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 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2021 (10) | -1.06 | 0 | -0.09 | 0 | -0.02 | 0 | -0.17 | 0 | -1.15 | 0 | 0.09 | 125.0 | 0 | 0 | 1.31 | 117.14 | -1.22 | 0 | -0.86 | 0 | 0.26 | 4.0 | 0 | 0 | 0.00 | 0 |
2020 (9) | -0.6 | 0 | -0.62 | 0 | -0.04 | 0 | 0.06 | -50.0 | -1.22 | 0 | 0.04 | -83.33 | 0 | 0 | 0.60 | -80.37 | -0.97 | 0 | -0.79 | 0 | 0.25 | 0.0 | 0 | 0 | 0.00 | 0 |
2019 (8) | 0.93 | 0 | 1.24 | -22.5 | -0.26 | 0 | 0.12 | 0 | 2.17 | 133.33 | 0.24 | 242.86 | 1.28 | -43.86 | 3.07 | 251.2 | -1.23 | 0 | -0.64 | 0 | 0.25 | 0.0 | 0 | 0 | 0.00 | 0 |
2018 (7) | -0.67 | 0 | 1.6 | 966.67 | -0.15 | 0 | -0.39 | 0 | 0.93 | 0 | 0.07 | -30.0 | 2.28 | 0 | 0.88 | -18.19 | -1.28 | 0 | -0.53 | 0 | 0.25 | 8.7 | 0.01 | 0.0 | 0.00 | 0 |
2017 (6) | -0.61 | 0 | 0.15 | 0 | -0.08 | 0 | 0.54 | 0 | -0.46 | 0 | 0.1 | 900.0 | 0 | 0 | 1.07 | 973.8 | -0.79 | 0 | -0.63 | 0 | 0.23 | -23.33 | 0.01 | 0.0 | 0.00 | 0 |
2016 (5) | 0.66 | -65.45 | -0.01 | 0 | -0.76 | 0 | -0.29 | 0 | 0.65 | -65.43 | 0.01 | -50.0 | 0.01 | 0.0 | 0.10 | -31.47 | -0.2 | 0 | 0.12 | -87.37 | 0.3 | -21.05 | 0.01 | 0.0 | 153.49 | 7.68 |
2015 (4) | 1.91 | 0 | -0.03 | 0 | -0.85 | 0 | -0.14 | 0 | 1.88 | 0 | 0.02 | -88.24 | 0.01 | -50.0 | 0.15 | -89.73 | 0.47 | 0 | 0.95 | 179.41 | 0.38 | -2.56 | 0.01 | 0.0 | 142.54 | 0 |
2014 (3) | -0.65 | 0 | 0.11 | 0 | 0.47 | 0 | -0.13 | 0 | -0.54 | 0 | 0.17 | -58.54 | 0.02 | 0 | 1.42 | -65.23 | -0.05 | 0 | 0.34 | 0 | 0.39 | 2.63 | 0.01 | 0.0 | -87.84 | 0 |
2013 (2) | 0.04 | 0 | -0.42 | 0 | -1.03 | 0 | -0.09 | 0 | -0.38 | 0 | 0.41 | 485.71 | 0 | 0 | 4.07 | 461.87 | -0.86 | 0 | -0.63 | 0 | 0.38 | -15.56 | 0.01 | 0.0 | 0.00 | 0 |
2012 (1) | -0.01 | 0 | -0.07 | 0 | 0.68 | 0 | 0.22 | 0 | -0.08 | 0 | 0.07 | 0 | -0.01 | 0 | 0.72 | 0 | -0.41 | 0 | -0.07 | 0 | 0.45 | 0 | 0.01 | 0 | -2.56 | 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 | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
22Q3 (20) | -0.66 | -430.0 | -8.2 | 0 | 100.0 | 100.0 | -0.01 | 0.0 | 0.0 | -0.17 | -213.33 | 19.05 | -0.66 | -466.67 | -4.76 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.00 | -100.0 | -100.0 | -0.46 | -15.0 | -39.39 | -0.25 | -56.25 | -19.05 | 0.07 | 0.0 | 16.67 | 0 | 0 | 0 | 0.00 | 0 | 0 |
22Q2 (19) | 0.2 | 253.85 | 300.0 | -0.02 | -100.0 | -100.0 | -0.01 | -107.14 | 0.0 | 0.15 | 36.36 | 266.67 | 0.18 | 228.57 | 263.64 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 1.56 | 101.56 | 24.22 | -0.4 | 11.11 | -25.0 | -0.16 | 65.96 | 36.0 | 0.07 | 0.0 | 16.67 | 0 | 0 | 0 | 0.00 | 0 | 0 |
