1229 聯華


股價漲跌幅
20222021202020192018
聯華-13.0%46.0%21.0%25.0%-18.0%
0050-15.64%3.82%50.48%14.17%-5.71%


現價可能漲跌幅 1合理價(本益比法)一年後目標價報酬率可能漲跌幅 2合理價(ROE法)
53.9 4.14% 56.13 64.55 19.76% -14.43% 46.12

  • 合理價(本益比法): 從 "一年後目標價" 回推得到
  • 可能漲跌幅 1: "合理價(本益比法)" 和 "現價" 的差距
  • 報酬率: 一年後可能的報酬率
  • 可能漲跌幅 2: "合理價(ROE法)" 和 "現價" 的差距
  • 本益比法估值不適用於景氣循環股
  • 推估價格僅供參考, Please Do Your Own Research

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近10年
2021202020192018201720162015201420132012
營業毛利率22.2721.3422.6016.3220.4222.8214.8112.6611.3711.84
營業利益率12.7511.0011.555.8910.0412.175.704.804.504.74
折舊負擔比率2.993.253.724.084.153.753.513.153.083.81
稅前淨利率42.5638.0639.6748.4763.5842.7226.6533.3525.6532.04
股東權益報酬率9.418.5310.119.9112.4910.116.717.936.507.60
資產報酬率7.546.938.308.3310.688.565.726.675.386.30
本業收入比29.9628.9129.1112.1415.7928.4921.4414.4217.5914.81
業外獲益比70.0671.0970.8987.8684.2171.5178.6385.6382.4985.19
無形資產佔淨值比0.150.180.210.050.050.000.000.000.000.00

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率18.0511.5115.9138.3222.1611.9218.9634.8117.4916.2435.6616.0916.3816.4215.9616.3016.6219.6320.6421.80
營業利益率7.993.925.0129.7110.111.458.0226.315.574.6425.933.745.556.895.215.545.879.449.1910.13
稅前淨利率55.0214.5035.4664.2760.6034.4845.8054.0212.4020.9852.1215.7386.5740.7054.8652.6945.8855.43101.4952.58
本業收入比14.5526.9514.1646.2516.694.2617.4948.7044.8822.1549.7923.826.3916.979.5610.5112.8117.009.0819.24
業外獲益比85.4572.8485.9553.7583.3195.8682.5151.3055.1277.8550.2876.1893.5283.0390.4489.4987.1983.0090.9280.60

現金流量-近10年 (1.避開自由現金流量近3年都小於0的公司 2.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 3.營運現金流量不應該都是流出)
2021202020192018201720162015201420132012
營運現金流量(百萬)1925234128212220180723811663143211561062
自由現金流量(百萬)626862469192117114568641329624989
稅後淨利(百萬)4089309927672476297421541416171913341576


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)2791311413281101-24194824217541413118922043355231105257-191620-33
自由現金流量(百萬)140-1031017-398111-7741284152-577591865598416-275-18958572-2811568-80
稅後淨利(百萬)1278459875150512508609851034219455100226010505467406465456811216619

成長能力-近10年 (營業利益和稅後淨利成長率要大於營收成長率)
2021202020192018201720162015201420132012
營收(百萬)11323954482715098480052235304530253645140
營業利益(百萬)14441050955300482636303255242244
稅後淨利(百萬)4089309927672476297421541416171913341576
EPS(完全稀釋)2.922.432.512.353.112.361.592.011.560.00
營收成長率(%)18.6415.3962.246.21-8.10-1.530.04-1.164.36N/A
營業利益成長率(%)37.529.95218.33-37.76-24.21109.9018.825.37-0.82N/A
稅後淨利成長率(%)31.9512.0011.75-16.7538.0752.12-17.6328.86-15.36N/A
EPS成長率(%)20.16-3.196.81-24.4431.7848.43-20.9028.85N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)25993274259032332225245223342710204823012717202512291332127812641224126312261205
營業利益(百萬)20812813096122536187713114107705766892677072119113122
稅後淨利(百萬)1278459875150512508609851034219455100226010505467406465456811216619
EPS(完全稀釋)0.910.330.621.180.980.670.770.940.200.410.910.251.000.520.700.680.570.711.270.68
去年同期營收成長率(%)16.8133.5210.9719.308.646.56-14.1033.8366.6472.75112.6060.210.415.464.244.90----
兩季平均(YOY)營收成長率(%)25.1622.2515.1413.977.60-3.779.8650.2369.6992.6786.4130.312.944.854.57-----
去年同期EPS成長率(%)-7.14-50.75-19.4825.53390.0063.41-15.38276.00-80.00-21.1530.00-63.2475.44-26.76-44.880.00----
兩季平均(YOY)EPS成長率(%)-28.95-35.123.03207.76226.7024.01130.3198.00-50.584.43-16.626.1024.34-35.82-22.44-----
較上季營收成長率(%)-20.6226.41-19.8945.30-9.265.06-13.8732.32-11.00-15.3134.1764.77-7.734.231.113.27-3.093.021.74-
較上季EPS成長率(%)175.76-46.77-47.4620.4146.27-12.99-18.09370.00-51.22-54.95264.00-75.0092.31-25.712.9419.30-19.72-44.0986.76-

