2536 宏普


股價漲跌幅
20222021202020192018
宏普-8.0%1.0%8.0%26.0%-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)
21.25 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
  • 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38.0424.6026.3416.6131.3924.3336.3139.0642.1436.80
營業利益率20.1820.4819.6111.0426.4521.2331.2730.1831.5830.76
折舊負擔比率9.290.650.100.080.070.040.040.040.070.08
稅前淨利率-6.0718.7923.5913.2933.2123.6930.8527.4828.0226.77
股東權益報酬率-0.295.085.143.816.739.2813.3011.359.5710.05
資產報酬率0.303.223.632.794.615.767.215.454.545.20
本業收入比-325.00108.9783.1183.1179.6089.60101.41109.78112.64114.91
業外獲益比425.00-8.9716.8916.8920.2910.40-1.35-9.78-12.64-14.91
無形資產佔淨值比0.000.000.000.000.000.000.000.000.000.00

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62.9246.5537.4040.0935.3829.2419.3030.8223.2121.3632.3823.3216.7014.4911.0424.4623.9629.6039.5754.19
營業利益率58.5415.7211.6017.0124.8728.6615.4725.7417.8713.7328.4814.653.338.986.748.0520.6028.3325.21-8.07
稅前淨利率47.73-70.04-50.50-72.6044.2721.3413.3023.5520.1530.4627.8914.685.8312.776.3716.0822.2428.4435.12-3.58
本業收入比122.82-21.88-23.08-23.0855.84134.23116.22109.0988.5744.98102.15100.0055.5670.37105.9550.0092.6399.7072.29233.33
業外獲益比-22.82121.88123.08123.0844.16-34.23-16.22-9.0911.4355.02-2.150.0044.4429.63-5.9550.007.370.3028.92-133.33

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)-9452-3550-27521090745-41242563714-2201660
自由現金流量(百萬)-9371-3608-23201633365-37540753769-2175701
稅後淨利(百萬)-33614608445783106814661139884938


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-1647-6753-1385-1298-16-1383-2252-136221356-2806-37371443883205-441146467-383
自由現金流量(百萬)-1430-6785-1366-1342122-1428-2244-140205737-2756-250-51395883422-67111738-409
稅後淨利(百萬)155-31-26-46701011332011801853367215146653020458477-30

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)323397728863918268547895051450040063959
營業利益(百萬)6581456643371010171580135812651218
稅後淨利(百萬)-33614608445783106814661139884938
EPS(完全稀釋)-0.101.841.821.332.353.204.393.362.550.00
營收成長率(%)-91.8837.80-26.3445.92-43.93-5.1912.2412.331.19N/A
營業利益成長率(%)-92.0143.8230.72-39.01-30.19-35.6316.357.353.86N/A
稅後淨利成長率(%)N/A0.9936.63-43.17-26.69-27.1528.7128.85-5.76N/A
EPS成長率(%)N/A1.1036.84-43.40-26.56-27.1130.6531.76N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)506455153173521138910261041685133555830812671313360978232223786
營業利益(百萬)29676943149215264186943808210114892920165860-7
稅後淨利(百萬)155-31-26-46701011332011801853367215146653020458477-30
EPS(完全稀釋)0.47-0.09-0.08-0.140.210.300.400.600.540.561.010.220.050.440.200.090.611.760.23-0.09
去年同期營收成長率(%)192.49-91.36-96.33-94.83-83.38-23.944.0483.87237.99-45.941.6855.00-68.51-45.43454.01318.60----
兩季平均(YOY)營收成長率(%)50.57-93.84-95.58-89.10-53.66-9.9543.96160.9396.03-22.1328.34-6.76-56.97204.29386.31-----
去年同期EPS成長率(%)123.81-130.00-120.00-123.33-61.11-46.43-60.40172.73980.0027.27405.00144.44-91.80-75.00-13.04200.00----
兩季平均(YOY)EPS成長率(%)-3.09-125.00-121.66-92.22-53.77-53.4156.16576.37503.63216.13274.7226.32-83.40-44.0293.48-----
較上季營收成長率(%)1024.44-11.76-3.77-69.36-66.79-62.4935.38-1.4451.97-48.69139.2581.17-75.69-3.50264.72-63.19-57.88879.75175.58-
較上季EPS成長率(%)622.22-12.5042.86-166.67-30.00-25.00-33.3311.11-3.57-44.55359.09340.00-88.64120.00122.22-85.25-65.34665.22355.56-

