1599 宏佳騰


股價漲跌幅
202220212020
宏佳騰-8.0%36.0%21.0%
0050-14.69%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)
47.75 6.39% 50.8 58.42 22.35% 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25.3524.0522.1424.5524.3824.7927.6523.8623.4421.94
營業利益率11.007.415.058.767.248.7011.282.704.208.51
折舊負擔比率3.162.542.922.351.480.920.720.830.800.80
稅前淨利率11.869.407.4810.757.5111.6712.983.996.588.85
股東權益報酬率18.5913.868.9914.6810.5118.2125.025.9910.4714.63
資產報酬率12.2910.216.6310.047.2312.9817.534.157.249.22
本業收入比92.7678.8867.6081.7296.1774.4086.9167.7163.8396.28
業外獲益比7.2421.1232.4018.643.8325.2613.0932.2936.173.72
無形資產佔淨值比0.000.000.000.000.000.000.000.000.000.00

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22.5822.3325.7026.3127.8323.8725.9223.8920.6617.2425.4521.6724.6125.5927.8221.7917.56
營業利益率9.106.9613.7511.2512.146.1811.795.762.33-2.768.005.649.947.5816.483.92-5.44
稅前淨利率10.438.6014.4311.0513.318.2614.407.523.173.328.886.6711.4814.0816.755.63-3.99
本業收入比87.1081.1895.48101.1591.0975.0081.9976.0970.59-80.9590.3885.3787.6953.5297.8768.57135.71
業外獲益比12.9018.824.52-2.308.9125.0018.0123.9123.53180.959.6214.6313.8546.481.6031.43-35.71

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)671447-29208365358283356-124187
自由現金流量(百萬)499231-227135216356-25284-366150
稅後淨利(百萬)35023814121514724630867118149


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-91404261-410165300-278-53-2665-152352196-342
自由現金流量(百萬)-269340228-56-14109251-99-31-68-17567-5110334158-367
稅後淨利(百萬)74711237680641283312174032525715019-11

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)3611322623992599243025102765241321352126
營業利益(百萬)3972391212281762183126590181
稅後淨利(百萬)35023814121514724630867118149
EPS(完全稀釋)4.723.181.983.582.394.756.831.503.020.00
營收成長率(%)11.9334.47-7.706.95-3.19-9.2214.5913.020.42N/A
營業利益成長率(%)66.1197.52-46.9329.55-19.27-30.13380.00-27.78-50.28N/A
稅後淨利成長率(%)47.0668.79-34.4246.26-40.24-20.13359.70-43.22-20.81N/A
EPS成長率(%)48.4360.61-44.6949.79-49.68-30.45355.33-50.33N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)894991107678675896311166145326255866195695051120619356
營業利益(百萬)81691488892601323512-174735573818424-19
稅後淨利(百萬)74711237680641283312174032525715019-11
EPS(完全稀釋)1.020.961.691.031.080.861.710.470.170.240.560.530.880.962.500.31-0.19
去年同期營收成長率(%)17.942.91-3.5828.0142.4854.0890.44-0.81-6.5023.76-47.680.0059.830.000.000.00-
兩季平均(YOY)營收成長率(%)10.43-0.3312.2135.2448.2872.2644.81-3.668.63-11.96-23.8429.9129.910.000.00--
去年同期EPS成長率(%)-5.5611.63-1.17119.15535.29258.33205.36-11.32-80.68-75.00-77.6070.97563.160.000.000.00-
兩季平均(YOY)EPS成長率(%)3.045.2358.99327.22396.81231.8497.02-46.00-77.84-76.30-3.31317.06281.580.000.00--
較上季營收成長率(%)-9.79-7.9036.903.69-21.29-13.7181.7615.41-14.886.66-5.338.7912.67-54.9180.9473.880.00
較上季EPS成長率(%)6.25-43.2064.08-4.6325.58-49.71263.83176.47-29.17-57.145.66-39.77-8.33-61.60706.45263.160.00

