3402 漢科


股價漲跌幅
202220212020
漢科-1.0%63.0%0.0%
0050-15.78%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)
47.7 5.66% 50.4 57.96 21.51% 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
  • 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19.7218.4620.0317.6315.4215.3813.4713.3116.7620.30
營業利益率10.659.939.108.117.686.713.412.871.337.54
折舊負擔比率1.171.471.450.970.880.911.161.101.761.53
稅前淨利率10.9110.219.619.297.056.813.653.240.917.21
股東權益報酬率18.3214.8113.4418.4715.0514.716.104.040.125.86
資產報酬率8.177.176.358.256.385.972.772.330.133.67
本業收入比97.8697.2594.3487.28108.7598.6593.4188.71150.00104.44
業外獲益比2.412.755.2812.72-8.751.356.5911.29-50.00-4.44
無形資產佔淨值比0.290.360.380.340.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率18.4317.9420.2922.9317.8418.3818.4619.7517.0320.7825.4817.9215.8819.0817.1318.0816.31
營業利益率10.718.6210.4813.8710.0112.8710.879.555.6315.158.046.896.407.816.959.408.28
稅前淨利率11.908.8211.0313.8110.3713.4910.739.586.2913.438.488.528.089.166.9413.237.68
本業收入比90.1697.7594.90100.8895.9596.15101.2898.5789.74113.1994.9280.3379.6384.62100.0070.99107.35
業外獲益比9.842.255.10-0.004.054.81-1.280.0010.26-13.195.0819.6720.3714.10-0.0029.01-7.35

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)116559339472-5227140141-84476
自由現金流量(百萬)47524396315-145184113138-189445
稅後淨利(百萬)2812121912602031877346168


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-168-13623093-712271963996391-189258-121-205450387
自由現金流量(百萬)-330-15722358-762211852988518-229249-143-1364442364
稅後淨利(百萬)8765788653745750306344453862469953

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)3432284827543720340432822501191211391243
營業利益(百萬)36628325030226122085551594
稅後淨利(百萬)2812121912602031877346168
EPS(完全稀釋)3.882.902.583.502.732.520.990.630.020.00
營收成長率(%)20.513.41-25.979.283.7231.2330.8167.87-8.37N/A
營業利益成長率(%)29.3313.20-17.2215.7118.64158.8254.55266.67-84.04N/A
稅後淨利成長率(%)32.5510.99-26.5428.088.56156.1658.704500.00-98.53N/A
EPS成長率(%)33.7912.40-26.2928.218.33154.5557.143050.00N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)10241009884826713773723728624678694715667848998987887
營業利益(百萬)11087931157110079693510356494366699373
稅後淨利(百萬)8765788653745750306344453862469953
EPS(完全稀釋)1.190.901.081.200.751.030.800.700.420.860.600.620.530.840.631.350.73
去年同期營收成長率(%)43.6230.5322.2713.4614.2614.014.181.82-6.45-20.05-30.46-27.56-24.800.000.000.00-
去年同期營業利益成長率(%)54.93-13.0017.7266.67102.86-2.9141.0740.82-18.6056.06-18.84-47.31-41.100.000.000.00-
去年同期稅後淨利成長率(%)64.15-12.1636.8472.0076.6717.4629.5511.11-21.051.61-4.35-54.55-28.300.000.000.00-
去年同期EPS成長率(%)58.67-12.6235.0071.4378.5719.7733.3312.90-20.752.38-4.76-54.07-27.400.000.000.00-
較上季營收成長率(%)1.4914.147.0215.85-7.766.92-0.6916.67-7.96-2.31-2.947.20-21.34-15.031.1111.270.00
較上季營業利益成長率(%)26.44-6.45-19.1361.97-29.0026.5814.4997.14-66.0283.9314.2913.95-34.85-4.35-25.8127.400.00
較上季稅後淨利成長率(%)33.85-16.67-9.3062.26-28.3829.8214.0066.67-52.3843.18-2.2218.42-38.7134.78-53.5486.790.00
較上季EPS成長率(%)32.22-16.67-10.0060.00-27.1828.7514.2966.67-51.1643.33-3.2316.98-36.9033.33-53.3384.930.00