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(%)
2022/4-0.04-43.35162.442019/12-56.73-69.11-26.34
2022/30.0-73.22192.312019/11278.4663.94-19.13
2022/1~2-97.01310.1310.092019/10-84.39-76.62-25.71
2021/1215.86-60.61-91.892019/9337.04245.86-16.95
2021/11-0.2-89.38-92.222019/8-68.44-58.83-38.1
2021/10-35.57-95.84-92.322019/748.48-32.72-34.31
2021/955.63-97.0-91.972019/6206.43208.43-35.18
2021/8-2.73-97.07-90.62019/5-6.24-5.14-56.62
2021/74.12-90.81-89.182019/447.27-15.04-61.92
2021/60.27-89.74-89.052019/3-10.82-59.29-68.47
2021/5-43.99-96.09-89.02019/1~2-37.28-70.75-70.74
2021/4-52.76-95.25-87.382018/12129.67-60.4145.9
2021/3-27.76-84.0-83.382018/11-46.04-67.77166.62
2021/1~259.1-83.09-83.092018/10130.97250.18529.1
2020/12-68.77-75.9237.822018/9-47.98699.78629.03
2020/11-60.95-66.6445.142018/8-48.42332.54623.87
2020/10-53.48223.3264.692018/7580.67490.11725.71
2020/951.848.4957.02018/6-5.7530.77958.3
2020/8205.49212.2778.832018/5-16.036099.082715.05
2020/716.22-67.7463.522018/4-29.437347.132565.24
2020/6-61.78-58.79138.532018/3-22.5710130.12345.73
2020/5-32.04230.44261.982018/1~2-53.151958.81958.8
2020/459.29355.87270.062017/1286.966643.0-43.92
2020/3-37.41321.49237.742017/11486.29338.87-73.62
2020/1~2198.71208.96208.952017/10427.51242.89-89.24

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
241.077.0212.98
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.47-0.096.2222

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.3045.0330.4151.6232.7967.5461.4319.9021.45144.62
存貨周轉率0.010.170.130.210.120.210.170.140.130.15

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率7.450.610.931.013.218.0116.809.868.863.397.749.554.8722.1226.546.3013.9023.422.190.81
存貨周轉率0.010.000.000.000.010.020.070.050.050.030.060.030.020.070.070.020.050.100.010.00

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.650.480.400.280.340.330.440.500.590.53
金融負債(百萬)2007610632690237304453404429826552102566782
營收淨額(百萬)323397728863918268547895051450040063959
利息保障倍數0.877.9313.0116.0630.9872.9938.5915.1912.7012.54
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)323397728863918268547895051450040063959
推銷費用(百萬)2711415117189105201345378174
管理費用(百萬)30504447444453554565
研發費(百萬)0000000000
推銷費用率(%)8.362.875.234.363.312.193.987.679.444.40
管理費用率(%)9.291.261.521.201.640.921.051.221.121.64
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)506455153173521138910261041685133555830812671313360978232223786
推銷費用(百萬)1266510-154440464142373056454922192342
管理費用(百萬)10887818912101110111114121011101112
研發費(百萬)00000000000000000000
推銷費用率(%)2.3713.3311.769.435.78-2.883.173.904.425.993.156.639.744.423.4313.612.250.829.7048.84
管理費用率(%)1.9817.7815.6913.214.623.450.651.170.961.610.751.973.571.100.912.781.120.434.6413.95
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
2536-宏普OOOXOXXXXX
26年33.28億40.5%66.27%0.0%19.86%-11083百萬5.08%

