1536 和大


股價漲跌幅
20222021202020192018
和大-19.0%-20.0%-29.0%-5.0%-17.0%
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)
73.2 -4.36% 70.01 80.51 9.99% 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25.1522.5128.0231.5033.7836.9836.4430.5425.8023.61
營業利益率6.757.6113.7118.6821.2124.0024.2517.9712.4211.02
折舊負擔比率8.6011.9610.176.715.925.365.256.405.995.96
稅前淨利率6.046.2212.4819.8520.5124.2025.1320.4313.809.63
股東權益報酬率4.504.389.6818.3922.2627.8430.3723.1217.2513.91
資產報酬率2.092.104.438.669.8711.7313.8410.797.495.74
本業收入比111.88122.53109.9394.08103.4199.1496.5487.8890.08114.33
業外獲益比-11.88-22.53-9.935.92-3.410.863.4612.019.92-14.33
無形資產佔淨值比0.030.040.080.090.000.000.000.000.000.00

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18.1423.8330.1323.2723.0023.2220.8016.6926.4227.4228.4926.9529.2229.6732.2330.7933.2032.4433.7334.13
營業利益率-3.29-0.2712.039.315.648.847.01-1.2311.5312.2214.0413.4015.1716.7719.0217.8221.0121.2719.5620.98
稅前淨利率2.191.1912.555.844.158.033.97-4.0311.736.4213.6215.0114.6816.7720.6123.6818.1020.9522.0223.38
本業收入比-148.57-20.0095.48159.18136.92110.14175.0032.2698.79190.32103.3789.38103.23100.3592.2575.18116.25101.4488.8989.84
業外獲益比248.57120.004.07-59.18-35.38-10.14-76.9270.971.82-90.32-3.3710.62-3.23-0.007.7524.82-16.25-1.4411.1110.16

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)516109531211509191747999961156-87
自由現金流量(百萬)-829-574-1912-361-2079363-190356-103-286
稅後淨利(百萬)3422866491237120411231086712431286


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-449-251283361122863-336321247291-117267-129862188547-448948-110393
自由現金流量(百萬)-834-643-233149-103492-569-94-403-166-743-460-543514-182344-1038273-1021-266
稅後淨利(百萬)2715183895512343-2314486181190192260340357279293315341

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)6686521159687153671957815299423637243623
營業利益(百萬)4523978191336142513871285761463399
稅後淨利(百萬)3422866491237120411231086712431286
EPS(完全稀釋)1.231.122.544.854.804.774.613.022.240.00
營收成長率(%)28.31-12.68-16.576.4616.239.1025.0913.752.79N/A
營業利益成長率(%)13.85-51.53-38.70-6.252.747.9468.8664.3616.04N/A
稅後淨利成長率(%)19.58-55.93-47.532.747.213.4152.5365.2050.70N/A
EPS成長率(%)9.82-55.91-47.631.040.633.4752.6534.82N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1585167917581676157317241299778141114531531150514801702187918041768166017171643
營業利益(百萬)-52-42111568915291-10163177215202224286357321372353336345
稅後淨利(百萬)2715183895512343-2314486181190192260340357279293315341
EPS(完全稀釋)0.100.060.650.320.200.480.17-0.090.560.340.710.740.751.021.331.401.101.171.231.34
去年同期營收成長率(%)0.76-2.6135.33115.4211.4818.65-15.15-48.31-4.66-14.63-18.52-16.57-16.292.539.449.80----
兩季平均(YOY)營收成長率(%)-0.9216.3675.3863.4515.061.75-31.73-26.48-9.64-16.57-17.55-16.43-6.885.989.62-----
去年同期EPS成長率(%)-50.00-87.50282.35455.56-64.2941.18-76.06-112.16-25.33-66.67-46.62-47.14-31.82-12.828.134.48----
兩季平均(YOY)EPS成長率(%)-68.7597.43368.96195.63-11.56-17.44-94.11-68.75-46.00-56.64-46.88-39.48-22.32-2.346.31-----
較上季營收成長率(%)-5.60-4.494.896.55-8.7632.7266.97-44.86-2.89-5.091.731.69-13.04-9.424.162.046.51-3.324.50-
較上季EPS成長率(%)66.67-90.77103.1260.00-58.33182.35288.89-116.0764.71-52.11-4.05-1.33-26.47-23.31-5.0027.27-5.98-4.88-8.21-

