1474 弘裕


股價漲跌幅
20222021202020192018
弘裕-19.0%18.0%19.0%-8.0%-7.0%
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)
12.65 11.46% 14.1 16.21 28.14% 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
2021202020192018201720162015201420132012
營業毛利率14.7214.079.2611.4213.6713.7710.427.896.305.82
營業利益率4.022.400.052.625.165.562.580.88-0.20-1.86
折舊負擔比率3.173.923.392.902.772.872.632.601.922.44
稅前淨利率5.074.001.924.004.294.673.252.092.29-2.35
股東權益報酬率6.915.182.045.485.766.605.033.224.13-4.47
資產報酬率3.753.021.433.093.233.842.982.002.47-2.04
本業收入比79.2160.533.0365.52120.83119.2178.9541.89-8.4378.75
業外獲益比20.7940.3598.4834.48-20.14-19.2121.0558.11108.4321.25
無形資產佔淨值比0.400.310.390.450.520.000.000.000.000.00

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12.8411.1313.5017.8117.3216.2413.2714.0912.2010.8710.427.228.479.2711.7411.4313.3313.1611.1413.12
營業利益率2.350.733.845.526.634.682.410.231.451.611.37-0.97-1.850.342.892.514.814.303.344.09
稅前淨利率4.902.424.636.966.836.886.011.200.678.44-0.08-1.260.276.870.133.695.434.704.384.26
本業收入比47.7330.4382.2280.3696.3068.9740.9114.29200.0018.67-1200.0072.73-800.004.842600.0068.5789.3693.0276.9296.97
業外獲益比52.2769.5717.7821.433.7032.7661.3685.71-100.0081.331200.0027.27900.0095.16-2500.0031.4310.649.3023.083.03

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)175148152110111235188195156
自由現金流量(百萬)-2188392-84-20143126149-163-32
稅後淨利(百萬)14410752113109122915771-79


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)101644474-7766471910619121636-7613318-5153108
自由現金流量(百萬)69-93-21-17-873384-406168-16-65686-16840-41-52-465
稅後淨利(百萬)3418344745572720360-1-1133932842322826

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)3504285834523618336232443502353436003400
營業利益(百萬)141692951741809031-7-63
稅後淨利(百萬)14410752113109122915771-79
EPS(完全稀釋)1.100.820.400.860.840.930.700.440.540.00
營收成長率(%)22.60-17.21-4.597.613.64-7.37-0.91-1.835.88N/A
營業利益成長率(%)104.353350.00-97.89-45.40-3.33100.00190.32N/AN/AN/A
稅後淨利成長率(%)34.58105.77-53.983.67-10.6634.0759.65-19.72189.87N/A
EPS成長率(%)34.15105.00-53.492.38-9.6832.8659.09-18.52N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)888942963809790847739593679892843854864899910940868919886773
營業利益(百萬)21737455240181101412-8-163262442403032
稅後淨利(百萬)3418344745572720360-1-1133932842322826
EPS(完全稀釋)0.260.140.260.360.350.440.210.150.020.47-0.01-0.080.020.300.020.210.330.250.210.20
去年同期營收成長率(%)12.4111.2230.3136.4216.35-5.04-12.34-30.56-21.41-0.78-7.36-9.15-0.46-2.182.7121.60----
去年同期營業利益成長率(%)-59.62-82.50105.564400.00420.00185.7150.00112.50162.50366.67-53.85-133.33-138.10-92.50-13.33-25.00----
去年同期稅後淨利成長率(%)-24.44-68.4225.93135.001400.00-5.002800.00281.820.0053.85-133.33-139.29-92.8621.88-89.297.69----
去年同期EPS成長率(%)-25.71-68.1823.81140.001650.00-6.382200.00287.500.0056.67-150.00-138.10-93.9420.00-90.485.00----
較上季營收成長率(%)-5.73-2.1819.042.41-6.7314.6124.62-12.67-23.885.81-1.29-1.16-3.89-1.21-3.198.29-5.553.7214.62-
較上季營業利益成長率(%)200.00-81.08-17.78-13.4630.00122.221700.00-90.00-28.5716.67250.0050.00-633.33-88.468.33-42.865.0033.33-6.25-
較上季稅後淨利成長率(%)88.89-47.06-27.664.44-21.05111.1135.00566.67-95.006100.0090.91-466.67-92.311200.00-89.29-33.3331.2514.297.69-
較上季EPS成長率(%)85.71-46.15-27.782.86-20.45109.5240.00650.00-95.744800.0087.50-500.00-93.331400.00-90.48-36.3632.0019.055.00-

