1783 和康生


股價漲跌幅
20222021202020192018
和康生-25.0%126.0%1.0%9.0%2.0%
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)
38.1 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
  • 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50.9846.8748.0542.6937.4940.1135.0139.1046.02
營業利益率17.5713.3514.5110.804.92-3.36-23.15-11.64-1.53
折舊負擔比率6.256.996.865.845.615.064.212.442.58
稅前淨利率19.0416.7716.1013.403.90-3.56-23.74-7.691.47
股東權益報酬率8.767.407.106.962.00-1.52-7.38-2.160.41
資產報酬率7.915.935.425.381.74-0.73-5.60-1.740.52
本業收入比92.7879.2290.4180.70123.5391.6798.39152.63-133.33
業外獲益比8.2520.789.5919.30-23.538.333.23-52.63233.33
無形資產佔淨值比0.160.210.170.260.270.000.000.000.00

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53.3948.8849.4752.2954.1350.7546.6745.7543.7451.1848.2550.6340.4246.9644.5141.6538.1035.2439.3737.18
營業利益率10.6611.7522.3717.2019.3920.2810.6513.138.3610.6720.7621.331.581.2616.0014.429.825.816.485.50
稅前淨利率20.7911.7223.8718.5422.8720.6913.0919.6812.908.5420.1625.187.407.9414.8321.997.503.407.837.20
本業收入比50.00100.0093.9495.4588.00100.0080.0065.2269.23120.00104.1784.3814.2914.29105.8864.00125.00150.0087.5075.00
業外獲益比46.15-0.006.069.0916.004.0020.0034.7838.46-20.00-4.1715.6271.4385.71-5.8836.00-25.00-75.0012.5025.00

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)11874941715135-110-14-22
自由現金流量(百萬)1152131372991-10728-267-244
稅後淨利(百萬)8863605716-12-63-193


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)5846409226727-16-45136-916343752474270
自由現金流量(百萬)5668477-86262-201099613-53319717-16441437
稅後淨利(百萬)211431212220122110719267718248389

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)512458452428428336261246233
營業利益(百萬)9061664621-11-61-29-4
稅後淨利(百萬)8863605716-12-63-193
EPS(完全稀釋)1.200.910.820.780.23-0.18-0.89-0.270.04
營收成長率(%)11.791.335.610.0027.3828.746.105.58N/A
營業利益成長率(%)47.54-7.5843.48119.05N/AN/AN/AN/AN/A
稅後淨利成長率(%)39.685.005.26256.25233.33N/AN/AN/AN/A
EPS成長率(%)31.8710.985.13239.13N/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1231411391211111231151161031121211279294113114106111106118
營業利益(百萬)1317312122251215912252711181610676
稅後淨利(百萬)211431212220122110719267718248389
EPS(完全稀釋)0.270.190.420.310.310.290.180.300.150.110.280.380.100.110.250.340.120.050.110.12
去年同期營收成長率(%)10.8114.6320.874.317.779.82-4.96-8.6611.9619.157.0811.40-13.21-15.326.60-3.39----
去年同期營業利益成長率(%)-40.91-32.00158.3340.00144.44108.33-52.00-44.44800.001100.0038.8968.75-90.00-83.33157.14166.67----
去年同期稅後淨利成長率(%)-4.55-30.00158.330.00120.00185.71-36.84-19.2342.860.005.568.33-12.50133.33125.00166.67----
去年同期EPS成長率(%)-12.90-34.48133.333.33106.67163.64-35.71-21.0550.000.0012.0011.76-16.67120.00127.27183.33----
較上季營收成長率(%)-12.771.4414.889.01-9.766.96-0.8612.62-8.04-7.44-4.7238.04-2.13-16.81-0.887.55-4.504.72-10.17-
較上季營業利益成長率(%)-23.53-45.1647.62-4.55-12.00108.33-20.0066.67-25.00-52.00-7.412600.000.00-94.4412.5060.0066.67-14.2916.67-
較上季稅後淨利成長率(%)50.00-54.8447.62-4.5510.0066.67-42.86110.0042.86-63.16-26.92271.430.00-61.11-25.00200.00166.67-62.50-11.11-
較上季EPS成長率(%)42.11-54.7635.480.006.9061.11-40.00100.0036.36-60.71-26.32280.00-9.09-56.00-26.47183.33140.00-54.55-8.33-