每月營收變化
年/月月增率(%)去年同期年增率(%)累計營收年增率(%)年/月月增率(%)去年同期年增率(%)累計營收年增率(%)
2022/4-18.6921.3517.892019/1241.74103.7462.09
2022/367.9925.1116.772019/11-9.3343.6158.04
2022/1~2-26.3411.4811.472019/10-9.1767.6159.6
2021/122.9623.2718.512019/9-36.4292.3458.69
2021/1116.3461.5317.992019/878.16185.554.58
2021/1016.9720.714.122019/72.8660.6635.12
2021/94.94-9.0813.382019/6-7.2861.730.67
2021/8-17.8413.0616.72019/518.4864.7424.39
2021/7-41.933.217.172019/446.3653.1713.4
2021/696.730.3514.732019/333.81-6.250.34
2021/516.6723.249.02019/1~2-36.224.164.16
2021/4-16.16-3.225.512018/12-0.082.416.18
2021/344.079.928.72018/115.8110.276.57
2021/1~2-21.217.957.942018/104.225.916.18
2020/1234.922.8415.642018/9-5.632.326.21
2020/11-13.068.0417.242018/80.265.16.71
2020/10-11.8812.6718.132018/73.529.056.95
2020/930.516.1418.792018/6-5.543.496.59
2020/8-3.21-43.4119.192018/510.1513.517.24
2020/7-43.144.1638.862018/4-10.410.915.65
2020/685.9788.4546.292018/335.486.967.31
2020/5-8.38-6.0435.212018/1~2-25.366.457.51
2020/4-4.7721.551.542017/127.583.16-7.23
2020/319.3786.7566.62017/111.62-7.57-8.17
2020/1~29.3156.1156.12017/100.682.8-8.23

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
1430.01348.06.0830
2021Q4(百萬)2020Q4(百萬)YoY(%)
475.0845.0-43.78
2021Q3(百萬)2020Q3(百萬)YoY(%)
918.01069.0-14.12

EPS較上季
2022Q1(元)2021Q4(元)比率
0.910.331.7575

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率6.516.577.476.425.986.136.056.196.265.63
存貨周轉率5.896.176.104.384.274.444.434.775.025.02

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.461.921.892.641.711.781.892.311.601.752.141.561.191.691.641.691.631.661.691.71
存貨周轉率1.241.711.451.491.321.791.641.521.451.661.481.450.991.141.091.161.091.111.181.20

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.210.210.190.190.150.160.170.160.190.20
金融負債(百萬)11487906969905150367133613577353342984285
營收淨額(百萬)11323954482715098480052235304530253645140
利息保障倍數55.4356.3455.6377.52104.4261.8835.0538.7427.7631.71
長期銀行借款占稅後淨利比0.290.420.330.360.300.230.780.470.971.54

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)11323954482715098480052235304530253645140
推銷費用(百萬)619542516299291350300214201196
管理費用(百萬)412401362193173170157177144146
研發費(百萬)48404139343627252323
推銷費用率(%)5.475.686.245.876.066.705.664.043.753.81
管理費用率(%)3.644.204.383.793.603.252.963.342.682.84
研發費用率(%)0.420.420.500.770.710.690.510.470.430.45

