2395 研華


股價漲跌幅
20222021202020192018
研華-12.0%14.0%69.0%43.0%-2.0%
0050-15.64%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)
349.0 -2.24% 341.17 392.35 12.42% -43.01% 198.91

  • 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37.7539.9038.9738.3039.1740.7540.3840.2841.05
營業利益率16.7217.6817.0515.3115.2815.7915.6015.4215.23
折舊負擔比率1.411.551.491.171.321.391.491.411.22
稅前淨利率17.4917.8617.1916.3916.9816.9016.5516.9516.86
股東權益報酬率22.6321.5523.7422.0223.1423.3022.3023.5122.22
資產報酬率15.4015.0316.2614.9215.5515.7215.6716.7416.02
本業收入比95.5699.0099.2093.4089.9793.4394.2690.9790.31
業外獲益比4.441.010.806.6010.026.575.749.039.67
無形資產佔淨值比4.616.277.418.970.000.000.000.000.00

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38.2038.1136.8036.7239.5839.4639.7941.1338.9939.0639.6138.7138.4138.5938.5237.9038.2038.7639.0138.58
營業利益率18.7017.2016.8215.4617.3817.8217.3520.2714.6717.8718.3016.6915.1115.9915.4215.3514.4715.2615.4215.37
稅前淨利率19.6617.0118.5916.0318.3616.2918.9021.1114.3815.6718.9017.3316.7016.6017.5716.0415.3416.2817.6818.76
本業收入比95.11101.1690.4696.4494.62109.3791.8196.01102.04114.0696.8796.3390.4196.3087.7995.6694.3793.6887.2781.92
業外獲益比4.89-1.129.543.515.38-9.378.193.99-2.04-14.063.163.679.543.7012.214.295.696.3212.7318.04

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)913280796195744430117993582249114957
自由現金流量(百萬)785672704389566251414584426031632256
稅後淨利(百萬)825072487351629061575667510449084106


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-103625634935591104368865171128-25510784209-140104817864519781340-47321811724
自由現金流量(百萬)-149122634704243647124456321378-9856033867-31623411324488305-2698645245-230
稅後淨利(百萬)25722273227417901913170419412308129517002140189416171635171315841363163615921724

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)586225111954145487274437542002380013573230660
營業利益(百萬)980090379234746067786631592955084668
稅後淨利(百萬)825072487351629061575667510449084106
EPS(完全稀釋)10.519.2710.378.928.778.908.057.777.20
營收成長率(%)14.68-5.5911.129.815.6510.536.3516.54N/A
營業利益成長率(%)8.44-2.1323.7810.062.2211.847.6417.99N/A
稅後淨利成長率(%)13.82-1.4016.872.168.6511.033.9919.53N/A
EPS成長率(%)13.38-10.6116.261.71-1.4610.563.607.92N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1612015744155071421013161127791305014018112721348614382139761230112366123601264511355117601120311406
營業利益(百萬)30152709260821972287227722642841165424102633233318581977190619411643179417281753
稅後淨利(百萬)25722273227417901913170419412308129517002140189416171635171315841363163615921724
EPS(完全稀釋)3.322.942.942.322.482.212.523.291.852.433.062.712.312.342.452.271.952.352.282.47
去年同期營收成長率(%)22.4823.2018.831.3716.76-5.24-9.260.30-8.379.0616.3610.538.335.1510.3310.86----
兩季平均(YOY)營收成長率(%)22.8421.0210.109.075.76-7.25-4.48-4.030.3512.7113.459.436.747.7410.59-----
去年同期EPS成長率(%)33.8733.0316.67-29.4834.05-9.05-17.6521.40-19.913.8524.9019.3818.46-0.437.46-8.10----
兩季平均(YOY)EPS成長率(%)33.4524.85-6.402.2812.50-13.351.880.74-8.0314.3822.1418.929.023.52-0.32-----
較上季營收成長率(%)2.391.539.137.972.99-2.08-6.9124.36-16.42-6.232.9013.62-0.530.05-2.2511.36-3.444.97-1.78-
較上季EPS成長率(%)12.930.0026.72-6.4512.22-12.30-23.4077.84-23.87-20.5912.9217.32-1.28-4.497.9316.41-17.023.07-7.69-

