2527 宏璟


股價漲跌幅
20222021202020192018
宏璟-14.0%61.0%-8.0%2.0%-9.0%
0050-15.64%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)
26.7 -9.44% 24.18 27.81 4.16% 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
2021202020192018201720162015201420132012
營業毛利率33.5431.0324.5528.5870.8133.4119.9921.9725.9428.60
營業利益率25.0611.7513.7512.75-33.676.8411.4416.9913.0821.82
折舊負擔比率2.024.002.202.1130.907.101.831.042.093.05
稅前淨利率25.6211.4213.4612.0127.0013.4629.1719.1714.8421.15
股東權益報酬率16.924.459.395.480.250.638.7012.445.345.38
資產報酬率9.562.664.292.480.190.334.315.712.582.98
本業收入比97.82103.03102.20106.04-125.0050.5039.2688.6888.17103.18
業外獲益比2.18-3.03-2.20-6.04225.0049.5060.7411.3211.83-3.18
無形資產佔淨值比0.000.000.000.000.020.000.000.000.000.00

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45.6136.5735.8133.1827.8829.6131.3829.9835.0729.4820.3630.4130.3025.6831.6040.3648.63106.7749.9456.85
營業利益率23.6322.3531.4025.6814.3312.1610.4412.3111.8013.2014.2715.239.4814.5117.72-146.00-150.8319.45-39.60-82.17
稅前淨利率19.1519.2235.0323.6312.9110.3519.756.987.9410.1516.5111.854.6013.1121.12-233.09-202.9724.87203.93-95.38
本業收入比124.10116.4889.62108.52110.86117.9653.10176.47148.00129.5786.31128.10210.34110.3784.0262.7073.9183.33-19.7986.11
業外獲益比-22.89-16.4810.38-8.52-10.86-17.3746.90-76.47-48.00-30.4313.52-28.93-106.90-10.6715.9837.3026.0925.00119.7913.89

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)1410147340831308-2360-3392-2502187-2674-1318
自由現金流量(百萬)1141159140771595-2324-33253382336-2601-1320
稅後淨利(百萬)16193917424193464702885330244


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-756-39-46711827341072315-20107425326638381229931-271-581-566-761-604
自由現金流量(百萬)-763-120-3031619-541075419-21119300337340121243998-186-460-549-651-603
稅後淨利(百萬)701781027195219166146285210250710626319270-104-6714106-51

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)69903472641845421787472953497723911637
營業利益(百萬)1752408883579-6051338846313357
稅後淨利(百萬)16193917424193464702885330244
EPS(完全稀釋)6.151.492.821.590.130.242.653.351.250.00
營收成長率(%)101.32-45.9041.302451.69-76.17-74.70-40.67108.1646.06N/A
營業利益成長率(%)329.41-53.7952.50N/AN/A-84.91-60.05170.29-12.32N/A
稅後淨利成長率(%)314.07-47.3077.091132.35-46.88-90.88-20.68168.1835.25N/A
EPS成長率(%)312.75-47.1677.361123.08-45.83-90.94-20.90168.00N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)4349493192114017091619733490631113336251020640249819565434494738
營業利益(百萬)103212100229324519777607414951715561362347-79-5110-19-31
稅後淨利(百萬)701781027195219166146285210250710626319270-104-6714106-51
EPS(完全稀釋)0.270.683.920.750.840.630.560.110.200.391.940.410.101.221.03-0.40-0.250.050.41-0.19
去年同期營收成長率(%)-74.61-41.38335.47132.65170.8442.89-79.78-51.96-1.41-54.6485.331788.891782.354997.964061.7042.11----
兩季平均(YOY)營收成長率(%)-58.00147.05234.06151.75106.87-18.45-65.87-26.68-28.0215.34937.111785.623390.154529.832051.90-----
去年同期EPS成長率(%)-67.867.94600.00581.82320.0061.54-71.13-73.17100.00-68.0388.35202.50140.002340.00151.22-110.53----
兩季平均(YOY)EPS成長率(%)-29.96303.97590.91450.91190.77-4.79-72.1513.4115.9810.16145.43171.251240.001245.6120.34-----
較上季營收成長率(%)-54.27-70.27180.00-33.295.56120.8749.59-22.35-44.31-68.74255.3959.38-74.3827.713522.2258.82-30.614.2623.68-
較上季EPS成長率(%)-60.29-82.65422.67-10.7133.3312.50409.09-45.00-48.72-79.90373.17310.00-91.8018.45357.50-60.00-600.00-87.80315.79-

