1810 和成


股價漲跌幅
20222021202020192018
和成-26.0%73.0%5.0%6.0%-21.0%
0050-15.64%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)
12.8 -2.27% 12.51 14.39 12.42% 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25.5524.5925.1323.8526.9525.2728.1127.0227.8726.98
營業利益率1.250.001.430.042.56-0.982.742.382.610.80
折舊負擔比率4.204.824.563.773.823.803.583.433.904.21
稅前淨利率37.252.531.62-0.034.326.013.214.103.641.69
股東權益報酬率26.231.360.64-1.362.775.132.123.253.200.95
資產報酬率16.121.280.92-0.151.963.111.632.202.201.14
本業收入比3.390.0087.78-100.0059.11-16.2985.8657.7271.6946.88
業外獲益比96.66100.0012.22200.0040.89116.2914.6641.8728.3153.12
無形資產佔淨值比0.330.420.480.490.510.000.000.000.000.00

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26.7826.8624.6625.9324.2826.7920.3025.8125.7524.3329.0724.2922.3022.6923.5924.8324.4928.7326.7627.27
營業利益率3.718.12-8.533.59-0.513.61-6.812.361.292.664.151.00-2.901.99-2.300.77-0.764.362.243.65
稅前淨利率9.928.78145.486.91-0.775.001.064.06-0.062.415.800.33-2.931.66-1.24-0.29-0.585.005.374.50
本業收入比37.6092.03-5.8652.6966.6771.64-657.1457.14-1600.00111.1171.43350.00100.00119.23187.50-275.00128.5787.3442.1181.54
業外獲益比62.407.25105.8648.3933.3328.36757.1440.821600.00-11.1128.57-225.000.00-19.23-87.50375.00-28.5712.6657.8918.46

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)205647329231395-315150326586128
自由現金流量(百萬)2038670109108362-7652163298-26
稅後淨利(百萬)12258748-6616829712718217959


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)191196-176121643471068111432748-692429146-48732109117
自由現金流量(百萬)76182164117243413977883260-16-108-262572-1511614711162
稅後淨利(百萬)95111105769-124254001770-2-37-34-10-18-3645727

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)5313510255265466570959215973598460195697
營業利益(百萬)670792146-5816414215745
稅後淨利(百萬)12258748-6616829712718217959
EPS(完全稀釋)3.280.240.13-0.180.450.800.340.490.490.00
營收成長率(%)4.14-7.671.10-4.26-3.58-0.87-0.18-0.585.65N/A
營業利益成長率(%)N/AN/A3850.00-98.63N/AN/A15.49-9.55248.89N/A
稅後淨利成長率(%)1308.0581.25172.73N/A-43.43133.86-30.221.68203.39N/A
EPS成長率(%)1266.6784.62N/AN/A-43.75135.29-30.610.00N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)12581567120813521186133613511204121114931455137512041554131113681232158914151443
營業利益(百萬)47127-10349-648-922816406014-3531-3011-9693253
稅後淨利(百萬)95111105769-124254001770-2-37-34-10-18-3645727
EPS(完全稀釋)0.260.302.870.19-0.030.110.010.110.000.050.19-0.01-0.10-0.09-0.03-0.05-0.010.170.150.07
去年同期營收成長率(%)6.0717.29-10.5812.29-2.06-10.52-7.15-12.440.58-3.9310.980.51-2.27-2.20-7.35-5.20----
兩季平均(YOY)營收成長率(%)11.683.350.855.11-6.29-8.84-9.79-5.93-1.683.535.75-0.88-2.24-4.78-6.28-----
去年同期EPS成長率(%)966.67172.7328600.0072.730.00120.00-94.741200.00100.00155.56733.3380.00-900.00-152.94-120.00-171.43----
兩季平均(YOY)EPS成長率(%)569.7014386.3614336.3636.3760.0012.63552.63650.00127.78444.45406.67-410.00-526.47-136.47-145.72-----
較上季營收成長率(%)-19.7229.72-10.6514.00-11.23-1.1112.21-0.58-18.892.615.8214.20-22.5218.54-4.1711.04-22.4712.30-1.94-
較上季EPS成長率(%)-13.33-89.551410.53733.33-127.271000.00-90.910.00-100.00-73.682000.0090.00-11.11-200.0040.00-400.00-105.8813.33114.29-