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(%)
2022/4-14.8731.9215.472019/12-10.44-13.825.73
2022/313.78-4.6611.032019/1138.5956.217.99
2022/1~212.7723.2923.282019/10-39.0538.44.29
2021/12-5.37-35.6811.862019/927.2725.412.01
2021/11-23.649.619.562019/831.260.45-1.2
2021/102.63192.0820.682019/7-43.5-8.64-1.46
2021/915.488.010.712019/629.5223.73-0.38
2021/836.2327.4811.22019/527.552.04-6.28
2021/7-26.7134.598.712019/4-18.27.4-8.75
2021/611.43-2.365.632019/347.553.46-13.34
2021/544.0914.237.942019/1~24.74-22.81-22.8
2021/4-38.491.686.162018/1262.3540.760.01
2021/328.18-11.047.432018/1122.79-36.8-3.22
2021/1~255.3628.2128.22018/10-44.77-39.090.89
2020/1261.2466.831.212018/91.9424.235.52
2020/11103.48-7.33-4.852018/819.3621.83.38
2020/10-62.05-36.88-4.562018/7-23.48-18.440.99
2020/936.311.35-1.632018/66.816.754.75
2020/843.82-5.36-2.162018/534.250.924.27
2020/7-46.83-13.63-1.652018/4-21.2-18.55.31
2020/630.38-8.220.02018/327.47-1.614.83
2020/528.26-8.822.652018/1~2-20.8526.7726.76
2020/4-46.18-9.336.462017/12-27.11-20.6827.01
2020/3118.0937.8112.022017/1118.3445.233.4
2020/1~26.34-7.44-7.442017/1012.644.6232.08

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
26.025.04.0
2021Q4(百萬)2020Q4(百萬)YoY(%)
17.025.0-32.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
33.015.0120.0

EPS較上季
2022Q1(元)2021Q4(元)比率
0.270.190.4210

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.004.754.914.023.623.673.673.343.36
存貨周轉率3.022.782.752.782.892.181.891.871.92

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q4
應收帳款周轉率1.171.191.141.131.141.15
存貨周轉率0.820.850.740.630.590.70

償債能力-近10年
202120202019201820172016201520142013
負債比0.100.100.280.260.280.290.290.130.12
金融負債(百萬)00001517717780
營收淨額(百萬)512458452428428336261246233
利息保障倍數498.28307.9422.2215.275.06-1.48-26.43-10.553.03
長期銀行借款占稅後淨利比0.000.000.000.000.8125.6725.6725.6725.67

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)512458452428428336261246233
推銷費用(百萬)403440414950514939
管理費用(百萬)535045454760524340
研發費(百萬)766967514336493332
推銷費用率(%)7.817.428.859.5811.4514.8819.5419.9216.74
管理費用率(%)10.3510.929.9610.5110.9817.8619.9217.4817.17
研發費用率(%)14.8415.0714.8211.9210.0510.7118.7713.4113.73

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)1231411391211111231151161031121211279294113114106111106118
推銷費用(百萬)1212911898891211891110119101314
管理費用(百萬)1616111214121313121111111212111011101013
研發費(百萬)2525142017172017152313161520101010121210
推銷費用率(%)9.768.516.479.097.217.326.966.908.7410.719.096.309.7811.708.859.658.499.0112.2611.86
管理費用率(%)13.0111.357.919.9212.619.7611.3011.2111.659.829.098.6613.0412.779.738.7710.389.019.4311.02
研發費用率(%)20.3317.7310.0716.5315.3213.8217.3914.6614.5620.5410.7412.6016.3021.288.858.779.4310.8111.328.47

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
1783-和康生OXXOOOOXXX
9年7.70億96.26%8.54%0.0%73.90%153百萬7.12%

