2484 希華


股價漲跌幅
20222021202020192018
希華-5.0%63.0%11.0%18.0%-16.0%
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)
36.95 20.68% 44.59 51.28 38.78% 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28.6220.5520.0921.4416.7120.3721.6721.0318.14
營業利益率15.957.785.968.086.229.019.299.014.37
折舊負擔比率6.356.216.795.985.867.227.808.479.66
稅前淨利率16.097.956.6211.086.339.7011.8811.907.26
股東權益報酬率11.355.324.038.685.858.218.9410.855.43
資產報酬率7.863.903.146.434.325.926.397.603.96
本業收入比99.0498.0690.1372.8298.5492.7378.3175.6960.56
業外獲益比0.961.949.8727.181.947.2721.6924.3140.00
無形資產佔淨值比1.151.762.442.550.000.000.000.000.00

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34.8133.4330.8627.3522.1817.7421.1922.0521.6217.1122.5621.2019.2522.8324.7019.6218.8016.2618.0315.23
營業利益率19.7718.9717.9415.4110.884.4310.049.826.722.399.776.494.817.7610.767.426.345.347.165.58
稅前淨利率25.8019.0618.9113.9711.863.2510.129.958.88-1.3910.8110.256.5110.0712.5715.346.135.248.828.24
本業收入比76.5399.3395.24110.4390.80134.78100.0098.4174.47-175.0091.0463.1675.0077.4285.0648.15102.38102.1781.4367.61
業外獲益比23.470.675.36-10.438.05-34.781.371.5923.40275.008.9636.8425.0022.5813.7951.85-4.76-2.1718.5732.39

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)502178317530209325516446530
自由現金流量(百萬)389-241233401-224325335205352
稅後淨利(百萬)406162121260168235266289138


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)207233167140-3795-6590581441659971704322295-4515177
自由現金流量(百萬)14316699135-10-80-176-1171330455413513-15269-1047964
稅後淨利(百萬)165113123927716585038-754433166659039415459

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)322625912298269232592978279427282484
營業利益(百萬)514202137217203268260246109
稅後淨利(百萬)406162121260168235266289138
EPS(完全稀釋)2.531.010.761.621.041.471.661.820.88
營收成長率(%)24.5112.75-14.64-17.409.446.592.429.82N/A
營業利益成長率(%)154.4647.45-36.876.90-24.253.085.69125.69N/A
稅後淨利成長率(%)150.6233.88-53.4654.76-28.51-11.65-7.96109.42N/A
EPS成長率(%)150.5032.89-53.0955.77-29.25-11.45-8.79106.82N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)826782891824730706724632528570623554551615689703685880794866
營業利益(百萬)16314816012779317362351461362748745243475748
稅後淨利(百萬)165113123927716585038-754433166659039415459
EPS(完全稀釋)1.040.710.770.580.480.100.370.320.24-0.040.340.270.200.420.410.560.250.250.340.37
去年同期營收成長率(%)13.1510.7623.0730.3838.2623.8616.2114.08-4.17-7.32-9.58-21.19-19.56-30.11-13.22-18.82----
兩季平均(YOY)營收成長率(%)11.9616.9126.7334.3231.0620.0415.144.96-5.75-8.45-15.39-20.38-24.84-21.66-16.02-----
去年同期EPS成長率(%)116.67610.00108.1181.25100.00350.008.8218.5220.00-109.52-17.07-51.79-20.0068.0020.5951.35----
兩季平均(YOY)EPS成長率(%)363.33359.0694.6890.62225.00179.4113.6719.26-44.76-63.30-34.43-35.8924.0044.3035.97-----
較上季營收成長率(%)5.63-12.238.1312.883.40-2.4914.5619.70-7.37-8.5112.450.54-10.41-10.74-1.992.63-22.1610.83-8.31-
較上季EPS成長率(%)46.48-7.7932.7620.83380.00-72.9715.6233.33700.00-111.7625.9335.00-52.382.44-26.79124.000.00-26.47-8.11-

