2498 宏達電


股價漲跌幅
20222021202020192018
宏達電-45.0%170.0%-58.0%7.0%-52.0%
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)
47.2 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
  • 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31.1426.9520.252.172.1612.0718.0421.6920.7825.23
營業利益率-78.36-110.09-98.36-58.82-28.05-18.69-11.670.36-1.956.51
折舊負擔比率9.4410.807.192.431.622.242.091.571.430.85
稅前淨利率-59.10-103.80-94.0572.57-27.30-13.54-12.801.06-0.106.73
股東權益報酬率-10.85-18.55-23.4730.46-39.58-18.12-21.411.88-1.6819.29
資產報酬率-6.86-12.29-15.6017.91-19.90-9.08-10.590.89-0.697.61
本業收入比132.56106.04104.58-81.05102.75138.0291.1533.742026.0296.76
業外獲益比-32.59-6.06-4.58181.05-2.75-38.028.8466.31-1926.023.24
無形資產佔淨值比0.080.230.211.740.000.000.000.000.000.00

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37.8133.7331.6429.8928.9527.8827.0026.4826.2525.6822.8820.3214.667.964.733.98-2.11-30.7910.2513.73
營業利益率-94.61-65.27-65.84-77.79-108.77-80.86-103.06-124.04-139.25-122.14-98.57-88.54-92.89-68.65-68.90-46.66-55.80-60.85-20.94-13.62
稅前淨利率-68.51-52.77-57.18-41.94-88.46-67.15-92.16-137.19-127.59-130.94-96.22-79.44-83.45-108.72-64.37-30.55300.32-62.38-19.96-12.15
本業收入比138.23123.60115.12185.34122.88120.39111.8290.40109.1393.31102.42111.43111.3263.15107.03152.71-19.6297.55104.91112.09
業外獲益比-38.10-23.60-15.12-85.51-22.98-20.39-11.829.60-9.136.74-2.42-11.43-11.3236.85-7.03-52.71119.622.46-4.91-12.09

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)-4495-7482-9170-9496-19009-9620-13052-340-1623123598
自由現金流量(百萬)-2956-11961456113692-18826-3198-195492513413626567
稅後淨利(百萬)-3073-5950-935812068-16906-10560-155331483-132416814


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-1374-1223-652-950-1669-1178-1600-1737-2967-2382-1431-2459-2898-2318-2180-954-4043-3016-2088-8272
自由現金流量(百萬)-6632-4952-565-9443506-747-961-8188-2065-13102518-12534606-1640-3211-956128105-2326-3857-7616
稅後淨利(百萬)-756-732-767-555-1020-1052-1395-1824-1678-2354-2343-2217-2444-4351-2603-207421096-9804-3119-1951

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)5253580610015237416212078161121684187911203403289020
營業利益(百萬)-4116-6391-9850-13964-17426-14608-14203669-397118827
稅後淨利(百萬)-3073-5950-935812068-16906-10560-155331483-132416814
EPS(完全稀釋)-3.75-7.27-11.4314.50-20.58-12.81-18.791.80-1.600.00
營收成長率(%)-9.52-42.03-57.82-61.78-20.52-35.77-35.24-7.62-29.62N/A
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)N/AN/AN/A171.38N/AN/AN/A212.01N/AN/A
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)11041388134113491175159915331343133018142450280729444133404467748789157471570616136
營業利益(百萬)-1045-906-883-1049-1278-1293-1580-1666-1852-2216-2415-2485-2734-2838-2786-3161-5179-9582-3289-2197
稅後淨利(百萬)-756-732-767-555-1020-1052-1395-1824-1678-2354-2343-2217-2444-4351-2603-207421096-9804-3119-1951
EPS(完全稀釋)-0.92-0.89-0.94-0.68-1.25-1.28-1.70-2.23-2.05-2.87-2.86-2.71-2.98-5.31-3.18-2.5325.70-11.93-3.80-2.37
去年同期營收成長率(%)-6.04-13.20-12.520.45-11.65-11.85-37.43-52.16-54.82-56.11-39.42-58.56-66.50-73.75-74.25-58.02----
去年同期營業利益成長率(%)18.2329.9344.1137.0330.9941.6534.5832.9632.2621.9213.3221.3947.2170.3815.29-43.88----
去年同期稅後淨利成長率(%)25.8830.4245.0269.5739.2155.3140.4617.7331.3445.909.99-6.89-111.5955.6216.54-6.30----
去年同期EPS成長率(%)26.4030.4744.7169.5139.0255.4040.5617.7131.2145.9510.06-7.11-111.6055.4916.32-6.75----
較上季營收成長率(%)-20.463.50-0.5914.81-26.524.3114.150.98-26.68-25.96-12.72-4.65-28.772.20-40.30-22.93-44.190.26-2.66-
較上季營業利益成長率(%)-15.34-2.6015.8217.921.1618.165.1610.0416.438.242.829.113.66-1.8711.8638.9745.95-191.33-49.70-
較上季稅後淨利成長率(%)-3.284.56-38.2045.593.0424.5923.52-8.7028.72-0.47-5.689.2943.83-67.15-25.51-109.83315.18-214.33-59.87-
較上季EPS成長率(%)-3.375.32-38.2445.602.3424.7123.77-8.7828.57-0.35-5.549.0643.88-66.98-25.69-109.84315.42-213.95-60.34-

