | 112.5 | 0.0 | -0.24 | 25.0 | 0.0 | 0.3 | 650.0 | 0.0 | 0 | 100.0 | 0.0 | 0.27 | 437.5 | 0.0 | 0.46 | 411.11 | 0.0 | 0 | 0 | 0.0 | 10.20 | 432.64 | 0.0 | 0.02 | 133.33 | 0.0 | -0.01 | -133.33 | 0.0 | 0.17 | 0.0 | 0.0 | 0 | 0 | 0.0 | 318.75 | 165.62 | 0.0 |
19Q3 (1) | 0.24 | 0.0 | 0.0 | -0.32 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.08 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 1.91 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 120.00 | 0.0 | 0.0 |