3049 和鑫


股價漲跌幅
20222021202020192018
和鑫-34.0%51.0%24.0%84.0%-17.0%
0050-14.86%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)
11.35 -2.2% 11.1 12.77 12.51% 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34.4023.0537.7416.8713.20-5.3817.6126.0642.07
營業利益率26.5713.5728.636.022.98-12.4812.9819.2837.49
折舊負擔比率21.6131.9223.0540.1049.9651.7432.5830.9240.96
稅前淨利率33.9514.9926.736.343.51-18.079.3416.2534.39
股東權益報酬率10.153.7211.352.381.98-6.764.5710.5137.95
資產報酬率6.492.546.591.741.68-2.272.974.188.30
本業收入比78.2490.50107.1495.0085.2669.03139.18118.57109.03
業外獲益比21.769.50-7.145.0014.7430.97-39.18-18.57-9.03
無形資產佔淨值比0.090.100.420.120.000.000.000.000.00

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18.8834.1434.5935.4533.5031.9819.46-1.2231.4640.8037.6937.3634.338.2819.6227.799.45-0.480.5520.25
營業利益率10.5225.7026.6627.5526.5226.469.92-15.9721.1624.5430.1630.9128.64-5.037.7119.01-0.41-17.08-8.859.61
稅前淨利率11.6927.8527.7250.1531.6827.8516.70-15.1318.7822.6928.5028.5926.89-4.7021.9219.08-13.9934.83-22.951.66
本業收入比90.1292.2096.1754.9083.6795.0059.83104.76112.43108.24105.83108.07106.49106.6734.8499.353.09-49.1838.56566.67
業外獲益比9.887.803.8345.1016.335.0041.03-5.95-12.43-8.24-5.83-8.07-6.49-6.6764.520.6596.91149.1861.44-466.67

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)186315562252139316091027184317063197
自由現金流量(百萬)10481758199836505-4889251238492634
稅後淨利(百萬)10003501018183141-493124578312


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)142542584359378570188424374666675717194105503203582792334108
自由現金流量(百萬)177-817-20313856829909345921651075162411349-270-33290768-68-161
稅後淨利(百萬)5722019534524021174-85150221277285235-30156154-97229-15312

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)377630864404284327182733415944735151
營業利益(百萬)1003419126117181-3415408621931
稅後淨利(百萬)10003501018183141-493124578312
EPS(完全稀釋)1.230.431.350.250.19-0.670.170.580.35
營收成長率(%)22.36-29.9354.914.60-0.55-34.29-7.02-13.16N/A
營業利益成長率(%)139.38-66.77637.43111.11N/AN/A-37.35-55.36N/A
稅後淨利成長率(%)185.71-65.62456.2829.79128.60N/A-78.5585.26N/A
EPS成長率(%)186.05-68.15440.0031.58N/AN/A-70.6965.71N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)6901013941876946935701552899112512051215860645705801692526668704
營業利益(百萬)7326025124125124770-88190276363375246-3254152-3-90-5968
稅後淨利(百萬)5722019534524021174-85150221277285235-30156154-97229-15312
EPS(完全稀釋)0.070.270.240.430.300.260.09-0.100.190.290.370.390.32-0.040.210.21-0.130.31-0.210.02
去年同期營收成長率(%)-27.068.3434.2458.705.23-16.89-41.83-54.574.5374.4270.9251.6924.2822.625.5413.78----
去年同期營業利益成長率(%)-70.925.26258.57373.8632.11-10.51-80.72-123.47-22.76962.50572.22146.718300.0064.44191.53123.53----
去年同期稅後淨利成長率(%)-76.254.27163.51505.8860.00-4.52-73.29-129.82-36.17836.6777.5685.06342.27-113.10201.961183.33----
去年同期EPS成長率(%)-76.673.85166.67530.0057.89-10.34-75.68-125.64-40.62825.0076.1985.71346.15-112.90200.00950.00----
較上季營收成長率(%)-31.897.657.42-7.401.1833.3826.99-38.60-20.09-6.64-0.8241.2833.33-8.51-11.9915.7531.56-21.26-5.11-
較上季營業利益成長率(%)-71.923.594.15-3.981.62252.86179.55-146.32-31.16-23.97-3.2052.44868.75-159.26-64.475166.6796.67-52.54-186.76-
較上季稅後淨利成長率(%)-74.0912.82-43.4843.7513.74185.14187.06-156.67-32.13-20.22-2.8121.28883.33-119.231.30258.76-142.36249.67-1375.00-
較上季EPS成長率(%)-74.0712.50-44.1943.3315.38188.89190.00-152.63-34.48-21.62-5.1321.88900.00-119.050.00261.54-141.94247.62-1150.00-