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(%)
2022/449.32-50.94-69.22019/1261.34-41.7941.72
2022/3697.28-70.86-74.582019/11-25.62-60.6559.44
2022/1~2-91.63-76.44-76.432019/10-86.31-60.3988.44
2021/1269.34-37.81101.272019/9601.19291.08159.31
2021/11-11.19-61.6134.932019/8-4.78-59.4787.62
2021/10-9.01-5.05194.142019/75.2373.01526.34
2021/973.8131.92225.812019/652.711131.071775.16
2021/8-93.46-35.0253.692019/5-26.341879.452150.02
2021/7997.681090.47311.972019/463.43352.652234.06
2021/6-36.6860.14154.022019/314.172281.81877.37
2021/5-22.62173.38168.982019/1~2-17.271717.831717.82
2021/4-11.3160.1168.212018/129.053510.772445.76
2021/352.17157.64170.712018/11-25.136173.22295.85
2021/1~2-51.36177.72177.722018/1035.126235.871984.69
2020/124.5446.32-46.022018/9-27.343978.211479.91
2020/11119.61125.81-53.172018/8306.517451.481084.93
2020/1026.42-23.52-62.22018/7648.791376.83237.16
2020/9-14.36-91.72-65.012018/6145.55179.627.86
2020/819.68-32.22-34.722018/528.48-19.85-20.54
2020/747.65-46.07-35.212018/412.72-10.96-20.75
2020/68.08-61.56-32.452018/3-17.36-36.15-23.44
2020/5-26.38-45.7-23.172018/1~2-8.66-16.92-16.91
2020/4-12.14-45.66-17.242017/1289.47-57.15-76.12
2020/321.961.04-1.412017/11-24.38-27.91-77.52
2020/1~2-21.39-2.7-2.692017/10-13.0218.06-78.69

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
83.0221.0-62.44
2021Q4(百萬)2020Q4(百萬)YoY(%)
182.0167.08.9820
2021Q3(百萬)2020Q3(百萬)YoY(%)
1118.0145.0671.03

EPS較上季
2022Q1(元)2021Q4(元)比率
0.270.68-0.602

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率230.4981.5357.0149.241.364.9789.22178.5678.8671.95
存貨周轉率0.590.280.460.240.000.040.250.400.200.18

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率18.3719.3054.9618.2031.9837.5412.6311.4015.5114.0755.3824.535.6119.5828.101.592.363.323.172.43
存貨周轉率0.030.080.260.100.160.140.060.040.050.090.270.060.040.140.090.000.000.000.000.00

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.410.510.530.660.650.610.520.500.610.54
金融負債(百萬)6216716679821177212978104197486675688636068
營收淨額(百萬)69903472641845421787472953497723911637
利息保障倍數21.074.427.784.573.088.9377.8227.006.917.50
長期銀行借款占稅後淨利比1.135.163.6511.360.0068.885.143.629.7212.16

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)69903472641845421787472953497723911637
推銷費用(百萬)2523643363695566117
管理費用(百萬)341305358350181194246242218209
研發費(百萬)0000000000
推銷費用率(%)3.6110.485.248.122.810.670.200.120.460.43
管理費用率(%)4.888.785.587.71101.6925.978.334.869.1212.77
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)4349493192114017091619733490631113336251020640249819565434494738
推銷費用(百萬)31464410152198773852771058766172174212111
管理費用(百萬)6589967679847749951071156867106978065424152
研發費(百萬)00000000000000000000
推銷費用率(%)7.144.851.380.888.8912.2310.507.768.246.802.908.5310.316.898.9038.895.882.042.132.63
管理費用率(%)14.989.383.016.674.625.1910.5010.0015.069.443.176.6710.474.244.96148.15191.1885.7187.23136.84
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
2527-宏璟OOOOOXXXXX
27年27.03億43.22%42.98%0.0%8.21%-80百萬2.48%

