1714 和桐


股價漲跌幅
20222021202020192018
和桐-13.0%7.0%-1.0%11.0%-38.0%
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)
9.75 -35.59% 6.28 7.22 -25.95% 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15.2823.249.267.557.539.565.354.084.896.69
營業利益率8.8214.063.132.462.013.16-0.140.311.503.16
折舊負擔比率2.372.152.161.831.832.072.541.321.201.10
稅前淨利率9.8511.642.062.212.054.510.10-1.801.102.74
股東權益報酬率8.8515.912.533.012.766.37-0.62-7.342.165.46
資產報酬率6.4310.772.162.502.183.861.24-1.341.633.22
本業收入比89.50120.70151.94111.6498.2970.12-144.74-17.19137.12115.27
業外獲益比10.50-20.70-51.94-11.641.7129.81244.74117.19-37.12-15.27
無形資產佔淨值比1.561.631.851.891.940.000.000.000.000.00

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11.4311.0413.6617.1119.6517.7119.1234.2914.369.897.969.749.628.087.477.317.307.317.157.41
營業利益率5.433.398.1811.2712.789.952.5228.535.472.672.664.083.092.912.462.781.481.961.731.97
稅前淨利率6.406.219.1411.1213.210.363.4527.045.341.220.663.363.073.081.742.081.821.843.121.40
本業收入比84.9554.4989.41101.4496.882745.0073.30105.51102.36219.48406.12121.43100.5094.40141.67133.9180.70106.9455.56139.62
業外獲益比15.0545.2010.59-1.443.28-2645.0026.70-5.51-2.36-119.48-304.08-21.43-0.505.60-41.67-33.9120.18-6.2544.44-39.62

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)2489616920991132446949122730839-2020
自由現金流量(百萬)202353161944528-2842717592-4612-3279-6703
稅後淨利(百萬)723168618264337403352-395477585


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-318370910601608203411723884-9201514-27738-125831350261-311-430619809
自由現金流量(百萬)-593135531694663148012783565-10071387192541-17565579159-365-400655312
稅後淨利(百萬)172-5233208287-203-136194778-109-6590101102215982-2323460

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)20211258492746030394314303064338884566775457046078
營業利益(百萬)17823633860748633969-551758201457
稅後淨利(百萬)723168618264337403352-395477585
EPS(完全稀釋)0.721.680.020.260.340.410.37-0.420.530.00
營收成長率(%)-21.81-5.87-9.65-3.302.57-21.19-31.393.8618.43N/A
營業利益成長率(%)-50.95322.4414.9718.17-34.67N/AN/A-78.66-43.72N/A
稅後淨利成長率(%)-57.129266.67-93.18-21.66-16.3814.49189.11N/A-18.46N/A
EPS成長率(%)-57.148300.00-92.31-23.53-17.0710.81N/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)49935198516450004850552255319259553863537462707965668117760383736301785280787534
營業利益(百萬)271176422564620549140264230316919928920323618723392154140148
稅後淨利(百萬)172-5233208287-203-136194778-109-6590101102215982-2323460
EPS(完全稀釋)0.17-0.010.230.210.29-0.20-0.141.940.08-0.11-0.060.090.100.100.020.060.08-0.020.230.06
去年同期營收成長率(%)2.95-5.87-6.64-46.00-12.42-13.08-25.8830.80-15.66-21.73-1.85-15.454.213.37-5.8811.14----
兩季平均(YOY)營收成長率(%)-1.46-6.25-26.32-29.21-12.75-19.482.467.57-18.70-11.79-8.65-5.623.79-1.252.63-----
去年同期EPS成長率(%)-41.3895.00264.29-89.18262.50-81.82-133.332055.56-20.00-210.00-400.0050.0025.00600.00-91.300.00----
兩季平均(YOY)EPS成長率(%)26.81179.6587.5686.6690.34-107.58961.121017.78-115.00-305.00-175.0037.50312.50254.35-45.65-----
較上季營收成長率(%)-3.940.663.283.09-12.17-0.16-40.2667.19-12.83-14.865.417.81-19.116.76-9.2032.88-19.75-2.807.22-
較上季EPS成長率(%)1800.00-104.359.52-27.59245.00-42.86-107.222325.00172.73-83.33-166.67-10.000.00400.00-66.67-25.00500.00-108.70283.33-