22Q1 (18) | -0.13 | 13.33 | 35.0 | -0.01 | 75.0 | 50.0 | 0.14 | 1500.0 | 1300.0 | 0.11 | -38.89 | 283.33 | -0.14 | 26.32 | 36.36 | 0.01 | -75.0 | -50.0 | 0 | 0 | 0 | 0.78 | -61.24 | -25.58 | -0.45 | -66.67 | -50.0 | -0.47 | -113.64 | -176.47 | 0.07 | 0.0 | 16.67 | 0 | 0 | 0 | 0.00 | 0 | 0 |
21Q4 (17) | -0.15 | 75.41 | 46.43 | -0.04 | -100.0 | -500.0 | -0.01 | 0.0 | 50.0 | 0.18 | 185.71 | -5.26 | -0.19 | 69.84 | 29.63 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 2.00 | 36.0 | 0 | -0.27 | 18.18 | 15.62 | -0.22 | -4.76 | 55.1 | 0.07 | 16.67 | 16.67 | 0 | 0 | 0 | 0.00 | 0 | 0 |
21Q3 (16) | -0.61 | -510.0 | -84.85 | -0.02 | -100.0 | 0 | -0.01 | 0.0 | 0 | -0.21 | -133.33 | -10.53 | -0.63 | -472.73 | -90.91 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 1.47 | 16.91 | 167.65 | -0.33 | -3.12 | -120.0 | -0.21 | 16.0 | -200.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | 0 |
21Q2 (15) | -0.1 | 50.0 | 37.5 | -0.01 | 50.0 | 98.33 | -0.01 | -200.0 | 0.0 | -0.09 | -50.0 | -550.0 | -0.11 | 50.0 | 85.53 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 1.26 | 20.75 | 93.71 | -0.32 | -6.67 | -68.42 | -0.25 | -47.06 | -316.67 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | 0 |
21Q1 (14) | -0.2 | 28.57 | -211.11 | -0.02 | -300.0 | 33.33 | 0.01 | 150.0 | 200.0 | -0.06 | -131.58 | -250.0 | -0.22 | 18.52 | -246.67 | 0.02 | 0 | -33.33 | 0 | 0 | 0 | 1.04 | 0 | -48.61 | -0.3 | 6.25 | 0.0 | -0.17 | 65.31 | 5.56 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | 0 |
20Q4 (13) | -0.28 | 15.15 | -150.0 | 0.01 | 0 | 105.88 | -0.02 | 0 | 90.48 | 0.19 | 200.0 | 211.76 | -0.27 | 18.18 | -169.23 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | -0.00 | -100.0 | -100.0 | -0.32 | -113.33 | 8.57 | -0.49 | -600.0 | -390.0 | 0.06 | 0.0 | -14.29 | 0 | 0 | 0 | 0.00 | 0 | 0 |
20Q3 (12) | -0.33 | -106.25 | -162.26 | 0 | 100.0 | -100.0 | 0 | 100.0 | 100.0 | -0.19 | -1050.0 | -226.67 | -0.33 | 56.58 | -117.93 | 0.01 | 0.0 | -75.0 | 0 | 0 | -100.0 | 0.55 | -15.38 | -63.74 | -0.15 | 21.05 | -87.5 | -0.07 | -16.67 | -158.33 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | -100.0 |
20Q2 (11) | -0.16 | -188.89 | -300.0 | -0.6 | -1900.0 | -1400.0 | -0.01 | 0.0 | 0.0 | 0.02 | -50.0 | 200.0 | -0.76 | -606.67 | -850.0 | 0.01 | -66.67 | -75.0 | 0 | 0 | 0 | 0.65 | -67.97 | -68.67 | -0.19 | 36.67 | 36.67 | -0.06 | 66.67 | 76.92 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | 0 |
