玩股撇步(動畫小學堂)  

  • 理想的成長型公司, 本業EPS的成長幅度會大於營收的成長幅度
  • 營收到某個數字後, 本業EPS呈現不成比例的增加, 有可能是規模經濟的效應
  • 如果是有淡旺季的公司, 是否有淡季不淡, 旺季更旺的情況
  • 漲很多的股票要留意 EPS 較上季是否有大幅衰退的情況
  • 如果EPS衰退,要觀察同業是不是有一樣的狀況
  • 要留意增資減資和公司債對股本及EPS的影響
成長能力-近20季
加權平均股數 QoQ YoYEPS QoQ YoY本業EPS QoQ YoY累計EPS QoQ YoY營收 QoQ YoY毛利率(%) QoQ YoY營業利益率 QoQ YoY稅後淨利率 QoQ YoY營業利益 QoQ YoY稅後淨利 QoQ YoY稅前淨利率(%) QoQ YoY稅後淨利率(%) QoQ YoY兩季平均(YOY)營收成長率(%)兩季平均(YOY)EPS成長率(%)兩季平均(YOY)本業EPS成長率(%)
24Q3 (20)4010.2521.150.3512.9683.330.7337.74143.330.8471.43163.6419.713.6127.2639.606.0219.1318.9536.53121.97.130.85657.033.7354.77182.581.4114.63805.011.1728.12207.557.130.85657.0313.4042.5630.50
24Q2 (19)4004.1720.850.3172.22138.270.5323.26229.270.49172.22138.8917.3413.1950.9137.352.9865.7813.881.61199.787.0760.32130.172.4115.31250.621.2380.88145.728.7226.01137.867.0760.32130.1712.79101.62276.63
24Q1 (18)38416.0121.90.18131.03138.30.43530.0714.290.18109.47138.315.3212.426.7236.2716.724.013.663802.86477.354.41131.52136.152.094080.0575.00.68135.6145.956.92164.07151.724.41131.52136.150.23-367.82198.33
23Q4 (17)3310.05.08-0.58-866.67-70.59-0.10-133.33-200.0-1.90-43.94-207.9513.63-11.95-5.1531.08-6.53.460.35-95.9-94.09-13.99-992.97-86.530.05-96.21-94.12-1.91-855.0-76.85-10.80-1937.74-140.53-13.99-992.97-86.5311.39-387.0419.92
23Q3 (16)3310.05.08-0.0692.59-116.670.30173.17-6.25-1.32-4.76-162.5615.4834.73-20.5333.2447.54-0.128.54161.39-17.41-1.2894.54-121.811.32182.5-34.33-0.292.57-117.54-0.5397.7-105.56-1.2894.54-121.8114.8810.12-156.27
23Q2 (15)3315.085.08-0.81-72.34-163.28-0.41-485.71-141.84-1.26-168.09-172.4111.49-4.96-58.9622.53-22.97-36.16-13.91-284.25-171.55-23.43-92.05-262.15-1.6-263.64-129.41-2.69-81.76-166.42-23.03-72.12-215.55-23.43-92.05-262.15-10.41-55.29-327.86
23Q1 (14)3150.00.0-0.47-38.24-202.17-0.07-170.0-115.91-0.47-126.7-202.1712.09-15.87-35.9329.25-2.63-18.04-3.62-161.15-129.58-12.20-62.67-259.27-0.44-151.76-119.05-1.48-37.04-202.07-13.38-198.0-226.35-12.20-62.67-259.27-21.05-116.34-119.38
22Q4 (13)3150.00.0-0.34-194.44-164.150.10-68.75-65.521.76-16.59-55.5614.37-26.23-27.1730.04-9.74-15.955.92-42.75-51.75-7.50-227.77-193.630.85-57.71-64.88-1.08-194.74-164.67-4.49-147.06-130.4-7.50-227.77-193.63-28.33-133.16-68.05
22Q3 (12)3150.00.00.36-71.88-20.00.32-67.3510.342.1121.26-38.4819.48-30.434.7333.28-5.70.4510.34-46.81-7.265.87-59.38-30.612.01-63.05-2.91.14-71.85-19.159.54-52.13-23.985.87-59.38-30.618.9853.1927.69
