3529 力旺


股價漲跌幅
202220212020
力旺-36.0%252.0%28.0%
0050-15.64%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)
1365.0 0.86% 1376.73 1583.24 15.99% 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100.00100.00100.00100.00100.00100.00100.00100.00100.00
營業利益率53.6846.3044.0645.5643.8243.5947.7546.1942.03
折舊負擔比率1.732.422.912.512.252.142.472.793.59
稅前淨利率54.2846.7644.9047.3349.4150.0449.7747.4642.33
股東權益報酬率48.3038.1331.5632.2830.0228.6026.6024.2818.21
資產報酬率38.6131.3526.2127.2226.0325.2723.8521.9716.80
本業收入比98.9199.0498.1096.2888.6887.1795.9597.2799.42
業外獲益比1.090.961.903.7211.3212.834.052.730.58
無形資產佔淨值比2.263.113.643.180.000.000.000.000.00

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100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00
營業利益率56.8452.5453.2952.2256.5947.3944.7246.2846.6944.0841.3540.6449.1045.2948.0339.1848.41
稅前淨利率58.8852.6654.3752.3057.7046.4545.0946.9548.7143.1541.7642.1051.4446.0648.8842.4251.03
本業收入比96.5099.7098.14100.0098.26101.7398.9998.4996.04102.5698.5896.9995.5798.4098.4492.1994.76
業外獲益比3.500.301.860.002.03-2.161.011.513.96-1.920.713.764.431.601.567.815.24

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)1347924593635647572518474407
自由現金流量(百萬)1335909548607657593498414388
稅後淨利(百萬)1101708542613599535479419291


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)400539221254334327143213240184888623420918595145
自由現金流量(百萬)388527211279319317132192267173827521720118187136
稅後淨利(百萬)366287277244293193169169177130120115177164169112169

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)23641777141014771376121510921004808
營業利益(百萬)1269823621673603530521464340
稅後淨利(百萬)1101708542613599535479419291
EPS(完全稀釋)14.739.477.268.077.867.036.305.513.84
營收成長率(%)33.0326.03-4.547.3413.2511.268.7624.26N/A
營業利益成長率(%)54.1932.53-7.7311.6113.771.7312.2836.47N/A
稅後淨利成長率(%)55.5130.63-11.582.3411.9611.6914.3243.99N/A
EPS成長率(%)55.5430.44-10.042.6711.8111.5914.3443.49N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)727631594541597497441423415362337317395407393302374
營業利益(百萬)413332317283338235197196194160139129194184189118181
稅後淨利(百萬)366287277244293193169169177130120115177164169112169
EPS(完全稀釋)4.913.853.723.273.932.602.262.282.381.751.621.552.392.172.231.482.23
去年同期營收成長率(%)21.7826.9634.6927.9043.8637.2930.8633.445.06-11.06-14.254.975.610.000.000.00-
兩季平均(YOY)營收成長率(%)24.3730.8231.2935.8840.5834.0832.1519.25-3.00-12.66-4.645.292.810.000.00--
去年同期EPS成長率(%)24.9448.0864.6043.4265.1348.5739.5147.10-0.42-19.35-27.354.737.170.000.000.00-
兩季平均(YOY)EPS成長率(%)36.5156.3454.0154.2756.8544.0443.3023.34-9.89-23.35-11.315.953.580.000.00--
較上季營收成長率(%)15.216.239.80-9.3820.1212.704.261.9314.647.426.31-19.75-2.953.5630.13-19.250.00
較上季EPS成長率(%)27.533.4913.76-16.7951.1515.04-0.88-4.2036.008.024.52-35.1510.14-2.6950.68-33.630.00

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(%)
2022/4729.6545.930.322019/12-66.7-11.49-4.49
2022/3-75.829.0321.842019/11-59.6910.17-4.32
2022/1~2-45.4623.0823.082019/10728.53-17.37-5.24
2021/12-62.5430.7633.042019/9-65.42-10.13-2.01
2021/11-51.2937.0133.112019/8-63.639.6-1.76
2021/10561.7822.232.782019/7509.45-21.15-2.65
2021/9-65.2826.3335.342019/6-54.85-5.085.18
2021/8-55.887.1335.672019/5-58.374.455.81
2021/7551.4820.9231.732019/4294.967.026.0
2021/6-64.0918.5935.72019/3-15.1711.755.49
2021/5-51.019.636.742019/1~2-79.424.654.65
2021/4519.9834.3340.212018/12-58.5545.07.32
2021/3-57.9726.3843.642018/11-69.7727.796.63
2021/1~2-70.2745.5545.552018/10801.2223.965.52
2020/12-60.7467.0325.992018/9-57.8327.971.5
2020/11-56.5541.6925.052018/8-73.849.880.87
2020/10584.1331.4523.822018/7633.68-1.660.23
2020/9-48.5859.1922.112018/6-50.31-42.561.05
2020/8-71.447.0521.072018/5-57.3511.935.98
2020/7538.9436.322.32018/4312.44-4.935.2
2020/6-63.7830.0117.862018/3-32.8870.8811.03
2020/5-44.9662.0917.192018/1~2-74.696.06.0
2020/4483.2822.610.962017/12-63.47-12.513.18
2020/3-50.56-16.975.152017/11-70.682.9613.79
2020/1~2-71.078.368.362017/10830.438.0914.42

