2612 中航


股價漲跌幅
20222021202020192018
中航-9.0%62.0%23.0%-4.0%6.0%
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)
51.9 11.14% 57.68 66.33 27.8% 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
202120202019201820172016201520142013
營業毛利率21.7917.5022.0425.3817.3424.5227.9625.9024.46
營業利益率9.965.4812.2215.896.4313.8517.5716.0314.37
折舊負擔比率24.9329.6425.5423.0926.0423.0321.5419.9719.98
稅前淨利率31.3211.2410.0514.643.843.9512.3211.3612.71
股東權益報酬率10.193.343.225.240.990.453.043.194.00
資產報酬率5.742.282.543.481.300.892.082.272.59
本業收入比31.8148.86121.69108.59166.94350.77142.75141.06112.97
業外獲益比68.1951.42-21.43-8.59-66.94-250.77-42.51-41.06-12.97
無形資產佔淨值比0.040.050.060.060.000.000.000.000.00

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28.1028.8025.1313.6617.1617.7316.5617.6818.0119.6321.4321.0425.9027.2926.7924.7922.0919.4919.0612.31
營業利益率16.5417.3515.25-0.374.775.864.165.226.619.2611.6311.5216.2817.8617.7015.5111.808.248.561.86
稅前淨利率21.8828.73-22.1499.9128.44-0.5626.5118.581.326.5510.489.0314.0016.0218.3914.119.1716.749.46-3.66
本業收入比75.9160.34-68.90-0.3716.89-1150.0015.8728.26490.91141.67111.34126.74116.30111.5996.20109.77129.4948.9490.79-51.72
業外獲益比24.5539.66168.90100.3783.561275.0084.6271.74-390.91-41.67-11.34-27.91-16.30-11.593.80-9.77-28.2151.069.21151.72

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)11358771352128080794012731104799
自由現金流量(百萬)8647047861054-466-11997261142-557
稅後淨利(百萬)10413293245149848333333397


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)452431280292132279309160128353398304297329430290231255237202
自由現金流量(百萬)469-38-30558861856180-208116737965175237420160237249-620214
稅後淨利(百萬)186258-244806221-920313234588651251531721177114067-37

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)355431313763382032183295336134913333
營業利益(百萬)354172460607207456591560479
稅後淨利(百萬)10413293245149848333333397
EPS(完全稀釋)5.261.661.642.600.500.211.301.301.55
營收成長率(%)13.51-16.80-1.4918.71-2.34-1.96-3.724.74N/A
營業利益成長率(%)105.81-62.61-24.22193.24-54.61-22.845.5416.91N/A
稅後淨利成長率(%)216.411.54-36.96424.49104.17-85.590.00-16.12N/A
EPS成長率(%)216.871.22-36.92420.00138.10-83.850.00-16.13N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)100710099448077937937867408129229279509641026999943853842800801
營業利益(百萬)167175144-3384633395485108109157183177146101696915
稅後淨利(百萬)186258-244806221-920313234588651251531721177114067-37
EPS(完全稀釋)0.941.31-1.244.081.12-0.051.030.670.010.230.450.330.630.780.870.590.360.710.34-0.19
去年同期營收成長率(%)26.9927.2420.109.05-2.34-13.99-15.21-22.11-15.77-10.14-7.210.7413.0121.8524.8817.73----
兩季平均(YOY)營收成長率(%)27.1123.6714.583.36-8.16-14.60-18.66-18.94-12.96-8.68-3.236.8817.4323.3721.30-----
去年同期EPS成長率(%)-16.072720.00-220.39508.9611100.00-121.74128.89103.03-98.41-70.51-48.28-44.0775.009.86155.88410.53----
兩季平均(YOY)EPS成長率(%)1351.961249.81144.285804.485489.133.57115.962.31-84.46-59.40-46.1715.4642.4382.87283.20-----
較上季營收成長率(%)-0.206.8916.981.770.000.896.22-8.87-11.93-0.54-2.42-1.45-6.042.705.9410.551.315.25-0.12-
較上季EPS成長率(%)-28.24205.65-130.39264.292340.00-104.8553.736600.00-95.65-48.8936.36-47.62-19.23-10.3447.4663.89-49.30108.82278.95-

