2243 宏旭-KY


股價漲跌幅
20222021202020192018
宏旭-KY8.0%42.0%-70.0%-26.0%-54.0%
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)
19.55 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
20212020201920182017201620152014
營業毛利率5.12-19.237.7712.2613.4617.7618.5417.26
營業利益率-0.69-47.48-6.211.104.227.538.676.10
折舊負擔比率7.277.523.623.643.614.404.485.85
稅前淨利率-5.33-42.23-7.78-1.383.186.507.043.36
股東權益報酬率-15.25-41.40-14.64-3.454.6317.8925.820.00
資產報酬率-0.38-7.06-2.730.101.793.883.470.00
本業收入比12.50112.5079.71-82.14131.88115.44123.70182.00
業外獲益比87.50-12.5020.29182.14-31.88-16.18-22.96-82.00
無形資產佔淨值比0.170.180.330.400.480.000.000.00

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21.08-8.8711.408.1621.22-73.595.450.5736.819.982.399.9911.1411.3113.6310.5012.9819.763.2714.15
營業利益率8.12-4.592.60-4.266.16-116.87-40.85-8.84-45.92-10.69-4.52-8.04-0.14-13.614.863.712.467.17-5.025.56
稅前淨利率2.18-7.52-0.40-10.77-4.73-109.96-32.54-4.24-52.79-11.68-5.66-9.17-3.76-17.883.260.460.795.97-6.346.31
本業收入比383.3361.54-650.0040.00-133.33106.40126.47212.5089.4790.9181.2588.890.0075.86147.83700.00275.00119.3578.5788.57
業外獲益比-283.3338.46750.0060.00233.33-6.40-26.47-112.5015.799.0918.7511.1192.3124.14-47.83-600.00-200.00-19.3521.4311.43

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)
20212020201920182017201620152014
營運現金流量(百萬)3184684-76-2130119131
自由現金流量(百萬)285-30-71-136-419-625582
稅後淨利(百萬)-79-285-131-344412111043


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-21293-544929235-5675145-33-4113-49-5483-56-7510-240
自由現金流量(百萬)-48267-281332437-8819-2-38-34320-67-9-79-116-18-359
稅後淨利(百萬)4-402-33-9-213-32-20-20-58-33-27-13-5723-1124-3822

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)
20212020201920182017201620152014
營收(百萬)1500758176720612160208919211488
營業利益(百萬)-10-360-110239115716791
稅後淨利(百萬)-79-285-131-344412111043
EPS(完全稀釋)-1.82-6.23-3.03-0.821.143.803.661.43
營收成長率(%)97.89-57.10-14.26-4.583.408.7529.10N/A
營業利益成長率(%)N/AN/AN/A-74.73-42.04-5.9983.52N/A
稅後淨利成長率(%)N/AN/AN/AN/A-63.6410.00155.81N/A
EPS成長率(%)N/AN/AN/AN/A-70.003.83155.94N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)28951351528119222710538937561569292345324709565464521656549
營業利益(百萬)23-2413-1212-266-43-34-17-60-26-240-4434211137-3331
稅後淨利(百萬)4-402-33-9-213-32-20-20-58-33-27-13-5723-1124-3822
EPS(完全稀釋)0.08-0.920.05-0.74-0.20-4.65-0.73-0.46-0.47-1.34-0.77-0.64-0.32-1.380.55-0.020.030.63-1.020.58
去年同期營收成長率(%)50.52125.99390.48-27.76418.92-59.54-81.5533.22-89.2873.15-19.75-48.32-25.65-37.818.082.91----
兩季平均(YOY)營收成長率(%)88.25258.24181.36195.58179.69-70.55-24.16-28.03-8.0626.70-34.03-36.98-31.73-14.875.50-----
去年同期EPS成長率(%)140.0080.22106.85-60.8757.45-247.015.1928.12-46.872.90-240.00-3100.00-1166.67-319.05153.92-103.45----
兩季平均(YOY)EPS成長率(%)110.1193.5322.99-1.71-94.78-120.9116.66-9.37-21.98-118.55-1670.00-2133.34-742.86-82.5725.23-----
較上季營收成長率(%)-43.66-0.3983.2746.35-15.42116.19-73.01951.35-93.40-1.4194.86-15.366.48-54.3025.4921.77-10.94-20.5819.49-
較上季EPS成長率(%)108.70-1940.00106.76-270.0095.70-536.99-58.702.1364.93-74.03-20.31-100.0076.81-350.912850.00-166.67-95.24161.76-275.86-

