2534 宏盛


股價漲跌幅
20222021202020192018
宏盛3.0%22.0%-24.0%2.0%-3.0%
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)
24.5 9.67% 26.87 30.9 26.12% 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0.0044.2336.7444.3545.7447.0260.4236.3077.0251.22
營業利益率0.0026.3325.7237.9639.1536.3140.45-4.72-38.88-123.43
折舊負擔比率0.001.700.830.590.450.370.801.131.4515.29
稅前淨利率0.0023.7126.1738.6442.0130.4728.79-16.71-11.94351.79
股東權益報酬率0.004.529.5222.7923.909.324.55-2.61-1.472.62
資產報酬率0.002.424.849.838.853.582.21-0.37-0.131.76
本業收入比0.00111.1198.2598.2293.20119.09140.4228.22326.26-35.00
業外獲益比0.00-11.111.751.756.80-19.19-40.4271.78-226.26135.33
無形資產佔淨值比0.080.090.110.120.130.000.000.000.000.00

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44.3845.1739.8144.4641.6539.6836.3452.5855.2538.1037.6335.6135.3453.0739.5340.1046.3640.3851.6150.49
營業利益率34.9828.8925.6222.8828.6427.4119.7715.0636.1625.9125.0125.5626.9835.1427.4634.7243.5434.7138.3941.83
稅前淨利率32.7425.4924.7418.9920.3324.4619.836.6034.2624.2524.7530.2624.7433.1529.9436.3643.8637.3947.6544.15
本業收入比106.86113.15103.50120.65140.33112.1399.23228.57105.56106.87101.0384.44109.12106.0891.8495.4299.1992.7980.4994.73
業外獲益比-6.86-13.49-3.50-20.65-40.88-12.130.00-128.57-5.56-6.87-1.0315.56-9.12-6.088.164.580.817.2119.515.27

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)979-4357424624221599-1407-1008-1120-1368-2246
自由現金流量(百萬)1210-4293434019841893-1417-1088-1111-1148-1247
稅後淨利(百萬)0610133830052608862401-237-145279


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)62216442247525-751-1980-1097-529196811366854561019499212351210-851250
自由現金流量(百萬)683197137349526-758-1911-1095-52919681136782453-3146699712351447-851244
稅後淨利(百萬)396280244146174277124-262362724733322602692749011561839270640

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)
營收(百萬)
營業利益(百萬)
稅後淨利(百萬)
EPS(完全稀釋)
營收成長率(%)
營業利益成長率(%)
稅後淨利成長率(%)
EPS成長率(%)

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)124711341039816888111265432268411981968163611098939422523363823386021504
營業利益(百萬)436327266187254305129482473114924182993142598761583811231629
稅後淨利(百萬)396280244146174277124-262362724733322602692749011561839270640
EPS(完全稀釋)0.840.590.520.310.370.510.23-0.040.400.390.640.450.350.360.371.462.531.410.461.09
去年同期營收成長率(%)40.431.9858.87153.4229.82-7.18-66.77-80.32-38.3234.15108.92-35.16-69.52-61.8056.4867.75----
兩季平均(YOY)營收成長率(%)21.2030.42106.1491.6211.32-36.97-73.54-59.32-2.0971.5336.88-52.34-65.66-2.6662.11-----
去年同期EPS成長率(%)127.0315.69126.09875.00-7.5030.77-64.06-108.8914.298.3372.97-69.18-86.17-74.47-19.5733.94----
兩季平均(YOY)EPS成長率(%)71.3670.89500.55433.7511.63-16.65-86.47-47.3011.3140.651.89-77.68-80.32-47.027.18-----
較上季營收成長率(%)9.969.1427.33-8.11-20.1470.03103.11-52.92-42.90-39.1320.2947.5224.19-5.20-62.66-30.6555.60288.37-59.97-
較上季EPS成長率(%)42.3713.4667.74-16.22-27.45121.74675.00-110.002.56-39.0642.2228.57-2.78-2.70-74.66-42.2979.43206.52-57.80-

