1605 華新


股價漲跌幅
20222021202020192018
華新50.0%38.0%9.0%-8.0%-7.0%
0050-14.14%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)
39.4 4.47% 41.16 47.33 20.13% 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
  • 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
202120202019201820172016201520142013
營業毛利率12.6411.086.978.357.156.673.894.643.12
營業利益率8.526.563.015.784.713.711.312.150.03
折舊負擔比率1.792.141.600.911.051.251.471.421.76
稅前淨利率12.218.223.528.735.604.311.652.25-1.56
股東權益報酬率15.638.454.7915.789.737.512.683.97-3.92
資產報酬率9.325.143.139.515.834.671.952.85-1.73
本業收入比69.7979.8385.6366.1484.0586.2179.4395.71-1.94
業外獲益比30.2120.1714.3733.8615.9613.8020.614.32101.94
無形資產佔淨值比0.090.120.120.120.000.000.000.000.00

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12.9118.2312.499.348.3710.6310.3916.216.2711.676.535.255.143.894.9410.4813.035.8911.884.13
營業利益率8.6713.968.835.463.475.866.1511.961.456.292.301.672.221.361.558.3410.733.299.651.60
稅前淨利率10.7016.0612.8110.856.957.608.2515.030.775.33-0.107.331.113.756.8511.4911.894.1911.402.68
本業收入比81.0386.9068.9050.2749.9377.0674.5779.55189.13117.90-2300.0022.74199.7636.1322.5772.5890.2278.5584.6059.59
業外獲益比18.9713.1031.1049.7350.1222.9425.4320.45-89.13-17.902396.6777.26-99.7663.8777.4327.409.7721.4515.4040.41

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)
202120202019201820172016201520142013
營運現金流量(百萬)13167148862730197698743940126106183
自由現金流量(百萬)330-55186282-36514114529940914111543
稅後淨利(百萬)1464366913150117576560456816022265-2689


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-86944453-879-83-2175136022382633917318836071592241-6555278-1736132282419682987
自由現金流量(百萬)-100919309-2948-1966-4065-10932760-1976-520828332847801-197-21364001-4029-148633520712223
稅後淨利(百萬)38354647452435891883187418282878110939881610513126128873729387915393511657

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)
202120202019201820172016201520142013
營收(百萬)156665112547134804190915167793143355149338162987148635
營業利益(百萬)133467385405911026789653221958350445
稅後淨利(百萬)1464366913150117576560456816022265-2689
EPS(完全稀釋)4.262.040.953.531.971.330.450.64-0.77
營收成長率(%)39.20-16.51-29.3913.7817.05-4.01-8.379.66N/A
營業利益成長率(%)80.7281.94-63.1939.6448.37171.81-44.127686.67N/A
稅後淨利成長率(%)118.85112.41-73.2179.2243.61185.14-29.27184.23N/A
EPS成長率(%)108.82114.74-73.0979.1948.12195.56-29.69N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)4255746428422553914328838311892822229052240843068929931371233706143430454145083551236441704783638306
營業利益(百萬)3691648037302136100018271736347434819306906198215897024238549714544614612
稅後淨利(百萬)38354647452435891883187418282878110939881610513126128873729387915393511657
EPS(完全稀釋)1.121.361.321.050.550.570.560.870.030.280.030.480.150.380.871.121.170.461.060.20
去年同期營收成長率(%)47.5748.8649.7234.7319.741.63-5.71-21.74-35.02-29.34-34.09-26.97-27.67-1.68-5.0632.71----
去年同期營業利益成長率(%)269.10254.68114.86-38.51187.36-5.34151.59461.23-57.61227.67-1.71-85.39-85.06-59.49-84.79592.48----
去年同期稅後淨利成長率(%)103.66147.97147.4824.701611.8299.571977.2778.76-78.56-25.54-96.95-56.82-86.77-18.06-17.77467.58----
去年同期EPS成長率(%)103.64138.60135.7120.691733.33103.571766.6781.25-80.00-26.32-96.55-57.14-87.18-17.39-17.92460.00----
較上季營收成長率(%)-8.349.887.9535.73-7.5410.51-2.8620.63-21.522.53-19.370.17-14.66-4.37-10.66-0.7816.00-7.6624.88-
較上季營業利益成長率(%)-43.0473.7374.63113.60-45.275.24-50.03898.28-81.97179.7111.47-24.6039.39-16.10-83.44-22.90278.06-68.49653.92-
較上季稅後淨利成長率(%)-17.472.7226.0590.600.482.52-36.482516.36-88.29967.05-94.53213.84-59.32-56.32-22.58-3.87152.05-56.17434.40-
較上季EPS成長率(%)-17.653.0325.7190.91-3.511.79-35.632800.00-89.29833.33-93.75220.00-60.53-56.32-22.32-4.27154.35-56.60430.00-

