2329 華泰


股價漲跌幅
20222021202020192018
華泰-21.0%73.0%56.0%23.0%26.0%
0050-14.86%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)
20.5 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
202120202019201820172016201520142013
營業毛利率18.415.0310.123.501.3111.3815.3314.449.39
營業利益率11.76-1.344.43-2.67-5.224.338.517.160.57
折舊負擔比率8.1610.578.519.3210.689.007.508.5711.48
稅前淨利率12.16-1.764.21-2.39-5.414.038.237.40-0.44
股東權益報酬率18.47-3.8910.16-2.00-11.597.8518.8614.03-4.31
資產報酬率9.88-1.354.16-0.06-3.453.527.195.59-0.18
本業收入比96.7576.54105.29111.8596.28107.38103.4096.77-128.57
業外獲益比3.2523.46-5.43-12.123.59-7.38-3.403.23228.57
無形資產佔淨值比0.190.240.360.540.480.000.000.000.00

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16.9822.2417.4019.9713.678.587.78-2.136.108.2711.5812.427.538.654.303.05-3.900.642.630.64
營業利益率9.5515.9410.3613.177.222.301.67-8.95-0.182.466.316.291.951.78-1.10-2.75-10.62-6.17-3.24-5.53
稅前淨利率12.1416.5011.5212.847.431.520.52-9.220.291.366.316.352.012.12-1.02-1.17-11.66-8.07-2.02-5.00
本業收入比78.5496.5789.89102.4497.15151.92317.6596.90-54.55180.36100.0098.9697.4484.27107.14231.8290.9876.39159.72110.65
業外獲益比21.243.4310.11-2.442.85-51.92-223.533.10154.55-80.360.001.042.5615.73-9.52-134.099.0223.61-59.72-10.65

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)2983715303523610162173287421241041
自由現金流量(百萬)1830802369-518320-38588357734
稅後淨利(百萬)1531-266588-112-7145041051661-288


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)3927189601086219542-130568-2658071150620458-151334346-293319381338
自由現金流量(百萬)26815178281682393-163332-4815991027418324-401-175362-304141222266
稅後淨利(百萬)367530356424220-1211-2748462512266561-31-45-97-301-94-134

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)15948138521751515188138861578616100138319553
營業利益(百萬)1876-186776-406-724684137099054
稅後淨利(百萬)1531-266588-112-7145041051661-288
EPS(完全稀釋)2.06-0.481.06-0.20-0.890.631.300.82-0.36
營收成長率(%)15.13-20.9115.329.38-12.04-1.9516.4144.78N/A
營業利益成長率(%)N/AN/AN/AN/AN/A-50.0738.381733.33N/A
稅後淨利成長率(%)675.56N/A625.00N/AN/A-52.0559.00329.51N/A
EPS成長率(%)N/AN/AN/AN/AN/A-51.5458.54N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)38394061395041483789344532643500364340994971455038964207411237313139356435503376
營業利益(百萬)3666474095462737954-313-61013142867675-45-102-333-220-115-187
稅後淨利(百萬)367530356424220-1211-2748462512266561-31-45-97-301-94-134
EPS(完全稀釋)0.520.430.640.770.40-0.020.02-0.500.020.080.450.410.120.11-0.06-0.06-0.12-0.37-0.12-0.17
去年同期營收成長率(%)1.3217.8821.0218.514.01-15.96-34.34-23.08-6.49-2.5720.8921.9524.1218.0415.8310.52----
去年同期營業利益成長率(%)34.07718.99657.41274.444650.00-21.78-82.80-209.44-107.8934.67797.78380.39122.82134.0960.8745.45----
去年同期稅後淨利成長率(%)66.824516.673136.36254.742650.00-126.09-95.62-221.24-87.69-24.59909.68602.22167.01120.2767.0266.42----
去年同期EPS成長率(%)30.002250.003100.00254.001900.00-125.00-95.56-221.95-83.33-27.27850.00783.33200.00129.7350.0064.71----
較上季營收成長率(%)-5.472.81-4.779.479.995.55-6.74-3.93-11.12-17.549.2516.79-7.392.3110.2118.86-11.920.395.15-
較上季營業利益成長率(%)-43.4358.19-25.09100.00245.5746.30117.25-5116.67-105.94-67.839.79276.321.33266.6755.8869.37-51.36-91.3038.50-
較上季稅後淨利成長率(%)-30.7548.88-16.0492.731933.33-209.09104.01-3525.00-82.61-81.6711.06247.696.56296.7731.1153.6167.77-220.2129.85-
較上季EPS成長率(%)20.93-32.81-16.8892.502100.00-200.00104.00-2600.00-75.00-82.229.76241.679.09283.330.0050.0067.57-208.3329.41-

