2528 皇普


股價漲跌幅
20222021202020192018
皇普-14.0%-8.0%17.0%54.0%-31.0%
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)
18.7 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
202120202019201820172016201520142013
營業毛利率24.5814.1374.722.1813.8318.9425.8432.6519.88
營業利益率17.77-17.60-10662.60-21.46-48.83-11.46-12.4714.8314.25
折舊負擔比率0.160.43400.000.923.081.561.470.290.05
稅前淨利率17.65-17.86-5154.22-30.51-241.27-14.923.7918.7114.04
股東權益報酬率12.29-6.29-3.46-3.72-12.30-1.510.064.3114.45
資產報酬率3.44-1.95-1.24-1.62-8.17-0.730.283.789.08
本業收入比100.7198.57207.1470.1520.3878.95-340.0080.00101.53
業外獲益比-0.711.43-107.1429.8579.6221.05440.0021.54-1.53
無形資產佔淨值比0.010.010.010.020.000.000.000.000.00

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26.1225.0722.3922.6125.1614.13-36.51-36.51-36.51-36.510.004.3741.1466.4439.640.001.08-507.4498.410.00
營業利益率19.9420.449.6012.4515.473.99-136051.00-157346.00-109289.00-97282.500.00-873.15-588.82-7288.70-155.910.00-1.93-944.52-13919.000.00
稅前淨利率18.9420.299.3812.4215.423.92-136627.00-160654.00-108925.00-94606.400.00-454.05-645.14-7324.32-188.140.00-2.99-5711.46-16085.700.00
本業收入比105.16100.75100.00100.00101.11102.17100.0098.02100.00101.67-165.22187.5088.89100.0083.3344.4466.6716.2890.00116.67
業外獲益比-5.16-0.75-0.00-0.00-0.00-2.170.001.98-0.00-3.33260.87-87.5011.110.0016.6755.5633.3383.1410.00-16.67

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)-3314-3235-1530-4094-590-28-2991291096
自由現金流量(百萬)-3309-3114-1346-4093-242-7-35869901
稅後淨利(百萬)490-210-94-70-157-19156161


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)266233-574-942-2031-760-380-1060-1035-226-147-688-470-418-2949-186-542-541-116
自由現金流量(百萬)256228-573-949-2015-782-380-1077-875-23020-667-470-419-2877-255-543-483-6203
稅後淨利(百萬)12732616589045-86-101-69-6023-40-18-21-12-29-8-172-9-6

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)319411751218651281363491867
營業利益(百萬)568-207-145-47-32-15-1752266
稅後淨利(百萬)490-210-94-70-157-19156161
EPS(完全稀釋)1.35-0.73-0.38-0.40-1.18-0.160.010.431.17
營收成長率(%)171.83117400.00-99.54235.38-49.22-5.88-61.03-81.31N/A
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/A-80.45N/A
稅後淨利成長率(%)333.33N/AN/AN/AN/AN/A-98.21-65.22N/A
EPS成長率(%)N/AN/AN/AN/AN/AN/A-97.67-63.25N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)819196717646458711750000-533060212309
營業利益(百萬)16340217589147-86-99-69-61-38-30-16-21-10-12-4-28-9-7
稅後淨利(百萬)12732616589045-86-101-69-6023-40-18-21-12-29-8-172-9-6
EPS(完全稀釋)0.360.990.050.170.270.16-0.31-0.37-0.25-0.240.09-0.17-0.08-0.12-0.05-0.21-0.06-1.29-0.07-0.04
去年同期營收成長率(%)39.5267.400.000.000.000.00100.00-100.00-100.000.00-183.330.00-98.58-100.000.00-100.00----
去年同期營業利益成長率(%)79.12755.32119.77158.59231.88177.05-126.32-230.00-331.25-190.48-280.00-150.00-300.0025.00-11.11-71.43----
去年同期稅後淨利成長率(%)41.11624.44118.60157.43230.43175.00-473.91-152.50-283.33-185.71291.67-37.93-125.0087.79-33.33-383.33----
去年同期EPS成長率(%)33.33518.75116.13145.95208.00166.67-444.44-117.65-212.50-100.00280.0019.05-33.3390.7028.57-425.00----
較上季營收成長率(%)-58.361017.61-62.07-20.95-50.040.000.000.000.00100.00-266.670.000.00-100.000.00-100.006966.670.00-100.00-
較上季營業利益成長率(%)-59.452264.71-70.69-36.2693.62154.6513.13-43.48-13.11-60.53-26.67-87.5023.81-110.0016.67-200.0085.71-211.11-28.57-
較上季稅後淨利成長率(%)-61.041937.50-72.41-35.56100.00152.3314.85-46.38-15.00-360.87157.50-122.2214.29-75.0058.62-262.5095.35-1811.11-50.00-
較上季EPS成長率(%)-63.641880.00-70.59-37.0468.75151.6116.22-48.00-4.17-366.67152.94-112.5033.33-140.0076.19-250.0095.35-1742.86-75.00-

