2412 中華電


股價漲跌幅
20222021202020192018
中華電8.0%7.0%4.0%3.0%5.0%
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)
125.0 -9.84% 112.7 129.6 3.68% -39.13% 76.09

  • 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35.8134.0034.4935.2435.4635.8436.1034.5235.36
營業利益率21.3520.4019.5920.2520.5320.9221.7319.7720.91
折舊負擔比率15.1214.9014.9012.7512.3812.6613.1014.0813.58
稅前淨利率21.8920.6320.1220.8721.1021.4722.4220.5421.54
股東權益報酬率9.538.958.749.5910.7511.0711.7410.6611.15
資產報酬率7.337.097.177.948.929.169.718.839.27
本業收入比97.5398.9097.3697.0397.3097.4196.9196.2397.08
業外獲益比2.471.102.642.972.702.593.093.772.92
無形資產佔淨值比16.3617.839.8510.900.000.000.000.000.00

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38.2233.0237.0237.3836.3428.8333.8637.6636.8832.6735.0635.6034.7732.4734.6738.1435.7731.8736.8136.99
營業利益率22.7318.5422.4922.7522.1617.6520.5522.2021.8717.9819.6820.5620.2618.4419.7622.4620.4017.1422.0122.13
稅前淨利率22.7618.6723.7823.1122.6017.5020.7522.8922.1218.1120.5221.4920.5418.9320.6123.3520.6717.6422.3023.12
本業收入比99.8899.2994.5598.4198.09100.8499.0596.9798.8699.3195.9095.6998.6497.3995.9196.1998.7397.1398.6995.70
業外獲益比0.130.715.451.591.91-0.840.953.031.140.704.094.311.362.614.093.811.262.871.324.30

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)748587445672427663667093264952763257138075288
自由現金流量(百萬)43686620245301337523421143289458724400226121
稅後淨利(百萬)357543340632789355023887440067428063861239716


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)11817268802028417819987527546204391315013321235811967215955132192015921759171247324250021936115920
自由現金流量(百萬)47331459725597873261918329169487443-365181067523844292104897341138989827268734511359210399
稅後淨利(百萬)9060863493678948880582128337857482837774809185688356840885049861872886821015310445

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)210478207609207520215483227514229991231795226609227981
營業利益(百萬)449304236240646436444670348105503614479747675
稅後淨利(百萬)357543340632789355023887440067428063861239716
EPS(完全稀釋)4.604.304.224.575.005.165.504.975.11
營收成長率(%)1.380.04-3.70-5.29-1.08-0.782.29-0.60N/A
營業利益成長率(%)6.064.22-6.87-6.55-2.91-4.4812.42-6.04N/A
稅後淨利成長率(%)7.031.88-7.64-8.67-2.98-6.4010.86-2.78N/A
EPS成長率(%)6.981.90-7.66-8.60-3.10-6.1810.66-2.74N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)5129559890508864960150101594805217147808481505523350848501085133155488527055365853632608855642555671
營業利益(百萬)116601110111442112831110410498107221061110530993110009103041040210230104171205310943104341241712319
稅後淨利(百萬)9060863493678948880582128337857482837774809185688356840885049861872886821015310445
EPS(完全稀釋)1.171.111.211.151.141.061.071.111.071.001.041.101.081.081.101.271.131.121.311.35
去年同期營收成長率(%)2.380.69-2.463.754.057.692.60-4.59-6.20-0.46-3.52-6.62-4.29-8.86-6.59-3.62----
去年同期營業利益成長率(%)5.015.746.726.335.455.717.122.981.23-2.92-3.92-14.51-4.94-1.96-16.11-2.16----
去年同期稅後淨利成長率(%)2.905.1412.354.366.305.633.040.07-0.87-7.54-4.86-13.11-4.26-3.16-16.24-5.59----
去年同期EPS成長率(%)2.634.7213.083.606.546.002.880.91-0.93-7.41-5.45-13.39-4.42-3.57-16.03-5.93----
較上季營收成長率(%)-14.3517.692.59-1.00-15.7714.019.13-0.71-12.828.621.48-2.38-7.495.28-1.780.05-11.917.901.35-
較上季營業利益成長率(%)5.04-2.981.411.615.77-2.091.050.776.03-0.78-2.86-0.941.68-1.80-13.5710.144.88-15.970.80-
較上季稅後淨利成長率(%)4.93-7.834.681.627.22-1.50-2.763.516.55-3.92-5.572.54-0.62-1.13-13.7612.980.53-14.49-2.80-
較上季EPS成長率(%)5.41-8.265.220.887.55-0.93-3.603.747.00-3.85-5.451.850.00-1.82-13.3912.390.89-14.50-2.96-