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(%)
2022/40.9312.394.752019/12-22.21-27.91-10.19
2022/329.395.02.022019/111.8-12.38-8.66
2022/1~2-2.330.20.22019/10-16.62-29.07-8.28
2021/129.58-5.9-22.432019/927.88-7.9-5.38
2021/11-4.94-15.15-23.752019/8-24.14-4.38-5.01
2021/10-6.06-5.33-24.52019/78.249.27-5.09
2021/910.1-2.1-26.242019/624.44-13.29-7.52
2021/81.86-6.76-28.712019/5-20.19-15.5-6.1
2021/76.25-13.02-31.12019/4-2.98-19.83-3.73
2021/6-4.72-68.71-33.432019/380.610.64.34
2021/5-6.36-22.69-15.472019/1~2-42.576.966.95
2021/4-5.7-18.65-13.482018/12-5.46-11.43-3.41
2021/351.7-18.9-11.472018/11-17.58-3.66-2.65
2021/1~2-32.72-6.24-6.232018/108.2523.88-2.54
2020/12-1.1910.04-4.832018/932.7813.41-5.36
2020/116.06-13.37-5.852018/8-13.3-27.17-7.62
2020/10-2.87-16.85-5.132018/7-14.1-2.3-4.41
2020/94.87-28.62-3.92018/621.2714.04-4.75
2020/8-4.97-12.96-0.362018/5-24.28-1.07-8.45
2020/7-61.77-30.511.222018/421.7521.18-10.14
2020/6135.4196.787.562018/392.27-9.38-20.46
2020/5-1.464.01-12.62018/1~2-42.69-26.74-26.73
2020/4-5.99-15.74-16.292017/122.83-21.12.76
2020/362.23-13.05-16.52017/115.98-8.935.8
2020/1~2-23.07-18.79-18.782017/10-0.89-1.447.58

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
319.0640.0-50.15
2021Q4(百萬)2020Q4(百萬)YoY(%)
323.020.01515.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
472.0191.0147.12

EPS較上季
2022Q1(元)2021Q4(元)比率
0.17-0.0118.0

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率6.556.895.745.605.605.856.789.408.987.39
存貨周轉率6.996.396.186.496.586.337.008.959.8510.55

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.581.821.951.871.651.741.462.031.221.331.421.311.231.501.361.631.211.411.571.48
存貨周轉率1.671.951.771.501.542.022.112.041.241.491.691.531.431.711.541.641.261.661.671.44

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.310.330.420.430.460.490.520.680.600.58
金融負債(百萬)23873033451370097561886212487256761932816930
營收淨額(百萬)20211258492746030394314303064338884566775457046078
利息保障倍數18.1613.803.633.493.636.371.05-0.492.715.11
長期銀行借款占稅後淨利比2.020.99107.567.055.674.149.6817.8917.8911.58

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)20211258492746030394314303064338884566775457046078
推銷費用(百萬)561859894836919100810881095843760
管理費用(百萬)6797216386237008218549411005865
研發費(百萬)7567938511413119410000
推銷費用率(%)2.783.323.262.752.923.292.801.931.541.65
管理費用率(%)3.362.792.322.052.232.682.201.661.841.88
研發費用率(%)0.370.260.340.280.360.430.500.180.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)49935198516450004850552255319259553863537462707965668117760383736301785280787534
推銷費用(百萬)138129136146150200208236215212222213247212213226185196246210
管理費用(百萬)147254135126165198152192178186129159163180152137154196163173
研發費(百萬)1418202115211515162129251925161827292928
推銷費用率(%)2.762.482.632.923.093.623.762.553.883.342.983.013.762.612.802.702.942.503.052.79
管理費用率(%)2.944.892.612.523.403.592.752.073.212.931.732.252.482.222.001.642.442.502.022.30
研發費用率(%)0.280.350.390.420.310.380.270.160.290.330.390.350.290.310.210.210.430.370.360.37