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(%)
2022/4-43.38130.1356.822019/120.0-84.44-99.37
2022/3231.23301.0739.572019/110.0-77.89-99.38
2022/1~291.28-42.28-42.282019/10-66.66-65.57-99.39
2021/128959290.0167.9171.822019/9-78.49472.72-99.4
2021/11-99.97-99.99177.652019/8105.61-91.18-99.43
2021/10470.18-49.54673.552019/7-3015.08-272.26-99.56
2021/9-39.0371314.3649059.02019/612.576161.02528.0
2021/8-81.97117048.0721277.02019/5-94.865982.02528.0
2021/7101.88649871.0807595.02019/425.955823.02528.0
2021/6-73.84321848.0833882.02019/31720.74-98.79-98.71
2021/587.291230790.0936290.02019/1~20.74-96.86-96.85
2021/4-1.32657105.0862666.02018/1242.1462.5236.28
2021/3-24.78665957.0931186.02018/1155.73-96.66236.19
2021/1~2-28.71063800.01063800.02018/10454.54306.66251.46
2020/12131.763344190.086232.42018/9-99.66-54.16251.45
2020/1178.81442860.035174.92018/89.715004.5251.56
2020/10806914.0806914.012762.92018/716727.8214822.02528.0
2020/90.0-66.66-85.432018/6-100.0211793.02528.0
2020/80.0-92.83-86.42018/5-100.0211793.02528.0
2020/70.0100.4-84.412018/4-100.0-100.0278.33
2020/60.0-88.26-97.952018/3846692.05814.72301.34
2020/50.0-86.79-98.242018/1~2-99.71-82.64-82.64
2020/40.0-99.32-98.552017/12-99.15-99.91-49.13
2020/30.0-99.14-97.682017/1118886.7-51.12-34.25
2020/1~20.0-84.39-84.382017/10-37.5-99.52-33.2

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
155.090.072.222
2021Q4(百萬)2020Q4(百萬)YoY(%)
399.046.0767.39
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.360.99-0.636

應收帳周轉率和存貨周轉率-近10年
20212020
應收帳款周轉率20.09541.97
存貨周轉率0.190.11

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q4
應收帳款周轉率4.1212.40361.59336.55289.02243.20
存貨周轉率0.040.100.010.030.040.10

償債能力-近10年
202120202019201820172016201520142013
負債比0.740.700.660.600.290.300.280.140.22
金融負債(百萬)910854794236333644946217504
營收淨額(百萬)319411751218651281363491867
利息保障倍數86.74-32.98-81.24-10.29-12.48-1.552.0914.9327.47
長期銀行借款占稅後淨利比8.860.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)319411751218651281363491867
推銷費用(百萬)1623401151746192056
管理費用(百萬)563331353633334249
研發費(百萬)000000000
推銷費用率(%)5.0728.9411500.007.806.154.6913.975.733.00
管理費用率(%)1.752.813100.0016.0655.3825.7824.2612.032.62
研發費用率(%)0.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)819196717646458711750000-533060212309
推銷費用(百萬)29671336461097893595329231015110111
管理費用(百萬)22249111110861088777121061278
研發費(百萬)00000000000000000000
推銷費用率(%)3.543.417.397.767.849.28766.67766.67766.67766.67766.67766.67333.3316.6716.670.000.0033.3311.1111.11
管理費用率(%)2.691.225.112.371.870.85233.33233.33233.33233.33233.33233.33233.33200.00200.002.832.83400.0088.8988.89
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
2528-皇普OOXXXXXXXO
27年38.00億98.34%70.29%45.29%33.74%-1017百萬10.96%