22Q2 (11)3150.00.01.28178.26-26.860.98122.73-31.941.74278.26-41.8128.048.38-27.2935.29-1.12-7.9119.4458.82-27.314.4588.64-7.315.44135.5-47.184.05179.31-26.6319.9388.2-23.5814.4588.64-7.3122.0182.5287.22
22Q1 (10)3150.00.00.46-13.21-62.90.4451.72-53.680.46-88.38-62.918.87-4.36-23.2335.69-0.14-12.2212.24-0.24-50.27.66-4.37-54.862.31-4.55-61.751.45-13.17-62.7210.59-28.3-57.647.66-4.37-54.860.862.2925.86
21Q4 (9)3150.00.00.5317.7820.450.290.0-29.273.9615.45142.9419.736.0839.0435.747.88-2.9112.2710.04-9.458.01-5.32-20.852.4216.9126.041.6718.4420.1414.7717.6924.548.01-5.32-20.85-22.81-28.26-39.93
21Q3 (8)3150.00.00.45-74.29104.550.29-79.8652.633.4314.72188.2418.6-51.735.9633.13-13.54-7.7711.15-58.3-9.868.46-45.7336.672.07-79.922.491.41-74.46101.4312.55-51.886.278.46-45.7336.672.48-16.58-14.14
21Q2 (7)3150.0-1.251.7541.13446.881.4451.58350.02.99141.13208.2538.5156.67155.238.32-5.768.5626.748.7962.2615.59-8.1395.1210.370.53313.655.5241.9441.1826.084.3276.8115.59-8.1395.1264.94111.4791.65
21Q1 (6)3150.00.01.24181.8293.750.95131.7166.671.24-23.9393.7524.5873.228.9140.6610.467.9124.5881.421.6216.9767.6963.336.04214.5832.463.89179.8691.6325.00110.7930.4816.9767.6963.3338.48140.91123.75
20Q4 (5)3150.00.00.44100.083.330.41115.7936.671.6336.9742.9814.193.73-1.8736.812.48-5.8113.559.54-5.9710.1263.4960.381.9213.61-7.691.3998.5780.5211.860.425.3310.1263.4960.38--0.00
20Q3 (4)315-1.250.00.22-31.250.00.19-40.620.01.1922.680.013.68-9.340.035.921.760.012.37-24.940.06.19-22.530.01.69-32.130.00.7-31.370.011.81-19.930.06.19-22.530.0--0.00
20Q2 (3)3191.270.00.32-50.00.00.32-43.860.00.9751.560.015.09-33.140.035.30-6.320.016.48-18.460.07.99-23.10.02.49-45.390.01.02-49.750.014.75-23.020.07.99-23.10.0--0.00
20Q1 (2)3150.00.00.64166.670.00.5790.00.00.64-43.860.022.5756.090.037.68-3.580.020.2140.250.010.3964.660.04.56119.230.02.03163.640.019.1670.160.010.3964.660.0--0.00
19Q4 (1)3150.00.00.240.00.00.300.00.01.140.00.014.460.00.039.080.00.014.410.00.06.310.00.02.080.00.00.770.00.011.260.00.06.310.00.0--0.00
年/月營收月增率(%)去年同期年增率(%)累計營收累計營收年增率(%)近三月累計營收存貨銷售比自結稅前EPS自結稅前累計EPS備註(年增率變動50%需說明原因)
2024/116.3211.5233.3664.3532.9818.36N/A0.141.38-
2024/105.66-11.2223.3458.0332.9419.05N/A0.041.23-
2024/96.38-8.9426.3952.3734.0719.71.580.141.19-
2024/87.0110.8825.3645.9935.2118.871.650.221.05-
2024/76.3213.9130.5139.0137.2517.871.750.190.83-