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(%)
2022/47.2540.4845.422019/1230.34-21.12-29.34
2022/323.0940.4147.512019/11-11.04-37.7-30.03
2022/1~2-3.4852.1852.172019/10-1.5-28.78-29.34
2021/1219.6247.838.712019/96.03-21.56-29.4
2021/116.5353.5237.642019/8-3.42-40.25-30.16
2021/10-4.7141.8735.982019/71.57-38.27-28.78
2021/97.2635.0435.292019/6-25.02-40.12-27.27
2021/8-7.1251.6335.322019/5-7.25-12.01-24.8
2021/71.8662.3233.02019/43.52-27.79-27.51
2021/611.0660.9528.082019/340.39-12.96-27.4
2021/54.2977.1521.552019/1~2-28.58-33.82-33.82
2021/47.2-5.1810.752018/122.95-6.8113.75
2021/357.5124.6819.252018/111.68-1.7815.9
2021/1~2-28.7715.9515.952018/108.492.9617.79
2020/1224.261.12-16.522018/9-19.23-36.4519.45
2020/11-1.556.07-18.22018/8-0.2219.6630.61
2020/10-9.3-4.15-20.112018/7-1.4717.1632.27
2020/920.444.09-21.652018/610.1734.4135.03
2020/8-0.57-8.36-24.462018/5-23.8814.1435.15
2020/71.0-10.98-26.312018/424.7849.0440.62
2020/622.24-10.48-28.372018/343.3210.6637.63
2020/5-44.17-45.09-31.112018/1~2-55.054.3754.37
2020/440.96-8.77-27.532017/128.54.2917.96
2020/331.41-33.0-34.72017/116.5923.0219.61
2020/1~2-13.54-35.69-35.692017/10-33.0414.1819.25

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
4555.02003.0127.40
2021Q4(百萬)2020Q4(百萬)YoY(%)
7457.02371.0214.50
2021Q3(百萬)2020Q3(百萬)YoY(%)
5414.02328.0132.56

EPS較上季
2022Q1(元)2021Q4(元)比率
1.121.36-0.176

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率12.8910.3110.0212.5311.719.819.469.718.84
存貨周轉率5.194.645.226.005.245.386.317.076.89

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率3.033.433.183.312.753.223.042.962.282.532.402.962.582.722.703.013.273.123.753.18
存貨周轉率1.081.251.401.441.141.311.211.121.001.221.221.411.341.691.791.821.551.391.551.37

償債能力-近10年
202120202019201820172016201520142013
負債比0.410.420.430.400.450.430.390.400.45
金融負債(百萬)426514416835970345812896526512277182876430857
營收淨額(百萬)156665112547134804190915167793143355149338162987148635
利息保障倍數46.7518.139.4725.3719.3120.116.825.81-2.77
長期銀行借款占稅後淨利比1.694.695.371.703.353.3513.819.460.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)156665112547134804190915167793143355149338162987148635
推銷費用(百萬)248718682077214417221949165117651808
管理費用(百萬)378530913111263423142260213522032571
研發費(百萬)19212414313172326692207
推銷費用率(%)1.591.661.541.121.031.361.111.081.22
管理費用率(%)2.422.752.311.381.381.581.431.351.73
研發費用率(%)0.120.110.110.070.040.020.040.060.14