融資使用率
日期股價融資使用率
2022-05-18 -38.113.89%
2022-05-1737.2513.84%
2022-05-1636.713.68%
2022-05-1336.913.65%
2022-05-1234.513.43%
2022-05-1136.013.48%
2022-05-1036.313.28%
2022-05-0936.013.32%
2022-05-0637.1513.40%
2022-05-0538.013.53%
2022-05-0437.813.51%
2022-05-0338.613.43%
2022-04-2937.6513.32%
2022-04-2837.9513.34%
2022-04-2738.313.32%
2022-04-2638.713.87%
2022-04-2540.2514.02%
2022-04-2244.614.26%
2022-04-2143.813.50%
2022-04-2044.1513.49%
2022-04-1944.8513.46%
2022-04-1844.5513.73%
2022-04-1543.4513.78%
2022-04-1443.9513.79%
2022-04-1342.213.33%
2022-04-1241.613.52%
2022-04-1141.413.51%
2022-04-0842.1513.49%
2022-04-0741.713.42%
2022-04-0642.3513.45%
2022-04-0142.513.56%
2022-03-3143.4513.62%
2022-03-3043.913.66%
2022-03-2943.7513.69%
2022-03-2843.6513.88%
2022-03-2543.4514.12%
2022-03-2443.213.84%
2022-03-2343.814.10%
2022-03-2244.014.00%
2022-03-2140.914.22%
2022-03-1839.614.08%
2022-03-1739.5514.00%
2022-03-1638.6513.69%
2022-03-1538.5513.71%
2022-03-1439.6513.73%
2022-03-1140.2513.70%
2022-03-1041.0513.61%
2022-03-0940.413.67%
2022-03-0839.3513.69%
2022-03-0740.5513.96%
2022-03-0442.813.98%
2022-03-0343.2513.93%
2022-03-0242.513.88%
2022-03-0142.8513.93%
2022-02-2542.2513.94%
2022-02-2442.113.80%
2022-02-2342.7513.81%
2022-02-2242.613.95%
2022-02-2143.9513.84%
2022-02-1843.413.90%
2022-02-1743.5513.84%
2022-02-1643.8513.94%
2022-02-1543.7514.29%
2022-02-1443.314.71%
2022-02-1144.715.00%
2022-02-1044.8515.23%
2022-02-0945.315.27%
2022-02-0844.3515.50%
2022-02-0744.715.91%
2022-01-2644.4515.87%
2022-01-2542.415.70%
2022-01-2443.9515.75%
2022-01-2144.5515.78%
2022-01-2045.416.02%
2022-01-1945.4516.08%
2022-01-1846.3516.08%
2022-01-1747.0515.99%
2022-01-1446.4516.28%
2022-01-1347.516.65%
2022-01-1247.416.82%
2022-01-1148.516.88%
2022-01-1050.016.92%
2022-01-0750.117.03%
2022-01-0651.217.40%
2022-01-0550.917.28%
2022-01-0451.117.25%
2022-01-0350.917.23%
2021-12-3051.917.14%
2021-12-2951.017.42%
2021-12-2851.217.43%
2021-12-2751.517.52%
2021-12-2450.917.60%
2021-12-2352.018.23%
2021-12-2252.118.10%
2021-12-2152.218.03%
2021-12-2052.018.20%
2021-12-1751.118.28%
2021-12-1652.118.39%
2021-12-1553.218.51%
2021-12-1452.318.84%
2021-12-1354.519.34%
2021-12-1055.719.14%
2021-12-0957.819.64%
2021-12-0859.419.92%
2021-12-0758.319.76%
2021-12-0658.519.64%
2021-12-0358.519.62%
2021-12-0258.019.61%
2021-12-0160.619.26%
2021-11-3058.918.01%
2021-11-2957.418.08%
2021-11-2657.318.35%
2021-11-2558.016.98%
2021-11-2455.916.60%
2021-11-2355.317.39%
2021-11-2257.619.11%
2021-11-1956.418.73%
2021-11-1856.619.73%
2021-11-1757.520.21%
2021-11-1657.320.10%
2021-11-1558.619.80%