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(%)
2022/4-21.752.1517.142019/120.318.2911.38
2022/330.621.3122.792019/11-7.416.8211.67
2022/1~2-13.1923.7123.72019/10-3.9815.1812.16
2021/127.5510.414.672019/93.3629.9411.82
2021/113.232.315.142019/85.68.969.68
2021/10-8.7330.7413.552019/7-2.1411.639.79
2021/96.5626.211.832019/60.436.319.48
2021/85.9119.949.992019/5-0.183.9410.19
2021/7-3.6110.448.552019/42.2823.1912.03
2021/612.47-1.458.222019/327.523.738.32
2021/5-4.02-0.3510.682019/1~2-14.5111.2211.22
2021/4-7.076.4213.862018/12-1.054.589.91
2021/339.0123.4116.752018/11-0.16-1.4410.43
2021/1~2-19.7612.9912.992018/108.314.811.81
2020/1228.5417.84-5.612018/9-13.32-2.5311.48
2020/111.98-11.84-7.612018/88.1915.7913.4
2020/10-11.9-19.96-7.22018/7-6.8118.9713.04
2020/91.28-12.77-5.72018/6-1.80.5312.08
2020/8-2.48-10.98-4.712018/518.2921.815.05
2020/7-14.0-3.6-3.732018/4-13.8612.3413.19
2020/613.739.68-3.752018/348.019.3513.48
2020/52.51-3.13-6.652018/1~2-25.8616.2416.24
2020/47.75-5.67-7.622017/12-6.762.655.64
2020/326.17-10.46-8.362017/1116.310.645.94
2020/1~2-18.49-7.12-7.122017/10-8.0514.125.42

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
3170.02417.031.154
2021Q4(百萬)2020Q4(百萬)YoY(%)
2678.02082.028.626
2021Q3(百萬)2020Q3(百萬)YoY(%)
2883.02466.016.909

EPS較上季
2022Q1(元)2021Q4(元)比率
3.322.940.1292

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率6.155.816.306.015.836.096.166.346.41
存貨周轉率3.593.944.314.364.564.764.704.844.56

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.521.521.511.491.481.461.421.591.341.471.541.561.441.481.481.571.451.531.481.59
存貨周轉率0.710.780.840.920.950.950.860.880.821.041.051.030.961.001.031.121.071.121.091.19

償債能力-近10年
202120202019201820172016201520142013
負債比0.340.300.310.330.320.340.310.290.29
金融負債(百萬)25920529615012849488755268
營收淨額(百萬)586225111954145487274437542002380013573230660
利息保障倍數655.54453.44372.711705.74622.73615.17627.39420.90454.30
長期銀行借款占稅後淨利比0.000.000.000.010.020.000.000.000.03

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)586225111954145487274437542002380013573230660
推銷費用(百萬)518047635088478244014261389035333084
管理費用(百萬)287725522543240523902576198321162072
研發費(百萬)427040564223399738123649354432352761
推銷費用率(%)8.849.329.409.819.9210.1410.249.8910.06
管理費用率(%)4.914.994.704.945.396.135.225.926.76
研發費用率(%)7.287.937.808.208.598.699.339.059.01

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)1612015744155071421013161127791305014018112721348614382139761230112366123601264511355117601120311406
推銷費用(百萬)13081531120112521197120612331171115312921267130112281222118611891177116410821093
管理費用(百萬)702708781719670514686694657414748716665583623624594578604607
研發費(百萬)11231054112310461047106510131052925114010501060973990104410389251023956947
推銷費用率(%)8.119.727.748.819.109.449.458.3510.239.588.819.319.989.889.609.4010.379.909.669.58
管理費用率(%)4.354.505.045.065.094.025.264.955.833.075.205.125.414.715.044.935.234.915.395.32
研發費用率(%)6.976.697.247.367.968.337.767.508.218.457.307.587.918.018.458.218.158.708.538.30