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)4255746428422553914328838311892822229052240843068929931371233706143430454145083551236441704783638306
推銷費用(百萬)777695644621527502447455465532525579442469693409574515419418
管理費用(百萬)97412338568608369507227526681091699711610610789651584613624535
研發費(百萬)5055464150392730293040413221593220192615
推銷費用率(%)1.831.501.521.591.831.611.581.571.931.731.751.561.191.081.530.801.121.170.881.09
管理費用率(%)2.292.662.032.202.903.052.562.592.773.562.341.921.651.401.741.281.141.391.301.40
研發費用率(%)0.120.120.110.100.170.130.100.100.120.100.130.110.090.050.130.060.040.040.050.04

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
1605-華新OOOOXXXXOO
50年343.13億44.91%45.11%31.9%40.76%-5203百萬14.12%

融資使用率
日期股價融資使用率
2022-05-18 -39.46.34%
2022-05-1737.66.46%
2022-05-1638.356.47%
2022-05-1336.856.24%
2022-05-1237.56.26%
2022-05-1136.55.92%
2022-05-1038.256.56%
2022-05-0938.86.37%
2022-05-0641.76.50%
2022-05-0541.96.55%
2022-05-0441.856.49%
2022-05-0343.16.39%
2022-04-2944.86.46%
2022-04-2846.756.12%
2022-04-2742.56.15%
2022-04-2643.956.60%
2022-04-2543.85.83%
2022-04-2246.16.06%
2022-04-2144.755.72%
2022-04-2045.35.91%
2022-04-1942.755.38%
2022-04-1838.95.38%
2022-04-1538.755.39%
2022-04-1437.24.73%
2022-04-1334.34.44%
2022-04-1231.24.81%
2022-04-1128.954.00%
2022-04-0829.04.00%
2022-04-0728.13.99%
2022-04-0628.854.05%
2022-04-0129.44.10%
2022-03-3129.44.09%
2022-03-3029.054.28%
2022-03-2928.84.18%
2022-03-2828.64.19%
2022-03-2529.054.16%
2022-03-2429.34.25%
2022-03-2329.54.29%
2022-03-2229.554.27%
2022-03-2129.154.24%
2022-03-1829.14.21%
2022-03-1728.354.20%
2022-03-1627.954.23%
2022-03-1528.64.26%
2022-03-1429.554.26%
2022-03-1128.74.39%
2022-03-1029.154.67%
2022-03-0929.04.83%
2022-03-0828.74.84%
2022-03-0730.554.90%
2022-03-0430.054.41%
2022-03-0329.854.62%
2022-03-0228.854.66%
2022-03-0129.04.84%
2022-02-2527.94.70%
2022-02-2427.754.64%
2022-02-2327.854.89%
2022-02-2228.34.72%
2022-02-2127.854.71%
2022-02-1827.34.57%
2022-02-1727.054.55%
2022-02-1626.554.54%
2022-02-1526.24.54%
2022-02-1426.44.53%
2022-02-1126.754.49%
2022-02-1027.154.63%
2022-02-0927.24.57%
2022-02-0827.14.56%
2022-02-0726.554.48%
2022-01-2625.74.47%
2022-01-2525.254.53%
2022-01-2426.04.50%
2022-01-2126.054.51%
2022-01-2026.454.28%
2022-01-1925.94.23%
2022-01-1826.34.17%
2022-01-1726.14.21%
2022-01-1426.354.22%
2022-01-1326.254.23%
2022-01-1226.154.10%
2022-01-1125.84.16%
2022-01-1025.64.19%
2022-01-0725.64.19%
2022-01-0625.954.18%
2022-01-0526.054.15%
2022-01-0426.154.16%
2022-01-0326.254.15%
2021-12-3026.54.16%
2021-12-2926.54.22%
2021-12-2826.554.31%
2021-12-2726.34.37%
2021-12-2426.254.41%
2021-12-2326.354.41%
2021-12-2226.054.40%
2021-12-2126.154.41%
2021-12-2026.14.40%
2021-12-1725.94.38%
2021-12-1625.84.32%
2021-12-1526.04.37%
2021-12-1426.04.32%
2021-12-1326.754.26%
2021-12-1026.74.25%
2021-12-0926.754.27%