2024/65.55-7.6934.932.738.6417.371.950.090.64-
2024/56.013.351.5427.1539.4218.11.870.110.55因新產品發酵貢獻及整體市場需求增加,故本期營業額較去年同期成長。
2024/45.82-7.2970.3621.1636.4514.782.290.170.43因新產品發酵貢獻及整體市場需求增加,故本期營業額較去年同期成長。
2024/36.27133.6242.2315.3426.8715.342.230.210.27-
2024/22.69-57.91-40.929.0718.0613.392.55-0.140.06-
2024/16.3847.51103.656.38103.6515.442.210.20.2因持續開發新產品,另網布產品亦因佈局完整,故營業額逐期上升,
2023/124.33-8.65-3.3152.71-34.713.652.44-0.27-1.46-
2023/114.743.143.3648.39-36.5414.392.32-0.02-1.19-
2023/104.59-9.34-13.6743.65-39.0915.252.19-0.08-1.17-
2023/95.06-9.37-7.6739.08-41.115.492.170.01-1.08-
2023/85.5915.44-23.3734.01-44.1114.522.320.03-1.08-
2023/74.8418.36-27.7528.4-46.9812.92.61-0.05-1.06因受市場不景氣,終端需求減少,各品牌庫存去化速度不如預期,進而影響本公司之出貨。
2023/64.093.14-33.0323.56-49.7311.472.97-0.18-1.02因受市場不景氣,終端需求減少,各品牌庫存去化速度不如預期,進而影響本公司之出貨。
2023/53.9716.13-62.3619.47-52.2311.782.89-0.16-0.84因受市場不景氣,終端需求減少,各品牌庫存去化速度不如預期,進而影響本公司之出貨。
2023/43.41-22.35-69.9315.49-48.7512.362.76-0.28-0.68因受市場不景氣,終端需求減少,各品牌庫存去化速度不如預期,進而影響本公司之出貨。
2023/34.4-3.28-48.6212.08-36.012.082.96-0.13-0.41因受市場不景氣,終端需求減少,各品牌庫存去化速度不如預期,進而影響本公司之出貨。
2023/24.5545.090.387.68-25.5312.072.960.02-0.28-
2023/13.13-28.61-45.833.13-45.8312.112.95-0.3-0.3因112年1月適逢農曆春節工作天數少所致
2022/124.39-4.18-32.1480.64-20.4714.292.5-0.271.92-
2022/114.58-13.85-43.2476.25-19.6815.382.32-0.122.19-
2022/105.32-2.92.6171.66-17.518.091.98-0.062.3-
2022/95.48-24.9-6.0566.34-18.7819.472.020.072.37-
2022/87.298.8523.8260.87-19.7520.141.950.222.3-
2022/76.78.96-2.653.61-23.3623.381.680.192.08-
2022/66.15-41.62-2.7246.91-25.6328.041.610.161.89-
2022/510.53-7.2316.8640.76-28.1830.51.480.61.74-
2022/411.3631.95-50.9930.28-36.5924.491.850.641.14主要為去年同期營建工案已完工,開始陸續交屋,認列之收入增加所致。
2022/38.6190.01-42.0818.92-23.0118.922.390.340.5-
2022/24.53-21.752.4110.316.1516.842.690.010.16因110年2月適逢農曆春節工作天數少所致
2022/15.79-11.35-14.225.79-14.2220.382.220.150.15-
2021/126.53-19.1652.24101.4754.8419.782.030.215.4109年因受疫情影響,需求受影響致本公司營收減少。伴隨許多國家疫情穩定,訂單回升,致收入增加所致。
2021/118.0755.7754.194.9455.0319.212.090.435.19109年因受疫情影響,需求受影響致本公司營收減少。伴隨許多國家疫情穩定,訂單回升,致收入增加所致。
2021/105.18-12.911.1886.8755.1117.022.360.124.76109年因受疫情影響,需求受影響致本公司營收減少。伴隨許多國家疫情穩定,訂單回升,致收入增加所致。
2021/95.951.0215.7181.8159.3418.721.90.154.63109年因受疫情影響,需求受影響致本公司營收減少。伴隨許多國家疫情穩定,訂單回升,致收入增加所致。
2021/85.89-14.3843.8375.8564.1919.011.870.144.48109年因受疫情影響,需求受影響致本公司營收減少。伴隨許多國家疫情穩定,訂單回升,致收入增加所致。
