3373 熱映


股價漲跌幅
202220212020
熱映-25.0%-56.0%-26.0%
0050-14.14%3.82%50.48%


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)
27.85 N/A N/A N/A N/A 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
202120202019201820172016201520142013
營業毛利率31.2247.3123.5620.6524.4625.8525.2423.4321.01
營業利益率15.1736.353.851.294.256.207.053.901.37
折舊負擔比率2.540.762.291.962.082.292.082.292.87
稅前淨利率14.2635.124.572.432.425.528.906.331.94
股東權益報酬率9.3273.434.342.131.965.109.696.203.42
資產報酬率7.1154.393.641.781.644.247.925.042.73
本業收入比105.67103.4883.3350.00173.68110.8779.2761.7069.23
業外獲益比-6.38-3.4816.6745.00-73.68-13.0420.7338.3030.77
無形資產佔淨值比0.560.160.260.750.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率21.8229.9926.9034.7731.1333.4438.7359.9965.7721.6028.0122.4921.5818.8823.0419.3321.36
營業利益率-3.818.731.6319.5720.7718.8931.1150.3952.715.226.434.62-2.10-1.083.820.601.80
稅前淨利率2.8911.052.9013.6120.9917.0729.0649.6753.173.267.755.970.19-0.263.536.130.34
本業收入比-150.0078.9560.00144.4498.75111.11106.94101.3699.04166.6787.5076.920.00200.00114.297.69400.00
業外獲益比250.0021.0540.00-44.441.25-10.32-6.94-1.360.96-66.6718.7523.080.00-200.00-14.2984.62-300.00

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)
202120202019201820172016201520142013
營運現金流量(百萬)-1357777416-257175-1120
自由現金流量(百萬)-656986318-1029-54-73-5
稅後淨利(百萬)11273629141336703615


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-4320-72-10421118902792903710270-8-203112
自由現金流量(百萬)-4616-80-1614797725628735525-2-8-26464
稅後淨利(百萬)313-13565102172304159711101-14101

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)9852617785815771828915741663
營業利益(百萬)1499513010335165299
稅後淨利(百萬)11273629141336703615
EPS(完全稀釋)2.5816.880.660.330.310.841.601.010.47
營收成長率(%)-62.36233.38-3.685.71-6.88-9.5123.4811.76N/A
營業利益成長率(%)-84.333070.00200.00-69.70-35.29-21.54124.14222.22N/A
稅後淨利成長率(%)-84.782437.93107.147.69-63.89-48.5794.44140.00N/A
EPS成長率(%)-84.722457.58100.006.45-63.10-47.5058.42114.89N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)147175161267382741742741393197211213164200199205210
營業利益(百萬)-61535279140231373207101410-3-2814
稅後淨利(百萬)313-13565102172304159711101-14101
EPS(完全稀釋)0.070.30-0.020.821.502.353.987.023.660.170.250.230.02-0.020.100.230.01
去年同期營收成長率(%)-61.52-76.38-78.30-63.97-2.80276.14251.66247.89139.63-1.506.033.90-21.900.000.000.00-
去年同期營業利益成長率(%)-107.59-89.29-98.70-86.06-61.841300.001550.003630.007000.00600.0075.00900.00-175.000.000.000.00-
去年同期稅後淨利成長率(%)-95.38-87.25-100.58-88.49-59.121357.141463.642940.0015800.00800.00175.000.000.000.000.000.00-
去年同期EPS成長率(%)-95.33-87.23-100.50-88.32-59.021282.351492.002952.1718200.00950.00150.000.00100.000.000.000.00-
較上季營收成長率(%)-16.008.70-39.70-30.10-48.45-0.130.1388.5599.49-6.64-0.9429.88-18.000.50-2.93-2.380.00
較上季營業利益成長率(%)-140.00400.00-94.23-34.18-43.57-39.39-38.0780.191970.00-28.5740.00433.33-50.00-125.00700.00-75.000.00
較上季稅後淨利成長率(%)-76.921400.00-102.86-46.15-36.27-40.70-43.4291.192171.43-36.3610.00900.00200.00-125.00-60.00900.000.00
較上季EPS成長率(%)-76.671600.00-102.44-45.33-36.17-40.95-43.3091.802052.94-32.008.701050.00200.00-120.00-56.522200.000.00

