3059 華晶科


股價漲跌幅
20222021202020192018
華晶科-21.0%43.0%0.0%-2.0%-23.0%
0050-14.14%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)
37.2 18.95% 44.25 50.89 36.8% 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
  • 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23.7624.9416.3911.7813.6013.4412.5610.126.057.19
營業利益率2.561.40-2.530.821.510.401.811.95-0.330.75
折舊負擔比率2.123.003.181.962.502.943.422.441.681.16
稅前淨利率4.373.960.512.691.301.652.262.01-1.921.34
股東權益報酬率3.041.77-0.041.810.541.072.842.82-3.302.67
資產報酬率1.941.260.111.240.470.801.861.84-2.001.59
本業收入比58.4435.27-506.4530.23115.2224.0879.8696.7817.3955.93
業外獲益比41.5664.73606.4569.77-15.9475.9219.793.2282.6144.38
無形資產佔淨值比3.011.461.090.610.000.000.000.000.000.00

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20.3822.4126.5522.7823.0027.0022.0825.9924.2216.8416.9617.5614.4912.4012.1510.3512.7913.1412.4213.78
營業利益率2.690.375.912.161.42-0.052.614.87-2.69-5.26-1.60-2.22-1.45-1.251.701.490.693.170.93-0.03
稅前淨利率4.212.397.344.013.422.414.647.231.06-1.922.090.780.792.703.972.990.553.340.69-0.21
本業收入比64.0016.0780.6654.3541.18-2.2256.0067.27-250.00270.37-75.76-275.00-178.57-46.7743.4449.51123.0894.62138.8920.00
業外獲益比36.0083.9319.3446.7458.82100.0044.0032.73350.00-174.07175.76375.00278.57146.7757.3850.49-23.085.38-33.3380.00

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)-2112841030704821-9053161155-406-232
自由現金流量(百萬)-236-1239449442824-9882671036-1013-704
稅後淨利(百萬)225160841311354274275-332280


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-508-22-341302-151-626856-3410128623640799174-225-137389-560548
自由現金流量(百萬)68-232-447542-100-407244-74-100124241-51169473486-235-144333-551636
稅後淨利(百萬)12338946131374150311381926228056-279-10-17

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)90866103618911194105531157712492154311916624575
營業利益(百萬)23285-1579115946226301-64184
稅後淨利(百萬)225160841311354274275-332280
EPS(完全稀釋)0.830.590.310.480.050.201.010.79-0.880.00
營收成長率(%)48.88-1.39-44.716.07-8.85-7.32-19.05-19.49-22.01N/A
營業利益成長率(%)172.94N/AN/A-42.77245.65-79.65-24.92N/AN/AN/A
稅後淨利成長率(%)40.6290.48-35.88907.69-75.93-80.29-0.36182.83N/AN/A
EPS成長率(%)40.6890.32-35.42860.00-75.00-80.2027.85N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)35732332247023021981185016151524111413931576149717242316308634552336278426352473
營業利益(百萬)9691465028-14274-30-73-25-33-25-295351168825-1
稅後淨利(百萬)12338946131374150311381926228056-279-10-17
EPS(完全稀釋)0.460.140.350.230.120.140.160.190.120.000.140.070.100.080.290.21-0.100.03-0.04-0.06
去年同期營收成長率(%)80.3626.0552.9451.0577.8332.812.471.80-35.38-39.85-48.93-56.67-26.20-16.8117.1239.71----
去年同期營業利益成長率(%)242.861000.00247.62-32.43193.3398.63268.00324.24-20.00-151.72-147.17-164.71-256.25-132.95112.005200.00----
去年同期稅後淨利成長率(%)296.772.70129.2722.000.003600.007.89163.1619.23-95.45-52.50-66.07196.30144.44900.00429.41----
去年同期EPS成長率(%)283.330.00118.7521.050.000.0014.29171.4320.00-100.00-51.72-66.67200.00166.67825.00450.00----
較上季營收成長率(%)53.22-5.597.3016.207.0814.555.9736.80-20.03-11.615.28-13.17-25.56-24.95-10.6847.90-16.095.656.55-
較上季營業利益成長率(%)966.67-93.84192.0078.572900.00-102.38-43.24346.6758.90-192.0024.24-32.0013.79-154.723.92218.75-81.82252.002600.00-
較上季稅後淨利成長率(%)223.68-59.5754.1096.77-16.22-9.76-18.0061.293000.00-97.37100.00-26.9218.18-72.5042.86307.41-400.00190.0041.18-
較上季EPS成長率(%)228.57-60.0052.1791.67-14.29-12.50-15.7958.330.00-100.00100.00-30.0025.00-72.4138.10310.00-433.33175.0033.33-

