2404 漢唐


股價漲跌幅
20222021202020192018
漢唐1.0%-17.0%262.0%115.0%50.0%
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)
180.0 -30.36% 125.35 144.15 -19.92% 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
2021202020192018201720162015201420132012
營業毛利率15.9615.8618.1917.5617.8415.4314.0318.0315.1013.03
營業利益率12.2612.8914.2413.0912.8611.128.859.389.546.18
折舊負擔比率0.270.140.170.150.200.160.210.370.230.28
稅前淨利率13.8814.1815.5916.7513.9412.6513.0415.6112.257.08
股東權益報酬率28.3243.3235.6732.2720.2624.6621.7514.2222.9611.09
資產報酬率11.1416.3513.2112.188.0210.049.096.2010.235.06
本業收入比88.3390.9391.3678.1092.2187.8667.8460.0977.8987.21
業外獲益比11.709.078.6421.907.7312.1432.1639.9122.1812.79
無形資產佔淨值比0.090.010.010.000.000.000.000.000.000.00

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16.0514.9117.9215.2315.9513.6115.4716.0118.6417.9319.0319.9116.4316.6221.1814.5917.7521.8714.7816.91
營業利益率11.8811.3714.0811.6312.1110.8512.9613.3014.2814.9913.9714.9513.0113.6715.108.6913.1115.039.5412.36
稅前淨利率12.2613.3114.0111.9216.5315.4813.7613.8913.9915.6316.8615.9914.3913.8423.3118.9512.5115.0520.0413.92
本業收入比96.9085.46100.4697.6273.2870.1394.1795.68102.0995.9082.9493.4490.3498.7964.7345.83104.5699.7447.6688.78
業外獲益比3.1014.54-0.462.5226.7229.965.834.32-2.094.1017.206.569.661.2135.2754.17-4.830.0052.3411.22

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)20943774408311783174116630984728651597
自由現金流量(百萬)172846761473106028002344-62533428781595
稅後淨利(百萬)27694033281521481215155212457451123541


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)1601-10602311-795163839291160-495-8211634-82228464245357108-75912514-342
自由現金流量(百萬)1569-11872479-1039147527704299-431-19641001-15021451522-1271653664-1130355834-336
稅後淨利(百萬)53279966755774788512881114746783566752715739798422189243418368

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)256063583723921181281252615427124196950114459163
營業利益(百萬)31404621340723721610171510996521092566
稅後淨利(百萬)27694033281521481215155212457451123541
EPS(完全稀釋)14.3620.8314.579.275.006.365.133.114.670.00
營收成長率(%)-28.5549.8131.9644.72-18.8024.2278.69-39.2724.90N/A
營業利益成長率(%)-32.0535.6343.6347.33-6.1256.0568.56-40.2992.93N/A
稅後淨利成長率(%)-31.3443.2731.0576.79-21.7124.6667.11-33.66107.58N/A
EPS成長率(%)-31.0642.9657.1785.40-21.3823.9864.95-33.40N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)579375486274599157947029119679995684771774242581466887753435530412979260528783649
營業利益(百萬)6888588836977027631551132997810765938698701060657264390391275451
稅後淨利(百萬)53279966755774788512881114746783566752715739798422189243418368
EPS(完全稀釋)2.794.193.502.923.924.646.765.843.914.112.973.943.753.243.351.770.791.021.761.55
去年同期營收成長率(%)-0.027.38-47.57-40.06-15.38-2.06182.1171.912.38-7.43-2.5991.19124.50197.6251.32-16.66----
兩季平均(YOY)營收成長率(%)3.68-20.09-43.81-27.72-8.7290.03127.0137.14-2.52-5.0144.30107.84161.06124.4717.33-----
去年同期EPS成長率(%)-28.83-9.70-48.22-50.000.2612.90127.6148.224.2726.85-11.34122.60374.68217.6590.3414.19----
兩季平均(YOY)EPS成長率(%)-19.27-28.96-49.11-24.876.5870.2587.9126.2415.567.7655.63248.64296.17154.0052.27-----
較上季營收成長率(%)-23.2520.314.723.40-17.57-41.2619.7345.98-4.6069.19-27.04-13.07-13.7478.0343.212.0814.36-9.49-21.13-
較上季EPS成長率(%)-33.4119.7119.86-25.51-15.52-31.3615.7549.36-4.8738.38-24.625.0715.74-3.2889.27124.05-22.55-42.0513.55-

