2545 皇翔


股價漲跌幅
20222021202020192018
皇翔43.0%-1.0%25.0%57.0%-16.0%
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)
53.7 0.61% 54.03 62.14 15.72% 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47.5344.4532.5838.9430.5126.5042.1359.2856.7658.09
營業利益率36.2932.1211.8418.1010.1521.1616.9843.6040.0550.47
折舊負擔比率2.232.354.731.370.530.120.670.260.160.03
稅前淨利率32.0227.341.7929.211.6617.827.0141.1636.9548.95
股東權益報酬率20.5416.250.148.102.1018.350.8616.8514.9856.75
資產報酬率6.184.980.792.851.295.420.705.155.0016.29
本業收入比113.33117.51663.1661.97608.00118.79242.40105.95108.37103.10
業外獲益比-13.33-17.45-563.1638.03-508.00-18.79-142.40-5.95-8.37-3.10
無形資產佔淨值比0.000.010.020.020.000.000.000.000.000.00

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51.7652.0839.4148.0341.2840.3551.7637.7140.9835.3018.4940.8525.2431.5631.9250.2629.7135.6624.8528.73
營業利益率39.0044.7526.2733.2926.4524.1046.4117.6526.7520.67-13.4117.904.981.147.0736.229.5911.649.842.50
稅前淨利率48.6843.01-6.3942.5020.4220.9943.7114.0012.9814.74-31.429.94-10.6986.07-3.4328.88-4.944.321.77-6.72
本業收入比80.17104.02-412.9978.37129.69114.75106.18125.64206.62139.7842.50179.57-46.431.38-204.76125.21-196.15271.43547.06-36.36
業外獲益比19.92-4.02514.2921.63-29.69-14.75-6.18-26.28-105.88-40.3357.50-79.57148.2198.62304.76-25.48296.15-171.43-447.06136.36

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)-12931349421802-7936948-2082106318203518
自由現金流量(百萬)-1759405-3291053-17666424-24568514512261
稅後淨利(百萬)2446174714847228196891183616525425


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-3204-742-790705-466-10342027-179535251-18221-33-158333670-42101400285
自由現金流量(百萬)-2868-877-868599-613-12151814-47728334-21714-161831-50519-246-457178212
稅後淨利(百萬)10261445-86863224477985151133171-16363-57570-28332-271915-89

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)785064563193306129951335517874654513811473
營業利益(百萬)284920743785543042826303202920585790
稅後淨利(百萬)2446174714847228196891183616525425
EPS(完全稀釋)7.455.320.042.580.706.000.285.595.030.00
營收成長率(%)21.59102.194.312.20-77.57647.34-61.60-9.42-55.22N/A
營業利益成長率(%)37.37448.68-31.7782.24-89.24832.67-85.07-1.41-64.46N/A
稅後淨利成長率(%)40.0112378.57-98.35271.49-88.412062.64-95.0411.14-69.55N/A
EPS成長率(%)40.0413200.00-98.45268.57-88.332042.86-94.9911.13N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)21253471121220451122177625181113104912265089315276746071249530488946816
營業利益(百萬)82915533186812974281169196281253-681672684345251579320
稅後淨利(百萬)10261445-86863224477985151133171-16363-57570-28332-271915-89
EPS(完全稀釋)3.134.41-0.262.630.681.463.010.460.410.52-0.500.19-0.171.74-0.081.01-0.080.060.04-0.27
去年同期營收成長率(%)89.3995.44-51.8783.746.9644.86395.6719.5599.0581.90-16.31-25.46-0.5738.11-35.8453.06----
兩季平均(YOY)營收成長率(%)92.4121.7915.9345.3525.91220.27207.6159.3090.4732.80-20.88-13.0218.771.138.61-----
去年同期EPS成長率(%)360.29202.05-108.64471.7465.85180.77702.00142.11341.18-70.11-525.00-81.19-112.502800.00-300.00474.07----
兩季平均(YOY)EPS成長率(%)281.1746.71181.55268.80123.31441.38422.06241.65135.53-297.56-303.10-96.841343.751250.0087.03-----
較上季營收成長率(%)-38.78186.39-40.7382.26-36.82-29.47126.246.10-14.44141.34-45.4476.66-21.8111.04-51.40135.668.61-48.4115.93-
較上季EPS成長率(%)-29.021796.15-109.89286.76-53.42-51.50554.3512.20-21.15204.00-363.16211.76-109.772275.00-107.921362.50-233.3350.00114.81-

