2357 華碩


股價漲跌幅
20222021202020192018
華碩-11.0%50.0%-7.0%14.0%-28.0%
0050-14.14%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)
332.0 13.65% 377.31 433.91 30.7% 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20.6117.7415.2214.6913.6914.1914.3713.7012.94
營業利益率9.226.053.314.792.934.024.454.554.28
折舊負擔比率0.590.700.600.350.290.260.280.570.56
稅前淨利率11.048.025.495.934.605.204.755.325.83
股東權益報酬率20.2212.978.6710.018.8411.0910.3213.0316.27
資產報酬率10.386.934.425.114.565.645.136.157.74
本業收入比83.4875.3560.1880.8963.7977.2393.6085.4873.40
業外獲益比16.5224.6539.8219.1136.2122.776.4014.5226.60
無形資產佔淨值比0.430.550.620.610.000.000.000.000.00

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18.6519.9819.0421.6422.1817.9518.1317.2417.3314.8717.4715.6412.8219.7112.9313.6514.3113.8814.6412.21
營業利益率7.718.508.2410.509.916.197.355.514.162.346.172.481.9813.212.053.193.823.292.661.97
稅前淨利率9.909.7311.3612.2611.028.3711.077.952.024.388.964.044.2216.834.582.563.554.586.462.66
本業收入比77.8687.3172.5385.6889.8773.9066.3869.23205.9553.3868.8261.5047.0178.4944.79124.53107.5672.0241.2774.26
業外獲益比22.1412.7027.4814.3210.1326.1033.6230.78-105.9546.6231.1638.5352.9921.5155.21-24.53-7.5628.0058.7325.74

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)32691-2094353275170-138149305-105682620329882
自由現金流量(百萬)30907-6681311361582-130441544-99412563832192
稅後淨利(百萬)44550265581213942351554519203170971947021450


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-3672428871-11806-463220258105416339-2575-1691322517298714203-4380-34764451-3585778113791-491-5762
自由現金流量(百萬)-3675528555-10282-551018145-465518737-3349-1741520607360811194-4273-67616060-38046089129241562-6137
稅後淨利(百萬)10430120581133011370979198471050853158882639563316802187-2819334313322380404658372010

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)535239412780351330354188433967466803472335477408463287
營業利益(百萬)493262495711617169761273518752210062171019836
稅後淨利(百萬)44550265581213942351554519203170971947021450
EPS(完全稀釋)59.2135.3516.255.6920.7925.6022.8326.0728.47
營收成長率(%)29.6717.49-0.81-18.38-7.03-1.17-1.063.05N/A
營業利益成長率(%)97.64114.83-31.5733.30-32.09-10.73-3.249.45N/A
稅後淨利成長率(%)67.75118.78186.64-72.76-19.0512.32-12.19-9.23N/A
EPS成長率(%)67.50117.54185.59-72.63-18.7912.13-12.43-8.43N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)13842315190413909312808011616212232512742692271707589728993946741668592962075102683904369899411395611447197318
營業利益(百萬)1067612907114591345111509756893675080294322765795184217048200210728843785375530511919
稅後淨利(百萬)10430120581133011370979198471050853158882639563316802187-2819334313322380404658372010
EPS(完全稀釋)14.0416.2315.2515.3113.1813.2614.157.161.203.557.582.262.94-3.804.501.793.205.457.862.71
去年同期營收成長率(%)19.1624.189.1638.8164.1725.7335.6424.41-17.6656.73-8.51-17.99-13.20-45.53-10.30-7.07----
去年同期營業利益成長率(%)-7.2470.5522.33164.78291.06232.5161.64175.7972.71-72.24175.04-36.13-54.98118.38-30.9450.29----
去年同期稅後淨利成長率(%)6.5322.457.82113.921002.59273.1386.54216.37-59.40193.6168.5026.13-8.11-169.67-42.73-33.73----
去年同期EPS成長率(%)6.5322.407.77113.83998.33273.5286.68216.81-59.18193.4268.4426.26-8.13-169.72-42.75-33.95----
較上季營收成長率(%)-8.879.218.6010.26-5.04-4.0038.1030.40-27.273.5626.67-13.6938.43-39.5513.54-8.64-13.13-0.4517.63-
較上季營業利益成長率(%)-17.2912.64-14.8116.8752.07-19.2184.3972.6129.31-60.72214.608.10-79.22289.18-26.94-23.800.8023.0758.99-
較上季稅後淨利成長率(%)-13.506.43-0.3516.13-0.57-6.2997.70498.54-66.35-53.15235.30-23.18177.58-184.33150.98-44.03-41.18-30.68190.40-
較上季EPS成長率(%)-13.496.43-0.3916.16-0.60-6.2997.63496.67-66.20-53.17235.40-23.13177.37-184.44151.40-44.06-41.28-30.66190.04-

