2313 華通


股價漲跌幅
20222021202020192018
華通12.0%-2.0%0.0%127.0%-51.0%
0050-15.78%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)
49.0 -9.59% 44.3 50.94 3.96% 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18.0918.1817.8014.2214.9912.6914.9614.2414.78
營業利益率10.8110.9710.949.0910.677.5810.088.428.96
折舊負擔比率7.126.706.856.955.866.656.337.116.89
稅前淨利率10.6710.339.917.719.095.228.737.938.52
股東權益報酬率16.7116.9915.5210.3616.607.9214.4611.0711.51
資產報酬率7.737.757.064.887.323.736.375.125.48
本業收入比101.25106.17110.36117.91117.34145.08115.43106.22105.09
業外獲益比-1.25-6.16-10.36-17.91-17.34-45.08-15.43-6.22-5.09
無形資產佔淨值比0.170.160.170.150.000.000.000.000.00

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20.4019.1518.6615.9617.7516.9118.4718.9318.8623.4118.9314.6710.3413.4614.5914.6514.2915.7917.0312.89
營業利益率13.6813.1412.116.679.4810.3412.1110.8710.4314.4512.958.684.587.1410.309.269.9012.0212.757.93
稅前淨利率14.8313.3212.186.109.019.5311.6010.139.9912.0612.897.784.164.459.438.578.909.8712.257.49
本業收入比92.3198.6399.39109.42105.22108.45104.50107.28104.30119.80100.48111.60110.11160.46109.14108.07111.20121.83104.10105.90
業外獲益比7.721.410.61-9.28-5.22-8.51-4.45-7.28-4.30-19.80-0.48-11.60-10.11-60.46-9.14-8.07-11.31-21.83-4.04-5.90

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)897686147708512564855379722342814809
自由現金流量(百萬)52921173267-21515251151569-6671687
稅後淨利(百萬)514046653822240035771625286719871854


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)34261429191425033131222622546463487741219414946231702481-990346325931211351
自由現金流量(百萬)1260-303283-6001151-4251084-9652421-2051395-12533329-451962-298122541078-227-744
稅後淨利(百萬)1886202715666159311296143910019291442147359331543698549848212501396533

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)630546051756175508285396445515443833385030898
營業利益(百萬)681566386144462157583450447328512767
稅後淨利(百萬)514046653822240035771625286719871854
EPS(完全稀釋)4.293.903.192.002.991.362.401.661.55
營收成長率(%)4.197.7310.52-5.8118.562.5531.129.55N/A
營業利益成長率(%)2.678.0432.96-19.7566.90-22.8756.893.04N/A
稅後淨利成長率(%)10.1822.0659.25-32.90120.12-43.3244.297.17N/A
EPS成長率(%)10.0022.2659.50-33.11119.85-43.3344.587.10N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1754919735175541235713408181291687713421120901733716294120841045914606147351055710930169461493910864
營業利益(百萬)2402259321268251271187420451459126025052111104947910431517978108220371905862
稅後淨利(百萬)1886202715666159311296143910019291442147359331543698549848212501396533
EPS(完全稀釋)1.581.701.310.520.781.091.210.840.781.211.240.500.260.370.830.420.401.051.170.45
去年同期營收成長率(%)30.888.864.01-7.9310.904.573.5811.0615.5918.7010.5814.46-4.31-13.81-1.37-2.83----
去年同期營業利益成長率(%)88.9938.373.96-43.450.87-25.19-3.1339.08163.05140.1739.167.26-55.73-48.80-20.3713.46----
去年同期稅後淨利成長率(%)102.5856.408.83-38.560.22-10.12-2.3168.80194.92230.7349.5419.08-34.65-65.12-29.44-6.57----
去年同期EPS成長率(%)102.5655.968.26-38.100.00-9.92-2.4268.00200.00227.0349.4019.05-35.00-64.76-29.06-6.67----
較上季營收成長率(%)-11.0812.4242.06-7.84-26.047.4225.7511.01-30.266.4034.8415.54-28.39-0.8839.58-3.41-35.5013.4337.51-
較上季營業利益成長率(%)-7.3721.97157.70-35.09-32.18-8.3640.1615.79-49.7018.66101.24119.00-54.07-31.2555.11-9.61-46.886.93121.00-
較上季稅後淨利成長率(%)-6.9629.44154.63-33.94-28.16-9.9443.767.75-35.58-2.10148.4088.25-27.75-55.7497.793.32-61.44-10.46161.91-
較上季EPS成長率(%)-7.0629.77151.92-33.33-28.44-9.9244.057.69-35.54-2.42148.0092.31-29.73-55.4297.625.00-61.90-10.26160.00-