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(%)
2022/4-16.66-36.0526.392019/12755.4245.384.26
2022/369.91134.4989.352019/11-70.38-59.72-15.75
2022/1~2-31.51351.6467.132019/1059.9255.78-11.76
2021/1289.21212.2621.582019/948.88-23.2-17.58
2021/1155.7241.352.222019/8-22.67-56.53-16.89
2021/1087.1729.64-3.032019/7-63.98366.6-10.14
2021/9-28.46-79.21-6.432019/6165.7-54.57-18.03
2021/816.58-12.1432.142019/5-31.8465.236.19
2021/7-15.911.9641.552019/4-2.39249.6330.93
2021/620.03-24.2144.942019/3345.7110.28-0.53
2021/5-64.6180.9773.632019/1~2-68.21-10.02-10.01
2021/4205.59339.1372.382018/12-0.24144.482.24
2021/333.02-28.066.912018/1114.53-24.38-2.46
2021/1~2-41.25-47.9840.562018/10-21.16153.970.17
2020/12-14.34-26.6102.232018/9-15.726.25-4.79
2020/1142.82632.93146.092018/8730.0466.47-5.99
2020/10-69.9951.94125.912018/7-96.49-92.75-12.47
2020/9202.37709.84137.952018/6866.3956.8513.99
2020/848.57298.7673.152018/544.2270.33-18.89
2020/7-43.07107.5354.572018/4-69.213.15-25.93
2020/6186.6531.3148.252018/321.71-2.67-28.81
2020/5-14.1321.7156.642018/1~2157.87-42.39-42.39
2020/4-49.94-3.3964.632017/12-69.1494.65-77.57
2020/379.5888.3799.032017/11284.7579.09-78.21
2020/1~215.36110.5110.492017/10-67.02-67.73-80.48

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
1034.0229.0351.52
2021Q4(百萬)2020Q4(百萬)YoY(%)
1493.0373.0300.26
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
3.134.41-0.290

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率22.1019.268.7810.9816.4083.074.188.5914.5735.48
存貨周轉率0.160.160.100.080.090.380.040.080.090.18

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率5.417.962.795.763.885.977.203.213.073.391.532.901.602.051.874.492.442.364.754.33
存貨周轉率0.040.060.030.040.030.050.060.030.030.040.020.020.020.020.020.030.020.010.030.02

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.740.720.750.730.740.690.770.730.720.69
金融負債(百萬)32429281462788026635275442294229740260222507522520
營收淨額(百萬)785064563193306129951335517874654513811473
利息保障倍數7.625.901.153.521.159.731.508.307.9517.71
長期銀行借款占稅後淨利比5.026.53741.5712.2939.673.3571.753.423.640.72

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)785064563193306129951335517874654513811473
推銷費用(百萬)28235712310913522471241392464
管理費用(百萬)599439539529474490379489467410
研發費(百萬)0000000000
推銷費用率(%)3.595.533.853.564.511.683.975.187.634.04
管理費用率(%)7.636.8016.8817.2815.833.6721.2110.519.093.57
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)21253471121220451122177625181113104912265089315276746071249530488946816
推銷費用(百萬)1081273071551801112541571272030362518464026
管理費用(百萬)1631281292301121092419810817491187871751141508971102188
研發費(百萬)00000000000000000000
推銷費用率(%)5.083.662.483.474.9010.144.412.253.910.4113.982.903.804.455.932.003.409.434.233.19
管理費用率(%)7.673.6910.6411.259.986.140.9517.7910.3014.1917.9120.0916.5125.9618.7812.0116.7914.5510.7823.04
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
2545-皇翔OOOXXXXOXX
22年32.77億10.87%73.24%61.62%17.33%-4031百萬31.8%