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(%)
2022/4-21.91-24.59-26.522019/1218.26138.7154.86
2022/341.49-19.34-27.062019/111.4695.2449.34
2022/1~2-25.33-31.06-31.062019/10-3.4121.4545.98
2021/12-19.884.4322.312019/9-17.32160.2549.2
2021/11-7.3316.1824.022019/88.1490.8741.69
2021/108.214.6624.972019/7-1.5420.1635.53
2021/916.3949.0328.392019/6-3.0317.3639.0
2021/84.3140.525.852019/511.7969.3545.64
2021/7-0.8615.1724.012019/4-2.2789.9738.98
2021/6-7.58158.3425.532019/354.33142.7524.25
2021/517.1338.3114.342019/1~214.42-11.37-11.37
2021/4-16.4727.49.422018/12-3.27-31.244.6
2021/314.015.45.192018/11-36.88112.518.33
2021/1~2-17.045.095.092018/10106.9655.834.58
2020/12-10.87-35.68-29.892018/9-39.36-31.470.26
2020/11-16.51-14.65-29.282018/8-31.91-13.413.5
2020/1054.093.72-30.712018/7-3.8468.686.1
2020/99.73-34.98-34.382018/639.9234.38-2.09
2020/8-14.48-51.01-34.32018/525.440.79-9.62
2020/7122.35-38.05-31.352018/424.87-24.82-17.88
2020/6-50.52-72.57-30.052018/3-25.32-30.65-15.63
2020/57.89-46.24-19.532018/1~2-32.6-9.76-9.76
2020/4-30.89-44.3-10.392017/12198.97-11.42-0.53
2020/316.17-21.234.572017/11-53.71-73.190.75
2020/1~2-20.2325.8425.842017/10-8.99-40.4711.85

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
81.0300.0-73.0
2021Q4(百萬)2020Q4(百萬)YoY(%)
282.0260.08.4615
2021Q3(百萬)2020Q3(百萬)YoY(%)
261.0117.0123.07

EPS較上季
2022Q1(元)2021Q4(元)比率
0.070.27-0.740

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率12.649.4214.2310.989.587.588.436.585.52
存貨周轉率12.2912.6718.3513.1913.8619.7214.919.074.71

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.933.052.752.392.883.403.292.102.342.732.802.752.493.102.463.003.232.052.592.75
存貨周轉率2.763.312.802.753.413.313.733.273.073.734.504.323.513.652.962.872.742.703.553.15

償債能力-近10年
202120202019201820172016201520142013
負債比0.340.440.430.530.590.610.510.570.80
金融負債(百萬)3223476047906768730878706415774613880
營收淨額(百萬)377630864404284327182733415944735151
利息保障倍數19.175.768.922.221.50-2.533.303.826.81
長期銀行借款占稅後淨利比2.9712.934.0929.3242.575.645.647.9826.22

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)377630864404284327182733415944735151
推銷費用(百萬)362754281817262232
管理費用(百萬)225225304229225154138259202
研發費(百萬)34414352342329232
推銷費用率(%)0.950.871.230.980.660.620.630.490.62
管理費用率(%)5.967.296.908.058.285.633.325.793.92
研發費用率(%)0.901.330.981.831.250.840.700.510.04

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)6901013941876946935701552899112512051215860645705801692526668704
推銷費用(百萬)791099587814151697956445
管理費用(百萬)44695651504439667615067553160556054735061
研發費(百萬)78910842098189891920581088
推銷費用率(%)1.010.891.061.030.950.531.141.270.891.241.241.321.051.091.280.620.870.760.600.71
管理費用率(%)6.386.815.955.825.294.715.5611.968.4513.335.564.533.609.307.807.497.8013.887.498.66
研發費用率(%)1.010.790.961.140.850.432.851.630.891.600.750.661.052.952.840.621.161.901.201.14