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(%)
2022/41.1213.674.142019/12-14.56-11.56-16.52
2022/344.2115.740.762019/11-3.81-10.41-16.88
2022/1~2-16.76-7.11-7.112019/103.08-19.93-17.47
2021/12-12.07-4.228.612019/9-2.31-14.57-17.18
2021/1112.21.0932.552019/82.19-19.97-17.49
2021/10-10.56-2.9637.242019/71.11-21.0-17.11
2021/9-2.9218.8943.72019/61.32-11.19-16.42
2021/818.7548.5547.952019/5-3.02-22.16-17.4
2021/72.0542.9847.862019/41.43-15.63-16.12
2021/6-14.3146.2548.682019/320.43-20.29-16.29
2021/57.85135.1649.142019/1~2-25.46-14.08-14.07
2021/42.96231.1835.182018/12-13.452.876.4
2021/328.6823.1911.722018/11-14.02-8.56.66
2021/1~2-30.926.516.512018/109.9814.448.31
2020/12-7.2130.48-12.752018/9-8.490.647.62
2020/117.720.15-16.12018/80.8812.448.54
2020/109.587.29-19.712018/713.6615.217.96
2020/921.290.93-22.822018/6-11.1911.646.76
2020/814.29-18.71-25.822018/55.1110.55.89
2020/74.39-27.31-26.872018/4-4.176.834.72
2020/637.77-29.6-26.82018/324.143.554.02
2020/551.89-48.22-26.232018/1~2-19.294.284.27
2020/4-61.69-66.94-20.772017/12-23.034.2716.24
2020/3-2.44-12.46-4.862017/117.5310.8117.25
2020/1~2-12.76-0.96-0.952017/10-3.2812.0118.0

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
35.065.0-46.15
2021Q4(百萬)2020Q4(百萬)YoY(%)
20.0138.0-85.50
2021Q3(百萬)2020Q3(百萬)YoY(%)
221.052.0325.0

EPS較上季
2022Q1(元)2021Q4(元)比率
0.10.060.6666

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率2.722.332.813.904.734.905.034.734.284.32
存貨周轉率2.022.142.362.873.052.882.732.602.592.87

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率0.600.650.720.720.700.770.640.370.610.610.630.650.690.770.800.810.920.971.081.15
存貨周轉率0.400.450.530.640.640.670.500.320.550.560.580.580.570.700.770.750.710.690.750.82

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.590.650.610.560.530.620.570.550.570.65
金融負債(百萬)8913773285096498518647183317248023842419
營收淨額(百萬)6686521159687153671957815299423637243623
利息保障倍數5.493.999.2723.4730.0726.3828.6918.7110.545.91
長期銀行借款占稅後淨利比15.1317.638.043.372.732.992.322.654.135.05

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)6686521159687153671957815299423637243623
推銷費用(百萬)903476513567525389347295261260
管理費用(百萬)20918518820919421518312411791
研發費(百萬)114109144123127147116114120105
推銷費用率(%)13.519.138.607.937.816.736.556.967.017.18
管理費用率(%)3.133.553.152.922.893.723.452.933.142.51
研發費用率(%)1.712.092.411.721.892.542.192.693.222.90

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)1585167917581676157317241299778141114531531150514801702187918041768166017171643
推銷費用(百萬)26431023515920015111177137131129123130145155133134128131138
管理費用(百萬)4967544841604239445153394442565853347540
研發費(百萬)2628282632342223293337393432303428233838
推銷費用率(%)16.6618.4613.379.4912.718.768.559.909.719.028.438.178.788.528.257.377.587.717.638.40
管理費用率(%)3.093.993.072.862.613.483.235.013.123.513.462.592.972.472.983.223.002.054.372.43
研發費用率(%)1.641.671.591.552.031.971.692.962.062.272.422.592.301.881.601.881.581.392.212.31

