2457 飛宏


股價漲跌幅
20222021202020192018
飛宏-24.0%197.0%17.0%-1.0%-25.0%
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)
38.35 N/A N/A N/A N/A 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
202120202019201820172016201520142013
營業毛利率11.9912.7414.2710.4111.6412.059.0913.9215.34
營業利益率-2.76-4.03-0.73-2.97-1.83-2.72-5.550.141.27
折舊負擔比率2.333.333.142.522.753.233.483.223.48
稅前淨利率-2.43-1.66-0.39-1.480.72-2.31-4.182.392.46
股東權益報酬率-5.91-3.20-0.76-4.710.13-5.67-8.582.422.56
資產報酬率-2.34-1.37-0.20-2.200.33-2.37-4.241.551.59
本業收入比113.76243.79185.71200.56-251.22117.94132.905.7051.52
業外獲益比-13.76-143.14-85.71-100.56350.00-17.94-32.9094.3048.15
無形資產佔淨值比0.230.270.350.310.000.000.000.000.00

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11.3713.6212.6311.329.5312.3813.6912.9511.5015.1416.1213.5012.3912.1712.798.437.198.3111.2013.36
營業利益率-4.77-0.21-1.59-3.79-6.87-2.69-1.96-2.97-11.160.551.12-1.90-2.58-2.631.25-4.99-7.14-4.99-2.030.13
稅前淨利率-2.40-0.18-0.65-3.60-6.65-0.020.64-0.89-9.200.101.28-0.88-2.020.060.80-0.45-7.87-4.313.691.07
本業收入比198.59114.29250.00104.90103.557200.00-306.25331.82121.09466.6788.24212.50129.09-3900.00158.621064.2990.40115.32-55.1412.50
業外獲益比-98.59-14.29-150.00-4.90-3.55-7100.00412.50-231.82-21.09-366.6711.76-116.67-29.094000.00-58.62-971.439.09-15.32155.1487.50

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)-946184511-196-85343-356933305
自由現金流量(百萬)-2059106-15398972-251-1261202-573
稅後淨利(百萬)-313-155-38-2477-301-509148153


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-79111128-537-548-26367-24689281725160-655-627933-38-4641223-46
自由現金流量(百萬)-666-209-78-413-1359174230-31618128284-114-313725201-72820021686171
稅後淨利(百萬)-80-15-16-111-1712120-34-161-259-11-84816-70-200-105786

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)12284924410695121391128411352111231243612081
營業利益(百萬)-339-373-78-361-206-309-61817153
稅後淨利(百萬)-313-155-38-2477-301-509148153
EPS(完全稀釋)-0.92-0.46-0.11-0.730.02-1.09-1.830.490.55
營收成長率(%)32.89-13.57-11.907.58-0.602.06-10.562.94N/A
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/A-88.89N/A
稅後淨利成長率(%)N/AN/AN/AN/A102.33N/AN/A-3.27N/A
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/A-10.91N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)29693774314428232542266325242457159925652674271027452970367029892510256929062977
營業利益(百萬)-141-8-50-107-175-72-49-73-1781430-51-71-7846-149-179-128-594
稅後淨利(百萬)-80-15-16-111-1712120-34-161-259-11-84816-70-200-105786
EPS(完全稀釋)-0.21-0.04-0.05-0.33-0.510.060.06-0.10-0.480.000.17-0.03-0.250.020.05-0.21-0.59-0.320.230.02
去年同期營收成長率(%)16.8041.7224.5614.9058.973.82-5.61-9.34-41.75-13.64-27.14-9.339.3615.6126.290.40----
兩季平均(YOY)營收成長率(%)29.2633.1419.7336.9431.39-0.90-7.47-25.55-27.70-20.39-18.230.0112.4820.9513.34-----
去年同期EPS成長率(%)58.82-166.67-183.33-230.00-6.250.00-64.71-233.33-92.00-100.00240.0085.7157.63106.25-78.26-1150.00----
兩季平均(YOY)EPS成長率(%)-53.92-175.00-206.67-118.12-3.12-32.35-149.02-162.67-96.0070.00162.8571.6781.9413.99-614.13-----
較上季營收成長率(%)-21.3320.0411.3711.05-4.545.512.7353.66-37.66-4.08-1.33-1.28-7.58-19.0722.7819.08-2.30-11.60-2.38-
較上季EPS成長率(%)-425.0020.0084.8535.29-950.000.00160.0079.170.00-100.00666.6788.00-1350.00-60.00123.8164.41-84.37-239.131050.00-

