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) | 1.72 | 2.38 | -0.74 | 0 | -1.22 | 0 | -0.01 | 0 | 0.98 | 0 | 0.71 | -71.37 | 0 | 0 | 10.23 | -72.65 | 1.59 | -22.82 | 1.34 | -25.97 | 0.38 | 171.43 | 0.01 | 0.0 | 99.42 | 15.99 |
2022 (9) | 1.68 | 43.59 | -2.48 | 0 | -0.46 | 0 | -0.01 | 0 | -0.8 | 0 | 2.48 | 61.04 | 0 | 0 | 37.41 | 22.9 | 2.06 | 67.48 | 1.81 | 90.53 | 0.14 | 40.0 | 0.01 | 0.0 | 85.71 | -22.34 |
2021 (8) | 1.17 | -11.36 | -1.57 | 0 | -0.73 | 0 | -0.04 | 0 | -0.4 | 0 | 1.54 | -37.4 | 0 | 0 | 30.43 | -32.2 | 1.23 | -10.87 | 0.95 | -7.77 | 0.1 | -9.09 | 0.01 | 0.0 | 110.38 | -3.84 |
2020 (7) | 1.32 | 53.49 | -2.46 | 0 | 1.89 | 0 | 0.05 | 0 | -1.14 | 0 | 2.46 | 3414.29 | 0 | 0 | 44.89 | 2830.71 | 1.38 | 32.69 | 1.03 | 24.1 | 0.11 | -15.38 | 0.01 | 0.0 | 114.78 | 29.46 |
2019 (6) | 0.86 | -18.1 | -0.07 | 0 | -0.74 | 0 | 0 | 0 | 0.79 | -12.22 | 0.07 | -56.25 | 0 | 0 | 1.53 | -54.91 | 1.04 | -15.45 | 0.83 | -23.85 | 0.13 | 0.0 | 0.01 | 0 | 88.66 | 3.01 |
2018 (5) | 1.05 | 47.89 | -0.15 | 0 | -0.35 | 0 | 0.02 | 0 | 0.9 | 73.08 | 0.16 | -11.11 | 0 | 0 | 3.40 | -31.12 | 1.23 | 57.69 | 1.09 | 87.93 | 0.13 | 8.33 | 0 | 0 | 86.07 | -13.93 |
2017 (4) | 0.71 | 82.05 | -0.19 | 0 | -0.19 | 0 | 0 | 0 | 0.52 | 372.73 | 0.18 | 500.0 | 0 | 0 | 4.93 | 381.64 | 0.78 | 100.0 | 0.58 | 75.76 | 0.12 | 0.0 | 0.01 | 0.0 | 100.00 | 17.95 |
2016 (3) | 0.39 | -63.55 | -0.28 | 0 | 0.13 | 0 | 0 | 0 | 0.11 | -89.42 | 0.03 | -78.57 | 0 | 0 | 1.02 | -76.52 | 0.39 | -11.36 | 0.33 | -42.11 | 0.12 | -7.69 | 0.01 | -50.0 | 84.78 | -42.95 |
2015 (2) | 1.07 | 69.84 | -0.03 | 0 | -0.35 | 0 | 0.1 | 900.0 | 1.04 | 92.59 | 0.14 | 55.56 | 0 | 0 | 4.36 | 61.37 | 0.44 | 7.32 | 0.57 | 23.91 | 0.13 | -23.53 | 0.02 | 100.0 | 148.61 | 50.97 |
2014 (1) | 0.63 | 85.29 | -0.09 | 0 | -0.11 | 0 | 0.01 | 0.0 | 0.54 | 107.69 | 0.09 | 0.0 | 0 | 0 | 2.70 | -12.61 | 0.41 | 241.67 | 0.46 | 155.56 | 0.17 | -10.53 | 0.01 | -75.0 | 98.44 | 18.7 |
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) | 0.27 | -40.0 | -10.0 | -0.04 | 50.0 | 83.33 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.23 | -37.84 | 283.33 | 0.03 | -57.14 | -87.5 | 0 | 0 | 0 | 1.70 | -59.33 | -87.93 | 0.32 | -8.57 | -11.11 | 0.3 | -6.25 | -9.09 | 0.1 | 0.0 | 11.11 | 0 | 0 | 0 | 67.50 | -37.0 | -5.5 |
24Q1 (19) | 0.45 | -40.79 | 150.0 | -0.08 | 33.33 | 61.9 | 0 | 100.0 | 100.0 | 0.01 | 200.0 | 150.0 | 0.37 | -42.19 | 1333.33 | 0.07 | -30.0 | -65.0 | 0 | 0 | 0 | 4.19 | -30.0 | -65.84 | 0.35 | -10.26 | -5.41 | 0.32 | 14.29 | 14.29 | 0.1 | 0.0 | 11.11 | 0 | 0 | 0 | 107.14 | -46.43 | 120.24 |