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(%)
2022/4-54.3843.1840.872019/12-34.56-7.9-26.12
2022/384.4357.6340.432019/11-39.9421.84-26.72
2022/1~2-32.1729.8729.872019/1039.6277.73-28.65
2021/12-12.02-1.2439.822019/944.2244.35-33.72
2021/11-14.1622.0145.42019/8-75.83-2.41-37.15
2021/1015.43-8.6448.742019/758.26257.97-38.79
2021/912.0938.265.152019/610.1863.33-55.44
2021/82.2710.070.432019/5387.62-35.08-65.45
2021/7-16.79295.787.422019/4-56.61-84.69-72.69
2021/656.25250.7970.192019/321.39-70.28-69.55
2021/549.77150.0747.372019/1~2-44.19-69.24-69.23
2021/4-50.362.3934.232018/12-13.41-80.3523.29
2021/335.0825.7329.962018/11-12.39-69.4849.45
2021/1~2-16.2332.6232.622018/1013.4748.2676.94
2020/128.6940.08-53.132018/9-2.580.2770.51
2020/11-35.73-15.65-57.012018/8-11.34101.4970.1
2020/1074.63-21.17-59.832018/7-27.7821.6468.87
2020/9-10.77-36.97-64.772018/6-56.21-11.7672.63
2020/8267.871.86-67.572018/514.99110.1687.76
2020/7-26.23-93.3-72.782018/4-15.78148.5383.11
2020/611.39-85.64-63.532018/3100.7516.4471.33
2020/5-2.74-85.79-54.722018/1~2-71.1117.47117.46
2020/4-61.52-28.79-37.112017/1234.491.28100.88
2020/3-10.11-19.71-38.212017/112335.37253.01167.21
2020/1~2160.47-46.25-46.252017/10-75.89-72.34153.01

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
408.0181.0125.41
2021Q4(百萬)2020Q4(百萬)YoY(%)
289.0272.06.25
2021Q3(百萬)2020Q3(百萬)YoY(%)
257.0130.097.692

EPS較上季
2022Q1(元)2021Q4(元)比率
0.840.590.4237

應收帳周轉率和存貨周轉率-近10年
應收帳款周轉率
存貨周轉率

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率33.2217.8013.6614.0713.3412.987.941.944.4014.4516.7914.1010.6610.8716.1535.4811.527.9518.3025.48
存貨周轉率0.040.030.030.020.030.030.020.010.020.040.070.060.040.020.030.080.090.070.010.03

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.000.610.530.550.620.680.670.650.600.52
金融負債(百萬)16376171381148314248152811606914185131121197910798
營收淨額(百萬)027725912800165093232150497383085
利息保障倍數0.004.289.7524.0618.856.273.050.090.293.71
長期銀行借款占稅後淨利比8.388.384.490.571.034.7513.4512.6812.6812.68

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)027725912800165093232150497383085
推銷費用(百萬)016729614798638719379020
管理費用(百萬)0329356364330283214206172129
研發費(百萬)0000100000
推銷費用率(%)6.026.025.011.841.511.955.7819.8495.1823.53
管理費用率(%)11.8711.876.024.555.078.7614.2321.1720.72151.76
研發費用率(%)0.000.000.000.000.020.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)124711341039816888111265432268411981968163611098939422523363823386021504
推銷費用(百萬)34715639286028423863156611760383613331933
管理費用(百萬)83979113787778179938393104761007610090996198
研發費(百萬)00000000000000000100
推銷費用率(%)2.736.265.394.783.155.404.2813.045.565.267.933.731.536.724.031.430.361.413.162.19
管理費用率(%)6.668.558.7616.799.806.9212.3924.5313.606.934.736.366.8511.208.073.962.474.2310.136.52
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.040.000.00

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
2534-宏盛OOOXOXOXXO
26年47.42億27.83%57.87%0.0%20.12%1075百萬11.52%

