2382 廣達


股價漲跌幅
20222021202020192018
廣達-19.0%17.0%33.0%23.0%-15.0%
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)
75.7 6.91% 80.93 93.07 22.95% 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6.385.864.784.274.475.214.614.514.244.33
營業利益率3.302.971.841.391.722.141.811.511.481.99
折舊負擔比率0.620.630.790.610.570.700.630.600.680.62
稅前淨利率3.853.162.001.871.972.282.252.632.752.83
股東權益報酬率21.5817.3811.5210.9510.4211.0212.6714.1914.7718.65
資產報酬率5.104.243.403.222.973.093.433.723.695.11
本業收入比85.8294.2592.4074.5587.6193.9280.5257.4853.9370.34
業外獲益比14.185.757.6025.4512.396.0719.4842.5246.0829.66
無形資產佔淨值比0.110.120.140.130.120.000.000.000.000.00

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5.315.996.766.586.336.195.866.214.854.974.824.774.474.104.394.454.184.204.484.53
營業利益率2.443.053.583.433.213.363.153.521.302.302.091.521.291.431.571.161.331.461.751.69
稅前淨利率3.073.704.324.103.323.853.313.051.932.052.242.011.621.582.152.261.541.732.062.37
本業收入比79.5182.3082.9983.7196.8887.1895.00115.3067.22112.3593.2875.9379.6490.1073.1051.3886.2884.2085.0271.32
業外獲益比20.4917.7017.0116.293.1212.814.99-15.3032.75-12.356.7224.0520.369.9026.9048.6213.7215.8014.9828.68

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)-23793780053773517013-863446994-3654374833435592
自由現金流量(百萬)-10257561493954013499-3653258903-26785-48004374839223
稅後淨利(百萬)33653253281594315119143671513817827188841861823057


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-29715778136432-13433-545724365225001-224773182928371-410817137-3665-122323693364921903-169422744-28085
自由現金流量(百萬)-35822605837621-23500-304354392810346-283843025929952-4666114912764-185286202527620549-24896-7228-29586
稅後淨利(百萬)67549282937279017097862578716252257945144338396831244141470835352735360139953978

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)1129450109086010296101027990102118089398210072609263218804021024980
營業利益(百萬)37277324511899114295176061910518280140031306020433
稅後淨利(百萬)33653253281594315119143671513817827188841861823057
EPS(完全稀釋)8.646.514.113.893.703.904.574.864.780.00
營收成長率(%)3.545.950.160.6714.23-11.258.745.22-14.11N/A
營業利益成長率(%)14.8770.8832.85-18.81-7.854.5130.547.22-36.08N/A
稅後淨利成長率(%)32.8758.875.455.23-5.09-15.08-5.601.43-19.25N/A
EPS成長率(%)32.7258.395.665.14-5.13-14.66-5.971.67N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)301781338634261589260278268954303030327348270182190298297398265142245741221330316684282152208227220928281719276184235365
營業利益(百萬)73781032493778933864310167103069502247568515551374228474514442624192936411448343982
稅後淨利(百萬)67549282937279017097862578716252257945144338396831244141470835352735360139953978
EPS(完全稀釋)1.752.412.432.051.842.242.041.620.671.171.131.030.811.071.220.920.710.931.041.03
去年同期營收成長率(%)12.2111.75-20.09-3.6741.331.8923.469.95-14.02-6.09-6.0318.020.1812.412.16-11.53----
去年同期營業利益成長率(%)-14.641.54-9.01-5.99249.2148.4085.66153.93-13.0751.7725.4254.69-3.039.72-8.44-39.25----
去年同期稅後淨利成長率(%)-4.837.6219.0726.38175.1891.0781.4457.56-17.459.01-7.8612.2514.2215.0017.85-11.14----
去年同期EPS成長率(%)-4.897.5919.1226.54174.6391.4580.5357.28-17.289.35-7.3811.9614.0815.0517.31-10.68----
較上季營收成長率(%)-10.8829.450.50-3.23-11.25-7.4321.1641.98-36.0112.177.8911.03-30.1112.2435.50-5.75-21.582.0017.34-
較上季營業利益成長率(%)-28.5410.104.973.36-14.99-1.358.46283.92-63.8723.4248.3431.44-36.931.9982.97-17.61-28.63-14.8921.40-
較上季稅後淨利成長率(%)-27.24-0.9618.6211.33-17.729.5825.90142.42-42.874.069.3227.02-24.56-12.0433.1829.25-24.05-9.860.43-
較上季EPS成長率(%)-27.39-0.8218.5411.41-17.869.8025.93141.79-42.743.549.7127.16-24.30-12.3032.6129.58-23.66-10.580.97-