23Q4 (18) | 0.76 | 58.33 | 33.33 | -0.12 | 29.41 | 78.57 | -0.38 | 40.62 | 0 | -0.01 | -150.0 | 75.0 | 0.64 | 106.45 | 6300.0 | 0.1 | -41.18 | -82.14 | 0 | 0 | 0 | 5.99 | -31.67 | -79.15 | 0.39 | -18.75 | -32.76 | 0.28 | -37.78 | -34.88 | 0.1 | 0.0 | 42.86 | 0 | 0 | 0 | 200.00 | 129.17 | 75.44 |
23Q3 (17) | 0.48 | 60.0 | 41.18 | -0.17 | 29.17 | 64.58 | -0.64 | 0 | -42.22 | 0.02 | 0 | 0.0 | 0.31 | 416.67 | 321.43 | 0.17 | -29.17 | -64.58 | 0 | 0 | 0 | 8.76 | -37.93 | -67.32 | 0.48 | 33.33 | -9.43 | 0.45 | 36.36 | -13.46 | 0.1 | 11.11 | 400.0 | 0 | 0 | 0 | 87.27 | 22.18 | 38.61 |
23Q2 (16) | 0.3 | 66.67 | -9.09 | -0.24 | -14.29 | 72.73 | 0 | 100.0 | 0 | 0 | 100.0 | 100.0 | 0.06 | 300.0 | 110.91 | 0.24 | 20.0 | -72.73 | 0 | 0 | 0 | 14.12 | 15.06 | -74.97 | 0.36 | -2.7 | -30.77 | 0.33 | 17.86 | -31.25 | 0.09 | 0.0 | 350.0 | 0 | 0 | 0 | 71.43 | 46.83 | 8.23 |
23Q1 (15) | 0.18 | -68.42 | -59.09 | -0.21 | 62.5 | 62.5 | -0.2 | 0 | 0 | -0.02 | 50.0 | -200.0 | -0.03 | -400.0 | 75.0 | 0.2 | -64.29 | -64.29 | 0 | 0 | 0 | 12.27 | -57.27 | -71.08 | 0.37 | -36.21 | -13.95 | 0.28 | -34.88 | -26.32 | 0.09 | 28.57 | 200.0 | 0 | 0 | 0 | 48.65 | -57.33 | -54.67 |
22Q4 (14) | 0.57 | 67.65 | 16.33 | -0.56 | -16.67 | 34.12 | 0 | 100.0 | 0 | -0.04 | -300.0 | 0 | 0.01 | 107.14 | 102.78 | 0.56 | 16.67 | -34.12 | 0 | 0 | 0 | 28.72 | 7.09 | -49.66 | 0.58 | 9.43 | 52.63 | 0.43 | -17.31 | 43.33 | 0.07 | 250.0 | 133.33 | 0 | 0 | 0 | 114.00 | 81.06 | -23.22 |
22Q3 (13) | 0.34 | 3.03 | 112.5 | -0.48 | 45.45 | -14.29 | -0.45 | 0 | 37.5 | 0.02 | 200.0 | 300.0 | -0.14 | 74.55 | 46.15 | 0.48 | -45.45 | 14.29 | 0 | 0 | 0 | 26.82 | -52.46 | -12.53 | 0.53 | 1.92 | 47.22 | 0.52 | 8.33 | 85.71 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 62.96 | -4.6 | 21.99 |
22Q2 (12) | 0.33 | -25.0 | -2.94 | -0.88 | -57.14 | -8900.0 | 0 | 0 | 0 | -0.02 | -200.0 | -166.67 | -0.55 | -358.33 | -257.14 | 0.88 | 57.14 | 8900.0 | 0 | 0 | 0 | 56.41 | 32.97 | 6700.0 | 0.52 | 20.93 | 116.67 | 0.48 | 26.32 | 182.35 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 66.00 | -38.5 | -61.18 |
22Q1 (11) | 0.44 | -10.2 | 144.44 | -0.56 | 34.12 | -86.67 | 0 | 0 | 0 | 0.02 | 0 | 140.0 | -0.12 | 66.67 | 0.0 | 0.56 | -34.12 | 100.0 | 0 | 0 | 0 | 42.42 | -25.63 | 56.06 | 0.43 | 13.16 | 72.0 | 0.38 | 26.67 | 90.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 107.32 | -27.73 | 37.13 |
21Q4 (10) | 0.49 | 206.25 | 28.95 | -0.85 | -102.38 | -4150.0 | 0 | 100.0 | 0 | 0 | 100.0 | -100.0 | -0.36 | -38.46 | -200.0 | 0.85 | 102.38 | 4150.0 | 0 | 0 | 0 | 57.05 | 86.08 | 3009.06 | 0.38 | 5.56 | 192.31 | 0.3 | 7.14 | 275.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 148.48 | 187.69 | -57.02 |
