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) | 2.39 | 89.68 | -0.1 | 0 | -1.56 | 0 | 0.05 | 0 | 2.29 | 102.65 | 0.1 | -23.08 | 0 | 0 | 0.87 | -13.76 | 1.89 | -15.62 | 1.45 | -23.68 | 0.4 | 5.26 | 0.01 | 0.0 | 128.49 | 133.53 |
2022 (9) | 1.26 | -8.7 | -0.13 | 0 | -1.0 | 0 | -0.04 | 0 | 1.13 | 334.62 | 0.13 | -88.39 | 0 | 0 | 1.01 | -89.08 | 2.24 | 19.15 | 1.9 | 41.79 | 0.38 | 2.7 | 0.01 | 0.0 | 55.02 | -31.42 |
2021 (8) | 1.38 | -46.09 | -1.12 | 0 | -0.92 | 0 | 0.04 | 300.0 | 0.26 | -89.21 | 1.12 | 646.67 | 0 | 0 | 9.25 | 509.17 | 1.88 | 39.26 | 1.34 | 41.05 | 0.37 | 2.78 | 0.01 | 0.0 | 80.23 | -58.63 |
2020 (7) | 2.56 | 611.11 | -0.15 | 0 | -1.26 | 0 | 0.01 | 0 | 2.41 | 947.83 | 0.15 | 25.0 | 0 | 0 | 1.52 | 36.13 | 1.35 | -18.18 | 0.95 | -20.17 | 0.36 | 5.88 | 0.01 | -50.0 | 193.94 | 735.02 |
2019 (6) | 0.36 | -76.16 | -0.13 | 0 | -1.41 | 0 | -0.03 | 0 | 0.23 | -83.45 | 0.12 | 9.09 | 0 | 0 | 1.12 | 6.45 | 1.65 | -1.2 | 1.19 | -13.77 | 0.34 | 70.0 | 0.02 | 100.0 | 23.23 | -75.54 |
2018 (5) | 1.51 | 16.15 | -0.12 | 0 | -1.43 | 0 | -0.01 | 0 | 1.39 | 65.48 | 0.11 | -76.09 | 0 | 0 | 1.05 | -76.52 | 1.67 | 11.33 | 1.38 | 11.29 | 0.2 | -9.09 | 0.01 | 0.0 | 94.97 | 7.39 |
2017 (4) | 1.3 | -14.47 | -0.46 | 0 | -0.94 | 0 | 0.04 | 100.0 | 0.84 | -40.0 | 0.46 | 283.33 | 0 | 0 | 4.46 | 261.4 | 1.5 | -1.96 | 1.24 | 15.89 | 0.22 | -8.33 | 0.01 | -50.0 | 88.44 | -22.62 |
2016 (3) | 1.52 | 5.56 | -0.12 | 0 | -1.5 | 0 | 0.02 | -71.43 | 1.4 | 5.26 | 0.12 | 20.0 | 0 | 0 | 1.23 | 34.94 | 1.53 | -31.08 | 1.07 | -37.79 | 0.24 | -4.0 | 0.02 | 0.0 | 114.29 | 57.94 |
2015 (2) | 1.44 | -16.76 | -0.11 | 0 | -1.44 | 0 | 0.07 | 0 | 1.33 | -33.83 | 0.1 | -33.33 | 0 | 0 | 0.91 | -24.43 | 2.22 | 7.25 | 1.72 | -4.97 | 0.25 | 13.64 | 0.02 | 0.0 | 72.36 | -14.25 |
2014 (1) | 1.73 | 26.28 | 0.28 | 0 | -1.49 | 0 | -0.12 | 0 | 2.01 | 0 | 0.15 | -90.26 | 0 | 0 | 1.21 | -92.46 | 2.07 | 45.77 | 1.81 | 20.67 | 0.22 | 46.67 | 0.02 | 100.0 | 84.39 | 2.25 |
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 | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
24Q3 (20) | 0.66 | -32.65 | 0.0 | -0.02 | 0 | 0.0 | -1.15 | -3733.33 | 21.77 | -0.01 | 66.67 | 0 | 0.64 | -34.69 | 0.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0.61 | 102.43 | -13.37 | 0.73 | 7.35 | 52.08 | 0.61 | 0.0 | 38.64 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0 | 92.96 | -32.65 | -23.94 |
24Q2 (19) | 0.98 | 196.97 | 0 | 0 | 100.0 | 100.0 | -0.03 | 0.0 | 0.0 | -0.03 | 25.0 | -200.0 | 0.98 | 292.0 | 5000.0 | 0.01 | -87.5 | -50.0 | 0 | 0 | 0 | 0.30 | -90.47 | -56.31 | 0.68 | 100.0 | 65.85 | 0.61 | 110.34 | 103.33 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0 | 138.03 | 63.12 | 0 |
