1519 華城


股價漲跌幅
20222021202020192018
華城-7.0%-24.0%158.0%52.0%-10.0%
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)
34.55 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
2021202020192018201720162015201420132012
營業毛利率15.6015.9815.7010.4112.5817.7517.8719.1015.7215.75
營業利益率4.355.604.610.222.675.485.656.392.701.57
折舊負擔比率1.361.401.551.401.411.431.381.682.002.08
稅前淨利率4.066.486.991.252.155.225.236.363.242.11
股東權益報酬率8.1413.2112.891.722.877.727.148.533.942.53
資產報酬率3.355.555.731.111.593.673.454.502.331.67
本業收入比107.1086.3466.0717.33124.60105.02108.03100.3183.3374.74
業外獲益比-7.1013.6633.9382.67-24.60-5.02-8.03-0.6116.6726.32
無形資產佔淨值比0.410.360.340.310.000.000.000.000.000.00

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16.5017.8213.7615.4513.8313.7517.4017.9815.2815.3518.8810.6019.0816.5813.273.434.2210.959.8514.83
營業利益率-2.705.655.593.781.144.658.687.810.317.687.35-4.364.698.093.26-8.54-6.982.98-0.443.85
稅前淨利率-0.896.453.313.690.947.438.667.820.447.538.14-4.7018.4010.171.89-5.01-6.511.26-1.425.58
本業收入比316.6787.37168.18102.27120.0062.37100.49100.0071.43102.1790.3592.8625.5579.35172.73171.67107.41242.3127.7869.33
業外獲益比-208.3312.63-68.18-2.27-20.0037.11-0.000.0028.57-1.749.657.1474.4520.65-72.73-71.67-7.41-138.4666.6730.67

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)-438216696630-350507-539-9856192
自由現金流量(百萬)-91552804592-274551-595-577730170
稅後淨利(百萬)290458411609325122526011475


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-33403-764-1032673552-321-249904-68109-249489-19847292-3289-162
自由現金流量(百萬)-224230-831-34-28063825-342-267890-8896-93489-20327279-4270-43
稅後淨利(百萬)-7170466491531741264195135-6514516219-53-6815-1759

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)9020847271775997587057265715512344504522
營業利益(百萬)3924743311315731432332712071
稅後淨利(百萬)290458411609325122526011475
EPS(完全稀釋)1.111.751.570.230.350.950.860.990.440.00
營收成長率(%)6.4718.0419.682.162.510.1911.5615.12-1.59N/A
營業利益成長率(%)-17.3043.202446.15-91.72-50.00-2.79-1.22172.5069.01N/A
稅後淨利成長率(%)-36.6811.44585.00-35.48-62.9511.56-13.46128.0752.00N/A
EPS成長率(%)-36.5711.46582.61-34.29-63.1610.47-13.13125.00N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)13953063198223791596260623811808167730581403148312321809173612041248210112321346
營業利益(百萬)-3817311190181212071415235103-655814657-103-8763-552
稅後淨利(百萬)-7170466491531741264195135-6514516219-53-6815-1759
EPS(完全稀釋)-0.030.650.180.250.040.590.670.480.020.750.52-0.250.560.620.07-0.20-0.260.06-0.070.23
去年同期營收成長率(%)-12.5917.54-16.7631.58-4.83-14.7869.7121.9236.1269.04-19.1823.17-1.28-13.9040.91-10.55----
兩季平均(YOY)營收成長率(%)2.470.397.4113.38-9.8027.4645.8129.0252.5824.932.0010.95-7.5913.5015.18-----
去年同期EPS成長率(%)-175.0010.17-73.13-47.92100.00-21.3328.85292.00-96.4320.97642.86-25.00315.38933.33200.00-186.96----
兩季平均(YOY)EPS成長率(%)-82.42-31.48-60.5226.0439.343.76160.4397.78-37.73331.92308.93145.19624.36566.666.52-----
較上季營收成長率(%)-54.4654.54-16.6949.06-38.769.4531.697.81-45.16117.96-5.3920.37-31.904.2144.19-3.53-40.6070.54-8.47-
較上季EPS成長率(%)-104.62261.11-28.00525.00-93.22-11.9439.582300.00-97.3344.23308.00-144.64-9.68785.71135.0023.08-533.33185.71-130.43-

