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) | 0.75 | -65.12 | -0.77 | 0 | -0.73 | 0 | 0 | 0 | -0.02 | 0 | 1.01 | -3.81 | 0 | 0 | 9.52 | 3.62 | 0.61 | -60.39 | 0.69 | -55.19 | 0.61 | -15.28 | 0.01 | 0.0 | 57.25 | -39.55 |
2022 (9) | 2.15 | 54.68 | 0.63 | 0 | -0.75 | 0 | -0.27 | 0 | 2.78 | 0 | 1.05 | -60.38 | 0 | 0 | 9.19 | -63.88 | 1.54 | 67.39 | 1.54 | 90.12 | 0.72 | -7.69 | 0.01 | 0.0 | 94.71 | 9.02 |
2021 (8) | 1.39 | -3.47 | -2.89 | 0 | 0.67 | 0 | 0 | 0 | -1.5 | 0 | 2.65 | 1104.55 | 0 | 0 | 25.43 | 1031.72 | 0.92 | 21.05 | 0.81 | 37.29 | 0.78 | -6.02 | 0.01 | 0.0 | 86.88 | -13.73 |
2020 (7) | 1.44 | -11.66 | -0.21 | 0 | -0.63 | 0 | 0.01 | -80.0 | 1.23 | -2.38 | 0.22 | -40.54 | 0 | 0 | 2.25 | -37.87 | 0.76 | -12.64 | 0.59 | -18.06 | 0.83 | 1.22 | 0.01 | 0.0 | 100.70 | -4.24 |
2019 (6) | 1.63 | 42.98 | -0.37 | 0 | -0.74 | 0 | 0.05 | -50.0 | 1.26 | 250.0 | 0.37 | -50.67 | 0 | 0 | 3.62 | -53.37 | 0.87 | 102.33 | 0.72 | 71.43 | 0.82 | 10.81 | 0.01 | 0.0 | 105.16 | 7.93 |
2018 (5) | 1.14 | -37.02 | -0.78 | 0 | -0.11 | 0 | 0.1 | 233.33 | 0.36 | -73.13 | 0.75 | 59.57 | 0 | 0 | 7.76 | 72.45 | 0.43 | -58.25 | 0.42 | -48.78 | 0.74 | 10.45 | 0.01 | 0.0 | 97.44 | -19.25 |
2017 (4) | 1.81 | 74.04 | -0.47 | 0 | -0.45 | 0 | 0.03 | 0 | 1.34 | 318.75 | 0.47 | -36.49 | 0 | 0 | 4.50 | -41.41 | 1.03 | 27.16 | 0.82 | 12.33 | 0.67 | 0.0 | 0.01 | 0.0 | 120.67 | 63.6 |
2016 (3) | 1.04 | 7.22 | -0.72 | 0 | -0.71 | 0 | 0 | 0 | 0.32 | 77.78 | 0.74 | -5.13 | 0 | 0 | 7.68 | -8.28 | 0.81 | 65.31 | 0.73 | 87.18 | 0.67 | 0.0 | 0.01 | 0.0 | 73.76 | -18.64 |
2015 (2) | 0.97 | -34.01 | -0.79 | 0 | -0.14 | 0 | 0 | 0 | 0.18 | -63.27 | 0.78 | -21.21 | 0 | 0 | 8.37 | -20.28 | 0.49 | -45.56 | 0.39 | -46.58 | 0.67 | 15.52 | 0.01 | 0.0 | 90.65 | -18.6 |
2014 (1) | 1.47 | 2.8 | -0.98 | 0 | -1.26 | 0 | 0 | 0 | 0.49 | 0 | 0.99 | -47.89 | 0 | 0 | 10.50 | -49.11 | 0.9 | -19.64 | 0.73 | -23.96 | 0.58 | 26.09 | 0.01 | 0.0 | 111.36 | 11.36 |
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) | 1.09 | 505.56 | 354.17 | -0.17 | 39.29 | 29.17 | -0.31 | -444.44 | -1450.0 | 0 | 0 | 0 | 0.92 | 1020.0 | 0 | 0.17 | -41.38 | -29.17 | 0 | 0 | 0 | 6.01 | -44.69 | -33.42 | 0.17 | 54.55 | 30.77 | 0.21 | -8.7 | 0.0 | 0.16 | -5.88 | 6.67 | 0 | 0 | 0 | 294.59 | 554.65 | 341.89 |
24Q1 (19) | 0.18 | -35.71 | -60.0 | -0.28 | -33.33 | -2900.0 | 0.09 | 0 | 114.52 | 0 | 100.0 | 0 | -0.1 | -242.86 | -121.74 | 0.29 | 26.09 | 81.25 | 0 | 0 | 0 | 10.86 | 27.5 | 78.53 | 0.11 | -45.0 | -47.62 | 0.23 | 187.5 | 21.05 | 0.17 | 6.25 | 13.33 | 0 | 0 | 0 | 45.00 | -61.43 | -66.0 |
