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) | 0.81 | 211.54 | -0.32 | 0 | -0.24 | 0 | 0 | 0 | 0.49 | -22.22 | 0.04 | 33.33 | -0.01 | 0 | 1.76 | 33.33 | 0.05 | 0 | 0.75 | 341.18 | 0.14 | 0.0 | 0.01 | -50.0 | 90.00 | 14.23 |
2022 (9) | 0.26 | 13.04 | 0.37 | 2.78 | -0.57 | 0 | 0 | 0 | 0.63 | 6.78 | 0.03 | 0.0 | -0.01 | 0 | 1.32 | -0.88 | 0 | 0 | 0.17 | -64.58 | 0.14 | -6.67 | 0.02 | 100.0 | 78.79 | 119.24 |
2021 (8) | 0.23 | -74.44 | 0.36 | 0 | -0.96 | 0 | 0 | 0 | 0.59 | -9.23 | 0.03 | -25.0 | -0.03 | 0 | 1.33 | 3.33 | 0.17 | -80.23 | 0.48 | -49.47 | 0.15 | 0.0 | 0.01 | 0.0 | 35.94 | -55.68 |
2020 (7) | 0.9 | 57.89 | -0.25 | 0 | -0.19 | 0 | 0.01 | 0 | 0.65 | 109.68 | 0.04 | -33.33 | -0.01 | 0 | 1.29 | -56.77 | 0.86 | 975.0 | 0.95 | 131.71 | 0.15 | 0.0 | 0.01 | 0 | 81.08 | -20.34 |
2019 (6) | 0.57 | -8.06 | -0.26 | 0 | -0.53 | 0 | 0 | 0 | 0.31 | 0 | 0.06 | -14.29 | 0 | 0 | 2.99 | 7.04 | 0.08 | -80.95 | 0.41 | 0.0 | 0.15 | 200.0 | 0 | 0 | 101.79 | -22.84 |
2018 (5) | 0.62 | 785.71 | -0.79 | 0 | -0.09 | 0 | 0 | 0 | -0.17 | 0 | 0.07 | 16.67 | 0 | 0 | 2.79 | -3.32 | 0.42 | 4100.0 | 0.41 | 583.33 | 0.05 | 0.0 | 0.01 | 0.0 | 131.91 | 126.14 |
2017 (4) | 0.07 | -36.36 | -0.45 | 0 | 0.17 | 0 | 0 | 0 | -0.38 | 0 | 0.06 | 500.0 | 0 | 0 | 2.88 | 554.81 | 0.01 | -75.0 | 0.06 | 0 | 0.05 | -16.67 | 0.01 | -75.0 | 58.33 | -52.27 |
2016 (3) | 0.11 | -8.33 | 0.28 | 3.7 | -0.32 | 0 | 0 | 0 | 0.39 | 0.0 | 0.01 | -80.0 | 0 | 0 | 0.44 | -77.27 | 0.04 | -76.47 | -0.01 | 0 | 0.06 | 0.0 | 0.04 | 0.0 | 122.22 | 378.7 |
2015 (2) | 0.12 | -80.95 | 0.27 | 68.75 | -0.32 | 0 | 0 | 0 | 0.39 | -50.63 | 0.05 | 150.0 | -0.02 | 0 | 1.94 | 150.97 | 0.17 | 21.43 | 0.37 | 2.78 | 0.06 | 0.0 | 0.04 | 0.0 | 25.53 | -81.36 |
2014 (1) | 0.63 | 0 | 0.16 | -66.67 | -0.47 | 0 | 0.02 | 0.0 | 0.79 | 119.44 | 0.02 | -84.62 | -0.07 | 0 | 0.77 | -87.29 | 0.14 | 0 | 0.36 | -14.29 | 0.06 | -14.29 | 0.04 | 100.0 | 136.96 | 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 | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
24Q3 (20) | 0.14 | 150.0 | -58.82 | 0.03 | 118.75 | 250.0 | 0.33 | 168.75 | 1200.0 | 0 | 100.0 | 0 | 0.17 | 138.64 | -46.88 | 0 | 0 | 0 | 0 | 0 | 0 | -0.00 | 0 | 0 | -0.03 | 25.0 | -127.27 | -0.06 | -127.27 | -166.67 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0 | 0.00 | 100.0 | -100.0 |
24Q2 (19) | -0.28 | -200.0 | -142.42 | -0.16 | -142.11 | -300.0 | -0.48 | -2300.0 | -182.35 | -0.03 | -400.0 | -200.0 | -0.44 | -166.67 | -159.46 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.00 | -100.0 | -100.0 | -0.04 | 33.33 | 0 | 0.22 | 120.0 | 4.76 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | -107.69 | -150.0 | -139.16 |