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)25993274259032332225245223342710204823012717202512291332127812641224126312261205
推銷費用(百萬)1371521551591521461401311251561461447076777474818498
管理費用(百萬)111841141081069510689110107107965243505148414645
研發費(百萬)1313121111129109812101171011107109
推銷費用率(%)5.274.645.984.926.835.956.004.836.106.785.377.115.705.716.035.856.056.416.858.13
管理費用率(%)4.272.574.403.344.763.874.543.285.374.653.944.744.233.233.914.033.923.253.753.73
研發費用率(%)0.500.400.460.340.490.490.390.370.440.350.440.490.900.530.780.870.820.550.820.75

財務健檢燈號
公司上市滿三年資本額10億以上股本形成中現金增資比率低於50%負債比率低於50%董監持股設質低於10%現金(含約當現金)占股本超過50%過去4季累積正營運現金流量過去4季ROE超過25%過去6個月的營收維持正的年成長率過去4季的EPS年增率是正數
1229-聯華OOOOOXOXOX
46年140.96億12.16%23.4%1.28%22.32%2104百萬9.92%

融資使用率
日期股價融資使用率
2022-05-24 -53.90.28%
2022-05-2354.60.29%
2022-05-2054.60.30%
2022-05-1955.20.39%
2022-05-1854.50.31%
2022-05-1753.50.30%
2022-05-1653.60.29%
2022-05-1352.70.28%
2022-05-1252.00.28%
2022-05-1153.20.29%
2022-05-1053.90.30%
2022-05-0953.30.30%
2022-05-0655.20.31%
2022-05-0556.60.31%
2022-05-0456.10.32%
2022-05-0355.80.32%
2022-04-2956.20.32%
2022-04-2855.90.31%
2022-04-2755.80.29%
2022-04-2658.30.30%
2022-04-2559.80.32%
2022-04-2262.20.36%
2022-04-2163.80.44%
2022-04-2065.90.46%
2022-04-1965.90.46%
2022-04-1865.60.47%
2022-04-1567.00.47%
2022-04-1466.20.44%
2022-04-1366.10.44%
2022-04-1265.20.43%
2022-04-1166.70.42%
2022-04-0866.50.40%
2022-04-0766.00.39%
2022-04-0665.50.34%
2022-04-0163.60.30%
2022-03-3164.20.29%
2022-03-3064.40.29%
2022-03-2964.10.29%
2022-03-2864.60.29%
2022-03-2564.20.30%
2022-03-2464.80.30%
2022-03-2364.90.31%
2022-03-2265.00.31%
2022-03-2164.00.27%
2022-03-1862.10.26%
2022-03-1763.40.25%
2022-03-1662.80.25%
2022-03-1563.40.28%
2022-03-1464.20.28%
2022-03-1163.60.29%
2022-03-1065.20.40%
2022-03-0967.00.35%
2022-03-0865.80.35%
2022-03-0768.90.39%
2022-03-0470.90.44%
2022-03-0372.10.44%
2022-03-0271.80.33%
2022-03-0168.80.28%
2022-02-2567.00.28%
2022-02-2466.90.28%
2022-02-2368.20.34%
2022-02-2267.20.33%
2022-02-2167.60.32%
2022-02-1867.60.35%
2022-02-1767.80.36%
2022-02-1667.50.36%
2022-02-1567.20.37%
2022-02-1466.90.43%
2022-02-1166.30.36%
2022-02-1066.30.33%
2022-02-0964.40.27%
2022-02-0862.20.19%
2022-02-0761.30.19%
2022-01-2661.10.20%
2022-01-2561.20.20%
2022-01-2461.20.21%
2022-01-2161.30.23%
2022-01-2061.50.25%
2022-01-1961.50.25%
2022-01-1861.80.27%
2022-01-1762.20.30%
2022-01-1461.60.31%
2022-01-1362.30.31%
2022-01-1261.50.28%
2022-01-1160.50.28%
2022-01-1060.80.27%
2022-01-0760.90.28%
2022-01-0660.90.28%
2022-01-0560.50.28%
2022-01-0460.40.30%
2022-01-0361.60.32%
2021-12-3061.90.32%
2021-12-2962.00.31%
2021-12-2862.20.31%
2021-12-2761.00.29%
2021-12-2459.80.28%
2021-12-2359.80.28%
2021-12-2258.70.27%
2021-12-2158.00.27%
2021-12-2057.80.28%
2021-12-1757.40.28%
2021-12-1658.00.27%
