2433 互盛電


股價漲跌幅
20222021202020192018
互盛電-1.0%0.0%20.0%33.0%-3.0%
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)
50.8 -17.32% 42.0 48.3 -4.92% -39.06% 30.96

  • 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26.8331.6231.8830.4130.3133.0339.8243.7746.5448.29
營業利益率11.5512.4613.7611.1711.2910.7716.5016.9417.6019.09
折舊負擔比率33.1634.3034.0635.4835.0835.5837.3239.3639.1736.33
稅前淨利率17.1917.3218.0815.5217.3014.6820.8424.3244.1427.86
股東權益報酬率11.6712.3013.4311.5913.4810.8513.6012.1721.2812.92
資產報酬率7.257.588.146.747.446.187.907.7713.598.17
本業收入比67.2271.9476.0971.9765.2273.2579.1969.6739.8968.44
業外獲益比32.7828.0623.9128.0334.7826.5520.8130.3360.1131.56
無形資產佔淨值比2.993.012.992.832.900.000.000.000.000.00

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30.5727.4725.7327.5426.5929.7931.3733.4531.9531.6630.3932.6132.8630.1928.9531.2231.3329.5128.8028.26
營業利益率14.0013.1210.4811.8610.7713.0711.3112.4013.0812.8911.4414.5916.1513.789.7710.4510.5711.9210.158.26
稅前淨利率15.0914.2130.2612.7911.8313.6929.3613.0513.1713.3728.2514.7815.9513.4926.9811.489.7911.9224.5510.62
本業收入比92.8091.9734.6092.8091.4595.8038.7295.4599.2296.5540.5298.77101.18102.1036.3391.60107.45100.0041.3577.32
業外獲益比7.207.3065.407.209.404.2061.625.300.783.4559.481.23-1.18-2.1064.039.24-8.510.0058.6522.68

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)1681170417041360161614591086788788714
自由現金流量(百萬)4341121952251323617-126-576776360
稅後淨利(百萬)549568612528556431530492802453


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)34253737640336554639145830840255239036031543592410168533519
自由現金流量(百萬)-171325-7511435439325511817451816595218-100215-82-152298-64
稅後淨利(百萬)911022649689106269999510627411611610425995719221881

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)3884405043254090374034122953237319941888
營業利益(百萬)449505595457422367487402351360
稅後淨利(百萬)549568612528556431530492802453
EPS(完全稀釋)3.803.934.233.653.842.973.663.405.540.00
營收成長率(%)-4.10-6.365.759.369.6115.5424.4419.015.61N/A
營業利益成長率(%)-11.09-15.1330.208.2914.99-24.6421.1414.53-2.50N/A
稅後淨利成長率(%)-3.35-7.1915.91-5.0429.00-18.687.72-38.6577.04N/A
EPS成長率(%)-3.31-7.0915.89-4.9529.29-18.857.65-38.63N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)8309629569749921046101310129791086108310991058106310321039956993966913
營業利益(百萬)1161261001161071371151261281401241601711461011091011189875
稅後淨利(百萬)911022649689106269999510627411611610425995719221881
EPS(完全稀釋)0.630.701.820.660.610.731.860.680.650.741.890.800.800.721.790.660.490.631.510.56
去年同期營收成長率(%)-16.33-8.03-5.63-3.751.33-3.68-6.46-7.92-7.472.164.945.7710.677.056.8313.80----
去年同期營業利益成長率(%)8.41-8.03-13.04-7.94-16.41-2.14-7.26-21.25-25.15-4.1122.7746.7969.3123.733.0645.33----
去年同期稅後淨利成長率(%)2.25-3.77-1.86-3.03-6.320.00-1.82-14.66-18.101.925.7922.1163.3813.0418.8117.28----
去年同期EPS成長率(%)3.28-4.11-2.15-2.94-6.15-1.35-1.59-15.00-18.752.785.5921.2163.2714.2918.5417.86----
較上季營收成長率(%)-13.720.63-1.85-1.81-5.163.260.103.37-9.850.28-1.463.88-0.473.00-0.678.68-3.732.805.81-
較上季營業利益成長率(%)-7.9426.00-13.798.41-21.9019.13-8.73-1.56-8.5712.90-22.50-6.4317.1244.55-7.347.92-14.4120.4130.67-
較上季稅後淨利成長率(%)-10.78-61.36175.007.87-16.04-60.59171.724.21-10.38-61.31136.210.0011.54-59.85172.6333.80-22.83-57.80169.14-
較上季EPS成長率(%)-10.00-61.54175.768.20-16.44-60.75173.534.62-12.16-60.85136.250.0011.11-59.78171.2134.69-22.22-58.28169.64-

