2007 燁興


股價漲跌幅
20222021202020192018
燁興-27.0%115.0%100.0%-24.0%2.0%
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)
15.2 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
  • 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8.05-2.92-3.594.483.342.73-0.59-2.71-6.62-3.74
營業利益率5.42-6.33-7.291.600.16-0.51-3.60-6.27-10.53-6.71
折舊負擔比率4.375.465.053.764.144.804.744.885.864.60
稅前淨利率0.22-8.61-9.700.23-2.11-3.48-6.62-8.67-14.07-9.51
股東權益報酬率0.18-7.03-10.630.24-5.57-7.23-12.59-13.79-16.04-12.74
資產報酬率0.84-2.08-2.490.61-0.37-0.96-2.53-3.63-4.98-4.36
本業收入比2375.0073.6075.16700.00-7.6914.6254.3372.2574.8270.60
業外獲益比-2281.2526.6124.84-600.00107.6985.3845.6727.7525.1829.40
無形資產佔淨值比0.000.000.060.040.040.000.000.000.000.00

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6.197.719.197.297.87-0.41-1.92-2.69-6.47-8.16-2.72-3.28-1.331.855.854.735.124.733.091.03
營業利益率3.504.726.744.775.23-3.35-5.77-6.05-9.98-12.47-6.62-6.55-4.80-1.422.931.822.641.19-0.10-2.23
稅前淨利率-1.80-1.080.390.381.14-4.68-7.38-9.26-12.99-15.46-9.10-8.95-6.76-1.150.970.240.66-1.00-2.09-4.33
本業收入比-191.18-427.781650.001200.00457.8971.0177.7865.5576.8080.3873.1573.5171.43127.27295.45800.00387.50-121.054.5551.81
業外獲益比291.18527.78-1550.00-1100.00-357.8928.9921.2134.4523.2019.1427.5227.1529.37-22.73-200.00-700.00-293.75221.0593.1848.19

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)17-332-224154-9006618-361-369415
自由現金流量(百萬)-68-3079-3635-2250-2761-1708-909-977-454-88
稅後淨利(百萬)13-470-64215-184-256-497-622-840-773


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)751-113-4204747791-312-1342369-20-51023753295-25055-591409-269
自由現金流量(百萬)720-150-44645375-460-1083-705-832-829-865-1632-308-96687-1002-370-986-106-610
稅後淨利(百萬)-40-2310818-67-95-118-189-201-164-147-131-2219415-26-51-82

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)7019559065538742799372737504723260377936
營業利益(百萬)380-354-47814013-37-270-453-636-533
稅後淨利(百萬)13-470-64215-184-256-497-622-840-773
EPS(完全稀釋)0.020.00-1.210.03-0.35-0.41-0.79-0.99-1.330.00
營收成長率(%)25.56-14.70-25.049.379.90-3.083.7619.79-23.93N/A
營業利益成長率(%)N/AN/AN/A976.92N/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)102.77N/AN/A108.15N/AN/AN/AN/AN/AN/A
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)18631633196017541673146713361290149613511642168918711943222422122363192820871914
營業利益(百萬)65771328487-49-77-78-149-168-109-111-90-2865406223-2-43
稅後淨利(百萬)-40-2310818-67-95-118-189-201-164-147-131-2219415-26-51-82
EPS(完全稀釋)-0.08-0.040.020.010.03-0.13-0.18-0.22-0.36-0.38-0.31-0.28-0.25-0.040.030.010.03-0.05-0.10-0.13
去年同期營收成長率(%)11.3611.3246.7135.9711.838.59-18.64-23.62-20.04-30.47-26.17-23.64-20.820.786.5615.57----
兩季平均(YOY)營收成長率(%)11.3429.0241.3423.9010.21-5.03-21.13-21.83-25.25-28.32-24.91-22.23-10.023.6711.06-----
去年同期EPS成長率(%)-366.6769.23111.11104.55108.3365.7941.9421.43-44.00-850.00-1133.33-2900.00-933.3320.00130.00107.69----
兩季平均(YOY)EPS成長率(%)-148.7290.17107.83106.4487.0653.8731.68-11.29-447.00-991.66-2016.66-1916.66-456.6775.00118.84-----
較上季營收成長率(%)14.08-16.6811.744.8414.049.813.57-13.7710.73-17.72-2.78-9.73-3.71-12.630.54-6.3922.56-7.629.04-
較上季EPS成長率(%)-100.00-300.00100.00-66.67123.0827.7818.1838.895.26-22.58-10.71-12.00-525.00-233.33200.00-66.67160.0050.0023.08-