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(%)
2022/4-31.41286.5599.052019/12111.9251.28-14.27
2022/37145.9271.8549.482019/1118.03191.83-25.75
2022/1~24.95305.94-74.362019/10-38.98-36.82-31.22
2021/1245.13407.8697.982019/946.76-53.02-30.61
2021/1132.7238.9778.072019/8-43.74-12.9-23.5
2021/10-31.6281.8985.622019/727.1174.61-24.9
2021/9120.68531.0693.382019/6113.38-45.33-38.09
2021/8-73.0922.3769.042019/5405.27-26.92-34.47
2021/7115.32435.0676.022019/4-93.09-83.06-36.07
2021/648.01-60.611.052019/3295.38-26.26-25.68
2021/588.2324.33344.742019/1~2116.55-24.06-24.06
2021/4-69.5202.25353.152018/1276.04-57.61-4.54
2021/38664.71004.52420.222018/11-74.44-69.480.91
2021/1~2-93.25-91.6432.432018/10-54.6318.077.13
2020/12-60.28-84.74-57.122018/9172.1249.716.05
2020/1173.71-18.62-51.472018/812.78-20.47-2.92
2020/10137.3-44.71-54.982018/7-60.33-25.60.0
2020/9-57.2-85.78-56.012018/6186.19-4.284.88
2020/8457.29-51.24-50.22018/517.06131.0710.16
2020/7-96.65-95.07-50.052018/4-69.93-25.7-0.83
2020/61494.586.98-33.222018/3701.29147.697.08
2020/534.05-74.97-83.272018/1~2-46.70-58.51
2020/411.41-5.68-85.292017/1226.7412.973.4
2020/3332.59-94.15-89.32017/11-1.13-31.062.5
2020/1~2-81.87-76.18-76.182017/10-42.12221.767.01

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
0.08-0.921.0869

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015
應收帳款周轉率2.480.991.872.052.734.314.93
存貨周轉率0.830.600.980.910.880.700.62

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率0.510.911.070.620.340.330.140.530.050.580.570.320.370.310.700.590.470.580.870.84
存貨周轉率0.120.310.250.140.090.240.060.260.020.330.310.140.160.160.320.240.190.200.300.21

償債能力-近10年
20212020201920182017201620152014
負債比0.880.860.750.760.750.770.880.90
金融負債(百萬)802928630567682550662610
營收淨額(百萬)1500758176720612160208919211488
利息保障倍數0.00-7.42-2.440.403.184.555.432.10
長期銀行借款占稅後淨利比0.500.500.500.500.500.000.000.00

成本指標-近10年
20212020201920182017201620152014
營收淨額(百萬)1500758176720612160208919211488
推銷費用(百萬)2012191819262524
管理費用(百萬)82837310211612410686
研發費(百萬)4326556565635855
推銷費用率(%)1.331.581.080.870.881.241.301.61
管理費用率(%)5.4710.954.134.955.375.945.525.78
研發費用率(%)2.873.433.113.153.013.023.023.70

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)28951351528119222710538937561569292345324709565464521656549
推銷費用(百萬)26743334256534555346
管理費用(百萬)1723251617182322192017191727332023373324
研發費(百萬)148141011-91013121413141419131220251717
推銷費用率(%)0.691.171.361.421.561.322.861.035.410.891.051.710.871.230.710.881.080.580.611.09
管理費用率(%)5.884.484.855.698.857.9321.905.6651.353.572.996.514.938.334.653.544.967.105.034.37
研發費用率(%)4.841.562.723.565.73-3.969.523.3432.432.502.284.794.065.861.832.124.314.802.593.10