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(%)
2022/4-2.36.872.792019/124.0-7.9515.31
2022/334.764.61.312019/11-10.14-5.7617.8
2022/1~2-9.81-0.67-0.672019/10-3.526.3120.43
2021/121.6613.4215.142019/9-15.0918.8822.18
2021/111.1524.1615.32019/83.3321.6622.61
2021/102.1616.7114.472019/710.8621.9622.78
2021/90.2315.7314.222019/60.8220.6322.95
2021/8-2.4623.6814.042019/53.219.1123.47
2021/7-2.6423.9312.82019/47.8926.5124.77
2021/6-2.2825.8411.122019/317.3316.7524.13
2021/52.7618.088.472019/1~2-13.6128.5528.54
2021/4-4.3712.396.112018/126.4636.229.37
2021/331.029.264.012018/111.379.737.11
2021/1~2-13.731.071.072018/107.8710.746.83
2020/1211.29-10.35-20.912018/9-13.115.186.36
2020/11-4.92-16.22-21.82018/83.5822.876.52
2020/101.3-20.83-22.282018/79.6619.674.09
2020/97.12-24.6-22.442018/6-0.4419.891.4
2020/8-2.27-40.24-22.172018/59.6113.59-2.05
2020/7-1.14-36.82-19.032018/4-0.42-0.98-5.9
2020/6-8.31-29.14-15.432018/337.24-6.57-7.62
2020/5-2.19-22.08-12.372018/1~2-22.61-8.24-8.24
2020/4-7.03-17.78-9.612017/12-14.23-17.54-11.94
2020/36.41-4.58-6.52017/112.30.36-11.44
2020/1~211.61-7.55-7.552017/102.464.02-12.55

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
466.0281.065.836
2021Q4(百萬)2020Q4(百萬)YoY(%)
670.052.01188.4
2021Q3(百萬)2020Q3(百萬)YoY(%)
455.017.02576.4

EPS較上季
2022Q1(元)2021Q4(元)比率
0.520.430.2093

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.515.436.065.365.375.485.476.265.88
存貨周轉率8.7711.0011.179.799.409.389.249.558.37

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.201.251.241.351.431.481.391.361.341.331.441.431.301.401.451.441.251.421.481.45
存貨周轉率1.731.771.972.332.702.692.342.512.522.903.172.702.332.352.432.502.332.462.512.45

償債能力-近10年
202120202019201820172016201520142013
負債比0.470.480.620.670.660.630.650.690.68
金融負債(百萬)99819724848621363746218578763266309
營收淨額(百萬)15948138521751515188138861578616100138319553
利息保障倍數59.48-2.177.36-1.88-4.405.217.906.040.80
長期銀行借款占稅後淨利比0.381.541.545.325.325.320.822.300.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)15948138521751515188138861578616100138319553
推銷費用(百萬)775620711653667873890838701
管理費用(百萬)000000000
研發費(百萬)302267278271239240208169145
推銷費用率(%)4.864.484.064.304.805.535.536.067.34
管理費用率(%)0.000.000.000.000.000.000.000.000.00
研發費用率(%)1.891.931.591.781.721.521.291.221.52

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)38394061395041483789344532643500364340994971455038964207411237313139356435503376
推銷費用(百萬)190198188209179172135158155176187195153199153148152180151150
管理費用(百萬)00000000000000000000
研發費(百萬)7568837775716364696973696879686558635758
推銷費用率(%)4.954.884.765.044.724.994.144.514.254.293.764.293.934.733.723.974.845.054.254.44
管理費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
研發費用率(%)1.951.672.101.861.982.061.931.831.891.681.471.521.751.881.651.741.851.771.611.72