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(%)
2022/48.1948.6620.612019/126.37-28.0-25.04
2022/339.9133.2711.352019/11-10.62-34.12-24.81
2022/1~2-3.370.050.042019/10-5.73-29.29-24.0
2021/12-7.726.0525.562019/9-7.15-22.72-23.48
2021/1116.3224.6927.522019/8-8.89-31.61-23.56
2021/10-9.233.8727.812019/79.62-23.47-22.37
2021/9-26.2920.3930.632019/6-9.69-29.74-22.18
2021/815.9951.3831.922019/510.57-16.06-20.64
2021/78.5372.6128.862019/4-12.35-24.65-21.71
2021/6-0.5742.6322.942019/314.94-26.58-20.81
2021/59.0636.5219.452019/1~2-24.0-17.59-17.59
2021/4-3.028.7115.542018/12-2.66-0.029.36
2021/36.7412.1311.762018/11-4.060.010.16
2021/1~2-6.3811.5811.572018/103.012.3211.14
2020/128.4913.08-14.462018/9-17.83-14.0912.09
2020/11-3.110.87-16.512018/81.9510.8415.84
2020/105.212.26-18.812018/70.6427.0516.62
2020/9-7.33-8.37-20.742018/67.8820.8915.01
2020/832.27-8.19-22.062018/5-0.7318.3213.88
2020/7-10.31-36.76-23.882018/4-14.67.9312.9
2020/6-4.83-22.71-21.722018/317.1318.1214.51
2020/52.82-26.65-21.542018/1~2-9.2612.612.59
2020/4-15.5-21.12-20.272017/12-2.64-3.999.9
2020/3-4.96-18.19-20.022017/11-1.834.2811.27
2020/1~217.61-20.94-20.932017/10-13.514.6611.99

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.08-0.04-1.0

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率21.0242.3141.5029.1629.8245.6672.1977.5144.5349.80
存貨周轉率4.033.944.045.036.347.426.346.095.445.31

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率5.483.365.357.958.397.968.6412.1720.076.956.408.558.436.355.286.037.716.237.166.75
存貨周轉率0.970.811.131.171.081.050.981.021.120.951.051.091.161.061.181.321.501.421.681.46

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.430.430.730.710.820.780.740.700.630.59
金融負債(百萬)53715258163951371114105115489848901279077453
營收淨額(百萬)7019559065538742799372737504723260377936
利息保障倍數1.13-2.64-3.781.15-0.15-0.84-1.87-2.94-3.10-2.87
長期銀行借款占稅後淨利比165.62696.13696.13696.130.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)7019559065538742799372737504723260377936
推銷費用(百萬)97829511712411110311999111
管理費用(百萬)88108148135130125123138137125
研發費(百萬)0000000000
推銷費用率(%)1.381.471.451.341.551.531.371.651.641.40
管理費用率(%)1.251.932.261.541.631.721.641.912.271.58
研發費用率(%)0.000.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)18631633196017541673146713361290149613511642168918711943222422122363192820871914
推銷費用(百萬)2526272124192220212226222428323028333628
管理費用(百萬)2522212320243023313638334136333431353135
研發費(百萬)00000000000000000000
推銷費用率(%)1.341.591.381.201.431.301.651.551.401.631.581.301.281.441.441.361.181.711.721.46
管理費用率(%)1.341.351.071.311.201.642.251.782.072.662.311.952.191.851.481.541.311.821.491.83
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
2007-燁興OOXOOXOXOX
34年53.07億94.97%41.94%0.0%8.67%692百萬-2.16%