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
2243-宏旭-KYOXOXOXOXOX
5年4.61億30.43%87.98%0.0%39.91%267百萬2.84%

融資使用率
日期股價融資使用率
2022-05-23 -19.558.12%
2022-05-2018.454.86%
2022-05-1916.84.41%
2022-05-1816.74.31%
2022-05-1716.054.14%
2022-05-1615.554.31%
2022-05-1315.64.34%
2022-05-1215.454.26%
2022-05-1115.74.26%
2022-05-1016.04.27%
2022-05-0915.854.21%
2022-05-0615.94.24%
2022-05-0516.44.24%
2022-05-0416.354.34%
2022-05-0316.34.32%
2022-04-2915.74.42%
2022-04-2815.74.43%
2022-04-2715.354.41%
2022-04-2616.054.55%
2022-04-2516.054.59%
2022-04-2217.654.97%
2022-04-2118.154.92%
2022-04-2018.94.62%
2022-04-1918.154.60%
2022-04-1816.53.63%
2022-04-1516.353.75%
2022-04-1416.653.75%
2022-04-1317.33.72%
2022-04-1216.653.69%
2022-04-1116.653.81%
2022-04-0816.73.84%
2022-04-0716.03.88%
2022-04-0616.53.80%
2022-04-0116.93.60%
2022-03-3117.43.73%
2022-03-3018.03.75%
2022-03-2918.73.53%
2022-03-2817.04.21%
2022-03-2515.84.06%
2022-03-2416.34.02%
2022-03-2316.053.93%
2022-03-2216.354.10%
2022-03-2116.14.10%
2022-03-1816.054.48%
2022-03-1714.63.98%
2022-03-1613.33.76%
2022-03-1513.73.65%
2022-03-1413.353.65%
2022-03-1113.853.63%
2022-03-1013.953.57%
2022-03-0913.33.52%
2022-03-0813.43.51%
2022-03-0714.23.47%
2022-03-0414.853.41%
2022-03-0315.43.31%
2022-03-0215.353.24%
2022-03-0115.653.22%
2022-02-2515.053.46%
2022-02-2415.43.46%
2022-02-2315.73.25%
2022-02-2215.23.26%
2022-02-2115.553.27%
2022-02-1815.43.29%
2022-02-1715.453.29%
2022-02-1615.53.31%
2022-02-1515.653.31%
2022-02-1415.43.31%
2022-02-1115.73.31%
2022-02-1016.053.33%
2022-02-0916.853.16%
2022-02-0816.953.18%
2022-02-0715.93.12%
2022-01-2615.53.15%
2022-01-2515.253.12%
2022-01-2415.93.15%
2022-01-2116.353.09%
2022-01-2017.053.16%
2022-01-1916.853.17%
2022-01-1817.353.15%
2022-01-1716.93.16%
2022-01-1417.253.22%
2022-01-1317.43.37%
2022-01-1217.33.44%
2022-01-1118.53.32%
2022-01-1017.53.34%
2022-01-0717.353.35%
2022-01-0617.93.41%
2022-01-0517.83.30%
2022-01-0418.053.19%
2022-01-0318.13.16%
2021-12-3018.353.14%
2021-12-2918.63.11%
2021-12-2818.43.23%
2021-12-2718.73.34%
2021-12-2418.63.18%
2021-12-2319.13.22%
2021-12-2219.053.27%
2021-12-2119.353.37%
2021-12-2018.453.50%
2021-12-1718.53.50%
2021-12-1619.23.50%
2021-12-1518.853.63%
2021-12-1418.73.66%
2021-12-1320.13.34%
2021-12-1018.93.39%
2021-12-0918.853.46%
2021-12-0819.23.56%
2021-12-0719.34.05%
2021-12-0619.053.47%
2021-12-0318.953.47%
2021-12-0218.253.48%
2021-12-0119.43.37%
2021-11-3019.553.45%
2021-11-2917.83.34%
2021-11-2618.43.32%
2021-11-2519.43.81%
2021-11-2418.83.90%
2021-11-2317.13.88%
