2353 宏��


股價漲跌幅
20222021202020192018
宏��-7.0%28.0%17.0%-7.0%-18.0%
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)
27.85 18.74% 33.07 38.03 36.55% 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11.6610.8710.5510.6610.699.979.438.786.26
營業利益率4.443.221.311.541.550.510.360.82-3.17
折舊負擔比率0.320.390.510.180.210.260.260.240.26
稅前淨利率4.843.211.581.761.45-2.030.320.79-5.85
股東權益報酬率17.6410.154.354.964.84-7.930.953.06-31.46
資產報酬率5.803.691.751.951.85-2.780.491.22-9.48
本業收入比91.75100.3582.9287.91106.72-25.25110.86103.6054.17
業外獲益比8.25-0.3517.0812.09-6.72125.25-10.86-3.5645.83
無形資產佔淨值比7.698.8610.8511.240.000.000.000.000.00

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11.3011.4711.5512.0211.6211.6610.4910.8810.1310.3110.6010.7610.5510.5910.5511.0010.5110.6611.0611.35
營業利益率3.724.524.274.993.924.703.643.240.041.891.231.061.011.711.791.591.001.921.541.85
稅前淨利率3.964.015.135.055.283.914.062.511.601.002.491.101.691.341.822.031.872.092.970.55
本業收入比93.94112.8483.2698.7174.31120.0289.65129.222.44189.1249.5296.5359.83127.6098.5778.4153.4292.0851.83335.14
業外獲益比6.06-12.8416.741.2925.66-20.0210.35-29.2297.56-89.1250.483.6440.06-27.601.4321.5946.587.9248.17-235.14

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)649827224-1380-2132-75138272-8665624-8651
自由現金流量(百萬)647722237-3186-2274-77037151-10536402-7923
稅後淨利(百萬)108976029263330602816-49006041791-20519


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-17665116381842-3173-380996763525114342589-37983013-16701075-343624651724-288565139017-5834
自由現金流量(百萬)-18156121233097-4687-405750803013113892755-40853068-1861-308-359325091603-279267109044-6121
稅後淨利(百萬)22352240301828972743199222851195558341117640970656091288170810601449244

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)319005277112234285242270237275232724263775329684360132
營業利益(百萬)14163893630783738367011939392708-11410
稅後淨利(百萬)108976029263330602816-49006041791-20519
EPS(完全稀釋)3.601.990.871.010.93-1.620.200.63-7.54
營收成長率(%)15.1218.28-3.302.111.96-11.77-19.99-8.45N/A
營業利益成長率(%)58.49190.32-17.661.85207.6327.05-65.32N/AN/A
稅後淨利成長率(%)80.74128.98-13.958.66157.47N/A-66.28108.73N/A
EPS成長率(%)80.90128.74-13.868.60N/AN/A-68.25N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)7837886530811427977871555826198006465576488556158462870551275470363665653265847654804670396057953604
營業利益(百萬)29143911346739792806387929112127191165775584554109111709305471290933992
稅後淨利(百萬)22352240301828972743199222851195558341117640970656091288170810601449244
EPS(完全稀釋)0.740.751.010.970.910.660.760.400.180.110.390.130.230.180.300.290.230.350.480.08
去年同期營收成長率(%)9.544.731.3521.6646.4634.1627.3518.95-10.69-3.27-3.76-5.73-0.18-5.037.849.09----
兩季平均(YOY)營收成長率(%)7.133.0411.5134.0640.3130.7523.154.13-6.98-3.51-4.75-2.96-2.601.408.46-----
去年同期EPS成長率(%)-18.6813.6432.89142.50405.56500.0094.87207.69-21.74-38.8930.00-55.170.00-48.57-37.50262.50----
兩季平均(YOY)EPS成長率(%)-2.5223.2787.69274.03452.78297.44151.2892.97-30.31-4.45-12.59-27.59-24.29-43.03112.50-----
較上季營收成長率(%)-9.426.641.7111.49-13.393.1922.0934.23-20.67-2.0514.050.78-14.08-2.5411.716.70-18.2510.6613.01-
較上季EPS成長率(%)-1.33-25.744.126.5937.88-13.1690.00122.2263.64-71.79200.00-43.4827.78-40.003.4526.09-34.29-27.08500.00-

