1305 華夏


股價漲跌幅
20222021202020192018
華夏-12.0%35.0%-10.0%-5.0%-33.0%
0050-15.78%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)
30.75 10.47% 33.97 39.06 27.02% 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
  • 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24.9324.4613.0317.7918.8920.7714.087.8113.83
營業利益率16.4015.685.1210.3511.2313.246.620.666.42
折舊負擔比率3.374.764.003.312.932.702.772.502.42
稅前淨利率16.3515.745.6510.8910.9912.726.901.067.07
股東權益報酬率23.7718.807.9215.8616.8120.9213.132.4013.89
資產報酬率17.0813.685.5110.4810.4111.997.331.527.55
本業收入比100.3099.6890.6395.10102.17104.0595.9262.3490.73
業外獲益比-0.300.379.374.90-2.17-4.054.0837.669.27
無形資產佔淨值比0.000.000.000.020.000.000.000.000.00

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14.1523.5118.9925.9232.0838.6423.024.9720.0617.2913.698.1713.9010.2115.4021.7423.4119.9015.8016.62
營業利益率4.5615.2910.7818.1922.1729.8814.07-4.4311.788.995.920.695.693.097.8614.2215.8412.128.398.60
稅前淨利率10.6315.9311.4316.4122.2229.5913.96-4.3012.408.986.061.476.983.268.9514.5316.4612.518.529.02
本業收入比42.9195.9694.32110.7999.82100.96100.88103.0695.06100.3097.4146.8881.7894.4987.7897.9496.1996.8298.3895.41
業外獲益比57.094.045.68-10.790.27-1.03-0.88-3.064.94-0.302.5953.1218.675.5112.222.063.813.181.304.59

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)220620882017182816112185390218923
自由現金流量(百萬)50989410441091594170487-353464
稅後淨利(百萬)24691634643127612701443768119753


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)777108923367021597296539113825746172273339788389312169862514
自由現金流量(百萬)398738-21091-109605600-269-4234657339851646271174-3661834
稅後淨利(百萬)4516014955478271021358-5531123917050184113239383542365275252

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)202221373315118151931470214157138421456014191
營業利益(百萬)3317215477415731651187491696910
稅後淨利(百萬)24691634643127612701443768119753
EPS(完全稀釋)4.242.951.222.512.583.021.640.251.67
營收成長率(%)47.25-9.16-0.493.343.852.28-4.932.60N/A
營業利益成長率(%)53.99178.29-50.79-4.72-11.90104.59854.17-89.45N/A
稅後淨利成長率(%)51.10154.12-49.610.47-11.9987.89545.38-84.20N/A
EPS成長率(%)43.73141.80-51.39-2.71-14.5784.15556.00-85.03N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)53075122554545764979459332622287359137113825435532283894347636784144377436143623
營業利益(百萬)24278359883211041372459-10142333422630184120273523656457303312
稅後淨利(百萬)4516014955478271021358-5531123917050184113239383542365275252
EPS(完全稀釋)0.781.030.850.941.491.840.65-0.100.590.450.320.090.360.220.470.761.100.740.560.51
去年同期營收成長率(%)6.5911.5269.99100.0938.6523.77-14.72-47.4911.25-4.7010.0418.41-22.103.18-3.821.52----
去年同期營業利益成長率(%)-78.08-42.9330.28923.76160.99310.78103.10-436.67129.89178.33-17.22-94.26-71.95-73.74-9.9067.63----
去年同期稅後淨利成長率(%)-45.47-41.1438.271094.55165.92327.20110.59-210.0069.02111.50-28.87-86.95-66.05-69.04-13.0951.98----
去年同期EPS成長率(%)-47.65-44.0230.771040.00152.54308.89103.12-211.1163.89104.55-31.91-88.16-67.27-70.27-16.0749.02----
較上季營收成長率(%)3.61-7.6321.18-8.098.4040.8042.63-36.31-3.23-2.98-12.1734.91-17.1012.03-5.49-11.259.804.43-0.25-
較上季營業利益成長率(%)-69.0930.94-28.12-24.64-19.53198.91554.46-123.8826.6547.79653.33-83.7053.33-56.04-47.80-20.2743.5450.83-2.88-
較上季稅後淨利成長率(%)-24.9621.41-9.51-33.86-19.00185.20750.91-117.6830.1340.59240.00-72.8362.83-52.72-37.60-29.3448.4932.739.13-
較上季EPS成長率(%)-24.2721.18-9.57-36.91-19.02183.08750.00-116.9531.1140.62255.56-75.0063.64-53.19-38.16-30.9148.6532.149.80-