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(%)
2022/45.9116.9214.232019/1212.217.96-14.61
2022/324.0415.5413.252019/11-7.44-19.75-16.27
2022/1~2-12.9811.9811.972019/10-6.26-7.92-15.94
2021/12-5.79-0.8524.52019/9-1.99-24.15-16.75
2021/11-14.254.8727.082019/80.07-16.46-18.48
2021/103.7628.6529.62019/710.61-9.45-18.8
2021/9-8.5510.9929.712019/63.43-18.02-20.34
2021/83.430.7432.632019/50.03-21.03-20.8
2021/78.3628.0732.962019/4-6.52-24.3-20.74
2021/60.2828.834.02019/331.53-19.51-19.49
2021/50.4338.5435.172019/1~2-28.43-19.49-19.48
2021/44.6524.9334.282018/12-16.57-18.39-17.39
2021/328.4923.7238.162018/116.19-27.48-17.31
2021/1~2-22.9147.8247.812018/100.73-39.95-16.17
2020/12-0.3519.7312.732018/9-17.26-31.59-12.7
2020/115.1934.8312.072018/88.476.36-9.95
2020/10-10.8318.629.962018/70.16-9.64-12.03
2020/98.1324.79.062018/6-0.38-29.05-12.42
2020/81.2813.026.962018/5-4.11-14.13-8.14
2020/78.9311.665.992018/4-0.6-11.12-6.51
2020/67.9113.54.932018/327.91-8.14-4.76
2020/5-9.428.683.172018/1~2-24.84-2.81-2.8
2020/43.5820.041.792017/12-22.37-0.49.79
2020/343.338.32-4.222017/11-12.0623.0610.68
2020/1~2-12.56-11.11-11.12017/1014.7626.859.45

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
213.087.0144.82
2021Q4(百萬)2020Q4(百萬)YoY(%)
149.023.0547.82
2021Q3(百萬)2020Q3(百萬)YoY(%)
168.073.0130.13

EPS較上季
2022Q1(元)2021Q4(元)比率
1.040.710.4647

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.033.653.322.983.213.293.233.604.08
存貨周轉率3.113.443.414.105.705.104.654.353.66

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率0.960.871.001.000.960.971.101.020.800.800.890.850.820.820.820.800.690.820.780.95
存貨周轉率0.660.680.850.850.830.900.940.850.770.880.870.790.810.870.961.081.121.551.351.54

償債能力-近10年
202120202019201820172016201520142013
負債比0.320.320.250.250.290.280.320.310.34
金融負債(百萬)748643382435439441579574660
營收淨額(百萬)322625912298269232592978279427282484
利息保障倍數58.4437.8225.5150.0028.9931.9528.0528.1111.86
長期銀行借款占稅後淨利比1.803.542.881.552.301.871.771.632.07

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)322625912298269232592978279427282484
推銷費用(百萬)10296105128123117114108136
管理費用(百萬)148124116136126149155161151
研發費(百萬)11310089969372775854
推銷費用率(%)3.163.714.574.753.773.934.083.965.48
管理費用率(%)4.594.795.055.053.875.005.555.906.08
研發費用率(%)3.503.863.873.572.852.422.762.132.17

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)826782891824730706724632528570623554551615689703685880794866
推銷費用(百萬)2825252725252424233025252538352827432727
管理費用(百萬)4439423533303230321732343332353534293334
研發費(百萬)3232302625282523242223222223262324242623
推銷費用率(%)3.393.202.813.283.423.543.313.804.365.264.014.514.546.185.083.983.944.893.403.12
管理費用率(%)5.334.994.714.254.524.254.424.756.062.985.146.145.995.205.084.984.963.304.163.93
研發費用率(%)3.874.093.373.163.423.973.453.644.553.863.693.973.993.743.773.273.502.733.272.66

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
2484-希華OOOOOOOXXO
21年15.94億41.26%31.79%0.0%57.97%747百萬16.4%