2021-11-1259.719.63%
2021-11-1159.618.52%
2021-11-1054.215.46%
2021-11-0955.812.40%
2021-11-0850.811.97%
2021-11-0551.211.97%
2021-11-0451.011.95%
2021-11-0350.812.04%
2021-11-0250.811.86%
2021-11-0152.011.60%
2021-10-2950.811.38%
2021-10-2851.511.17%
2021-10-2751.611.21%
2021-10-2651.111.33%
2021-10-2551.111.37%
2021-10-2250.911.45%
2021-10-2152.811.40%
2021-10-2053.011.35%
2021-10-1953.411.33%
2021-10-1854.011.11%
2021-10-1552.611.18%
2021-10-1452.011.27%
2021-10-1351.611.30%
2021-10-1254.011.31%
2021-10-0853.510.59%
2021-10-0755.510.57%
2021-10-0652.511.00%
2021-10-0553.810.34%
2021-10-0451.810.45%
2021-10-0150.110.98%
2021-09-3054.512.47%
2021-09-2955.012.48%
2021-09-2858.312.58%
2021-09-2761.211.59%
2021-09-2456.810.91%
2021-09-2356.410.95%
2021-09-2254.810.45%
2021-09-1756.410.45%
2021-09-1657.010.54%
2021-09-1557.110.86%
2021-09-1458.310.97%
2021-09-1358.711.04%
2021-09-1058.011.08%
2021-09-0959.211.40%
2021-09-0857.011.29%
2021-09-0760.111.49%
2021-09-0659.011.56%
2021-09-0360.313.59%
2021-09-0260.713.79%
2021-09-0162.414.30%
2021-08-3163.613.70%
2021-08-3064.313.97%
2021-08-2763.613.88%
2021-08-2664.813.79%
2021-08-2567.014.10%
2021-08-2464.014.28%
2021-08-2366.214.31%
2021-08-2065.914.04%
2021-08-1970.912.74%
2021-08-1865.214.04%
2021-08-1769.615.67%
2021-08-1671.516.53%
2021-08-1374.617.41%
2021-08-1272.117.64%
2021-08-1165.617.25%
2021-08-1065.617.47%
2021-08-0972.816.71%
2021-08-0673.418.04%
2021-08-0566.818.67%
2021-08-0460.817.66%
2021-08-0362.517.90%
2021-08-0257.516.37%
2021-07-3056.118.57%
2021-07-2954.618.63%
2021-07-2849.6520.49%
2021-07-2745.1519.04%
2021-07-2643.120.29%
2021-07-2340.220.93%
2021-07-2239.820.69%
2021-07-2140.220.44%
2021-07-2044.419.10%
2021-07-1940.418.56%
2021-07-1639.620.06%
2021-07-1540.3519.02%
2021-07-1440.9517.73%
2021-07-1337.2513.59%
2021-07-1237.313.41%
2021-07-0937.9513.60%
2021-07-0836.812.63%
2021-07-0736.012.71%
2021-07-0635.4512.90%
2021-07-0535.8513.10%
2021-07-0235.613.18%
2021-07-0135.5513.11%
2021-06-3037.1513.91%
2021-06-2935.7513.53%
2021-06-2835.613.48%
2021-06-2535.513.73%
2021-06-2435.714.13%
2021-06-2335.014.37%
2021-06-2234.114.52%
2021-06-2135.0514.64%
2021-06-1835.014.64%
2021-06-1734.3514.61%
2021-06-1634.3514.49%
2021-06-1534.8514.59%
2021-06-1135.014.51%
2021-06-1035.414.39%
2021-06-0935.014.57%
2021-06-0835.214.63%
2021-06-0735.214.52%
2021-06-0436.414.51%
2021-06-0336.8513.84%
2021-06-0236.0513.83%
2021-06-0135.913.81%
2021-05-3136.513.81%
2021-05-2835.0513.64%
2021-05-2735.814.32%
2021-05-2636.3514.71%

和康生熱門網頁

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。