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
2329-華泰OOXOOOOXXO
28年82.57億70.35%43.74%0.0%57.15%3156百萬16.04%

融資使用率
日期股價融資使用率
2022-05-20 -20.515.57%
2022-05-1920.6515.51%
2022-05-1820.415.53%
2022-05-1720.6515.56%
2022-05-1620.015.88%
2022-05-1320.115.65%
2022-05-1219.715.21%
2022-05-1119.714.73%
2022-05-1019.7514.54%
2022-05-0919.314.60%
2022-05-0620.414.46%
2022-05-0519.9514.28%
2022-05-0419.4514.25%
2022-05-0319.4514.25%
2022-04-2919.2514.23%
2022-04-2818.7514.15%
2022-04-2718.714.17%
2022-04-2618.9515.06%
2022-04-2518.6515.41%
2022-04-2219.715.85%
2022-04-2120.015.79%
2022-04-2020.115.78%
2022-04-1919.8515.77%
2022-04-1819.715.81%
2022-04-1519.9515.97%
2022-04-1420.415.94%
2022-04-1320.715.94%
2022-04-1220.216.12%
2022-04-1120.4516.33%
2022-04-0821.0516.32%
2022-04-0721.016.28%
2022-04-0621.716.28%
2022-04-0122.316.25%
2022-03-3122.4516.37%
2022-03-3022.7516.41%
2022-03-2922.7516.40%
2022-03-2822.5516.44%
2022-03-2522.816.44%
2022-03-2422.816.47%
2022-03-2322.816.44%
2022-03-2222.9516.42%
2022-03-2122.4516.40%
2022-03-1822.516.54%
2022-03-1722.0516.61%
2022-03-1621.116.66%
2022-03-1521.216.59%
2022-03-1422.016.59%
2022-03-1121.5516.68%
2022-03-1021.916.72%
2022-03-0921.316.88%
2022-03-0820.916.95%
2022-03-0722.217.86%
2022-03-0423.0517.58%
2022-03-0323.3517.75%
2022-03-0223.417.68%
2022-03-0123.1517.70%
2022-02-2522.717.71%
2022-02-2422.3517.66%
2022-02-2323.217.63%
2022-02-2223.0517.72%
2022-02-2123.6517.74%
2022-02-1823.817.69%
2022-02-1723.6517.76%
2022-02-1623.5517.92%
2022-02-1523.217.93%
2022-02-1423.217.97%
2022-02-1124.0517.96%
2022-02-1024.517.93%
2022-02-0924.218.00%
2022-02-0823.518.13%
2022-02-0723.2518.12%
2022-01-2622.718.15%
2022-01-2522.718.06%
2022-01-2423.118.48%
2022-01-2123.618.59%
2022-01-2024.3518.57%
2022-01-1924.319.01%
2022-01-1824.6518.99%
2022-01-1724.619.11%
2022-01-1423.919.21%
2022-01-1324.219.36%
2022-01-1224.2519.42%
2022-01-1124.419.74%
2022-01-1024.819.78%
2022-01-0724.8519.81%
2022-01-0625.6519.76%
2022-01-0525.419.79%
2022-01-0425.919.70%
2022-01-0326.019.84%
2021-12-3026.519.88%
2021-12-2925.919.74%
2021-12-2826.119.85%
2021-12-2726.319.90%
2021-12-2426.120.57%
2021-12-2326.019.56%
2021-12-2224.9518.77%
2021-12-2124.9518.80%
2021-12-2025.019.16%
2021-12-1725.319.23%
2021-12-1625.819.21%
2021-12-1525.419.38%
2021-12-1425.319.45%
2021-12-1326.2519.44%
2021-12-1025.9519.39%
2021-12-0925.9519.37%
2021-12-0826.6520.08%
2021-12-0726.9519.22%
2021-12-0625.7519.57%
2021-12-0325.8519.12%
2021-12-0225.5520.02%
2021-12-0125.720.41%
2021-11-3025.020.30%
2021-11-2923.820.53%
2021-11-2623.820.71%
2021-11-2524.6521.14%
2021-11-2425.121.32%
2021-11-2324.8521.54%
2021-11-2225.721.25%