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(%)
2022/4-11.110.4512.182019/12-20.59-18.04-11.89
2022/355.4323.3716.772019/1117.1-7.34-11.38
2022/1~2-35.31162.613.092019/10-8.39-16.12-11.79
2021/12-9.1441.6832.892019/90.27-18.06-11.33
2021/1118.0248.5631.962019/83.4-28.31-10.41
2021/107.9334.3629.912019/7-0.04-33.61-7.1
2021/912.4212.6529.322019/6-4.14-13.54-0.78
2021/8-14.0718.8232.152019/5-2.23-10.432.07
2021/714.5445.5134.382019/4-6.86-3.765.73
2021/613.58.7832.282019/362.499.399.38
2021/5-14.044.5138.922019/1~2-45.769.389.38
2021/49.1533.6750.942018/12-10.218.867.57
2021/329.9539.858.982018/116.0128.917.47
2021/1~2-24.36-25.8372.212018/10-10.5110.05.66
2020/12-4.7314.16-13.562018/9-12.2720.45.21
2020/116.74-4.83-15.712018/8-4.2422.923.43
2020/10-9.514.39-16.892018/730.1835.340.49
2020/918.585.69-19.052018/6-0.76.25-5.32
2020/85.22-10.63-22.152018/55.04-0.91-7.58
2020/7-14.37-12.17-23.792018/45.86-3.79-9.36
2020/69.042.51-25.642018/359.12-19.77-11.33
2020/59.94-9.88-30.992018/1~2-43.98-5.66-5.66
2020/414.15-19.87-36.212017/126.31-18.49-0.6
2020/374.96-34.62-41.752017/11-9.53-30.561.23
2020/1~2-34.96-45.82-45.822017/10-2.05-18.895.3

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.21-0.04-4.249

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.764.555.045.734.804.615.256.316.24
存貨周轉率4.144.795.305.936.516.536.346.416.04

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.301.801.531.321.241.341.271.480.961.241.261.261.261.361.581.331.231.191.221.25
存貨周轉率0.801.030.941.001.071.361.631.751.111.671.661.571.321.311.791.691.501.581.811.74

償債能力-近10年
202120202019201820172016201520142013
負債比0.570.540.480.510.480.570.510.450.43
金融負債(百萬)2562162529618925112978780900
營收淨額(百萬)12284924410695121391128411352111231243612081
利息保障倍數-6.39-5.81-0.82-7.203.33-6.62-13.6512.6734.48
長期銀行借款占稅後淨利比19.8619.8619.8619.8619.860.000.000.005.18

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)12284924410695121391128411352111231243612081
推銷費用(百萬)549443437552471763650653675
管理費用(百萬)502475518470474440510627531
研發費(百萬)761633648599574474468435493
推銷費用率(%)4.474.794.094.554.176.725.845.255.59
管理費用率(%)4.095.144.843.874.203.884.595.044.40
研發費用率(%)6.206.856.064.935.094.184.213.504.08

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)29693774314428232542266325242457159925652674271027452970367029892510256929062977
推銷費用(百萬)1701481391401221181171179187106117126197128127100113110123
管理費用(百萬)122142124115122122123115115135127128127108129119114102123121
研發費(百萬)186231185171174161156159157155167170157133165154146127151149
推銷費用率(%)5.733.924.424.964.804.434.644.765.693.393.964.324.596.633.494.253.984.403.794.13
管理費用率(%)4.113.763.944.074.804.584.874.687.195.264.754.724.633.643.513.984.543.974.234.06
研發費用率(%)6.266.125.886.066.856.056.186.479.826.046.256.275.724.484.505.155.824.945.205.01

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
2457-飛宏OOOXXOXXOX
21年37.52億35.02%51.91%25.11%57.38%-1189百萬-5.48%