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(%)
2022/4-7.0614.828.52019/120.33-3.03-0.48
2022/317.431.216.62019/11-1.57-7.16-0.25
2022/1~2-16.859.739.722019/1011.26-3.790.47
2021/12-21.1-20.3547.252019/9-18.776.550.96
2021/11-18.6411.2756.672019/84.6421.930.38
2021/106.2550.4663.252019/7-4.752.43-2.29
2021/912.0672.9765.192019/6-15.767.77-3.07
2021/8-4.2865.4464.092019/524.4620.97-5.2
2021/78.6471.2963.882019/414.6528.19-12.08
2021/620.5577.6262.542019/330.89-17.72-22.11
2021/5-6.45125.1459.632019/1~2-26.15-24.36-24.36
2021/4-18.08108.0850.22018/12-3.93-15.123.34
2021/317.5342.538.632018/111.9911.745.43
2021/1~2-3.2536.4936.492018/1023.2219.084.81
2020/1210.2236.29-9.162018/9-7.04-11.053.39
2020/119.9924.06-13.22018/8-12.08-8.595.14
2020/1022.1511.0-16.822018/70.218.47.15
2020/97.181.1-19.872018/6-5.44-2.136.94
2020/8-0.9-23.37-22.162018/531.8917.958.93
2020/712.65-19.08-21.972018/4-26.41-10.716.79
2020/652.81-31.59-22.472018/317.671.512.27
2020/5-13.54-62.29-20.432018/1~2-23.218.7118.7
2020/4-43.89-45.71-5.292017/1226.4727.063.84
2020/30.7910.9511.262017/118.69-7.881.73
2020/1~221.8311.4311.432017/10-7.965.012.79

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
564.01106.0-49.00
2021Q4(百萬)2020Q4(百萬)YoY(%)
816.01359.0-39.95
2021Q3(百萬)2020Q3(百萬)YoY(%)
634.0455.039.340

EPS較上季
2022Q1(元)2021Q4(元)比率
0.781.03-0.242

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率10.258.129.218.729.4510.1610.3110.7910.29
存貨周轉率7.047.758.256.996.666.286.077.158.09

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.872.242.311.972.322.822.661.692.332.302.042.391.872.332.232.382.602.502.612.45
存貨周轉率1.391.472.111.942.522.352.071.491.821.981.881.791.301.841.561.741.821.601.431.37

償債能力-近10年
202120202019201820172016201520142013
負債比0.300.260.290.330.350.420.450.470.45
金融負債(百萬)108355501100210521513208320671539
營收淨額(百萬)202221373315118151931470214157138421456014191
利息保障倍數625.68293.5570.98164.01125.0582.3531.876.1736.90
長期銀行借款占稅後淨利比0.360.030.780.780.830.731.306.651.44

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)202221373315118151931470214157138421456014191
推銷費用(百萬)1353875851799803747739735758
管理費用(百萬)293262284278275269244259228
研發費(百萬)776960534849494754
推銷費用率(%)6.696.375.635.265.465.285.345.055.34
管理費用率(%)1.451.911.881.831.871.901.761.781.61
研發費用率(%)0.380.500.400.350.330.350.350.320.38

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)53075122554545764979459332622287359137113825435532283894347636784144377436143623
推銷費用(百萬)409341355262396318208139210217209243182205182197214212188213
管理費用(百萬)8362797280656562707373696960676585696866
研發費(百萬)1719212018191914171715141412131414131211
推銷費用率(%)7.716.666.405.737.956.926.386.085.855.855.465.585.645.265.245.365.165.625.205.88
管理費用率(%)1.561.211.421.571.611.421.992.711.951.971.911.582.141.541.931.772.051.831.881.82
研發費用率(%)0.320.370.380.440.360.410.580.610.470.460.390.320.430.310.370.380.340.340.330.30

