1456 怡華


股價漲跌幅
20222021202020192018
怡華-6.0%42.0%56.0%74.0%-36.0%
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)
20.05 -24.74% 15.09 17.35 -13.47% 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27.5917.6615.2021.9515.0418.2814.241.224.32
營業利益率24.7321.077.2618.636.5110.151.60-10.555.40
折舊負擔比率0.592.231.693.382.683.596.003.084.29
稅前淨利率19.339.772.394.574.095.9120.49-123.450.94
股東權益報酬率29.995.432.151.063.344.2511.20-129.932.05
資產報酬率8.112.291.461.362.042.153.74-27.261.94
本業收入比127.79215.71300.00400.00160.98170.697.768.56562.50
業外獲益比-28.01-115.71-200.00-304.55-58.54-70.6992.2491.44-462.50
無形資產佔淨值比0.000.000.000.000.000.000.000.000.00

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27.8317.9015.7636.6133.7814.8019.2819.4721.5615.3319.6312.4116.0521.9222.3615.7929.1515.4015.5611.93
營業利益率7.1562.246.0428.8925.8939.237.724.806.448.088.516.265.8955.7011.22-1.058.4411.550.302.81
稅前淨利率-33.9947.370.6125.2922.1032.17-7.43-10.79-6.675.40-2.932.50-1.7733.112.27-12.35-6.8412.25-7.733.65
本業收入比-20.00132.201100.00114.02117.50122.33-109.09-42.86-100.00146.15-250.00242.86-400.00171.05566.677.14-133.3394.34-7.1475.00
業外獲益比120.00-31.36-975.00-14.02-17.50-22.33209.09150.00200.00-50.00350.00-142.86500.00-68.42-466.6792.86233.335.66100.0025.00

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)181-137062-286-110-152-219-902-1001
自由現金流量(百萬)24-1496185-309-143-141-119-876-1001
稅後淨利(百萬)4546826123847116-111915


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-95-739248329343171-1069-240-23349-1954-23-29427-7-12-83-16731
自由現金流量(百萬)-120-63519320320174-1094-327-250143-346412-322263-15-106-142-4
稅後淨利(百萬)-401211213120102-12-15-730-45-5343-18-657-152

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)236371610684741009976567909839
營業利益(百萬)584151788866999-9645
稅後淨利(百萬)4546826123847116-111915
EPS(完全稀釋)4.840.730.270.130.410.501.23-5.330.09
營收成長率(%)230.03-32.96125.32-53.023.3872.13-37.628.34N/A
營業利益成長率(%)286.7593.59-11.3633.33-33.331000.00N/AN/AN/A
稅後淨利成長率(%)567.65161.54116.67-68.42-19.15-59.48110.37N/AN/A
EPS成長率(%)563.01170.37107.69-68.29-18.00-59.35N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)11725072484554432015213411047612227419511615411490435179212
營業利益(百萬)8156442441411261267381017126517-185016
稅後淨利(百萬)-401211213120102-12-15-730-45-5343-18-657-152
EPS(完全稀釋)-0.431.290.012.271.281.09-0.13-0.16-0.080.32-0.040.05-0.050.360.03-0.19-0.070.61-0.160.02
去年同期營收成長率(%)-78.49-21.88376.32530.60394.55-32.7724.59-51.09-43.59310.34-20.78140.35116.67-73.33-13.97-46.23----
兩季平均(YOY)營收成長率(%)-50.18177.22453.46462.58180.89-4.09-13.25-47.34133.38144.7859.78128.5121.67-43.65-30.10-----
去年同期EPS成長率(%)-133.5918.35107.691518.751700.00240.62-225.00-420.00-60.00-11.11-233.33126.3228.57-40.98118.75-1050.00----
兩季平均(YOY)EPS成長率(%)-57.6263.02813.221609.38970.317.81-322.50-240.00-35.55-122.22-53.5177.44-6.2038.89-465.62-----
較上季營收成長率(%)-53.20-65.47-14.3255.3370.00110.5313.4321.82-76.89290.16-55.4740.5168.10-24.6835.0926.67-79.31143.02-15.57-
較上季EPS成長率(%)-133.3312800.00-99.5677.3417.43938.4618.75-100.00-125.00900.00-180.00200.00-113.891100.00115.79-171.43-111.48481.25-900.00-