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
2395-研華OOOOOOOOOX
23年77.45億9.44%41.62%0.0%109.67%7053百萬27.72%

融資使用率
日期股價融資使用率
2022-05-24 -349.00.03%
2022-05-23358.50.04%
2022-05-20364.00.04%
2022-05-19365.00.04%
2022-05-18358.50.05%
2022-05-17351.00.06%
2022-05-16351.50.06%
2022-05-13339.50.06%
2022-05-12325.50.07%
2022-05-11330.00.07%
2022-05-10332.00.07%
2022-05-09341.00.07%
2022-05-06343.00.07%
2022-05-05344.50.07%
2022-05-04376.00.03%
2022-05-03368.50.03%
2022-04-29369.50.03%
2022-04-28368.50.03%
2022-04-27365.00.03%
2022-04-26370.50.03%
2022-04-25374.00.03%
2022-04-22376.00.03%
2022-04-21377.00.03%
2022-04-20366.00.04%
2022-04-19370.50.03%
2022-04-18366.50.04%
2022-04-15366.50.04%
2022-04-14380.00.03%
2022-04-13371.00.04%
2022-04-12366.00.05%
2022-04-11362.50.05%
2022-04-08363.00.05%
2022-04-07361.00.05%
2022-04-06370.00.05%
2022-04-01374.50.04%
2022-03-31369.50.05%
2022-03-30362.00.05%
2022-03-29360.00.06%
2022-03-28359.50.06%
2022-03-25362.00.06%
2022-03-24370.50.05%
2022-03-23374.50.05%
2022-03-22369.00.05%
2022-03-21363.00.05%
2022-03-18362.50.05%
2022-03-17379.50.04%
2022-03-16366.00.04%
2022-03-15367.00.05%
2022-03-14356.50.05%
2022-03-11364.00.05%
2022-03-10362.50.05%
2022-03-09356.00.05%
2022-03-08350.50.05%
2022-03-07349.50.06%
2022-03-04364.50.05%
2022-03-03372.50.04%
2022-03-02372.00.05%
2022-03-01371.00.05%
2022-02-25366.50.05%
2022-02-24369.50.05%
2022-02-23377.00.04%
2022-02-22375.50.04%
2022-02-21389.00.03%
2022-02-18386.50.03%
2022-02-17392.50.03%
2022-02-16392.00.03%
2022-02-15381.50.04%
2022-02-14379.00.04%
2022-02-11392.00.03%
2022-02-10390.00.04%
2022-02-09386.00.04%
2022-02-08390.00.03%
2022-02-07380.00.04%
2022-01-26380.50.03%
2022-01-25382.00.04%
2022-01-24388.00.03%
2022-01-21383.00.04%
2022-01-20397.50.03%
2022-01-19389.50.03%
2022-01-18390.50.04%
2022-01-17382.50.04%
2022-01-14383.00.04%
2022-01-13385.50.04%
2022-01-12394.00.04%
2022-01-11391.50.05%
2022-01-10394.00.05%
2022-01-07386.50.05%
2022-01-06394.50.04%
2022-01-05400.00.04%
2022-01-04397.00.05%
2022-01-03397.00.04%
2021-12-30396.50.05%
2021-12-29400.50.05%
2021-12-28400.00.05%
2021-12-27398.00.05%
2021-12-24397.00.05%
2021-12-23394.50.05%
2021-12-22386.50.07%
2021-12-21387.00.07%
2021-12-20389.00.12%
2021-12-17399.00.04%
2021-12-16397.00.04%
2021-12-15380.50.03%
2021-12-14382.00.03%
2021-12-13381.00.03%
2021-12-10380.50.03%
2021-12-09392.00.02%
2021-12-08386.00.03%
2021-12-07373.50.03%
2021-12-06377.50.03%
2021-12-03374.00.03%
2021-12-02379.50.03%
2021-12-01370.50.03%
2021-11-30382.00.03%
2021-11-29376.00.03%
2021-11-26376.00.03%
2021-11-25389.50.02%
2021-11-24386.00.02%