融資使用率
日期股價融資使用率
2022-05-23 -36.9529.21%
2022-05-2037.328.94%
2022-05-1938.127.59%
2022-05-1837.727.42%
2022-05-1737.825.23%
2022-05-1635.5524.15%
2022-05-1334.725.08%
2022-05-1234.825.81%
2022-05-1136.0526.44%
2022-05-1037.1523.11%
2022-05-0934.825.20%
2022-05-0637.024.87%
2022-05-0536.622.57%
2022-05-0435.522.24%
2022-05-0335.421.94%
2022-04-2935.2522.03%
2022-04-2834.822.10%
2022-04-2734.821.85%
2022-04-2634.7521.74%
2022-04-2534.9521.82%
2022-04-2236.7522.23%
2022-04-2136.5522.62%
2022-04-2035.7522.08%
2022-04-1935.721.79%
2022-04-1834.621.85%
2022-04-1535.0521.75%
2022-04-1435.9521.42%
2022-04-1335.421.22%
2022-04-1233.721.32%
2022-04-1133.8521.38%
2022-04-0834.5521.22%
2022-04-0734.0521.44%
2022-04-0634.721.87%
2022-04-0135.021.66%
2022-03-3135.3521.65%
2022-03-3034.9521.88%
2022-03-2935.1522.16%
2022-03-2834.9522.42%
2022-03-2535.322.38%
2022-03-2435.622.48%
2022-03-2335.821.95%
2022-03-2235.0522.14%
2022-03-2133.8521.98%
2022-03-1834.121.87%
2022-03-1732.7521.58%
2022-03-1631.321.76%
2022-03-1531.321.84%
2022-03-1431.921.77%
2022-03-1131.5521.81%
2022-03-1031.7521.94%
2022-03-0931.121.95%
2022-03-0830.0521.90%
2022-03-0730.9522.47%
2022-03-0432.3522.83%
2022-03-0332.922.60%
2022-03-0233.222.55%
2022-03-0133.322.56%
2022-02-2532.122.40%
2022-02-2431.222.53%
2022-02-2332.8523.44%
2022-02-2232.623.58%
2022-02-2133.4523.79%
2022-02-1833.723.85%
2022-02-1733.4523.90%
2022-02-1633.723.91%
2022-02-1533.323.92%
2022-02-1433.124.07%
2022-02-1134.324.02%
2022-02-1034.224.05%
2022-02-0934.523.95%
2022-02-0833.8523.68%
2022-02-0733.0523.66%
2022-01-2632.323.72%
2022-01-2532.424.04%
2022-01-2433.7524.22%
2022-01-2133.7524.21%
2022-01-2034.624.48%
2022-01-1935.024.65%
2022-01-1835.4524.64%
2022-01-1735.8524.52%
2022-01-1434.8524.69%
2022-01-1335.4524.91%
2022-01-1235.7525.07%
2022-01-1135.9524.97%
2022-01-1037.025.06%
2022-01-0737.525.20%
2022-01-0638.725.16%
2022-01-0539.324.89%
2022-01-0439.424.77%
2022-01-0339.124.80%
2021-12-3039.124.65%
2021-12-2939.424.37%
2021-12-2839.024.26%
2021-12-2739.4524.79%
2021-12-2439.325.02%
2021-12-2339.725.22%
2021-12-2240.126.38%
2021-12-2139.8526.30%
2021-12-2038.826.65%
2021-12-1739.2526.78%
2021-12-1640.3527.21%
2021-12-1540.127.17%
2021-12-1438.5526.45%
2021-12-1339.326.62%
2021-12-1039.426.76%
2021-12-0939.8526.65%
2021-12-0840.9526.11%
2021-12-0738.524.86%
2021-12-0639.2525.06%
2021-12-0340.325.05%
2021-12-0240.2524.97%
2021-12-0141.321.90%
2021-11-3040.721.77%
2021-11-2940.0520.77%
2021-11-2639.920.66%
2021-11-2541.2521.39%
2021-11-2441.421.69%
2021-11-2341.122.78%
2021-11-2243.925.03%
2021-11-1943.025.13%
2021-11-1842.625.29%