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(%)
2022/415.6116.083.992019/12-25.57-25.5331.95
2022/310.93-20.44-0.032019/1137.4822.3142.91
2022/1~2-17.48229.0214.732019/1060.34-14.7446.71
2021/126.041.31-28.542019/9-10.91-33.5261.39
2021/11-24.9417.32-30.622019/82.232.6883.79
2021/1046.735.69-33.492019/7-34.4354.95100.59
2021/9-5.62-48.16-37.312019/627.09137.45107.66
2021/81.27-50.33-35.612019/5-7.378.34102.23
2021/7-13.86-43.79-32.532019/4-5.6164.39107.88
2021/652.38-45.03-30.022019/37.17157.46124.5
2021/5-16.44-35.24-24.612019/1~2-35.1113.01113.0
2021/4-20.76-36.71-21.932018/1222.24318.6544.72
2021/3107.42-2.29-15.362018/11-4.1795.2128.67
2021/1~2-46.45-73.09-22.832018/1025.03256.1621.05
2020/1222.87.7349.812018/937.59127.614.57
2020/11-32.38-34.753.992018/854.2754.95-7.26
2020/10-28.0332.7767.652018/70.46-13.42-14.38
2020/9-9.57195.8572.052018/6-4.54-15.27-14.52
2020/814.6191.4461.482018/5-14.55-19.78-14.38
2020/7-15.75160.047.72018/447.81-14.96-13.0
2020/679.51102.3434.712018/3-25.02-18.78-12.23
2020/5-18.3343.2520.222018/1~2-12.95-9.69-9.69
2020/422.3262.615.552017/12-42.99-58.76-18.8
2020/33.125.462.372017/1174.83-10.03-13.91
2020/1~224.2-7.36-7.352017/10-20.09-24.35-14.34

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
710.0958.0-25.88
2021Q4(百萬)2020Q4(百萬)YoY(%)
1004.01088.0-7.720
2021Q3(百萬)2020Q3(百萬)YoY(%)
879.01647.0-46.63

EPS較上季
2022Q1(元)2021Q4(元)比率
2.794.19-0.334

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.105.955.145.934.065.058.185.899.435.87
存貨周轉率391.65676.40508.76402.87309.84251.39160.4692.36155.057.01

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.152.681.911.501.030.801.101.201.341.551.251.811.602.291.871.501.721.551.622.18
存貨周轉率77.58113.6899.13108.09101.38116.12189.90169.48133.67148.5587.60130.69151.71153.2667.8849.1157.8260.4770.2974.96

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.590.620.620.640.600.610.580.590.540.58
金融負債(百萬)00000000068
營收淨額(百萬)256063583723921181281252615427124196950114459163
利息保障倍數301.74669.66521.28477.92266.61311.79258.88232.50181.8472.64
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)256063583723921181281252615427124196950114459163
推銷費用(百萬)27373432273639635055
管理費用(百萬)9051002817696555584556482524499
研發費(百萬)30353536424550566273
推銷費用率(%)0.110.100.140.180.220.230.310.910.440.60
管理費用率(%)3.532.803.423.844.433.794.486.944.585.45
研發費用率(%)0.120.100.150.200.340.290.400.810.540.80

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)579375486274599157947029119679995684771774242581466887753435530412979260528783649
推銷費用(百萬)8-151212311111310889-725868-215
管理費用(百萬)228261230204210218305268212210189207210195228155118160142141
研發費(百萬)77778710810789109899101110
推銷費用率(%)0.14-0.010.080.200.210.040.090.110.190.140.190.140.13-0.090.570.260.200.31-0.070.41
管理費用率(%)3.943.463.673.413.623.102.552.683.102.934.463.563.142.525.245.103.966.144.933.86
研發費用率(%)0.120.090.110.120.140.100.080.080.150.100.190.150.150.120.180.300.300.380.380.27