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
1305-華夏OOOOOXOXXX
49年58.11億31.85%28.21%0.0%24.97%2769百萬16.52%

融資使用率
日期股價融資使用率
2022-05-19 -30.756.65%
2022-05-1831.16.63%
2022-05-1730.36.69%
2022-05-1629.656.76%
2022-05-1329.66.80%
2022-05-1228.856.88%
2022-05-1130.057.08%
2022-05-1030.77.09%
2022-05-0931.67.07%
2022-05-0633.057.36%
2022-05-0533.87.36%
2022-05-0433.67.53%
2022-05-0333.47.57%
2022-04-2933.257.61%
2022-04-2832.957.69%
2022-04-2732.557.75%
2022-04-2633.37.78%
2022-04-2533.17.85%
2022-04-2233.657.89%
2022-04-2133.87.93%
2022-04-2033.857.93%
2022-04-1933.457.95%
2022-04-1833.157.96%
2022-04-1533.58.02%
2022-04-1433.957.96%
2022-04-1333.97.91%
2022-04-1233.257.83%
2022-04-1133.67.76%
2022-04-0834.47.84%
2022-04-0734.27.85%
2022-04-0634.958.00%
2022-04-0135.258.11%
2022-03-3135.08.22%
2022-03-3035.358.23%
2022-03-2935.38.20%
2022-03-2835.58.30%
2022-03-2535.958.31%
2022-03-2435.98.62%
2022-03-2335.558.68%
2022-03-2234.958.83%
2022-03-2135.158.84%
2022-03-1834.79.02%
2022-03-1734.459.10%
2022-03-1633.79.16%
2022-03-1533.89.23%
2022-03-1434.159.27%
2022-03-1134.29.28%
2022-03-1034.39.22%
2022-03-0934.09.27%
2022-03-0833.79.20%
2022-03-0734.69.17%
2022-03-0435.69.02%
2022-03-0336.259.11%
2022-03-0235.459.05%
2022-03-0135.68.77%
2022-02-2534.558.91%
2022-02-2434.28.92%
2022-02-2335.058.90%
2022-02-2234.98.90%
2022-02-2135.58.87%
2022-02-1835.159.10%
2022-02-1735.259.16%
2022-02-1635.359.31%
2022-02-1535.259.35%
2022-02-1435.559.49%
2022-02-1135.659.82%
2022-02-1035.110.09%
2022-02-0934.559.91%
2022-02-0834.559.95%
2022-02-0734.310.04%
2022-01-2632.9510.13%
2022-01-2533.010.48%
2022-01-2433.3510.59%
2022-01-2133.910.55%
2022-01-2034.2510.60%
2022-01-1934.210.52%
2022-01-1834.2510.66%
2022-01-1733.810.78%
2022-01-1433.710.81%
2022-01-1334.010.81%
2022-01-1233.7510.83%
2022-01-1133.5510.93%
2022-01-1033.811.06%
2022-01-0734.7511.06%
2022-01-0635.010.40%
2022-01-0534.810.45%
2022-01-0434.910.44%
2022-01-0335.0510.54%
2021-12-3034.710.59%
2021-12-2934.810.56%
2021-12-2834.3510.60%
2021-12-2734.310.63%
2021-12-2434.610.72%
2021-12-2334.610.94%
2021-12-2234.6511.11%
2021-12-2134.111.15%
2021-12-2033.5511.09%
2021-12-1733.4511.03%
2021-12-1633.311.00%
2021-12-1533.3510.95%
2021-12-1433.510.98%
2021-12-1333.810.92%
2021-12-1034.311.27%
2021-12-0934.611.31%
2021-12-0834.911.38%
2021-12-0735.111.27%
2021-12-0634.6511.30%
2021-12-0334.311.31%
2021-12-0233.7511.51%
2021-12-0134.211.52%
2021-11-3033.911.60%
2021-11-2934.1511.59%
2021-11-2635.1512.39%
2021-11-2535.7512.60%
2021-11-2435.911.94%
2021-11-2334.8512.10%
2021-11-2234.8512.46%
2021-11-1935.012.17%
