2207 和泰車


股價漲跌幅
20222021202020192018
和泰車-6.0%-5.0%89.0%177.0%-29.0%
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)
578.0 -2.1% 565.88 650.76 12.59% -7.05% 537.26

  • 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17.3916.2016.2016.2315.1513.3213.2012.4612.5111.58
營業利益率10.819.989.449.127.945.915.685.295.194.90
折舊負擔比率4.334.164.174.284.384.825.565.355.384.81
稅前淨利率10.189.178.168.177.988.438.237.637.227.40
股東權益報酬率21.9320.7320.3020.5121.9325.0325.0625.9423.7025.79
資產報酬率6.606.616.286.006.707.036.967.296.897.75
本業收入比106.14108.86115.73111.5299.5570.1068.9969.3471.9466.24
業外獲益比-6.14-8.86-15.73-11.520.4529.9131.0130.6628.0633.76
無形資產佔淨值比0.370.420.480.530.590.000.000.000.000.00

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18.3418.3517.7616.2917.3615.9117.0016.5015.4114.6016.8615.8818.0714.9516.9716.7516.3213.7914.700.00
營業利益率11.8010.9910.3710.0111.819.9210.4010.119.518.5810.189.0510.259.008.909.439.716.278.150.00
稅前淨利率10.919.8710.309.5111.018.809.809.009.117.168.828.188.737.188.378.488.726.758.440.00
本業收入比108.14111.40100.71105.16107.27112.76106.14112.33104.33119.84115.47110.68117.51125.22106.28111.20153.1987.9482.4931.99
業外獲益比-8.14-11.40-0.71-5.15-7.27-12.78-6.14-12.33-4.33-19.84-15.47-10.68-17.51-25.22-6.28-11.20-53.196.983.45-20.60

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)-250013676164798691199961376610664802314771-382
自由現金流量(百萬)-25814-6748-2960-13799-307514832882-7508736-10255
稅後淨利(百萬)1621113849117691002610116107409777919676507537


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)4623419-3430-4214172516246473-29538532173085842587357849436347-1399-120051454973-1086
自由現金流量(百萬)-5889-2803-8613-10169-4228-47831481-83124866-42224200-1355-1583381-2878-5053-62501482526-5732
稅後淨利(百萬)42933543351341515004352036163246346729183301304625042363239525562710234524022229

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)245265230381212931185875179051172532160608160214146467138538
營業利益(百萬)2650422997201061694514220101979121847976056792
稅後淨利(百萬)1621113849117691002610116107409777919676507537
EPS(完全稀釋)29.6625.3421.5418.3418.5119.6517.8916.8314.000.00
營收成長率(%)6.468.2014.563.813.787.420.259.395.72N/A
營業利益成長率(%)15.2514.3818.6519.1639.4511.807.5711.4911.97N/A
稅後淨利成長率(%)17.0617.6717.38-0.89-5.819.856.3220.211.50N/A
EPS成長率(%)17.0517.6417.45-0.92-5.809.846.3020.21N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)6067556606563466573466579605805630956663568306061953600559004281348675422334811949283481313937740525
營業利益(百萬)71586223584265777862600958565730540252015457505843904379375745366258287427711126
稅後淨利(百萬)42933543351341515004352036163246346729183301304625042363239525562710234524022229
EPS(完全稀釋)7.866.496.437.609.166.446.625.946.355.346.045.584.584.334.394.684.964.294.404.08
去年同期營收成長率(%)-8.87-6.560.0716.0117.15-0.065.051.3632.7424.5426.9116.17-13.131.137.2518.74----
兩季平均(YOY)營收成長率(%)-7.71-3.248.0416.588.542.503.2117.0528.6425.7321.541.52-6.004.1912.99-----
去年同期EPS成長率(%)-14.190.78-2.8727.9544.2520.609.606.4538.6523.3337.5919.23-7.660.93-0.2314.71----
兩季平均(YOY)EPS成長率(%)-6.71-1.0412.5436.1032.4215.108.0322.5530.9930.4628.415.79-3.370.357.24-----
較上季營收成長率(%)7.190.46-14.28-1.279.907.58-0.62-0.29-6.2513.10-4.1130.57-12.0415.25-12.23-2.362.3922.23-2.83-
較上季EPS成長率(%)21.110.93-15.39-17.0342.24-2.7211.45-6.4618.91-11.598.2421.835.77-1.37-6.20-5.6515.62-2.507.84-

