1268 漢來美食


股價漲跌幅
202220212020
漢來美食-8.0%-14.0%-4.0%
0050-14.69%3.82%50.48%


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)
103.5 N/A N/A N/A N/A N/A N/A

  • 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
202120202019201820172016201520142013
營業毛利率39.8543.2744.1243.7842.6342.6243.3345.2544.87
營業利益率-2.264.679.077.918.218.108.296.365.45
折舊負擔比率12.128.887.073.993.383.323.113.033.19
稅前淨利率3.039.149.569.579.749.518.318.007.26
股東權益報酬率4.0417.0518.9115.3617.1421.7521.9424.1326.63
資產報酬率2.136.978.978.749.179.828.458.149.06
本業收入比-74.1651.2795.0182.7884.0585.0599.5979.8975.00
業外獲益比174.1648.734.9917.2215.6414.950.4120.6925.00
無形資產佔淨值比0.360.310.360.610.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率43.2046.7223.0330.0544.9945.7645.0937.5842.2144.2942.4043.3046.2046.8142.0642.3144.25
營業利益率5.2116.56-42.29-28.158.898.479.89-8.773.566.727.666.8514.379.886.015.6710.05
稅前淨利率5.2419.66-27.24-16.999.388.3617.164.623.636.957.768.3914.5513.566.477.4311.14
本業收入比100.0084.38154.87165.5294.79101.1957.47-189.29100.0096.9298.6380.8298.6773.5392.9877.4289.91
業外獲益比0.0015.62-54.87-65.525.21-1.1942.53289.293.333.081.3717.811.3327.457.0224.1910.09

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)
202120202019201820172016201520142013
營運現金流量(百萬)424623660342266486394383265
自由現金流量(百萬)477586484454-297386-324213174
稅後淨利(百萬)75280266234266245181137115


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)2841355-1298426738373-101276135147103148574096
自由現金流量(百萬)-532441271-2360-558123914-1102011221035817430328-52
稅後淨利(百萬)43143-87-57767014838245357599859434588

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)
202120202019201820172016201520142013
營收(百萬)293034593775345933443166289621791978
營業利益(百萬)-66162343274274256240139108
稅後淨利(百萬)75280266234266245181137115
EPS(完全稀釋)2.007.507.176.077.377.226.110.004.44
營收成長率(%)-15.29-8.379.143.445.629.3232.9110.16N/A
營業利益成長率(%)N/A-52.7725.180.007.036.6772.6628.70N/A
稅後淨利成長率(%)-73.215.2613.68-12.038.5735.3632.1219.13N/A
EPS成長率(%)-73.334.6018.12-17.642.0818.17N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)1037977414513102799910146078399409388681030754887839979
營業利益(百萬)54162-175-1449185100-533063725914875534898
稅後淨利(百萬)43143-87-57767014838245357599859434588
EPS(完全稀釋)1.013.83-2.34-1.542.051.883.991.010.641.431.541.592.651.531.131.152.31
去年同期營收成長率(%)0.97-2.20-59.17-15.4922.416.288.10-30.07-18.5424.675.753.465.210.000.000.00-
兩季平均(YOY)營收成長率(%)-0.62-30.69-37.333.4614.357.19-10.98-24.303.0715.214.614.332.600.000.00--
去年同期EPS成長率(%)-50.73103.72-158.65-252.48220.3131.47159.09-36.48-75.85-6.5436.2838.2614.720.000.000.00-
兩季平均(YOY)EPS成長率(%)26.50-27.47-205.56-16.08125.8995.2861.31-56.16-41.2014.8737.2726.497.360.000.00--
較上季營收成長率(%)6.14135.99-19.30-50.052.80-1.4867.05-27.65-10.740.218.06-15.7336.60-14.995.72-14.300.00
較上季EPS成長率(%)-73.63263.68-51.95-175.129.04-52.88295.0557.81-55.24-7.14-3.14-40.0073.2035.40-1.74-50.220.00

