1513 中興電


股價漲跌幅
20222021202020192018
中興電12.0%-8.0%148.0%26.0%-15.0%
0050-14.69%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)
50.1 -4.37% 47.91 55.1 9.98% -18.04% 41.06

  • 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23.8521.3516.6915.8716.0114.7620.2517.8618.8220.07
營業利益率14.8611.185.294.753.663.475.525.795.836.60
折舊負擔比率10.5110.3413.622.593.102.863.353.073.043.19
稅前淨利率13.7611.716.375.295.144.576.977.577.366.45
股東權益報酬率17.5016.578.287.426.816.617.178.597.456.74
資產報酬率6.406.473.673.563.463.503.924.874.253.88
本業收入比107.9895.5083.0289.6671.1675.7779.0976.4379.27102.39
業外獲益比-7.984.5016.9810.1928.8424.2320.9123.5720.73-2.39
無形資產佔淨值比0.801.300.190.400.440.000.000.000.000.00

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27.0324.7020.6922.5226.8324.9416.2723.3518.6216.9817.6718.7012.8714.4310.9121.7617.9513.3820.3510.17
營業利益率15.6816.0213.7511.9817.0416.817.968.327.984.667.924.903.464.753.894.785.913.134.350.61
稅前淨利率15.5214.3813.4010.3016.3917.5310.939.055.075.108.955.565.933.465.136.866.083.587.824.72
本業收入比100.95111.46102.72116.51103.9195.8272.8792.05157.7991.1188.6988.0258.49137.1775.8269.5496.7987.7055.6512.82
業外獲益比-0.95-11.46-2.72-16.27-4.044.1827.137.95-57.148.8911.3111.9841.51-37.1724.1830.462.5612.3044.3587.18

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)36592586166613955722131106622141005
自由現金流量(百萬)-647-32171026451-575-57-228563-474612
稅後淨利(百萬)19571527635545488503551681588514


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)2239162414610028874256200-1448-4221114121-2216532019-329343-638-211034-337
自由現金流量(百萬)-351631-631-405-242586-837-1533-14331246-34-4963111686-517235-953-393930-739
稅後淨利(百萬)5615904373166148293302631061342371231411091461811109020196

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)1802515391123781223611397127171035211321100959720
營業利益(百萬)26781721655581417441571655589642
稅後淨利(百萬)19571527635545488503551681588514
EPS(完全稀釋)4.003.401.551.331.191.221.341.501.250.00
營收成長率(%)17.1124.341.167.36-10.3822.85-8.5612.143.86N/A
營業利益成長率(%)55.61162.7512.7439.33-5.44-22.77-12.8211.21-8.26N/A
稅後淨利成長率(%)28.16140.4716.5111.68-2.98-8.71-19.0915.8214.40N/A
EPS成長率(%)17.65119.3516.5411.76-2.46-8.96-10.6720.00N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)47395161411940614683546435443340304335263168300726773258354428742560341829432475
營業利益(百萬)7438275674877989182822782431642511479315513813715110712815
稅後淨利(百萬)5615904373166148293302631061342371231411091461811109020196
EPS(完全稀釋)1.201.260.930.681.311.950.800.640.260.330.580.300.340.260.350.440.270.220.490.23
去年同期營收成長率(%)1.20-5.5516.2221.5953.8954.9611.8711.0713.678.23-10.614.634.57-4.6820.4216.12----
兩季平均(YOY)營收成長率(%)-2.175.3318.9137.7454.4233.4111.4712.3710.95-1.19-2.994.60-0.057.8718.27-----
去年同期EPS成長率(%)-8.40-35.3816.256.25403.85490.9137.93113.33-23.5326.9265.71-31.8225.9318.18-28.5791.30----
兩季平均(YOY)EPS成長率(%)-21.89-9.5711.25205.05447.38264.4275.6344.901.7046.3116.94-2.9522.05-5.2031.36-----
較上季營收成長率(%)-8.1825.301.43-13.28-14.2954.186.119.76-13.7011.305.3512.33-17.83-8.0723.3112.27-25.1016.1418.91-
較上季EPS成長率(%)-4.7635.4836.76-48.09-32.82143.7525.00146.15-21.21-43.1093.33-11.7630.77-25.71-20.4562.9622.73-55.10113.04-