融資使用率
日期股價融資使用率
2022-05-18 -18.71.30%
2022-05-1718.81.34%
2022-05-1618.551.34%
2022-05-1318.451.35%
2022-05-1218.61.33%
2022-05-1118.651.40%
2022-05-1019.41.74%
2022-05-0919.451.76%
2022-05-0619.551.82%
2022-05-0519.551.82%
2022-05-0419.51.81%
2022-05-0319.71.82%
2022-04-2919.91.82%
2022-04-2819.751.82%
2022-04-2719.81.83%
2022-04-2519.651.83%
2022-04-2219.91.82%
2022-04-2020.051.83%
2022-04-1920.01.65%
2022-04-1820.01.52%
2022-04-1519.81.38%
2022-04-1419.61.38%
2022-04-1320.051.34%
2022-04-1220.151.33%
2022-04-1120.21.32%
2022-04-0820.61.32%
2022-04-0720.051.32%
2022-04-0620.151.43%
2022-04-0120.01.43%
2022-03-3120.21.43%
2022-03-3020.251.43%
2022-03-2920.31.42%
2022-03-2820.251.42%
2022-03-2520.451.42%
2022-03-2420.51.42%
2022-03-2321.01.42%
2022-03-2221.051.42%
2022-03-2121.151.42%
2022-03-1821.151.45%
2022-03-1721.11.46%
2022-03-1621.151.48%
2022-03-1521.251.49%
2022-03-1421.351.49%
2022-03-1121.21.49%
2022-03-1021.351.49%
2022-03-0921.351.50%
2022-03-0821.31.50%
2022-03-0721.351.50%
2022-03-0421.51.50%
2022-03-0321.41.50%
2022-03-0221.551.50%
2022-03-0121.51.54%
2022-02-2521.51.54%
2022-02-2421.41.54%
2022-02-2321.41.48%
2022-02-2221.351.48%
2022-02-2121.51.44%
2022-02-1821.51.44%
2022-02-1721.451.44%
2022-02-1621.41.42%
2022-02-1521.31.47%
2022-02-1421.351.52%
2022-02-1121.351.50%
2022-02-1021.31.49%
2022-02-0921.41.53%
2022-02-0821.351.53%
2022-02-0721.351.52%
2022-01-2621.31.52%
2022-01-2521.251.52%
2022-01-2421.351.58%
2022-01-2121.41.64%
2022-01-2021.51.62%
2022-01-1921.551.61%
2022-01-1821.551.62%
2022-01-1721.61.62%
2022-01-1421.61.59%
2022-01-1321.651.60%
2022-01-1221.851.59%
2022-01-1121.751.59%
2022-01-1021.951.64%
2022-01-0721.81.55%
2022-01-0621.81.58%
2022-01-0521.91.57%
2022-01-0421.81.57%
2022-01-0321.81.60%
2021-12-3021.751.60%
2021-12-2921.851.58%
2021-12-2821.81.57%
2021-12-2721.81.55%
2021-12-2321.651.53%
2021-12-2221.651.52%
2021-12-2121.751.53%
2021-12-2021.851.53%
2021-12-1721.851.53%
2021-12-1621.951.52%
2021-12-1521.851.47%
2021-12-1421.851.45%
2021-12-1321.951.43%
2021-12-1021.71.40%
2021-12-0921.71.44%
2021-12-0821.751.47%
2021-12-0721.551.44%
2021-12-0621.71.43%
2021-12-0321.61.42%
2021-12-0221.51.41%
2021-12-0121.61.42%
2021-11-3021.551.39%
2021-11-2921.551.39%
2021-11-2621.61.38%
2021-11-2521.651.41%
2021-11-2421.551.41%
2021-11-2321.751.45%
2021-11-2221.851.45%
2021-11-1921.81.44%
2021-11-1821.61.43%
2021-11-1721.61.43%
2021-11-1621.71.43%
2021-11-1521.751.42%
2021-11-1221.71.41%
2021-11-1121.651.41%
2021-11-1021.651.40%
