1586 和勤


股價漲跌幅
202220212020
和勤-8.0%-8.0%10.0%
0050-15.64%3.82%50.48%


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)
38.65 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19.3821.5614.8218.6420.5115.0614.9716.0716.9812.48
營業利益率7.0210.012.946.856.871.210.752.973.75-0.15
折舊負擔比率6.707.107.265.675.897.407.415.556.737.64
稅前淨利率6.849.271.796.304.17-0.51-1.393.493.950.66
股東權益報酬率6.759.361.436.962.15-3.20-1.175.353.540.77
資產報酬率2.984.131.364.211.75-0.480.333.142.420.96
本業收入比102.78107.98160.53108.39164.52-230.00-54.1784.7596.15-25.00
業外獲益比-2.78-7.98-63.16-9.03-64.52330.00150.0015.255.77125.00
無形資產佔淨值比0.250.200.190.190.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率16.3816.8320.2720.2620.3420.4423.2322.4019.8019.6913.5715.808.0118.1320.9618.7516.47
營業利益率3.153.166.548.929.799.8012.8910.784.999.100.695.27-6.303.2110.018.744.70
稅前淨利率4.102.457.338.019.949.459.6611.655.215.760.918.05-10.750.919.089.884.30
本業收入比76.67129.4189.80109.4398.39104.62132.7992.3195.45158.3360.0065.1258.70360.00110.1789.06107.69
業外獲益比23.33-29.4110.20-11.321.61-3.08-32.797.694.55-58.3320.0034.8841.30-260.00-10.1710.94-7.69

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)2453144135314772-151439112
自由現金流量(百萬)-27-37-384-20885-210-355-242-21270
稅後淨利(百萬)1081382010230-37-1256367


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-68158-751263511846-35186181591964015103-55-11
自由現金流量(百萬)-130121-12635-58-8-111-45128-405-61105-23-8934-82-72
稅後淨利(百萬)26112830394239441319133-341434215

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)2640229620932453222419331700167713231178
營業利益(百萬)1852306116815323135050-2
稅後淨利(百萬)1081382010230-37-1256367
EPS(完全稀釋)1.211.530.261.360.42-0.66-0.271.240.790.00
營收成長率(%)14.989.70-14.6810.3015.0513.711.3726.7612.31N/A
營業利益成長率(%)-19.57277.05-63.699.80565.2276.92-74.000.00N/AN/A
稅後淨利成長率(%)-21.74590.00-80.39240.00181.08N/AN/A55.56414.29N/A
EPS成長率(%)-20.92488.46-80.88223.81N/AN/AN/A56.96N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)724693665655626689627560419624500538431545654651603
營業利益(百萬)23224458616881602157328-2718655728
稅後淨利(百萬)26112830394239441319133-341434215
EPS(完全稀釋)0.320.130.340.360.480.520.480.570.170.250.020.46-0.460.020.590.560.20
去年同期營收成長率(%)15.650.586.0616.9649.4010.4225.404.09-2.7814.50-23.55-17.36-28.520.000.000.00-
兩季平均(YOY)營收成長率(%)8.123.3211.5133.1829.9117.9114.740.665.86-4.53-20.45-22.94-14.260.000.00--
去年同期EPS成長率(%)-33.33-75.00-29.17-36.84182.35108.002300.0023.91136.961150.00-96.61-17.86-330.000.000.000.00-
兩季平均(YOY)EPS成長率(%)-54.16-52.09-33.0172.75145.181204.001161.9580.44643.48526.70-57.23-173.93-165.000.000.00--
較上季營收成長率(%)4.474.211.534.63-9.149.8911.9633.65-32.8524.80-7.0624.83-20.92-16.670.467.960.00
較上季EPS成長率(%)146.15-61.76-5.56-25.00-7.698.33-15.79235.29-32.001150.00-95.65200.00-2400.00-96.615.36180.000.00

