2337 旺宏


股價漲跌幅
20222021202020192018
旺宏-3.0%3.0%1.0%110.0%-58.0%
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)
39.75 21.01% 48.1 55.32 39.17% 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41.6233.6927.4837.6936.9524.1912.0012.918.79
營業利益率21.8814.748.8617.6216.82-1.48-23.91-28.18-28.63
折舊負擔比率8.389.337.715.665.688.1127.3432.6433.88
稅前淨利率26.3514.688.6525.0716.19-1.95-19.98-28.83-28.61
股東權益報酬率28.8515.519.4432.1125.68-1.34-20.45-25.23-19.96
資產報酬率17.048.735.3017.6414.290.02-9.57-12.63-10.45
本業收入比83.01100.43102.4170.26103.9276.01119.6897.73100.05
業外獲益比16.99-0.43-2.4129.74-3.9223.99-19.682.27-0.05
無形資產佔淨值比0.130.090.080.080.000.000.000.000.00

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48.3247.1942.8839.0834.2932.3635.9034.9831.2826.1530.0326.7825.4028.2335.3545.3942.1043.4038.4233.77
營業利益率27.7428.1523.3520.1712.1314.1517.0715.0212.397.9514.946.321.426.8417.5824.0722.0225.1620.048.91
稅前淨利率29.3727.7840.8819.0310.2913.3216.9915.1113.036.2015.605.752.3934.7119.1226.2720.9224.4620.339.48
本業收入比94.48101.3157.12106.03117.86106.21100.4899.5095.11128.2895.75110.0059.7219.6991.9291.60105.22102.8798.5994.05
業外獲益比5.52-1.3142.88-6.03-17.86-6.21-0.480.574.89-28.284.25-10.0040.9780.318.088.40-5.27-2.871.416.11

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)161169855454310093703454211703293-580
自由現金流量(百萬)134933812-7861524147774494258-1585-5081
稅後淨利(百萬)119635326301289935518-243-4188-6454-6306


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)2851704342172851200542381486225518763017881396249428010612622212939691970608
自由現金流量(百萬)23148324853239814112484-1087138210331322-3102-3746-23343133-261176760130941309438
稅後淨利(百萬)292936925430192591611561618133012227541853264142286719162327188225762123616

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)505733980134995369533419724125209282241422204
營業利益(百萬)110645866309965095753-358-5004-6315-6356
稅後淨利(百萬)119635326301289935518-243-4188-6454-6306
EPS(完全稀釋)6.252.841.614.653.03-0.07-1.19-1.83-1.79
營收成長率(%)27.0613.73-5.308.0641.7515.28-6.630.95N/A
營業利益成長率(%)88.6189.29-52.3913.14N/AN/AN/AN/AN/A
稅後淨利成長率(%)124.6276.83-66.5162.982370.78N/AN/AN/AN/A
EPS成長率(%)120.0776.40-65.3853.47N/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)115981454514974114269627101581095792719415958111906747960298981100308880906110557104676563
營業利益(百萬)32184094349723051168143718701393116676217784738661417632137199526562098585
稅後淨利(百萬)292936925430192591611561618133012227541853264142286719162327188225762123616
EPS(完全稀釋)1.582.002.941.040.500.630.880.720.670.411.010.140.081.571.051.301.061.461.200.35
去年同期營收成長率(%)20.4743.1936.6623.242.256.02-7.9723.9656.166.6818.70-15.78-33.46-14.93-4.1835.30----
去年同期營業利益成長率(%)175.51184.9087.0165.470.1788.585.17194.501255.8124.100.85-77.87-95.69-76.88-15.97265.30----
去年同期稅後淨利成長率(%)219.76219.38235.6044.74-25.0453.32-12.68403.79760.56-73.70-3.29-88.65-92.4511.30-9.75277.76----
去年同期EPS成長率(%)216.00217.46234.0944.44-25.3753.66-12.87414.29737.50-73.89-3.81-89.23-92.457.53-12.50271.43----
較上季營收成長率(%)-20.26-2.8631.0518.69-5.23-7.2918.19-1.53-1.73-19.5359.1924.05-32.87-10.4612.95-2.00-14.170.8659.48-
較上季營業利益成長率(%)-21.4017.0751.7197.35-18.72-23.1634.2419.4753.02-57.14275.90450.00-85.99-65.17-17.507.12-24.8926.60258.63-
較上季稅後淨利成長率(%)-20.67-32.01182.08110.15-20.76-28.5521.658.8462.07-59.31601.8985.92-95.0549.63-17.6623.65-26.9421.34244.64-
較上季EPS成長率(%)-21.00-31.97182.69108.00-20.63-28.4122.227.4663.41-59.41621.4375.00-94.9049.52-19.2322.64-27.4021.67242.86-