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(%)
2022/4122.523.05-68.612019/12-83.76126.23125.04
2022/32.26-26.68-78.442019/11222.68502.64124.98
2022/1~2-41.05-82.99-82.992019/10308.5154.4974.02
2021/12-24.04-36.48229.852019/9-1.48-48.9365.17
2021/118.0-50.53278.852019/8-65.57-10.4582.84
2021/1025.25312.02427.572019/7-4.58-7.392.03
2021/9-69.5481.23433.682019/6-10.26115.05129.95
2021/8-47.35224.38471.072019/5-26.07132.43133.06
2021/7133.13874.19530.72019/4102.39167.05133.23
2021/6-69.44637.85468.712019/3-28.9236.7117.16
2021/5934.061577.91449.462019/1~233.31185.36185.35
2021/432.56-20.29228.372018/12-56.74-92.35-52.97
2021/3-89.8690.77393.352018/1136.26-4.84-36.03
2021/1~2555.92473.36473.362018/10-18.03-47.0-38.74
2020/12-40.84112.11-32.882018/972.76-5.42-37.68
2020/11799.52-41.77-40.382018/8-64.36-42.04-40.8
2020/10-44.9-79.11-39.732018/7121.36-3.97-40.68
2020/9-45.4954.88-33.072018/6-3.01-63.55-48.23
2020/858.11179.94-36.872018/5-15.06-39.34-43.26
2020/776.57-39.05-46.822018/43.6-23.37-44.25
2020/6-30.52-67.06-48.022018/382.9815.57-50.64
2020/5-50.87-57.46-44.362018/1~2-13.69-66.78-66.78
2020/4217.27-35.98-40.782017/12438.15-45.963.33
2020/3-21.19-59.16-43.592017/11-24.152.2170.08
2020/1~2-49.51-37.28-37.272017/1046.27112.5771.84

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
118.0103.014.563
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.431.29-1.333

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率25.195.236.692.233.643.952.363.553.40
存貨周轉率0.420.170.330.150.380.360.240.611.22

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.762.955.336.846.042.961.280.980.733.000.771.731.250.700.910.700.421.941.031.09
存貨周轉率0.020.050.170.140.090.070.030.040.030.150.040.090.060.040.050.040.030.160.070.09

償債能力-近10年
202120202019201820172016201520142013
負債比0.760.810.760.770.750.750.760.770.79
金融負債(百萬)456447183419352032033055292527772256
營收淨額(百萬)236371610684741009976567909839
利息保障倍數4.431.831.421.321.621.942.97-16.521.14
長期銀行借款占稅後淨利比3.7429.6372.04160.2542.3242.231.0164.2064.20

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)236371610684741009976567909839
推銷費用(百萬)152394215291771318
管理費用(百萬)614342495764929181
研發費(百萬)000000006
推銷費用率(%)6.435.453.933.162.871.741.231.432.15
管理費用率(%)2.586.013.9310.345.656.5616.2310.019.65
研發費用率(%)0.000.000.000.000.000.000.000.000.72

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)11725072484554432015213411047612227419511615411490435179212
推銷費用(百萬)9185549301811652348704832146
管理費用(百萬)1615171514129111211109128131116151313
研發費(百萬)00000000000000000000
推銷費用率(%)7.697.207.605.805.515.627.244.484.554.833.282.923.590.002.607.023.330.467.822.83
管理費用率(%)13.686.002.351.782.573.755.928.2110.912.318.203.286.156.908.449.6517.783.457.266.13
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
1456-怡華OXXXOXXXXX
29年9.37億89.07%76.11%0.0%18.78%-257百萬-9.28%