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(%)
2022/41.67.723.692019/1214.763.43-3.69
2022/34.646.772.382019/110.07-3.77-4.4
2022/1~2-4.940.280.272019/102.21-1.31-4.46
2021/1224.57-7.561.382019/90.96-3.54-4.81
2021/11-3.580.322.582019/81.78-4.4-4.97
2021/109.4413.242.832019/7-1.14-2.58-5.05
2021/91.48-8.391.652019/61.20.26-5.45
2021/82.860.193.122019/50.96-14.44-6.51
2021/7-2.141.623.572019/4-3.79-4.49-4.34
2021/63.65.913.92019/34.01-1.74-4.29
2021/5-0.021.393.492019/1~2-6.3-5.52-5.52
2021/40.713.964.022018/126.63-11.13-5.29
2021/3-3.174.164.052018/112.63-9.72-4.67
2021/1~2-2.114.03.992018/10-0.08-5.41-4.12
2020/1235.2222.080.042018/90.05-8.46-3.98
2020/118.833.6-2.322018/83.72-3.21-3.38
2020/10-11.46-4.73-2.932018/71.74-7.97-3.41
2020/911.09.99-2.732018/6-13.63-9.89-2.64
2020/84.330.04-4.342018/512.695.86-1.16
2020/71.98-2.39-4.972018/4-1.02-6.7-2.93
2020/6-0.81-5.38-5.42018/3-2.56-3.04-1.65
2020/52.5-3.46-5.42018/1~2-1.36-0.96-0.96
2020/40.91-4.91-5.882017/128.515.98-1.05
2020/3-1.9-9.35-6.192017/117.536.61-1.75
2020/1~2-4.9-4.61-4.612017/10-3.30.52-2.58

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
11674.011320.03.1272
2021Q4(百萬)2020Q4(百萬)YoY(%)
11180.010411.07.3864
2021Q3(百萬)2020Q3(百萬)YoY(%)
12102.010825.011.796

EPS較上季
2022Q1(元)2021Q4(元)比率
1.171.110.0540

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率8.998.437.346.947.227.938.709.209.63
存貨周轉率11.389.218.3811.6518.0618.2118.6619.8619.59

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.272.642.342.282.262.582.091.911.931.971.771.811.781.871.801.811.731.971.901.92
存貨周轉率2.663.292.612.602.583.072.071.661.732.111.992.212.312.572.652.883.464.643.883.96

償債能力-近10年
202120202019201820172016201520142013
負債比0.240.230.190.170.170.170.170.170.17
金融負債(百萬)167986661690170116721740186024641954
營收淨額(百萬)210478207609207520215483227514229991231795226609227981
利息保障倍數212.15208.85401.892557.192191.352494.061568.951009.801349.74
長期銀行借款占稅後淨利比0.040.000.050.050.040.040.040.050.04

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)210478207609207520215483227514229991231795226609227981
推銷費用(百萬)209442091322220231702535725516250712614525160
管理費用(百萬)529350064758458946264537451444144190
研發費(百萬)368838503941372538863785361735043655
推銷費用率(%)9.9510.0710.7110.7511.1511.0910.8211.5411.04
管理費用率(%)2.512.412.292.132.031.971.951.951.84
研發費用率(%)1.751.851.901.731.711.651.561.551.60

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)5129559890508864960150101594805217147808481505523350848501085133155488527055365853632608855642555671
推銷費用(百萬)54455881513450444885552051435178507357505579548354085909565259565653665262696153
管理費用(百萬)15481487122312801303149411511148121413231124114111711142108811681191118411211157
研發費(百萬)84898493689387597298196193697810889549219399519099261061946959
推銷費用率(%)10.629.8210.0910.179.759.289.8610.8310.5410.4110.9710.9410.5410.6510.7211.1010.5410.9311.1111.05
管理費用率(%)3.022.482.402.582.602.512.212.402.522.402.212.282.282.062.062.182.221.941.992.08
研發費用率(%)1.651.641.841.801.751.631.882.011.941.772.141.901.791.691.801.691.731.741.681.72