2021-12-1557.70.27%
2021-12-1457.40.27%
2021-12-1357.70.27%
2021-12-1057.50.26%
2021-12-0957.40.26%
2021-12-0857.40.26%
2021-12-0757.30.27%
2021-12-0656.90.26%
2021-12-0357.00.26%
2021-12-0257.20.26%
2021-12-0157.50.26%
2021-11-3057.50.26%
2021-11-2956.10.26%
2021-11-2656.50.26%
2021-11-2557.00.28%
2021-11-2456.80.27%
2021-11-2356.70.27%
2021-11-2257.00.28%
2021-11-1957.30.28%
2021-11-1857.90.28%
2021-11-1757.80.29%
2021-11-1658.00.29%
2021-11-1557.80.30%
2021-11-1258.80.31%
2021-11-1157.40.28%
2021-11-1056.80.29%
2021-11-0957.70.35%
2021-11-0857.20.35%
2021-11-0557.30.35%
2021-11-0457.80.36%
2021-11-0358.20.39%
2021-11-0259.10.40%
2021-11-0155.80.25%
2021-10-2955.80.25%
2021-10-2855.90.25%
2021-10-2755.50.26%
2021-10-2655.70.26%
2021-10-2555.20.26%
2021-10-2255.20.28%
2021-10-2155.50.29%
2021-10-2056.30.30%
2021-10-1956.00.26%
2021-10-1854.90.26%
2021-10-1554.50.26%
2021-10-1454.20.27%
2021-10-1354.60.28%
2021-10-1254.60.28%
2021-10-0856.10.28%
2021-10-0755.90.26%
2021-10-0654.80.26%
2021-10-0554.60.26%
2021-10-0454.20.28%
2021-10-0154.90.29%
2021-09-3056.00.29%
2021-09-2954.50.29%
2021-09-2854.70.32%
2021-09-2754.60.31%
2021-09-2456.00.41%
2021-09-2360.00.42%
2021-09-2259.00.36%
2021-09-1757.40.33%
2021-09-1662.50.47%
2021-09-1561.20.45%
2021-09-1460.00.40%
2021-09-1359.00.41%
2021-09-1057.70.38%
2021-09-0956.50.36%
2021-09-0855.60.36%
2021-09-0754.30.32%
2021-09-0653.00.28%
2021-09-0352.90.27%
2021-09-0252.40.27%
2021-09-0152.60.27%
2021-08-3152.60.27%
2021-08-3052.70.27%
2021-08-2752.80.26%
2021-08-2651.40.25%
2021-08-2551.60.25%
2021-08-2450.80.24%
2021-08-2350.60.24%
2021-08-2049.80.24%
2021-08-1949.90.25%
2021-08-1850.80.24%
2021-08-1750.70.24%
2021-08-1650.90.25%
2021-08-1351.20.27%
2021-08-1251.20.27%
2021-08-1150.90.25%
2021-08-1051.00.25%
2021-08-0951.20.27%
2021-08-0651.90.28%
2021-08-0552.40.29%
2021-08-0452.40.29%
2021-08-0352.80.29%
2021-08-0252.30.31%
2021-07-3052.50.33%
2021-07-2953.20.34%
2021-07-2852.70.33%
2021-07-2753.40.35%
2021-07-2652.60.33%
2021-07-2352.60.35%
2021-07-2252.70.37%
2021-07-2152.70.39%
2021-07-2052.10.37%
2021-07-1952.00.35%
2021-07-1651.40.33%
2021-07-1551.70.30%
2021-07-1450.90.27%
2021-07-1350.90.28%
2021-07-1250.80.30%
2021-07-0950.60.26%
2021-07-0850.60.26%
2021-07-0750.50.26%
2021-07-0650.60.26%
2021-07-0550.50.27%
2021-07-0250.50.28%
2021-07-0150.70.27%
2021-06-3050.00.26%
2021-06-2950.80.26%
2021-06-2851.10.29%
2021-06-2550.20.31%
2021-06-2449.60.27%
2021-06-2349.450.27%
2021-06-2249.00.28%
2021-06-2148.950.29%
2021-06-1849.450.27%
2021-06-1749.10.28%
2021-06-1649.00.28%
2021-06-1549.00.29%
2021-06-1148.10.30%
2021-06-1048.00.30%
2021-06-0947.90.31%
2021-06-0847.950.31%
2021-06-0748.050.31%
2021-06-0447.90.31%
2021-06-0348.50.31%
2021-06-0248.60.31%
2021-06-0148.20.32%

聯華熱門網頁

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。