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(%)
2022/4-34.79-29.19-5.642019/1212.994.469.14
2022/3-0.048.290.942019/116.4322.669.63
2022/1~2-24.29-1.93-1.922019/10-8.5812.758.5
2021/1221.386.32-15.32019/90.517.998.09
2021/119.650.64-17.792019/80.868.478.1
2021/1027.01-14.14-19.842019/70.0411.358.05
2021/964.75-33.39-20.612019/60.6312.637.52
2021/8157.09-62.65-18.582019/523.728.946.58
2021/7-1.7-83.05-9.442019/4-15.55-1.856.03
2021/6-68.54-79.876.472019/3-23.455.867.03
2021/5-40.39-23.7926.092019/1~24.777.57.5
2021/4-0.26151.7937.862018/1232.4612.76.63
2021/3-28.43105.322.372018/11-2.89-0.436.02
2021/1~219.785.715.712018/10-11.78-14.716.62
2020/1214.93.13-8.362018/90.1734.419.29
2020/11-6.451.42-9.522018/83.839.536.81
2020/10-1.4715.39-10.62018/71.245.516.43
2020/9-7.67.06-13.242018/6-2.5412.276.58
2020/816.6116.48-15.772018/511.31.635.59
2020/716.730.74-20.342018/4-5.842.76.56
2020/619.13-13.65-23.792018/3-28.0813.217.65
2020/596.96-27.06-25.772018/1~223.565.595.58
2020/4-18.67-54.18-25.462017/1217.16-2.365.61
2020/3-36.16-51.76-18.522017/11-16.819.456.48
2020/1~2-54.1-7.23-5.432017/1038.9915.846.21

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
54.096.0-43.75
2021Q4(百萬)2020Q4(百萬)YoY(%)
192.084.0128.57
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
1.013.83-0.736

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率18.5323.2224.0824.2929.5831.2934.0132.7837.79
存貨周轉率13.2816.3516.9518.6125.2728.9731.5031.2442.08

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率6.677.126.196.437.386.406.906.307.836.185.945.456.474.966.487.108.68
存貨周轉率4.203.822.503.025.084.705.213.774.314.374.624.164.553.354.885.196.28

償債能力-近10年
202120202019201820172016201520142013
負債比0.570.620.620.460.410.540.560.700.64
金融負債(百萬)000063124212335270
營收淨額(百萬)293034593775345933443166289621791978
利息保障倍數4.1612.6914.64748.30206.39113.8637.1125.9117.34
長期銀行借款占稅後淨利比0.000.000.000.000.030.110.390.891.23

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)293034593775345933443166289621791978
推銷費用(百萬)100910851070992921850803632464
管理費用(百萬)206232235230214228201206316
研發費(百萬)19181818161510100
推銷費用率(%)34.4431.3728.3428.6827.5426.8527.7329.0023.46
管理費用率(%)7.036.716.236.656.407.206.949.4515.98
研發費用率(%)0.650.520.480.520.480.470.350.460.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)1037977414513102799910146078399409388681030754887839979
推銷費用(百萬)328236219244309302296223265278271256265209256254273
管理費用(百萬)6153465057665754557050565864594958
研發費(百萬)55545554454545444
推銷費用率(%)31.6324.1652.9047.5630.0930.2329.1936.7431.5929.5728.8929.4925.7327.7228.8630.2727.89
管理費用率(%)5.885.4211.119.755.556.615.628.906.567.455.336.455.638.496.655.845.92
研發費用率(%)0.480.511.210.780.490.500.490.660.480.530.430.580.390.660.450.480.41

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
1268-漢來美食OXXXOOOXXX
5年4.27億56.72%55.22%0.0%149.88%367百萬8.48%