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(%)
2022/4-11.9915.9813.372019/12-0.434.93-4.56
2022/348.326.3712.52019/1110.420.85-5.39
2022/1~2-22.0716.8816.872019/106.26-7.86-6.03
2021/12-0.9414.2922.572019/9-9.81-7.96-5.82
2021/115.028.8823.462019/80.25-14.57-5.57
2021/10-6.2310.6625.342019/714.661.61-4.11
2021/92.2519.7727.352019/6-14.73-24.92-5.01
2021/8-0.441.028.532019/5-2.62-3.81-0.46
2021/717.9231.8726.672019/4-8.73.090.42
2021/6-0.8629.3925.692019/351.07-5.78-0.48
2021/52.9140.6824.962019/1~2-28.733.163.16
2021/4-19.2840.2221.442018/12-4.3-10.637.61
2021/375.548.6316.212018/110.87-3.689.57
2021/1~2-31.4822.3122.312018/106.149.6511.12
2020/12-5.63-9.35-17.22018/9-16.28-5.1311.28
2020/116.73-4.35-17.962018/819.2415.7913.59
2020/101.48-1.05-19.442018/7-15.27-2.2813.23
2020/920.383.59-21.442018/69.2324.6616.14
2020/8-6.85-22.38-24.292018/54.3824.214.36
2020/715.7-16.46-24.572018/4-16.5716.0712.01
2020/67.78-17.21-25.942018/3106.466.6710.69
2020/52.58-34.5-27.442018/1~2-49.9813.6413.63
2020/4-37.46-37.83-25.652017/123.137.13.62
2020/348.6-9.23-21.362017/1114.8412.663.26
2020/1~217.74-28.99-28.992017/10-8.1610.752.27

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
44.054.0-18.51
2021Q4(百萬)2020Q4(百萬)YoY(%)
23.058.0-60.34
2021Q3(百萬)2020Q3(百萬)YoY(%)
45.044.02.2727

EPS較上季
2022Q1(元)2021Q4(元)比率
0.260.140.8571

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.954.455.195.375.425.305.155.406.045.89
存貨周轉率3.252.863.673.573.293.233.663.704.104.30

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.211.221.391.291.261.421.421.131.101.371.311.291.281.341.401.501.341.481.641.49
存貨周轉率0.830.870.860.710.710.800.720.570.700.930.830.840.840.880.850.880.810.880.880.76

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.510.480.480.490.530.450.480.480.490.48
金融負債(百萬)129011271060118313757958328741007860
營收淨額(百萬)3504285834523618336232443502353436003400
利息保障倍數13.618.584.758.2511.7113.908.545.976.70-4.29
長期銀行借款占稅後淨利比3.623.075.290.470.730.610.070.721.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)3504285834523618336232443502353436003400
推銷費用(百萬)127109101115152144141118107103
管理費用(百萬)175153149143101101113111114148
研發費(百萬)77666861332221191311
推銷費用率(%)3.623.812.933.184.524.444.033.342.973.03
管理費用率(%)4.995.354.323.953.003.113.233.143.174.35
研發費用率(%)2.202.311.971.690.980.680.600.540.360.32

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)888942963809790847739593679892843854864899910940868919886773
推銷費用(百萬)3233323230342525252626252414283736393938
管理費用(百萬)4744444344433936354033274850373025262526
研發費(百萬)17191724152017161316171717161516131756
推銷費用率(%)3.603.503.323.963.804.013.384.223.682.913.082.932.781.563.083.944.154.244.404.92
管理費用率(%)5.294.674.575.325.575.085.286.075.154.483.913.165.565.564.073.192.882.832.823.36
研發費用率(%)1.912.021.772.971.902.362.302.701.911.792.021.991.971.781.651.701.501.850.560.78