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(%)
2022/4-39.49-21.344.162019/12-14.59-9.520.15
2022/321.616.7612.22019/1113.57-1.861.23
2022/1~2-10.029.749.732019/106.06-7.221.65
2021/1210.1513.593.532019/9-1.73-3.122.93
2021/1112.5210.072.412019/810.69-7.53.85
2021/1022.5611.41.512019/75.14-7.426.02
2021/9-3.07-26.920.372019/6-10.9820.058.83
2021/8-10.59-20.114.922019/513.521.086.8
2021/74.83-13.09.582019/46.2312.823.2
2021/66.27-3.2914.932019/316.992.350.18
2021/50.25-8.8819.572019/1~2-25.97-0.87-0.86
2021/4-10.181.7229.282018/12-7.3618.340.64
2021/317.8420.9141.352018/117.3717.0-0.99
2021/1~2-15.0555.5955.592018/1010.752.72-3.02
2020/126.7418.235.952018/9-6.17-5.85-3.8
2020/1113.87-5.44.732018/810.798.85-3.49
2020/10-19.6-5.656.062018/736.344.28-5.54
2020/95.9624.477.592018/6-10.21-28.42-7.36
2020/8-2.6415.435.222018/55.76-1.44-2.15
2020/716.5331.243.512018/4-3.620.07-2.33
2020/60.1318.41-1.412018/311.75-2.65-3.06
2020/511.935.26-5.442018/1~2-24.16-3.26-3.26
2020/46.766.74-8.612017/12-8.41-17.3614.24
2020/358.786.21-14.032017/11-5.722.3318.45
2020/1~2-21.86-24.11-24.112017/101.548.3120.59

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
9279.08921.04.0130
2021Q4(百萬)2020Q4(百萬)YoY(%)
12545.011662.07.5716
2021Q3(百萬)2020Q3(百萬)YoY(%)
11299.010848.04.1574

EPS較上季
2022Q1(元)2021Q4(元)比率
1.752.41-0.273

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.875.455.105.526.035.425.855.114.735.38
存貨周轉率6.127.567.587.257.586.938.619.459.239.34

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.111.391.111.071.241.451.521.481.081.531.481.501.231.631.681.521.501.781.921.95
存貨周轉率1.281.641.371.491.621.841.941.651.321.931.571.541.472.061.871.591.651.821.711.60

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.770.770.770.790.770.760.740.770.770.77
金融負債(百萬)198354208571229206267720255007210552185256232832196903206940
營收淨額(百萬)1129450109086010296101027990102118089398210072609263218804021024980
利息保障倍數39.9217.374.083.996.019.9511.479.2513.653.95
長期銀行借款占稅後淨利比0.671.261.651.220.001.281.171.221.690.81

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)1129450109086010296101027990102118089398210072609263218804021024980
推銷費用(百萬)8628776376836642692076638253898762276539
管理費用(百萬)7560700474019156839786218967846775067542
研發費(百萬)1864616753150931377812731112051092610353105129845
推銷費用率(%)0.760.710.750.650.680.860.820.970.710.64
管理費用率(%)0.670.640.720.890.820.960.890.910.850.74
研發費用率(%)1.651.541.471.341.251.251.081.121.190.96

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)301781338634261589260278268954303030327348270182190298297398265142245741221330316684282152208227220928281719276184235365
推銷費用(百萬)2275193620242138253019722328179116731984194021231636232820139061395181019321725
管理費用(百萬)18302316178317521708191918131641163218061664169722342563214324402009238020381959
研發費(百萬)45495696449943134137471447353853345041533618415131723580379633453057352435663004
推銷費用率(%)0.750.570.770.820.940.650.710.660.880.670.730.860.740.740.710.440.630.640.700.73
管理費用率(%)0.610.680.680.670.640.630.550.610.860.610.630.691.010.810.761.170.910.840.740.83
研發費用率(%)1.511.681.721.661.541.561.451.431.811.401.361.691.431.131.351.611.381.251.291.28