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(%)
2022/4-39.32-14.6910.632019/12-5.385.88-0.81
2022/336.7819.8919.162019/1115.627.77-1.45
2022/1~2-6.7618.6918.682019/10-20.777.79-2.46
2021/12-6.719.7829.62019/923.284.39-3.55
2021/1122.6438.830.742019/820.035.06-4.81
2021/10-19.7313.5929.772019/7-17.15.87-6.27
2021/923.2719.1431.972019/631.7-9.6-7.95
2021/821.015.1534.452019/516.94-11.87-7.54
2021/7-21.631.1640.782019/4-47.61-3.46-6.53
2021/616.9521.7949.812019/377.26-1.72-7.28
2021/54.7435.8758.732019/1~2-17.69-18.11-11.3
2021/4-14.7372.1566.12018/12-3.11-9.5-9.77
2021/336.8774.7264.162018/1111.64-17.59-9.79
2021/1~2-8.6857.9457.932018/10-22.66-10.28-8.87
2020/128.131.1817.482018/919.34-10.85-8.71
2020/110.3614.8616.082018/817.01-10.9-8.36
2020/10-15.8132.3216.232018/7-25.29-8.78-7.96
2020/98.7924.5314.332018/632.85-0.83-7.83
2020/816.4141.112.552018/526.67-7.46-9.46
2020/7-5.6545.487.832018/4-43.81-15.54-9.93
2020/630.4827.871.832018/351.18-9.54-8.52
2020/532.729.02-4.362018/1~2-13.84-7.8-7.79
2020/4-13.7513.7-11.732017/12-13.02-6.93-7.14
2020/323.84-31.05-17.552017/1121.54-13.54-7.16
2020/1~2-8.26-6.73-6.732017/10-23.16-9.51-6.34

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
13711.012806.07.0669
2021Q4(百萬)2020Q4(百萬)YoY(%)
14783.010241.044.351
2021Q3(百萬)2020Q3(百萬)YoY(%)
15800.014112.011.961

EPS較上季
2022Q1(元)2021Q4(元)比率
14.0416.23-0.134

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率6.325.614.594.245.125.565.776.146.56
存貨周轉率3.213.953.533.414.404.193.954.635.11

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q1
應收帳款周轉率1.441.641.561.591.541.521.561.431.171.331.301.001.07
存貨周轉率0.610.740.760.800.861.061.160.900.741.080.970.750.83

償債能力-近10年
202120202019201820172016201520142013
負債比0.510.460.480.510.480.490.490.530.54
金融負債(百萬)985476386393741878764443444656177028
營收淨額(百萬)535239412780351330354188433967466803472335477408463287
利息保障倍數346.47200.03116.0782.55114.93389.8561.7495.6777.72
長期銀行借款占稅後淨利比0.000.000.000.000.070.030.110.020.06

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)535239412780351330354188433967466803472335477408463287
推銷費用(百萬)323012381620954170512476726350249822460221906
管理費用(百萬)859075626797695069717827894077047261
研發費(百萬)200891687514120110371493113299129561136810966
推銷費用率(%)6.035.775.964.815.715.645.295.154.73
管理費用率(%)1.601.831.931.961.611.681.891.611.57
研發費用率(%)3.754.094.023.123.442.852.742.382.37

