3010 華立


股價漲跌幅
20222021202020192018
華立-6.0%41.0%34.0%14.0%-11.0%
0050-15.78%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)
101.0 3.85% 104.89 120.62 19.43% 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
營業毛利率
營業利益率
折舊負擔比率
稅前淨利率
股東權益報酬率
資產報酬率
本業收入比
業外獲益比
無形資產佔淨值比

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7.997.938.388.878.838.357.978.068.147.367.927.707.617.397.248.418.968.579.189.22
營業利益率4.114.224.294.494.463.183.943.683.442.553.193.052.682.583.103.693.943.003.693.40
稅前淨利率5.545.346.315.735.373.915.604.283.903.014.263.593.493.243.674.533.934.664.854.39
本業收入比74.1978.8767.9678.4783.0781.4670.3586.1288.3684.6075.0085.1276.7279.7384.4181.41100.2264.4476.2377.48
業外獲益比25.8121.0332.0421.5316.9318.5429.6513.8811.8515.4025.0014.8823.0420.5015.4018.59-0.2235.5623.7722.52

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)231612081798-1910-89725701365-5518741445
自由現金流量(百萬)-5721022160-2381-4593418826-1652929591
稅後淨利(百萬)284318591416134614101045113012781159988


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-65287457757807-719239-23519231799-716-46761139-537-831-682-225-506-519
自由現金流量(百萬)-780-617-465-89598-5811046-6581214922-917-410566-151-538-967-7277-307-532
稅後淨利(百萬)768764842641597439636441344308449344315356398436155430417271

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)70515590815468252935429163954240044399013439831545
營業利益(百萬)307321081574174714601439134212691019844
稅後淨利(百萬)284318591416134614101045113012781159988
EPS(完全稀釋)11.647.815.935.695.784.204.505.294.900.00
營收成長率(%)19.358.043.3023.358.53-1.250.3616.009.04N/A
營業利益成長率(%)45.7833.93-9.9019.661.467.235.7524.5320.73N/A
稅後淨利成長率(%)52.9331.295.20-4.5434.93-7.52-11.5810.2717.31N/A
EPS成長率(%)49.0431.704.22-1.5637.62-6.67-14.937.96N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1951018610187561686616284157311616014836123531401614559140411206613568143181340811640119011171110115
營業利益(百萬)802784804758726501636546425357465429323350444495458357433344
稅後淨利(百萬)768764842641597439636441344308449344315356398436155430417271
EPS(完全稀釋)3.263.243.572.772.581.902.751.911.491.331.941.491.361.541.721.890.671.861.801.17
去年同期營收成長率(%)19.8118.3016.0613.6831.8212.2411.005.662.383.301.684.723.6614.0122.2632.56----
去年同期營業利益成長率(%)10.4756.4926.4238.8370.8240.3436.7727.2731.582.004.73-13.33-29.48-1.962.5443.90----
去年同期稅後淨利成長率(%)28.6474.0332.3945.3573.5542.5341.6528.209.21-13.4812.81-21.10103.23-17.21-4.5660.89----
去年同期EPS成長率(%)26.3670.5329.8245.0373.1542.8641.7528.199.56-13.6412.79-21.16102.99-17.20-4.4461.54----
較上季營收成長率(%)4.84-0.7811.213.573.52-2.658.9220.10-11.87-3.733.6916.37-11.07-5.246.7915.19-2.191.6215.78-
較上季營業利益成長率(%)2.30-2.496.074.4144.91-21.2316.4828.4719.05-23.238.3932.82-7.71-21.17-10.308.0828.29-17.5525.87-
較上季稅後淨利成長率(%)0.52-9.2631.367.3735.99-30.9744.2228.2011.69-31.4030.529.21-11.52-10.55-8.72181.29-63.953.1253.87-
較上季EPS成長率(%)0.62-9.2428.887.3635.79-30.9143.9828.1912.03-31.4430.209.56-11.69-10.47-8.99182.09-63.983.3353.85-

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(%)
2022/4-16.345.416.132019/120.2810.183.29
2022/335.319.0519.812019/111.084.032.69
2022/1~2-28.3820.2520.242019/10-6.67-3.52.56
2021/12-6.5215.6719.352019/91.691.973.3
2021/118.5519.8719.712019/83.65-1.643.48
2021/10-8.5419.3319.692019/7-0.065.024.34
2021/98.3212.4719.732019/6-3.085.994.22
2021/8-1.2218.5820.862019/58.937.953.84
2021/75.0217.621.222019/40.50.182.69
2021/67.4115.6221.912019/339.824.493.65
2021/5-2.6920.4523.352019/1~2-28.563.173.17
2021/4-5.56.0124.092018/12-5.316.3723.34
2021/330.6821.9731.812018/11-6.237.7525.09
2021/1~2-22.5738.1838.172018/10-1.3729.2727.18
2020/12-3.1312.088.042018/9-1.9117.9926.92
2020/118.0616.047.662018/810.6822.8428.3
2020/10-13.88.546.792018/70.8526.5629.26
2020/914.217.516.62018/6-1.2820.1229.76
2020/8-2.034.645.082018/51.0935.7432.04
2020/73.2510.725.152018/44.8244.0131.04
2020/611.917.164.142018/344.8527.8626.68
2020/5-14.36-7.183.472018/1~2-34.1126.0126.01
2020/48.7218.076.612017/12-4.078.048.53
2020/349.999.142.372017/1112.4917.28.58
2020/1~2-24.34-1.56-1.562017/10-9.9820.787.63