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(%)
2022/4-14.1615.6527.042019/12-17.7824.9310.51
2022/320.3534.5230.892019/11-2.0413.129.28
2022/1~2-20.929.0429.032019/104.9219.688.78
2021/121.223.54.192019/96.2812.897.21
2021/1113.738.22.222019/816.8112.716.25
2021/10-5.97-3.621.442019/719.135.565.02
2021/99.813.782.192019/6-0.6310.744.91
2021/88.472.851.922019/50.0219.153.73
2021/741.685.541.752019/49.1113.780.12
2021/6-6.74-14.380.992019/334.8312.9-4.31
2021/5-10.28-7.274.212019/1~2-31.69-11.68-11.68
2021/4-0.16-2.387.222018/12-25.6-29.7-5.81
2021/317.84-5.8410.92018/113.64-6.7-2.99
2021/1~2-23.7421.9621.952018/10-1.03-4.78-2.48
2020/12-11.3211.567.722018/96.11-4.77-2.14
2020/111.293.447.352018/89.4-0.17-1.68
2020/101.250.037.882018/724.981.54-1.97
2020/98.843.659.142018/66.91-6.98-2.68
2020/811.31.2110.132018/5-4.48-3.6-1.75
2020/714.926.2311.952018/48.262.63-1.31
2020/61.010.1213.162018/34.95-10.64-2.53
2020/5-5.558.3213.822018/1~2-31.121.411.4
2020/4-3.6914.7215.352017/12-1.2719.6918.56
2020/348.629.9815.592017/115.7720.0418.43
2020/1~2-20.027.727.722017/10-1.0117.8418.21

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
2602.01208.0115.39
2021Q4(百萬)2020Q4(百萬)YoY(%)
2629.01728.052.141
2021Q3(百萬)2020Q3(百萬)YoY(%)
2139.01957.09.2999

EPS較上季
2022Q1(元)2021Q4(元)比率
1.581.7-0.070

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.244.173.983.764.193.964.173.413.36
存貨周轉率6.036.436.396.697.386.316.796.476.69

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.191.361.511.221.091.291.311.150.921.191.291.140.881.171.381.080.931.331.461.14
存貨周轉率1.431.621.431.171.361.801.591.271.221.691.661.401.341.721.581.171.392.101.671.35

償債能力-近10年
202120202019201820172016201520142013
負債比0.550.560.580.590.590.600.600.590.57
金融負債(百萬)154091455914767148051452713607152971530412141
營收淨額(百萬)630546051756175508285396445515443833385030898
利息保障倍數26.8818.7212.869.2613.658.3313.8511.6411.46
長期銀行借款占稅後淨利比2.843.053.755.613.587.813.786.025.16

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)630546051756175508285396445515443833385030898
推銷費用(百萬)1143972889865938963933804729
管理費用(百萬)1029968971946995918969899806
研發費(百萬)240224052026861376297262282245
推銷費用率(%)1.811.611.581.701.742.122.102.382.36
管理費用率(%)1.631.601.731.861.842.022.182.662.61
研發費用率(%)3.813.973.611.690.700.650.590.830.79

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)1754919735175541235713408181291687713421120901733716294120841045914606147351055710930169461493910864
推銷費用(百萬)302325299263256292255225201263254183189226245195199249256220
管理費用(百萬)310257239266268241253240234250266241215201215275255268267237
研發費(百萬)5866005996035996345616115991123443272188504164979612310673
推銷費用率(%)1.721.651.702.131.911.611.511.681.661.521.561.511.811.551.661.851.821.471.712.03
管理費用率(%)1.771.301.362.152.001.331.501.791.941.441.631.992.061.381.462.602.331.581.792.18
研發費用率(%)3.343.043.414.884.473.503.324.554.956.482.722.251.803.451.110.920.880.730.710.67