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
2404-漢唐OOOXOOOXXX
22年19.06億21.02%70.61%0.0%422.35%2057百萬24.8%

融資使用率
日期股價融資使用率
2022-05-23 -180.03.84%
2022-05-20176.03.84%
2022-05-19175.03.85%
2022-05-18176.53.86%
2022-05-17175.03.86%
2022-05-16174.53.87%
2022-05-13174.53.97%
2022-05-12171.53.98%
2022-05-11175.53.98%
2022-05-10175.03.93%
2022-05-09177.03.91%
2022-05-06179.53.91%
2022-05-05181.03.92%
2022-05-04179.03.91%
2022-05-03176.53.90%
2022-04-29179.53.88%
2022-04-28177.03.88%
2022-04-27176.03.84%
2022-04-26177.53.87%
2022-04-25179.53.91%
2022-04-22185.04.18%
2022-04-21186.54.30%
2022-04-20178.54.30%
2022-04-19176.54.37%
2022-04-18179.04.33%
2022-04-15178.04.28%
2022-04-14179.54.29%
2022-04-13179.54.24%
2022-04-12178.54.17%
2022-04-11181.04.22%
2022-04-08185.54.20%
2022-04-07183.54.21%
2022-04-06190.54.24%
2022-04-01195.04.25%
2022-03-31195.04.36%
2022-03-30197.04.40%
2022-03-29197.04.46%
2022-03-28200.04.53%
2022-03-25199.54.53%
2022-03-24197.54.48%
2022-03-23195.54.62%
2022-03-22195.04.67%
2022-03-21194.54.81%
2022-03-18192.54.74%
2022-03-17189.54.67%
2022-03-16186.54.68%
2022-03-15187.54.68%
2022-03-14189.04.77%
2022-03-11189.04.84%
2022-03-10186.04.97%
2022-03-09184.05.03%
2022-03-08173.04.99%
2022-03-07174.05.01%
2022-03-04177.55.05%
2022-03-03177.05.06%
2022-03-02176.55.06%
2022-03-01176.55.10%
2022-02-25176.05.12%
2022-02-24173.05.11%
2022-02-23176.05.17%
2022-02-22175.05.09%
2022-02-21179.05.16%
2022-02-18179.55.14%
2022-02-17180.05.09%
2022-02-16178.55.11%
2022-02-15177.05.16%
2022-02-14178.05.16%
2022-02-11180.55.22%
2022-02-10180.05.21%
2022-02-09180.55.21%
2022-02-08179.05.26%
2022-02-07176.05.36%
2022-01-26174.55.43%
2022-01-25174.55.61%
2022-01-24177.05.57%
2022-01-21177.05.66%
2022-01-20181.05.68%
2022-01-19182.05.64%
2022-01-18184.56.09%
2022-01-17184.56.04%
2022-01-14183.56.11%
2022-01-13186.06.22%
2022-01-12184.56.15%
2022-01-11182.05.99%
2022-01-10183.56.04%
2022-01-07186.06.13%
2022-01-06188.56.16%
2022-01-05184.55.93%
2022-01-04186.06.26%
2022-01-03178.55.90%
2021-12-30181.56.04%
2021-12-29179.05.69%
2021-12-28177.05.53%
2021-12-27177.05.55%
2021-12-24178.05.52%
2021-12-23174.55.30%
2021-12-22171.55.22%
2021-12-21170.05.15%
2021-12-20171.54.95%
2021-12-17171.04.88%
2021-12-16171.04.83%
2021-12-15171.54.73%
2021-12-14172.54.70%
2021-12-13174.54.67%
2021-12-10172.54.77%
2021-12-09174.04.72%
2021-12-08173.04.71%
2021-12-07174.54.65%
2021-12-06173.54.64%
2021-12-03177.04.61%
2021-12-02179.04.64%
2021-12-01179.04.58%
2021-11-30178.54.59%
2021-11-29177.54.57%
2021-11-26177.54.54%
2021-11-25178.54.53%
2021-11-24180.04.48%
2021-11-23186.04.39%