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(%)
2022/4-25.89-12.72-2.462019/1242.832.481.12
2022/337.75-10.331.22019/1126.023.26-2.22
2022/1~28.1111.4811.472019/10-26.16-15.1-2.8
2021/1251.23-38.4817.122019/941.16-33.64-1.4
2021/11-31.442.5131.72019/8-28.11-5.526.52
2021/1034.9389.9335.092019/714.5130.148.2
2021/9-4.1724.1529.582019/6-10.79-7.954.61
2021/817.6310.7830.272019/531.8648.827.8
2021/7-6.9114.6133.732019/4-0.85-14.95-0.95
2021/628.3730.1636.992019/318.07-25.744.58
2021/5-37.82-5.0838.32019/1~2-31.5930.0530.05
2021/4-23.8738.5849.522018/1211.315.527.41
2021/3126.4989.9353.872018/113.59-32.787.62
2021/1~2-35.331.6431.642018/10-42.2841.9114.94
2020/12152.01104.5524.342018/9100.97113.7812.5
2020/1127.0215.912.752018/8-0.969.770.76
2020/10-11.7914.9912.42018/7-19.0-32.05-0.37
2020/9-14.49-3.7312.142018/644.2215.447.86
2020/821.758.9314.582018/5-24.64-8.116.1
2020/75.71-6.119.182018/4-13.4245.869.72
2020/6-6.391.6912.32018/367.098.85-0.06
2020/5-9.22-3.0914.592018/1~21.08-6.5-6.49
2020/44.3340.7720.272017/12-29.09-31.9-10.36
2020/333.4233.7713.682017/11118.7320.81-7.17
2020/1~2-14.064.054.042017/10-13.05-21.98-10.91

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
736.0768.0-4.166
2021Q4(百萬)2020Q4(百萬)YoY(%)
742.0958.0-22.54
2021Q3(百萬)2020Q3(百萬)YoY(%)
552.0387.042.635

EPS較上季
2022Q1(元)2021Q4(元)比率
1.21.26-0.047

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率9.117.667.206.755.936.605.906.826.956.81
存貨周轉率2.151.922.042.472.663.162.563.372.972.45

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.622.751.971.902.012.691.942.092.132.282.512.631.771.731.921.581.371.891.581.45
存貨周轉率0.600.660.540.500.510.510.370.400.420.510.470.480.500.600.670.500.510.770.640.63

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.660.630.610.550.540.500.500.460.440.45
金融負債(百萬)910269254886419747583598294118501214432
營收淨額(百萬)1802515391123781223611397127171035211321100959720
利息保障倍數29.5225.1615.8016.6716.8319.5124.3444.9645.2357.88
長期銀行借款占稅後淨利比3.743.225.441.192.481.791.741.140.850.18

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)1802515391123781223611397127171035211321100959720
推銷費用(百萬)450405429431466448405390383356
管理費用(百萬)956920832714696682842739648684
研發費(百萬)214242195237246306278238280270
推銷費用率(%)2.502.633.473.524.093.523.913.443.793.66
管理費用率(%)5.305.986.725.846.115.368.136.536.427.04
研發費用率(%)1.191.571.581.942.162.412.692.102.772.78

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)47395161411940614683546435443340304335263168300726773258354428742560341829432475
推銷費用(百萬)971131186915110510692103134100931031119711910413895111
管理費用(百萬)40425912030427324712237517627215328312413611031315512931878
研發費(百萬)4179465336726945553762564071475565835847
推銷費用率(%)2.052.192.861.703.221.922.992.753.383.803.163.093.853.412.744.144.064.043.234.48
管理費用率(%)8.535.022.917.495.834.523.4411.235.787.714.839.414.634.173.1010.896.053.7710.813.15
研發費用率(%)0.871.531.121.310.771.321.951.351.811.051.961.861.492.181.331.912.542.431.971.90

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
1513-中興電OOXXXOOXXX
28年47.61億54.28%69.09%29.91%52.24%5011百萬18.88%