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
1714-和桐OOOOXOOXXX
31年101.68億14.54%28.79%29.47%56.85%1563百萬6.04%

融資使用率
日期股價融資使用率
2022-05-23 -9.755.49%
2022-05-209.765.52%
2022-05-199.675.55%
2022-05-189.85.56%
2022-05-179.765.64%
2022-05-169.745.64%
2022-05-139.515.73%
2022-05-129.325.84%
2022-05-119.745.98%
2022-05-109.855.97%
2022-05-099.845.92%
2022-05-0610.055.86%
2022-05-0510.155.82%
2022-05-0410.15.76%
2022-05-0310.15.73%
2022-04-2910.155.72%
2022-04-2810.155.71%
2022-04-2710.15.70%
2022-04-2610.455.57%
2022-04-2510.45.62%
2022-04-2210.75.63%
2022-04-2110.65.54%
2022-04-2010.55.66%
2022-04-1910.55.63%
2022-04-1810.355.68%
2022-04-1510.45.68%
2022-04-1410.455.70%
2022-04-1310.455.70%
2022-04-1210.55.72%
2022-04-1110.55.68%
2022-04-0810.55.69%
2022-04-0710.45.72%
2022-04-0610.75.72%
2022-04-0110.55.67%
2022-03-3110.455.77%
2022-03-3010.55.77%
2022-03-2910.55.83%
2022-03-2810.455.93%
2022-03-2510.45.81%
2022-03-2410.455.78%
2022-03-2310.555.84%
2022-03-2210.555.82%
2022-03-2110.56.79%
2022-03-1810.56.78%
2022-03-1710.37.13%
2022-03-1610.37.06%
2022-03-1510.257.22%
2022-03-1410.47.21%
2022-03-1110.357.22%
2022-03-1010.557.15%
2022-03-0910.16.64%
2022-03-0810.06.65%
2022-03-0710.16.63%
2022-03-0410.56.83%
2022-03-0310.656.72%
2022-03-0210.66.72%
2022-03-0110.76.69%
2022-02-2510.556.65%
2022-02-2410.556.64%
2022-02-2310.86.69%
2022-02-2210.756.68%
2022-02-2110.96.81%
2022-02-1810.956.79%
2022-02-1710.86.83%
2022-02-1610.96.77%
2022-02-1510.86.70%
2022-02-1410.76.70%
2022-02-1110.956.72%
2022-02-1011.16.79%
2022-02-0911.06.71%
2022-02-0811.056.68%
2022-02-0710.96.70%
2022-01-2610.656.63%
2022-01-2510.76.67%
2022-01-2410.96.82%
2022-01-2111.16.81%
2022-01-2011.456.85%
2022-01-1911.36.83%
2022-01-1811.257.07%
2022-01-1711.47.08%
2022-01-1411.256.93%
2022-01-1311.57.10%
2022-01-1211.77.15%
2022-01-1111.457.09%
2022-01-1011.47.24%
2022-01-0711.457.24%
2022-01-0611.357.11%
2022-01-0511.357.10%
2022-01-0411.457.36%
2022-01-0311.257.26%
2021-12-3011.157.55%
2021-12-2911.27.54%
2021-12-2810.957.53%
2021-12-2710.957.58%
2021-12-2410.857.60%
2021-12-2310.97.64%
2021-12-2210.857.57%
2021-12-2110.857.54%
2021-12-2010.757.51%
2021-12-1710.87.57%
2021-12-1610.857.64%
2021-12-1510.97.61%
2021-12-1410.857.56%
2021-12-1311.07.65%
2021-12-1011.17.80%
2021-12-0911.257.79%
2021-12-0811.37.79%
2021-12-0711.457.77%
2021-12-0611.357.80%
2021-12-0311.67.95%
2021-12-0211.67.51%
2021-12-0111.257.44%
2021-11-3011.27.47%
2021-11-2911.057.49%
2021-11-2611.07.55%
2021-11-2511.67.67%
2021-11-2411.57.67%
2021-11-2311.557.89%
2021-11-2211.27.75%