2021-11-1925.321.31%
2021-11-1825.3521.34%
2021-11-1725.8521.27%
2021-11-1625.521.72%
2021-11-1525.7521.73%
2021-11-1225.422.31%
2021-11-1125.921.84%
2021-11-1025.8521.21%
2021-11-0925.521.09%
2021-11-0825.321.31%
2021-11-0525.0521.26%
2021-11-0424.8521.23%
2021-11-0324.821.44%
2021-11-0224.622.01%
2021-11-0125.222.00%
2021-10-2924.822.63%
2021-10-2825.322.63%
2021-10-2724.8522.28%
2021-10-2624.222.62%
2021-10-2524.8522.24%
2021-10-2224.722.19%
2021-10-2124.3522.37%
2021-10-2024.722.24%
2021-10-1924.222.33%
2021-10-1823.5522.69%
2021-10-1524.0522.64%
2021-10-1423.3522.42%
2021-10-1322.922.88%
2021-10-1223.6522.91%
2021-10-0824.322.94%
2021-10-0724.522.88%
2021-10-0623.3522.92%
2021-10-0524.022.51%
2021-10-0423.1522.87%
2021-10-0124.023.29%
2021-09-3025.423.79%
2021-09-2924.4524.03%
2021-09-2826.324.81%
2021-09-2726.7524.94%
2021-09-2427.125.08%
2021-09-2327.024.93%
2021-09-2226.0525.02%
2021-09-1726.924.86%
2021-09-1626.524.87%
2021-09-1526.5525.37%
2021-09-1427.0525.71%
2021-09-1327.326.03%
2021-09-1027.8526.09%
2021-09-0927.9525.70%
2021-09-0826.825.82%
2021-09-0727.726.34%
2021-09-0628.925.68%
2021-09-0329.426.18%
2021-09-0227.926.56%
2021-09-0129.027.06%
2021-08-3128.4526.69%
2021-08-3027.626.05%
2021-08-2727.026.17%
2021-08-2627.1525.65%
2021-08-2527.1525.57%
2021-08-2426.4524.68%
2021-08-2326.8523.22%
2021-08-2025.4523.37%
2021-08-1925.223.60%
2021-08-1827.3523.18%
2021-08-1725.422.81%
2021-08-1627.2523.02%
2021-08-1327.5524.01%
2021-08-1229.724.28%
2021-08-1128.2524.23%
2021-08-1029.825.81%
2021-08-0930.525.91%
2021-08-0631.026.11%
2021-08-0532.4523.86%
2021-08-0430.722.67%
2021-08-0328.222.16%
2021-08-0227.522.72%
2021-07-3027.017.85%
2021-07-2924.5518.96%
2021-07-2824.7517.05%
2021-07-2724.417.15%
2021-07-2625.018.14%
2021-07-2324.1517.50%
2021-07-2223.2516.47%
2021-07-2122.2516.72%
2021-07-2022.8516.07%
2021-07-1922.916.81%
2021-07-1622.5516.10%
2021-07-1522.4516.03%
2021-07-1422.0516.55%
2021-07-1321.916.56%
2021-07-1222.5517.23%
2021-07-0921.2517.67%
2021-07-0822.117.44%
2021-07-0721.616.11%
2021-07-0621.116.64%
2021-07-0521.417.02%
2021-07-0220.7516.52%
2021-07-0120.0517.04%
2021-06-3020.6517.69%
2021-06-2920.817.87%
2021-06-2821.517.48%
2021-06-2521.217.66%
2021-06-2421.917.94%
2021-06-2321.216.34%
2021-06-2220.8517.14%
2021-06-2121.117.39%
2021-06-1821.1517.65%
2021-06-1720.715.02%
2021-06-1619.5514.75%
2021-06-1520.315.14%
2021-06-1120.2514.51%
2021-06-1020.0515.99%
2021-06-0920.2516.45%
2021-06-0820.014.96%
2021-06-0719.115.03%
2021-06-0418.8512.77%
2021-06-0318.5512.90%
2021-06-0218.312.65%
2021-06-0118.1513.05%
2021-05-3118.113.19%
2021-05-2817.913.92%

華泰熱門網頁

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。