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(%)
2022/4-36.57-22.941.132019/1213.918.05-3.32
2022/332.329.249.522019/1114.63-7.84-4.43
2022/1~2-8.959.79.72019/10-26.79-10.71-4.05
2021/122.293.9615.062019/920.436.22-3.3
2021/113.010.4716.322019/810.34-9.59-4.71
2021/100.299.7618.392019/7-25.17-8.73-3.89
2021/93.04-5.3719.522019/646.844.26-3.03
2021/83.83-0.6223.982019/519.08-11.03-4.94
2021/7-13.0412.3128.852019/4-40.56-14.0-3.33
2021/621.0116.9232.212019/362.784.01-0.16
2021/5-0.5722.9236.642019/1~2-13.14-3.12-3.11
2021/4-10.0726.3440.672018/12-1.54.12.23
2021/336.5415.2646.472018/1111.06-6.12.05
2021/1~2-13.5276.7876.782018/10-12.9-11.123.04
2020/12-1.2321.5318.262018/92.492.494.91
2020/1112.5440.5817.92018/811.411.475.28
2020/10-13.5443.1915.472018/7-14.5210.474.31
2020/98.2121.2412.612018/625.2910.593.29
2020/817.3534.9411.192018/515.114.311.54
2020/7-9.4726.887.452018/4-28.1112.790.83
2020/627.214.874.212018/348.441.41-2.24
2020/52.1921.054.022018/1~2-9.59-4.67-4.67
2020/4-17.9541.06-0.112017/12-10.9211.631.97
2020/3114.322.19-10.652017/115.133.891.12
2020/1~2-17.13-20.38-20.372017/100.4411.730.79

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
3102.03776.0-17.84
2021Q4(百萬)2020Q4(百萬)YoY(%)
3466.03232.07.2400
2021Q3(百萬)2020Q3(百萬)YoY(%)
4164.03247.028.241

EPS較上季
2022Q1(元)2021Q4(元)比率
0.740.75-0.013

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.355.304.835.135.205.034.915.445.50
存貨周轉率5.545.885.045.275.355.736.768.338.56

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.171.421.391.461.351.461.471.461.101.241.301.201.191.341.421.371.251.481.401.32
存貨周轉率1.131.311.231.291.351.811.941.671.171.301.251.141.181.341.371.271.231.431.181.06

償債能力-近10年
202120202019201820172016201520142013
負債比0.690.660.620.620.630.650.620.680.70
金融負債(百萬)166959687799424971076216106691177610361
營收淨額(百萬)319005277112234285242270237275232724263775329684360132
利息保障倍數46.8558.3420.6125.2616.23-17.883.495.01-22.16
長期銀行借款占稅後淨利比0.010.562.221.081.170.000.002.010.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)319005277112234285242270237275232724263775329684360132
推銷費用(百萬)154921439714697152341485516097177021914321803
管理費用(百萬)500246334431446345474154443148998006
研發費(百萬)264623832572256024982048208925243092
推銷費用率(%)4.865.206.276.296.266.926.715.816.05
管理費用率(%)1.571.671.891.841.921.781.681.492.22
研發費用率(%)0.830.861.101.061.050.880.790.770.86

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)7837886530811427977871555826198006465576488556158462870551275470363665653265847654804670396057953604
推銷費用(百萬)40604224386136993708396337983317331935553993360535443667394538943728395139313445
管理費用(百萬)1263120213401282117912461225111810441068122411111028124212481064909117712911145
研發費(百萬)635613727658648572615604592558693654667785614566595784602576
推銷費用率(%)5.184.884.764.645.184.804.745.066.795.776.356.546.485.766.046.666.805.896.496.43
管理費用率(%)1.611.391.651.611.651.511.531.702.141.731.952.021.881.951.911.821.661.762.132.14
研發費用率(%)0.810.710.900.820.910.690.770.921.210.911.101.191.221.230.940.971.091.170.991.07