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(%)
2022/43.9828.1439.162019/120.63-10.01-25.97
2022/38.9634.143.72019/110.94-21.99-27.13
2022/1~20.349.5549.542019/10-5.72-26.49-27.6
2021/1224.4949.9220.492019/96.93-28.43-27.72
2021/111.2815.2717.552019/8-4.72-34.1-27.63
2021/102.3226.9817.812019/7-4.03-28.89-26.63
2021/9-2.2517.416.742019/63.35-28.65-26.24
2021/812.4627.1516.652019/5-0.62-25.1-25.7
2021/72.2522.5815.032019/43.48-28.6-25.86
2021/61.316.9113.782019/311.73-29.16-24.83
2021/5-9.85.0315.342019/1~2-12.13-22.36-22.36
2021/48.8230.3118.42018/12-12.77-12.719.29
2021/335.8517.6614.112018/11-4.879.1411.34
2021/1~2-18.8612.0512.052018/10-8.2215.0111.54
2020/12-4.2713.873.412018/9-1.5219.611.18
2020/1111.5619.712.472018/82.815.5710.17
2020/10-5.388.310.772018/7-3.7213.089.39
2020/95.857.92-0.032018/68.4919.68.77
2020/88.439.03-1.062018/5-5.255.476.62
2020/7-10.81-4.19-2.452018/42.6715.476.92
2020/6-0.463.08-2.162018/321.629.424.04
2020/511.897.03-3.282018/1~2-11.01.21.19
2020/4-1.73-4.94-5.972017/129.07-5.473.69
2020/314.320.11-6.342017/110.24-1.894.64
2020/1~22.77-9.72-9.712017/10-4.56-5.985.29

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
122.074.064.864
2021Q4(百萬)2020Q4(百萬)YoY(%)
89.0104.0-14.42
2021Q3(百萬)2020Q3(百萬)YoY(%)
98.078.025.641

EPS較上季
2022Q1(元)2021Q4(元)比率
1.190.90.3222

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率6.235.355.696.596.059.319.588.644.843.71
存貨周轉率6.646.936.519.057.185.224.524.752.691.49

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.441.831.531.301.301.621.521.621.261.011.021.031.131.811.581.641.45
存貨周轉率1.461.511.501.871.761.721.481.481.401.541.371.491.551.951.721.541.85

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.580.520.520.550.560.600.620.480.390.42
金融負債(百萬)713042123262221155677458
營收淨額(百萬)3432284827543720340432822501191211391243
利息保障倍數505.71299.6193.58141.4558.8229.6539.5732.877.8613.44
長期銀行借款占稅後淨利比0.000.000.000.000.010.000.700.2614.000.12

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)3432284827543720340432822501191211391243
推銷費用(百萬)10511781110101127107493020
管理費用(百萬)225156151194150149138142137129
研發費(百萬)13159141287999
推銷費用率(%)3.064.112.942.962.973.874.282.562.631.61
管理費用率(%)6.565.485.485.224.414.545.527.4312.0310.38
研發費用率(%)0.380.530.330.380.350.240.280.470.790.72

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)10241009884826713773723728624678694715667848998987887
推銷費用(百萬)272829262334292827927232228292726
管理費用(百萬)5765625642463835373944383131685441
研發費(百萬)44333316423225432
推銷費用率(%)2.642.783.283.153.234.404.013.854.331.333.893.223.303.302.912.742.93
管理費用率(%)5.576.447.016.785.895.955.264.815.935.756.345.314.653.666.815.474.62
研發費用率(%)0.390.400.340.360.420.390.140.820.640.290.430.280.300.590.400.300.23

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
3402-漢科OXOXOOOXOX
15年7.30億43.32%62.6%0.0%82.88%19百萬22.4%