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
2382-廣達OOOXOOOXXX
23年386.26億6.58%76.08%0.0%293.39%1065百萬16.08%

融資使用率
日期股價融資使用率
2022-05-18 -75.70.38%
2022-05-1775.40.37%
2022-05-1676.40.33%
2022-05-1382.10.28%
2022-05-1282.10.28%
2022-05-1183.00.28%
2022-05-1083.60.29%
2022-05-0984.90.30%
2022-05-0685.60.30%
2022-05-0585.50.30%
2022-05-0485.20.31%
2022-05-0383.60.31%
2022-04-2983.80.31%
2022-04-2882.90.31%
2022-04-2783.00.31%
2022-04-2683.90.30%
2022-04-2583.20.30%
2022-04-2284.50.31%
2022-04-2184.60.31%
2022-04-2085.80.30%
2022-04-1985.00.30%
2022-04-1885.20.29%
2022-04-1585.90.29%
2022-04-1485.60.29%
2022-04-1387.70.29%
2022-04-1285.70.29%
2022-04-1185.60.30%
2022-04-0885.90.30%
2022-04-0786.00.30%
2022-04-0687.00.30%
2022-04-0186.50.30%
2022-03-3188.30.29%
2022-03-3089.60.29%
2022-03-2991.30.28%
2022-03-2891.80.28%
2022-03-2591.50.29%
2022-03-2491.80.29%
2022-03-2392.70.28%
2022-03-2291.40.29%
2022-03-2192.00.28%
2022-03-1892.50.28%
2022-03-1792.40.28%
2022-03-1692.00.28%
2022-03-1591.00.29%
2022-03-1492.00.29%
2022-03-1192.00.29%
2022-03-1092.60.29%
2022-03-0989.10.30%
2022-03-0889.60.28%
2022-03-0790.90.29%
2022-03-0492.90.30%
2022-03-0393.60.29%
2022-03-0293.20.29%
2022-03-0193.80.30%
2022-02-2592.90.30%
2022-02-2491.90.32%
2022-02-2394.30.32%
2022-02-2294.80.32%
2022-02-2194.70.33%
2022-02-1894.30.34%
2022-02-1793.20.35%
2022-02-1693.40.35%
2022-02-1592.40.35%
2022-02-1492.60.35%
2022-02-1193.80.38%
2022-02-1095.00.38%
2022-02-0995.70.39%
2022-02-0894.20.35%
2022-02-0793.70.33%
2022-01-2692.90.33%
2022-01-2593.00.34%
2022-01-2494.00.34%
2022-01-2192.90.35%
2022-01-2092.80.38%
2022-01-1993.40.38%
2022-01-1893.40.38%
2022-01-1791.90.38%
2022-01-1492.50.37%
2022-01-1392.20.38%
2022-01-1291.90.37%
2022-01-1192.10.38%
2022-01-1092.50.40%
2022-01-0793.00.38%
2022-01-0693.30.38%
2022-01-0593.50.42%
2022-01-0493.50.42%
2022-01-0393.70.43%
2021-12-3094.70.45%
2021-12-2994.60.48%
2021-12-2894.70.47%
2021-12-2791.40.44%
2021-12-2490.50.40%
2021-12-2390.30.40%
2021-12-2290.00.39%
2021-12-2189.30.37%
2021-12-2087.80.37%
2021-12-1788.90.37%
2021-12-1690.10.36%
2021-12-1588.80.31%
2021-12-1489.30.30%
2021-12-1388.70.31%
2021-12-1089.30.30%
2021-12-0989.00.30%
2021-12-0888.40.30%
2021-12-0787.90.30%
2021-12-0687.30.30%
2021-12-0387.80.30%
2021-12-0287.90.31%
2021-12-0187.90.30%
2021-11-3085.90.31%
2021-11-2986.60.29%
2021-11-2686.60.30%
2021-11-2588.00.30%
2021-11-2487.00.30%
2021-11-2387.60.30%
2021-11-2286.50.32%
2021-11-1986.90.33%
2021-11-1888.30.33%