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(%)
2022/4-8.861.7915.172019/12-18.1230.3-5.29
2022/317.4717.9720.472019/11-11.296.84-7.38
2022/1~2-2.5321.9721.962019/10-27.84-5.85-8.74
2021/12-13.6123.7627.062019/934.035.51-9.14
2021/11-17.157.4127.362019/824.917.16-16.05
2021/100.6248.7724.662019/713.64-0.34-21.17
2021/913.3121.7821.532019/6-1.93-4.37-24.7
2021/817.0158.8921.492019/530.59-14.51-28.45
2021/718.6736.4316.082019/46.16-28.13-32.17
2021/6-9.9120.0112.662019/38.83-39.61-33.46
2021/55.1341.2911.252019/1~2-20.14-30.02-30.01
2021/45.6111.154.622018/12-32.86-34.618.05
2021/319.76-7.052.252018/11-21.83-7.4212.35
2021/1~20.218.788.782018/103.87-6.0114.69
2020/129.8624.1813.732018/915.86-9.6618.32
2020/11-21.65-7.4512.872018/86.23-5.9124.28
2020/10-17.624.7815.142018/79.055.8130.75
2020/947.85-8.216.632018/6-12.3315.2136.19
2020/80.47-16.7922.842018/59.7852.3740.93
2020/74.383.4331.932018/4-10.7941.6638.16
2020/66.0512.638.332018/319.7334.9137.08
2020/5-17.294.1144.672018/1~2-12.1138.3338.32
2020/4-11.6864.458.282017/12-4.9449.0441.74
2020/339.7997.6456.162017/11-20.6449.5941.05
2020/1~20.7636.1236.122017/10-0.1667.6740.1

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
3406.0991.0243.69
2021Q4(百萬)2020Q4(百萬)YoY(%)
4041.01353.0198.66
2021Q3(百萬)2020Q3(百萬)YoY(%)
6122.01861.0228.96

EPS較上季
2022Q1(元)2021Q4(元)比率
1.582.0-0.209

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率8.607.947.447.257.306.956.476.946.71
存貨周轉率2.262.051.651.662.542.231.942.122.59

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.761.922.102.081.861.701.821.731.791.571.951.721.461.621.651.611.621.762.031.72
存貨周轉率0.450.580.630.510.480.540.590.540.550.510.490.290.250.370.410.380.500.620.700.53

償債能力-近10年
202120202019201820172016201520142013
負債比0.390.450.460.470.440.480.510.500.47
金融負債(百萬)1234516149145919220803910317140871635819150
營收淨額(百萬)505733980134995369533419724125209282241422204
利息保障倍數57.3424.6516.3765.6326.68-0.55-12.88-21.96-17.97
長期銀行借款占稅後淨利比0.772.023.250.650.880.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)505733980134995369533419724125209282241422204
推銷費用(百萬)178915391519140112721045103111121096
管理費用(百萬)258118881442175715751273151816631758
研發費(百萬)561641163556426040343876496664355453
推銷費用率(%)3.543.874.343.793.724.334.934.964.94
管理費用率(%)5.104.744.124.754.615.287.257.427.92
研發費用率(%)11.1010.3410.1611.5311.8016.0723.7328.7124.56

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)115981454514974114269627101581095792719415958111906747960298981100308880906110557104676563
推銷費用(百萬)440523481403383383401371383385409388336489308305299318291266
管理費用(百萬)543666917553446447573442427401438296306479410448420462448360
研發費(百萬)14041581152612051304102010891037969958949846803953106611401100114611841006
推銷費用率(%)3.793.603.213.533.983.773.664.004.074.023.445.195.575.443.073.433.303.012.784.05
管理費用率(%)4.684.586.124.844.634.405.234.774.544.193.683.965.085.334.095.054.644.384.285.49
研發費用率(%)12.1110.8710.1910.5513.5510.049.9411.1910.2910.007.9711.3113.3210.6110.6312.8412.1410.8611.3115.33