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(%)
2022/4-37.6414.0316.992019/1219.07172.96-7.69
2022/3113.3536.9417.882019/11-53.78-28.0-12.15
2022/1~2-30.935.145.132019/1050.8827.41-10.8
2021/1219.1614.2311.942019/9-13.73-50.99-15.25
2021/1113.27-4.4311.682019/867.69-32.36-6.29
2021/10-34.69-1.7813.812019/728.99-59.040.66
2021/924.55-19.0215.82019/6-52.37-41.4221.94
2021/820.32-5.0626.672019/5-16.65-4.7937.12
2021/710.3438.4835.292019/447.048.2955.89
2021/6-10.6487.9234.72019/351.0343.8959.89
2021/529.5137.9727.292019/1~2-50.8669.2769.26
2021/4-25.12-12.5624.412018/12-68.59-48.696.95
2021/360.7548.5342.52018/11-18.21-36.599.89
2021/1~2-28.738.7438.732018/10-41.97-35.3417.21
2020/12-0.3196.8134.442018/919.0626.729.45
2020/1116.41135.0729.662018/81.5361.6930.16
2020/10-46.15-6.6822.412018/784.49147.7923.73
2020/946.02161.4927.52018/6-22.5828.354.99
2020/875.5254.499.932018/529.8149.920.6
2020/749.7347.591.942018/442.6447.31-12.3
2020/6-34.3927.15-3.512018/334.49-36.03-27.71
2020/5-17.92-7.69-6.652018/1~2-22.93-21.76-21.75
2020/427.19-6.27-6.362017/12-61.18-7.62-3.16
2020/315.138.32-6.412017/11-16.59139.43-2.91
2020/1~218.75-13.75-13.752017/1013.7145.88-11.23

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
93.0101.0-7.920
2021Q4(百萬)2020Q4(百萬)YoY(%)
85.080.06.25
2021Q3(百萬)2020Q3(百萬)YoY(%)
155.0161.0-3.726

EPS較上季
2022Q1(元)2021Q4(元)比率
1.020.960.0625

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率17.7825.4625.0320.3018.4020.5421.9615.0511.5714.65
存貨周轉率6.677.898.0311.8612.6211.1912.8812.2810.859.26

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率4.203.824.053.994.154.026.838.666.826.194.245.404.931.913.452.992.54
存貨周轉率1.511.661.651.211.331.801.690.991.231.621.271.551.671.562.521.591.57

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.370.310.210.310.320.300.270.330.280.36
金融負債(百萬)0000000000
營收淨額(百萬)3611322623992599243025102765241321352126
利息保障倍數1863.011176.571496.19951.300.000.000.000.0064.580.00
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)3611322623992599243025102765241321352126
推銷費用(百萬)277299197211218236275373293197
管理費用(百萬)96908384746153495344
研發費(百萬)146148129115125107125896544
推銷費用率(%)7.679.278.218.128.979.409.9515.4613.729.27
管理費用率(%)2.662.793.463.233.052.431.922.032.482.07
研發費用率(%)4.044.595.384.425.144.264.523.693.042.07

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)894991107678675896311166145326255866195695051120619356
推銷費用(百萬)59946557621009855476453473341696140
管理費用(百萬)3023272422242521201920232121262016
研發費(百萬)3236373735473536314229293029333025
推銷費用率(%)6.609.496.047.258.1810.388.788.968.8310.249.047.595.808.126.169.8511.24
管理費用率(%)3.362.322.513.052.902.492.243.423.763.043.413.723.694.162.323.234.49
研發費用率(%)3.583.633.444.714.624.883.145.865.836.724.954.685.275.742.954.857.02

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
1599-宏佳騰OXOOOOOXXX
10年7.45億22.19%31.58%0.0%109.80%570百萬14.88%