24Q1 (18) | 0.28 | 75.0 | 182.35 | 0.38 | 188.37 | 850.0 | -0.02 | 0.0 | 33.33 | 0.01 | 0 | 0 | 0.66 | 344.44 | 320.0 | 0.05 | 400.0 | 150.0 | 0 | 0 | 0 | 4.85 | 152.43 | 26.21 | -0.06 | -50.0 | -200.0 | 0.1 | 42.86 | -73.68 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 215.38 | 34.62 | 359.73 |
23Q4 (17) | 0.16 | -52.94 | -27.27 | -0.43 | -2050.0 | 0 | -0.02 | 33.33 | 33.33 | 0 | 0 | 0 | -0.27 | -184.38 | -222.73 | 0.01 | 0 | 0.0 | 0 | 0 | 100.0 | 1.92 | 0 | -9.62 | -0.04 | -136.36 | 71.43 | 0.07 | -22.22 | -22.22 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 160.00 | -43.53 | -5.45 |
23Q3 (16) | 0.34 | -48.48 | 100.0 | -0.02 | -125.0 | 84.62 | -0.03 | 82.35 | 0.0 | 0 | 100.0 | 0 | 0.32 | -56.76 | 700.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.00 | -100.0 | -100.0 | 0.11 | 0 | 37.5 | 0.09 | -57.14 | -10.0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 283.33 | 3.03 | 133.33 |
23Q2 (15) | 0.66 | 294.12 | 266.67 | 0.08 | 100.0 | -72.41 | -0.17 | -466.67 | 65.31 | -0.01 | 0 | 0 | 0.74 | 346.67 | 57.45 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 1.75 | -54.39 | 0 | 0 | 100.0 | -100.0 | 0.21 | -44.74 | 800.0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 275.00 | 431.62 | -84.72 |
23Q1 (14) | -0.34 | -254.55 | -9.68 | 0.04 | 0 | -80.95 | -0.03 | 0.0 | 0.0 | 0 | 0 | 0 | -0.3 | -236.36 | -200.0 | 0.02 | 100.0 | 100.0 | 0 | 100.0 | 0 | 3.85 | 80.77 | 96.15 | -0.02 | 85.71 | 60.0 | 0.38 | 322.22 | 3700.0 | 0.03 | -25.0 | -25.0 | 0 | 0 | 0 | -82.93 | -149.0 | 86.62 |
22Q4 (13) | 0.22 | 29.41 | 22.22 | 0 | 100.0 | 0 | -0.03 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.22 | 450.0 | 22.22 | 0.01 | 0.0 | 0 | -0.01 | 0 | 0 | 2.13 | 46.81 | 0 | -0.14 | -275.0 | -227.27 | 0.09 | -10.0 | -59.09 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 169.23 | 39.37 | 144.44 |
22Q3 (12) | 0.17 | -5.56 | -10.53 | -0.13 | -144.83 | -121.31 | -0.03 | 93.88 | 96.59 | 0 | 0 | 0 | 0.04 | -91.49 | -95.0 | 0.01 | 0 | 0 | 0 | 0 | 100.0 | 1.45 | 0 | 0 | 0.08 | -27.27 | 33.33 | 0.1 | 433.33 | -9.09 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 121.43 | -93.25 | -4.14 |
22Q2 (11) | 0.18 | 158.06 | 400.0 | 0.29 | 38.1 | 2800.0 | -0.49 | -1533.33 | -1533.33 | 0 | 0 | -100.0 | 0.47 | 570.0 | 1040.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.00 | -100.0 | -100.0 | 0.11 | 320.0 | 375.0 | -0.03 | -400.0 | -50.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 1800.00 | 390.32 | 700.0 |
22Q1 (10) | -0.31 | -272.22 | -342.86 | 0.21 | 0 | 177.78 | -0.03 | 0.0 | 0.0 | 0 | -100.0 | 100.0 | -0.1 | -155.56 | 70.59 | 0.01 | 0 | 0 | 0 | 0 | 0 | 1.96 | 0 | 0 | -0.05 | -145.45 | -266.67 | 0.01 | -95.45 | -94.12 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | -620.00 | -995.56 | -1760.0 |