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(%)
2022/4-54.61-19.7952.892019/12-9.75-37.91-44.7
2022/325.6158.8880.362019/114.57-38.33-45.16
2022/1~2-11.9595.9495.942019/10-3.22-42.98-45.72
2021/1246.1144.2548.882019/9-10.57-46.66-45.97
2021/1116.7515.5749.492019/8-3.13-40.88-45.89
2021/10-14.9613.7253.82019/715.02-56.33-46.54
2021/9-18.4426.8558.792019/6-3.51-62.7-44.38
2021/8-2.8966.3363.622019/5-2.32-57.23-39.1
2021/710.167.0163.172019/4-2.36-48.11-32.72
2021/69.561.4562.392019/317.41-45.6-26.21
2021/5-0.9546.9662.612019/1~2-40.48-12.56-12.55
2021/4-10.0945.0467.462018/12-10.36-27.016.07
2021/357.08128.7277.852018/11-3.31-23.489.42
2021/1~2-14.2153.1553.152018/10-9.474.6813.39
2020/1217.0561.93-1.42018/9-0.87-3.2114.27
2020/1114.8924.83-6.242018/8-28.455.9116.65
2020/10-5.1513.62-9.122018/7-1.7651.1118.2
2020/96.9315.93-11.332018/610.6356.1212.8
2020/8-2.49-3.05-14.372018/518.5252.674.45
2020/76.43-3.68-15.982018/42.3612.81-6.0
2020/6-0.324.08-18.112018/375.96-7.01-12.2
2020/5-2.250.74-22.022018/1~2-33.28-15.53-15.52
2020/441.780.67-27.122017/12-6.02-24.99-8.84
2020/310.98-30.67-35.392017/1132.28-12.05-6.81
2020/1~2-22.18-37.47-37.462017/10-16.31-19.58-6.13

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
150.068.0120.58
2021Q4(百萬)2020Q4(百萬)YoY(%)
56.045.024.444
2021Q3(百萬)2020Q3(百萬)YoY(%)
181.075.0141.33

EPS較上季
2022Q1(元)2021Q4(元)比率
0.460.142.2857

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率6.675.572.623.634.094.585.306.357.237.80
存貨周轉率3.654.275.089.126.927.919.7611.0111.7812.12

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.931.471.551.611.471.601.651.881.371.331.250.970.620.540.691.101.021.231.291.30
存貨周轉率1.000.801.131.411.351.311.361.210.841.191.471.321.471.982.572.691.692.102.041.78

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.430.390.350.410.370.410.370.390.370.38
金融負債(百萬)3110263024302360222124151730141010000
營收淨額(百萬)90866103618911194105531157712492154311916624575
利息保障倍數16.3710.582.2212.816.188.3014.8119.00-32.49187.92
長期銀行借款占稅後淨利比0.000.000.004.580.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)90866103618911194105531157712492154311916624575
推銷費用(百萬)5251576970946578112115
管理費用(百萬)477328336337331383231217203271
研發費(百萬)13971059788814875103310479659081197
推銷費用率(%)0.570.840.920.620.660.810.520.510.580.47
管理費用率(%)5.255.375.433.013.143.311.851.411.061.10
研發費用率(%)15.3817.3512.737.278.298.928.386.254.744.87

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)35732332247023021981185016151524111413931576149717242316308634552336278426352473
推銷費用(百萬)1816111312111114161513141521161815171718
管理費用(百萬)1481501081101098878847810279777886879272748184
研發費(百萬)466348390352307402225224207192199204192204220195196187205239
推銷費用率(%)0.500.690.450.560.610.590.680.921.441.080.820.940.870.910.520.520.640.610.650.73
管理費用率(%)4.146.434.374.785.504.764.835.517.007.325.015.144.523.712.822.663.082.663.073.40
研發費用率(%)13.0414.9215.7915.2915.5021.7313.9314.7018.5813.7812.6313.6311.148.817.135.648.396.727.789.66