融資使用率
日期股價融資使用率
2022-05-23 -50.115.01%
2022-05-2048.9515.28%
2022-05-1949.015.32%
2022-05-1849.4515.62%
2022-05-1749.7515.83%
2022-05-1649.4515.74%
2022-05-1348.7515.68%
2022-05-1246.3515.24%
2022-05-1148.0520.39%
2022-05-1049.520.47%
2022-05-0950.020.62%
2022-05-0651.822.33%
2022-05-0552.422.89%
2022-05-0452.623.27%
2022-05-0352.523.42%
2022-04-2954.426.13%
2022-04-2855.626.79%
2022-04-2757.026.21%
2022-04-2656.426.22%
2022-04-2554.125.38%
2022-04-2256.527.46%
2022-04-2156.327.88%
2022-04-2057.629.00%
2022-04-1957.328.18%
2022-04-1855.326.31%
2022-04-1555.625.28%
2022-04-1455.523.07%
2022-04-1352.918.04%
2022-04-1252.818.65%
2022-04-1153.619.24%
2022-04-0852.918.35%
2022-04-0751.618.15%
2022-04-0653.920.16%
2022-04-0154.020.08%
2022-03-3154.720.81%
2022-03-3054.319.86%
2022-03-2954.021.30%
2022-03-2854.721.10%
2022-03-2553.821.13%
2022-03-2453.722.00%
2022-03-2354.722.00%
2022-03-2254.921.55%
2022-03-2154.119.52%
2022-03-1850.816.72%
2022-03-1751.117.59%
2022-03-1651.917.72%
2022-03-1549.115.59%
2022-03-1450.116.14%
2022-03-1145.5514.42%
2022-03-1044.4513.15%
2022-03-0942.2512.49%
2022-03-0841.512.59%
2022-03-0742.7512.95%
2022-03-0443.7513.00%
2022-03-0343.312.87%
2022-03-0242.612.93%
2022-03-0142.5512.94%
2022-02-2541.812.60%
2022-02-2441.212.61%
2022-02-2342.412.98%
2022-02-2242.712.96%
2022-02-2143.412.99%
2022-02-1843.0513.00%
2022-02-1743.213.00%
2022-02-1643.012.98%
2022-02-1542.6512.91%
2022-02-1442.712.92%
2022-02-1143.713.15%
2022-02-1043.6513.22%
2022-02-0944.013.24%
2022-02-0843.713.30%
2022-02-0742.913.11%
2022-01-2642.012.87%
2022-01-2541.2512.91%
2022-01-2441.8513.01%
2022-01-2142.313.47%
2022-01-2043.3514.08%
2022-01-1943.3514.10%
2022-01-1843.314.17%
2022-01-1743.4514.25%
2022-01-1443.514.30%
2022-01-1344.2514.72%
2022-01-1244.3515.00%
2022-01-1144.515.07%
2022-01-1044.715.24%
2022-01-0744.715.22%
2022-01-0645.215.28%
2022-01-0545.3515.27%
2022-01-0445.115.09%
2022-01-0344.8515.03%
2021-12-3045.2515.09%
2021-12-2945.3515.13%
2021-12-2844.815.40%
2021-12-2744.9515.51%
2021-12-2444.915.51%
2021-12-2344.815.54%
2021-12-2243.815.39%
2021-12-2143.6515.37%
2021-12-2043.315.42%
2021-12-1743.0515.31%
2021-12-1643.0515.36%
2021-12-1543.5515.33%
2021-12-1443.2515.34%
2021-12-1343.315.34%
2021-12-1043.715.40%
2021-12-0943.7515.41%
2021-12-0844.315.82%
2021-12-0745.016.56%
2021-12-0645.3516.65%
2021-12-0344.9516.58%
2021-12-0244.816.56%
2021-12-0145.1516.38%
2021-11-3044.8516.34%
2021-11-2944.516.29%
2021-11-2644.716.42%
2021-11-2545.717.05%
2021-11-2445.7517.09%
2021-11-2345.9516.96%
2021-11-2245.5517.15%
2021-11-1945.017.40%
2021-11-1845.617.52%