融資使用率
日期股價融資使用率
2022-05-23 -53.72.88%
2022-05-2053.12.80%
2022-05-1952.72.83%
2022-05-1853.52.80%
2022-05-1752.92.80%
2022-05-1652.82.83%
2022-05-1352.62.84%
2022-05-1252.32.91%
2022-05-1153.82.94%
2022-05-1053.62.88%
2022-05-0954.73.08%
2022-05-0654.72.92%
2022-05-0555.43.02%
2022-05-0455.53.08%
2022-05-0354.73.12%
2022-04-2955.73.23%
2022-04-2855.83.32%
2022-04-2755.53.35%
2022-04-2656.83.57%
2022-04-2557.43.64%
2022-04-2261.33.78%
2022-04-2160.23.87%
2022-04-2058.53.26%
2022-04-1956.53.18%
2022-04-1854.73.41%
2022-04-1555.43.12%
2022-04-1454.83.15%
2022-04-1354.63.30%
2022-04-1254.43.30%
2022-04-1154.33.27%
2022-04-0854.93.49%
2022-04-0754.23.85%
2022-04-0654.83.80%
2022-04-0154.03.78%
2022-03-3154.73.68%
2022-03-3053.13.59%
2022-03-2953.23.62%
2022-03-2853.73.69%
2022-03-2554.93.68%
2022-03-2454.33.51%
2022-03-2354.83.68%
2022-03-2251.83.13%
2022-03-2149.72.87%
2022-03-1849.42.81%
2022-03-1748.53.06%
2022-03-1645.453.50%
2022-03-1541.354.47%
2022-03-1442.24.52%
2022-03-1141.74.59%
2022-03-1041.754.61%
2022-03-0941.74.59%
2022-03-0841.04.38%
2022-03-0742.054.43%
2022-03-0442.554.48%
2022-03-0342.24.40%
2022-03-0241.84.32%
2022-03-0141.74.28%
2022-02-2541.654.13%
2022-02-2440.753.74%
2022-02-2341.553.84%
2022-02-2241.53.80%
2022-02-2141.43.80%
2022-02-1840.653.94%
2022-02-1740.153.94%
2022-02-1640.053.93%
2022-02-1539.953.72%
2022-02-1440.03.70%
2022-02-1140.053.67%
2022-02-1040.053.65%
2022-02-0940.13.61%
2022-02-0840.03.54%
2022-02-0740.23.46%
2022-01-2639.33.11%
2022-01-2538.93.08%
2022-01-2439.13.03%
2022-01-2138.82.97%
2022-01-2039.153.01%
2022-01-1939.23.01%
2022-01-1839.452.99%
2022-01-1739.02.93%
2022-01-1439.03.13%
2022-01-1339.33.03%
2022-01-1238.92.68%
2022-01-1138.72.42%
2022-01-1038.452.32%
2022-01-0737.451.90%
2022-01-0637.51.91%
2022-01-0537.551.91%
2022-01-0437.41.91%
2022-01-0337.551.91%
2021-12-3037.451.92%
2021-12-2937.251.94%
2021-12-2837.251.93%
2021-12-2737.151.93%
2021-12-2437.21.93%
2021-12-2337.051.93%
2021-12-2237.151.92%
2021-12-2137.151.91%
2021-12-2036.81.91%
2021-12-1736.81.92%
2021-12-1637.051.92%
2021-12-1537.051.92%
2021-12-1437.01.92%
2021-12-1337.11.96%
2021-12-1037.251.94%
2021-12-0937.51.94%
2021-12-0837.451.95%
2021-12-0737.01.88%
2021-12-0637.01.87%
2021-12-0336.951.87%
2021-12-0237.01.86%
2021-12-0136.951.86%
2021-11-3036.81.85%
2021-11-2936.71.83%
2021-11-2636.851.80%
2021-11-2537.11.82%
2021-11-2437.11.81%
2021-11-2337.01.82%
2021-11-2237.11.82%
2021-11-1937.251.81%
2021-11-1837.21.82%
2021-11-1737.51.80%