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(%)
2022/4-13.15-12.1-9.072019/12-14.0116.0213.99
2022/327.45-5.07-8.112019/119.8529.9513.8
2022/1~2-25.75-9.68-9.682019/1011.3722.4812.04
2021/127.77.46.022019/922.4748.4410.82
2021/1110.91-10.895.92019/8-32.66.047.24
2021/105.17-17.457.762019/719.225.227.39
2021/9-14.23-12.5810.812019/6-0.968.944.17
2021/8-13.3628.9213.662019/5-7.586.433.16
2021/7-5.41-6.9512.032019/422.4837.812.25
2021/64.437.5615.52019/370.46-8.5-8.57
2021/51.8226.5617.282019/1~2-45.76-8.62-8.62
2021/4-6.2112.6615.22018/12-3.680.874.05
2021/334.6515.5716.042018/113.53-2.894.36
2021/1~2-37.7316.2916.282018/1034.983.745.22
2020/12-10.651.448.712018/9-12.510.635.39
2020/112.74-2.379.412018/8-20.4111.955.87
2020/1011.384.3710.92018/73.79.145.17
2020/926.484.3611.742018/6-3.241.814.49
2020/8-37.471.0612.712018/519.6630.335.07
2020/711.788.9314.122018/4-18.673.39-0.32
2020/622.8816.1515.252018/349.7310.49-1.4
2020/5-9.35-6.3815.052018/1~2-33.39-7.38-7.37
2020/4-3.79-4.5521.282017/12-7.2716.52.77
2020/322.3321.5233.142017/1110.619.31.6
2020/1~2-26.0940.1140.12017/1030.94-6.730.76

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
6619.07329.0-9.687
2021Q4(百萬)2020Q4(百萬)YoY(%)
5586.05329.04.8226
2021Q3(百萬)2020Q3(百萬)YoY(%)
5801.05517.05.1477

EPS較上季
2022Q1(元)2021Q4(元)比率
7.866.490.2110

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率1.441.631.681.621.781.942.022.342.442.72
存貨周轉率18.5315.5215.4918.0817.9619.0824.7221.4617.2417.99

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率0.310.310.320.400.430.410.400.410.430.460.420.450.350.410.360.420.430.460.390.45
存貨周轉率5.295.044.404.945.155.024.614.314.154.263.723.873.254.644.335.145.435.764.330.00

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.730.710.700.750.730.720.720.720.720.72
金融負債(百萬)1911771486331267981232901081559489588684822926904364206
營收淨額(百萬)245265230381212931185875179051172532160608160214146467138538
利息保障倍數13.9412.359.439.259.79325.67214.65156.9345.2763.03
長期銀行借款占稅後淨利比0.290.230.300.410.480.460.520.950.740.44

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)245265230381212931185875179051172532160608160214146467138538
推銷費用(百萬)9151823887218652754185268096766871606495
管理費用(百萬)6866599555864520526942753961380235522753
研發費(百萬)1119597615600000
推銷費用率(%)3.733.584.104.654.214.945.044.794.894.69
管理費用率(%)2.802.602.622.432.942.482.472.372.431.99
研發費用率(%)0.050.040.050.030.030.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)6067556606563466573466579605805630956663568306061953600559004281348675422334811949283481313937740525
推銷費用(百萬)24111834263025892097173622772279194618232370239521332295223821661953200612482337
管理費用(百萬)1552235015661404154518571457133913421810118513981194594117113421413160113911380
研發費(百萬)2826283423372418173316252216181116141314
推銷費用率(%)3.973.244.673.943.152.874.044.023.423.014.424.284.984.715.304.503.964.173.175.77
管理費用率(%)2.564.152.782.142.323.072.592.362.362.992.212.502.791.222.772.792.873.333.533.41
研發費用率(%)0.050.050.050.050.030.060.040.030.030.050.030.040.050.030.040.020.030.030.030.03