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
2412-中華電OOOOOOOXXO
22年775.74億-0.0%22.76%0.0%59.94%76800百萬9.48%

融資使用率
日期股價融資使用率
2022-05-18 -125.00.11%
2022-05-17123.50.21%
2022-05-16124.00.28%
2022-05-13124.00.28%
2022-05-12124.00.28%
2022-05-11125.00.28%
2022-05-10124.50.28%
2022-05-09125.00.26%
2022-05-06126.50.15%
2022-05-05125.00.18%
2022-05-04124.00.18%
2022-05-03127.50.16%
2022-04-29131.00.05%
2022-04-28131.50.05%
2022-04-27132.00.04%
2022-04-26132.00.03%
2022-04-25131.50.07%
2022-04-22131.50.02%
2022-04-21131.00.02%
2022-04-20131.00.02%
2022-04-19129.50.02%
2022-04-18130.00.02%
2022-04-15129.50.02%
2022-04-14130.00.02%
2022-04-13128.50.02%
2022-04-12128.50.02%
2022-04-11130.00.01%
2022-04-08128.00.01%
2022-04-07127.00.02%
2022-04-06127.00.02%
2022-04-01127.00.02%
2022-03-31127.00.01%
2022-03-30127.00.02%
2022-03-29127.00.02%
2022-03-28128.00.02%
2022-03-25128.00.02%
2022-03-24127.00.01%
2022-03-23126.50.02%
2022-03-22126.50.02%
2022-03-21126.50.02%
2022-03-18126.50.02%
2022-03-17125.50.02%
2022-03-16126.00.02%
2022-03-15125.00.02%
2022-03-14123.00.02%
2022-03-11122.50.02%
2022-03-10123.00.02%
2022-03-09122.50.02%
2022-03-08122.00.02%
2022-03-07121.00.02%
2022-03-04123.00.02%
2022-03-03122.50.02%
2022-03-02123.50.02%
2022-03-01124.50.02%
2022-02-25124.50.02%
2022-02-24124.50.02%
2022-02-23125.50.02%
2022-02-22123.50.02%
2022-02-21123.50.02%
2022-02-18122.00.02%
2022-02-17121.50.01%
2022-02-16121.00.01%
2022-02-15120.00.02%
2022-02-14120.00.02%
2022-02-11119.50.01%
2022-02-10119.50.01%
2022-02-09118.50.02%
2022-02-08118.00.02%
2022-02-07118.50.02%
2022-01-26117.50.02%
2022-01-25117.00.02%
2022-01-24117.00.02%
2022-01-21117.00.02%
2022-01-20116.50.02%
2022-01-19117.00.02%
2022-01-18117.50.01%
2022-01-17117.00.02%
2022-01-14117.50.02%
2022-01-13117.50.01%
2022-01-12117.00.02%
2022-01-11116.50.02%
2022-01-10116.50.01%
2022-01-07115.50.02%
2022-01-06115.50.02%
2022-01-05115.50.02%
2022-01-04115.50.02%
2022-01-03115.50.02%
2021-12-30116.50.02%
2021-12-29116.50.02%
2021-12-28116.00.02%
2021-12-27116.00.02%
2021-12-24115.50.02%
2021-12-23115.50.06%
2021-12-22115.50.02%
2021-12-21115.50.02%
2021-12-20115.00.02%
2021-12-17115.00.02%
2021-12-16114.50.02%
2021-12-15114.00.02%
2021-12-14114.00.02%
2021-12-13113.50.02%
2021-12-10114.00.02%
2021-12-09114.50.02%
2021-12-08114.00.03%
2021-12-07114.00.03%
2021-12-06114.00.03%
2021-12-03113.50.03%
2021-12-02114.00.03%
2021-12-01113.00.03%
2021-11-30112.00.03%
2021-11-29112.50.03%
2021-11-26113.00.03%
2021-11-25113.50.03%
2021-11-24113.50.03%
2021-11-23113.50.03%
2021-11-22112.50.05%
2021-11-19113.00.05%
2021-11-18115.00.04%