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(%)
2022/4-14.35-13.040.662019/121.956.621.11
2022/38.123.25.932019/1118.480.880.55
2022/1~216.527.587.582019/10-16.82-8.810.51
2021/12-12.2315.884.552019/917.7320.721.67
2021/1125.9723.533.462019/8-5.56-1.76-0.75
2021/1023.5813.731.172019/717.5212.93-0.6
2021/9-12.42-32.29-0.192019/6-11.85-8.96-2.83
2021/86.2817.675.392019/52.85-1.84-1.53
2021/71.58-4.013.812019/4-2.175.73-1.45
2021/6-19.94-12.635.182019/349.12-10.56-3.93
2021/59.836.469.352019/1~2-25.530.820.81
2021/41.6419.443.112018/12-3.53-20.82-4.37
2021/338.82-11.35-2.032018/117.095.73-2.3
2021/1~2-22.414.654.642018/1010.117.67-3.17
2020/12-6.44-17.59-7.82018/9-4.19-2.39-4.37
2020/1115.98-10.19-6.742018/88.56-6.01-4.61
2020/10-26.43-8.25-6.332018/7-5.26-8.7-4.4
2020/952.213.72-6.122018/6-4.95-8.56-3.65
2020/8-13.3-19.77-7.652018/510.82.98-2.54
2020/7-7.54-12.61-5.812018/4-17.25-12.68-4.01
2020/625.0511.08-4.52018/385.575.4-0.6
2020/5-3.88-21.69-7.542018/1~2-36.96-4.51-4.51
2020/4-24.56-16.2-3.522017/1228.815.97-4.1
2020/334.878.671.292017/119.06-14.8-5.23
2020/1~213.17-3.4-3.42017/10-0.17-12.01-4.06

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
138.067.0105.97
2021Q3(百萬)2020Q3(百萬)YoY(%)
1757.014.012450.

EPS較上季
2022Q1(元)2021Q4(元)比率
0.260.3-0.133

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.113.883.753.283.063.103.223.102.972.95
存貨周轉率2.492.122.052.132.212.322.232.332.282.19

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.001.271.011.110.971.011.000.940.921.041.001.000.821.020.860.880.750.940.850.85
存貨周轉率0.580.710.570.650.570.570.570.450.450.540.480.500.460.600.500.530.480.590.540.57

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.360.450.480.490.480.510.500.490.510.51
金融負債(百萬)2230254133333380347837393321338933983355
營收淨額(百萬)5313510255265466570959215973598460195697
利息保障倍數37.032.762.120.984.255.633.454.093.532.11
長期銀行借款占稅後淨利比0.498.1318.176.976.971.347.684.165.7520.97

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)5313510255265466570959215973598460195697
推銷費用(百萬)74571678977089510131014947961971
管理費用(百萬)415405354377349382359396429397
研發費(百萬)131136149151148160142132131124
推銷費用率(%)14.0214.0314.2814.0915.6817.1116.9815.8315.9717.04
管理費用率(%)7.817.946.416.906.116.456.016.627.136.97
研發費用率(%)2.472.672.702.762.592.702.382.212.182.18

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)12581567120813521186133613511204121114931455137512041554131113681232158914151443
推銷費用(百萬)169186210180169181188169179199213187189178201199192250220220
管理費用(百萬)90911448793101139828383989283115869086998782
研發費(百萬)2924453329353631343643383239443533393938
推銷費用率(%)13.4311.8717.3813.3114.2513.5513.9214.0414.7813.3314.6413.6015.7011.4515.3314.5515.5815.7315.5515.25
管理費用率(%)7.155.8111.926.437.847.5610.296.816.855.566.746.696.897.406.566.586.986.236.155.68
研發費用率(%)2.311.533.732.442.452.622.662.572.812.412.962.762.662.513.362.562.682.452.762.63

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
1810-和成OOOOXOOXXO
31年36.99億11.99%34.05%36.82%52.07%332百萬5.16%