2021-11-2217.83.72%
2021-11-1917.83.87%
2021-11-1818.23.98%
2021-11-1718.13.64%
2021-11-1618.13.51%
2021-11-1518.63.99%
2021-11-1219.554.37%
2021-11-1119.54.74%
2021-11-1020.755.06%
2021-11-0919.954.64%
2021-11-0818.154.78%
2021-11-0518.354.64%
2021-11-0418.44.71%
2021-11-0318.64.91%
2021-11-0218.15.05%
2021-11-0120.06.12%
2021-10-2918.656.18%
2021-10-2819.86.54%
2021-10-2720.37.56%
2021-10-2620.157.31%
2021-10-2519.857.59%
2021-10-2219.68.54%
2021-10-2120.08.15%
2021-10-2021.65.26%
2021-10-1921.64.93%
2021-10-1823.354.68%
2021-10-1521.254.67%
2021-10-1419.354.27%
2021-10-1317.65.35%
2021-10-1216.03.55%
2021-10-0815.73.60%
2021-10-0714.33.25%
2021-10-0613.03.29%
2021-10-0513.553.25%
2021-10-0413.453.99%
2021-10-0114.754.24%
2021-09-3015.43.99%
2021-09-2915.053.89%
2021-09-2815.153.74%
2021-09-2715.053.75%
2021-09-2415.53.70%
2021-09-2316.13.95%
2021-09-2215.94.01%
2021-09-1716.053.39%
2021-09-1616.253.51%
2021-09-1516.12.80%
2021-09-1417.54.43%
2021-09-1316.357.91%
2021-09-1014.94.02%
2021-09-0915.35.81%
2021-09-0813.955.42%
2021-09-0712.74.95%
2021-09-0613.35.23%
2021-09-0314.754.42%
2021-09-0213.453.76%
2021-09-0112.253.21%
2021-08-3111.153.18%
2021-08-3011.453.10%
2021-08-2711.852.91%
2021-08-2611.72.87%
2021-08-2512.22.33%
2021-08-2412.52.41%
2021-08-2312.22.76%
2021-08-2011.13.06%
2021-08-1912.02.94%
2021-08-1813.33.46%
2021-08-1712.32.90%
2021-08-1613.62.03%
2021-08-1312.852.04%
2021-08-1211.71.98%
2021-08-1110.652.00%
2021-08-109.72.13%
2021-08-0910.02.20%
2021-08-0610.02.20%
2021-08-0510.152.19%
2021-08-049.962.20%
2021-08-0210.12.48%
2021-07-3010.02.49%
2021-07-299.92.49%
2021-07-289.882.49%
2021-07-279.782.48%
2021-07-269.942.46%
2021-07-2310.052.41%
2021-07-2210.02.41%
2021-07-219.982.46%
2021-07-2010.12.46%
2021-07-1910.62.45%
2021-07-1610.652.50%
2021-07-1510.752.51%
2021-07-1410.152.41%
2021-07-1311.252.72%
2021-07-1211.452.97%
2021-07-0911.452.94%
2021-07-0811.452.97%
2021-07-0711.352.97%
2021-07-0611.72.97%
2021-07-0511.553.03%
2021-07-0211.653.18%
2021-07-0111.553.15%
2021-06-3011.73.33%
2021-06-2911.53.49%
2021-06-2811.83.50%
2021-06-2511.93.50%
2021-06-2412.03.52%
2021-06-2311.83.57%
2021-06-2211.953.54%
2021-06-2111.53.10%
2021-06-1811.42.94%
2021-06-1711.63.18%
2021-06-1611.93.39%
2021-06-1512.153.89%
2021-06-1111.053.54%
2021-06-1010.053.56%
2021-06-0910.053.62%
2021-06-0810.13.58%
2021-06-0710.053.53%
2021-06-049.913.53%
2021-06-0310.053.54%
2021-06-0210.13.69%
2021-06-019.93.75%
2021-05-3110.03.77%
2021-05-2810.13.74%

宏旭-KY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。