3707 漢磊


股價漲跌幅
202220212020
漢磊-16.0%236.0%41.0%
0050-14.69%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)
121.0 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
  • 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
20212020201920182017201620152014
營業毛利率13.62-0.15-1.7013.5810.683.92-2.83-1.45
營業利益率6.68-8.28-10.754.750.68-8.02-16.91-15.61
折舊負擔比率8.8210.7810.396.546.077.957.527.60
稅前淨利率6.71-8.53-11.115.28-0.23-8.25-17.04-13.93
股東權益報酬率6.96-10.32-12.325.17-1.23-14.05-21.33-4.24
資產報酬率4.45-5.11-6.143.13-0.42-7.42-12.78-2.94
本業收入比99.5996.9496.8490.00-300.0097.2399.26112.50
業外獲益比0.413.063.3210.00400.002.770.74-12.50
無形資產佔淨值比0.480.490.570.720.000.000.000.00

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21.3617.4214.7413.168.161.80-3.742.34-1.36-6.12-4.271.202.0210.1315.3616.0512.49
營業利益率14.8310.597.976.150.98-5.75-12.15-5.98-9.66-15.31-13.77-7.65-6.700.537.067.603.48
稅前淨利率16.0310.858.415.830.63-6.18-12.73-6.68-8.93-16.24-14.22-7.51-6.941.387.238.953.16
本業收入比92.6097.6594.48104.90160.0092.5595.4088.78108.0694.5296.69101.8796.8440.9197.6484.83108.70
業外獲益比7.402.354.91-4.90-60.007.454.6010.20-8.065.943.31-1.873.1663.642.3615.17-10.87

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)
20212020201920182017201620152014
營運現金流量(百萬)1021292-614286199-24414
自由現金流量(百萬)307163-567-1198-418-303-858-16
稅後淨利(百萬)232-494-60771-115-398-549-127


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)457501147210164286243-392330-232-6211117191110
自由現金流量(百萬)42318-80-57127243-9-10-61205-129-469-174-517-371-18-290
稅後淨利(百萬)2161337841-20-94-156-112-132-200-177-121-108-3536682

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)
20212020201920182017201620152014
營收(百萬)7269574154196436527443783192750
營業利益(百萬)486-475-58330636-351-540-117
稅後淨利(百萬)232-494-60771-115-398-549-127
EPS(完全稀釋)0.73-1.64-2.130.26-0.59-2.36-3.39-0.79
營收成長率(%)26.625.94-15.8022.0320.4737.16325.60N/A
營業利益成長率(%)N/AN/AN/A750.00N/AN/AN/AN/A
稅後淨利成長率(%)146.96N/AN/A161.74N/AN/AN/AN/A
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)21071968193517431624151813701464139013491271142313761615175916201442
營業利益(百萬)31320815410716-87-166-87-134-207-175-109-92912412350
稅後淨利(百萬)2161337841-20-94-156-112-132-200-177-121-108-3536682
EPS(完全稀釋)0.650.420.240.13-0.06-0.31-0.52-0.38-0.45-0.70-0.63-0.43-0.38-0.130.130.250.01
去年同期營收成長率(%)29.7429.6441.2419.0616.8312.537.792.881.02-16.47-27.74-12.16-4.580.000.000.00-
兩季平均(YOY)營收成長率(%)29.6935.4430.1517.9514.6810.165.331.95-7.72-22.10-19.95-8.37-2.290.000.00--
去年同期EPS成長率(%)1183.33235.48146.15134.2186.6755.7117.4611.63-18.42-438.46-584.62-272.00-3900.000.000.000.00-
兩季平均(YOY)EPS成長率(%)709.40190.81140.18110.4471.1936.5914.55-3.40-228.44-511.54-428.31-2086.00-1950.000.000.00--
較上季營收成長率(%)7.061.7111.027.336.9810.80-6.425.323.046.14-10.683.42-14.80-8.198.5812.340.00
較上季EPS成長率(%)54.7675.0084.62316.6780.6540.38-36.8415.5635.71-11.11-46.51-13.16-192.31-200.00-48.002400.000.00