融資使用率
日期股價融資使用率
2022-05-24 -21.250.26%
2022-05-2321.30.26%
2022-05-2021.00.26%
2022-05-1920.80.25%
2022-05-1820.850.25%
2022-05-1720.80.25%
2022-05-1620.40.26%
2022-05-1320.50.25%
2022-05-1220.40.27%
2022-05-1120.60.30%
2022-05-1020.650.30%
2022-05-0920.70.29%
2022-05-0621.050.30%
2022-05-0521.050.30%
2022-05-0420.850.30%
2022-05-0320.90.31%
2022-04-2920.80.33%
2022-04-2820.60.33%
2022-04-2720.60.33%
2022-04-2620.850.33%
2022-04-2520.80.33%
2022-04-2221.050.34%
2022-04-2121.20.34%
2022-04-2021.20.34%
2022-04-1921.30.34%
2022-04-1821.30.34%
2022-04-1521.350.33%
2022-04-1421.450.33%
2022-04-1321.40.33%
2022-04-1221.30.33%
2022-04-1121.450.31%
2022-04-0821.650.42%
2022-04-0721.80.42%
2022-04-0621.850.41%
2022-04-0121.90.41%
2022-03-3122.00.41%
2022-03-3021.90.40%
2022-03-2921.850.40%
2022-03-2821.80.40%
2022-03-2521.950.40%
2022-03-2422.00.40%
2022-03-2321.80.39%
2022-03-2221.750.39%
2022-03-2121.80.39%
2022-03-1821.90.38%
2022-03-1722.150.35%
2022-03-1622.550.34%
2022-03-1522.550.34%
2022-03-1422.70.34%
2022-03-1122.60.34%
2022-03-1022.650.34%
2022-03-0922.60.34%
2022-03-0822.50.33%
2022-03-0722.550.34%
2022-03-0422.90.43%
2022-03-0322.90.44%
2022-03-0222.850.42%
2022-03-0122.550.40%
2022-02-2522.550.42%
2022-02-2422.50.42%
2022-02-2322.750.42%
2022-02-2222.750.43%
2022-02-2122.80.42%
2022-02-1822.70.42%
2022-02-1722.550.40%
2022-02-1622.550.42%
2022-02-1522.70.45%
2022-02-1422.80.47%
2022-02-1122.950.49%
2022-02-1022.550.50%
2022-02-0922.550.51%
2022-02-0822.450.53%
2022-02-0722.20.53%
2022-01-2621.950.52%
2022-01-2521.950.55%
2022-01-2422.30.57%
2022-01-2122.60.58%
2022-01-2022.70.55%
2022-01-1922.550.54%
2022-01-1822.550.54%
2022-01-1722.50.55%
2022-01-1422.550.55%
2022-01-1322.650.55%
2022-01-1222.60.56%
2022-01-1122.60.56%
2022-01-1022.650.58%
2022-01-0722.70.57%
2022-01-0622.90.61%
2022-01-0523.00.62%
2022-01-0423.050.61%
2022-01-0323.20.61%
2021-12-3023.150.62%
2021-12-2923.150.62%
2021-12-2823.00.62%
2021-12-2723.20.61%
2021-12-2423.050.61%
2021-12-2323.00.61%
2021-12-2222.950.61%
2021-12-2123.10.59%
2021-12-2023.20.61%
2021-12-1723.30.61%
2021-12-1623.050.58%
2021-12-1522.650.56%
2021-12-1422.850.56%
2021-12-1323.150.58%
2021-12-1023.40.60%
2021-12-0923.250.61%
2021-12-0823.150.58%
2021-12-0723.00.52%
2021-12-0622.850.52%
2021-12-0322.550.51%
2021-12-0222.450.48%
2021-12-0122.350.46%
2021-11-3022.150.47%
2021-11-2922.40.46%
2021-11-2622.450.46%
2021-11-2522.650.43%
2021-11-2422.40.43%
2021-11-2322.250.42%
2021-11-2222.20.42%
2021-11-1922.150.41%