23Q4 (18) | 0.28 | 227.27 | -56.25 | -0.21 | 34.38 | -114.38 | 0 | 100.0 | 100.0 | -0.01 | 0 | 97.06 | 0.07 | 112.96 | -96.67 | 0.23 | -41.03 | 0.0 | 0 | 0 | 0 | 8.52 | -42.77 | 7.04 | 0.2 | 185.71 | -70.15 | 0.08 | -63.64 | -85.19 | 0.16 | 6.67 | 0.0 | 0 | 0 | 0 | 116.67 | 296.21 | 27.6 |
23Q3 (17) | -0.22 | -191.67 | -134.38 | -0.32 | -33.33 | 28.89 | -0.1 | -400.0 | 85.51 | 0 | 0 | -100.0 | -0.54 | 0 | -384.21 | 0.39 | 62.5 | -13.33 | 0 | 0 | 0 | 14.89 | 64.98 | -4.07 | 0.07 | -46.15 | -70.83 | 0.22 | 4.76 | -53.19 | 0.15 | 0.0 | -21.05 | 0 | 0 | 0 | -59.46 | -189.19 | -161.32 |
23Q2 (16) | 0.24 | -46.67 | -53.85 | -0.24 | -2500.0 | 29.41 | -0.02 | 96.77 | 0.0 | 0 | 0 | 100.0 | 0 | -100.0 | -100.0 | 0.24 | 50.0 | -29.41 | 0 | 0 | 0 | 9.02 | 48.31 | -25.17 | 0.13 | -38.1 | -59.38 | 0.21 | 10.53 | -19.23 | 0.15 | 0.0 | -21.05 | 0 | 0 | 0 | 66.67 | -49.63 | -42.31 |
23Q1 (15) | 0.45 | -29.69 | 28.57 | 0.01 | -99.32 | 125.0 | -0.62 | -1966.67 | -3000.0 | 0 | 100.0 | 0 | 0.46 | -78.1 | 48.39 | 0.16 | -30.43 | 300.0 | 0 | 0 | 0 | 6.08 | -23.56 | 328.9 | 0.21 | -68.66 | -32.26 | 0.19 | -64.81 | -26.92 | 0.15 | -6.25 | -21.05 | 0 | 0 | 0 | 132.35 | 44.76 | 70.17 |
22Q4 (14) | 0.64 | 0.0 | -3.03 | 1.46 | 424.44 | 2533.33 | -0.03 | 95.65 | -50.0 | -0.34 | -477.78 | 0 | 2.1 | 1005.26 | 250.0 | 0.23 | -48.89 | 360.0 | 0 | 0 | 0 | 7.96 | -48.71 | 345.67 | 0.67 | 179.17 | 91.43 | 0.54 | 14.89 | 58.82 | 0.16 | -15.79 | -15.79 | 0 | 0 | 0 | 91.43 | -5.71 | -26.58 |
22Q3 (13) | 0.64 | 23.08 | 45.45 | -0.45 | -32.35 | 82.0 | -0.69 | -3350.0 | -197.18 | 0.09 | 550.0 | 0 | 0.19 | 5.56 | 109.22 | 0.45 | 32.35 | -80.09 | 0 | 0 | 0 | 15.52 | 28.7 | -81.67 | 0.24 | -25.0 | -11.11 | 0.47 | 80.77 | 113.64 | 0.19 | 0.0 | 0.0 | 0 | 0 | 0 | 96.97 | -16.08 | -9.64 |
22Q2 (12) | 0.52 | 48.57 | 160.0 | -0.34 | -750.0 | -25.93 | -0.02 | 0.0 | 0.0 | -0.02 | 0 | -200.0 | 0.18 | -41.94 | 357.14 | 0.34 | 750.0 | 21.43 | 0 | 0 | 0 | 12.06 | 750.0 | 9.8 | 0.32 | 3.23 | 60.0 | 0.26 | 0.0 | 116.67 | 0.19 | 0.0 | -5.0 | 0 | 0 | 0 | 115.56 | 48.57 | 84.89 |
22Q1 (11) | 0.35 | -46.97 | 250.0 | -0.04 | 33.33 | 33.33 | -0.02 | 0.0 | -100.0 | 0 | 0 | 100.0 | 0.31 | -48.33 | 675.0 | 0.04 | -20.0 | -20.0 | 0 | 0 | 0 | 1.42 | -20.57 | -32.2 | 0.31 | -11.43 | 181.82 | 0.26 | -23.53 | 100.0 | 0.19 | 0.0 | -5.0 | 0 | 0 | 0 | 77.78 | -37.54 | 156.67 |
21Q4 (10) | 0.66 | 50.0 | 26.92 | -0.06 | 97.6 | -500.0 | -0.02 | -102.82 | 0.0 | 0 | 0 | 0 | 0.6 | 129.13 | 17.65 | 0.05 | -97.79 | 150.0 | 0 | 0 | 0 | 1.79 | -97.89 | 115.18 | 0.35 | 29.63 | 105.88 | 0.34 | 54.55 | 277.78 | 0.19 | 0.0 | -9.52 | 0 | 0 | 0 | 124.53 | 16.04 | -28.16 |