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(%)
2022/4-50.79-44.91-15.532019/1210.62-55.01-57.81
2022/333.1-6.44-6.032019/11-16.11-62.68-57.98
2022/1~2-11.01-5.78-5.772019/10-48.57-49.84-57.65
2021/1224.32-6.35-9.512019/973.561.52-58.17
2021/1132.41-16.63-9.882019/866.72-47.1-62.25
2021/10-41.81-18.61-9.082019/7-69.85-68.51-63.5
2021/964.03-26.43-8.12019/694.06-34.46-63.04
2021/8-2.0-15.29-3.692019/527.06-69.2-67.83
2021/7-43.731.62-1.992019/4-54.85-71.76-67.52
2021/6117.652.28-5.562019/3109.97-52.64-66.5
2021/5-19.71-23.14-8.082019/1~2-37.83-72.89-72.89
2021/4-16.4227.88-4.412018/12-8.24-66.36-61.78
2021/399.75.19-11.632018/1112.74-73.97-61.46
2021/1~2-53.78-19.74-19.732018/104.08-78.44-60.11
2020/1210.681.01-42.022018/9-9.57-80.7-57.71
2020/1129.260.96-44.812018/8-0.76-53.71-53.96
2020/10-47.4-34.48-47.652018/7-37.23-77.4-53.98
2020/988.87-35.94-48.72018/6-8.8-67.64-49.25
2020/852.27-41.13-51.062018/516.48-46.02-43.91
2020/7-56.25-35.54-52.232018/4-24.26-55.46-43.42
2020/663.55-55.57-53.512018/36.08-46.66-39.51
2020/533.58-47.28-52.812018/1~2-23.24-35.54-35.53
2020/4-31.25-49.85-53.992017/12-29.01-37.24-20.52
2020/33.12-67.07-54.822017/11-6.6-26.16-19.03
2020/1~2-12.37-44.97-44.962017/10-6.85-25.79-18.17

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
-0.92-0.89-0.033

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率11.3712.939.514.655.074.535.117.166.295.45
存貨周轉率2.282.182.824.355.644.135.497.216.808.27

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.712.812.363.033.052.892.522.673.152.011.802.031.892.141.421.601.301.711.511.61
存貨周轉率0.400.540.530.580.540.740.700.570.470.530.650.710.770.990.821.241.391.770.910.93

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.380.340.340.330.490.500.500.510.550.61
金融負債(百萬)46829911208275133372200
營收淨額(百萬)5253580610015237416212078161121684187911203403289020
利息保障倍數-57.93-406.56-489.398997.60-508.05-1996.73-1917.20117.79-22.2811346.80
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)5253580610015237416212078161121684187911203403289020
推銷費用(百萬)15881767272038204785886217453218342646832383
管理費用(百萬)1908260435063589355942244976520572306228
研發費(百萬)2256358556527070104211095713728130471254315493
推銷費用率(%)30.2330.4327.1616.097.7011.3414.3411.6213.0111.20
管理費用率(%)36.3244.8535.0115.125.735.404.092.773.552.15
研發費用率(%)42.9561.7556.4429.7816.7814.0211.286.946.175.36