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
1081.0874.023.684
2021Q4(百萬)2020Q4(百萬)YoY(%)
994.0615.061.626
2021Q3(百萬)2020Q3(百萬)YoY(%)
1183.0904.030.862

EPS較上季
2022Q1(元)2021Q4(元)比率
3.263.230.0092

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1.021.001.040.970.930.921.011.000.830.860.890.950.830.900.960.980.920.971.051.01
存貨周轉率3.493.443.683.503.493.603.963.552.903.323.232.832.292.552.772.782.692.912.892.53

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.000.620.610.610.570.570.600.600.580.57
金融負債(百萬)1228712107115519877628952516313676959575202
營收淨額(百萬)70515590815468252935429163954240044399013439831545
利息保障倍數0.0013.888.189.5719.2615.5716.4617.4921.3417.64
長期銀行借款占稅後淨利比1.252.213.191.941.811.982.271.031.551.58

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)70515590815468252935429163954240044399013439831545
推銷費用(百萬)2273205120151978203119281938189516611644
管理費用(百萬)591531506482426387381409425370
研發費(百萬)0000000000
推銷費用率(%)3.223.473.683.744.734.884.844.754.835.21
管理費用率(%)0.840.900.930.910.990.980.951.031.241.17
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)1951018610187561686616284157311616014836123531401614559140411206613568143181340811640119011171110115
推銷費用(百萬)603480651578564600531456464448556537474508469525476548530480
管理費用(百萬)15017514514512715811614211513912812011815712210895115112108
研發費(百萬)00000000000000000000
推銷費用率(%)3.092.583.473.433.463.813.293.073.763.203.823.823.933.743.283.924.094.604.534.75
管理費用率(%)0.770.940.770.860.781.000.720.960.930.990.880.850.981.160.850.810.820.970.961.07
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
3010-華立OOOXOOOXOO
20年23.60億20.66%60.19%0.0%162.97%856百萬18.56%