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
1474-弘裕OOXOOXOXOX
22年12.99億61.12%47.81%0.0%47.96%283百萬6.44%

融資使用率
日期股價融資使用率
2022-05-19 -12.6510.88%
2022-05-1812.710.85%
2022-05-1712.5510.90%
2022-05-1612.411.06%
2022-05-1312.411.05%
2022-05-1212.111.11%
2022-05-1112.711.86%
2022-05-1012.911.89%
2022-05-0913.112.20%
2022-05-0613.712.41%
2022-05-0513.7512.42%
2022-05-0413.812.47%
2022-05-0313.812.52%
2022-04-2913.612.65%
2022-04-2813.5512.65%
2022-04-2713.512.85%
2022-04-2613.7512.84%
2022-04-2513.712.95%
2022-04-2214.2513.16%
2022-04-2114.313.21%
2022-04-2014.213.37%
2022-04-1914.3513.78%
2022-04-1814.313.80%
2022-04-1514.5514.00%
2022-04-1414.713.97%
2022-04-1314.714.03%
2022-04-1214.614.10%
2022-04-1114.514.18%
2022-04-0814.714.12%
2022-04-0714.6514.07%
2022-04-0615.014.22%
2022-04-0114.9514.25%
2022-03-3115.0514.23%
2022-03-3015.0514.34%
2022-03-2915.014.47%
2022-03-2815.014.49%
2022-03-2515.014.44%
2022-03-2415.014.38%
2022-03-2315.1514.19%
2022-03-2215.214.25%
2022-03-2115.214.38%
2022-03-1815.1514.45%
2022-03-1715.1514.56%
2022-03-1615.0514.75%
2022-03-1515.0514.73%
2022-03-1415.114.78%
2022-03-1115.115.06%
2022-03-1015.1515.09%
2022-03-0915.115.05%
2022-03-0814.9515.35%
2022-03-0715.0515.47%
2022-03-0415.415.81%
2022-03-0315.5515.84%
2022-03-0215.9515.72%
2022-03-0115.8516.67%
2022-02-2515.9516.55%
2022-02-2415.6515.72%
2022-02-2315.614.38%
2022-02-2215.1514.09%
2022-02-2115.314.11%
2022-02-1815.214.09%
2022-02-1715.214.18%
2022-02-1615.214.39%
2022-02-1515.114.36%
2022-02-1415.1514.35%
2022-02-1115.414.33%
2022-02-1015.3514.35%
2022-02-0915.4514.32%
2022-02-0815.414.30%
2022-02-0715.1514.48%
2022-01-2614.914.49%
2022-01-2514.914.54%
2022-01-2415.214.69%
2022-01-2115.3514.67%
2022-01-2015.514.71%
2022-01-1915.614.75%
2022-01-1815.714.70%
2022-01-1715.4515.19%
2022-01-1415.415.10%
2022-01-1315.714.87%
2022-01-1215.5515.17%
2022-01-1115.615.18%
2022-01-1015.715.79%
2022-01-0715.615.82%
2022-01-0615.8515.82%
2022-01-0515.815.21%
2022-01-0415.615.29%
2022-01-0315.5515.20%
2021-12-3015.515.41%
2021-12-2915.5515.39%
2021-12-2815.3515.67%
2021-12-2715.4515.73%
2021-12-2415.415.96%
2021-12-2315.515.74%
2021-12-2215.1516.29%
2021-12-2115.316.27%
2021-12-2015.216.30%
2021-12-1715.1516.29%
2021-12-1614.9516.29%
2021-12-1515.016.30%
2021-12-1414.9516.28%
2021-12-1315.016.21%
2021-12-1015.1516.27%
2021-12-0915.2516.18%
2021-12-0815.016.22%
2021-12-0715.0516.12%
2021-12-0615.0516.12%
2021-12-0314.916.32%
2021-12-0214.916.74%
2021-12-0115.116.74%
2021-11-3015.0516.60%
2021-11-2914.8516.55%
2021-11-2614.9516.56%
2021-11-2514.916.70%
2021-11-2415.016.96%
2021-11-2314.816.90%
2021-11-2214.8517.06%
2021-11-1914.7517.08%
2021-11-1814.8517.19%
