2367 燿華


股價漲跌幅
20222021202020192018
燿華-18.0%-13.0%-1.0%147.0%-45.0%
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)
16.45 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
  • 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
2021202020192018201720162015201420132012
營業毛利率0.00-0.0222.5313.8615.887.2615.4213.3610.347.60
營業利益率0.00-16.0610.844.156.06-4.883.981.89-0.31-4.20
折舊負擔比率10.4210.547.548.858.1310.849.7210.1410.5311.29
稅前淨利率0.00-11.0010.153.743.76-6.614.513.792.15-4.68
股東權益報酬率0.00-13.6716.306.587.31-7.915.335.292.77-5.46
資產報酬率0.00-5.467.833.403.65-3.243.153.291.97-2.33
本業收入比-2193.41145.93106.72111.08161.3873.8088.1050.10-14.3489.77
業外獲益比2294.51-45.93-6.72-10.94-61.3826.2011.9050.10114.3410.23
無形資產佔淨值比0.490.450.140.170.000.000.000.000.000.00

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4.000.43-6.75-4.102.460.11-3.40-17.0113.8726.5325.3021.2915.6715.7814.8610.9613.3623.3018.1010.55
營業利益率-8.00-11.76-19.08-17.94-11.59-14.92-14.92-47.180.5510.9413.5012.005.935.915.561.223.4214.777.800.35
稅前淨利率-6.49-11.06-18.95-16.9247.81-9.58-11.78-31.580.738.4614.1611.535.426.165.112.590.4412.514.20-0.11
本業收入比123.31106.36100.65105.99-24.22155.46126.67149.2376.92129.2295.44104.15109.5495.96108.4646.61800.00118.15186.49-350.00
業外獲益比-23.31-6.36-0.65-5.99124.22-55.68-26.67-49.3723.08-29.224.67-4.15-9.544.04-8.8253.39-694.74-18.02-85.95450.00

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)
2021202020192018201720162015201420132012
營運現金流量(百萬)-455779423226511574358190715261640427
自由現金流量(百萬)-1202-884949523-842-1306-219472620-1069
稅後淨利(百萬)-242-14361735657674-699546512249-475


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-467-329-588-72611871049-339535-4661281847199810614035131765591243-7-227
自由現金流量(百萬)-598-206-781-678462195-530237-787-2482161301-3191041-136-720339770-482-798
稅後淨利(百萬)-246-304-615-4941171-344-417-68813357670504204278233964969618429

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)
2021202020192018201720162015201420132012
營收(百萬)13502143872241819540181311265013789138761327811903
營業利益(百萬)-1996-231024298121099-617548263-41-500
稅後淨利(百萬)-242-14361735657674-699546512249-475
EPS(完全稀釋)0.000.002.801.061.23-1.270.970.900.440.00
營收成長率(%)-6.15-35.8214.737.7743.33-8.26-0.634.5011.55N/A
營業利益成長率(%)N/AN/A199.14-26.11N/AN/A108.37N/AN/AN/A
稅後淨利成長率(%)N/AN/A164.08-2.52196.42N/A6.64105.62152.42N/A
EPS成長率(%)N/AN/A164.15-13.82N/AN/A7.78104.55N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)36413981324928603412468238232250363257456204563848325226531745554441612444193880
營業利益(百萬)-291-468-620-513-395-698-570-1061206288386772873092955515290534514
稅後淨利(百萬)-246-304-615-4941171-344-417-68813357670504204278233964969618429
EPS(完全稀釋)-0.40-0.49-0.99-0.801.89-0.56-0.67-1.110.020.581.080.810.330.450.380.160.081.280.340.05
去年同期營收成長率(%)6.71-14.97-15.0127.11-6.06-18.50-38.38-60.09-24.839.9316.6823.788.80-14.6620.3217.40----
去年同期營業利益成長率(%)26.3332.95-8.7751.65-2075.00-211.15-168.02-256.72-93.03103.24184.071130.9188.82-65.86-14.49292.86----
去年同期稅後淨利成長率(%)-121.0111.63-47.4828.208907.69-196.36-162.24-236.51-93.6328.42187.55425.00316.33-60.0626.63231.03----
去年同期EPS成長率(%)-121.1612.50-47.7627.939350.00-196.55-162.04-237.04-93.9428.89184.21406.25312.50-64.8411.76220.00----
較上季營收成長率(%)-8.5422.5313.60-16.18-27.1322.4769.91-38.05-36.78-7.4010.0416.68-7.54-1.7116.732.57-27.4838.5813.89-
較上季營業利益成長率(%)37.8224.52-20.86-29.8743.41-22.4646.28-5405.00-96.82-25.0623.78135.89-7.124.75436.36-63.82-83.20162.322364.29-
較上季稅後淨利成長率(%)19.0850.57-24.49-142.19440.4117.5139.39-5392.31-96.36-46.7232.94147.06-26.6219.31142.7195.92-92.96278.26534.48-
較上季EPS成長率(%)18.3750.51-23.75-142.33437.5016.4239.64-5650.00-96.55-46.3033.33145.45-26.6718.42137.50100.00-93.75276.47580.00-