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)13842315190413909312808011616212232512742692271707589728993946741668592962075102683904369899411395611447197318
推銷費用(百萬)788410049799870467208772868955013418064895314454846031427560150344990664167895588
管理費用(百萬)23822394193623031957191520621785180019151556186614601543157919491880160819581588
研發費(百萬)55234994508449235088473747774021334037863747334132461063399224763507380849582786
推銷費用率(%)5.706.625.755.506.216.325.415.435.916.675.666.135.362.305.455.575.045.835.935.74
管理費用率(%)1.721.581.391.801.681.571.621.932.541.971.662.521.702.491.542.161.901.411.711.63
研發費用率(%)3.993.293.663.844.383.873.754.364.723.893.994.503.781.713.892.743.543.344.332.86

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
2357-華碩OOOOOOXXXO
26年74.28億3.12%49.6%0.0%478.07%-24291百萬17.32%

融資使用率
日期股價融資使用率
2022-05-18 -332.01.14%
2022-05-17332.51.14%
2022-05-16332.01.13%
2022-05-13332.51.13%
2022-05-12338.01.22%
2022-05-11349.51.21%
2022-05-10350.01.22%
2022-05-09356.51.19%
2022-05-06358.01.20%
2022-05-05366.01.19%
2022-05-04361.51.21%
2022-05-03362.01.22%
2022-04-29357.01.25%
2022-04-28356.51.23%
2022-04-27355.01.25%
2022-04-26358.01.25%
2022-04-25356.01.27%
2022-04-22363.01.28%
2022-04-21358.51.31%
2022-04-20359.51.33%
2022-04-19357.01.33%
2022-04-18355.01.34%
2022-04-15356.51.35%
2022-04-14357.01.37%
2022-04-13354.51.39%
2022-04-12349.01.42%
2022-04-11356.51.38%
2022-04-08364.51.31%
2022-04-07360.51.33%
2022-04-06367.51.36%
2022-04-01373.51.36%
2022-03-31373.51.37%
2022-03-30375.51.38%
2022-03-29376.01.41%
2022-03-28378.01.42%
2022-03-25374.01.46%
2022-03-24373.01.49%
2022-03-23372.51.51%
2022-03-22372.01.52%
2022-03-21374.51.52%
2022-03-18372.51.59%
2022-03-17377.01.64%
2022-03-16379.02.43%
2022-03-15368.02.28%
2022-03-14369.52.17%
2022-03-11371.51.82%
2022-03-10366.51.58%
2022-03-09360.01.47%
2022-03-08358.51.27%
2022-03-07364.01.25%
2022-03-04376.01.41%
2022-03-03380.01.40%
2022-03-02373.01.15%
2022-03-01373.51.10%
2022-02-25371.51.06%
2022-02-24371.01.08%
2022-02-23377.51.09%
2022-02-22377.51.07%
2022-02-21378.51.06%
2022-02-18372.01.06%
2022-02-17371.51.09%
2022-02-16369.01.11%
2022-02-15362.51.12%
2022-02-14363.01.13%
2022-02-11367.51.14%
2022-02-10370.01.14%
2022-02-09366.01.17%
2022-02-08363.51.17%
2022-02-07364.01.18%
2022-01-26359.51.10%
2022-01-25360.01.11%
2022-01-24364.51.29%
2022-01-21377.01.34%
2022-01-20378.51.40%
2022-01-19378.01.40%
2022-01-18380.01.41%
2022-01-17378.01.46%
2022-01-14377.51.48%
2022-01-13378.01.47%
2022-01-12378.01.50%
2022-01-11378.01.50%
2022-01-10378.51.38%
2022-01-07377.51.42%
2022-01-06380.01.46%
2022-01-05380.51.44%
2022-01-04377.01.45%
2022-01-03373.51.48%
2021-12-30376.01.42%
2021-12-29373.51.47%
2021-12-28373.51.52%
2021-12-27372.51.56%
2021-12-24370.01.58%
2021-12-23371.01.60%
2021-12-22370.01.53%
2021-12-21370.51.50%
2021-12-20367.01.54%
2021-12-17366.51.54%
2021-12-16367.01.69%
2021-12-15364.51.60%
2021-12-14366.51.53%
2021-12-13366.51.56%
2021-12-10368.01.48%