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(%)
2022/4-33.58-16.057.432019/129.6324.53-14.53
2022/336.8927.0515.132019/119.8725.86-17.71
2022/1~2-30.249.379.362019/105.46-3.68-21.16
2021/124.93-2.3714.542019/97.84-25.09-22.98
2021/1113.20.2816.642019/810.37-20.49-22.67
2021/10-15.130.0518.782019/73.5-25.06-22.99
2021/915.848.8721.222019/6-25.49-40.47-22.65
2021/84.425.0723.262019/50.26-6.11-18.27
2021/7-15.493.8126.42019/422.610.81-21.49
2021/616.2754.7830.942019/355.68-32.22-28.77
2021/51.253.2226.412019/1~2-36.62-26.52-26.51
2021/40.531.5633.942018/1210.8-20.4410.04
2021/321.1237.5149.572018/11-15.92-21.1213.58
2021/1~2-33.456.2256.212018/10-17.980.117.69
2020/127.7911.2310.162018/914.4725.719.88
2020/1112.9413.1210.032018/84.026.2819.08
2020/10-7.6410.049.642018/7-17.781.4421.2
2020/911.7925.669.592018/617.5186.8825.15
2020/83.1721.237.332018/57.6628.0215.75
2020/726.029.695.252018/4-17.5721.8712.88
2020/6-22.456.531.42018/353.1619.2810.23
2020/5-0.372.350.482018/1~2-25.325.025.01
2020/436.113.0-0.12017/129.8416.3115.14
2020/386.08-7.2-1.532017/116.7111.3515.0
2020/1~2-58.031.881.882017/102.9814.2715.45

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
30.062.0-51.61
2021Q4(百萬)2020Q4(百萬)YoY(%)
17.065.0-73.84
2021Q3(百萬)2020Q3(百萬)YoY(%)
49.061.0-19.67

EPS較上季
2022Q1(元)2021Q4(元)比率
0.320.131.4615

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率3.713.383.093.332.972.902.963.403.433.76
存貨周轉率3.663.693.414.095.315.954.905.425.174.47

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.970.930.951.010.911.021.051.050.731.050.850.900.680.780.900.920.85
存貨周轉率0.920.910.890.930.951.090.970.880.691.050.880.870.710.811.001.081.15

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.630.620.620.540.500.520.620.550.460.35
金融負債(百萬)1488130415641027803966865771454229
營收淨額(百萬)2640229620932453222419331700167713231178
利息保障倍數8.668.672.175.774.850.660.045.288.721.85
長期銀行借款占稅後淨利比8.436.0335.001.283.801.661.661.662.360.14

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)2640229620932453222419331700167713231178
推銷費用(百萬)69556482786359534434
管理費用(百萬)1831491421491711501361309987
研發費(百萬)88564645555647373328
推銷費用率(%)2.612.403.063.343.513.263.473.163.332.89
管理費用率(%)6.936.496.786.077.697.768.007.757.487.39
研發費用率(%)3.332.442.201.832.472.902.762.212.492.38

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)724693665655626689627560419624500538431545654651603
推銷費用(百萬)1818171718161412122114151522222018
管理費用(百萬)5452513941423535373539313636373540
研發費(百萬)242623221819151391312111010101213
推銷費用率(%)2.492.602.562.602.882.322.232.142.863.372.802.793.484.043.363.072.99
管理費用率(%)7.467.507.675.956.556.105.586.258.835.617.805.768.356.615.665.386.63
研發費用率(%)3.313.753.463.362.882.762.392.322.152.082.402.042.321.831.531.842.16

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
1586-和勤OXXXXXOXXX
10年8.58億68.34%63.67%45.97%45.10%141百萬6.52%