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
2207-和泰車OOOXOOXXXX
25年54.62億15.36%75.59%0.0%546.74%-3763百萬22.76%

融資使用率
日期股價融資使用率
2022-05-23 -578.00.04%
2022-05-20579.00.05%
2022-05-19561.00.05%
2022-05-18577.00.04%
2022-05-17574.00.04%
2022-05-16559.00.04%
2022-05-13557.00.04%
2022-05-12552.00.05%
2022-05-11567.00.04%
2022-05-10554.00.05%
2022-05-09553.00.05%
2022-05-06570.00.05%
2022-05-05584.00.05%
2022-05-04578.00.05%
2022-05-03578.00.05%
2022-04-29580.00.05%
2022-04-28578.00.05%
2022-04-27568.00.05%
2022-04-26581.00.04%
2022-04-25573.00.05%
2022-04-22589.00.04%
2022-04-21585.00.04%
2022-04-20592.00.05%
2022-04-19579.00.05%
2022-04-18573.00.05%
2022-04-15578.00.05%
2022-04-14591.00.05%
2022-04-13594.00.05%
2022-04-12579.00.06%
2022-04-11574.00.06%
2022-04-08583.00.06%
2022-04-07575.00.06%
2022-04-06593.00.05%
2022-04-01593.00.05%
2022-03-31598.00.05%
2022-03-30598.00.05%
2022-03-29586.00.06%
2022-03-28583.00.06%
2022-03-25583.00.06%
2022-03-24589.00.06%
2022-03-23587.00.06%
2022-03-22585.00.06%
2022-03-21582.00.06%
2022-03-18569.00.06%
2022-03-17580.00.06%
2022-03-16567.00.06%
2022-03-15575.00.06%
2022-03-14581.00.05%
2022-03-11582.00.05%
2022-03-10597.00.05%
2022-03-09575.00.06%
2022-03-08575.00.06%
2022-03-07594.00.05%
2022-03-04622.00.05%
2022-03-03636.00.04%
2022-03-02635.00.03%
2022-03-01639.00.03%
2022-02-25630.00.04%
2022-02-24616.00.04%
2022-02-23627.00.04%
2022-02-22629.00.04%
2022-02-21643.00.04%
2022-02-18635.00.03%
2022-02-17645.00.03%
2022-02-16634.00.04%
2022-02-15621.00.04%
2022-02-14631.00.04%
2022-02-11625.00.04%
2022-02-10626.00.04%
2022-02-09625.00.04%
2022-02-08609.00.04%
2022-02-07609.00.04%
2022-01-26602.00.05%
2022-01-25598.00.05%
2022-01-24615.00.04%
2022-01-21607.00.04%
2022-01-20604.00.04%
2022-01-19607.00.04%
2022-01-18609.00.04%
2022-01-17610.00.04%
2022-01-14622.00.04%
2022-01-13625.00.04%
2022-01-12621.00.04%
2022-01-11624.00.04%
2022-01-10620.00.04%
2022-01-07614.00.04%
2022-01-06621.00.04%
2022-01-05620.00.04%
2022-01-04618.00.04%
2022-01-03616.00.04%
2021-12-30614.00.04%
2021-12-29620.00.04%
2021-12-28615.00.04%
2021-12-27615.00.04%
2021-12-24610.00.05%
2021-12-23598.00.05%
2021-12-22599.00.05%
2021-12-21601.00.05%
2021-12-20600.00.05%
2021-12-17612.00.04%
2021-12-16609.00.08%
2021-12-15612.00.07%
2021-12-14616.00.06%
2021-12-13611.00.06%
2021-12-10615.00.05%
2021-12-09626.00.04%
2021-12-08625.00.04%
2021-12-07615.00.04%
2021-12-06619.00.04%
2021-12-03612.00.04%
2021-12-02624.00.03%
2021-12-01613.00.03%
2021-11-30606.00.04%
2021-11-29612.00.03%
2021-11-26621.00.03%
2021-11-25633.00.04%
2021-11-24640.00.04%
2021-11-23645.00.04%