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(%)
2022/40.4329.7729.782019/12-0.11-3.06-15.8
2022/38.0632.9829.782019/113.98-16.25-16.8
2022/1~2-2.0228.1428.142019/102.04-27.09-16.86
2021/12-4.9522.7526.612019/94.54-27.82-15.58
2021/11-0.6728.4626.992019/8-4.61-29.35-13.86
2021/101.738.126.832019/7-10.4-25.99-11.38
2021/92.0537.0925.532019/61.37-13.75-8.61
2021/82.2946.0624.052019/51.45-12.02-7.46
2021/74.4241.0821.12019/44.67-10.72-6.22
2021/65.9326.6317.972019/32.15-9.77-4.58
2021/50.3615.7516.232019/1~2-11.18-1.87-1.87
2021/42.9115.0116.352018/12-13.7111.0422.05
2021/34.5815.716.832018/11-9.4721.923.0
2021/1~2-2.8517.4317.422018/101.0332.8923.12
2020/12-0.5213.175.942018/92.3129.8322.0
2020/116.7713.635.282018/8-0.0630.3120.97
2020/100.9610.664.432018/74.432.0419.6
2020/98.7311.843.762018/63.4119.1617.5
2020/8-1.27.532.812018/52.9423.1817.14
2020/7-6.263.812.212018/45.7921.5815.58
2020/6-3.16-0.771.962018/35.257.5313.55
2020/5-0.273.882.532018/1~2-1.3716.9716.96
2020/43.535.692.182017/12-5.2718.6220.46
2020/31.636.860.992017/11-1.3219.1520.62
2020/1~26.03-1.82-1.822017/10-1.2828.0420.77

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
338.010.03279.9
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.650.420.5476

應收帳周轉率和存貨周轉率-近10年
20212020201920182017201620152014
應收帳款周轉率5.004.523.894.474.565.264.801.09
存貨周轉率4.594.254.015.185.645.365.001.21

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.301.251.301.241.201.181.061.101.081.050.911.010.941.021.121.141.09
存貨周轉率1.111.121.161.121.151.131.011.021.010.950.810.870.931.191.421.461.47

償債能力-近10年
20212020201920182017201620152014
負債比0.360.450.490.450.420.430.460.33
金融負債(百萬)711119711891473987706981429
營收淨額(百萬)7269574154196436527443783192750
利息保障倍數17.59-11.02-13.2416.010.44-15.81-75.39-252.51
長期銀行借款占稅後淨利比0.004.654.654.650.000.000.000.00

成本指標-近10年
20212020201920182017201620152014
營收淨額(百萬)7269574154196436527443783192750
推銷費用(百萬)928088101981016517
管理費用(百萬)28826226829126326723351
研發費(百萬)12412713317716615415138
推銷費用率(%)1.271.391.621.571.862.312.042.27
管理費用率(%)3.964.564.954.524.996.107.306.80
研發費用率(%)1.712.212.452.753.153.524.735.07

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)21071968193517431624151813701464139013491271142313761615175916201442
推銷費用(百萬)2625252121201921202021232427272523
管理費用(百萬)8576717170656467666567686778727368
研發費(百萬)2733353026303233323635332951474039
推銷費用率(%)1.231.271.291.201.291.321.391.431.441.481.651.621.741.671.531.541.60
管理費用率(%)4.033.863.674.074.314.284.674.584.754.825.274.784.874.834.094.514.72
研發費用率(%)1.281.681.811.721.601.982.342.252.302.672.752.322.113.162.672.472.70

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
3707-漢磊OOXOOOOXOO
8年33.07億50.49%40.72%0.0%87.52%1315百萬18.2%