2021-11-1835.0511.92%
2021-11-1735.012.05%
2021-11-1635.3512.79%
2021-11-1535.512.83%
2021-11-1235.912.82%
2021-11-1135.7512.77%
2021-11-1036.1512.64%
2021-11-0936.511.98%
2021-11-0836.311.95%
2021-11-0536.911.43%
2021-11-0436.511.38%
2021-11-0336.511.82%
2021-11-0236.311.63%
2021-11-0137.2511.39%
2021-10-2937.1511.44%
2021-10-2836.7511.65%
2021-10-2737.411.45%
2021-10-2637.111.46%
2021-10-2538.1511.77%
2021-10-2237.4511.72%
2021-10-2139.3511.04%
2021-10-2038.8511.08%
2021-10-1940.0511.57%
2021-10-1839.911.14%
2021-10-1539.3510.55%
2021-10-1439.59.79%
2021-10-1341.412.28%
2021-10-1242.4512.95%
2021-10-0843.211.63%
2021-10-0744.59.91%
2021-10-0643.959.57%
2021-10-0545.110.38%
2021-10-0443.210.04%
2021-10-0144.4510.13%
2021-09-3046.310.67%
2021-09-2946.1510.57%
2021-09-2843.9510.87%
2021-09-2743.112.78%
2021-09-2439.39.70%
2021-09-2338.57.66%
2021-09-2236.37.76%
2021-09-1736.18.17%
2021-09-1635.57.50%
2021-09-1535.06.89%
2021-09-1435.36.76%
2021-09-1335.556.58%
2021-09-1035.26.62%
2021-09-0934.46.64%
2021-09-0834.66.52%
2021-09-0735.36.50%
2021-09-0634.956.44%
2021-09-0335.856.18%
2021-09-0235.16.24%
2021-09-0139.45.94%
2021-08-3139.56.15%
2021-08-3039.36.28%
2021-08-2739.26.29%
2021-08-2639.16.35%
2021-08-2538.656.44%
2021-08-2438.66.39%
2021-08-2338.06.50%
2021-08-2036.86.87%
2021-08-1936.556.93%
2021-08-1836.37.07%
2021-08-1735.87.26%
2021-08-1636.47.29%
2021-08-1337.057.20%
2021-08-1237.857.27%
2021-08-1137.67.31%
2021-08-1038.47.50%
2021-08-0938.17.74%
2021-08-0638.657.96%
2021-08-0538.357.99%
2021-08-0439.97.97%
2021-08-0339.858.12%
2021-08-0240.557.94%
2021-07-3039.77.87%
2021-07-2939.18.09%
2021-07-2838.88.23%
2021-07-2738.58.50%
2021-07-2639.08.68%
2021-07-2339.18.87%
2021-07-2237.99.50%
2021-07-2137.659.73%
2021-07-2038.49.94%
2021-07-1939.2510.22%
2021-07-1638.810.12%
2021-07-1538.810.52%
2021-07-1437.710.70%
2021-07-1337.3510.90%
2021-07-1238.311.35%
2021-07-0938.711.39%
2021-07-0838.8511.40%
2021-07-0738.1511.39%
2021-07-0639.211.44%
2021-07-0539.211.09%
2021-07-0239.0511.02%
2021-07-0141.610.24%
2021-06-3037.858.85%
2021-06-2937.08.05%
2021-06-2837.27.86%
2021-06-2536.57.97%
2021-06-2436.97.92%
2021-06-2336.258.25%
2021-06-2236.158.37%
2021-06-2135.28.43%
2021-06-1836.28.54%
2021-06-1736.89.11%
2021-06-1636.59.29%
2021-06-1536.459.31%
2021-06-1136.159.88%
2021-06-1036.459.79%
2021-06-0936.510.95%
2021-06-0837.0511.16%
2021-06-0737.211.55%
2021-06-0437.4511.18%
2021-06-0337.110.58%
2021-06-0236.610.40%
2021-06-0135.99.67%
2021-05-3135.69.42%
2021-05-2834.859.29%
2021-05-2734.28.87%

華夏熱門網頁

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。