融資使用率
日期股價融資使用率
2022-05-23 -24.58.09%
2022-05-2024.558.06%
2022-05-1924.68.09%
2022-05-1824.858.08%
2022-05-1724.78.09%
2022-05-1624.28.12%
2022-05-1323.58.16%
2022-05-1223.28.12%
2022-05-1123.9510.83%
2022-05-1024.1510.83%
2022-05-0924.710.80%
2022-05-0625.110.75%
2022-05-0525.310.74%
2022-05-0425.310.71%
2022-05-0325.310.71%
2022-04-2925.310.71%
2022-04-2825.010.55%
2022-04-2724.7510.48%
2022-04-2625.010.33%
2022-04-2524.810.33%
2022-04-2225.59.84%
2022-04-2125.49.82%
2022-04-2025.359.71%
2022-04-1925.59.71%
2022-04-1825.459.72%
2022-04-1525.49.62%
2022-04-1425.359.50%
2022-04-1325.359.36%
2022-04-1225.39.29%
2022-04-1125.359.14%
2022-04-0825.159.11%
2022-04-0725.28.99%
2022-04-0625.158.89%
2022-04-0125.08.85%
2022-03-3124.98.76%
2022-03-3024.858.57%
2022-03-2924.758.98%
2022-03-2824.758.92%
2022-03-2524.758.81%
2022-03-2424.658.77%
2022-03-2324.658.66%
2022-03-2224.68.57%
2022-03-2124.558.48%
2022-03-1824.458.41%
2022-03-1724.38.36%
2022-03-1624.158.34%
2022-03-1524.258.18%
2022-03-1424.38.04%
2022-03-1124.37.87%
2022-03-1024.257.76%
2022-03-0924.157.76%
2022-03-0824.17.59%
2022-03-0724.27.51%
2022-03-0424.67.46%
2022-03-0324.67.42%
2022-03-0224.87.30%
2022-03-0124.957.24%
2022-02-2524.77.26%
2022-02-2424.47.29%
2022-02-2325.27.37%
2022-02-2224.857.28%
2022-02-2124.857.18%
2022-02-1824.57.02%
2022-02-1724.46.91%
2022-02-1624.36.83%
2022-02-1524.356.66%
2022-02-1424.36.50%
2022-02-1124.356.42%
2022-02-1024.156.40%
2022-02-0924.16.36%
2022-02-0824.16.31%
2022-02-0723.956.27%
2022-01-2623.86.22%
2022-01-2523.26.26%
2022-01-2423.356.10%
2022-01-2123.56.07%
2022-01-2023.655.97%
2022-01-1923.755.93%
2022-01-1823.756.76%
2022-01-1723.857.58%
2022-01-1424.27.57%
2022-01-1324.357.42%
2022-01-1224.457.18%
2022-01-1124.457.10%
2022-01-1024.27.08%
2022-01-0724.17.01%
2022-01-0624.056.89%
2022-01-0524.06.69%
2022-01-0423.96.65%
2022-01-0323.96.56%
2021-12-3024.06.47%
2021-12-2923.96.38%
2021-12-2823.86.34%
2021-12-2724.36.38%
2021-12-2424.16.30%
2021-12-2324.16.10%
2021-12-2223.956.07%
2021-12-2123.955.91%
2021-12-2023.65.91%
2021-12-1723.55.81%
2021-12-1623.15.68%
2021-12-1523.05.60%
2021-12-1423.05.46%
2021-12-1323.155.13%
2021-12-1023.25.10%
2021-12-0922.955.05%
2021-12-0822.95.01%
2021-12-0722.854.91%
2021-12-0622.84.92%
2021-12-0322.554.77%
2021-12-0222.64.70%
2021-12-0122.64.57%
2021-11-3022.44.47%
2021-11-2922.14.35%
2021-11-2622.94.27%
2021-11-2523.43.65%
2021-11-2423.43.26%
2021-11-2323.43.00%
2021-11-2223.52.86%
2021-11-1923.52.67%
2021-11-1823.552.53%