2021-11-17114.50.04%
2021-11-16114.00.05%
2021-11-15113.00.03%
2021-11-12112.50.03%
2021-11-11112.50.04%
2021-11-10112.00.04%
2021-11-09111.50.04%
2021-11-08111.50.05%
2021-11-05111.00.05%
2021-11-04111.00.05%
2021-11-03110.50.06%
2021-11-02110.50.07%
2021-11-01111.00.07%
2021-10-29110.50.08%
2021-10-28110.00.08%
2021-10-27110.50.09%
2021-10-26110.50.09%
2021-10-25111.00.14%
2021-10-22111.50.13%
2021-10-21110.50.09%
2021-10-20111.00.09%
2021-10-19111.50.09%
2021-10-18111.00.09%
2021-10-15111.00.09%
2021-10-14110.50.09%
2021-10-13111.50.09%
2021-10-12111.50.08%
2021-10-08111.50.12%
2021-10-07111.50.07%
2021-10-06111.00.08%
2021-10-05110.50.08%
2021-10-04111.00.07%
2021-10-01110.50.06%
2021-09-30110.50.05%
2021-09-29111.50.05%
2021-09-28111.00.05%
2021-09-27111.00.05%
2021-09-24111.50.05%
2021-09-23111.00.05%
2021-09-22111.00.05%
2021-09-17111.00.05%
2021-09-16111.50.04%
2021-09-15111.00.05%
2021-09-14111.00.05%
2021-09-13111.00.05%
2021-09-10110.50.05%
2021-09-09110.50.05%
2021-09-08111.00.05%
2021-09-07111.00.05%
2021-09-06111.00.05%
2021-09-03111.00.05%
2021-09-02111.00.05%
2021-09-01110.50.05%
2021-08-31112.00.05%
2021-08-30111.00.05%
2021-08-27110.00.05%
2021-08-26110.00.08%
2021-08-25110.00.15%
2021-08-24115.50.05%
2021-08-23115.50.06%
2021-08-20116.00.06%
2021-08-19116.50.06%
2021-08-18117.50.06%
2021-08-17117.50.05%
2021-08-16117.50.04%
2021-08-13117.50.03%
2021-08-12118.00.03%
2021-08-11118.00.03%
2021-08-10118.00.03%
2021-08-09117.50.03%
2021-08-06117.50.03%
2021-08-05118.00.03%
2021-08-04117.50.03%
2021-08-03117.00.03%
2021-08-02116.50.03%
2021-07-30115.00.07%
2021-07-29116.50.04%
2021-07-28116.00.04%
2021-07-27115.50.04%
2021-07-26115.00.04%
2021-07-23115.00.04%
2021-07-22116.00.03%
2021-07-21115.00.03%
2021-07-20115.00.03%
2021-07-19115.00.03%
2021-07-16115.00.03%
2021-07-15114.50.03%
2021-07-14114.50.03%
2021-07-13114.50.03%
2021-07-12113.50.03%
2021-07-09114.50.04%
2021-07-08114.00.03%
2021-07-07114.00.03%
2021-07-06114.00.03%
2021-07-05114.50.03%
2021-07-02114.00.03%
2021-07-01113.50.03%
2021-06-30114.00.03%
2021-06-29114.00.03%
2021-06-28114.00.03%
2021-06-25114.50.02%
2021-06-24114.00.03%
2021-06-23114.50.02%
2021-06-22114.00.03%
2021-06-21113.50.04%
2021-06-18113.50.04%
2021-06-17114.50.03%
2021-06-16115.00.03%
2021-06-15114.50.03%
2021-06-11114.50.03%
2021-06-10114.50.04%
2021-06-09114.00.04%
2021-06-08114.50.04%
2021-06-07114.00.04%
2021-06-04114.00.04%
2021-06-03114.00.04%
2021-06-02114.00.04%
2021-06-01113.50.04%
2021-05-31113.50.05%
2021-05-28113.00.05%
2021-05-27112.00.05%
2021-05-26113.00.05%

中華電熱門網頁

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。