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
2337-旺宏OOOOOOOXOO
27年185.60億34.19%37.11%0.0%99.86%16962百萬24.28%

融資使用率
日期股價融資使用率
2022-05-19 -39.759.47%
2022-05-1839.29.71%
2022-05-1738.99.75%
2022-05-1638.359.76%
2022-05-1338.09.90%
2022-05-1237.49.99%
2022-05-1137.610.02%
2022-05-1037.9510.13%
2022-05-0937.610.19%
2022-05-0638.3510.17%
2022-05-0539.210.09%
2022-05-0438.410.04%
2022-05-0338.39.89%
2022-04-2938.29.92%
2022-04-2837.7510.01%
2022-04-2738.259.57%
2022-04-2638.09.32%
2022-04-2538.159.29%
2022-04-2239.89.17%
2022-04-2140.059.12%
2022-04-2040.459.02%
2022-04-1939.09.23%
2022-04-1838.49.32%
2022-04-1538.29.44%
2022-04-1438.89.31%
2022-04-1339.99.20%
2022-04-1238.759.46%
2022-04-1139.759.38%
2022-04-0839.99.50%
2022-04-0739.359.46%
2022-04-0639.459.47%
2022-04-0140.359.45%
2022-03-3140.19.46%
2022-03-3040.59.45%
2022-03-2940.69.35%
2022-03-2841.29.24%
2022-03-2541.259.37%
2022-03-2441.859.42%
2022-03-2342.39.54%
2022-03-2242.259.61%
2022-03-2142.259.66%
2022-03-1842.459.58%
2022-03-1741.959.65%
2022-03-1640.49.73%
2022-03-1540.59.62%
2022-03-1441.79.90%
2022-03-1141.259.85%
2022-03-1042.29.69%
2022-03-0941.59.66%
2022-03-0841.559.48%
2022-03-0743.49.58%
2022-03-0444.610.02%
2022-03-0345.09.99%
2022-03-0244.059.78%
2022-03-0144.29.66%
2022-02-2543.59.64%
2022-02-2443.19.72%
2022-02-2344.210.01%
2022-02-2244.1510.16%
2022-02-2144.711.02%
2022-02-1845.111.21%
2022-02-1744.6510.71%
2022-02-1643.2510.93%
2022-02-1542.911.16%
2022-02-1442.8511.22%
2022-02-1143.5511.36%
2022-02-1042.911.95%
2022-02-0942.211.84%
2022-02-0842.111.58%
2022-02-0741.011.59%
2022-01-2641.011.02%
2022-01-2538.610.87%
2022-01-2438.6511.09%
2022-01-2139.3510.96%
2022-01-2040.0511.03%
2022-01-1940.210.96%
2022-01-1840.410.92%
2022-01-1740.610.89%
2022-01-1439.4510.89%
2022-01-1340.1510.84%
2022-01-1240.0510.98%
2022-01-1139.7510.88%
2022-01-1040.4510.93%
2022-01-0740.7511.17%
2022-01-0641.511.30%
2022-01-0541.9511.36%
2022-01-0441.3511.49%
2022-01-0341.111.60%
2021-12-3042.211.87%
2021-12-2941.8511.86%
2021-12-2841.711.75%
2021-12-2741.311.82%
2021-12-2441.2511.99%
2021-12-2341.3512.02%
2021-12-2241.411.90%
2021-12-2141.211.87%
2021-12-2040.311.77%
2021-12-1740.3511.80%
2021-12-1640.712.04%
2021-12-1540.412.00%
2021-12-1440.111.88%
2021-12-1341.0511.95%
2021-12-1041.411.97%
2021-12-0941.412.00%
2021-12-0841.9512.17%
2021-12-0742.312.37%
2021-12-0642.3512.35%
2021-12-0342.412.37%
2021-12-0242.5512.40%
2021-12-0143.012.36%
2021-11-3042.412.41%
2021-11-2942.112.51%
2021-11-2641.812.49%
2021-11-2542.712.85%
2021-11-2443.112.83%
2021-11-2343.812.53%
2021-11-2243.6513.00%
2021-11-1942.3512.88%
2021-11-1842.812.85%