融資使用率
日期股價融資使用率
2022-05-24 -20.057.38%
2022-05-2320.257.36%
2022-05-2019.957.31%
2022-05-1919.657.34%
2022-05-1819.97.32%
2022-05-1719.47.34%
2022-05-1619.57.34%
2022-05-1319.957.35%
2022-05-1219.757.34%
2022-05-1119.757.35%
2022-05-1019.67.33%
2022-05-0919.457.33%
2022-05-0620.17.32%
2022-05-0520.07.30%
2022-05-0419.857.32%
2022-05-0320.07.31%
2022-04-2920.07.23%
2022-04-2819.77.23%
2022-04-2719.557.23%
2022-04-2619.557.22%
2022-04-2519.67.28%
2022-04-2220.47.23%
2022-04-2120.357.17%
2022-04-2020.157.27%
2022-04-1920.37.27%
2022-04-1820.57.27%
2022-04-1520.57.27%
2022-04-1420.557.24%
2022-04-1320.87.32%
2022-04-1220.257.30%
2022-04-1120.07.29%
2022-04-0820.57.30%
2022-04-0720.357.32%
2022-04-0620.87.32%
2022-04-0121.157.36%
2022-03-3121.07.33%
2022-03-3020.87.23%
2022-03-2920.857.20%
2022-03-2820.757.20%
2022-03-2520.97.11%
2022-03-2420.87.14%
2022-03-2320.857.18%
2022-03-2220.97.12%
2022-03-2120.657.14%
2022-03-1820.557.13%
2022-03-1720.57.11%
2022-03-1620.07.15%
2022-03-1519.957.14%
2022-03-1420.17.17%
2022-03-1120.27.17%
2022-03-1020.77.16%
2022-03-0920.756.96%
2022-03-0820.47.10%
2022-03-0720.557.03%
2022-03-0420.457.06%
2022-03-0320.356.92%
2022-03-0220.356.97%
2022-03-0120.857.09%
2022-02-2520.07.04%
2022-02-2419.957.02%
2022-02-2320.157.06%
2022-02-2220.07.09%
2022-02-2120.07.15%
2022-02-1820.07.17%
2022-02-1720.357.24%
2022-02-1620.47.34%
2022-02-1520.457.34%
2022-02-1420.87.32%
2022-02-1120.97.20%
2022-02-1021.657.34%
2022-02-0921.37.34%
2022-02-0820.87.36%
2022-02-0720.457.29%
2022-01-2619.157.46%
2022-01-2518.87.49%
2022-01-2419.557.45%
2022-01-2119.67.46%
2022-01-2019.657.40%
2022-01-1920.07.35%
2022-01-1820.67.35%
2022-01-1720.757.39%
2022-01-1420.557.40%
2022-01-1320.57.45%
2022-01-1220.857.49%
2022-01-1121.27.65%
2022-01-1021.27.67%
2022-01-0721.37.68%
2022-01-0621.357.66%
2022-01-0521.37.67%
2022-01-0421.27.67%
2022-01-0321.47.67%
2021-12-3021.97.67%
2021-12-2922.17.65%
2021-12-2822.057.64%
2021-12-2722.357.70%
2021-12-2421.87.73%
2021-12-2321.87.90%
2021-12-2221.957.97%
2021-12-2122.057.96%
2021-12-2022.07.94%
2021-12-1722.057.97%
2021-12-1621.957.98%
2021-12-1521.78.11%
2021-12-1422.18.30%
2021-12-1322.68.24%
2021-12-1022.08.27%
2021-12-0922.858.30%
2021-12-0823.258.00%
2021-12-0723.758.20%
2021-12-0621.67.81%
2021-12-0321.17.57%
2021-12-0220.87.44%
2021-12-0120.87.05%
2021-11-3020.756.92%
2021-11-2920.46.86%
2021-11-2621.16.91%
2021-11-2521.37.04%
2021-11-2421.456.94%
2021-11-2321.257.02%
2021-11-2221.456.89%
2021-11-1921.76.83%