2021/76.8810.2354.7969.8865.9822.141.610.34.35109年因受疫情影響,需求受影響致本公司營收減少。伴隨許多國家疫情穩定,訂單回升,致收入增加所致。
2021/66.24-30.7651.9763.067.338.430.920.194.05109年因受疫情影響,需求受影響致本公司營收減少。伴隨許多國家疫情穩定,訂單回升,致收入增加所致。
2021/59.01-61.09113.7256.7669.1847.010.760.483.86109年因受疫情影響,需求受影響致本公司營收減少。伴隨許多國家疫情穩定,訂單回升及部份營建工案認列之收入增加所致。
2021/423.1756.31242.4247.7162.6540.970.871.843.38主要為營建工案已完工,開始陸續交屋,認列之收入增加所致。
2021/314.82398.8222.6424.548.7424.541.951.271.53-
2021/22.97-55.94-58.759.72-7.2814.543.3-0.060.26109年2月主要為營建工案已完工開始陸續交屋,認列之收入所致。
2021/16.7439.95105.896.74105.8916.82.850.320.32109年1月適逢農曆春節工作天數少,及公司新產品開發陸續出貨所致。
2020/124.82-8.0113.2466.060.5814.722.820.142.43-
2020/115.2412.380.1261.24-0.2915.182.730.122.29-
2020/104.66-11.7-6.2356.14-0.0814.042.950.132.17-
2020/95.2828.9-7.6951.480.513.822.590.222.05-
2020/84.1-7.85-22.0846.21.5312.672.830.071.83-
2020/74.447.674.4542.124.6712.792.80.121.76-
2020/64.13-2.13-11.037.684.715.112.160.091.65-
2020/54.22-37.661.3633.557.0222.971.420.151.55-
2020/46.77-43.5219.7229.237.525.951.260.321.4-
2020/311.9866.3238.4622.464.322.461.450.761.09-
2020/27.2119.911.810.48-18.6414.82.20.40.33-
2020/13.28-24.09-43.583.28-43.580.0N/A-0.07-0.07-
2019/124.32-17.51-76.6865.749.690.0N/A0.121.92主要為107年認列營建工案之收入所致。
成長能力-近10年
加權平均股數 YoYEPS YoY本業EPS YoY營收 YoY毛利率(%) YoY營業利益率 YoY稅後淨利率 YoY營業利益 YoY稅前淨利 YoY稅後淨利 YoY
2023 (10)3315.08-1.900-0.28052.69-34.7329.43-13.34-1.270-11.900-0.670-5.820-6.270
2022 (9)3150.01.76-55.561.84-38.0580.73-20.3933.96-9.2713.15-35.986.89-47.5610.62-49.028.79-58.985.56-55.48
2021 (8)3150.03.96142.942.9799.33101.4154.7537.432.3220.5426.2413.1447.6420.8395.421.43117.5612.49143.0
2020 (7)3150.01.6342.981.4917.3265.53-0.2336.583.7116.2715.888.9038.210.6615.629.8527.925.1443.18
2019 (6)3157.881.144.591.2710.4365.689.5935.27-1.4814.0410.466.443.379.2221.07.724.393.5912.89
2018 (5)29210.191.09-34.341.15-4.9659.9341.2835.80-5.9912.71-23.86.23-44.377.627.786.19-6.53.18-27.56
2017 (4)2657.721.66-15.311.2115.2442.4221.5838.081.1416.682.5811.20-23.967.0724.696.625.754.39-8.92
2016 (3)24610.311.96-13.661.05-5.4134.890.3737.650.2916.26-14.614.73-5.945.67-14.356.26-13.544.82-4.93
2015 (2)2230.02.2734.321.1127.5934.76-5.3637.5411.9319.0429.7915.6644.26.6222.827.2428.145.0734.84
2014 (1)2230.01.6928.030.8738.136.738.4133.54014.67010.8605.3931.145.6525.03.7627.89

免責聲明

本網站所有資料僅供參考,如使用者依本資料交易發生交易損失需自行負責,本網站對資料內容錯誤﹑更新延誤不負任何責任。