24Q1 (18) | 0.33 | -73.81 | -28.26 | -0.08 | -300.0 | -100.0 | -0.03 | 0.0 | 0.0 | -0.04 | -157.14 | 0 | 0.25 | -79.84 | -40.48 | 0.08 | 300.0 | 100.0 | 0 | 0 | 0 | 3.15 | 375.59 | 112.6 | 0.34 | -45.16 | -12.82 | 0.29 | -21.62 | -14.71 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0 | 84.62 | -68.44 | -19.06 |
23Q4 (17) | 1.26 | 90.91 | 113.56 | -0.02 | 0.0 | 33.33 | -0.03 | 97.96 | 0.0 | 0.07 | 0 | 0 | 1.24 | 93.75 | 121.43 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.66 | -5.63 | -28.7 | 0.62 | 29.17 | 10.71 | 0.37 | -15.91 | -15.91 | 0.1 | 0.0 | 11.11 | 0 | 0 | 0 | 268.09 | 119.34 | 140.82 |
23Q3 (16) | 0.66 | 0 | 144.44 | -0.02 | 0.0 | -100.0 | -1.47 | -4800.0 | -59.78 | 0 | 100.0 | 0 | 0.64 | 3300.0 | 146.15 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.70 | 2.11 | 122.46 | 0.48 | 17.07 | -17.24 | 0.44 | 46.67 | -16.98 | 0.1 | 0.0 | 11.11 | 0 | 0 | 0 | 122.22 | 0 | 180.66 |
23Q2 (15) | 0 | -100.0 | -100.0 | -0.02 | 50.0 | 33.33 | -0.03 | 0.0 | -200.0 | -0.01 | 0 | 0.0 | -0.02 | -104.76 | -109.09 | 0.02 | -50.0 | -33.33 | 0 | 0 | 0 | 0.69 | -53.61 | -31.27 | 0.41 | 5.13 | -22.64 | 0.3 | -11.76 | -25.0 | 0.1 | 0.0 | 11.11 | 0 | 0 | 0 | 0.00 | -100.0 | -100.0 |
23Q1 (14) | 0.46 | -22.03 | 228.57 | -0.04 | -33.33 | 20.0 | -0.03 | 0.0 | 0.0 | 0 | 0 | 100.0 | 0.42 | -25.0 | 366.67 | 0.04 | 33.33 | -20.0 | 0 | 0 | 0 | 1.48 | 59.51 | 2.81 | 0.39 | -30.36 | -31.58 | 0.34 | -22.73 | -35.85 | 0.1 | 11.11 | 11.11 | 0 | 0 | 0 | 104.55 | -6.09 | 362.99 |
22Q4 (13) | 0.59 | 118.52 | 22.92 | -0.03 | -200.0 | 25.0 | -0.03 | 96.74 | 95.65 | 0 | 0 | -100.0 | 0.56 | 115.38 | 27.27 | 0.03 | 200.0 | -25.0 | 0 | 0 | 0 | 0.93 | 194.43 | -24.54 | 0.56 | -3.45 | 14.29 | 0.44 | -16.98 | 33.33 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 111.32 | 155.63 | -2.59 |
22Q3 (12) | 0.27 | 8.0 | 12.5 | -0.01 | 66.67 | 66.67 | -0.92 | -9100.0 | -1433.33 | 0 | 100.0 | 0 | 0.26 | 18.18 | 23.81 | 0.01 | -66.67 | -66.67 | 0 | 0 | 0 | 0.32 | -68.45 | -67.19 | 0.58 | 9.43 | 7.41 | 0.53 | 32.5 | 32.5 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 43.55 | -14.65 | -11.09 |
22Q2 (11) | 0.25 | 78.57 | 92.31 | -0.03 | 40.0 | 0.0 | -0.01 | 66.67 | 87.5 | -0.01 | 66.67 | 0.0 | 0.22 | 144.44 | 120.0 | 0.03 | -40.0 | 0.0 | 0 | 0 | 0 | 1.00 | -30.6 | 0.33 | 0.53 | -7.02 | 6.0 | 0.4 | -24.53 | 17.65 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 51.02 | 125.95 | 68.76 |
22Q1 (10) | 0.14 | -70.83 | -73.58 | -0.05 | -25.0 | 95.1 | -0.03 | 95.65 | 66.67 | -0.03 | -160.0 | 0 | 0.09 | -79.55 | 118.37 | 0.05 | 25.0 | -95.15 | 0 | 0 | 0 | 1.44 | 17.07 | -96.18 | 0.57 | 16.33 | 62.86 | 0.53 | 60.61 | 103.85 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 22.58 | -80.24 | -85.09 |