融資使用率
日期股價融資使用率
2022-05-24 -12.828.65%
2022-05-2312.828.66%
2022-05-2012.6528.69%
2022-05-1912.5528.70%
2022-05-1812.828.69%
2022-05-1712.629.01%
2022-05-1612.5529.20%
2022-05-1312.529.27%
2022-05-1212.3529.31%
2022-05-1112.429.20%
2022-05-1013.7528.43%
2022-05-0913.5528.37%
2022-05-0614.128.23%
2022-05-0514.1528.24%
2022-05-0414.0528.15%
2022-05-0313.8528.14%
2022-04-2913.9528.08%
2022-04-2813.8528.01%
2022-04-2713.727.96%
2022-04-2614.127.80%
2022-04-2514.0527.88%
2022-04-2214.6527.64%
2022-04-2114.7527.80%
2022-04-2014.7527.81%
2022-04-1914.827.80%
2022-04-1814.6527.70%
2022-04-1514.8527.49%
2022-04-1415.0526.83%
2022-04-1315.6526.42%
2022-04-1216.126.19%
2022-04-1115.6524.74%
2022-04-0816.224.59%
2022-04-0716.2524.51%
2022-04-0616.424.85%
2022-04-0116.224.88%
2022-03-3116.424.80%
2022-03-3016.8524.30%
2022-03-2917.024.07%
2022-03-2816.4524.21%
2022-03-2516.724.15%
2022-03-2417.124.37%
2022-03-2316.8524.94%
2022-03-2216.724.80%
2022-03-2116.5524.89%
2022-03-1816.324.88%
2022-03-1716.224.94%
2022-03-1615.8525.04%
2022-03-1515.8524.84%
2022-03-1415.8524.65%
2022-03-1115.424.61%
2022-03-1015.0524.65%
2022-03-0914.8524.67%
2022-03-0814.624.68%
2022-03-0714.6524.81%
2022-03-0415.024.74%
2022-03-0315.2524.76%
2022-03-0215.3524.75%
2022-03-0115.2524.75%
2022-02-2514.8524.96%
2022-02-2414.7524.94%
2022-02-2315.2524.94%
2022-02-2215.0524.98%
2022-02-2115.3524.92%
2022-02-1814.9525.09%
2022-02-1714.925.05%
2022-02-1614.8525.14%
2022-02-1514.8525.21%
2022-02-1415.025.07%
2022-02-1115.524.88%
2022-02-1015.824.84%
2022-02-0915.7524.88%
2022-02-0815.724.81%
2022-02-0715.224.85%
2022-01-2614.824.84%
2022-01-2514.725.59%
2022-01-2415.1525.51%
2022-01-2115.3525.48%
2022-01-2015.725.43%
2022-01-1915.725.48%
2022-01-1815.9525.16%
2022-01-1716.025.13%
2022-01-1415.925.10%
2022-01-1316.325.40%
2022-01-1216.1525.54%
2022-01-1116.526.14%
2022-01-1017.026.00%
2022-01-0716.7526.09%
2022-01-0617.126.00%
2022-01-0516.826.05%
2022-01-0417.2525.91%
2022-01-0317.2526.06%
2021-12-3017.6526.05%
2021-12-2917.925.82%
2021-12-2817.427.42%
2021-12-2717.4527.40%
2021-12-2417.827.63%
2021-12-2317.5527.90%
2021-12-2217.4529.01%
2021-12-2117.629.35%
2021-12-2017.3529.95%
2021-12-1717.030.46%
2021-12-1617.231.04%
2021-12-1517.431.24%
2021-12-1417.131.58%
2021-12-1317.531.66%
2021-12-1016.3531.91%
2021-12-0916.2532.21%
2021-12-0816.332.31%
2021-12-0716.832.30%
2021-12-0616.3532.50%
2021-12-0316.1533.47%
2021-12-0216.033.77%
2021-12-0116.3533.93%
2021-11-3015.9534.30%
2021-11-2915.634.33%
2021-11-2615.734.51%
2021-11-2516.034.32%
2021-11-2416.3534.50%
2021-11-2316.2534.80%
2021-11-2217.434.96%
2021-11-1916.635.44%