21Q3 (9) | 0.44 | 120.0 | 100.0 | -2.5 | -825.93 | -4066.67 | 0.71 | 3650.0 | 220.34 | 0 | -100.0 | 100.0 | -2.06 | -2842.86 | -1387.5 | 2.26 | 707.14 | 3128.57 | 0 | 0 | 0 | 84.64 | 670.87 | 2741.63 | 0.27 | 35.0 | 170.0 | 0.22 | 83.33 | 175.0 | 0.19 | -5.0 | -9.52 | 0 | 0 | 0 | 107.32 | 71.71 | 41.46 |
21Q2 (8) | 0.2 | 100.0 | -23.08 | -0.27 | -350.0 | -237.5 | -0.02 | -100.0 | 0.0 | 0.02 | 200.0 | 100.0 | -0.07 | -275.0 | -138.89 | 0.28 | 460.0 | 250.0 | 0 | 0 | 0 | 10.98 | 424.86 | 225.29 | 0.2 | 81.82 | 11.11 | 0.12 | -7.69 | -25.0 | 0.2 | 0.0 | -4.76 | 0 | 0 | 0 | 62.50 | 106.25 | -11.06 |
21Q1 (7) | 0.1 | -80.77 | -77.78 | -0.06 | -500.0 | -20.0 | -0.01 | 50.0 | 50.0 | -0.02 | 0 | -300.0 | 0.04 | -92.16 | -90.0 | 0.05 | 150.0 | -16.67 | 0 | 0 | 0 | 2.09 | 152.09 | -7.25 | 0.11 | -35.29 | -64.52 | 0.13 | 44.44 | -50.0 | 0.2 | -4.76 | -4.76 | 0 | 0 | 0 | 30.30 | -82.52 | -68.35 |
20Q4 (6) | 0.52 | 136.36 | 40.54 | -0.01 | 83.33 | 85.71 | -0.02 | 96.61 | -100.0 | 0 | 100.0 | -100.0 | 0.51 | 218.75 | 70.0 | 0.02 | -71.43 | -71.43 | 0 | 0 | 0 | 0.83 | -72.14 | -68.35 | 0.17 | 70.0 | -37.04 | 0.09 | 12.5 | -57.14 | 0.21 | 0.0 | 5.0 | 0 | 0 | 0 | 173.33 | 128.48 | 92.07 |
20Q3 (5) | 0.22 | -15.38 | -68.12 | -0.06 | 25.0 | -100.0 | -0.59 | -2850.0 | -63.89 | -0.02 | -300.0 | 0 | 0.16 | -11.11 | -75.76 | 0.07 | -12.5 | 133.33 | 0 | 0 | 0 | 2.98 | -11.76 | 155.18 | 0.1 | -44.44 | -47.37 | 0.08 | -50.0 | -50.0 | 0.21 | 0.0 | 5.0 | 0 | 0 | 0 | 75.86 | 7.96 | -60.42 |
20Q2 (4) | 0.26 | -42.22 | 0.0 | -0.08 | -60.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.18 | -55.0 | 0.0 | 0.08 | 33.33 | 0.0 | 0 | 0 | 0.0 | 3.38 | 49.65 | 0.0 | 0.18 | -41.94 | 0.0 | 0.16 | -38.46 | 0.0 | 0.21 | 0.0 | 0.0 | 0 | 0 | 0.0 | 70.27 | -26.61 | 0.0 |
20Q1 (3) | 0.45 | 21.62 | 0.0 | -0.05 | 28.57 | 0.0 | -0.02 | -100.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.4 | 33.33 | 0.0 | 0.06 | -14.29 | 0.0 | 0 | 0 | 0.0 | 2.26 | -13.96 | 0.0 | 0.31 | 14.81 | 0.0 | 0.26 | 23.81 | 0.0 | 0.21 | 5.0 | 0.0 | 0 | 0 | 0.0 | 95.74 | 6.1 | 0.0 |
19Q4 (2) | 0.37 | -46.38 | 0.0 | -0.07 | -133.33 | 0.0 | -0.01 | 97.22 | 0.0 | 0.01 | 0 | 0.0 | 0.3 | -54.55 | 0.0 | 0.07 | 133.33 | 0.0 | 0 | 0 | 0.0 | 2.62 | 124.59 | 0.0 | 0.27 | 42.11 | 0.0 | 0.21 | 31.25 | 0.0 | 0.2 | 0.0 | 0.0 | 0 | 0 | 0.0 | 90.24 | -52.92 | 0.0 |
19Q3 (1) | 0.69 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.36 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.66 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 1.17 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 191.67 | 0.0 | 0.0 |