2021-11-1637.81.79%
2021-11-1538.51.78%
2021-11-1238.951.79%
2021-11-1138.951.79%
2021-11-1038.81.84%
2021-11-0938.51.82%
2021-11-0838.51.80%
2021-11-0538.251.76%
2021-11-0438.51.73%
2021-11-0338.251.76%
2021-11-0236.81.74%
2021-11-0136.71.73%
2021-10-2936.551.72%
2021-10-2836.651.76%
2021-10-2736.651.75%
2021-10-2636.71.74%
2021-10-2536.651.73%
2021-10-2236.91.73%
2021-10-2137.051.75%
2021-10-2037.051.89%
2021-10-1937.21.89%
2021-10-1837.251.90%
2021-10-1537.31.91%
2021-10-1437.351.91%
2021-10-1337.251.91%
2021-10-1237.351.91%
2021-10-0836.91.91%
2021-10-0736.91.90%
2021-10-0636.81.91%
2021-10-0536.851.93%
2021-10-0436.851.93%
2021-10-0137.252.00%
2021-09-3037.652.01%
2021-09-2937.12.02%
2021-09-2837.152.02%
2021-09-2737.252.02%
2021-09-2437.452.02%
2021-09-2337.32.03%
2021-09-2236.752.02%
2021-09-1737.02.03%
2021-09-1637.42.02%
2021-09-1537.452.00%
2021-09-1437.852.00%
2021-09-1338.251.99%
2021-09-1037.851.97%
2021-09-0938.01.97%
2021-09-0837.91.97%
2021-09-0738.21.96%
2021-09-0638.21.97%
2021-09-0338.51.93%
2021-09-0237.851.94%
2021-09-0138.21.95%
2021-08-3138.71.91%
2021-08-3038.51.86%
2021-08-2737.41.67%
2021-08-2636.41.79%
2021-08-2536.71.84%
2021-08-2437.851.91%
2021-08-2338.751.82%
2021-08-2043.651.72%
2021-08-1943.652.39%
2021-08-1844.02.43%
2021-08-1743.92.72%
2021-08-1643.62.87%
2021-08-1344.153.24%
2021-08-1244.33.58%
2021-08-1144.03.53%
2021-08-1044.13.55%
2021-08-0944.03.55%
2021-08-0643.653.52%
2021-08-0543.83.54%
2021-08-0443.853.55%
2021-08-0343.63.56%
2021-08-0243.63.57%
2021-07-3043.23.53%
2021-07-2943.23.53%
2021-07-2843.03.52%
2021-07-2743.453.52%
2021-07-2643.53.55%
2021-07-2342.93.55%
2021-07-2242.653.55%
2021-07-2142.53.54%
2021-07-2042.853.57%
2021-07-1943.03.60%
2021-07-1642.753.60%
2021-07-1542.553.60%
2021-07-1442.23.62%
2021-07-1342.653.63%
2021-07-1243.353.67%
2021-07-0943.253.63%
2021-07-0843.43.63%
2021-07-0743.13.61%
2021-07-0643.453.70%
2021-07-0543.53.71%
2021-07-0243.653.73%
2021-07-0143.53.78%
2021-06-3043.253.79%
2021-06-2943.053.85%
2021-06-2843.453.86%
2021-06-2542.753.80%
2021-06-2442.853.78%
2021-06-2342.83.77%
2021-06-2241.93.77%
2021-06-2142.053.73%
2021-06-1842.13.74%
2021-06-1742.13.74%
2021-06-1642.153.73%
2021-06-1541.953.74%
2021-06-1141.63.74%
2021-06-1041.553.80%
2021-06-0941.553.80%
2021-06-0841.53.82%
2021-06-0741.653.65%
2021-06-0441.953.67%
2021-06-0342.23.64%
2021-06-0242.13.52%
2021-06-0141.63.60%
2021-05-3141.03.73%

皇翔熱門網頁

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。