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(%)
2022/4-0.24-18.92-17.022019/122.88-0.745.72
2022/34.21-17.6-16.382019/111.631.866.37
2022/1~2-11.68-15.78-15.772019/10-2.135.686.85
2021/129.08-7.53-4.112019/91.243.956.98
2021/11-2.97-7.78-3.772019/8-1.34.47.37
2021/10-0.88-8.77-3.372019/7-2.536.347.8
2021/93.07-7.42-2.752019/62.764.818.06
2021/8-4.08-4.86-2.142019/5-0.762.348.76
2021/70.18-4.6-1.752019/43.4410.2910.52
2021/62.64-5.95-1.272019/33.589.7610.6
2021/5-5.94-4.65-0.292019/1~2-6.6311.0311.02
2021/41.38-0.730.792018/125.587.119.37
2021/35.12-2.61.322018/115.4410.169.61
2021/1~2-9.433.413.412018/10-3.733.939.55
2020/128.78-1.91-6.342018/91.673.9210.21
2020/11-4.01-7.24-6.752018/80.528.2111.08
2020/100.57-1.78-6.72018/7-3.938.4611.52
2020/95.92-4.43-7.242018/60.3411.7912.06
2020/8-3.81-8.65-7.62018/56.9318.9912.11
2020/7-1.22-6.27-7.452018/42.9510.8810.36
2020/64.06-7.51-7.652018/33.658.6910.18
2020/5-2.08-8.67-7.672018/1~2-4.6610.9610.95
2020/4-0.53-7.44-7.422017/128.5812.299.59
2020/319.23-3.74-7.412017/11-0.5110.659.32
2020/1~2-19.85-9.25-9.252017/10-3.7411.219.19

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
125.0117.06.8376
2021Q4(百萬)2020Q4(百萬)YoY(%)
137.0143.0-4.195
2021Q3(百萬)2020Q3(百萬)YoY(%)
289.0297.0-2.693

EPS較上季
2022Q1(元)2021Q4(元)比率
0.630.7-0.099

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率10.9610.9810.179.098.507.696.675.644.704.94
存貨周轉率19.6516.4920.2821.9318.5015.9511.269.207.285.64

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.172.622.492.512.722.752.342.122.182.432.092.062.132.121.821.952.102.182.071.97
存貨周轉率4.334.924.234.324.994.824.594.383.934.756.125.825.786.375.845.764.795.405.685.10

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.390.390.400.420.460.460.450.430.320.43
金融負債(百萬)2180219922312498260424342649241814441905
營收淨額(百萬)3884405043254090374034122953237319941888
利息保障倍數49.5242.3234.8423.5041.9124.8024.2134.3167.1234.12
長期銀行借款占稅後淨利比0.910.920.961.131.261.160.940.510.000.44

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)3884405043254090374034122953237319941888
推銷費用(百萬)46464164160951900000
管理費用(百萬)12212712316619200000
研發費(百萬)0000000000
推銷費用率(%)11.9515.8314.8214.8913.880.000.000.000.000.00
管理費用率(%)3.143.142.844.065.130.000.000.000.000.00
研發費用率(%)0.000.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)8309629569749921046101310129791086108310991058106310321039956993966913
推銷費用(百萬)1051131121181221481651711571751671591401198213197000
管理費用(百萬)33243333332936352627313232166000000
研發費(百萬)00000000000000000000
推銷費用率(%)12.6511.7511.7212.1112.3014.1516.2916.9016.0416.1115.4214.4713.230.0919.1920.5020.610.000.000.00
管理費用率(%)3.982.493.453.393.332.773.553.462.662.492.862.913.0215.620.000.000.000.000.000.00
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
2433-互盛電OOOOXXOXXX
22年14.45億43.93%37.13%47.49%46.51%1658百萬7.92%