融資使用率
日期股價融資使用率
2022-05-23 -47.759.74%
2022-05-2048.09.76%
2022-05-1947.89.76%
2022-05-1848.759.76%
2022-05-1747.69.77%
2022-05-1647.59.73%
2022-05-1348.09.65%
2022-05-1246.959.63%
2022-05-1148.59.00%
2022-05-1049.758.96%
2022-05-0949.48.79%
2022-05-0650.28.43%
2022-05-0551.88.54%
2022-05-0451.38.49%
2022-05-0352.98.43%
2022-04-2952.88.16%
2022-04-2852.08.20%
2022-04-2752.88.27%
2022-04-2655.18.43%
2022-04-2554.28.43%
2022-04-2258.19.08%
2022-04-2160.08.48%
2022-04-2057.28.43%
2022-04-1956.98.35%
2022-04-1858.08.59%
2022-04-1558.28.75%
2022-04-1459.48.53%
2022-04-1359.08.41%
2022-04-1259.08.57%
2022-04-1156.27.42%
2022-04-0853.87.14%
2022-04-0752.67.14%
2022-04-0653.67.06%
2022-04-0153.97.00%
2022-03-3152.56.86%
2022-03-3052.66.95%
2022-03-2952.17.05%
2022-03-2852.27.50%
2022-03-2552.47.61%
2022-03-2453.57.76%
2022-03-2353.47.72%
2022-03-2252.87.59%
2022-03-2152.77.74%
2022-03-1851.67.18%
2022-03-1751.57.20%
2022-03-1651.07.32%
2022-03-1551.37.19%
2022-03-1452.56.91%
2022-03-1152.16.95%
2022-03-1052.46.32%
2022-03-0951.45.94%
2022-03-0850.65.64%
2022-03-0751.95.44%
2022-03-0452.15.19%
2022-03-0354.15.19%
2022-03-0254.24.98%
2022-03-0154.25.03%
2022-02-2554.54.94%
2022-02-2453.44.83%
2022-02-2355.05.35%
2022-02-2254.05.09%
2022-02-2155.45.13%
2022-02-1854.25.35%
2022-02-1753.65.38%
2022-02-1654.35.48%
2022-02-1554.05.64%
2022-02-1455.66.15%
2022-02-1154.85.65%
2022-02-1053.75.46%
2022-02-0954.15.38%
2022-02-0852.75.34%
2022-02-0752.45.43%
2022-01-2650.35.36%
2022-01-2548.55.66%
2022-01-2449.655.71%
2022-01-2149.855.91%
2022-01-2052.26.69%
2022-01-1951.86.72%
2022-01-1853.27.37%
2022-01-1754.57.29%
2022-01-1454.27.76%
2022-01-1357.57.35%
2022-01-1252.36.27%
2022-01-1151.36.08%
2022-01-1050.76.50%
2022-01-0750.67.52%
2022-01-0651.87.54%
2022-01-0551.47.54%
2022-01-0451.17.00%
2022-01-0351.88.17%
2021-12-3050.78.54%
2021-12-2950.38.51%
2021-12-2847.056.93%
2021-12-2747.656.82%
2021-12-2448.857.18%
2021-12-2344.456.08%
2021-12-2244.96.22%
2021-12-2145.06.20%
2021-12-2043.756.13%
2021-12-1743.36.09%
2021-12-1643.456.08%
2021-12-1543.16.15%
2021-12-1443.156.32%
2021-12-1344.36.37%
2021-12-1044.756.54%
2021-12-0944.46.51%
2021-12-0843.256.45%
2021-12-0743.456.47%
2021-12-0643.46.47%
2021-12-0343.356.45%
2021-12-0243.46.43%
2021-12-0143.56.40%
2021-11-3043.56.35%
2021-11-2943.056.29%
2021-11-2644.26.69%
2021-11-2544.76.76%
2021-11-2445.36.67%
2021-11-2343.856.44%
2021-11-2244.36.48%
2021-11-1944.36.46%
2021-11-1844.56.61%
2021-11-1744.86.82%