21Q3 (9) | 0.16 | -52.94 | -33.33 | -0.42 | -4300.0 | -4100.0 | -0.72 | 0 | -26.32 | -0.01 | -133.33 | -133.33 | -0.26 | -174.29 | -213.04 | 0.42 | 4300.0 | 4100.0 | 0 | 0 | 0 | 30.66 | 3686.86 | 4038.69 | 0.36 | 50.0 | -12.2 | 0.28 | 64.71 | -6.67 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 51.61 | -69.64 | -29.03 |
21Q2 (8) | 0.34 | 88.89 | -5.56 | 0.01 | 103.33 | 200.0 | 0 | 0 | 0 | 0.03 | 160.0 | 0 | 0.35 | 391.67 | 0.0 | -0.01 | -103.57 | -200.0 | 0 | 0 | 0 | -0.85 | -103.14 | -241.88 | 0.24 | -4.0 | -48.94 | 0.17 | -15.0 | -52.78 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 170.00 | 117.22 | 84.17 |
21Q1 (7) | 0.18 | -52.63 | -47.06 | -0.3 | -1400.0 | 87.6 | 0 | 0 | -100.0 | -0.05 | -600.0 | -600.0 | -0.12 | -133.33 | 94.23 | 0.28 | 1300.0 | -88.43 | 0 | 0 | 0 | 27.18 | 1381.55 | -84.5 | 0.25 | 92.31 | -32.43 | 0.2 | 150.0 | -33.33 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 78.26 | -77.35 | -24.04 |
20Q4 (6) | 0.38 | 58.33 | 22.58 | -0.02 | -100.0 | -100.0 | 0 | 100.0 | 0 | 0.01 | -66.67 | 133.33 | 0.36 | 56.52 | 20.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 1.83 | 147.71 | 127.52 | 0.13 | -68.29 | -61.76 | 0.08 | -73.33 | -63.64 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 345.45 | 375.0 | 178.59 |
20Q3 (5) | 0.24 | -33.33 | 166.67 | -0.01 | 0.0 | 66.67 | -0.57 | 0 | 21.92 | 0.03 | 0 | 50.0 | 0.23 | -34.29 | 283.33 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0.74 | 22.96 | -70.37 | 0.41 | -12.77 | 51.85 | 0.3 | -16.67 | 30.43 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 72.73 | -21.21 | 110.1 |
20Q2 (4) | 0.36 | 5.88 | 0.0 | -0.01 | 99.59 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0.35 | 116.83 | 0.0 | 0.01 | -99.59 | 0.0 | 0 | 0 | 0.0 | 0.60 | -99.66 | 0.0 | 0.47 | 27.03 | 0.0 | 0.36 | 20.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 92.31 | -10.41 | 0.0 |
20Q1 (3) | 0.34 | 9.68 | 0.0 | -2.42 | -24100.0 | 0.0 | 2.47 | 0 | 0.0 | 0.01 | 133.33 | 0.0 | -2.08 | -793.33 | 0.0 | 2.42 | 24100.0 | 0.0 | 0 | 0 | 0.0 | 175.36 | 21644.93 | 0.0 | 0.37 | 8.82 | 0.0 | 0.3 | 36.36 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 103.03 | -16.91 | 0.0 |
19Q4 (2) | 0.31 | 244.44 | 0.0 | -0.01 | 66.67 | 0.0 | 0 | 100.0 | 0.0 | -0.03 | -250.0 | 0.0 | 0.3 | 400.0 | 0.0 | 0.01 | -66.67 | 0.0 | 0 | 0 | 0.0 | 0.81 | -67.74 | 0.0 | 0.34 | 25.93 | 0.0 | 0.22 | -4.35 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 124.00 | 258.22 | 0.0 |
19Q3 (1) | 0.09 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.73 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 2.50 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 34.62 | 0.0 | 0.0 |