2021-11-0921.351.39%
2021-11-0821.91.36%
2021-11-0521.81.35%
2021-11-0421.751.35%
2021-11-0321.81.34%
2021-11-0221.751.34%
2021-11-0121.751.33%
2021-10-2921.71.30%
2021-10-2821.751.30%
2021-10-2721.81.30%
2021-10-2621.651.30%
2021-10-2521.551.30%
2021-10-2221.451.31%
2021-10-2121.51.31%
2021-10-2021.151.27%
2021-10-1921.31.27%
2021-10-1821.851.27%
2021-10-1521.31.27%
2021-10-1421.21.27%
2021-10-1321.51.33%
2021-10-1221.451.33%
2021-10-0821.451.33%
2021-10-0721.451.35%
2021-10-0621.251.35%
2021-10-0521.51.34%
2021-10-0421.651.36%
2021-10-0121.61.36%
2021-09-3021.81.36%
2021-09-2921.851.37%
2021-09-2821.851.37%
2021-09-2722.151.37%
2021-09-2422.351.36%
2021-09-2321.651.36%
2021-09-2221.51.36%
2021-09-1721.61.36%
2021-09-1621.81.36%
2021-09-1522.01.36%
2021-09-1421.71.36%
2021-09-1321.71.37%
2021-09-1021.91.37%
2021-09-0921.71.37%
2021-09-0821.81.37%
2021-09-0722.051.36%
2021-09-0622.21.36%
2021-09-0322.151.36%
2021-09-0222.01.36%
2021-09-0122.01.36%
2021-08-3121.81.36%
2021-08-3021.751.37%
2021-08-2721.71.37%
2021-08-2621.651.37%
2021-08-2521.951.37%
2021-08-2422.01.37%
2021-08-2321.81.37%
2021-08-2021.31.37%
2021-08-1921.31.37%
2021-08-1821.61.38%
2021-08-1721.351.39%
2021-08-1621.61.39%
2021-08-1321.71.40%
2021-08-1221.751.40%
2021-08-1122.051.41%
2021-08-1021.651.41%
2021-08-0922.01.41%
2021-08-0621.81.41%
2021-08-0521.81.40%
2021-08-0421.951.40%
2021-08-0321.91.39%
2021-08-0221.91.39%
2021-07-3021.61.40%
2021-07-2921.61.39%
2021-07-2821.61.39%
2021-07-2721.851.39%
2021-07-2622.251.39%
2021-07-2322.151.38%
2021-07-2221.951.38%
2021-07-2121.351.38%
2021-07-2021.51.38%
2021-07-1921.61.37%
2021-07-1622.11.36%
2021-07-1522.051.36%
2021-07-1422.151.36%
2021-07-1322.351.36%
2021-07-1221.851.36%
2021-07-0921.91.38%
2021-07-0822.01.38%
2021-07-0721.91.39%
2021-07-0622.01.40%
2021-07-0521.91.41%
2021-07-0221.71.41%
2021-07-0121.91.41%
2021-06-3022.451.41%
2021-06-2922.051.41%
2021-06-2822.351.56%
2021-06-2522.31.57%
2021-06-2422.251.56%
2021-06-2322.21.56%
2021-06-2221.81.56%
2021-06-2122.01.58%
2021-06-1821.91.58%
2021-06-1721.81.59%
2021-06-1621.81.62%
2021-06-1521.81.62%
2021-06-1122.01.65%
2021-06-1021.651.67%
2021-06-0921.651.67%
2021-06-0821.81.70%
2021-06-0721.81.70%
2021-06-0421.851.70%
2021-06-0321.91.70%
2021-06-0222.151.70%
2021-06-0122.351.70%
2021-05-3122.31.69%
2021-05-2822.31.68%
2021-05-2722.11.69%
2021-05-2622.31.69%
2021-05-2522.351.68%
2021-05-2421.81.72%
2021-05-2121.71.73%

皇普熱門網頁

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。