2021-11-22189.04.38%
2021-11-19190.04.40%
2021-11-18188.04.51%
2021-11-17192.04.57%
2021-11-16190.54.59%
2021-11-15187.04.62%
2021-11-12186.54.63%
2021-11-11190.04.72%
2021-11-10185.04.67%
2021-11-09184.54.57%
2021-11-08185.04.54%
2021-11-05184.54.54%
2021-11-04185.04.51%
2021-11-03182.54.46%
2021-11-02182.04.47%
2021-11-01181.54.50%
2021-10-29183.54.53%
2021-10-28184.04.53%
2021-10-27185.04.55%
2021-10-26182.54.58%
2021-10-25182.54.63%
2021-10-22184.04.63%
2021-10-21182.04.96%
2021-10-20184.04.97%
2021-10-19181.04.98%
2021-10-18177.55.05%
2021-10-15180.05.06%
2021-10-14176.05.11%
2021-10-13177.05.12%
2021-10-12182.05.17%
2021-10-08177.55.24%
2021-10-07177.05.25%
2021-10-06173.05.30%
2021-10-05173.05.33%
2021-10-04171.55.33%
2021-10-01173.05.39%
2021-09-30177.05.41%
2021-09-29172.05.42%
2021-09-28173.55.43%
2021-09-27171.55.50%
2021-09-24174.55.44%
2021-09-23172.05.52%
2021-09-22178.05.40%
2021-09-17184.55.25%
2021-09-16182.55.36%
2021-09-15182.55.38%
2021-09-14185.55.34%
2021-09-13185.55.36%
2021-09-10185.05.36%
2021-09-09183.55.32%
2021-09-08182.55.35%
2021-09-07186.55.26%
2021-09-06188.05.30%
2021-09-03192.05.39%
2021-09-02194.05.43%
2021-09-01197.05.47%
2021-08-31199.05.47%
2021-08-30196.05.48%
2021-08-27193.55.60%
2021-08-26195.05.55%
2021-08-25193.05.43%
2021-08-24189.55.46%
2021-08-23191.05.48%
2021-08-20188.55.58%
2021-08-19186.05.45%
2021-08-18192.55.55%
2021-08-17191.55.64%
2021-08-16192.05.65%
2021-08-13197.55.59%
2021-08-12203.55.58%
2021-08-11206.05.54%
2021-08-10197.55.51%
2021-08-09191.05.52%
2021-08-06191.55.55%
2021-08-05192.55.48%
2021-08-04194.55.38%
2021-08-03197.05.27%
2021-08-02192.05.23%
2021-07-30195.55.13%
2021-07-29198.55.02%
2021-07-28199.54.95%
2021-07-27202.54.95%
2021-07-26200.54.99%
2021-07-23201.04.91%
2021-07-22201.04.84%
2021-07-21202.04.82%
2021-07-20202.54.91%
2021-07-19206.04.94%
2021-07-16208.54.90%
2021-07-15211.05.07%
2021-07-14207.04.92%
2021-07-13209.54.87%
2021-07-12206.04.61%
2021-07-09206.54.58%
2021-07-08208.04.60%
2021-07-07209.04.66%
2021-07-06210.04.69%
2021-07-05212.04.72%
2021-07-02209.04.63%
2021-07-01209.04.63%
2021-06-30212.54.75%
2021-06-29213.54.84%
2021-06-28214.04.80%
2021-06-25216.04.70%
2021-06-24214.04.66%
2021-06-23211.54.74%
2021-06-22210.04.76%
2021-06-21216.04.78%
2021-06-18222.04.96%
2021-06-17237.54.72%
2021-06-16239.54.92%
2021-06-15242.54.91%
2021-06-11236.04.69%
2021-06-10235.54.68%
2021-06-09232.04.70%
2021-06-08235.54.64%
2021-06-07237.04.54%
2021-06-04238.04.60%
2021-06-03241.04.58%
2021-06-02236.04.61%
2021-06-01229.54.54%
2021-05-31231.04.48%

漢唐熱門網頁

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。