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(%)
2022/4-9.2326.1811.212019/12-0.5811.7814.73
2022/348.5229.486.72019/11-6.489.1615.0
2022/1~2-23.1-4.17-4.172019/10-4.958.9315.62
2021/124.52-7.93-6.152019/91.5516.6916.48
2021/1116.1-17.25-5.932019/82.9914.8516.46
2021/108.18-19.84-4.262019/75.3518.6216.73
2021/96.13-23.35-1.892019/62.924.6716.37
2021/8-9.19-27.081.782019/5-0.1621.0814.66
2021/724.8114.137.72019/47.8925.6113.0
2021/6-2.0614.496.622019/347.6915.798.79
2021/5-9.935.85.392019/1~2-39.565.255.25
2021/4-6.8532.360.692018/12-2.91-21.67.76
2021/37.41-3.24-6.072018/11-6.68-20.7211.67
2021/1~2-19.89-7.36-7.362018/101.810.5816.74
2020/12-6.04-16.57-35.822018/9-0.047.1319.2
2020/1112.46-11.73-37.572018/86.3823.9621.17
2020/103.43-26.6-40.162018/710.7333.6320.72
2020/90.98-32.55-41.792018/6-0.0616.1518.55
2020/842.13-32.17-43.132018/53.5619.7219.06
2020/725.2-50.84-44.952018/4-0.5416.3418.89
2020/616.15-58.63-43.822018/333.2514.7419.76
2020/5-12.18-63.35-40.52018/1~2-38.8422.4722.47
2020/4-31.91-58.34-34.152017/12-1.8264.3643.4
2020/37.86-33.99-24.822017/1118.469.6941.01
2020/1~2-26.36-19.73-19.722017/108.4446.0837.37

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.4-0.490.1836

應收帳周轉率和存貨周轉率-近10年
應收帳款周轉率
存貨周轉率

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q3
應收帳款周轉率0.891.081.080.950.931.241.30
存貨周轉率1.371.611.361.251.592.161.56

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.000.590.550.560.580.580.490.470.470.50
金融負債(百萬)8882803567777234717164215372499251425674
營收淨額(百萬)13502143872241819540181311265013789138761327811903
利息保障倍數0.00-11.5416.365.845.71-7.468.095.833.39-4.07
長期銀行借款占稅後淨利比2.322.322.326.617.365.015.016.3211.910.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)13502143872241819540181311265013789138761327811903
推銷費用(百萬)1618218025611814172914821531154213691361
管理費用(百萬)0000000000
研發費(百萬)1311286582525448504544
推銷費用率(%)11.9815.1511.429.289.5411.7211.1011.1110.3111.43
管理費用率(%)0.000.000.000.000.000.000.000.000.000.00
研發費用率(%)0.970.890.290.420.290.430.350.360.340.37

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)36413981324928603412468238232250363257456204563848325226531745554441612444193880
推銷費用(百萬)405429365371453663410649458881711511458483471432428511439383
管理費用(百萬)00000000000000000000
研發費(百萬)3142352628443129242714121232241213111612
推銷費用率(%)11.1210.7811.2312.9713.2814.1610.7228.8412.6115.3411.469.069.489.248.869.489.648.349.939.87
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(%)0.851.061.080.910.820.940.811.290.660.470.230.210.250.610.450.260.290.180.360.31