2021-12-0826.754.29%
2021-12-0726.554.35%
2021-12-0626.34.36%
2021-12-0326.254.35%
2021-12-0226.054.35%
2021-12-0126.354.26%
2021-11-3026.14.29%
2021-11-2926.154.27%
2021-11-2626.64.44%
2021-11-2528.654.33%
2021-11-2427.83.97%
2021-11-2327.63.93%
2021-11-2227.83.94%
2021-11-1927.453.86%
2021-11-1827.453.81%
2021-11-1727.33.80%
2021-11-1627.253.83%
2021-11-1527.53.89%
2021-11-1227.63.92%
2021-11-1127.23.98%
2021-11-1027.353.93%
2021-11-0927.34.02%
2021-11-0827.554.03%
2021-11-0527.253.92%
2021-11-0427.153.92%
2021-11-0327.13.87%
2021-11-0226.63.98%
2021-11-0126.63.82%
2021-10-2925.953.83%
2021-10-2825.93.88%
2021-10-2726.13.88%
2021-10-2626.053.87%
2021-10-2525.83.90%
2021-10-2225.73.92%
2021-10-2127.03.86%
2021-10-2026.43.85%
2021-10-1925.753.93%
2021-10-1825.753.94%
2021-10-1525.24.01%
2021-10-1424.34.02%
2021-10-1323.454.12%
2021-10-1223.254.14%
2021-10-0823.84.12%
2021-10-0723.954.08%
2021-10-0623.754.08%
2021-10-0524.153.99%
2021-10-0423.84.04%
2021-10-0124.34.03%
2021-09-3025.24.03%
2021-09-2924.654.07%
2021-09-2825.554.25%
2021-09-2726.34.08%
2021-09-2425.654.08%
2021-09-2325.554.05%
2021-09-2225.64.04%
2021-09-1726.654.09%
2021-09-1627.14.00%
2021-09-1526.83.94%
2021-09-1426.84.01%
2021-09-1326.854.08%
2021-09-1026.53.97%
2021-09-0925.63.87%
2021-09-0825.43.88%
2021-09-0726.23.88%
2021-09-0626.23.91%
2021-09-0326.73.93%
2021-09-0226.154.04%
2021-09-0126.94.30%
2021-08-3126.854.23%
2021-08-3026.654.26%
2021-08-2726.154.23%
2021-08-2625.754.35%
2021-08-2525.654.28%
2021-08-2425.354.43%
2021-08-2324.94.40%
2021-08-2023.854.36%
2021-08-1924.054.44%
2021-08-1825.354.38%
2021-08-1724.74.41%
2021-08-1625.44.50%
2021-08-1326.74.72%
2021-08-1227.454.71%
2021-08-1126.74.77%
2021-08-1027.35.16%
2021-08-0927.855.27%
2021-08-0628.66.54%
2021-08-0529.056.23%
2021-08-0429.355.99%
2021-08-0329.355.90%
2021-08-0227.84.85%
2021-07-3028.54.64%
2021-07-2928.34.78%
2021-07-2827.654.81%
2021-07-2728.05.01%
2021-07-2628.05.02%
2021-07-2328.354.97%
2021-07-2227.355.03%
2021-07-2127.555.17%
2021-07-2028.55.82%
2021-07-1929.96.60%
2021-07-1628.35.36%
2021-07-1527.955.34%
2021-07-1426.555.28%
2021-07-1327.055.50%
2021-07-1227.55.57%
2021-07-0927.155.35%
2021-07-0827.955.35%
2021-07-0727.15.28%
2021-07-0627.65.43%
2021-07-0528.055.56%
2021-07-0228.055.49%
2021-07-0128.05.19%
2021-06-3029.35.22%
2021-06-2929.255.26%
2021-06-2828.455.67%
2021-06-2525.94.25%
2021-06-2425.74.18%
2021-06-2325.554.17%
2021-06-2225.354.39%
2021-06-2124.94.09%
2021-06-1824.754.23%
2021-06-1725.354.40%
2021-06-1625.94.33%
2021-06-1526.94.44%
2021-06-1126.34.22%
2021-06-1026.054.18%
2021-06-0925.64.29%
2021-06-0826.34.60%
2021-06-0726.34.60%
2021-06-0426.24.62%
2021-06-0326.654.68%
2021-06-0226.74.72%
2021-06-0126.54.79%
2021-05-3126.454.72%
2021-05-2825.254.55%
2021-05-2723.954.67%
2021-05-2623.854.41%

華新熱門網頁

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。