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(%)
2022/4-92.09-96.03-68.682019/12-9.14-5.65-3.71
2022/321.62-51.04-61.472019/1112.484.48-3.53
2022/1~2-24.76-65.33-65.332019/10-17.62-4.17-4.33
2021/122.77-69.98-62.352019/97.7613.52-4.34
2021/1113.72-77.9-61.72019/88.157.26-6.52
2021/105.52-79.66-59.622019/7-7.8-2.57-8.4
2021/90.38-79.15-56.842019/6-5.888.49-9.33
2021/8-17.13-77.28-53.542019/511.36.92-12.64
2021/7-20.58-78.43-49.842019/412.16-3.85-17.54
2021/6-15.85-72.05-42.772019/344.94-23.08-22.09
2021/5-9.97-64.83-33.52019/1~2-33.57-21.51-21.51
2021/4-2.41-52.33-20.142018/120.62-3.685.69
2021/3-2.04-49.36-2.872018/113.151.616.63
2021/1~2-39.3647.0347.032018/10-2.41.177.15
2020/12-24.31223.66233.372018/91.815.357.83
2020/114.64288.57234.232018/8-1.767.788.14
2020/108.15317.67228.362018/72.6710.258.19
2020/99.41218.11218.872018/6-7.243.097.87
2020/8-21.35213.3218.982018/50.0714.718.8
2020/72.91330.84219.892018/4-10.2615.797.42
2020/65.87285.97200.732018/325.61.094.89
2020/522.04243.08181.092018/1~2-11.317.287.28
2020/43.65212.88160.992017/126.16102.0-6.87
2020/363.43238.56139.652017/112.7130.58-11.64
2020/1~291.4882.4482.432017/101.6228.67-14.53

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
4.080.0-95.0
2021Q4(百萬)2020Q4(百萬)YoY(%)
19.0126.0-84.92
2021Q3(百萬)2020Q3(百萬)YoY(%)
5.0216.0-97.68

EPS較上季
2022Q1(元)2021Q4(元)比率
0.070.3-0.766

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率6.6015.976.826.516.697.638.488.129.20
存貨周轉率1.213.562.522.672.712.963.133.063.45

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.932.111.672.452.333.193.446.074.611.651.742.001.501.741.731.641.61
存貨周轉率0.200.220.220.330.490.901.010.940.540.680.660.680.510.640.640.740.72

償債能力-近10年
202120202019201820172016201520142013
負債比0.140.300.160.160.170.160.180.190.21
金融負債(百萬)000000000
營收淨額(百萬)9852617785815771828915741663
利息保障倍數0.000.000.000.000.000.000.00100.710.00
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)9852617785815771828915741663
推銷費用(百萬)447441434242443734
管理費用(百萬)508144474451484940
研發費(百萬)6513270687069745956
推銷費用率(%)4.472.835.225.285.455.074.814.995.13
管理費用率(%)5.083.105.615.775.716.165.256.616.03
研發費用率(%)6.605.048.928.349.088.338.097.968.45

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)147175161267382741742741393197211213164200199205210
推銷費用(百萬)111112111027152011911101112101010
管理費用(百萬)1110141312281819161210121011121114
研發費(百萬)1616141718532332241124171817161818
推銷費用率(%)7.486.297.454.122.623.642.022.702.804.575.214.696.716.005.034.884.76
管理費用率(%)7.485.718.704.873.143.782.432.564.076.094.745.636.105.506.035.376.67
研發費用率(%)10.889.148.706.374.717.153.104.326.115.5811.377.9810.988.508.048.788.57

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
3373-熱映OXXOOOXXXX
15年4.33億56.31%12.26%0.0%58.89%-199百萬1.16%