融資使用率
日期股價融資使用率
2022-05-24 -15.214.69%
2022-05-2315.4514.69%
2022-05-2015.2514.71%
2022-05-1914.9514.75%
2022-05-1815.4514.68%
2022-05-1715.1514.84%
2022-05-1614.7514.98%
2022-05-1314.715.02%
2022-05-1214.315.16%
2022-05-1114.9515.31%
2022-05-1015.415.35%
2022-05-0914.8515.63%
2022-05-0615.716.35%
2022-05-0516.5516.24%
2022-05-0416.2516.31%
2022-05-0316.516.32%
2022-04-2916.916.33%
2022-04-2817.016.35%
2022-04-2717.116.29%
2022-04-2617.716.97%
2022-04-2518.217.26%
2022-04-2219.2517.39%
2022-04-2119.2517.48%
2022-04-2019.517.37%
2022-04-1919.8517.15%
2022-04-1819.8517.30%
2022-04-1520.917.46%
2022-04-1421.017.15%
2022-04-1320.9518.10%
2022-04-1220.017.05%
2022-04-1119.2517.06%
2022-04-0819.217.14%
2022-04-0719.017.20%
2022-04-0619.1517.42%
2022-04-0119.617.37%
2022-03-3119.717.57%
2022-03-3019.817.53%
2022-03-2919.717.90%
2022-03-2819.9517.85%
2022-03-2520.417.85%
2022-03-2420.617.88%
2022-03-2320.517.98%
2022-03-2220.7518.41%
2022-03-2120.418.93%
2022-03-1819.618.36%
2022-03-1719.418.34%
2022-03-1619.118.37%
2022-03-1519.818.62%
2022-03-1420.3519.56%
2022-03-1120.619.75%
2022-03-1020.420.49%
2022-03-0920.4520.08%
2022-03-0820.2519.98%
2022-03-0720.418.26%
2022-03-0419.8518.28%
2022-03-0320.0518.22%
2022-03-0220.3518.04%
2022-03-0120.218.40%
2022-02-2519.317.66%
2022-02-2418.0516.84%
2022-02-2319.017.33%
2022-02-2218.817.26%
2022-02-2120.016.99%
2022-02-1819.0515.52%
2022-02-1718.715.58%
2022-02-1618.7515.57%
2022-02-1518.515.61%
2022-02-1418.715.51%
2022-02-1119.115.47%
2022-02-1019.115.60%
2022-02-0919.015.70%
2022-02-0818.9515.79%
2022-02-0718.715.92%
2022-01-2617.515.76%
2022-01-2517.115.96%
2022-01-2417.7516.10%
2022-01-2117.7516.69%
2022-01-2018.4516.53%
2022-01-1918.1516.68%
2022-01-1818.316.79%
2022-01-1718.516.49%
2022-01-1418.117.07%
2022-01-1319.0517.35%
2022-01-1218.7517.36%
2022-01-1118.818.76%
2022-01-1019.3519.17%
2022-01-0719.819.48%
2022-01-0620.0519.74%
2022-01-0520.419.93%
2022-01-0420.419.94%
2022-01-0320.719.80%
2021-12-3021.219.86%
2021-12-2921.319.98%
2021-12-2821.221.09%
2021-12-2721.221.26%
2021-12-2421.421.29%
2021-12-2321.621.08%
2021-12-2221.621.10%
2021-12-2121.921.23%
2021-12-2022.021.22%
2021-12-1721.7521.40%
2021-12-1621.322.35%
2021-12-1521.422.41%
2021-12-1421.1522.49%
2021-12-1321.922.16%
2021-12-1021.2521.89%
2021-12-0921.321.51%
2021-12-0821.621.13%
2021-12-0721.519.20%
2021-12-0620.819.47%
2021-12-0320.919.85%
2021-12-0220.819.67%
2021-12-0120.9519.34%
2021-11-3021.019.52%
2021-11-2920.8519.73%
2021-11-2621.1520.00%
2021-11-2521.919.99%
2021-11-2422.2520.39%
2021-11-2321.2520.03%
2021-11-2221.119.68%
2021-11-1920.819.70%