2021-11-1911.07.94%
2021-11-1811.258.07%
2021-11-1710.97.94%
2021-11-1610.858.08%
2021-11-1510.98.24%
2021-11-1210.88.28%
2021-11-1110.758.39%
2021-11-1010.8510.34%
2021-11-0910.710.14%
2021-11-0810.5510.24%
2021-11-0510.510.36%
2021-11-0410.4510.24%
2021-11-0310.4510.16%
2021-11-0210.310.26%
2021-11-0110.3510.10%
2021-10-2910.410.06%
2021-10-2810.510.06%
2021-10-2710.459.78%
2021-10-2610.59.79%
2021-10-2510.759.72%
2021-10-2210.759.67%
2021-10-2111.19.76%
2021-10-2010.759.81%
2021-10-1910.959.65%
2021-10-1810.99.25%
2021-10-1510.49.05%
2021-10-1410.58.92%
2021-10-1310.37.39%
2021-10-1210.357.38%
2021-10-0810.457.37%
2021-10-0710.57.34%
2021-10-0610.257.38%
2021-10-0510.27.54%
2021-10-0410.17.45%
2021-10-0110.37.51%
2021-09-3010.657.70%
2021-09-2910.47.85%
2021-09-2810.457.91%
2021-09-2710.457.93%
2021-09-2410.157.99%
2021-09-2310.058.08%
2021-09-2210.18.03%
2021-09-1710.48.06%
2021-09-1610.57.97%
2021-09-1510.58.07%
2021-09-1410.78.07%
2021-09-1310.27.91%
2021-09-1010.158.02%
2021-09-0910.158.05%
2021-09-0810.057.89%
2021-09-0710.357.86%
2021-09-0610.058.00%
2021-09-0310.28.05%
2021-09-0210.27.96%
2021-09-0110.48.00%
2021-08-3110.558.13%
2021-08-3010.558.19%
2021-08-2711.358.19%
2021-08-2611.38.05%
2021-08-2511.258.07%
2021-08-2411.28.06%
2021-08-2311.18.32%
2021-08-2010.858.35%
2021-08-1910.98.36%
2021-08-1811.158.64%
2021-08-1710.98.63%
2021-08-1611.058.75%
2021-08-1311.358.57%
2021-08-1211.48.61%
2021-08-1111.18.81%
2021-08-1011.29.15%
2021-08-0911.49.24%
2021-08-0611.49.24%
2021-08-0511.39.20%
2021-08-0411.459.16%
2021-08-0311.359.12%
2021-08-0211.359.13%
2021-07-3011.259.12%
2021-07-2911.359.17%
2021-07-2811.29.45%
2021-07-2711.259.68%
2021-07-2611.459.63%
2021-07-2311.459.42%
2021-07-2211.259.46%
2021-07-2111.359.83%
2021-07-2011.39.82%
2021-07-1911.89.36%
2021-07-1611.859.17%
2021-07-1511.859.07%
2021-07-1411.79.08%
2021-07-1311.69.15%
2021-07-1211.99.21%
2021-07-0912.29.23%
2021-07-0812.78.21%
2021-07-0712.458.46%
2021-07-0612.658.58%
2021-07-0512.59.10%
2021-07-0212.29.66%
2021-07-0112.49.07%
2021-06-3012.259.16%
2021-06-2911.959.36%
2021-06-2812.39.28%
2021-06-2511.99.31%
2021-06-2411.859.62%
2021-06-2311.759.63%
2021-06-2211.99.73%
2021-06-2111.410.02%
2021-06-1811.710.35%
2021-06-1711.810.09%
2021-06-1611.610.11%
2021-06-1511.6510.24%
2021-06-1111.5510.29%
2021-06-1011.6510.91%
2021-06-0911.810.31%
2021-06-0812.1510.14%
2021-06-0713.511.82%
2021-06-0412.38.39%
2021-06-0312.28.40%
2021-06-0211.958.73%
2021-06-0111.558.74%
2021-05-3111.258.72%

和桐熱門網頁

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。