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
1536-和大OOXXXXXXXX
21年27.95億67.02%58.18%16.65%18.39%-56百萬1.28%

融資使用率
日期股價融資使用率
2022-05-23 -73.26.94%
2022-05-2073.56.91%
2022-05-1971.06.82%
2022-05-1871.56.81%
2022-05-1771.16.82%
2022-05-1669.16.86%
2022-05-1369.96.90%
2022-05-1269.96.85%
2022-05-1173.07.03%
2022-05-1072.57.01%
2022-05-0973.56.95%
2022-05-0675.06.90%
2022-05-0575.86.91%
2022-05-0474.86.89%
2022-05-0375.56.87%
2022-04-2975.66.85%
2022-04-2875.36.86%
2022-04-2774.26.88%
2022-04-2676.06.88%
2022-04-2575.26.93%
2022-04-2278.06.87%
2022-04-2178.66.87%
2022-04-2077.96.86%
2022-04-1977.06.89%
2022-04-1876.86.84%
2022-04-1578.26.83%
2022-04-1479.36.84%
2022-04-1378.26.79%
2022-04-1276.86.77%
2022-04-1178.56.72%
2022-04-0878.86.69%
2022-04-0779.16.64%
2022-04-0680.26.63%
2022-04-0181.36.64%
2022-03-3181.56.67%
2022-03-3080.46.67%
2022-03-2979.96.65%
2022-03-2878.06.64%
2022-03-2578.06.61%
2022-03-2478.46.58%
2022-03-2379.36.67%
2022-03-2278.76.66%
2022-03-2177.56.65%
2022-03-1876.26.67%
2022-03-1776.16.67%
2022-03-1675.16.67%
2022-03-1574.86.67%
2022-03-1476.86.68%
2022-03-1176.86.69%
2022-03-1076.86.68%
2022-03-0975.56.69%
2022-03-0873.06.80%
2022-03-0776.67.31%
2022-03-0478.87.71%
2022-03-0380.27.84%
2022-03-0280.07.84%
2022-03-0180.57.88%
2022-02-2579.37.88%
2022-02-2479.37.89%
2022-02-2380.87.87%
2022-02-2280.87.86%
2022-02-2181.87.83%
2022-02-1881.47.78%
2022-02-1781.97.75%
2022-02-1682.37.75%
2022-02-1581.47.77%
2022-02-1481.47.79%
2022-02-1182.37.82%
2022-02-1083.37.65%
2022-02-0984.47.64%
2022-02-0883.17.62%
2022-02-0783.17.61%
2022-01-2682.47.56%
2022-01-2581.87.67%
2022-01-2483.27.60%
2022-01-2183.87.83%
2022-01-2085.97.88%
2022-01-1986.67.82%
2022-01-1887.57.79%
2022-01-1788.57.77%
2022-01-1487.37.76%
2022-01-1388.17.74%
2022-01-1288.07.75%
2022-01-1188.57.77%
2022-01-1089.47.77%
2022-01-0790.07.71%
2022-01-0691.57.65%
2022-01-0591.57.43%
2022-01-0490.87.39%
2022-01-0390.67.46%
2021-12-3091.37.50%
2021-12-2990.67.50%
2021-12-2891.07.49%
2021-12-2790.67.50%
2021-12-2490.87.48%
2021-12-2390.97.46%
2021-12-2291.07.42%
2021-12-2191.67.41%
2021-12-2089.97.39%
2021-12-1790.37.37%
2021-12-1690.17.37%
2021-12-1590.27.30%
2021-12-1490.27.28%
2021-12-1390.87.24%
2021-12-1090.97.23%
2021-12-0990.57.22%
2021-12-0891.17.23%
2021-12-0790.97.26%
2021-12-0690.57.22%
2021-12-0391.17.19%
2021-12-0290.97.14%
2021-12-0192.56.83%
2021-11-3092.26.74%
2021-11-2990.06.74%
2021-11-2691.06.68%
2021-11-2591.46.71%
2021-11-2492.26.66%
2021-11-2393.36.45%
2021-11-2294.96.39%