融資使用率
日期股價融資使用率
2022-05-19 -47.710.19%
2022-05-1847.310.26%
2022-05-1747.2510.19%
2022-05-1646.110.14%
2022-05-1345.7510.10%
2022-05-1245.1510.11%
2022-05-1146.410.16%
2022-05-1046.6510.15%
2022-05-0946.510.10%
2022-05-0647.2510.10%
2022-05-0547.610.12%
2022-05-0446.959.90%
2022-05-0346.859.99%
2022-04-2946.659.96%
2022-04-2846.49.88%
2022-04-2746.159.80%
2022-04-2646.49.82%
2022-04-2546.99.84%
2022-04-2248.359.90%
2022-04-2149.49.91%
2022-04-2049.359.76%
2022-04-1948.89.41%
2022-04-1848.159.32%
2022-04-1548.58.99%
2022-04-1449.29.05%
2022-04-1349.78.94%
2022-04-1249.18.76%
2022-04-1149.658.65%
2022-04-0850.48.49%
2022-04-0749.38.62%
2022-04-0651.08.60%
2022-04-0152.18.46%
2022-03-3152.58.52%
2022-03-3053.08.29%
2022-03-2953.07.79%
2022-03-2852.97.70%
2022-03-2552.97.64%
2022-03-2452.87.67%
2022-03-2352.48.21%
2022-03-2252.08.07%
2022-03-2151.78.08%
2022-03-1850.98.15%
2022-03-1752.18.22%
2022-03-1651.88.12%
2022-03-1550.47.39%
2022-03-1450.87.52%
2022-03-1150.37.49%
2022-03-1049.48.01%
2022-03-0948.78.87%
2022-03-0847.28.24%
2022-03-0747.88.20%
2022-03-0449.68.38%
2022-03-0351.48.65%
2022-03-0251.38.49%
2022-03-0151.88.56%
2022-02-2552.18.42%
2022-02-2451.88.44%
2022-02-2353.29.09%
2022-02-2250.98.69%
2022-02-2152.69.27%
2022-02-1851.78.55%
2022-02-1751.79.01%
2022-02-1652.09.40%
2022-02-1551.410.21%
2022-02-1453.010.92%
2022-02-1151.810.72%
2022-02-1050.910.46%
2022-02-0950.910.08%
2022-02-0849.69.29%
2022-02-0747.457.21%
2022-01-2646.67.28%
2022-01-2546.357.58%
2022-01-2446.657.61%
2022-01-2147.657.86%
2022-01-2048.758.06%
2022-01-1948.958.50%
2022-01-1848.78.84%
2022-01-1748.99.41%
2022-01-1447.759.51%
2022-01-1348.359.57%
2022-01-1248.559.87%
2022-01-1148.259.52%
2022-01-1048.29.79%
2022-01-0747.510.42%
2022-01-0647.6510.39%
2022-01-0547.4510.49%
2022-01-0447.610.72%
2022-01-0348.010.79%
2021-12-3049.0511.29%
2021-12-2950.99.09%
2021-12-2849.457.95%
2021-12-2749.457.34%
2021-12-2448.87.36%
2021-12-2348.77.41%
2021-12-2249.07.54%
2021-12-2148.557.41%
2021-12-2048.07.18%
2021-12-1748.357.32%
2021-12-1649.07.34%
2021-12-1548.37.29%
2021-12-1448.37.22%
2021-12-1349.27.71%
2021-12-1049.757.45%
2021-12-0947.87.01%
2021-12-0848.07.31%
2021-12-0747.77.16%
2021-12-0647.87.34%
2021-12-0347.27.36%
2021-12-0246.957.58%
2021-12-0150.78.84%
2021-11-3051.48.71%
2021-11-2948.87.13%
2021-11-2648.557.17%
2021-11-2549.77.72%
2021-11-2450.07.69%
2021-11-2347.857.04%
2021-11-2248.26.05%
2021-11-1946.55.38%
2021-11-1847.05.33%
2021-11-1747.04.92%
2021-11-1644.54.23%