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
428.0344.024.418
2021Q4(百萬)2020Q4(百萬)YoY(%)
333.0231.044.155
2021Q3(百萬)2020Q3(百萬)YoY(%)
323.0199.062.311

EPS較上季
2022Q1(元)2021Q4(元)比率
4.913.850.2753

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率21.4814.559.8912.2618.4719.9220.6223.1129.30
存貨周轉率0.000.000.000.000.000.000.000.000.00

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率6.213.893.544.685.083.733.664.233.532.662.713.043.002.863.102.503.79
存貨周轉率0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

償債能力-近10年
202120202019201820172016201520142013
負債比0.210.190.160.180.140.120.110.100.09
金融負債(百萬)000000000
營收淨額(百萬)23641777141014771376121510921004808
利息保障倍數11772.505036.123538.340.000.000.000.000.000.00
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)23641777141014771376121510921004808
推銷費用(百萬)166138123121120110948773
管理費用(百萬)257209163170167148128133112
研發費(百萬)682603506505486428348320284
推銷費用率(%)7.027.778.728.198.729.058.618.679.03
管理費用率(%)10.8711.7611.5611.5112.1412.1811.7213.2513.86
研發費用率(%)28.8533.9335.8934.1935.3235.2331.8731.8735.15

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)727631594541597497441423415362337317395407393302374
推銷費用(百萬)4652403737433431303330302934312827
管理費用(百萬)7169665963615148484039394447433842
研發費(百萬)198179171165166166147144146128125125128136128116125
推銷費用率(%)6.338.246.736.846.208.657.717.337.239.128.909.467.348.357.899.277.22
管理費用率(%)9.7710.9411.1110.9110.5512.2711.5611.3511.5711.0511.5712.3011.1411.5510.9412.5811.23
研發費用率(%)27.2428.3728.7930.5027.8133.4033.3334.0435.1835.3637.0939.4332.4133.4232.5738.4133.42

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
3529-力旺OXXOXOOOOO
11年7.61億50.52%20.5%12.02%377.92%1414百萬53.6%