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
2313-華通OOOXOOOXXX
32年119.18億35.64%55.82%0.0%90.18%9272百萬23.12%

融資使用率
日期股價融資使用率
2022-05-19 -49.07.75%
2022-05-1848.058.28%
2022-05-1747.358.67%
2022-05-1645.49.38%
2022-05-1345.19.82%
2022-05-1241.010.02%
2022-05-1142.3510.12%
2022-05-1042.310.15%
2022-05-0941.710.68%
2022-05-0643.110.98%
2022-05-0545.511.29%
2022-05-0446.2510.70%
2022-05-0346.310.50%
2022-04-2945.8510.32%
2022-04-2845.110.93%
2022-04-2745.910.77%
2022-04-2646.6511.44%
2022-04-2544.5511.71%
2022-04-2247.5512.49%
2022-04-2148.012.56%
2022-04-2047.3512.77%
2022-04-1947.5512.86%
2022-04-1846.712.72%
2022-04-1547.0512.71%
2022-04-1448.012.66%
2022-04-1346.1512.85%
2022-04-1244.1512.57%
2022-04-1144.3512.78%
2022-04-0846.6512.95%
2022-04-0745.912.83%
2022-04-0649.1512.61%
2022-04-0148.4513.07%
2022-03-3148.312.65%
2022-03-3049.512.26%
2022-03-2949.9511.17%
2022-03-2852.89.73%
2022-03-2553.09.45%
2022-03-2451.09.65%
2022-03-2349.49.08%
2022-03-2248.359.38%
2022-03-2146.49.31%
2022-03-1846.68.62%
2022-03-1744.87.79%
2022-03-1643.57.83%
2022-03-1543.357.79%
2022-03-1445.07.66%
2022-03-1143.57.71%
2022-03-1044.17.65%
2022-03-0943.47.75%
2022-03-0843.357.56%
2022-03-0744.67.84%
2022-03-0446.58.18%
2022-03-0346.78.24%
2022-03-0247.88.68%
2022-03-0148.358.80%
2022-02-2547.858.98%
2022-02-2446.09.23%
2022-02-2347.910.18%
2022-02-2248.49.87%
2022-02-2147.959.89%
2022-02-1848.6510.04%
2022-02-1747.99.85%
2022-02-1646.79.25%
2022-02-1545.459.17%
2022-02-1444.09.02%
2022-02-1144.59.06%
2022-02-1044.69.17%
2022-02-0944.69.19%
2022-02-0844.08.54%
2022-02-0743.258.22%
2022-01-2642.08.25%
2022-01-2542.18.52%
2022-01-2443.48.74%
2022-01-2143.68.77%
2022-01-2044.459.06%
2022-01-1944.29.16%
2022-01-1843.79.20%
2022-01-1743.859.14%
2022-01-1442.29.54%
2022-01-1342.059.80%
2022-01-1242.59.88%
2022-01-1142.359.95%
2022-01-1042.29.95%
2022-01-0742.110.05%
2022-01-0643.110.14%
2022-01-0542.9510.41%
2022-01-0444.410.09%
2022-01-0343.810.00%
2021-12-3043.759.96%
2021-12-2943.6510.10%
2021-12-2844.010.14%
2021-12-2744.110.28%
2021-12-2443.910.58%
2021-12-2344.0511.03%
2021-12-2243.5510.92%
2021-12-2143.1511.00%
2021-12-2043.011.12%
2021-12-1742.6511.13%
2021-12-1643.111.24%
2021-12-1542.111.39%
2021-12-1442.5511.19%
2021-12-1341.711.42%
2021-12-1041.711.44%
2021-12-0942.4511.54%
2021-12-0842.511.56%
2021-12-0742.511.77%
2021-12-0642.911.62%
2021-12-0341.211.40%
2021-12-0240.5511.50%
2021-12-0141.211.59%
2021-11-3041.611.33%
2021-11-2941.0511.56%
2021-11-2641.011.75%
2021-11-2542.011.84%
2021-11-2442.311.98%
2021-11-2342.012.24%
2021-11-2243.312.35%
2021-11-1943.012.63%
2021-11-1843.812.54%
2021-11-1741.510.50%