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(%)
2022/44.2749.3232.332019/123.52-8.25-1.53
2022/322.3232.226.842019/11-1.59-12.33-0.87
2022/1~2-11.0823.9523.942019/102.35-9.10.39
2021/120.3322.0813.052019/9-1.3-4.881.54
2021/11-4.4527.8812.22019/8-4.86-9.462.37
2021/105.1729.5810.642019/74.87-6.974.23
2021/95.9128.398.472019/6-8.31-5.26.39
2021/83.7620.246.012019/58.771.218.94
2021/77.3211.363.992019/4-7.625.1411.17
2021/65.9314.322.712019/318.997.9813.24
2021/52.645.90.542019/1~2-20.3316.2416.24
2021/4-7.684.8-0.712018/12-1.0715.418.96
2021/317.071.64-2.382018/112.0328.3419.32
2021/1~2-14.46-4.43-4.422018/107.124.3618.4
2020/125.09-13.41-16.72018/9-6.0517.9217.71
2020/11-3.17-14.71-17.02018/8-2.2526.0717.68
2020/104.21-13.31-17.222018/76.8830.9716.46
2020/9-0.8-14.86-17.642018/6-2.123.1114.03
2020/8-3.89-15.29-17.972018/512.9821.7212.22
2020/710.17-16.14-18.342018/4-5.139.989.74
2020/6-1.86-20.17-18.712018/324.5910.339.66
2020/51.57-25.42-18.432018/1~2-16.229.299.29
2020/4-10.45-20.13-16.592017/1210.0110.57-2.39
2020/37.18-17.61-15.472017/11-1.12-0.35-3.54
2020/1~2-10.08-14.34-14.342017/101.55-5.92-3.85

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
220.0225.0-2.222
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.941.31-0.282

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率11.0410.6512.6813.3611.6912.1211.8611.4812.00
存貨周轉率0.00323.860.000.000.000.000.000.000.00

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.972.932.782.472.582.752.822.863.063.153.193.353.303.583.673.673.353.303.323.25
存貨周轉率0.000.000.000.0081.9081.7779.1172.810.0089.740.000.000.000.000.000.000.000.000.0076.47

償債能力-近10年
202120202019201820172016201520142013
負債比0.450.500.500.500.530.520.480.500.54
金融負債(百萬)480556765977608165517762626467258030
營收淨額(百萬)355431313763382032183295336134913333
利息保障倍數12.473.342.603.341.601.754.093.052.96
長期銀行借款占稅後淨利比2.047.8110.478.0750.8387.6712.6814.4913.32

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)355431313763382032183295336134913333
推銷費用(百萬)000000000
管理費用(百萬)4203763693650000337
研發費(百萬)000000000
推銷費用率(%)0.000.000.000.000.000.000.000.000.00
管理費用率(%)11.8212.019.819.550.000.000.000.0010.11
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)100710099448077937937867408129229279509641026999943853842800801
推銷費用(百萬)00000000000000000000
管理費用(百萬)11611693113989497929396919093091898808484
研發費(百萬)00000000000000000000
推銷費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
管理費用率(%)11.5211.509.8514.0012.3611.8512.3412.4311.4510.419.829.479.650.009.119.4410.320.0010.5010.49
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
2612-中航OOOOOOOXOX
28年19.75億20.45%46.55%0.0%180.00%1455百萬7.0%