2021-11-1994.06.38%
2021-11-1894.06.35%
2021-11-1794.56.33%
2021-11-1693.46.42%
2021-11-1594.16.37%
2021-11-1293.96.34%
2021-11-1195.06.28%
2021-11-1094.36.37%
2021-11-0995.96.10%
2021-11-0895.76.10%
2021-11-0597.66.07%
2021-11-0498.46.03%
2021-11-0396.76.07%
2021-11-0296.76.11%
2021-11-0195.36.22%
2021-10-2993.76.19%
2021-10-2894.36.16%
2021-10-2794.36.19%
2021-10-2694.76.19%
2021-10-2591.96.25%
2021-10-2290.86.27%
2021-10-2191.26.25%
2021-10-2091.86.18%
2021-10-1991.36.20%
2021-10-1889.66.23%
2021-10-1590.96.21%
2021-10-1490.06.21%
2021-10-1389.76.26%
2021-10-1289.56.24%
2021-10-0888.46.22%
2021-10-0789.46.38%
2021-10-0688.16.36%
2021-10-0589.16.35%
2021-10-0486.96.39%
2021-10-0188.56.34%
2021-09-3091.06.38%
2021-09-2989.16.31%
2021-09-2891.86.18%
2021-09-2793.76.19%
2021-09-2493.06.14%
2021-09-2393.36.07%
2021-09-2293.26.07%
2021-09-1796.36.05%
2021-09-1695.86.02%
2021-09-1597.06.01%
2021-09-1496.56.06%
2021-09-1395.26.11%
2021-09-1096.16.15%
2021-09-0992.16.05%
2021-09-0892.06.02%
2021-09-0794.96.01%
2021-09-0696.45.99%
2021-09-0396.55.98%
2021-09-0296.05.98%
2021-09-0195.95.99%
2021-08-3195.86.00%
2021-08-3094.96.05%
2021-08-2795.06.07%
2021-08-2694.66.07%
2021-08-2596.86.03%
2021-08-2493.86.04%
2021-08-2395.06.04%
2021-08-2092.26.10%
2021-08-1993.56.11%
2021-08-1894.56.11%
2021-08-1792.16.18%
2021-08-1692.56.22%
2021-08-1395.56.20%
2021-08-1294.76.31%
2021-08-1194.06.37%
2021-08-1094.56.40%
2021-08-0997.06.55%
2021-08-0699.06.62%
2021-08-0599.66.64%
2021-08-0497.76.61%
2021-08-0397.76.71%
2021-08-0298.26.73%
2021-07-3097.36.54%
2021-07-2997.66.57%
2021-07-2897.16.58%
2021-07-2798.66.68%
2021-07-26100.56.70%
2021-07-23101.06.70%
2021-07-22102.06.81%
2021-07-21103.56.64%
2021-07-20100.06.52%
2021-07-19101.56.53%
2021-07-16101.56.52%
2021-07-15103.06.22%
2021-07-14101.06.20%
2021-07-13103.56.23%
2021-07-12103.56.19%
2021-07-09108.05.89%
2021-07-08110.55.96%
2021-07-07110.56.34%
2021-07-06107.55.60%
2021-07-05108.55.62%
2021-07-02107.05.65%
2021-07-01105.05.57%
2021-06-30107.55.68%
2021-06-29111.05.61%
2021-06-28114.05.99%
2021-06-25112.06.15%
2021-06-24110.06.95%
2021-06-23109.07.48%
2021-06-22100.55.81%
2021-06-21100.55.89%
2021-06-1898.95.81%
2021-06-1797.05.85%
2021-06-1697.05.80%
2021-06-1596.85.84%
2021-06-1198.25.77%
2021-06-1099.15.49%
2021-06-0994.05.38%
2021-06-0894.95.35%
2021-06-0793.35.36%
2021-06-0494.95.36%
2021-06-0394.45.31%
2021-06-0294.85.31%
2021-06-0194.75.34%
2021-05-3193.95.38%

和大熱門網頁

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。