21Q4 (9) | 0.48 | 100.0 | -46.67 | -0.04 | -33.33 | -33.33 | -0.69 | -1050.0 | -527.27 | 0.05 | 0 | 350.0 | 0.44 | 109.52 | -49.43 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | 1.23 | 28.0 | 20.62 | 0.49 | -9.26 | 28.95 | 0.33 | -17.5 | 17.86 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 114.29 | 133.33 | -53.02 |
21Q3 (8) | 0.24 | 84.62 | -51.02 | -0.03 | 0.0 | -200.0 | -0.06 | 25.0 | 93.48 | 0 | 100.0 | 0 | 0.21 | 110.0 | -56.25 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.96 | -3.53 | 31.25 | 0.54 | 8.0 | 12.5 | 0.4 | 17.65 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 48.98 | 62.01 | -51.02 |
21Q2 (7) | 0.13 | -75.47 | -82.43 | -0.03 | 97.06 | 40.0 | -0.08 | 11.11 | 27.27 | -0.01 | 0 | -150.0 | 0.1 | 120.41 | -85.51 | 0.03 | -97.09 | -40.0 | 0 | 0 | 0 | 1.00 | -97.36 | -56.94 | 0.5 | 42.86 | 61.29 | 0.34 | 30.77 | 88.89 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 30.23 | -80.04 | -88.97 |
21Q1 (6) | 0.53 | -41.11 | 23.26 | -1.02 | -3300.0 | -1600.0 | -0.09 | 18.18 | 18.18 | 0 | 100.0 | 0 | -0.49 | -156.32 | -232.43 | 1.03 | 3333.33 | 1616.67 | 0 | 0 | 0 | 37.73 | 3597.44 | 1189.07 | 0.35 | -7.89 | 94.44 | 0.26 | -7.14 | 188.89 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 151.43 | -37.75 | -36.61 |
20Q4 (5) | 0.9 | 83.67 | 1100.0 | -0.03 | -200.0 | 0.0 | -0.11 | 88.04 | 81.97 | -0.02 | 0 | 0 | 0.87 | 81.25 | 825.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 1.02 | 39.29 | 6.46 | 0.38 | -20.83 | -28.3 | 0.28 | -30.0 | -20.0 | 0.09 | 0.0 | 12.5 | 0 | 0 | 0 | 243.24 | 143.24 | 1262.16 |
20Q3 (4) | 0.49 | -33.78 | 0.0 | -0.01 | 80.0 | 0.0 | -0.92 | -736.36 | 0.0 | 0 | -100.0 | 0.0 | 0.48 | -30.43 | 0.0 | 0.02 | -60.0 | 0.0 | 0 | 0 | 0.0 | 0.73 | -68.35 | 0.0 | 0.48 | 54.84 | 0.0 | 0.4 | 122.22 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0.0 | 100.00 | -63.51 | 0.0 |
20Q2 (3) | 0.74 | 72.09 | 0.0 | -0.05 | 16.67 | 0.0 | -0.11 | 0.0 | 0.0 | 0.02 | 0 | 0.0 | 0.69 | 86.49 | 0.0 | 0.05 | -16.67 | 0.0 | 0 | 0 | 0.0 | 2.31 | -20.91 | 0.0 | 0.31 | 72.22 | 0.0 | 0.18 | 100.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0.0 | 274.07 | 14.73 | 0.0 |
20Q1 (2) | 0.43 | 577.78 | 0.0 | -0.06 | -100.0 | 0.0 | -0.11 | 81.97 | 0.0 | 0 | 0 | 0.0 | 0.37 | 408.33 | 0.0 | 0.06 | 100.0 | 0.0 | 0 | 0 | 0.0 | 2.93 | 205.37 | 0.0 | 0.18 | -66.04 | 0.0 | 0.09 | -74.29 | 0.0 | 0.09 | 12.5 | 0.0 | 0 | 0 | 0.0 | 238.89 | 1241.36 | 0.0 |
19Q4 (1) | -0.09 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.61 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.96 | 0.0 | 0.0 | 0.53 | 0.0 | 0.0 | 0.35 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -20.93 | 0.0 | 0.0 |