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
3049-和鑫OOXOOXOXXX
20年80.69億70.71%35.46%0.0%22.32%1627百萬2.56%

融資使用率
日期股價融資使用率
2022-05-20 -11.359.86%
2022-05-1911.359.84%
2022-05-1811.559.88%
2022-05-1711.359.72%
2022-05-1611.19.77%
2022-05-1311.09.79%
2022-05-1210.859.80%
2022-05-1111.110.11%
2022-05-1011.310.07%
2022-05-0911.210.23%
2022-05-0611.810.18%
2022-05-0511.9510.24%
2022-05-0411.8510.34%
2022-05-0311.910.36%
2022-04-2911.7510.43%
2022-04-2811.9510.79%
2022-04-2711.4510.96%
2022-04-2611.6511.14%
2022-04-2511.711.25%
2022-04-2212.111.12%
2022-04-2112.2511.13%
2022-04-2012.710.89%
2022-04-1912.410.44%
2022-04-1812.1510.53%
2022-04-1512.1510.68%
2022-04-1412.4510.86%
2022-04-1312.6510.89%
2022-04-1212.410.76%
2022-04-1112.310.81%
2022-04-0812.911.19%
2022-04-0712.8511.27%
2022-04-0613.3511.29%
2022-04-0113.611.20%
2022-03-3113.711.18%
2022-03-3013.911.12%
2022-03-2913.711.18%
2022-03-2813.9511.60%
2022-03-2514.1511.60%
2022-03-2414.2511.77%
2022-03-2314.211.85%
2022-03-2214.2512.13%
2022-03-2114.011.89%
2022-03-1814.1511.84%
2022-03-1714.2512.09%
2022-03-1613.7512.23%
2022-03-1513.5512.47%
2022-03-1413.9512.83%
2022-03-1113.813.03%
2022-03-1013.7513.10%
2022-03-0913.513.24%
2022-03-0813.313.35%
2022-03-0713.4513.22%
2022-03-0413.9513.42%
2022-03-0314.313.41%
2022-03-0214.413.29%
2022-03-0114.1512.97%
2022-02-2513.812.82%
2022-02-2413.613.10%
2022-02-2314.1513.24%
2022-02-2214.113.31%
2022-02-2114.4513.75%
2022-02-1814.413.73%
2022-02-1714.413.92%
2022-02-1614.513.79%
2022-02-1514.313.58%
2022-02-1414.313.63%
2022-02-1114.8514.09%
2022-02-1014.913.96%
2022-02-0915.814.00%
2022-02-0815.314.12%
2022-02-0715.214.16%
2022-01-2614.513.99%
2022-01-2514.5514.47%
2022-01-2415.115.24%
2022-01-2115.215.63%
2022-01-2015.915.64%
2022-01-1915.915.19%
2022-01-1815.4515.15%
2022-01-1715.615.05%
2022-01-1415.114.86%
2022-01-1315.415.07%
2022-01-1215.4515.21%
2022-01-1115.615.44%
2022-01-1015.9515.92%
2022-01-0715.916.28%
2022-01-0616.4517.10%
2022-01-0516.617.28%
2022-01-0417.3518.10%
2022-01-0317.2518.19%
2021-12-3017.2518.37%
2021-12-2917.9519.96%
2021-12-2818.0520.14%
2021-12-2717.8524.35%
2021-12-2416.2518.71%
2021-12-2315.4515.44%
2021-12-2215.015.45%
2021-12-2115.216.16%
2021-12-2015.2516.97%
2021-12-1715.6517.42%
2021-12-1615.314.96%
2021-12-1514.814.04%
2021-12-1413.812.30%
2021-12-1314.511.86%
2021-12-1013.6511.66%
2021-12-0913.812.13%
2021-12-0813.6511.68%
2021-12-0713.711.94%
2021-12-0613.8511.81%
2021-12-0313.6511.91%
2021-12-0213.312.11%
2021-12-0113.7512.18%
2021-11-3013.612.28%
2021-11-2913.4512.08%
2021-11-2613.6512.12%
2021-11-2513.9512.24%
2021-11-2414.412.55%
2021-11-2314.712.09%
2021-11-2215.1511.07%