2021-11-1544.04.39%
2021-11-1243.354.70%
2021-11-1144.25.42%
2021-11-1044.35.27%
2021-11-0943.85.02%
2021-11-0842.854.42%
2021-11-0542.64.21%
2021-11-0443.154.47%
2021-11-0342.54.22%
2021-11-0242.054.07%
2021-11-0142.054.24%
2021-10-2941.84.18%
2021-10-2841.853.97%
2021-10-2741.653.87%
2021-10-2641.63.84%
2021-10-2540.753.46%
2021-10-2240.753.49%
2021-10-2140.63.44%
2021-10-2040.73.42%
2021-10-1940.43.40%
2021-10-1840.33.40%
2021-10-1540.33.40%
2021-10-1440.153.41%
2021-10-1339.853.43%
2021-10-1240.33.43%
2021-10-0840.353.45%
2021-10-0740.23.50%
2021-10-0639.553.52%
2021-10-0539.73.53%
2021-10-0439.553.62%
2021-10-0140.43.82%
2021-09-3041.353.78%
2021-09-2941.33.82%
2021-09-2841.83.92%
2021-09-2741.64.01%
2021-09-2440.73.90%
2021-09-2340.23.93%
2021-09-2239.83.92%
2021-09-1740.154.02%
2021-09-1640.04.01%
2021-09-1539.94.01%
2021-09-1440.64.08%
2021-09-1340.854.11%
2021-09-1040.34.11%
2021-09-0939.254.11%
2021-09-0838.954.12%
2021-09-0739.34.10%
2021-09-0639.54.09%
2021-09-0340.54.18%
2021-09-0240.74.27%
2021-09-0140.94.26%
2021-08-3141.04.44%
2021-08-3040.94.44%
2021-08-2740.54.43%
2021-08-2640.354.44%
2021-08-2540.14.45%
2021-08-2439.64.44%
2021-08-2339.654.50%
2021-08-2039.04.50%
2021-08-1939.154.58%
2021-08-1839.94.58%
2021-08-1739.24.53%
2021-08-1639.94.79%
2021-08-1340.34.71%
2021-08-1241.14.85%
2021-08-1141.34.90%
2021-08-1041.34.88%
2021-08-0941.85.04%
2021-08-0641.85.10%
2021-08-0541.155.09%
2021-08-0441.055.09%
2021-08-0340.95.05%
2021-08-0240.85.09%
2021-07-3040.95.10%
2021-07-2940.85.10%
2021-07-2840.75.11%
2021-07-2741.455.15%
2021-07-2642.45.38%
2021-07-2342.25.44%
2021-07-2241.655.43%
2021-07-2141.55.39%
2021-07-2042.55.63%
2021-07-1942.55.73%
2021-07-1643.256.15%
2021-07-1543.66.20%
2021-07-1443.856.43%
2021-07-1344.66.60%
2021-07-1243.95.51%
2021-07-0940.74.51%
2021-07-0841.44.56%
2021-07-0741.854.56%
2021-07-0642.054.63%
2021-07-0541.34.31%
2021-07-0239.34.24%
2021-07-0139.254.33%
2021-06-3039.454.34%
2021-06-2939.04.35%
2021-06-2839.54.32%
2021-06-2540.254.33%
2021-06-2440.64.81%
2021-06-2343.25.03%
2021-06-2243.34.75%
2021-06-2143.24.67%
2021-06-1843.64.56%
2021-06-1743.64.56%
2021-06-1643.44.58%
2021-06-1543.74.74%
2021-06-1143.24.87%
2021-06-1043.74.98%
2021-06-0943.94.91%
2021-06-0843.254.81%
2021-06-0742.84.53%
2021-06-0442.954.50%
2021-06-0343.24.53%
2021-06-0242.94.79%
2021-06-0143.25.43%
2021-05-3143.055.26%
2021-05-2842.25.17%
2021-05-2741.35.24%

漢科熱門網頁

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。