2021-11-1745.5517.79%
2021-11-1645.6518.20%
2021-11-1543.9517.08%
2021-11-1243.616.80%
2021-11-1143.2516.94%
2021-11-1042.616.33%
2021-11-0942.5516.28%
2021-11-0842.0516.14%
2021-11-0541.2516.23%
2021-11-0440.9516.38%
2021-11-0341.1516.43%
2021-11-0241.2516.42%
2021-11-0142.0516.35%
2021-10-2941.1516.61%
2021-10-2841.116.74%
2021-10-2739.7516.18%
2021-10-2639.3516.01%
2021-10-2540.215.89%
2021-10-2241.515.70%
2021-10-2141.314.69%
2021-10-2045.7514.31%
2021-10-1946.514.58%
2021-10-1845.7514.69%
2021-10-1545.7514.92%
2021-10-1445.415.10%
2021-10-1345.8515.17%
2021-10-1246.2515.33%
2021-10-0846.915.55%
2021-10-0747.815.89%
2021-10-0646.516.12%
2021-10-0546.215.68%
2021-10-0446.415.70%
2021-10-0146.515.82%
2021-09-3048.7516.91%
2021-09-2948.717.08%
2021-09-2847.0515.12%
2021-09-2746.2515.28%
2021-09-2446.2515.33%
2021-09-2346.115.26%
2021-09-2245.615.23%
2021-09-1745.915.29%
2021-09-1646.315.26%
2021-09-1546.0515.18%
2021-09-1445.515.12%
2021-09-1345.4515.19%
2021-09-1045.5515.21%
2021-09-0945.115.21%
2021-09-0845.015.21%
2021-09-0746.015.22%
2021-09-0647.8515.19%
2021-09-0348.716.21%
2021-09-0248.516.41%
2021-09-0148.9516.60%
2021-08-3149.016.64%
2021-08-3048.516.71%
2021-08-2747.716.67%
2021-08-2647.616.74%
2021-08-2547.716.72%
2021-08-2447.3516.74%
2021-08-2346.916.77%
2021-08-2046.016.75%
2021-08-1946.016.74%
2021-08-1846.716.80%
2021-08-1746.1516.83%
2021-08-1646.4517.08%
2021-08-1347.117.17%
2021-08-1247.617.24%
2021-08-1147.3517.27%
2021-08-1048.217.70%
2021-08-0949.218.40%
2021-08-0650.018.85%
2021-08-0550.618.94%
2021-08-0450.918.97%
2021-08-0350.219.36%
2021-08-0250.119.50%
2021-07-3050.519.99%
2021-07-2950.220.32%
2021-07-2850.320.57%
2021-07-2751.021.34%
2021-07-2649.7520.03%
2021-07-2349.5519.97%
2021-07-2249.220.04%
2021-07-2149.0519.82%
2021-07-2049.820.08%
2021-07-1950.820.19%
2021-07-1650.219.94%
2021-07-1550.220.03%
2021-07-1449.0520.15%
2021-07-1349.720.29%
2021-07-1249.720.32%
2021-07-0949.120.39%
2021-07-0849.820.97%
2021-07-0749.921.19%
2021-07-0649.921.34%
2021-07-0550.421.73%
2021-07-0250.022.11%
2021-07-0150.022.27%
2021-06-3050.822.47%
2021-06-2950.522.64%
2021-06-2851.023.63%
2021-06-2552.324.92%
2021-06-2452.325.82%
2021-06-2353.025.81%
2021-06-2253.025.32%
2021-06-2150.220.80%
2021-06-1850.420.91%
2021-06-1751.320.82%
2021-06-1649.9520.88%
2021-06-1550.021.07%
2021-06-1150.020.79%
2021-06-1049.1520.88%
2021-06-0948.721.06%
2021-06-0849.421.51%
2021-06-0750.021.69%
2021-06-0450.321.73%
2021-06-0350.721.73%
2021-06-0251.021.64%
2021-06-0151.521.94%
2021-05-3151.222.00%

中興電熱門網頁

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。