融資使用率
日期股價融資使用率
2022-05-23 -103.50.22%
2022-05-20103.50.22%
2022-05-19103.00.22%
2022-05-18105.50.23%
2022-05-17104.50.23%
2022-05-16101.00.23%
2022-05-12103.50.23%
2022-05-11103.50.23%
2022-05-10102.50.23%
2022-05-09103.00.23%
2022-05-06104.00.23%
2022-05-05105.50.23%
2022-05-04105.00.23%
2022-05-03105.00.23%
2022-04-29105.00.23%
2022-04-28104.50.23%
2022-04-27105.50.23%
2022-04-26107.00.23%
2022-04-25106.50.22%
2022-04-22110.00.22%
2022-04-21110.50.22%
2022-04-19111.00.22%
2022-04-18112.00.22%
2022-04-15112.50.22%
2022-04-14112.00.22%
2022-04-13111.50.22%
2022-04-12110.00.22%
2022-04-11112.00.22%
2022-04-08113.00.22%
2022-04-07113.50.22%
2022-04-06114.00.22%
2022-04-01114.50.22%
2022-03-31115.50.22%
2022-03-30116.00.23%
2022-03-29115.00.23%
2022-03-28115.50.23%
2022-03-25116.50.23%
2022-03-24117.00.23%
2022-03-23116.50.23%
2022-03-22117.00.23%
2022-03-21116.50.23%
2022-03-18116.00.28%
2022-03-17115.50.28%
2022-03-16114.50.28%
2022-03-15114.50.28%
2022-03-14115.50.30%
2022-03-11115.50.31%
2022-03-10115.00.31%
2022-03-09115.00.31%
2022-03-08113.50.31%
2022-03-07112.50.32%
2022-03-04114.50.32%
2022-03-03115.50.32%
2022-03-02115.50.32%
2022-03-01116.50.37%
2022-02-25115.00.36%
2022-02-24114.00.37%
2022-02-23114.00.41%
2022-02-22115.00.43%
2022-02-21115.00.47%
2022-02-18112.50.47%
2022-02-17112.50.48%
2022-02-16111.00.43%
2022-02-15111.50.41%
2022-02-14110.50.38%
2022-02-11111.50.38%
2022-02-10111.00.42%
2022-02-09111.00.42%
2022-02-08110.00.41%
2022-02-07109.00.41%
2022-01-26107.50.41%
2022-01-25105.00.41%
2022-01-24105.00.41%
2022-01-21106.50.41%
2022-01-20107.00.41%
2022-01-19107.00.41%
2022-01-18107.50.41%
2022-01-17107.50.41%
2022-01-14107.50.41%
2022-01-13108.50.41%
2022-01-12108.00.41%
2022-01-11108.00.41%
2022-01-10107.50.41%
2022-01-07109.00.41%
2022-01-06110.50.40%
2022-01-05111.00.40%
2022-01-04110.50.37%
2022-01-03112.00.37%
2021-12-30112.00.35%
2021-12-29111.50.35%
2021-12-28111.50.35%
2021-12-27111.00.36%
2021-12-24111.00.36%
2021-12-23110.50.34%
2021-12-22110.50.34%
2021-12-21110.50.32%
2021-12-20111.00.32%
2021-12-17110.50.32%
2021-12-16111.00.32%
2021-12-15110.50.31%
2021-12-14110.50.32%
2021-12-13112.00.32%
2021-12-10113.00.30%
2021-12-09118.00.29%
2021-12-08117.50.33%
2021-12-07115.50.31%
2021-12-06116.00.31%
2021-12-03116.00.31%
2021-12-02116.00.31%
2021-12-01116.00.31%
2021-11-30116.50.31%
2021-11-29117.50.31%
2021-11-26118.50.31%
2021-11-25119.00.31%
2021-11-24119.00.31%
2021-11-23119.50.41%
2021-11-22120.00.47%
2021-11-19120.50.48%
2021-11-18120.50.48%
2021-11-17120.50.48%
2021-11-16120.50.48%