融資使用率
日期股價融資使用率
2022-05-18 -27.8511.75%
2022-05-1727.2511.75%
2022-05-1627.211.88%
2022-05-1327.011.99%
2022-05-1226.1512.12%
2022-05-1128.512.96%
2022-05-1029.5513.10%
2022-05-0930.2513.42%
2022-05-0630.913.44%
2022-05-0531.013.41%
2022-05-0430.613.39%
2022-05-0330.613.40%
2022-04-2930.613.45%
2022-04-2831.414.24%
2022-04-2732.0514.56%
2022-04-2632.6514.94%
2022-04-2534.115.10%
2022-04-2235.014.90%
2022-04-2136.114.80%
2022-04-2035.1514.19%
2022-04-1934.4514.46%
2022-04-1834.714.09%
2022-04-1534.513.45%
2022-04-1432.9513.23%
2022-04-1333.313.27%
2022-04-1233.1513.18%
2022-04-1133.7513.08%
2022-04-0834.412.95%
2022-04-0733.9513.06%
2022-04-0634.013.07%
2022-04-0133.4513.04%
2022-03-3133.813.26%
2022-03-3034.013.17%
2022-03-2933.913.25%
2022-03-2833.913.56%
2022-03-2533.013.24%
2022-03-2433.213.26%
2022-03-2332.613.20%
2022-03-2232.413.22%
2022-03-2132.513.23%
2022-03-1831.8513.33%
2022-03-1731.1513.36%
2022-03-1630.6513.37%
2022-03-1530.8513.41%
2022-03-1430.8513.41%
2022-03-1130.613.50%
2022-03-1030.7513.49%
2022-03-0930.5513.56%
2022-03-0829.813.66%
2022-03-0731.213.80%
2022-03-0432.613.88%
2022-03-0333.0513.88%
2022-03-0233.013.89%
2022-03-0133.013.85%
2022-02-2532.8513.93%
2022-02-2433.614.06%
2022-02-2334.614.03%
2022-02-2234.614.02%
2022-02-2135.1514.11%
2022-02-1835.514.12%
2022-02-1735.714.09%
2022-02-1635.814.18%
2022-02-1535.814.21%
2022-02-1436.014.18%
2022-02-1136.5514.24%
2022-02-1036.714.40%
2022-02-0936.1514.63%
2022-02-0836.1514.59%
2022-02-0736.014.65%
2022-01-2636.114.18%
2022-01-2536.3514.33%
2022-01-2437.814.94%
2022-01-2137.515.54%
2022-01-2037.815.81%
2022-01-1938.416.08%
2022-01-1838.1516.18%
2022-01-1739.116.73%
2022-01-1439.516.67%
2022-01-1341.417.23%
2022-01-1239.316.85%
2022-01-1139.916.85%
2022-01-1042.3518.86%
2022-01-0738.515.51%
2022-01-0637.215.52%
2022-01-0537.0515.34%
2022-01-0437.7515.55%
2022-01-0337.015.01%
2021-12-3037.314.97%
2021-12-2937.115.00%
2021-12-2836.814.91%
2021-12-2736.714.89%
2021-12-2436.614.89%
2021-12-2336.414.85%
2021-12-2236.2514.80%
2021-12-2136.2514.78%
2021-12-2036.414.87%
2021-12-1736.714.88%
2021-12-1636.2514.82%
2021-12-1536.115.07%
2021-12-1436.015.02%
2021-12-1336.015.99%
2021-12-1036.6516.81%
2021-12-0936.0516.96%
2021-12-0837.1517.20%
2021-12-0737.517.08%
2021-12-0637.117.00%
2021-12-0338.0517.46%
2021-12-0238.4517.69%
2021-12-0138.0516.46%
2021-11-3037.9516.51%
2021-11-2942.019.26%
2021-11-2638.216.81%
2021-11-2534.7514.53%
2021-11-2435.114.48%
2021-11-2334.614.40%
2021-11-2234.714.29%
2021-11-1934.9514.14%
2021-11-1835.214.15%
2021-11-1735.2514.20%
2021-11-1634.4514.31%
2021-11-1534.314.33%