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(%)
2022/4-14.33-28.54-17.352019/12106.8678.3319.67
2022/38.57-19.63-12.562019/1114.75104.459.31
2022/1~274.9297.74-6.912019/1076.4627.981.65
2021/1286.6820.686.472019/9-41.63-37.9-1.67
2021/1153.4733.723.782019/880.89-11.394.59
2021/10-10.61-6.780.772019/7-41.43-3.798.78
2021/9-10.11-25.341.562019/650.2822.3710.72
2021/89.97-23.16.122019/5-8.3831.667.68
2021/7-33.954.6712.672019/4-21.7617.443.07
2021/634.2745.0214.072019/337.6810.84-1.34
2021/55.99.236.72019/1~276.12-10.03-10.02
2021/4-3.6643.835.922018/12137.15-14.912.16
2021/369.9837.31-4.812018/11-28.16-6.35.91
2021/1~2-11.04-64.02-23.572018/10-14.38-17.087.04
2020/12106.85-16.1618.042018/9-16.7239.0811.12
2020/116.98-16.1527.92018/896.39109.17.38
2020/10-28.41-10.0635.042018/7-25.5-12.91-4.75
2020/9-7.42121.6842.452018/661.69-33.87-3.35
2020/849.7139.7434.312018/5-18.27-16.49.84
2020/7-8.568.8533.152018/4-26.1686.9916.9
2020/61.148.0628.382018/367.55-31.234.82
2020/539.4560.5834.392018/1~2-25.9567.4267.41
2020/4-8.035.527.972017/12161.13103.82.5
2020/321.78-10.2436.192017/11-36.42-14.81-7.59
2020/1~2-42.3476.9876.972017/1043.674.95-6.87

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
198.0194.02.0618
2021Q3(百萬)2020Q3(百萬)YoY(%)
66.0206.0-67.96

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.030.65-1.046

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率3.093.132.922.392.272.312.392.822.672.34
存貨周轉率3.113.012.692.842.772.372.662.772.362.13

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率0.471.070.841.180.710.970.860.660.621.230.660.650.530.790.740.510.470.820.530.57
存貨周轉率0.400.880.590.730.550.900.700.520.540.960.440.590.480.740.730.630.690.930.510.56

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.650.590.610.550.560.530.600.530.470.48
金融負債(百萬)24701312119611031609113114811074493735
營收淨額(百萬)9020847271775997587057265715512344504522
利息保障倍數12.9621.3416.173.526.1211.5111.0119.249.054.62
長期銀行借款占稅後淨利比4.141.841.8112.377.982.963.302.280.750.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)9020847271775997587057265715512344504522
推銷費用(百萬)655573475386365463462443388460
管理費用(百萬)22318017412711513812711810292
研發費(百萬)12812714798101103109919089
推銷費用率(%)7.266.766.626.446.228.098.088.658.7210.17
管理費用率(%)2.472.122.422.121.962.412.222.302.292.03
研發費用率(%)1.421.502.051.631.721.801.911.782.021.97

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)13953063198223791596260623811808167730581403148312321809173612041248210112321346
推銷費用(百萬)193263791801331541301101781281011321147712496891097887
管理費用(百萬)4661516843534941374833543943282729302731
研發費(百萬)3440323026302834355927362433212122282230
推銷費用率(%)13.848.593.997.578.335.915.466.0810.614.197.208.909.254.267.147.977.135.196.336.46
管理費用率(%)3.301.992.572.862.692.032.062.272.211.572.353.643.172.381.612.242.321.432.192.30
研發費用率(%)2.441.311.611.261.631.151.181.882.091.931.922.431.951.821.211.741.761.331.792.23

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
1519-華城OOOXOXXXXX
25年26.11億12.58%67.28%0.0%16.85%-497百萬-1.4%