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
2367-燿華OOOXOXXXXX
25年61.94億49.61%60.21%0.0%12.93%-2110百萬-10.44%

融資使用率
日期股價融資使用率
2022-05-18 -16.4511.58%
2022-05-1716.4511.62%
2022-05-1615.911.74%
2022-05-1315.7511.74%
2022-05-1215.5511.79%
2022-05-1116.0511.94%
2022-05-1016.2511.93%
2022-05-0916.0511.97%
2022-05-0616.511.99%
2022-05-0516.811.97%
2022-05-0416.6512.04%
2022-05-0316.5512.04%
2022-04-2916.712.00%
2022-04-2816.9511.91%
2022-04-2716.112.06%
2022-04-2616.512.33%
2022-04-2516.6512.33%
2022-04-2217.212.33%
2022-04-2117.312.41%
2022-04-2017.4512.42%
2022-04-1917.1512.48%
2022-04-1816.8512.48%
2022-04-1517.1512.53%
2022-04-1417.2512.59%
2022-04-1317.212.64%
2022-04-1216.912.64%
2022-04-1117.0512.68%
2022-04-0817.212.73%
2022-04-0717.1512.74%
2022-04-0617.512.75%
2022-04-0117.712.74%
2022-03-3117.812.81%
2022-03-3018.012.98%
2022-03-2917.912.96%
2022-03-2818.013.02%
2022-03-2518.013.00%
2022-03-2418.112.97%
2022-03-2318.012.94%
2022-03-2218.112.80%
2022-03-2117.812.77%
2022-03-1817.5512.91%
2022-03-1717.712.87%
2022-03-1617.312.99%
2022-03-1517.313.00%
2022-03-1417.712.95%
2022-03-1117.813.04%
2022-03-1017.813.08%
2022-03-0917.5513.12%
2022-03-0817.213.34%
2022-03-0717.7513.53%
2022-03-0418.213.47%
2022-03-0318.513.43%
2022-03-0218.513.42%
2022-03-0118.513.42%
2022-02-2518.013.52%
2022-02-2417.9513.56%
2022-02-2318.613.59%
2022-02-2218.4513.63%
2022-02-2118.8513.60%
2022-02-1818.9513.65%
2022-02-1719.313.60%
2022-02-1618.913.48%
2022-02-1518.313.63%
2022-02-1418.413.69%
2022-02-1118.813.78%
2022-02-1018.813.82%
2022-02-0918.913.95%
2022-02-0818.5514.05%
2022-02-0718.214.20%
2022-01-2617.614.42%
2022-01-2517.714.69%
2022-01-2417.914.77%
2022-01-2118.1515.09%
2022-01-2018.515.16%
2022-01-1918.615.10%
2022-01-1818.715.16%
2022-01-1718.7515.34%
2022-01-1418.4515.43%
2022-01-1318.715.57%
2022-01-1218.7515.68%
2022-01-1118.8515.86%
2022-01-1019.015.88%
2022-01-0719.1516.02%
2022-01-0619.7516.19%
2022-01-0520.2516.41%
2022-01-0420.1516.07%
2022-01-0320.116.20%
2021-12-3020.116.28%
2021-12-2920.1516.24%
2021-12-2819.9516.33%
2021-12-2720.0516.55%
2021-12-2420.2516.75%
2021-12-2320.217.12%
2021-12-2219.6516.63%
2021-12-2118.8516.13%
2021-12-2018.7516.19%
2021-12-1718.5516.20%
2021-12-1618.7516.34%
2021-12-1518.6516.46%
2021-12-1418.4516.61%
2021-12-1318.8516.70%
2021-12-1019.016.77%
2021-12-0919.3516.77%
2021-12-0818.6516.94%
2021-12-0718.5516.85%
2021-12-0618.516.85%
2021-12-0318.516.98%
2021-12-0218.3516.80%
2021-12-0118.8517.16%
2021-11-3018.7517.01%
2021-11-2918.6516.78%
2021-11-2618.816.83%
2021-11-2519.5516.93%
2021-11-2419.716.90%
2021-11-2320.117.06%
2021-11-2220.217.30%
2021-11-1920.817.03%
2021-11-1821.2517.46%