融資使用率
日期股價融資使用率
2022-05-23 -51.913.76%
2022-05-2050.314.05%
2022-05-1950.414.24%
2022-05-1850.714.21%
2022-05-1750.214.34%
2022-05-1651.114.35%
2022-05-1351.214.22%
2022-05-1249.314.53%
2022-05-1150.614.49%
2022-05-1051.414.48%
2022-05-0951.114.16%
2022-05-0653.213.87%
2022-05-0554.613.18%
2022-05-0457.512.26%
2022-05-0352.313.07%
2022-04-2952.213.13%
2022-04-2850.313.43%
2022-04-2750.913.53%
2022-04-2651.313.61%
2022-04-2551.913.72%
2022-04-2254.813.80%
2022-04-2154.613.89%
2022-04-2054.113.89%
2022-04-1952.912.94%
2022-04-1851.412.98%
2022-04-1553.312.89%
2022-04-1451.912.81%
2022-04-1351.612.80%
2022-04-1250.212.92%
2022-04-1150.712.92%
2022-04-0850.812.95%
2022-04-0749.7512.95%
2022-04-0651.212.96%
2022-04-0151.712.97%
2022-03-3151.312.95%
2022-03-3051.712.90%
2022-03-2951.312.94%
2022-03-2851.212.93%
2022-03-2550.712.92%
2022-03-2451.912.83%
2022-03-2352.312.78%
2022-03-2252.412.80%
2022-03-2152.912.90%
2022-03-1853.012.96%
2022-03-1754.112.77%
2022-03-1652.312.95%
2022-03-1552.913.35%
2022-03-1455.613.36%
2022-03-1156.013.20%
2022-03-1057.213.20%
2022-03-0952.012.87%
2022-03-0849.512.87%
2022-03-0751.713.34%
2022-03-0454.213.58%
2022-03-0354.013.78%
2022-03-0253.213.97%
2022-03-0154.014.03%
2022-02-2555.314.51%
2022-02-2451.513.08%
2022-02-2353.212.82%
2022-02-2252.412.40%
2022-02-2153.512.57%
2022-02-1853.412.56%
2022-02-1752.012.32%
2022-02-1652.312.30%
2022-02-1551.412.33%
2022-02-1451.312.34%
2022-02-1152.212.39%
2022-02-1052.412.45%
2022-02-0952.112.45%
2022-02-0851.312.54%
2022-02-0750.512.68%
2022-01-2648.212.82%
2022-01-2547.812.97%
2022-01-2449.313.07%
2022-01-2149.213.26%
2022-01-2050.513.40%
2022-01-1950.613.41%
2022-01-1852.213.57%
2022-01-1752.713.54%
2022-01-1452.213.55%
2022-01-1353.013.95%
2022-01-1253.014.14%
2022-01-1154.314.26%
2022-01-1054.914.35%
2022-01-0755.214.30%
2022-01-0656.114.36%
2022-01-0556.814.33%
2022-01-0457.614.28%
2022-01-0357.214.30%
2021-12-3058.414.25%
2021-12-2959.114.24%
2021-12-2858.914.36%
2021-12-2759.114.44%
2021-12-2459.914.45%
2021-12-2360.714.47%
2021-12-2261.214.47%
2021-12-2161.714.42%
2021-12-2059.514.08%
2021-12-1760.114.11%
2021-12-1659.014.50%
2021-12-1560.014.79%
2021-12-1457.915.03%
2021-12-1360.215.22%
2021-12-1060.815.30%
2021-12-0961.015.55%
2021-12-0860.916.34%
2021-12-0759.415.36%
2021-12-0659.016.24%
2021-12-0357.116.88%
2021-12-0258.516.76%
2021-12-0157.016.34%
2021-11-3056.716.49%
2021-11-2955.016.60%
2021-11-2654.816.66%
2021-11-2557.316.64%
2021-11-2457.416.71%
2021-11-2356.416.73%
2021-11-2256.816.69%
2021-11-1955.115.95%
2021-11-1855.816.01%