2021-11-15120.50.47%
2021-11-12120.50.46%
2021-11-11121.00.47%
2021-11-10122.50.48%
2021-11-09122.00.47%
2021-11-08120.50.45%
2021-11-05121.00.43%
2021-11-04122.00.43%
2021-11-03121.50.45%
2021-11-02122.00.45%
2021-11-01121.00.43%
2021-10-29120.50.43%
2021-10-28121.50.43%
2021-10-26120.50.43%
2021-10-25121.00.45%
2021-10-22121.50.45%
2021-10-21122.00.45%
2021-10-20123.00.43%
2021-10-19125.00.43%
2021-10-18127.50.42%
2021-10-15120.50.42%
2021-10-14121.00.41%
2021-10-13122.50.40%
2021-10-12122.50.43%
2021-10-08122.50.49%
2021-10-07122.50.42%
2021-10-06120.50.38%
2021-10-05120.00.38%
2021-10-04121.00.38%
2021-10-01121.00.39%
2021-09-30121.50.39%
2021-09-29120.50.39%
2021-09-28120.00.39%
2021-09-27120.00.43%
2021-09-24120.00.31%
2021-09-23119.50.30%
2021-09-22122.00.30%
2021-09-17125.00.30%
2021-09-16124.50.29%
2021-09-15124.50.29%
2021-09-14125.00.29%
2021-09-13125.00.28%
2021-09-10126.00.28%
2021-09-09125.50.24%
2021-09-08121.50.23%
2021-09-07124.50.23%
2021-09-06125.50.27%
2021-09-03127.00.27%
2021-09-02126.50.30%
2021-09-01127.00.33%
2021-08-31127.50.33%
2021-08-30128.00.38%
2021-08-27132.00.36%
2021-08-26131.50.28%
2021-08-25132.00.28%
2021-08-24130.50.28%
2021-08-23128.00.29%
2021-08-20127.00.28%
2021-08-19127.50.29%
2021-08-18127.50.29%
2021-08-17127.50.29%
2021-08-16129.00.32%
2021-08-13130.50.32%
2021-08-12130.50.32%
2021-08-11130.00.32%
2021-08-10131.50.32%
2021-08-09131.00.31%
2021-08-06133.50.30%
2021-08-05132.00.30%
2021-08-04133.50.33%
2021-08-03133.50.33%
2021-08-02134.00.33%
2021-07-30134.50.33%
2021-07-29135.50.33%
2021-07-28135.00.33%
2021-07-27135.00.32%
2021-07-26135.00.33%
2021-07-23136.50.34%
2021-07-22135.50.33%
2021-07-21136.50.31%
2021-07-20136.00.31%
2021-07-19137.50.31%
2021-07-16135.50.16%
2021-07-15134.00.14%
2021-07-14132.50.14%
2021-07-13132.00.14%
2021-07-12132.00.14%
2021-07-09133.50.15%
2021-07-08135.00.16%
2021-07-07136.50.21%
2021-07-06134.50.15%
2021-07-05134.00.17%
2021-07-02133.00.18%
2021-07-01132.50.18%
2021-06-30131.00.08%
2021-06-29130.00.08%
2021-06-28129.50.11%
2021-06-25132.00.11%
2021-06-24129.50.10%
2021-06-23130.50.10%
2021-06-22131.00.10%
2021-06-21133.00.10%
2021-06-18131.50.11%
2021-06-17132.00.11%
2021-06-16130.00.10%
2021-06-15131.00.10%
2021-06-11129.50.10%
2021-06-10128.00.10%
2021-06-09128.00.10%
2021-06-08128.50.10%
2021-06-07128.50.10%
2021-06-04129.50.10%
2021-06-03129.00.10%
2021-06-02129.00.10%
2021-06-01128.00.10%
2021-05-31128.00.11%
2021-05-28128.00.11%
2021-05-27127.00.11%
2021-05-26127.00.11%

漢來美食熱門網頁

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。