融資使用率
日期股價融資使用率
2022-05-24 -34.556.00%
2022-05-2335.26.02%
2022-05-2035.16.01%
2022-05-1934.66.07%
2022-05-1835.156.18%
2022-05-1734.556.10%
2022-05-1634.356.08%
2022-05-1334.56.05%
2022-05-1233.76.12%
2022-05-1134.86.54%
2022-05-1035.76.59%
2022-05-0935.46.64%
2022-05-0637.66.99%
2022-05-0538.47.01%
2022-05-0438.06.99%
2022-05-0338.57.11%
2022-04-2938.37.13%
2022-04-2838.47.18%
2022-04-2739.27.39%
2022-04-2640.27.49%
2022-04-2538.97.13%
2022-04-2240.07.25%
2022-04-2140.358.07%
2022-04-2041.18.51%
2022-04-1941.99.02%
2022-04-1841.99.50%
2022-04-1542.559.52%
2022-04-1443.09.55%
2022-04-1342.159.47%
2022-04-1242.159.56%
2022-04-1143.59.47%
2022-04-0844.28.99%
2022-04-0742.38.93%
2022-04-0644.68.31%
2022-04-0142.07.24%
2022-03-3141.17.47%
2022-03-3041.67.20%
2022-03-2941.67.33%
2022-03-2840.957.37%
2022-03-2540.457.36%
2022-03-2441.657.38%
2022-03-2341.157.04%
2022-03-2241.857.16%
2022-03-2141.67.05%
2022-03-1840.96.91%
2022-03-1741.36.91%
2022-03-1641.37.32%
2022-03-1540.057.00%
2022-03-1442.056.96%
2022-03-1138.756.02%
2022-03-1038.656.10%
2022-03-0937.856.06%
2022-03-0837.06.08%
2022-03-0737.76.18%
2022-03-0438.66.33%
2022-03-0338.76.44%
2022-03-0237.856.11%
2022-03-0137.46.16%
2022-02-2536.756.18%
2022-02-2436.456.25%
2022-02-2337.46.32%
2022-02-2237.66.57%
2022-02-2138.26.62%
2022-02-1838.56.55%
2022-02-1738.456.61%
2022-02-1638.96.66%
2022-02-1538.06.66%
2022-02-1438.56.59%
2022-02-1139.256.57%
2022-02-1039.556.62%
2022-02-0939.56.65%
2022-02-0839.256.82%
2022-02-0738.06.71%
2022-01-2637.56.98%
2022-01-2537.357.09%
2022-01-2437.757.20%
2022-01-2139.057.44%
2022-01-2039.77.41%
2022-01-1940.27.27%
2022-01-1840.27.23%
2022-01-1740.256.52%
2022-01-1439.86.83%
2022-01-1342.77.46%
2022-01-1243.557.39%
2022-01-1139.67.34%
2022-01-1036.06.66%
2022-01-0736.156.87%
2022-01-0637.16.95%
2022-01-0537.256.85%
2022-01-0436.956.71%
2022-01-0337.06.70%
2021-12-3037.356.69%
2021-12-2937.056.72%
2021-12-2837.06.76%
2021-12-2737.16.77%
2021-12-2436.356.78%
2021-12-2336.76.80%
2021-12-2236.66.82%
2021-12-2136.76.86%
2021-12-2036.86.90%
2021-12-1736.556.95%
2021-12-1636.757.02%
2021-12-1536.957.05%
2021-12-1435.66.89%
2021-12-1335.96.90%
2021-12-1034.96.83%
2021-12-0934.856.84%
2021-12-0834.856.84%
2021-12-0734.96.84%
2021-12-0634.96.87%
2021-12-0335.06.86%
2021-12-0235.06.87%
2021-12-0135.46.84%
2021-11-3035.96.84%
2021-11-2935.056.88%
2021-11-2635.46.87%
2021-11-2535.956.93%
2021-11-2436.36.92%
2021-11-2336.06.92%
2021-11-2236.356.92%
2021-11-1935.86.96%
2021-11-1836.26.97%