融資使用率
日期股價融資使用率
2022-05-18 -50.80.17%
2022-05-1751.20.17%
2022-05-1651.20.17%
2022-05-1350.90.17%
2022-05-1250.80.17%
2022-05-1151.00.17%
2022-05-1050.90.17%
2022-05-0951.00.17%
2022-05-0651.40.17%
2022-05-0551.40.18%
2022-05-0451.30.18%
2022-05-0351.30.18%
2022-04-2951.70.18%
2022-04-2851.20.18%
2022-04-2750.90.18%
2022-04-2651.30.17%
2022-04-2551.60.17%
2022-04-2251.70.17%
2022-04-2151.70.17%
2022-04-2051.80.15%
2022-04-1951.90.15%
2022-04-1851.70.15%
2022-04-1551.90.14%
2022-04-1452.00.14%
2022-04-1352.50.14%
2022-04-1251.70.14%
2022-04-1151.80.14%
2022-04-0852.50.14%
2022-04-0752.50.14%
2022-04-0652.80.14%
2022-04-0152.50.14%
2022-03-3152.90.14%
2022-03-3052.90.14%
2022-03-2952.30.14%
2022-03-2852.00.14%
2022-03-2551.90.13%
2022-03-2452.20.13%
2022-03-2352.50.13%
2022-03-2252.10.13%
2022-03-2152.00.13%
2022-03-1851.90.14%
2022-03-1751.70.14%
2022-03-1651.30.14%
2022-03-1551.20.13%
2022-03-1450.90.16%
2022-03-1151.10.13%
2022-03-1051.20.13%
2022-03-0951.10.13%
2022-03-0850.70.13%
2022-03-0750.90.13%
2022-03-0451.50.12%
2022-03-0351.40.12%
2022-03-0251.40.12%
2022-03-0151.30.12%
2022-02-2551.10.12%
2022-02-2450.80.13%
2022-02-2351.30.12%
2022-02-2251.30.12%
2022-02-2151.40.12%
2022-02-1851.60.12%
2022-02-1751.50.12%
2022-02-1651.50.12%
2022-02-1551.40.12%
2022-02-1451.30.12%
2022-02-1151.50.12%
2022-02-1051.60.12%
2022-02-0951.80.12%
2022-02-0851.10.12%
2022-02-0751.20.11%
2022-01-2651.10.11%
2022-01-2550.90.11%
2022-01-2451.10.11%
2022-01-2150.90.11%
2022-01-2051.30.11%
2022-01-1951.00.11%
2022-01-1851.10.11%
2022-01-1751.10.11%
2022-01-1451.10.11%
2022-01-1351.20.11%
2022-01-1251.20.11%
2022-01-1151.10.11%
2022-01-1051.20.11%
2022-01-0751.20.11%
2022-01-0651.40.11%
2022-01-0551.40.11%
2022-01-0451.50.11%
2022-01-0351.40.11%
2021-12-3051.30.10%
2021-12-2951.30.11%
2021-12-2851.20.11%
2021-12-2751.20.11%
2021-12-2451.10.11%
2021-12-2351.10.11%
2021-12-2251.00.11%
2021-12-2151.10.11%
2021-12-2051.10.11%
2021-12-1751.00.11%
2021-12-1651.20.11%
2021-12-1551.30.11%
2021-12-1451.40.11%
2021-12-1351.20.11%
2021-12-1051.20.11%
2021-12-0951.10.11%
2021-12-0851.10.11%
2021-12-0751.20.11%
2021-12-0651.30.11%
2021-12-0351.30.11%
2021-12-0251.40.11%
2021-12-0151.30.11%
2021-11-3051.00.11%
2021-11-2951.20.11%
2021-11-2651.40.11%
2021-11-2551.50.11%
2021-11-2451.70.11%
2021-11-2351.40.11%
2021-11-2251.80.11%
2021-11-1951.70.11%
2021-11-1851.80.11%
2021-11-1751.60.11%
2021-11-1651.40.11%
2021-11-1551.30.11%