2021-11-1816.7536.41%
2021-11-1716.7536.93%
2021-11-1615.2536.72%
2021-11-1514.4537.53%
2021-11-1214.737.51%
2021-11-1115.0537.42%
2021-11-1015.636.62%
2021-11-0914.235.76%
2021-11-0814.735.50%
2021-11-0514.3535.55%
2021-11-0414.6535.59%
2021-11-0314.3535.54%
2021-11-0213.935.55%
2021-11-0114.835.27%
2021-10-2914.2535.64%
2021-10-2814.235.76%
2021-10-2713.9535.73%
2021-10-2613.835.47%
2021-10-2513.1535.47%
2021-10-2213.135.38%
2021-10-2113.235.30%
2021-10-2012.9535.29%
2021-10-1913.034.89%
2021-10-1812.734.82%
2021-10-1513.335.38%
2021-10-1413.535.51%
2021-10-1313.535.72%
2021-10-1214.8535.10%
2021-10-0813.8534.67%
2021-10-0714.234.41%
2021-10-0613.6534.63%
2021-10-0513.934.57%
2021-10-0413.734.78%
2021-10-0113.2534.17%
2021-09-3013.9534.19%
2021-09-2914.0534.06%
2021-09-2813.933.78%
2021-09-2713.632.75%
2021-09-2413.131.32%
2021-09-2312.731.44%
2021-09-2212.531.44%
2021-09-1712.1531.37%
2021-09-1612.1531.69%
2021-09-1512.0531.97%
2021-09-1412.131.99%
2021-09-1312.031.85%
2021-09-1011.531.94%
2021-09-0911.331.95%
2021-09-0811.3531.93%
2021-09-0711.4531.92%
2021-09-0611.431.91%
2021-09-0311.631.90%
2021-09-0211.4531.84%
2021-09-0111.631.88%
2021-08-3111.531.83%
2021-08-3011.531.84%
2021-08-2711.531.84%
2021-08-2611.4531.86%
2021-08-2511.4531.87%
2021-08-2411.231.91%
2021-08-2311.031.97%
2021-08-2010.631.98%
2021-08-1910.4531.96%
2021-08-1810.831.99%
2021-08-1710.4531.89%
2021-08-1610.4531.95%
2021-08-1310.9531.77%
2021-08-1211.1531.77%
2021-08-1111.431.71%
2021-08-1011.4531.74%
2021-08-0911.7531.86%
2021-08-0611.6531.85%
2021-08-0511.7531.81%
2021-08-0411.831.88%
2021-08-0311.631.87%
2021-08-0211.6531.85%
2021-07-3011.5531.86%
2021-07-2911.7531.83%
2021-07-2811.531.83%
2021-07-2711.731.86%
2021-07-2611.9531.78%
2021-07-2311.931.87%
2021-07-2211.5531.88%
2021-07-2111.5531.78%
2021-07-2011.931.68%
2021-07-1912.131.57%
2021-07-1612.131.56%
2021-07-1512.0531.61%
2021-07-1411.931.64%
2021-07-1311.931.59%
2021-07-1212.3531.81%
2021-07-0912.3531.86%
2021-07-0812.3531.96%
2021-07-0712.332.04%
2021-07-0612.532.03%
2021-07-0512.1531.89%
2021-07-0212.231.78%
2021-07-0112.3532.32%
2021-06-3013.3534.13%
2021-06-2912.1532.19%
2021-06-2812.432.23%
2021-06-2512.232.36%
2021-06-2412.1532.52%
2021-06-2311.7532.42%
2021-06-2211.733.39%
2021-06-2111.2533.43%
2021-06-1811.6533.49%
2021-06-1711.8533.62%
2021-06-1611.633.58%
2021-06-1511.7533.98%
2021-06-1111.734.09%
2021-06-1011.734.15%
2021-06-0911.6534.09%
2021-06-0811.934.02%
2021-06-0711.934.05%
2021-06-0411.934.17%
2021-06-0311.9533.88%
2021-06-0211.634.26%
2021-06-0111.3534.42%

和成熱門網頁

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。