2021-11-1723.652.44%
2021-11-1623.652.27%
2021-11-1523.82.26%
2021-11-1223.92.08%
2021-11-1123.92.10%
2021-11-1024.12.09%
2021-11-0923.92.13%
2021-11-0823.852.15%
2021-11-0523.92.17%
2021-11-0424.152.08%
2021-11-0323.91.98%
2021-11-0223.81.95%
2021-11-0123.952.04%
2021-10-2924.152.01%
2021-10-2824.252.01%
2021-10-2724.32.00%
2021-10-2624.32.13%
2021-10-2524.02.28%
2021-10-2224.752.06%
2021-10-2124.91.87%
2021-10-2023.11.89%
2021-10-1923.354.17%
2021-10-1823.44.17%
2021-10-1522.954.04%
2021-10-1422.954.00%
2021-10-1323.04.01%
2021-10-1223.053.90%
2021-10-0823.13.96%
2021-10-0722.43.84%
2021-10-0622.053.77%
2021-10-0522.353.87%
2021-10-0422.553.85%
2021-10-0122.23.98%
2021-09-3022.354.01%
2021-09-2922.13.97%
2021-09-2821.93.93%
2021-09-2721.93.96%
2021-09-2421.853.96%
2021-09-2321.853.90%
2021-09-2221.853.78%
2021-09-1721.853.67%
2021-09-1621.453.45%
2021-09-1521.23.24%
2021-09-1421.13.17%
2021-09-1321.253.03%
2021-09-1020.852.80%
2021-09-0920.92.68%
2021-09-0820.52.51%
2021-09-0720.552.43%
2021-09-0620.62.38%
2021-09-0320.92.25%
2021-09-0220.952.25%
2021-09-0121.02.32%
2021-08-3120.752.40%
2021-08-3020.252.66%
2021-08-2719.92.62%
2021-08-2619.82.70%
2021-08-2519.92.86%
2021-08-2419.92.91%
2021-08-2320.03.23%
2021-08-2019.753.34%
2021-08-1919.73.43%
2021-08-1819.953.64%
2021-08-1719.953.73%
2021-08-1620.153.85%
2021-08-1320.254.06%
2021-08-1219.954.32%
2021-08-1119.94.44%
2021-08-1019.954.45%
2021-08-0920.04.62%
2021-08-0620.14.67%
2021-08-0520.754.80%
2021-08-0420.754.56%
2021-08-0320.854.16%
2021-08-0220.93.72%
2021-07-3020.853.16%
2021-07-2920.92.75%
2021-07-2820.752.67%
2021-07-2720.82.63%
2021-07-2621.02.63%
2021-07-2321.12.69%
2021-07-2220.452.66%
2021-07-2120.12.71%
2021-07-2020.02.71%
2021-07-1920.252.78%
2021-07-1620.252.81%
2021-07-1520.152.82%
2021-07-1419.952.76%
2021-07-1320.12.77%
2021-07-1220.22.78%
2021-07-0920.12.78%
2021-07-0820.32.74%
2021-07-0719.952.80%
2021-07-0619.952.79%
2021-07-0520.12.79%
2021-07-0219.52.87%
2021-07-0119.52.84%
2021-06-3019.452.81%
2021-06-2919.452.81%
2021-06-2819.752.73%
2021-06-2519.72.72%
2021-06-2419.72.74%
2021-06-2319.552.70%
2021-06-2219.352.68%
2021-06-2119.32.70%
2021-06-1819.652.64%
2021-06-1719.72.64%
2021-06-1619.62.64%
2021-06-1519.82.64%
2021-06-1120.12.62%
2021-06-1019.92.66%
2021-06-0920.12.67%
2021-06-0820.12.68%
2021-06-0720.12.67%
2021-06-0420.42.65%
2021-06-0320.62.66%
2021-06-0220.552.63%
2021-06-0119.92.64%
2021-05-3119.752.66%

宏盛熱門網頁

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。