融資使用率
日期股價融資使用率
2022-05-23 -38.3528.83%
2022-05-2038.3528.95%
2022-05-1938.428.71%
2022-05-1838.428.76%
2022-05-1738.128.86%
2022-05-1637.3529.00%
2022-05-1336.7529.05%
2022-05-1235.029.39%
2022-05-1137.330.61%
2022-05-1038.2530.33%
2022-05-0938.630.78%
2022-05-0639.8530.98%
2022-05-0541.030.97%
2022-05-0440.5530.91%
2022-05-0339.730.92%
2022-04-2939.030.85%
2022-04-2838.730.90%
2022-04-2738.6530.99%
2022-04-2640.732.12%
2022-04-2540.9532.32%
2022-04-2243.2533.00%
2022-04-2143.633.33%
2022-04-2042.9533.28%
2022-04-1942.0533.30%
2022-04-1842.3533.30%
2022-04-1543.833.63%
2022-04-1445.133.77%
2022-04-1344.533.58%
2022-04-1244.233.26%
2022-04-1144.033.82%
2022-04-0845.7533.77%
2022-04-0745.234.04%
2022-04-0647.1534.03%
2022-04-0146.134.17%
2022-03-3146.834.60%
2022-03-3048.2534.50%
2022-03-2946.9535.14%
2022-03-2847.635.76%
2022-03-2547.6534.19%
2022-03-2445.933.76%
2022-03-2345.7533.40%
2022-03-2243.033.03%
2022-03-2142.6533.10%
2022-03-1843.333.15%
2022-03-1742.5533.22%
2022-03-1641.434.43%
2022-03-1541.935.12%
2022-03-1443.1534.84%
2022-03-1142.135.02%
2022-03-1043.3534.53%
2022-03-0942.6534.66%
2022-03-0841.7534.62%
2022-03-0743.035.25%
2022-03-0445.535.44%
2022-03-0346.5535.96%
2022-03-0246.935.25%
2022-03-0146.8535.13%
2022-02-2544.835.47%
2022-02-2444.0535.43%
2022-02-2346.535.85%
2022-02-2245.436.05%
2022-02-2147.7536.32%
2022-02-1847.9535.65%
2022-02-1746.734.87%
2022-02-1648.1533.50%
2022-02-1543.833.60%
2022-02-1443.534.02%
2022-02-1145.734.10%
2022-02-1045.234.11%
2022-02-0945.233.56%
2022-02-0844.9533.71%
2022-02-0743.933.74%
2022-01-2641.633.57%
2022-01-2540.834.31%
2022-01-2442.834.61%
2022-01-2142.5535.11%
2022-01-2044.4537.40%
2022-01-1944.837.16%
2022-01-1844.837.19%
2022-01-1745.637.61%
2022-01-1444.1537.28%
2022-01-1345.6537.35%
2022-01-1246.038.65%
2022-01-1146.538.59%
2022-01-1048.738.94%
2022-01-0747.7539.09%
2022-01-0649.642.70%
2022-01-0550.444.21%
2022-01-0452.143.70%
2022-01-0350.741.51%
2021-12-3050.343.33%
2021-12-2950.642.19%
2021-12-2850.041.57%
2021-12-2751.741.76%
2021-12-2449.439.71%
2021-12-2349.939.66%
2021-12-2247.3540.60%
2021-12-2143.0540.20%
2021-12-2045.1539.21%
2021-12-1745.438.15%
2021-12-1646.2541.61%
2021-12-1543.841.32%
2021-12-1440.836.23%
2021-12-1342.2532.83%
2021-12-1038.4531.25%
2021-12-0938.329.48%
2021-12-0838.229.71%
2021-12-0739.131.38%
2021-12-0637.226.12%
2021-12-0336.225.34%
2021-12-0235.6525.39%
2021-12-0136.4525.40%
2021-11-3036.2525.45%
2021-11-2935.4525.42%
2021-11-2635.7525.48%
2021-11-2537.126.65%
2021-11-2438.0525.98%
2021-11-2336.8527.06%
2021-11-2237.727.32%
2021-11-1937.3527.27%
2021-11-1837.5527.96%