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
2353-宏��OOOXOOXXXX
26年304.79億12.82%69.92%0.0%92.16%-7358百萬14.48%

融資使用率
日期股價融資使用率
2022-05-23 -27.852.67%
2022-05-2027.752.64%
2022-05-1928.152.62%
2022-05-1828.852.59%
2022-05-1728.552.62%
2022-05-1628.72.61%
2022-05-1328.352.64%
2022-05-1227.352.67%
2022-05-1128.052.67%
2022-05-1028.02.68%
2022-05-0927.452.72%
2022-05-0628.252.75%
2022-05-0528.552.77%
2022-05-0428.552.76%
2022-05-0328.02.77%
2022-04-2927.62.79%
2022-04-2827.72.79%
2022-04-2726.852.78%
2022-04-2627.452.80%
2022-04-2527.12.82%
2022-04-2227.92.84%
2022-04-2128.12.82%
2022-04-2028.22.82%
2022-04-1928.22.83%
2022-04-1828.42.82%
2022-04-1528.12.82%
2022-04-1428.452.80%
2022-04-1328.42.83%
2022-04-1228.12.82%
2022-04-1128.852.79%
2022-04-0829.02.82%
2022-04-0728.32.85%
2022-04-0629.32.84%
2022-04-0129.652.91%
2022-03-3129.952.91%
2022-03-3030.252.89%
2022-03-2930.052.91%
2022-03-2830.052.93%
2022-03-2530.152.95%
2022-03-2430.33.15%
2022-03-2330.753.15%
2022-03-2230.63.05%
2022-03-2130.33.19%
2022-03-1830.33.21%
2022-03-1729.653.30%
2022-03-1629.73.48%
2022-03-1529.053.44%
2022-03-1429.253.40%
2022-03-1128.83.43%
2022-03-1028.553.41%
2022-03-0927.553.47%
2022-03-0827.23.44%
2022-03-0727.553.52%
2022-03-0428.73.71%
2022-03-0329.03.65%
2022-03-0229.053.61%
2022-03-0129.13.61%
2022-02-2528.83.55%
2022-02-2428.93.54%
2022-02-2330.03.56%
2022-02-2229.73.56%
2022-02-2130.153.62%
2022-02-1830.053.67%
2022-02-1729.93.50%
2022-02-1628.93.60%
2022-02-1528.553.75%
2022-02-1428.63.73%
2022-02-1128.853.75%
2022-02-1029.13.67%
2022-02-0928.853.64%
2022-02-0828.753.63%
2022-02-0728.93.58%
2022-01-2628.353.57%
2022-01-2528.53.68%
2022-01-2429.453.95%
2022-01-2129.54.02%
2022-01-2030.54.04%
2022-01-1930.74.02%
2022-01-1830.54.03%
2022-01-1730.454.04%
2022-01-1430.354.00%
2022-01-1330.63.86%
2022-01-1230.153.86%
2022-01-1130.454.37%
2022-01-1030.254.40%
2022-01-0730.14.93%
2022-01-0630.454.99%
2022-01-0531.054.97%
2022-01-0430.254.93%
2022-01-0330.14.95%
2021-12-3030.454.86%
2021-12-2930.154.84%
2021-12-2830.154.82%
2021-12-2729.94.77%
2021-12-2429.854.81%
2021-12-2329.954.81%
2021-12-2230.054.86%
2021-12-2130.04.90%
2021-12-2030.055.00%
2021-12-1730.04.98%
2021-12-1629.655.04%
2021-12-1529.14.99%
2021-12-1428.755.05%
2021-12-1329.25.03%
2021-12-1029.755.10%
2021-12-0930.05.05%
2021-12-0829.95.13%
2021-12-0730.35.17%
2021-12-0629.755.39%
2021-12-0330.155.43%
2021-12-0228.15.35%
2021-12-0128.15.42%
2021-11-3027.75.45%
2021-11-2927.85.16%
2021-11-2627.455.19%
2021-11-2527.95.26%
2021-11-2427.455.25%
2021-11-2326.855.33%