21Q4 (9) | 0.18 | -5.26 | -66.67 | 0 | -100.0 | -100.0 | -0.03 | 96.59 | 0.0 | 0.01 | 0 | 0 | 0.18 | -77.5 | -67.27 | 0 | 0 | -100.0 | 0 | 100.0 | 0 | -0.00 | 0 | -100.0 | 0.11 | 83.33 | -62.07 | 0.22 | 100.0 | -18.52 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 69.23 | -45.34 | -60.26 |
21Q3 (8) | 0.19 | 416.67 | 480.0 | 0.61 | 6000.0 | 1625.0 | -0.88 | -2833.33 | -633.33 | 0 | -100.0 | 0 | 0.8 | 1700.0 | 988.89 | 0 | -100.0 | -100.0 | -0.03 | 0 | -200.0 | -0.00 | -100.0 | -100.0 | 0.06 | 250.0 | -25.0 | 0.11 | 650.0 | -15.38 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 126.67 | 142.22 | 530.67 |
21Q2 (7) | -0.06 | 14.29 | -113.04 | 0.01 | 103.7 | 102.04 | -0.03 | 0.0 | 0.0 | 0.01 | 200.0 | 0 | -0.05 | 85.29 | -66.67 | 0.02 | 0 | 0.0 | 0 | 0 | 0 | 4.00 | 0 | 44.0 | -0.04 | -233.33 | -126.67 | -0.02 | -111.76 | -105.71 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | -300.00 | -800.0 | -354.35 |
21Q1 (6) | -0.07 | -112.96 | -75.0 | -0.27 | -2800.0 | -200.0 | -0.03 | 0.0 | -50.0 | -0.01 | 0 | -200.0 | -0.34 | -161.82 | -247.83 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.00 | -100.0 | -100.0 | 0.03 | -89.66 | -91.18 | 0.17 | -37.04 | -15.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | -33.33 | -119.14 | -100.0 |
20Q4 (5) | 0.54 | 1180.0 | 237.5 | 0.01 | 125.0 | 133.33 | -0.03 | 75.0 | -50.0 | 0 | 0 | 100.0 | 0.55 | 711.11 | 323.08 | 0.01 | 0.0 | -50.0 | 0 | 100.0 | 0 | 1.20 | -26.51 | -63.25 | 0.29 | 262.5 | 52.63 | 0.27 | 107.69 | 107.69 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 174.19 | 692.26 | 85.08 |
20Q3 (4) | -0.05 | -110.87 | 0.0 | -0.04 | 91.84 | 0.0 | -0.12 | -300.0 | 0.0 | 0 | 0 | 0.0 | -0.09 | -200.0 | 0.0 | 0.01 | -50.0 | 0.0 | -0.01 | 0 | 0.0 | 1.64 | -40.98 | 0.0 | 0.08 | -46.67 | 0.0 | 0.13 | -62.86 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | -29.41 | -124.94 | 0.0 |
20Q2 (3) | 0.46 | 1250.0 | 0.0 | -0.49 | -281.48 | 0.0 | -0.03 | -50.0 | 0.0 | 0 | -100.0 | 0.0 | -0.03 | -113.04 | 0.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0.0 | 2.78 | 158.33 | 0.0 | 0.15 | -55.88 | 0.0 | 0.35 | 75.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 117.95 | 807.69 | 0.0 |
20Q1 (2) | -0.04 | -125.0 | 0.0 | 0.27 | 1000.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0.01 | 150.0 | 0.0 | 0.23 | 76.92 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 1.08 | -67.2 | 0.0 | 0.34 | 78.95 | 0.0 | 0.2 | 53.85 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | -16.67 | -117.71 | 0.0 |
19Q4 (1) | 0.16 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 3.28 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 94.12 | 0.0 | 0.0 |