2021-12-09367.01.55%
2021-12-08360.01.63%
2021-12-07366.51.53%
2021-12-06365.01.53%
2021-12-03365.51.56%
2021-12-02363.51.49%
2021-12-01360.01.59%
2021-11-30352.51.64%
2021-11-29355.51.59%
2021-11-26356.01.60%
2021-11-25361.01.62%
2021-11-24355.01.66%
2021-11-23352.51.67%
2021-11-22356.01.66%
2021-11-19360.51.71%
2021-11-18359.51.71%
2021-11-17357.51.72%
2021-11-16354.51.73%
2021-11-15359.01.69%
2021-11-12360.01.66%
2021-11-11365.01.76%
2021-11-10377.51.70%
2021-11-09375.51.69%
2021-11-08371.51.70%
2021-11-05364.51.52%
2021-11-04359.01.57%
2021-11-03356.01.56%
2021-11-02356.01.52%
2021-11-01355.01.51%
2021-10-29353.01.54%
2021-10-28354.01.54%
2021-10-27357.51.47%
2021-10-26356.51.44%
2021-10-25353.01.44%
2021-10-22356.01.44%
2021-10-21349.01.48%
2021-10-20344.51.52%
2021-10-19339.01.59%
2021-10-18335.51.64%
2021-10-15334.01.64%
2021-10-14333.51.65%
2021-10-13343.51.70%
2021-10-12338.01.73%
2021-10-08338.01.86%
2021-10-07337.01.85%
2021-10-06323.01.98%
2021-10-05324.01.98%
2021-10-04324.01.96%
2021-10-01320.52.08%
2021-09-30325.52.09%
2021-09-29328.52.07%
2021-09-28338.52.06%
2021-09-27340.52.10%
2021-09-24337.02.10%
2021-09-23331.52.13%
2021-09-22328.52.15%
2021-09-17326.02.16%
2021-09-16326.02.17%
2021-09-15322.52.15%
2021-09-14322.52.17%
2021-09-13320.02.21%
2021-09-10316.02.21%
2021-09-09316.02.22%
2021-09-08317.02.19%
2021-09-07319.02.19%
2021-09-06323.02.15%
2021-09-03319.52.19%
2021-09-02316.02.20%
2021-09-01321.02.21%
2021-08-31324.02.20%
2021-08-30319.02.24%
2021-08-27317.52.26%
2021-08-26319.02.25%
2021-08-25318.52.25%
2021-08-24315.02.28%
2021-08-23317.52.28%
2021-08-20312.02.31%
2021-08-19311.02.32%
2021-08-18317.52.33%
2021-08-17318.02.29%
2021-08-16315.02.31%
2021-08-13316.52.44%
2021-08-12319.02.47%
2021-08-11323.02.50%
2021-08-10319.52.48%
2021-08-09322.02.63%
2021-08-06323.52.62%
2021-08-05321.02.61%
2021-08-04324.02.48%
2021-08-03324.52.35%
2021-08-02319.52.29%
2021-07-30351.02.07%
2021-07-29352.51.97%
2021-07-28353.51.82%
2021-07-27359.01.81%
2021-07-26354.51.80%
2021-07-23354.51.77%
2021-07-22365.51.63%
2021-07-21370.51.51%
2021-07-20371.01.50%
2021-07-19372.01.50%
2021-07-16376.01.48%
2021-07-15378.51.47%
2021-07-14379.01.47%
2021-07-13376.51.49%
2021-07-12381.01.58%
2021-07-09373.01.53%
2021-07-08381.01.51%
2021-07-07379.01.53%
2021-07-06376.01.53%
2021-07-05376.01.55%
2021-07-02371.01.56%
2021-07-01367.01.55%
2021-06-30371.51.55%
2021-06-29370.01.53%
2021-06-28372.51.55%
2021-06-25367.01.61%
2021-06-24373.51.73%
2021-06-23374.01.70%
2021-06-22375.01.91%
2021-06-21383.02.02%
2021-06-18385.02.25%
2021-06-17388.02.09%
2021-06-16388.01.99%
2021-06-15383.51.93%
2021-06-11383.01.79%
2021-06-10385.51.66%
2021-06-09386.01.65%
2021-06-08390.01.68%
2021-06-07388.01.68%
2021-06-04390.01.72%
2021-06-03392.01.74%
2021-06-02393.51.72%
2021-06-01403.01.70%
2021-05-31395.01.71%
2021-05-28391.51.77%
2021-05-27388.01.86%
2021-05-26397.51.98%

華碩熱門網頁

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。