2021-11-1641.610.52%
2021-11-1542.110.54%
2021-11-1241.2510.79%
2021-11-1141.311.02%
2021-11-1042.0510.79%
2021-11-0941.510.88%
2021-11-0841.410.91%
2021-11-0541.811.06%
2021-11-0440.711.17%
2021-11-0340.9511.10%
2021-11-0240.411.06%
2021-11-0142.411.48%
2021-10-2940.3511.04%
2021-10-2840.1511.13%
2021-10-2739.611.08%
2021-10-2638.6510.97%
2021-10-2538.5511.04%
2021-10-2238.7511.12%
2021-10-2137.611.14%
2021-10-2038.711.00%
2021-10-1937.8510.98%
2021-10-1837.0510.69%
2021-10-1537.1510.68%
2021-10-1436.0510.74%
2021-10-1336.0510.75%
2021-10-1237.110.70%
2021-10-0837.610.74%
2021-10-0737.0510.78%
2021-10-0636.3510.87%
2021-10-0535.910.91%
2021-10-0435.710.96%
2021-10-0135.5511.06%
2021-09-3037.311.20%
2021-09-2936.311.30%
2021-09-2837.611.29%
2021-09-2738.211.20%
2021-09-2438.4511.27%
2021-09-2337.711.37%
2021-09-2237.8511.08%
2021-09-1738.511.13%
2021-09-1637.5511.21%
2021-09-1537.211.27%
2021-09-1438.3511.24%
2021-09-1338.2511.25%
2021-09-1039.3511.10%
2021-09-0938.9511.02%
2021-09-0838.2511.04%
2021-09-0739.110.94%
2021-09-0639.811.02%
2021-09-0340.6510.95%
2021-09-0240.0511.01%
2021-09-0141.011.03%
2021-08-3140.9511.04%
2021-08-3040.711.09%
2021-08-2740.210.85%
2021-08-2640.2510.90%
2021-08-2540.610.95%
2021-08-2440.411.04%
2021-08-2340.3510.97%
2021-08-2038.6511.30%
2021-08-1938.7511.44%
2021-08-1839.611.46%
2021-08-1738.5511.58%
2021-08-1638.9511.65%
2021-08-1338.6511.93%
2021-08-1240.6512.03%
2021-08-1140.7512.04%
2021-08-1041.212.07%
2021-08-0942.612.19%
2021-08-0643.6512.06%
2021-08-0542.212.20%
2021-08-0442.211.86%
2021-08-0342.211.92%
2021-08-0242.711.64%
2021-07-3042.811.76%
2021-07-2944.512.74%
2021-07-2844.7513.14%
2021-07-2746.113.63%
2021-07-2644.713.23%
2021-07-2344.313.29%
2021-07-2244.612.82%
2021-07-2143.713.13%
2021-07-2044.513.26%
2021-07-1945.813.97%
2021-07-1646.5514.46%
2021-07-1546.314.61%
2021-07-1445.7513.90%
2021-07-1345.9513.56%
2021-07-1243.111.26%
2021-07-0942.811.47%
2021-07-0843.011.59%
2021-07-0742.311.03%
2021-07-0642.6511.08%
2021-07-0543.311.19%
2021-07-0242.711.32%
2021-07-0142.111.49%
2021-06-3042.011.65%
2021-06-2941.811.86%
2021-06-2842.1511.98%
2021-06-2542.011.95%
2021-06-2442.2512.09%
2021-06-2343.412.27%
2021-06-2240.211.03%
2021-06-2139.410.96%
2021-06-1840.5511.16%
2021-06-1741.011.00%
2021-06-1641.0510.41%
2021-06-1539.210.57%
2021-06-1138.810.64%
2021-06-1039.4510.55%
2021-06-0938.310.60%
2021-06-0838.410.60%
2021-06-0738.110.66%
2021-06-0438.810.78%
2021-06-0338.910.92%
2021-06-0238.7511.16%
2021-06-0139.4511.15%
2021-05-3138.410.84%
2021-05-2838.310.80%
2021-05-2737.510.94%

華通熱門網頁

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。