2021-11-1251.20.12%
2021-11-1151.10.12%
2021-11-1051.00.12%
2021-11-0950.90.13%
2021-11-0850.80.13%
2021-11-0550.90.12%
2021-11-0451.20.11%
2021-11-0351.30.11%
2021-11-0251.00.11%
2021-11-0151.30.11%
2021-10-2951.20.11%
2021-10-2851.00.11%
2021-10-2751.00.11%
2021-10-2651.00.11%
2021-10-2550.50.12%
2021-10-2250.40.12%
2021-10-2150.40.12%
2021-10-2050.60.12%
2021-10-1950.50.12%
2021-10-1850.50.12%
2021-10-1550.30.12%
2021-10-1450.20.12%
2021-10-1350.30.12%
2021-10-1250.10.12%
2021-10-0850.40.12%
2021-10-0750.30.12%
2021-10-0649.950.12%
2021-10-0549.950.12%
2021-10-0450.00.12%
2021-10-0150.10.12%
2021-09-3050.30.12%
2021-09-2950.40.12%
2021-09-2850.30.12%
2021-09-2750.30.12%
2021-09-2450.50.12%
2021-09-2350.40.12%
2021-09-2249.950.12%
2021-09-1750.30.12%
2021-09-1650.40.12%
2021-09-1550.30.12%
2021-09-1450.40.12%
2021-09-1350.30.12%
2021-09-1050.30.12%
2021-09-0950.00.12%
2021-09-0850.00.12%
2021-09-0750.30.12%
2021-09-0650.40.12%
2021-09-0350.70.12%
2021-09-0250.40.12%
2021-09-0150.50.12%
2021-08-3150.50.12%
2021-08-3050.50.12%
2021-08-2750.40.12%
2021-08-2650.00.12%
2021-08-2550.80.12%
2021-08-2450.50.12%
2021-08-2350.50.12%
2021-08-2050.00.12%
2021-08-1949.90.12%
2021-08-1850.30.12%
2021-08-1749.90.12%
2021-08-1650.10.12%
2021-08-1350.00.12%
2021-08-1250.20.12%
2021-08-1150.20.12%
2021-08-1050.40.12%
2021-08-0950.80.13%
2021-08-0650.90.12%
2021-08-0554.60.14%
2021-08-0454.60.12%
2021-08-0354.70.13%
2021-08-0254.50.11%
2021-07-3054.50.11%
2021-07-2954.60.11%
2021-07-2854.60.12%
2021-07-2754.50.13%
2021-07-2654.10.13%
2021-07-2353.90.14%
2021-07-2253.70.13%
2021-07-2153.60.12%
2021-07-2053.40.12%
2021-07-1953.80.13%
2021-07-1653.90.13%
2021-07-1553.80.13%
2021-07-1453.10.13%
2021-07-1353.50.13%
2021-07-1253.80.13%
2021-07-0954.00.13%
2021-07-0853.70.14%
2021-07-0753.90.15%
2021-07-0653.90.15%
2021-07-0554.00.14%
2021-07-0253.50.14%
2021-07-0153.50.14%
2021-06-3053.50.14%
2021-06-2953.40.14%
2021-06-2853.40.14%
2021-06-2553.30.13%
2021-06-2453.50.13%
2021-06-2353.30.13%
2021-06-2253.60.14%
2021-06-2153.50.14%
2021-06-1853.80.14%
2021-06-1753.30.14%
2021-06-1653.20.14%
2021-06-1553.50.14%
2021-06-1153.70.14%
2021-06-1053.60.14%
2021-06-0953.40.14%
2021-06-0853.50.14%
2021-06-0753.40.14%
2021-06-0453.30.14%
2021-06-0353.40.14%
2021-06-0253.40.14%
2021-06-0152.80.14%
2021-05-3152.30.15%
2021-05-2852.20.15%
2021-05-2751.80.15%
2021-05-2651.90.16%

互盛電熱門網頁

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。