2021-11-1821.66.79%
2021-11-1721.26.45%
2021-11-1621.36.52%
2021-11-1521.556.83%
2021-11-1222.456.82%
2021-11-1122.77.02%
2021-11-1022.57.37%
2021-11-0924.26.97%
2021-11-0823.657.00%
2021-11-0523.67.10%
2021-11-0423.66.74%
2021-11-0322.956.71%
2021-11-0222.356.64%
2021-11-0122.66.35%
2021-10-2922.256.51%
2021-10-2822.156.30%
2021-10-2722.156.23%
2021-10-2622.056.06%
2021-10-2521.356.08%
2021-10-2221.06.10%
2021-10-2121.56.03%
2021-10-2021.45.99%
2021-10-1921.655.94%
2021-10-1821.855.88%
2021-10-1521.156.03%
2021-10-1421.26.05%
2021-10-1321.156.59%
2021-10-1222.36.96%
2021-10-0824.57.62%
2021-10-0724.37.58%
2021-10-0623.57.70%
2021-10-0524.07.69%
2021-10-0424.157.87%
2021-10-0125.88.24%
2021-09-3026.758.10%
2021-09-2925.757.91%
2021-09-2826.37.95%
2021-09-2726.18.13%
2021-09-2425.458.11%
2021-09-2325.157.87%
2021-09-2224.057.82%
2021-09-1724.57.91%
2021-09-1625.08.17%
2021-09-1525.058.24%
2021-09-1425.58.20%
2021-09-1325.858.19%
2021-09-1025.38.15%
2021-09-0925.38.19%
2021-09-0825.68.16%
2021-09-0725.28.41%
2021-09-0625.78.58%
2021-09-0326.158.59%
2021-09-0227.29.21%
2021-09-0127.959.51%
2021-08-3130.758.63%
2021-08-3029.78.49%
2021-08-2728.38.40%
2021-08-2628.38.37%
2021-08-2527.67.90%
2021-08-2427.47.88%
2021-08-2327.57.80%
2021-08-2027.07.88%
2021-08-1927.28.05%
2021-08-1826.258.14%
2021-08-1726.78.19%
2021-08-1627.958.50%
2021-08-1325.458.29%
2021-08-1225.48.73%
2021-08-1125.18.69%
2021-08-1025.259.18%
2021-08-0925.59.15%
2021-08-0626.659.28%
2021-08-0529.459.47%
2021-08-0428.58.58%
2021-08-0329.07.62%
2021-08-0229.058.49%
2021-07-3026.457.02%
2021-07-2924.056.63%
2021-07-2824.556.36%
2021-07-2722.355.99%
2021-07-2623.26.38%
2021-07-2322.65.87%
2021-07-2221.35.71%
2021-07-2121.76.18%
2021-07-2023.26.35%
2021-07-1922.96.94%
2021-07-1620.855.98%
2021-07-1520.756.05%
2021-07-1420.76.01%
2021-07-1320.055.97%
2021-07-1221.05.55%
2021-07-0919.85.89%
2021-07-0820.55.96%
2021-07-0719.956.02%
2021-07-0619.256.03%
2021-07-0519.86.34%
2021-07-0221.657.04%
2021-07-0121.458.12%
2021-06-3019.56.38%
2021-06-2919.06.53%
2021-06-2819.856.35%
2021-06-2519.35.94%
2021-06-2418.86.00%
2021-06-2318.655.96%
2021-06-2218.86.00%
2021-06-2118.75.97%
2021-06-1819.25.84%
2021-06-1718.655.51%
2021-06-1618.95.46%
2021-06-1519.35.45%
2021-06-1119.355.51%
2021-06-1019.755.62%
2021-06-0919.45.42%
2021-06-0817.654.46%
2021-06-0717.34.46%
2021-06-0417.554.36%
2021-06-0317.44.34%
2021-06-0217.154.28%
2021-06-0117.24.31%

怡華熱門網頁

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。