融資使用率
日期股價融資使用率
2022-05-24 -26.73.53%
2022-05-2326.753.49%
2022-05-2026.83.47%
2022-05-1926.553.49%
2022-05-1827.253.49%
2022-05-1726.753.52%
2022-05-1626.353.62%
2022-05-1326.553.67%
2022-05-1226.33.74%
2022-05-1127.053.74%
2022-05-1027.253.70%
2022-05-0927.43.71%
2022-05-0628.23.72%
2022-05-0528.53.71%
2022-05-0428.253.72%
2022-05-0328.33.68%
2022-04-2928.553.68%
2022-04-2828.453.69%
2022-04-2728.53.66%
2022-04-2628.953.67%
2022-04-2528.83.65%
2022-04-2229.33.55%
2022-04-2129.33.55%
2022-04-2029.13.55%
2022-04-1929.53.46%
2022-04-1829.23.46%
2022-04-1529.153.48%
2022-04-1429.33.54%
2022-04-1329.553.53%
2022-04-1229.353.49%
2022-04-1129.73.52%
2022-04-0830.23.48%
2022-04-0729.853.49%
2022-04-0629.73.32%
2022-04-0129.83.31%
2022-03-3130.03.32%
2022-03-3029.953.30%
2022-03-2930.03.28%
2022-03-2830.253.27%
2022-03-2530.053.27%
2022-03-2430.453.36%
2022-03-2330.553.35%
2022-03-2230.553.40%
2022-03-2130.253.43%
2022-03-1830.053.42%
2022-03-1730.13.42%
2022-03-1629.753.36%
2022-03-1529.93.32%
2022-03-1430.33.49%
2022-03-1129.33.50%
2022-03-1029.73.50%
2022-03-0930.03.49%
2022-03-0829.23.57%
2022-03-0729.953.71%
2022-03-0431.753.96%
2022-03-0331.453.80%
2022-03-0231.03.75%
2022-03-0131.053.79%
2022-02-2530.553.74%
2022-02-2429.953.72%
2022-02-2330.63.97%
2022-02-2229.93.93%
2022-02-2130.253.88%
2022-02-1830.23.90%
2022-02-1730.153.93%
2022-02-1630.23.92%
2022-02-1529.93.93%
2022-02-1430.13.88%
2022-02-1130.753.80%
2022-02-1030.33.83%
2022-02-0930.33.78%
2022-02-0830.33.78%
2022-02-0730.253.80%
2022-01-2629.03.86%
2022-01-2528.253.87%
2022-01-2428.93.92%
2022-01-2129.54.09%
2022-01-2030.44.14%
2022-01-1929.94.12%
2022-01-1829.554.19%
2022-01-1729.154.13%
2022-01-1429.954.04%
2022-01-1330.254.01%
2022-01-1230.14.01%
2022-01-1130.154.02%
2022-01-1030.04.00%
2022-01-0729.954.04%
2022-01-0630.14.12%
2022-01-0530.44.14%
2022-01-0430.354.06%
2022-01-0330.954.06%
2021-12-3031.24.04%
2021-12-2931.34.03%
2021-12-2831.354.08%
2021-12-2731.24.09%
2021-12-2431.154.06%
2021-12-2331.254.07%
2021-12-2231.154.10%
2021-12-2131.24.08%
2021-12-2031.054.04%
2021-12-1731.44.07%
2021-12-1631.44.09%
2021-12-1531.24.03%
2021-12-1430.954.03%
2021-12-1331.64.21%
2021-12-1032.04.36%
2021-12-0932.554.44%
2021-12-0832.954.54%
2021-12-0732.94.37%
2021-12-0632.54.40%
2021-12-0332.454.33%
2021-12-0232.454.38%
2021-12-0133.04.39%
2021-11-3033.24.44%
2021-11-2932.34.36%
2021-11-2632.554.47%
2021-11-2533.14.67%
2021-11-2433.354.73%
2021-11-2333.254.75%
2021-11-2234.254.84%
2021-11-1933.74.87%