2021-11-1755.616.15%
2021-11-1657.616.00%
2021-11-1555.916.27%
2021-11-1257.316.15%
2021-11-1157.516.65%
2021-11-1058.917.04%
2021-11-0961.016.86%
2021-11-0859.516.82%
2021-11-0558.116.81%
2021-11-0457.816.89%
2021-11-0358.616.75%
2021-11-0256.416.50%
2021-11-0155.916.60%
2021-10-2956.216.38%
2021-10-2855.516.05%
2021-10-2755.916.05%
2021-10-2657.816.05%
2021-10-2557.316.00%
2021-10-2256.516.36%
2021-10-2160.216.79%
2021-10-2060.216.76%
2021-10-1960.816.84%
2021-10-1860.716.92%
2021-10-1564.517.26%
2021-10-1463.017.54%
2021-10-1365.019.12%
2021-10-1267.419.67%
2021-10-0873.420.25%
2021-10-0773.519.45%
2021-10-0666.918.88%
2021-10-0569.518.40%
2021-10-0468.518.39%
2021-10-0167.518.37%
2021-09-3075.018.90%
2021-09-2968.219.18%
2021-09-2866.318.67%
2021-09-2768.619.18%
2021-09-2469.819.16%
2021-09-2367.919.42%
2021-09-2266.919.52%
2021-09-1769.219.80%
2021-09-1669.420.11%
2021-09-1571.320.18%
2021-09-1471.220.69%
2021-09-1370.620.11%
2021-09-1069.019.78%
2021-09-0967.620.23%
2021-09-0869.019.11%
2021-09-0768.319.17%
2021-09-0668.018.51%
2021-09-0370.418.51%
2021-09-0273.918.97%
2021-09-0172.718.80%
2021-08-3176.518.50%
2021-08-3079.518.72%
2021-08-2778.718.85%
2021-08-2686.523.99%
2021-08-2583.921.63%
2021-08-2489.218.82%
2021-08-2381.119.03%
2021-08-2073.819.73%
2021-08-1974.318.27%
2021-08-1867.617.90%
2021-08-1761.515.61%
2021-08-1660.515.19%
2021-08-1363.416.22%
2021-08-1261.414.23%
2021-08-1160.113.78%
2021-08-1061.014.55%
2021-08-0962.914.14%
2021-08-0663.813.42%
2021-08-0558.013.14%
2021-08-0459.813.27%
2021-08-0359.513.58%
2021-08-0260.613.30%
2021-07-3059.013.42%
2021-07-2964.815.10%
2021-07-2861.816.37%
2021-07-2764.616.21%
2021-07-2662.515.41%
2021-07-2361.714.88%
2021-07-2261.614.45%
2021-07-2160.513.76%
2021-07-2063.514.11%
2021-07-1967.214.64%
2021-07-1671.215.08%
2021-07-1576.818.30%
2021-07-1469.916.66%
2021-07-1363.610.91%
2021-07-1270.612.18%
2021-07-0971.812.92%
2021-07-0875.713.06%
2021-07-0774.513.12%
2021-07-0678.013.77%
2021-07-0579.513.92%
2021-07-0284.014.30%
2021-07-0188.014.85%
2021-06-3086.815.79%
2021-06-2982.416.61%
2021-06-2880.420.19%
2021-06-2573.119.89%
2021-06-2466.518.74%
2021-06-2360.515.97%
2021-06-2265.614.02%
2021-06-2159.715.51%
2021-06-1854.313.35%
2021-06-1749.4511.65%
2021-06-1647.411.07%
2021-06-1549.011.70%
2021-06-1146.4511.23%
2021-06-1044.911.42%
2021-06-0944.8511.75%
2021-06-0846.612.44%
2021-06-0744.012.37%
2021-06-0445.612.98%
2021-06-0347.513.55%
2021-06-0246.9513.71%
2021-06-0145.813.20%
2021-05-3144.8513.04%

中航熱門網頁

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。