融資使用率
日期股價融資使用率
2022-05-24 -1365.04.14%
2022-05-231440.04.29%
2022-05-201430.04.36%
2022-05-191390.04.70%
2022-05-181410.04.56%
2022-05-171405.04.55%
2022-05-161315.04.96%
2022-05-131350.04.84%
2022-05-121265.05.19%
2022-05-111220.05.37%
2022-05-101235.05.01%
2022-05-091195.04.86%
2022-05-061200.04.99%
2022-05-051330.04.62%
2022-05-041275.04.51%
2022-05-031325.04.20%
2022-04-291285.04.30%
2022-04-281205.04.44%
2022-04-271130.04.34%
2022-04-261105.04.58%
2022-04-251125.04.63%
2022-04-221245.04.89%
2022-04-211380.04.73%
2022-04-201420.04.58%
2022-04-191395.04.57%
2022-04-181410.04.45%
2022-04-151380.04.55%
2022-04-141460.04.58%
2022-04-131450.04.58%
2022-04-121435.04.35%
2022-04-111495.04.52%
2022-04-081570.04.50%
2022-04-071650.04.23%
2022-04-061735.04.03%
2022-04-011760.03.98%
2022-03-311850.03.66%
2022-03-301830.03.74%
2022-03-291800.03.79%
2022-03-281730.03.93%
2022-03-251760.03.87%
2022-03-241730.04.03%
2022-03-231770.03.90%
2022-03-221690.04.12%
2022-03-211725.03.99%
2022-03-181710.03.99%
2022-03-171680.04.00%
2022-03-161590.04.06%
2022-03-151615.03.93%
2022-03-141790.04.01%
2022-03-111855.03.81%
2022-03-101895.03.79%
2022-03-091780.03.89%
2022-03-081685.04.06%
2022-03-071800.03.87%
2022-03-041940.03.78%
2022-03-031930.03.90%
2022-03-021935.03.84%
2022-03-011930.03.80%
2022-02-251845.03.91%
2022-02-241680.04.38%
2022-02-231725.04.38%
2022-02-221740.04.22%
2022-02-211775.04.35%
2022-02-181845.04.08%
2022-02-171765.04.27%
2022-02-161810.04.04%
2022-02-151765.03.88%
2022-02-141650.04.37%
2022-02-111785.04.01%
2022-02-101700.04.22%
2022-02-091710.03.96%
2022-02-081590.04.24%
2022-02-071635.03.80%
2022-01-261570.03.89%
2022-01-251560.03.86%
2022-01-241700.03.82%
2022-01-211700.03.85%
2022-01-201755.03.88%
2022-01-191755.03.94%
2022-01-181755.04.04%
2022-01-171655.04.20%
2022-01-141810.03.89%
2022-01-131760.03.91%
2022-01-121800.03.97%
2022-01-111885.03.89%
2022-01-101960.03.76%
2022-01-071940.03.93%
2022-01-062035.03.66%
2022-01-052015.03.81%
2022-01-042025.03.84%
2022-01-032145.03.53%
2021-12-302190.03.44%
2021-12-292130.03.59%
2021-12-282105.03.67%
2021-12-272130.03.54%
2021-12-242150.03.52%
2021-12-232130.03.53%
2021-12-222150.03.57%
2021-12-211955.03.96%
2021-12-201890.04.09%
2021-12-172035.03.71%
2021-12-161990.03.82%
2021-12-151965.03.73%
2021-12-141910.03.85%
2021-12-132025.03.70%
2021-12-101940.03.92%
2021-12-092000.03.83%
2021-12-081995.03.89%
2021-12-071965.03.86%
2021-12-061995.03.77%
2021-12-031995.03.86%
2021-12-022060.03.73%
2021-12-012080.03.63%
2021-11-302150.02.92%
2021-11-292190.02.95%
2021-11-262075.03.12%
2021-11-252150.02.87%
2021-11-242150.02.86%
2021-11-232260.02.70%
2021-11-222410.02.77%
2021-11-192425.02.84%
2021-11-182475.02.85%
2021-11-172430.02.88%
2021-11-162430.02.87%
2021-11-152310.03.17%
2021-11-122300.03.19%
2021-11-112370.02.89%
2021-11-102355.02.86%
2021-11-092430.02.61%
2021-11-082410.02.64%
2021-11-052475.02.84%
2021-11-042420.02.58%
2021-11-032360.02.82%
2021-11-022330.02.85%
2021-11-012380.02.93%
2021-10-292300.03.00%
2021-10-282320.02.85%
2021-10-272390.02.79%
2021-10-262225.03.06%
2021-10-252180.03.16%
2021-10-222200.02.84%
2021-10-212340.02.68%
2021-10-202130.02.92%
2021-10-192195.02.99%
2021-10-182175.02.72%
2021-10-152010.02.84%
2021-10-142040.02.73%
2021-10-132095.02.61%
2021-10-122320.02.49%
2021-10-082170.02.59%
2021-10-072125.02.61%
2021-10-061935.02.53%
2021-10-051995.02.55%
2021-10-041975.02.48%
2021-10-011905.02.54%
2021-09-301975.02.53%
2021-09-291910.02.47%
2021-09-282025.02.48%
2021-09-272050.02.45%
2021-09-242030.02.38%
2021-09-231980.02.30%
2021-09-221855.02.41%
2021-09-171855.02.40%
2021-09-161845.02.37%
2021-09-151850.02.57%
2021-09-141845.02.48%
2021-09-131755.02.41%
2021-09-101790.02.56%
2021-09-091630.02.47%
2021-09-081605.02.57%
2021-09-071725.02.28%
2021-09-061665.02.63%
2021-09-031670.02.83%
2021-09-021620.02.87%
2021-09-011635.02.92%
2021-08-311630.02.86%
2021-08-301595.03.07%
2021-08-271490.02.95%
2021-08-261460.03.24%
2021-08-251330.03.26%
2021-08-241305.03.14%
2021-08-231310.03.10%
2021-08-201220.03.13%
2021-08-191235.03.13%
2021-08-181225.03.25%
2021-08-171200.03.19%
2021-08-161235.03.18%
2021-08-131250.03.13%
2021-08-121300.03.37%
2021-08-111310.03.48%
2021-08-101320.03.42%
2021-08-091320.03.39%
2021-08-061380.03.15%
2021-08-051400.03.35%
2021-08-041330.03.46%
2021-08-031330.03.58%
2021-08-021350.03.51%
2021-07-301310.03.48%
2021-07-291285.03.29%
2021-07-281280.03.25%
2021-07-271345.03.12%
2021-07-261320.02.98%
2021-07-231310.02.96%
2021-07-221340.02.88%
2021-07-211325.02.77%
2021-07-201335.02.74%
2021-07-191430.02.73%
2021-07-161430.02.80%
2021-07-151475.02.73%
2021-07-141445.02.72%
2021-07-131455.02.59%
2021-07-121495.02.72%
2021-07-091370.02.67%
2021-07-081430.02.63%
2021-07-071345.02.78%
2021-07-061315.02.80%
2021-07-051350.03.11%
2021-07-021365.03.11%
2021-07-011310.03.26%
2021-06-301335.03.22%
2021-06-291295.03.25%
2021-06-281310.03.22%
2021-06-251445.03.38%
2021-06-241370.03.42%
2021-06-231370.03.32%
2021-06-221360.03.35%
2021-06-211360.03.34%
2021-06-181245.03.30%
2021-06-171160.03.36%
2021-06-161170.03.70%
2021-06-151150.03.70%
2021-06-111165.03.44%
2021-06-101180.03.91%
2021-06-091075.03.60%
2021-06-081035.03.53%
2021-06-071000.03.68%
2021-06-04997.03.78%
2021-06-03987.03.59%
2021-06-02939.03.83%
2021-06-01966.03.75%

力旺熱門網頁

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。