2021-11-1644.956.88%
2021-11-1544.96.48%
2021-11-1243.356.62%
2021-11-1143.26.71%
2021-11-1044.36.85%
2021-11-0943.96.82%
2021-11-0844.76.70%
2021-11-0545.056.79%
2021-11-0445.06.83%
2021-11-0342.655.57%
2021-11-0242.05.52%
2021-11-0140.05.04%
2021-10-2939.54.92%
2021-10-2840.24.98%
2021-10-2738.34.59%
2021-10-2638.54.59%
2021-10-2538.54.58%
2021-10-2238.454.44%
2021-10-2138.354.44%
2021-10-2037.84.37%
2021-10-1937.84.38%
2021-10-1837.34.38%
2021-10-1537.354.38%
2021-10-1437.24.38%
2021-10-1337.24.41%
2021-10-1237.64.41%
2021-10-0838.054.40%
2021-10-0738.354.38%
2021-10-0637.94.38%
2021-10-0538.54.42%
2021-10-0438.54.40%
2021-10-0138.54.44%
2021-09-3039.154.48%
2021-09-2938.954.49%
2021-09-2839.34.47%
2021-09-2739.354.47%
2021-09-2439.44.49%
2021-09-2339.054.49%
2021-09-2238.94.51%
2021-09-1739.34.58%
2021-09-1641.554.58%
2021-09-1541.254.49%
2021-09-1441.24.50%
2021-09-1341.154.51%
2021-09-1040.754.54%
2021-09-0940.554.52%
2021-09-0840.34.57%
2021-09-0740.954.67%
2021-09-0641.04.98%
2021-09-0341.455.03%
2021-09-0241.154.96%
2021-09-0141.15.02%
2021-08-3141.255.02%
2021-08-3041.255.02%
2021-08-2741.05.00%
2021-08-2640.85.01%
2021-08-2540.45.02%
2021-08-2439.855.03%
2021-08-2340.05.02%
2021-08-2039.55.01%
2021-08-1939.54.99%
2021-08-1840.35.00%
2021-08-1740.05.09%
2021-08-1640.75.11%
2021-08-1341.555.10%
2021-08-1241.85.10%
2021-08-1141.55.08%
2021-08-1041.355.06%
2021-08-0941.355.08%
2021-08-0641.355.09%
2021-08-0541.455.09%
2021-08-0441.55.09%
2021-08-0341.75.11%
2021-08-0241.555.13%
2021-07-3041.75.13%
2021-07-2941.85.11%
2021-07-2841.655.11%
2021-07-2742.255.09%
2021-07-2642.25.11%
2021-07-2342.05.08%
2021-07-2242.05.10%
2021-07-2142.055.09%
2021-07-2041.95.18%
2021-07-1942.355.18%
2021-07-1642.25.17%
2021-07-1542.455.20%
2021-07-1441.85.25%
2021-07-1342.355.27%
2021-07-1242.955.26%
2021-07-0943.15.28%
2021-07-0843.55.25%
2021-07-0743.455.17%
2021-07-0643.25.20%
2021-07-0542.955.24%
2021-07-0242.855.28%
2021-07-0143.05.30%
2021-06-3042.65.43%
2021-06-2942.55.43%
2021-06-2843.35.45%
2021-06-2543.255.46%
2021-06-2443.35.56%
2021-06-2343.155.65%
2021-06-2242.05.68%
2021-06-2141.95.67%
2021-06-1842.455.67%
2021-06-1741.755.67%
2021-06-1641.955.73%
2021-06-1542.555.83%
2021-06-1140.355.71%
2021-06-1040.15.73%
2021-06-0940.25.67%
2021-06-0840.65.68%
2021-06-0740.55.69%
2021-06-0441.55.88%
2021-06-0341.155.93%
2021-06-0241.36.26%
2021-06-0141.56.30%
2021-05-3141.26.21%

宏佳騰熱門網頁

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。