2021-11-1737.1526.92%
2021-11-1637.327.14%
2021-11-1538.428.57%
2021-11-1237.226.71%
2021-11-1136.5526.54%
2021-11-1037.326.97%
2021-11-0937.726.75%
2021-11-0835.525.42%
2021-11-0534.425.00%
2021-11-0435.2525.13%
2021-11-0335.224.87%
2021-11-0235.4525.23%
2021-11-0136.824.89%
2021-10-2936.825.16%
2021-10-2836.325.07%
2021-10-2736.323.77%
2021-10-2637.2522.14%
2021-10-2533.922.25%
2021-10-2234.822.47%
2021-10-2135.322.03%
2021-10-2035.322.51%
2021-10-1933.019.41%
2021-10-1832.219.21%
2021-10-1531.8519.17%
2021-10-1430.8519.50%
2021-10-1329.919.60%
2021-10-1230.7519.75%
2021-10-0831.319.82%
2021-10-0731.6519.64%
2021-10-0630.5519.70%
2021-10-0530.619.65%
2021-10-0429.020.22%
2021-10-0130.4521.04%
2021-09-3032.1521.42%
2021-09-2931.321.53%
2021-09-2832.3521.59%
2021-09-2733.2521.36%
2021-09-2432.721.50%
2021-09-2332.0521.71%
2021-09-2231.521.55%
2021-09-1732.3521.68%
2021-09-1632.6521.68%
2021-09-1532.621.69%
2021-09-1432.1521.64%
2021-09-1332.6521.57%
2021-09-1032.8521.47%
2021-09-0933.021.50%
2021-09-0832.0522.06%
2021-09-0733.4522.22%
2021-09-0633.4522.07%
2021-09-0334.921.78%
2021-09-0234.4522.13%
2021-09-0135.822.25%
2021-08-3135.9521.29%
2021-08-3035.921.30%
2021-08-2735.6521.50%
2021-08-2636.8521.28%
2021-08-2536.121.53%
2021-08-2434.2521.93%
2021-08-2334.921.25%
2021-08-2034.0521.36%
2021-08-1932.521.37%
2021-08-1834.4521.55%
2021-08-1731.821.64%
2021-08-1634.122.66%
2021-08-1335.823.25%
2021-08-1238.2525.92%
2021-08-1138.9525.05%
2021-08-1037.6524.16%
2021-08-0937.0523.79%
2021-08-0637.623.38%
2021-08-0536.623.15%
2021-08-0437.4523.27%
2021-08-0337.6523.35%
2021-08-0238.023.45%
2021-07-3037.923.46%
2021-07-2938.423.48%
2021-07-2838.123.82%
2021-07-2739.6525.43%
2021-07-2641.625.50%
2021-07-2340.0525.20%
2021-07-2238.924.86%
2021-07-2137.7524.82%
2021-07-2037.7525.49%
2021-07-1939.828.42%
2021-07-1640.529.34%
2021-07-1540.929.36%
2021-07-1440.4529.76%
2021-07-1341.3530.46%
2021-07-1243.1533.32%
2021-07-0941.234.14%
2021-07-0842.433.72%
2021-07-0740.829.43%
2021-07-0643.031.63%
2021-07-0539.129.00%
2021-07-0237.625.43%
2021-07-0136.924.64%
2021-06-3038.1525.15%
2021-06-2937.2524.31%
2021-06-2839.7525.23%
2021-06-2539.828.97%
2021-06-2436.222.88%
2021-06-2335.821.99%
2021-06-2233.419.46%
2021-06-2134.0519.08%
2021-06-1835.8519.86%
2021-06-1736.319.68%
2021-06-1635.2519.42%
2021-06-1536.5520.57%
2021-06-1133.2517.73%
2021-06-1033.217.56%
2021-06-0933.2517.72%
2021-06-0834.7517.83%
2021-06-0734.318.33%
2021-06-0436.118.92%
2021-06-0336.218.65%
2021-06-0235.417.36%
2021-06-0136.717.74%
2021-05-3136.418.24%

飛宏熱門網頁

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。