2021-11-1743.1512.88%
2021-11-1643.1512.67%
2021-11-1542.8512.93%
2021-11-1242.912.84%
2021-11-1142.4512.88%
2021-11-1042.112.96%
2021-11-0941.112.96%
2021-11-0840.3512.85%
2021-11-0539.712.90%
2021-11-0439.412.90%
2021-11-0339.8512.92%
2021-11-0239.4513.13%
2021-11-0140.2512.97%
2021-10-2939.213.43%
2021-10-2839.213.26%
2021-10-2738.113.75%
2021-10-2638.4514.92%
2021-10-2537.313.50%
2021-10-2237.1513.27%
2021-10-2136.013.30%
2021-10-2035.6513.39%
2021-10-1935.413.49%
2021-10-1836.1513.58%
2021-10-1536.113.45%
2021-10-1435.513.59%
2021-10-1334.6513.45%
2021-10-1235.5513.46%
2021-10-0835.613.52%
2021-10-0735.213.00%
2021-10-0634.1513.05%
2021-10-0535.5513.06%
2021-10-0435.4513.03%
2021-10-0136.312.99%
2021-09-3036.8513.11%
2021-09-2936.8513.14%
2021-09-2837.413.05%
2021-09-2737.513.08%
2021-09-2436.8513.13%
2021-09-2336.2513.23%
2021-09-2236.413.43%
2021-09-1737.1513.57%
2021-09-1638.213.07%
2021-09-1538.013.10%
2021-09-1439.0512.94%
2021-09-1339.512.99%
2021-09-1040.0512.99%
2021-09-0938.913.03%
2021-09-0838.913.09%
2021-09-0741.513.33%
2021-09-0641.1513.53%
2021-09-0341.513.37%
2021-09-0240.913.38%
2021-09-0141.613.48%
2021-08-3140.313.62%
2021-08-3039.6513.77%
2021-08-2739.1513.83%
2021-08-2639.2513.79%
2021-08-2539.313.77%
2021-08-2438.613.81%
2021-08-2338.813.80%
2021-08-2037.7513.93%
2021-08-1938.213.69%
2021-08-1839.713.74%
2021-08-1737.6514.21%
2021-08-1637.9513.98%
2021-08-1338.213.94%
2021-08-1240.813.74%
2021-08-1141.5513.68%
2021-08-1042.713.96%
2021-08-0943.114.31%
2021-08-0644.014.42%
2021-08-0545.4515.51%
2021-08-0444.2513.82%
2021-08-0343.3514.49%
2021-08-0244.115.00%
2021-07-3041.515.63%
2021-07-2941.416.02%
2021-07-2841.1516.26%
2021-07-2742.916.26%
2021-07-2643.015.76%
2021-07-2342.315.46%
2021-07-2240.9515.55%
2021-07-2140.515.08%
2021-07-2042.014.52%
2021-07-1943.1514.26%
2021-07-1643.813.93%
2021-07-1543.113.89%
2021-07-1443.0514.25%
2021-07-1344.4514.34%
2021-07-1243.0512.49%
2021-07-0943.012.43%
2021-07-0844.012.15%
2021-07-0744.512.04%
2021-07-0644.512.28%
2021-07-0545.1512.24%
2021-07-0245.112.11%
2021-07-0144.212.53%
2021-06-3045.712.60%
2021-06-2944.312.83%
2021-06-2845.113.10%
2021-06-2544.9513.13%
2021-06-2445.412.85%
2021-06-2342.8513.78%
2021-06-2242.313.60%
2021-06-2143.5513.61%
2021-06-1845.113.41%
2021-06-1744.713.56%
2021-06-1643.913.57%
2021-06-1544.613.88%
2021-06-1144.213.60%
2021-06-1044.0513.33%
2021-06-0942.3513.43%
2021-06-0843.0513.57%
2021-06-0743.2513.58%
2021-06-0442.6513.78%
2021-06-0343.2513.90%
2021-06-0243.2513.60%
2021-06-0143.013.79%
2021-05-3142.213.19%
2021-05-2842.513.37%
2021-05-2740.712.91%

旺宏熱門網頁

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。