2021-11-1722.2517.32%
2021-11-1621.6518.80%
2021-11-1519.717.63%
2021-11-1217.9515.93%
2021-11-1118.4515.80%
2021-11-1018.0515.68%
2021-11-0918.2515.65%
2021-11-0818.0515.68%
2021-11-0518.315.70%
2021-11-0418.315.64%
2021-11-0318.2515.64%
2021-11-0218.215.67%
2021-11-0118.4515.67%
2021-10-2918.115.70%
2021-10-2818.0515.73%
2021-10-2718.115.78%
2021-10-2617.815.82%
2021-10-2517.8515.90%
2021-10-2217.615.94%
2021-10-2117.416.00%
2021-10-2017.715.98%
2021-10-1917.815.93%
2021-10-1817.0516.02%
2021-10-1516.916.06%
2021-10-1416.5516.33%
2021-10-1316.516.36%
2021-10-1217.016.37%
2021-10-0817.4516.41%
2021-10-0717.3516.40%
2021-10-0616.7516.49%
2021-10-0516.9516.61%
2021-10-0416.7516.78%
2021-10-0117.5516.83%
2021-09-3018.1516.82%
2021-09-2917.8516.85%
2021-09-2818.2516.87%
2021-09-2718.416.85%
2021-09-2418.316.87%
2021-09-2317.7516.91%
2021-09-2218.016.69%
2021-09-1718.316.71%
2021-09-1618.316.75%
2021-09-1518.416.70%
2021-09-1418.5516.75%
2021-09-1318.816.79%
2021-09-1018.816.85%
2021-09-0919.116.81%
2021-09-0818.9516.84%
2021-09-0719.6516.78%
2021-09-0619.2516.87%
2021-09-0320.017.08%
2021-09-0220.017.14%
2021-09-0120.117.36%
2021-08-3120.117.47%
2021-08-3019.8517.64%
2021-08-2719.3517.54%
2021-08-2619.617.54%
2021-08-2519.3517.58%
2021-08-2419.417.53%
2021-08-2318.817.66%
2021-08-2018.917.70%
2021-08-1918.0517.44%
2021-08-1818.617.46%
2021-08-1718.117.78%
2021-08-1618.617.78%
2021-08-1319.117.99%
2021-08-1220.2518.48%
2021-08-1120.018.52%
2021-08-1020.3518.94%
2021-08-0920.5518.93%
2021-08-0620.819.00%
2021-08-0521.1518.92%
2021-08-0420.9518.57%
2021-08-0320.9518.52%
2021-08-0221.0518.50%
2021-07-3020.818.53%
2021-07-2921.218.88%
2021-07-2821.018.92%
2021-07-2721.219.07%
2021-07-2621.5518.74%
2021-07-2321.2519.10%
2021-07-2220.9519.28%
2021-07-2120.9519.40%
2021-07-2021.6519.95%
2021-07-1922.3520.11%
2021-07-1622.620.30%
2021-07-1522.120.46%
2021-07-1422.2520.51%
2021-07-1323.220.31%
2021-07-1223.019.04%
2021-07-0922.318.95%
2021-07-0822.5519.31%
2021-07-0721.819.26%
2021-07-0622.019.09%
2021-07-0522.0519.11%
2021-07-0221.919.04%
2021-07-0121.7519.14%
2021-06-3022.0518.93%
2021-06-2922.1519.11%
2021-06-2822.919.36%
2021-06-2522.6519.32%
2021-06-2422.6519.30%
2021-06-2322.6519.88%
2021-06-2222.2518.49%
2021-06-2121.8518.68%
2021-06-1822.1518.68%
2021-06-1722.2518.35%
2021-06-1621.8518.16%
2021-06-1521.918.15%
2021-06-1121.818.17%
2021-06-1022.018.25%
2021-06-0921.518.26%
2021-06-0821.818.71%
2021-06-0722.118.61%
2021-06-0421.818.58%
2021-06-0321.7518.65%
2021-06-0221.3518.87%
2021-06-0121.7518.99%
2021-05-3120.9519.07%
2021-05-2820.619.25%
2021-05-2720.119.45%
2021-05-2620.5519.38%

燿華熱門網頁

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。