2021-11-22665.00.04%
2021-11-19658.00.04%
2021-11-18654.00.04%
2021-11-17643.00.04%
2021-11-16650.00.04%
2021-11-15643.00.04%
2021-11-12634.00.05%
2021-11-11624.00.05%
2021-11-10625.00.05%
2021-11-09628.00.05%
2021-11-08606.00.05%
2021-11-05609.00.05%
2021-11-04611.00.04%
2021-11-03611.00.04%
2021-11-02613.00.04%
2021-11-01610.00.05%
2021-10-29612.00.05%
2021-10-28621.00.04%
2021-10-27615.00.05%
2021-10-26623.00.04%
2021-10-25610.00.04%
2021-10-22606.00.04%
2021-10-21612.00.04%
2021-10-20610.00.05%
2021-10-19604.00.05%
2021-10-18598.00.05%
2021-10-15598.00.05%
2021-10-14587.00.06%
2021-10-13589.00.06%
2021-10-12589.00.06%
2021-10-08585.00.06%
2021-10-07591.00.06%
2021-10-06574.00.07%
2021-10-05572.00.06%
2021-10-04571.00.06%
2021-10-01571.00.06%
2021-09-30585.00.06%
2021-09-29583.00.05%
2021-09-28602.00.05%
2021-09-27601.00.05%
2021-09-24602.00.05%
2021-09-23592.00.05%
2021-09-22583.00.05%
2021-09-17609.00.05%
2021-09-16608.00.06%
2021-09-15608.00.06%
2021-09-14603.00.06%
2021-09-13592.00.06%
2021-09-10577.00.07%
2021-09-09567.00.07%
2021-09-08579.00.07%
2021-09-07578.00.07%
2021-09-06584.00.07%
2021-09-03587.00.07%
2021-09-02570.00.07%
2021-09-01582.00.07%
2021-08-31583.00.08%
2021-08-30580.00.07%
2021-08-27563.00.08%
2021-08-26550.00.09%
2021-08-25565.00.08%
2021-08-24548.00.07%
2021-08-23549.00.08%
2021-08-20533.00.08%
2021-08-19539.00.08%
2021-08-18563.00.07%
2021-08-17561.00.07%
2021-08-16576.00.07%
2021-08-13578.00.07%
2021-08-12582.00.07%
2021-08-11590.00.06%
2021-08-10588.00.06%
2021-08-09593.00.06%
2021-08-06584.00.07%
2021-08-05591.00.06%
2021-08-04604.00.06%
2021-08-03607.00.06%
2021-08-02605.00.06%
2021-07-30590.00.06%
2021-07-29591.00.06%
2021-07-28590.00.07%
2021-07-27590.00.07%
2021-07-26591.00.07%
2021-07-23604.00.06%
2021-07-22608.00.06%
2021-07-21590.00.07%
2021-07-20583.00.07%
2021-07-19591.00.08%
2021-07-16605.00.07%
2021-07-15603.00.07%
2021-07-14608.00.07%
2021-07-13608.00.07%
2021-07-12597.00.08%
2021-07-09591.00.08%
2021-07-08602.00.09%
2021-07-07619.00.08%
2021-07-06622.00.07%
2021-07-05619.00.07%
2021-07-02602.00.07%
2021-07-01615.00.07%
2021-06-30614.00.07%
2021-06-29611.00.08%
2021-06-28609.00.09%
2021-06-25619.00.09%
2021-06-24605.00.10%
2021-06-23608.00.10%
2021-06-22574.00.08%
2021-06-21571.00.09%
2021-06-18576.00.09%
2021-06-17581.00.08%
2021-06-16592.00.08%
2021-06-15583.00.08%
2021-06-11581.00.08%
2021-06-10576.00.08%
2021-06-09568.00.09%
2021-06-08575.00.09%
2021-06-07560.00.10%
2021-06-04568.00.10%
2021-06-03576.00.10%
2021-06-02574.00.10%
2021-06-01565.00.11%
2021-05-31570.00.11%

和泰車熱門網頁

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。