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)11041388134113491175159915331343133018142450280729444133404467748789157471570616136
推銷費用(百萬)4364023644184043904034085665676677187688357728481365110313501068
管理費用(百萬)5074954574355215536966926638098688879439247909808961053912691
研發費(百萬)51947748660069479789592297113051441145114551408141616022643257626372652
推銷費用率(%)39.4928.9627.1430.9934.3824.3926.2930.3842.5631.2627.2225.5826.0920.2019.0912.5215.537.008.606.62
管理費用率(%)45.9235.6634.0832.2544.3434.5845.4051.5349.8544.6035.4331.6032.0322.3619.5414.4710.196.695.814.28
研發費用率(%)47.0134.3736.2444.4859.0649.8458.3868.6573.0171.9458.8251.6949.4234.0735.0123.6530.0716.3616.7916.44

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
2498-宏達電OOOOOOXXXO
20年81.95億16.69%39.78%0.0%146.77%-4199百萬-11.08%

融資使用率
日期股價融資使用率
2022-05-18 -47.218.87%
2022-05-1747.218.76%
2022-05-1645.718.89%
2022-05-1345.919.00%
2022-05-1244.9519.21%
2022-05-1146.1519.40%
2022-05-1046.4519.63%
2022-05-0945.6520.40%
2022-05-0649.9520.64%
2022-05-0551.020.60%
2022-05-0449.320.82%
2022-05-0348.4521.36%
2022-04-2947.621.47%
2022-04-2848.620.27%
2022-04-2748.620.30%
2022-04-2649.820.35%
2022-04-2548.7520.52%
2022-04-2251.121.31%
2022-04-2153.021.59%
2022-04-2053.121.72%
2022-04-1953.221.63%
2022-04-1853.221.59%
2022-04-1554.221.45%
2022-04-1456.122.09%
2022-04-1356.622.36%
2022-04-1254.021.62%
2022-04-1154.021.73%
2022-04-0856.721.93%
2022-04-0755.722.05%
2022-04-0658.822.14%
2022-04-0160.022.27%
2022-03-3159.222.22%
2022-03-3060.322.84%
2022-03-2959.822.49%
2022-03-2859.722.37%
2022-03-2559.322.28%
2022-03-2461.822.12%
2022-03-2359.722.52%
2022-03-2259.322.35%
2022-03-2158.522.55%
2022-03-1858.521.55%
2022-03-1758.621.50%
2022-03-1656.221.49%
2022-03-1555.621.49%
2022-03-1457.721.82%
2022-03-1157.821.46%
2022-03-1058.121.36%
2022-03-0956.121.35%
2022-03-0856.821.36%
2022-03-0760.122.19%
2022-03-0464.322.56%
2022-03-0365.423.39%
2022-03-0266.921.70%
2022-03-0160.920.31%
2022-02-2557.920.71%
2022-02-2457.720.18%
2022-02-2362.121.15%
2022-02-2261.521.15%
2022-02-2164.421.07%
2022-02-1865.820.93%
2022-02-1765.221.02%
2022-02-1664.421.14%
2022-02-1563.021.12%
2022-02-1463.920.88%
2022-02-1168.321.21%
2022-02-1067.721.59%
2022-02-0967.921.64%
2022-02-0866.920.85%
2022-02-0767.020.58%
2022-01-2663.820.80%
2022-01-2562.621.06%
2022-01-2467.023.21%
2022-01-2169.122.87%
2022-01-2069.223.03%
2022-01-1969.923.12%
2022-01-1870.523.31%
2022-01-1770.623.45%
2022-01-1469.021.82%
2022-01-1371.022.92%
2022-01-1272.023.20%
2022-01-1172.323.17%
2022-01-1079.624.47%
2022-01-0778.024.62%
2022-01-0682.026.05%
2022-01-0581.626.33%
2022-01-0484.628.04%
2022-01-0386.027.97%
2021-12-3084.829.45%
2021-12-2985.830.31%
2021-12-2883.029.40%
2021-12-2785.630.04%
2021-12-2486.430.44%
2021-12-2387.130.30%
2021-12-2283.829.48%
2021-12-2183.028.23%
2021-12-2084.927.70%
2021-12-1780.827.22%
2021-12-1683.327.15%
2021-12-1580.125.48%
2021-12-1475.723.47%
2021-12-1380.123.81%
2021-12-1080.723.88%
2021-12-0981.323.54%