20Q1 (10) | 0.18 | -67.86 | 250.0 | -0.03 | 82.35 | -123.08 | -0.01 | 95.24 | 50.0 | 0.04 | 123.53 | -75.0 | 0.15 | -61.54 | 1400.0 | 0.03 | -66.67 | -57.14 | 0 | 100.0 | 0 | 2.03 | -61.49 | -55.98 | -0.3 | 14.29 | 40.0 | -0.18 | -80.0 | 55.0 | 0.06 | -14.29 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | 0 |
19Q4 (9) | 0.56 | 5.66 | 500.0 | -0.17 | -112.98 | 74.63 | -0.21 | -600.0 | -2000.0 | -0.17 | -213.33 | 41.38 | 0.39 | -78.8 | 148.15 | 0.09 | 125.0 | 350.0 | -0.07 | -105.19 | -75.0 | 5.26 | 247.37 | 457.89 | -0.35 | -337.5 | -34.62 | -0.1 | -183.33 | -225.0 | 0.07 | 16.67 | 16.67 | 0 | 0 | 0 | 0.00 | -100.0 | 100.0 |
19Q3 (8) | 0.53 | 1425.0 | 129.94 | 1.31 | 3375.0 | -42.54 | -0.03 | -200.0 | 76.92 | 0.15 | 850.0 | 106.0 | 1.84 | 2400.0 | 260.78 | 0.04 | 0.0 | 0.0 | 1.35 | 0 | -41.81 | 1.52 | -26.89 | -20.83 | -0.08 | 73.33 | 69.23 | 0.12 | 146.15 | 209.09 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 294.44 | 0 | 0 |
19Q2 (7) | -0.04 | 66.67 | -107.27 | -0.04 | -130.77 | -300.0 | -0.01 | 50.0 | 50.0 | -0.02 | -112.5 | -166.67 | -0.08 | -900.0 | -114.81 | 0.04 | -42.86 | 300.0 | 0 | 0 | 0 | 2.07 | -55.0 | 281.35 | -0.3 | 40.0 | 18.92 | -0.26 | 35.0 | -44.44 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | 0 |
19Q1 (6) | -0.12 | 14.29 | -117.14 | 0.13 | 119.4 | 1400.0 | -0.02 | -100.0 | 0 | 0.16 | 155.17 | -93.22 | 0.01 | 101.23 | -98.55 | 0.07 | 250.0 | 600.0 | 0 | 100.0 | 0 | 4.61 | 388.16 | 798.03 | -0.5 | -92.31 | -28.21 | -0.4 | -600.0 | -25.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.00 | 100.0 | 0 |
18Q4 (5) | -0.14 | 92.09 | 0 | -0.67 | -129.39 | 0 | -0.01 | 92.31 | 0 | -0.29 | 88.4 | 0 | -0.81 | -258.82 | 0 | 0.02 | -50.0 | 0 | -0.04 | -101.72 | 0 | 0.94 | -50.71 | 0 | -0.26 | 0.0 | 0 | 0.08 | 172.73 | 0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | -100.00 | 0 | 0 |
18Q3 (4) | -1.77 | -421.82 | 0.0 | 2.28 | 22900.0 | 0.0 | -0.13 | -550.0 | 0.0 | -2.5 | -8433.33 | 0.0 | 0.51 | -5.56 | 0.0 | 0.04 | 300.0 | 0.0 | 2.32 | 0 | 0.0 | 1.91 | 252.15 | 0.0 | -0.26 | 29.73 | 0.0 | -0.11 | 38.89 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 |
18Q2 (3) | 0.55 | -21.43 | 0.0 | -0.01 | 0.0 | 0.0 | -0.02 | 0 | 0.0 | 0.03 | -98.73 | 0.0 | 0.54 | -21.74 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.54 | 5.98 | 0.0 | -0.37 | 5.13 | 0.0 | -0.18 | 43.75 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 |
18Q1 (2) | 0.7 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 2.36 | 0 | 0.0 | 0.69 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.51 | 0 | 0.0 | -0.39 | 0 | 0.0 | -0.32 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 |