融資使用率
日期股價融資使用率
2022-05-19 -101.01.71%
2022-05-18103.01.71%
2022-05-17101.01.72%
2022-05-1699.71.76%
2022-05-1399.21.75%
2022-05-1298.01.75%
2022-05-1199.51.75%
2022-05-10102.01.73%
2022-05-09101.51.72%
2022-05-06103.51.71%
2022-05-05104.51.70%
2022-05-04104.51.70%
2022-05-03103.51.73%
2022-04-29104.51.85%
2022-04-28103.01.85%
2022-04-27101.01.78%
2022-04-26103.01.93%
2022-04-25103.01.92%
2022-04-22104.51.98%
2022-04-21105.52.18%
2022-04-20105.52.22%
2022-04-19106.02.21%
2022-04-18105.52.26%
2022-04-15106.02.25%
2022-04-14107.52.25%
2022-04-13107.02.28%
2022-04-12105.02.32%
2022-04-11104.02.36%
2022-04-08107.02.35%
2022-04-07105.02.32%
2022-04-06109.02.48%
2022-04-01108.52.46%
2022-03-31109.52.47%
2022-03-30109.52.49%
2022-03-29108.52.63%
2022-03-28108.52.73%
2022-03-25108.52.78%
2022-03-24109.52.79%
2022-03-23109.52.90%
2022-03-22109.52.88%
2022-03-21110.02.97%
2022-03-18109.02.96%
2022-03-17109.02.91%
2022-03-16106.52.91%
2022-03-15105.03.04%
2022-03-14107.53.03%
2022-03-11108.53.02%
2022-03-10106.53.04%
2022-03-09105.53.12%
2022-03-08103.53.01%
2022-03-07104.03.14%
2022-03-04108.03.31%
2022-03-03110.03.47%
2022-03-02108.03.28%
2022-03-01107.53.28%
2022-02-25106.03.24%
2022-02-24106.03.34%
2022-02-23106.53.69%
2022-02-22106.54.37%
2022-02-21108.04.62%
2022-02-18109.04.29%
2022-02-17109.04.61%
2022-02-16111.54.42%
2022-02-15113.53.65%
2022-02-14103.52.87%
2022-02-11106.03.04%
2022-02-10103.52.60%
2022-02-09103.52.56%
2022-02-08102.52.68%
2022-02-07103.52.63%
2022-01-26100.02.53%
2022-01-25101.02.67%
2022-01-24102.52.67%
2022-01-21102.53.00%
2022-01-20105.53.04%
2022-01-19106.03.00%
2022-01-18106.03.03%
2022-01-17107.53.04%
2022-01-14102.52.84%
2022-01-13103.03.04%
2022-01-12104.03.41%
2022-01-11103.03.42%
2022-01-10104.03.63%
2022-01-07104.03.31%
2022-01-06108.03.82%
2022-01-05111.53.60%
2022-01-04108.03.22%
2022-01-03107.03.27%
2021-12-30107.03.18%
2021-12-29109.03.44%
2021-12-28108.03.30%
2021-12-27108.52.99%
2021-12-24104.52.94%
2021-12-23104.52.92%
2021-12-2299.82.83%
2021-12-2195.63.05%
2021-12-2097.33.24%
2021-12-1793.92.39%
2021-12-1690.61.44%
2021-12-1588.81.37%
2021-12-1488.71.38%
2021-12-1390.21.46%
2021-12-1090.21.43%
2021-12-0990.31.41%
2021-12-0890.31.78%
2021-12-0789.91.77%
2021-12-0689.61.86%
2021-12-0389.61.87%
2021-12-0289.41.90%
2021-12-0190.41.89%
2021-11-3090.91.79%
2021-11-2986.71.93%
2021-11-2687.71.80%
2021-11-2589.81.95%
2021-11-2489.21.96%
2021-11-2389.11.97%
2021-11-2290.12.02%
2021-11-1989.82.01%
2021-11-1889.32.12%
2021-11-1789.42.17%
2021-11-1689.01.96%
2021-11-1589.32.10%
2021-11-1288.92.12%
2021-11-1187.72.11%
2021-11-1088.42.33%
2021-11-0988.72.36%
2021-11-0888.02.09%
2021-11-0587.82.26%
2021-11-0487.02.11%
2021-11-0386.92.13%
2021-11-0286.52.14%
2021-11-0186.82.09%
2021-10-2985.02.14%
2021-10-2884.42.08%
2021-10-2783.72.06%
2021-10-2683.41.90%
2021-10-2583.32.01%
2021-10-2282.51.93%
2021-10-2182.02.03%
2021-10-2081.61.96%
2021-10-1981.91.97%
2021-10-1881.61.92%
2021-10-1581.51.92%
2021-10-1480.91.91%
2021-10-1381.51.91%
2021-10-1282.41.90%
2021-10-0881.91.91%
2021-10-0780.92.03%
2021-10-0678.32.02%
2021-10-0578.31.99%
2021-10-0478.41.95%
2021-10-0180.01.98%
2021-09-3081.51.98%
2021-09-2980.52.01%
2021-09-2882.22.05%
2021-09-2782.52.06%
2021-09-2482.92.06%
2021-09-2381.82.07%
2021-09-2281.12.05%
2021-09-1782.82.06%
2021-09-1682.62.05%
2021-09-1582.72.06%
2021-09-1483.02.05%
2021-09-1383.62.05%
2021-09-1083.92.03%
2021-09-0983.52.06%
2021-09-0883.62.05%
2021-09-0784.92.12%
2021-09-0685.02.16%
2021-09-0386.32.21%
2021-09-0283.72.37%
2021-09-0189.32.66%
2021-08-3188.82.18%
2021-08-3088.82.08%
2021-08-2788.51.97%
2021-08-2688.31.98%
2021-08-2587.01.96%
2021-08-2486.01.86%
2021-08-2384.71.85%
2021-08-2083.01.79%
2021-08-1983.11.92%
2021-08-1885.22.06%
2021-08-1784.02.12%
2021-08-1686.02.10%
2021-08-1387.82.13%
2021-08-1290.12.23%
2021-08-1189.82.06%
2021-08-1090.82.43%
2021-08-0992.02.61%
2021-08-0691.42.60%
2021-08-0592.52.61%
2021-08-0491.02.40%
2021-08-0390.12.34%
2021-08-0289.82.53%
2021-07-3088.72.48%
2021-07-2988.62.50%
2021-07-2887.12.16%
2021-07-2787.42.38%
2021-07-2687.82.38%
2021-07-2386.92.35%
2021-07-2286.02.34%
2021-07-2186.42.38%
2021-07-2087.22.46%
2021-07-1988.02.54%
2021-07-1686.52.38%
2021-07-1586.22.42%
2021-07-1485.02.41%
2021-07-1385.22.50%
2021-07-1287.12.28%
2021-07-0984.22.01%
2021-07-0883.72.00%
2021-07-0783.01.97%
2021-07-0683.32.06%
2021-07-0583.22.02%
2021-07-0281.42.10%
2021-07-0181.22.18%
2021-06-3082.32.24%
2021-06-2981.42.31%
2021-06-2881.12.36%
2021-06-2581.02.53%
2021-06-2480.72.64%
2021-06-2380.52.67%
2021-06-2279.72.68%
2021-06-2179.52.69%
2021-06-1880.02.71%
2021-06-1779.52.80%
2021-06-1679.12.76%
2021-06-1579.52.81%
2021-06-1179.03.02%
2021-06-1078.63.03%
2021-06-0978.83.04%
2021-06-0877.72.99%
2021-06-0777.73.00%
2021-06-0477.53.00%
2021-06-0377.62.99%
2021-06-0277.63.14%
2021-06-0178.53.15%
2021-05-3177.93.20%
2021-05-2877.23.23%
2021-05-2776.53.32%

華立熱門網頁

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。