2021-11-1736.356.97%
2021-11-1635.76.98%
2021-11-1536.17.01%
2021-11-1236.77.02%
2021-11-1137.456.99%
2021-11-1037.257.04%
2021-11-0937.57.05%
2021-11-0837.556.97%
2021-11-0537.16.96%
2021-11-0436.86.95%
2021-11-0336.856.97%
2021-11-0236.86.97%
2021-11-0138.07.01%
2021-10-2936.77.06%
2021-10-2837.057.06%
2021-10-2736.557.06%
2021-10-2637.07.15%
2021-10-2535.557.18%
2021-10-2235.47.18%
2021-10-2135.957.17%
2021-10-2035.97.14%
2021-10-1935.87.17%
2021-10-1835.27.22%
2021-10-1535.67.23%
2021-10-1434.97.23%
2021-10-1335.37.37%
2021-10-1236.057.49%
2021-10-0836.77.49%
2021-10-0737.17.69%
2021-10-0637.07.85%
2021-10-0537.07.79%
2021-10-0437.057.81%
2021-10-0138.17.94%
2021-09-3039.258.12%
2021-09-2939.158.10%
2021-09-2838.38.01%
2021-09-2738.358.01%
2021-09-2437.98.06%
2021-09-2337.88.04%
2021-09-2238.38.19%
2021-09-1739.058.23%
2021-09-1639.28.24%
2021-09-1539.48.01%
2021-09-1437.57.65%
2021-09-1336.957.62%
2021-09-1036.457.68%
2021-09-0935.97.72%
2021-09-0835.37.71%
2021-09-0736.257.86%
2021-09-0636.77.81%
2021-09-0337.57.85%
2021-09-0237.77.88%
2021-09-0138.67.85%
2021-08-3138.357.88%
2021-08-3038.357.89%
2021-08-2738.07.88%
2021-08-2638.057.89%
2021-08-2537.97.95%
2021-08-2437.97.90%
2021-08-2338.08.90%
2021-08-2037.258.88%
2021-08-1936.158.92%
2021-08-1837.99.03%
2021-08-1738.08.96%
2021-08-1638.310.43%
2021-08-1339.910.46%
2021-08-1240.010.55%
2021-08-1140.4510.45%
2021-08-1040.810.61%
2021-08-0941.6510.89%
2021-08-0642.110.94%
2021-08-0542.510.96%
2021-08-0443.110.95%
2021-08-0343.1510.96%
2021-08-0243.111.02%
2021-07-3043.3511.06%
2021-07-2944.5510.97%
2021-07-2844.111.06%
2021-07-2746.5511.40%
2021-07-2647.8510.69%
2021-07-2346.310.32%
2021-07-2245.6510.29%
2021-07-2145.6510.10%
2021-07-2045.159.96%
2021-07-1946.059.58%
2021-07-1644.859.20%
2021-07-1545.08.77%
2021-07-1443.858.38%
2021-07-1344.37.68%
2021-07-1241.16.15%
2021-07-0941.26.12%
2021-07-0841.556.11%
2021-07-0741.556.03%
2021-07-0642.16.05%
2021-07-0542.156.04%
2021-07-0242.056.03%
2021-07-0142.35.98%
2021-06-3043.65.98%
2021-06-2943.755.83%
2021-06-2843.25.85%
2021-06-2543.75.85%
2021-06-2443.056.00%
2021-06-2342.756.10%
2021-06-2242.26.15%
2021-06-2141.056.10%
2021-06-1842.36.03%
2021-06-1742.76.00%
2021-06-1642.555.96%
2021-06-1543.255.89%
2021-06-1143.45.79%
2021-06-1042.555.86%
2021-06-0941.65.97%
2021-06-0842.255.95%
2021-06-0742.85.94%
2021-06-0443.35.95%
2021-06-0343.95.97%
2021-06-0243.86.05%
2021-06-0144.456.07%

華城熱門網頁

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。