2021-11-1788.50.34%
2021-11-1688.60.33%
2021-11-1586.00.34%
2021-11-1283.00.49%
2021-11-1182.50.39%
2021-11-1082.80.40%
2021-11-0981.10.39%
2021-11-0881.50.38%
2021-11-0580.00.36%
2021-11-0479.70.34%
2021-11-0379.10.35%
2021-11-0279.20.34%
2021-11-0178.50.35%
2021-10-2978.00.35%
2021-10-2878.90.35%
2021-10-2778.60.35%
2021-10-2679.20.35%
2021-10-2577.90.35%
2021-10-2278.30.37%
2021-10-2177.90.37%
2021-10-2078.40.37%
2021-10-1979.40.37%
2021-10-1878.90.37%
2021-10-1578.40.38%
2021-10-1478.90.37%
2021-10-1377.40.37%
2021-10-1276.90.38%
2021-10-0878.50.37%
2021-10-0778.10.38%
2021-10-0677.50.39%
2021-10-0577.10.39%
2021-10-0477.30.39%
2021-10-0177.00.39%
2021-09-3077.50.40%
2021-09-2976.70.40%
2021-09-2877.50.40%
2021-09-2778.20.40%
2021-09-2478.40.41%
2021-09-2379.50.40%
2021-09-2278.40.40%
2021-09-1777.90.44%
2021-09-1676.00.49%
2021-09-1575.90.49%
2021-09-1475.70.50%
2021-09-1375.20.51%
2021-09-1074.90.51%
2021-09-0976.00.50%
2021-09-0876.20.50%
2021-09-0776.90.51%
2021-09-0676.80.51%
2021-09-0377.40.53%
2021-09-0277.10.55%
2021-09-0178.00.55%
2021-08-3178.40.55%
2021-08-3077.50.56%
2021-08-2776.80.57%
2021-08-2676.30.57%
2021-08-2577.00.58%
2021-08-2476.70.58%
2021-08-2375.90.60%
2021-08-2075.60.60%
2021-08-1974.90.61%
2021-08-1875.20.60%
2021-08-1773.70.61%
2021-08-1673.20.61%
2021-08-1373.70.62%
2021-08-1276.00.62%
2021-08-1176.40.61%
2021-08-1077.10.62%
2021-08-0977.50.63%
2021-08-0677.10.63%
2021-08-0576.40.63%
2021-08-0476.20.62%
2021-08-0377.40.58%
2021-08-0278.00.56%
2021-07-3077.30.58%
2021-07-2978.40.56%
2021-07-2879.00.55%
2021-07-2780.40.54%
2021-07-2680.90.49%
2021-07-2389.40.41%
2021-07-2290.00.35%
2021-07-2190.30.34%
2021-07-2091.00.34%
2021-07-1990.70.38%
2021-07-1691.40.38%
2021-07-1589.40.45%
2021-07-1489.90.45%
2021-07-1391.80.44%
2021-07-1291.30.45%
2021-07-0990.50.45%
2021-07-0890.60.46%
2021-07-0789.50.47%
2021-07-0689.50.47%
2021-07-0590.20.47%
2021-07-0288.90.50%
2021-07-0188.20.51%
2021-06-3087.50.53%
2021-06-2986.90.53%
2021-06-2887.70.53%
2021-06-2587.30.53%
2021-06-2486.80.52%
2021-06-2387.00.51%
2021-06-2286.20.51%
2021-06-2187.10.51%
2021-06-1887.00.50%
2021-06-1787.60.50%
2021-06-1688.30.48%
2021-06-1587.10.50%
2021-06-1186.00.47%
2021-06-1085.10.47%
2021-06-0985.10.48%
2021-06-0886.70.46%
2021-06-0787.00.44%
2021-06-0487.10.43%
2021-06-0387.80.44%
2021-06-0288.40.41%
2021-06-0189.90.41%
2021-05-3189.70.37%
2021-05-2887.90.37%
2021-05-2787.40.34%
2021-05-2687.20.33%

廣達熱門網頁

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。