2021-11-23387.00.03%
2021-11-22389.00.03%
2021-11-19382.50.04%
2021-11-18385.00.03%
2021-11-17386.50.03%
2021-11-16392.00.03%
2021-11-15392.00.03%
2021-11-12387.50.03%
2021-11-11388.50.03%
2021-11-10383.00.03%
2021-11-09389.00.03%
2021-11-08376.50.03%
2021-11-05374.00.03%
2021-11-04369.50.04%
2021-11-03361.50.04%
2021-11-02364.50.04%
2021-11-01366.50.04%
2021-10-29363.00.04%
2021-10-28364.50.04%
2021-10-27357.50.05%
2021-10-26361.00.04%
2021-10-25351.00.05%
2021-10-22347.50.05%
2021-10-21348.00.05%
2021-10-20350.00.05%
2021-10-19348.00.04%
2021-10-18342.00.05%
2021-10-15352.00.04%
2021-10-14345.50.06%
2021-10-13341.00.06%
2021-10-12348.50.06%
2021-10-08350.50.06%
2021-10-07345.00.06%
2021-10-06340.50.08%
2021-10-05341.50.07%
2021-10-04353.50.06%
2021-10-01352.50.06%
2021-09-30365.00.06%
2021-09-29358.00.06%
2021-09-28364.00.06%
2021-09-27367.50.06%
2021-09-24369.50.06%
2021-09-23371.50.06%
2021-09-22365.00.06%
2021-09-17367.50.06%
2021-09-16371.00.06%
2021-09-15366.50.06%
2021-09-14372.00.06%
2021-09-13375.00.06%
2021-09-10394.00.06%
2021-09-09392.00.06%
2021-09-08390.00.06%
2021-09-07390.00.06%
2021-09-06385.00.06%
2021-09-03386.00.06%
2021-09-02385.00.06%
2021-09-01384.00.07%
2021-08-31386.00.07%
2021-08-30385.00.06%
2021-08-27375.00.05%
2021-08-26370.00.05%
2021-08-25374.50.05%
2021-08-24372.00.05%
2021-08-23370.00.05%
2021-08-20365.00.05%
2021-08-19362.00.06%
2021-08-18364.50.06%
2021-08-17355.50.07%
2021-08-16350.00.09%
2021-08-13356.00.09%
2021-08-12357.00.09%
2021-08-11362.50.08%
2021-08-10357.50.08%
2021-08-09370.00.08%
2021-08-06365.50.08%
2021-08-05366.00.08%
2021-08-04363.00.08%
2021-08-03359.50.09%
2021-08-02362.00.08%
2021-07-30364.00.08%
2021-07-29363.50.07%
2021-07-28360.00.08%
2021-07-27370.50.07%
2021-07-26374.50.07%
2021-07-23367.00.08%
2021-07-22370.00.08%
2021-07-21369.00.05%
2021-07-20357.00.06%
2021-07-19364.00.06%
2021-07-16365.00.06%
2021-07-15360.00.06%
2021-07-14366.50.05%
2021-07-13370.00.05%
2021-07-12349.50.06%
2021-07-09348.00.06%
2021-07-08344.50.06%
2021-07-07347.00.06%
2021-07-06343.00.06%
2021-07-05341.00.07%
2021-07-02328.00.07%
2021-07-01334.00.07%
2021-06-30345.00.06%
2021-06-29344.50.06%
2021-06-28338.00.07%
2021-06-25338.50.07%
2021-06-24343.00.07%
2021-06-23341.50.07%
2021-06-22327.50.08%
2021-06-21332.00.08%
2021-06-18338.50.07%
2021-06-17334.50.07%
2021-06-16329.00.08%
2021-06-15326.00.08%
2021-06-11325.50.07%
2021-06-10325.50.07%
2021-06-09326.50.07%
2021-06-08326.50.08%
2021-06-07324.50.08%
2021-06-04324.50.07%
2021-06-03320.00.08%
2021-06-02324.00.08%
2021-06-01323.00.08%

研華熱門網頁

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。