融資使用率
日期股價融資使用率
2022-05-24 -38.6563.43%
2022-05-2338.863.40%
2022-05-2038.5563.27%
2022-05-1938.563.08%
2022-05-1838.562.96%
2022-05-1738.462.80%
2022-05-1638.562.75%
2022-05-1338.562.63%
2022-05-1238.362.36%
2022-05-1138.662.23%
2022-05-1038.662.12%
2022-05-0939.0561.73%
2022-05-0639.0561.30%
2022-05-0539.460.93%
2022-05-0439.5560.83%
2022-05-0339.5560.68%
2022-04-2939.460.82%
2022-04-2839.160.67%
2022-04-2739.2560.11%
2022-04-2639.459.86%
2022-04-2539.359.79%
2022-04-2239.959.45%
2022-04-2139.859.83%
2022-04-2039.760.96%
2022-04-1939.5562.11%
2022-04-1839.462.56%
2022-04-1539.262.88%
2022-04-1439.2562.99%
2022-04-1339.463.01%
2022-04-1239.063.15%
2022-04-1139.6563.23%
2022-04-0839.663.05%
2022-04-0739.4563.01%
2022-04-0639.3562.95%
2022-04-0139.962.85%
2022-03-3140.0563.54%
2022-03-3040.363.40%
2022-03-2940.363.61%
2022-03-2840.4563.71%
2022-03-2540.563.46%
2022-03-2440.763.26%
2022-03-2340.763.10%
2022-03-2240.763.05%
2022-03-2140.6563.02%
2022-03-1840.5562.99%
2022-03-1740.663.01%
2022-03-1640.263.02%
2022-03-1540.262.82%
2022-03-1440.562.64%
2022-03-1140.562.62%
2022-03-1040.662.49%
2022-03-0940.562.48%
2022-03-0840.262.57%
2022-03-0740.462.78%
2022-03-0440.763.26%
2022-03-0340.8563.72%
2022-03-0240.863.87%
2022-03-0140.864.03%
2022-02-2540.764.50%
2022-02-2440.764.89%
2022-02-2340.865.01%
2022-02-2240.865.03%
2022-02-2140.865.08%
2022-02-1840.8565.13%
2022-02-1740.8565.23%
2022-02-1640.8565.31%
2022-02-1541.065.36%
2022-02-1441.165.51%
2022-02-1141.565.44%
2022-02-1041.665.44%
2022-02-0941.765.47%
2022-02-0841.0565.69%
2022-02-0741.065.75%
2022-01-2640.4565.80%
2022-01-2540.465.95%
2022-01-2440.465.93%
2022-01-2141.065.90%
2022-01-2041.665.84%
2022-01-1941.565.69%
2022-01-1841.266.36%
2022-01-1740.666.50%
2022-01-1440.3566.56%
2022-01-1340.466.43%
2022-01-1240.566.28%
2022-01-1140.6566.26%
2022-01-1040.566.09%
2022-01-0740.365.76%
2022-01-0640.965.44%
2022-01-0540.965.52%
2022-01-0441.265.41%
2022-01-0341.8565.48%
2021-12-3041.8565.53%
2021-12-2941.865.60%
2021-12-2842.065.51%
2021-12-2742.065.52%
2021-12-2442.165.59%
2021-12-2341.8565.61%
2021-12-2240.865.80%
2021-12-2140.865.69%
2021-12-2041.065.78%
2021-12-1741.065.69%
2021-12-1641.065.48%
2021-12-1541.065.55%
2021-12-1440.965.41%
2021-12-1340.965.26%
2021-12-1040.965.83%
2021-12-0941.065.69%
2021-12-0841.065.62%
2021-12-0741.0565.59%
2021-12-0641.065.57%
2021-12-0340.9565.44%
2021-12-0240.865.48%
2021-12-0140.865.26%
2021-11-3040.8565.12%
2021-11-2940.9565.19%
2021-11-2641.464.93%
2021-11-2541.564.77%
2021-11-2441.464.69%
2021-11-2341.364.69%
2021-11-2241.464.66%
2021-11-1941.3564.75%