2021-11-1822.150.39%
2021-11-1722.150.41%
2021-11-1622.050.40%
2021-11-1522.40.39%
2021-11-1222.450.37%
2021-11-1122.00.41%
2021-11-1022.10.41%
2021-11-0922.00.40%
2021-11-0822.350.39%
2021-11-0521.850.38%
2021-11-0421.90.38%
2021-11-0321.90.38%
2021-11-0222.00.37%
2021-11-0122.050.37%
2021-10-2921.750.37%
2021-10-2821.950.37%
2021-10-2721.450.33%
2021-10-2621.550.33%
2021-10-2521.550.33%
2021-10-2221.40.34%
2021-10-2121.60.33%
2021-10-2021.20.33%
2021-10-1921.10.33%
2021-10-1821.250.33%
2021-10-1521.10.34%
2021-10-1421.10.34%
2021-10-1321.00.35%
2021-10-1220.950.36%
2021-10-0821.20.36%
2021-10-0721.20.36%
2021-10-0620.950.35%
2021-10-0521.150.35%
2021-10-0420.950.36%
2021-10-0120.950.37%
2021-09-3021.20.37%
2021-09-2921.20.37%
2021-09-2821.150.37%
2021-09-2721.00.36%
2021-09-2420.80.35%
2021-09-2320.80.35%
2021-09-2220.70.34%
2021-09-1720.950.34%
2021-09-1620.80.33%
2021-09-1521.00.58%
2021-09-1421.20.76%
2021-09-1321.050.76%
2021-09-1020.70.76%
2021-09-0920.750.88%
2021-09-0820.850.89%
2021-09-0721.10.89%
2021-09-0621.30.89%
2021-09-0321.50.89%
2021-09-0221.50.93%
2021-09-0121.60.95%
2021-08-3121.450.97%
2021-08-3021.450.98%
2021-08-2721.250.98%
2021-08-2620.650.98%
2021-08-2520.750.98%
2021-08-2420.550.99%
2021-08-2321.60.99%
2021-08-2021.551.00%
2021-08-1921.71.00%
2021-08-1821.751.00%
2021-08-1721.81.00%
2021-08-1622.01.00%
2021-08-1322.151.00%
2021-08-1222.21.00%
2021-08-1122.01.00%
2021-08-1022.01.01%
2021-08-0922.051.02%
2021-08-0621.951.02%
2021-08-0521.751.02%
2021-08-0421.851.02%
2021-08-0321.851.04%
2021-08-0221.851.04%
2021-07-3021.751.06%
2021-07-2922.01.10%
2021-07-2821.851.10%
2021-07-2722.151.11%
2021-07-2622.11.11%
2021-07-2322.11.11%
2021-07-2221.91.10%
2021-07-2121.851.10%
2021-07-2021.851.11%
2021-07-1922.01.11%
2021-07-1621.91.11%
2021-07-1521.851.11%
2021-07-1421.81.11%
2021-07-1321.851.12%
2021-07-1221.851.15%
2021-07-0921.751.15%
2021-07-0821.851.15%
2021-07-0721.81.16%
2021-07-0621.851.17%
2021-07-0521.81.17%
2021-07-0221.651.22%
2021-07-0121.651.19%
2021-06-3021.651.19%
2021-06-2921.651.18%
2021-06-2821.651.18%
2021-06-2521.61.18%
2021-06-2421.751.18%
2021-06-2321.71.17%
2021-06-2221.51.17%
2021-06-2121.61.17%
2021-06-1821.751.16%
2021-06-1721.81.16%
2021-06-1621.91.15%
2021-06-1522.01.15%
2021-06-1122.01.15%
2021-06-1022.01.15%
2021-06-0921.851.16%
2021-06-0821.91.16%
2021-06-0721.91.16%
2021-06-0421.851.16%
2021-06-0321.951.16%
2021-06-0221.851.16%
2021-06-0121.81.17%

宏普熱門網頁

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。