2021-11-1714.917.24%
2021-11-1614.9517.19%
2021-11-1514.9517.35%
2021-11-1215.317.56%
2021-11-1115.716.61%
2021-11-1015.417.24%
2021-11-0915.217.16%
2021-11-0815.0517.12%
2021-11-0515.317.19%
2021-11-0415.3517.16%
2021-11-0315.117.05%
2021-11-0215.017.30%
2021-11-0115.117.16%
2021-10-2915.2517.27%
2021-10-2815.217.23%
2021-10-2715.2517.30%
2021-10-2615.3517.16%
2021-10-2515.317.06%
2021-10-2215.1517.18%
2021-10-2115.3517.34%
2021-10-2015.817.68%
2021-10-1916.2516.45%
2021-10-1816.316.39%
2021-10-1514.8516.43%
2021-10-1414.4516.20%
2021-10-1314.7515.93%
2021-10-1215.315.49%
2021-10-0815.3516.19%
2021-10-0714.516.22%
2021-10-0614.1515.59%
2021-10-0514.915.34%
2021-10-0415.0515.03%
2021-10-0115.415.11%
2021-09-3016.2515.50%
2021-09-2915.915.42%
2021-09-2815.7515.86%
2021-09-2716.015.06%
2021-09-2415.715.00%
2021-09-2315.515.18%
2021-09-2215.415.31%
2021-09-1715.4515.38%
2021-09-1615.615.56%
2021-09-1515.6515.21%
2021-09-1415.415.39%
2021-09-1315.3515.29%
2021-09-1015.215.32%
2021-09-0914.8515.33%
2021-09-0814.5515.43%
2021-09-0714.8515.38%
2021-09-0615.015.35%
2021-09-0315.3515.28%
2021-09-0215.215.41%
2021-09-0115.5515.42%
2021-08-3115.3515.50%
2021-08-3015.615.57%
2021-08-2715.3515.74%
2021-08-2614.915.90%
2021-08-2515.0516.02%
2021-08-2415.116.09%
2021-08-2314.515.92%
2021-08-2014.1515.94%
2021-08-1914.215.98%
2021-08-1814.515.99%
2021-08-1714.116.12%
2021-08-1614.1516.23%
2021-08-1314.3515.99%
2021-08-1214.315.81%
2021-08-1114.2515.79%
2021-08-1014.4515.79%
2021-08-0914.3515.81%
2021-08-0614.3515.48%
2021-08-0514.3515.50%
2021-08-0414.5515.67%
2021-08-0314.515.80%
2021-08-0214.615.77%
2021-07-3014.5515.82%
2021-07-2914.7515.71%
2021-07-2814.4515.80%
2021-07-2714.4515.99%
2021-07-2614.8515.99%
2021-07-2315.016.04%
2021-07-2214.2516.01%
2021-07-2114.2516.11%
2021-07-2014.916.41%
2021-07-1915.1516.46%
2021-07-1615.1516.57%
2021-07-1515.3516.58%
2021-07-1414.616.97%
2021-07-1314.817.22%
2021-07-1215.3518.10%
2021-07-0915.518.16%
2021-07-0816.018.45%
2021-07-0715.818.51%
2021-07-0615.918.30%
2021-07-0515.618.13%
2021-07-0215.6518.29%
2021-07-0115.6518.11%
2021-06-3016.118.26%
2021-06-2915.2518.21%
2021-06-2815.6518.37%
2021-06-2515.618.65%
2021-06-2415.719.05%
2021-06-2315.4518.99%
2021-06-2215.3519.21%
2021-06-2115.319.45%
2021-06-1816.1519.04%
2021-06-1716.1519.27%
2021-06-1616.219.64%
2021-06-1516.519.28%
2021-06-1116.419.34%
2021-06-1016.519.34%
2021-06-0916.719.59%
2021-06-0817.320.11%
2021-06-0717.320.42%
2021-06-0417.920.89%
2021-06-0318.623.79%
2021-06-0217.117.88%
2021-06-0117.2517.72%
2021-05-3117.2517.87%
2021-05-2817.6517.55%
2021-05-2717.8517.23%

弘裕熱門網頁

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。