2021-11-2227.05.38%
2021-11-1927.655.36%
2021-11-1827.555.41%
2021-11-1727.255.45%
2021-11-1627.25.53%
2021-11-1527.05.51%
2021-11-1226.85.52%
2021-11-1126.55.49%
2021-11-1026.65.51%
2021-11-0926.85.51%
2021-11-0826.455.69%
2021-11-0526.25.50%
2021-11-0426.555.49%
2021-11-0326.455.44%
2021-11-0226.25.38%
2021-11-0126.25.36%
2021-10-2926.05.35%
2021-10-2826.35.40%
2021-10-2726.45.40%
2021-10-2626.75.35%
2021-10-2526.45.36%
2021-10-2226.256.84%
2021-10-2126.956.83%
2021-10-2026.36.86%
2021-10-1925.456.95%
2021-10-1825.36.98%
2021-10-1525.157.20%
2021-10-1424.87.02%
2021-10-1324.557.05%
2021-10-1224.557.07%
2021-10-0824.657.07%
2021-10-0724.67.10%
2021-10-0623.957.17%
2021-10-0523.87.21%
2021-10-0423.857.19%
2021-10-0124.47.26%
2021-09-3024.757.28%
2021-09-2924.757.24%
2021-09-2825.17.21%
2021-09-2725.17.23%
2021-09-2424.77.30%
2021-09-2324.77.25%
2021-09-2224.657.26%
2021-09-1725.27.20%
2021-09-1624.457.33%
2021-09-1524.657.30%
2021-09-1424.757.28%
2021-09-1324.857.27%
2021-09-1025.057.29%
2021-09-0924.957.27%
2021-09-0824.57.34%
2021-09-0725.27.26%
2021-09-0625.07.27%
2021-09-0325.37.27%
2021-09-0224.97.31%
2021-09-0125.67.28%
2021-08-3125.27.36%
2021-08-3025.07.34%
2021-08-2725.07.29%
2021-08-2624.657.36%
2021-08-2525.27.24%
2021-08-2424.87.27%
2021-08-2324.97.31%
2021-08-2024.357.29%
2021-08-1924.457.30%
2021-08-1825.47.31%
2021-08-1725.157.26%
2021-08-1624.358.34%
2021-08-1325.058.21%
2021-08-1225.78.22%
2021-08-1126.058.13%
2021-08-1026.68.20%
2021-08-0927.08.25%
2021-08-0627.58.20%
2021-08-0527.958.15%
2021-08-0427.67.67%
2021-08-0327.257.73%
2021-08-0227.757.75%
2021-07-3027.27.67%
2021-07-2927.17.68%
2021-07-2827.357.60%
2021-07-2727.97.44%
2021-07-2627.656.95%
2021-07-2327.15.53%
2021-07-2226.755.46%
2021-07-2127.05.34%
2021-07-2027.255.28%
2021-07-1928.05.24%
2021-07-1627.95.23%
2021-07-1527.75.18%
2021-07-1427.75.09%
2021-07-1328.25.13%
2021-07-1228.555.13%
2021-07-0928.555.10%
2021-07-0828.54.98%
2021-07-0728.754.95%
2021-07-0628.94.92%
2021-07-0528.954.99%
2021-07-0228.654.95%
2021-07-0128.754.90%
2021-06-3029.34.93%
2021-06-2930.74.95%
2021-06-2831.44.65%
2021-06-2531.154.66%
2021-06-2430.854.64%
2021-06-2330.84.62%
2021-06-2230.84.56%
2021-06-2131.554.34%
2021-06-1832.054.20%
2021-06-1731.64.35%
2021-06-1631.74.44%
2021-06-1530.94.67%
2021-06-1131.34.55%
2021-06-1031.74.33%
2021-06-0931.054.43%
2021-06-0831.654.42%
2021-06-0731.354.50%
2021-06-0432.14.34%
2021-06-0332.154.34%
2021-06-0231.554.94%
2021-06-0131.954.92%
2021-05-3131.94.96%

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。