2021-12-0881.323.45%
2021-12-0784.023.76%
2021-12-0686.125.82%
2021-12-0385.224.92%
2021-12-0280.222.28%
2021-12-0183.422.14%
2021-11-3077.521.12%
2021-11-2978.021.37%
2021-11-2677.821.10%
2021-11-2581.021.17%
2021-11-2479.421.70%
2021-11-2378.421.17%
2021-11-2286.724.97%
2021-11-1987.624.48%
2021-11-1886.123.79%
2021-11-1787.523.51%
2021-11-1682.118.40%
2021-11-1590.920.90%
2021-11-1290.920.10%
2021-11-1182.714.43%
2021-11-1089.614.81%
2021-11-0981.515.48%
2021-11-0877.016.69%
2021-11-0570.016.79%
2021-11-0467.016.68%
2021-11-0371.217.95%
2021-11-0268.218.10%
2021-11-0172.119.50%
2021-10-2965.620.24%
2021-10-2859.720.29%
2021-10-2760.019.49%
2021-10-2658.319.72%
2021-10-2553.017.91%
2021-10-2252.517.13%
2021-10-2148.2516.24%
2021-10-2043.914.63%
2021-10-1939.9514.97%
2021-10-1838.414.59%
2021-10-1534.9514.18%
2021-10-1434.0514.22%
2021-10-1333.9514.14%
2021-10-1234.3514.12%
2021-10-0834.8514.09%
2021-10-0735.9514.02%
2021-10-0634.9513.82%
2021-10-0535.013.78%
2021-10-0433.9513.78%
2021-10-0134.913.70%
2021-09-3036.813.82%
2021-09-2936.6514.00%
2021-09-2838.3513.99%
2021-09-2737.8513.88%
2021-09-2437.113.73%
2021-09-2336.9513.78%
2021-09-2236.1513.84%
2021-09-1737.413.84%
2021-09-1638.413.52%
2021-09-1536.1513.43%
2021-09-1436.913.51%
2021-09-1337.8513.23%
2021-09-1034.8513.22%
2021-09-0934.613.23%
2021-09-0834.413.17%
2021-09-0734.713.12%
2021-09-0635.313.28%
2021-09-0336.013.19%
2021-09-0235.5513.34%
2021-09-0136.0513.26%
2021-08-3135.5513.34%
2021-08-3035.8513.31%
2021-08-2735.1513.44%
2021-08-2635.1513.49%
2021-08-2535.7513.44%
2021-08-2435.2513.56%
2021-08-2335.513.51%
2021-08-2034.6513.59%
2021-08-1934.6513.60%
2021-08-1836.113.68%
2021-08-1735.3513.58%
2021-08-1636.413.49%
2021-08-1337.013.48%
2021-08-1237.713.47%
2021-08-1137.813.51%
2021-08-1038.913.62%
2021-08-0938.613.73%
2021-08-0640.3514.08%
2021-08-0541.914.05%
2021-08-0441.5514.13%
2021-08-0341.4513.96%
2021-08-0239.9514.52%
2021-07-3039.2514.57%
2021-07-2937.915.14%
2021-07-2835.3514.99%
2021-07-2736.7515.26%
2021-07-2638.015.23%
2021-07-2337.215.16%
2021-07-2236.814.93%
2021-07-2136.4515.04%
2021-07-2036.8515.04%
2021-07-1937.515.18%
2021-07-1637.615.07%
2021-07-1538.0515.01%
2021-07-1436.615.05%
2021-07-1337.415.08%
2021-07-1237.814.95%
2021-07-0937.815.04%
2021-07-0837.9515.08%
2021-07-0738.1515.49%
2021-07-0638.315.52%
2021-07-0539.7515.50%
2021-07-0238.8515.78%
2021-07-0138.4515.93%
2021-06-3039.316.05%
2021-06-2939.216.18%
2021-06-2841.0516.38%
2021-06-2540.516.12%
2021-06-2440.8516.33%
2021-06-2340.816.06%
2021-06-2239.515.94%
2021-06-2140.3515.69%
2021-06-1839.9515.69%
2021-06-1740.615.59%
2021-06-1640.115.28%
2021-06-1541.9515.39%
2021-06-1140.015.29%
2021-06-1038.1515.81%
2021-06-0937.216.17%
2021-06-0836.315.83%
2021-06-0735.8515.93%
2021-06-0436.6516.03%
2021-06-0337.2515.92%
2021-06-0236.415.92%
2021-06-0137.2516.22%
2021-05-3137.0516.03%
2021-05-2836.415.92%
2021-05-2736.215.92%
2021-05-2635.7516.01%

宏達電熱門網頁

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。