2021-11-1821.619.92%
2021-11-1721.7519.81%
2021-11-1621.819.96%
2021-11-1522.320.39%
2021-11-1222.620.61%
2021-11-1122.820.76%
2021-11-1022.420.70%
2021-11-0922.9520.71%
2021-11-0823.3521.09%
2021-11-0521.5520.08%
2021-11-0421.920.06%
2021-11-0322.5519.71%
2021-11-0221.819.45%
2021-11-0122.119.30%
2021-10-2922.3519.64%
2021-10-2822.5519.60%
2021-10-2722.5519.72%
2021-10-2623.419.58%
2021-10-2523.5519.74%
2021-10-2223.519.82%
2021-10-2124.919.33%
2021-10-2023.619.82%
2021-10-1923.9519.29%
2021-10-1823.5519.31%
2021-10-1523.919.58%
2021-10-1423.4519.44%
2021-10-1323.119.20%
2021-10-1223.819.80%
2021-10-0824.719.81%
2021-10-0725.619.49%
2021-10-0625.4519.72%
2021-10-0526.020.06%
2021-10-0424.2519.51%
2021-10-0126.320.92%
2021-09-3028.223.03%
2021-09-2926.422.25%
2021-09-2827.022.47%
2021-09-2727.922.40%
2021-09-2427.9522.72%
2021-09-2327.622.96%
2021-09-2227.523.57%
2021-09-1729.4525.74%
2021-09-1629.425.83%
2021-09-1529.8525.77%
2021-09-1430.1526.43%
2021-09-1330.6528.04%
2021-09-1030.227.72%
2021-09-0929.5526.12%
2021-09-0829.4525.52%
2021-09-0730.126.11%
2021-09-0630.727.12%
2021-09-0330.225.68%
2021-09-0229.924.23%
2021-09-0131.526.18%
2021-08-3131.027.88%
2021-08-3028.825.46%
2021-08-2727.022.78%
2021-08-2628.6521.09%
2021-08-2526.0520.74%
2021-08-2426.320.84%
2021-08-2326.1521.98%
2021-08-2025.1520.89%
2021-08-1925.620.99%
2021-08-1827.221.66%
2021-08-1726.0522.29%
2021-08-1628.8525.03%
2021-08-1330.7526.48%
2021-08-1231.628.50%
2021-08-1130.627.39%
2021-08-1030.5526.50%
2021-08-0931.1527.39%
2021-08-0630.4527.03%
2021-08-0530.2526.62%
2021-08-0432.6530.47%
2021-08-0334.032.16%
2021-08-0234.839.81%
2021-07-3031.6531.26%
2021-07-2931.7531.90%
2021-07-2828.929.37%
2021-07-2727.1523.73%
2021-07-2629.4524.74%
2021-07-2329.4529.40%
2021-07-2226.820.51%
2021-07-2129.3526.61%
2021-07-2029.1529.47%
2021-07-1926.526.89%
2021-07-1624.120.79%
2021-07-1523.6523.35%
2021-07-1421.518.30%
2021-07-1323.0518.98%
2021-07-1225.5526.07%
2021-07-0923.2522.02%
2021-07-0823.3524.61%
2021-07-0722.020.57%
2021-07-0621.920.71%
2021-07-0522.821.73%
2021-07-0222.425.36%
2021-07-0122.8530.65%
2021-06-3020.822.26%
2021-06-2918.9519.87%
2021-06-2817.2520.32%
2021-06-2515.717.66%
2021-06-2415.015.01%
2021-06-2314.5517.30%
2021-06-2215.216.24%
2021-06-2113.8513.14%
2021-06-1814.3513.37%
2021-06-1714.5513.91%
2021-06-1614.3514.12%
2021-06-1515.012.97%
2021-06-1114.312.12%
2021-06-1014.412.16%
2021-06-0914.3512.05%
2021-06-0814.912.52%
2021-06-0714.512.58%
2021-06-0415.113.17%
2021-06-0315.412.11%
2021-06-0215.512.90%
2021-06-0114.9511.97%

燁興熱門網頁

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。