2021-11-1913.89.13%
2021-11-1813.359.54%
2021-11-1713.159.07%
2021-11-1612.88.97%
2021-11-1512.78.77%
2021-11-1212.68.83%
2021-11-1112.68.75%
2021-11-1012.68.71%
2021-11-0912.48.92%
2021-11-0812.58.93%
2021-11-0512.48.91%
2021-11-0412.359.30%
2021-11-0312.59.42%
2021-11-0212.159.44%
2021-11-0112.09.31%
2021-10-2911.99.45%
2021-10-2811.859.51%
2021-10-2711.99.28%
2021-10-2611.659.34%
2021-10-2511.659.33%
2021-10-2211.559.41%
2021-10-2111.559.46%
2021-10-2011.69.43%
2021-10-1911.559.38%
2021-10-1811.459.46%
2021-10-1511.49.51%
2021-10-1411.39.52%
2021-10-1311.29.63%
2021-10-1211.659.74%
2021-10-0811.89.46%
2021-10-0711.559.65%
2021-10-0611.259.88%
2021-10-0511.19.97%
2021-10-0410.6510.12%
2021-10-0111.210.23%
2021-09-3011.510.40%
2021-09-2911.3510.55%
2021-09-2811.5510.55%
2021-09-2711.7510.60%
2021-09-2411.4510.78%
2021-09-2311.2510.95%
2021-09-2211.210.91%
2021-09-1711.3510.87%
2021-09-1611.3510.86%
2021-09-1511.410.77%
2021-09-1411.4510.82%
2021-09-1311.510.82%
2021-09-1011.410.91%
2021-09-0911.210.96%
2021-09-0811.111.03%
2021-09-0711.3511.11%
2021-09-0611.2511.04%
2021-09-0311.5510.92%
2021-09-0211.2511.09%
2021-09-0111.5511.17%
2021-08-3111.311.30%
2021-08-3011.3511.22%
2021-08-2711.4511.11%
2021-08-2611.3511.09%
2021-08-2511.410.93%
2021-08-2411.110.99%
2021-08-2311.2511.14%
2021-08-2011.0511.13%
2021-08-1911.3510.97%
2021-08-1812.1510.93%
2021-08-1711.911.12%
2021-08-1612.211.01%
2021-08-1312.711.12%
2021-08-1212.9511.29%
2021-08-1112.711.50%
2021-08-1013.011.48%
2021-08-0912.9511.67%
2021-08-0613.412.12%
2021-08-0513.611.91%
2021-08-0413.712.28%
2021-08-0313.611.56%
2021-08-0213.4511.95%
2021-07-3013.4511.96%
2021-07-2913.512.02%
2021-07-2813.7511.43%
2021-07-2713.611.61%
2021-07-2613.6511.23%
2021-07-2313.3511.44%
2021-07-2213.3511.34%
2021-07-2112.6511.55%
2021-07-2012.911.91%
2021-07-1913.4511.92%
2021-07-1613.2511.75%
2021-07-1513.1511.98%
2021-07-1413.712.08%
2021-07-1313.110.32%
2021-07-1212.8510.79%
2021-07-0912.710.62%
2021-07-0812.6510.79%
2021-07-0712.5510.29%
2021-07-0612.6510.56%
2021-07-0512.710.67%
2021-07-0212.310.69%
2021-07-0112.610.27%
2021-06-3012.110.28%
2021-06-2912.0510.34%
2021-06-2812.310.23%
2021-06-2512.210.32%
2021-06-2412.410.24%
2021-06-2312.2510.28%
2021-06-2211.810.64%
2021-06-2112.1511.01%
2021-06-1812.5510.92%
2021-06-1712.8510.82%
2021-06-1612.3510.85%
2021-06-1512.7510.86%
2021-06-1112.7510.89%
2021-06-1012.7510.88%
2021-06-0912.6511.06%
2021-06-0812.811.20%
2021-06-0712.8511.33%
2021-06-0413.0511.69%
2021-06-0312.9511.33%
2021-06-0212.811.29%
2021-06-0112.911.34%
2021-05-3112.6511.86%
2021-05-2812.4511.82%

和鑫熱門網頁

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。