2021-11-1834.454.97%
2021-11-1734.855.47%
2021-11-1634.25.53%
2021-11-1532.855.33%
2021-11-1230.654.88%
2021-11-1130.754.85%
2021-11-1031.15.02%
2021-11-0931.14.99%
2021-11-0831.255.16%
2021-11-0531.25.17%
2021-11-0431.25.10%
2021-11-0330.95.01%
2021-11-0230.254.71%
2021-11-0129.854.68%
2021-10-2929.94.63%
2021-10-2830.75.29%
2021-10-2731.055.36%
2021-10-2631.25.35%
2021-10-2530.755.48%
2021-10-2230.35.58%
2021-10-2132.555.91%
2021-10-2032.36.49%
2021-10-1931.856.64%
2021-10-1831.36.57%
2021-10-1531.06.44%
2021-10-1430.05.87%
2021-10-1329.85.91%
2021-10-1229.255.72%
2021-10-0828.55.72%
2021-10-0728.65.71%
2021-10-0628.455.67%
2021-10-0528.255.49%
2021-10-0428.155.52%
2021-10-0128.25.48%
2021-09-3028.955.40%
2021-09-2927.95.17%
2021-09-2828.35.24%
2021-09-2728.15.23%
2021-09-2428.25.19%
2021-09-2328.25.21%
2021-09-2228.055.21%
2021-09-1728.65.46%
2021-09-1629.15.58%
2021-09-1529.255.57%
2021-09-1428.95.57%
2021-09-1329.35.48%
2021-09-1029.45.64%
2021-09-0929.65.21%
2021-09-0828.855.18%
2021-09-0729.14.91%
2021-09-0629.55.23%
2021-09-0329.155.04%
2021-09-0228.654.95%
2021-09-0129.455.05%
2021-08-3129.25.11%
2021-08-3030.75.74%
2021-08-2728.955.20%
2021-08-2628.34.80%
2021-08-2527.34.78%
2021-08-2427.454.62%
2021-08-2326.34.80%
2021-08-2027.04.79%
2021-08-1927.04.82%
2021-08-1827.855.36%
2021-08-1727.55.38%
2021-08-1627.655.47%
2021-08-1327.25.57%
2021-08-1227.85.50%
2021-08-1128.055.44%
2021-08-1028.65.64%
2021-08-0928.05.23%
2021-08-0628.15.14%
2021-08-0527.34.68%
2021-08-0427.254.79%
2021-08-0327.154.74%
2021-08-0226.754.77%
2021-07-3026.154.61%
2021-07-2925.74.46%
2021-07-2825.854.39%
2021-07-2725.854.44%
2021-07-2626.054.45%
2021-07-2326.454.58%
2021-07-2226.154.55%
2021-07-2126.04.64%
2021-07-2025.94.60%
2021-07-1926.554.67%
2021-07-1626.754.75%
2021-07-1526.94.82%
2021-07-1425.854.86%
2021-07-1326.254.90%
2021-07-1226.654.98%
2021-07-0926.45.10%
2021-07-0827.35.77%
2021-07-0727.655.81%
2021-07-0627.05.78%
2021-07-0526.95.81%
2021-07-0227.45.96%
2021-07-0127.65.89%
2021-06-3027.76.00%
2021-06-2927.76.10%
2021-06-2828.06.03%
2021-06-2527.05.82%
2021-06-2427.56.22%
2021-06-2327.856.20%
2021-06-2228.06.16%
2021-06-2128.156.20%
2021-06-1826.95.62%
2021-06-1727.055.49%
2021-06-1626.355.28%
2021-06-1526.45.13%
2021-06-1124.54.12%
2021-06-1023.03.80%
2021-06-0922.853.73%
2021-06-0822.853.70%
2021-06-0722.83.68%
2021-06-0422.73.70%
2021-06-0322.83.68%
2021-06-0222.653.59%
2021-06-0122.954.51%

宏璟熱門網頁

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。