2021-11-1234.314.29%
2021-11-1134.814.26%
2021-11-1035.314.18%
2021-11-0935.4514.18%
2021-11-0835.8514.09%
2021-11-0536.0514.01%
2021-11-0436.214.39%
2021-11-0336.314.41%
2021-11-0236.2514.51%
2021-11-0136.4514.60%
2021-10-2936.914.59%
2021-10-2837.114.43%
2021-10-2736.114.61%
2021-10-2636.214.54%
2021-10-2535.8514.56%
2021-10-2235.914.54%
2021-10-2136.314.59%
2021-10-2036.114.65%
2021-10-1935.7514.66%
2021-10-1835.714.60%
2021-10-1536.114.72%
2021-10-1435.4514.76%
2021-10-1335.2514.85%
2021-10-1236.3514.85%
2021-10-0837.5514.83%
2021-10-0737.414.74%
2021-10-0636.415.01%
2021-10-0536.5515.11%
2021-10-0435.515.92%
2021-10-0138.216.86%
2021-09-3039.217.11%
2021-09-2939.517.27%
2021-09-2840.0517.78%
2021-09-2740.1517.82%
2021-09-2440.1517.81%
2021-09-2340.117.79%
2021-09-2239.717.85%
2021-09-1740.9517.77%
2021-09-1640.8518.53%
2021-09-1540.818.48%
2021-09-1440.718.64%
2021-09-1341.7518.44%
2021-09-1041.7518.53%
2021-09-0942.3518.61%
2021-09-0844.418.98%
2021-09-0743.819.30%
2021-09-0640.5519.00%
2021-09-0340.519.14%
2021-09-0240.719.35%
2021-09-0140.619.31%
2021-08-3141.0519.32%
2021-08-3041.419.29%
2021-08-2741.0519.49%
2021-08-2641.0519.45%
2021-08-2541.6519.17%
2021-08-2440.419.29%
2021-08-2341.4518.93%
2021-08-2042.418.61%
2021-08-1944.8518.77%
2021-08-1849.317.86%
2021-08-1764.616.88%
2021-08-1666.117.16%
2021-08-1367.317.84%
2021-08-1267.818.46%
2021-08-1167.018.69%
2021-08-1068.619.66%
2021-08-0970.219.92%
2021-08-0670.020.33%
2021-08-0568.820.57%
2021-08-0469.420.46%
2021-08-0368.821.52%
2021-08-0267.921.71%
2021-07-3064.521.82%
2021-07-2964.922.18%
2021-07-2864.422.08%
2021-07-2765.222.35%
2021-07-2666.122.41%
2021-07-2365.822.43%
2021-07-2264.622.63%
2021-07-2164.323.11%
2021-07-2065.323.30%
2021-07-1964.223.25%
2021-07-1665.623.23%
2021-07-1565.823.14%
2021-07-1464.423.42%
2021-07-1365.023.11%
2021-07-1266.923.79%
2021-07-0969.223.70%
2021-07-0869.723.52%
2021-07-0769.723.44%
2021-07-0669.623.42%
2021-07-0570.123.41%
2021-07-0270.323.42%
2021-07-0170.623.37%
2021-06-3070.423.66%
2021-06-2970.823.56%
2021-06-2871.824.18%
2021-06-2572.224.38%
2021-06-2471.624.52%
2021-06-2370.024.87%
2021-06-2270.624.79%
2021-06-2171.024.80%
2021-06-1871.324.91%
2021-06-1770.024.88%
2021-06-1670.124.75%
2021-06-1571.524.87%
2021-06-1173.224.84%
2021-06-1074.624.83%
2021-06-0973.724.87%
2021-06-0873.625.05%
2021-06-0774.225.20%
2021-06-0475.025.47%
2021-06-0375.125.53%
2021-06-0275.125.63%
2021-06-0174.925.77%
2021-05-3174.725.83%
2021-05-2875.526.10%
2021-05-2775.726.80%
2021-05-2675.926.93%

熱映熱門網頁

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。