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
3059-華晶科OOOOXOXXXX
20年27.92億25.72%45.03%43.92%212.65%-569百萬4.68%

融資使用率
日期股價融資使用率
2022-05-18 -37.220.16%
2022-05-1736.920.18%
2022-05-1635.9520.34%
2022-05-1334.821.64%
2022-05-1233.621.61%
2022-05-1133.323.48%
2022-05-1036.125.16%
2022-05-0935.325.57%
2022-05-0637.826.14%
2022-05-0539.425.80%
2022-05-0438.625.97%
2022-05-0337.5526.00%
2022-04-2937.326.92%
2022-04-2836.6526.85%
2022-04-2736.6526.93%
2022-04-2637.527.28%
2022-04-2536.827.12%
2022-04-2238.1528.11%
2022-04-2139.1528.27%
2022-04-2039.627.92%
2022-04-1939.227.65%
2022-04-1839.1527.69%
2022-04-1539.628.40%
2022-04-1441.1528.50%
2022-04-1340.728.29%
2022-04-1240.328.42%
2022-04-1141.2528.74%
2022-04-0840.6528.39%
2022-04-0739.928.16%
2022-04-0641.4528.45%
2022-04-0142.628.38%
2022-03-3142.8528.56%
2022-03-3044.028.55%
2022-03-2943.728.73%
2022-03-2843.828.61%
2022-03-2543.428.87%
2022-03-2444.328.44%
2022-03-2344.3528.88%
2022-03-2244.9528.90%
2022-03-2144.328.84%
2022-03-1844.328.48%
2022-03-1743.928.66%
2022-03-1642.9528.41%
2022-03-1542.0528.49%
2022-03-1443.2528.55%
2022-03-1143.228.60%
2022-03-1041.9527.71%
2022-03-0941.0527.87%
2022-03-0839.6527.27%
2022-03-0740.227.99%
2022-03-0443.531.11%
2022-03-0344.7531.79%
2022-03-0245.232.14%
2022-03-0144.7532.75%
2022-02-2543.2532.77%
2022-02-2443.233.45%
2022-02-2346.236.89%
2022-02-2246.038.23%
2022-02-2147.1540.96%
2022-02-1848.2542.72%
2022-02-1748.043.86%
2022-02-1649.045.14%
2022-02-1549.6543.80%
2022-02-1447.845.35%
2022-02-1148.5545.52%
2022-02-1052.345.67%
2022-02-0951.744.88%
2022-02-0849.043.44%
2022-02-0745.9543.30%
2022-01-2646.7543.63%
2022-01-2546.044.22%
2022-01-2446.544.08%
2022-01-2145.945.41%
2022-01-2048.3546.70%
2022-01-1947.746.71%
2022-01-1846.346.94%
2022-01-1746.548.37%
2022-01-1443.9547.28%
2022-01-1344.948.80%
2022-01-1244.649.36%
2022-01-1143.549.01%
2022-01-1045.853.97%
2022-01-0744.451.89%
2022-01-0645.954.94%
2022-01-0548.062.92%
2022-01-0448.7563.01%
2022-01-0347.159.14%
2021-12-3047.661.02%
2021-12-2948.9563.14%
2021-12-2848.261.83%
2021-12-2749.061.62%
2021-12-2450.864.25%
2021-12-2350.061.95%
2021-12-2247.1558.28%
2021-12-2146.9558.83%
2021-12-2046.357.31%
2021-12-1748.457.25%
2021-12-1649.358.29%
2021-12-1547.4557.24%
2021-12-1445.051.27%
2021-12-1345.9548.39%
2021-12-1044.2541.13%
2021-12-0941.2536.37%
2021-12-0840.9533.40%
2021-12-0738.124.48%
2021-12-0638.724.67%
2021-12-0338.7524.49%
2021-12-0238.6524.59%
2021-12-0140.124.59%
2021-11-3039.624.37%
2021-11-2938.7524.16%
2021-11-2638.624.21%
2021-11-2539.7523.71%
2021-11-2439.123.87%
2021-11-2338.7524.03%
2021-11-2239.7524.04%
2021-11-1939.5523.58%
2021-11-1839.8523.58%