2021-11-1841.3564.99%
2021-11-1741.5564.81%
2021-11-1641.5565.11%
2021-11-1541.664.90%
2021-11-1241.664.72%
2021-11-1141.6564.68%
2021-11-1041.964.61%
2021-11-0941.964.41%
2021-11-0842.064.33%
2021-11-0542.2564.02%
2021-11-0442.2563.74%
2021-11-0342.363.38%
2021-11-0241.8564.39%
2021-11-0141.9564.08%
2021-10-2941.863.87%
2021-10-2841.8563.51%
2021-10-2741.863.09%
2021-10-2640.363.00%
2021-10-2540.2562.82%
2021-10-2240.362.55%
2021-10-2140.2562.34%
2021-10-2040.1562.06%
2021-10-1940.061.81%
2021-10-1839.961.50%
2021-10-1539.8561.43%
2021-10-1439.8561.24%
2021-10-1339.8560.87%
2021-10-1240.060.58%
2021-10-0840.0560.24%
2021-10-0739.759.82%
2021-10-0639.659.54%
2021-10-0539.9559.19%
2021-10-0439.458.64%
2021-10-0139.4558.12%
2021-09-3039.957.84%
2021-09-2939.457.60%
2021-09-2840.057.10%
2021-09-2739.9556.91%
2021-09-2439.9556.89%
2021-09-2339.956.88%
2021-09-2239.856.81%
2021-09-1740.4556.71%
2021-09-1640.2556.67%
2021-09-1540.356.57%
2021-09-1440.056.74%
2021-09-1340.556.87%
2021-09-1040.256.91%
2021-09-0940.256.87%
2021-09-0840.256.82%
2021-09-0740.556.66%
2021-09-0640.556.40%
2021-09-0341.1556.10%
2021-09-0240.255.92%
2021-09-0140.155.99%
2021-08-3140.155.94%
2021-08-3040.256.00%
2021-08-2739.6556.30%
2021-08-2639.656.37%
2021-08-2539.456.30%
2021-08-2439.456.14%
2021-08-2339.455.86%
2021-08-2039.4555.56%
2021-08-1939.455.32%
2021-08-1840.154.64%
2021-08-1739.954.25%
2021-08-1640.053.91%
2021-08-1340.653.45%
2021-08-1240.8553.63%
2021-08-1140.8553.48%
2021-08-1041.2553.21%
2021-08-0941.6552.98%
2021-08-0642.052.83%
2021-08-0542.853.05%
2021-08-0442.853.15%
2021-08-0342.853.32%
2021-08-0242.853.40%
2021-07-3042.653.54%
2021-07-2942.753.57%
2021-07-2842.753.50%
2021-07-2743.553.60%
2021-07-2643.553.67%
2021-07-2343.2554.02%
2021-07-2242.9554.16%
2021-07-2142.554.28%
2021-07-2043.554.36%
2021-07-1944.154.35%
2021-07-1644.854.10%
2021-07-1544.853.86%
2021-07-1444.853.56%
2021-07-1344.5553.27%
2021-07-1245.553.08%
2021-07-0944.553.83%
2021-07-0844.353.85%
2021-07-0744.153.94%
2021-07-0644.153.74%
2021-07-0545.353.82%
2021-07-0242.554.56%
2021-07-0142.154.93%
2021-06-3042.8555.09%
2021-06-2942.955.04%
2021-06-2843.154.87%
2021-06-2543.054.85%
2021-06-2443.1554.67%
2021-06-2342.155.17%
2021-06-2242.055.11%
2021-06-2142.054.77%
2021-06-1842.0554.45%
2021-06-1742.054.46%
2021-06-1641.954.42%
2021-06-1541.854.23%
2021-06-1141.854.40%
2021-06-1041.354.40%
2021-06-0941.353.77%
2021-06-0842.752.67%
2021-06-0743.151.97%
2021-06-0443.552.19%
2021-06-0343.552.36%
2021-06-0243.152.43%
2021-06-0143.452.07%

和勤熱門網頁

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。