2021-11-1742.326.18%
2021-11-1641.626.43%
2021-11-1538.7521.34%
2021-11-1235.2519.38%
2021-11-1134.4519.09%
2021-11-1034.319.15%
2021-11-0933.919.19%
2021-11-0834.119.37%
2021-11-0533.419.32%
2021-11-0433.719.34%
2021-11-0333.919.35%
2021-11-0233.7519.49%
2021-11-0135.220.07%
2021-10-2933.5520.90%
2021-10-2834.020.98%
2021-10-2734.4520.76%
2021-10-2634.220.29%
2021-10-2534.3520.91%
2021-10-2232.1518.14%
2021-10-2131.6517.95%
2021-10-2032.0517.86%
2021-10-1931.917.96%
2021-10-1830.7517.85%
2021-10-1530.917.61%
2021-10-1429.817.64%
2021-10-1329.517.64%
2021-10-1230.317.70%
2021-10-0831.617.51%
2021-10-0731.8517.54%
2021-10-0630.2518.05%
2021-10-0530.4517.80%
2021-10-0429.417.95%
2021-10-0130.918.27%
2021-09-3032.817.99%
2021-09-2931.1517.94%
2021-09-2831.6517.36%
2021-09-2731.417.25%
2021-09-2431.417.09%
2021-09-2331.216.95%
2021-09-2230.717.08%
2021-09-1731.8517.25%
2021-09-1631.6517.15%
2021-09-1532.017.26%
2021-09-1432.4517.55%
2021-09-1332.517.47%
2021-09-1032.617.22%
2021-09-0932.6516.81%
2021-09-0830.5516.54%
2021-09-0731.6516.46%
2021-09-0632.316.50%
2021-09-0334.017.15%
2021-09-0234.0516.95%
2021-09-0135.016.50%
2021-08-3134.7516.42%
2021-08-3034.916.38%
2021-08-2735.6516.45%
2021-08-2636.116.40%
2021-08-2536.2516.30%
2021-08-2435.316.29%
2021-08-2335.516.42%
2021-08-2033.7516.54%
2021-08-1933.716.54%
2021-08-1834.616.56%
2021-08-1733.516.75%
2021-08-1635.416.82%
2021-08-1335.517.39%
2021-08-1236.617.32%
2021-08-1135.3517.79%
2021-08-1036.918.06%
2021-08-0935.9517.64%
2021-08-0636.518.02%
2021-08-0537.518.37%
2021-08-0437.818.50%
2021-08-0338.020.00%
2021-08-0237.5519.67%
2021-07-3037.419.69%
2021-07-2936.017.22%
2021-07-2836.0517.60%
2021-07-2735.918.20%
2021-07-2638.118.93%
2021-07-2337.3519.05%
2021-07-2238.1519.98%
2021-07-2138.020.19%
2021-07-2037.519.82%
2021-07-1938.6520.30%
2021-07-1638.4524.39%
2021-07-1536.620.85%
2021-07-1435.5521.97%
2021-07-1336.7523.90%
2021-07-1237.1523.95%
2021-07-0936.4524.59%
2021-07-0836.124.74%
2021-07-0735.8523.89%
2021-07-0636.023.80%
2021-07-0537.1525.99%
2021-07-0233.823.33%
2021-07-0132.923.10%
2021-06-3034.3526.53%
2021-06-2934.726.32%
2021-06-2836.528.20%
2021-06-2535.4532.02%
2021-06-2432.2524.35%
2021-06-2332.2524.29%
2021-06-2231.4524.29%
2021-06-2131.924.68%
2021-06-1832.2524.54%
2021-06-1731.824.23%
2021-06-1630.9523.13%
2021-06-1531.6522.26%
2021-06-1129.9522.02%
2021-06-1030.221.47%
2021-06-0929.8520.86%
2021-06-0828.5519.76%
2021-06-0729.018.81%
2021-06-0428.0519.00%
2021-06-0328.518.93%
2021-06-0228.219.01%
2021-06-0128.619.51%
2021-05-3128.719.91%

希華熱門網頁

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。