2021-11-1740.424.62%
2021-11-1639.123.47%
2021-11-1540.223.71%
2021-11-1240.723.58%
2021-11-1139.3524.42%
2021-11-1040.024.41%
2021-11-0939.022.81%
2021-11-0837.3522.27%
2021-11-0537.822.47%
2021-11-0439.4521.50%
2021-11-0337.622.02%
2021-11-0237.2522.91%
2021-11-0138.5522.93%
2021-10-2937.622.34%
2021-10-2837.422.45%
2021-10-2737.122.78%
2021-10-2636.922.67%
2021-10-2536.223.56%
2021-10-2235.523.36%
2021-10-2134.4523.22%
2021-10-2033.6523.14%
2021-10-1933.1522.77%
2021-10-1832.622.90%
2021-10-1533.7522.46%
2021-10-1431.922.68%
2021-10-1331.6522.52%
2021-10-1231.7522.82%
2021-10-0832.722.87%
2021-10-0732.523.21%
2021-10-0631.1523.27%
2021-10-0532.323.20%
2021-10-0431.5523.28%
2021-10-0132.823.73%
2021-09-3034.824.01%
2021-09-2934.7523.98%
2021-09-2836.1524.11%
2021-09-2736.724.10%
2021-09-2436.224.39%
2021-09-2336.124.70%
2021-09-2235.8524.70%
2021-09-1737.5524.90%
2021-09-1637.523.89%
2021-09-1537.723.78%
2021-09-1435.2523.13%
2021-09-1335.3523.26%
2021-09-1035.023.24%
2021-09-0934.723.37%
2021-09-0833.9523.50%
2021-09-0735.3523.61%
2021-09-0635.723.37%
2021-09-0335.1523.53%
2021-09-0236.3524.29%
2021-09-0136.823.65%
2021-08-3135.023.35%
2021-08-3034.923.43%
2021-08-2734.823.51%
2021-08-2634.9523.65%
2021-08-2534.9523.51%
2021-08-2433.7523.52%
2021-08-2334.3523.73%
2021-08-2032.8523.77%
2021-08-1932.423.88%
2021-08-1833.923.96%
2021-08-1732.3524.05%
2021-08-1633.824.45%
2021-08-1334.825.00%
2021-08-1236.325.45%
2021-08-1135.9525.41%
2021-08-1036.125.89%
2021-08-0937.0526.10%
2021-08-0638.325.98%
2021-08-0538.425.86%
2021-08-0438.7526.30%
2021-08-0338.9526.27%
2021-08-0239.4526.74%
2021-07-3040.2526.79%
2021-07-2940.026.76%
2021-07-2839.6527.05%
2021-07-2742.4528.62%
2021-07-2640.827.10%
2021-07-2341.9525.39%
2021-07-2238.1522.25%
2021-07-2137.0522.06%
2021-07-2037.8522.25%
2021-07-1939.122.08%
2021-07-1638.621.38%
2021-07-1538.0521.29%
2021-07-1437.920.98%
2021-07-1337.5521.38%
2021-07-1238.421.99%
2021-07-0937.621.18%
2021-07-0837.3521.51%
2021-07-0736.8521.58%
2021-07-0637.121.78%
2021-07-0538.122.01%
2021-07-0236.822.14%
2021-07-0136.122.57%
2021-06-3037.0522.67%
2021-06-2937.2522.79%
2021-06-2838.322.78%
2021-06-2539.622.59%
2021-06-2437.022.20%
2021-06-2336.1521.95%
2021-06-2234.7522.11%
2021-06-2136.122.12%
2021-06-1837.821.40%
2021-06-1735.6519.76%
2021-06-1634.919.82%
2021-06-1535.719.74%
2021-06-1135.019.88%
2021-06-1035.5520.09%
2021-06-0935.520.01%
2021-06-0835.420.01%
2021-06-0735.119.93%
2021-06-0435.3520.06%
2021-06-0335.619.96%
2021-06-0235.4520.41%
2021-06-0135.921.05%
2021-05-3135.621.11%
2021-05-2836.1521.01%
2021-05-2734.921.60%
2021-05-2634.7521.40%

華晶科熱門網頁

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。