融資使用率
日期股價融資使用率
2022-05-23 -121.023.45%
2022-05-20119.023.01%
2022-05-19120.022.71%
2022-05-18121.023.18%
2022-05-17117.024.07%
2022-05-16113.024.17%
2022-05-13113.523.94%
2022-05-12108.523.46%
2022-05-11112.023.56%
2022-05-10113.523.59%
2022-05-09108.524.27%
2022-05-06116.023.56%
2022-05-05113.023.80%
2022-05-04112.023.78%
2022-05-03108.023.84%
2022-04-29105.024.04%
2022-04-28102.523.69%
2022-04-27106.023.29%
2022-04-26110.023.77%
2022-04-25110.023.54%
2022-04-22115.024.43%
2022-04-21123.025.26%
2022-04-20122.525.21%
2022-04-19121.025.01%
2022-04-18119.524.85%
2022-04-15123.024.93%
2022-04-14130.525.30%
2022-04-13130.525.24%
2022-04-12124.525.17%
2022-04-11128.525.51%
2022-04-08128.026.95%
2022-04-07124.526.53%
2022-04-06130.528.47%
2022-04-01133.528.78%
2022-03-31133.028.91%
2022-03-30137.528.64%
2022-03-29131.028.05%
2022-03-28136.529.00%
2022-03-25134.028.42%
2022-03-24134.529.87%
2022-03-23130.527.98%
2022-03-22132.028.91%
2022-03-21131.528.43%
2022-03-18129.527.62%
2022-03-17127.027.61%
2022-03-16115.525.51%
2022-03-15116.024.45%
2022-03-14120.524.55%
2022-03-11117.522.88%
2022-03-10118.022.27%
2022-03-09107.523.36%
2022-03-08106.022.92%
2022-03-07108.023.27%
2022-03-04117.023.41%
2022-03-03114.522.51%
2022-03-02115.522.15%
2022-03-01111.022.82%
2022-02-25107.523.03%
2022-02-24101.022.83%
2022-02-23107.023.34%
2022-02-22107.022.90%
2022-02-21113.022.91%
2022-02-18117.522.93%
2022-02-17116.022.64%
2022-02-16116.022.54%
2022-02-15115.022.34%
2022-02-14114.522.78%
2022-02-11120.522.41%
2022-02-10113.522.02%
2022-02-09115.521.92%
2022-02-08109.022.12%
2022-02-07106.520.71%
2022-01-26106.020.82%
2022-01-25105.021.09%
2022-01-24112.021.29%
2022-01-21107.521.51%
2022-01-20113.022.00%
2022-01-19113.021.92%
2022-01-18116.022.67%
2022-01-17118.522.36%
2022-01-14115.522.06%
2022-01-13114.522.73%
2022-01-12116.522.97%
2022-01-11117.522.89%
2022-01-10125.522.57%
2022-01-07123.523.21%
2022-01-06134.023.54%
2022-01-05135.023.60%
2022-01-04141.024.75%
2022-01-03144.524.61%
2021-12-30143.024.56%
2021-12-29146.024.35%
2021-12-28145.525.32%
2021-12-27144.525.64%
2021-12-24136.024.30%
2021-12-23138.024.28%
2021-12-22136.024.28%
2021-12-21136.024.41%
2021-12-20134.524.49%
2021-12-17136.524.81%
2021-12-16143.024.70%
2021-12-15137.024.11%
2021-12-14133.524.31%
2021-12-13134.024.21%
2021-12-10137.524.61%
2021-12-09141.524.51%
2021-12-08143.024.30%
2021-12-07143.023.84%
2021-12-06149.524.04%
2021-12-03155.024.37%
2021-12-02156.024.34%
2021-12-01148.023.05%
2021-11-30150.023.54%
2021-11-29148.523.58%
2021-11-26148.523.44%
2021-11-25145.523.24%
2021-11-24145.023.17%
2021-11-23147.024.09%
2021-11-22153.023.59%
2021-11-19156.023.79%
2021-11-18157.023.45%
2021-11-17165.525.33%
2021-11-16159.526.00%
2021-11-15159.028.37%
2021-11-12149.028.54%
2021-11-11151.528.71%
2021-11-10145.027.01%
2021-11-09142.026.63%
2021-11-08146.528.28%
2021-11-05147.528.10%
2021-11-04150.030.37%
2021-11-03160.531.31%
2021-11-02154.030.90%
2021-11-01165.533.96%
2021-10-29152.530.52%
2021-10-28142.527.97%
2021-10-27141.528.43%
2021-10-26140.029.01%
2021-10-25135.025.35%
2021-10-22135.525.33%
2021-10-21132.527.78%
2021-10-20135.527.58%
2021-10-19129.528.20%
2021-10-18132.029.11%
2021-10-15128.527.73%
2021-10-14117.028.27%
2021-10-13122.029.89%
2021-10-12128.531.83%
2021-10-08124.030.38%
2021-10-07124.530.94%
2021-10-06113.528.18%
2021-10-05113.529.16%
2021-10-04106.028.11%
2021-10-01112.028.87%
2021-09-30118.030.23%
2021-09-29112.030.61%
2021-09-28122.037.72%
2021-09-27123.039.28%
2021-09-24119.537.64%
2021-09-23121.034.88%
2021-09-22110.535.07%
2021-09-17107.533.59%
2021-09-16101.533.16%
2021-09-15100.533.57%
2021-09-14106.036.40%
2021-09-13106.535.85%
2021-09-10108.035.91%
2021-09-09101.536.02%
2021-09-0894.634.07%
2021-09-0798.637.70%
2021-09-06103.538.42%
2021-09-03103.037.47%
2021-09-02106.037.89%
2021-09-01114.036.52%
2021-08-31109.033.69%
2021-08-30106.032.98%
2021-08-27104.531.91%
2021-08-26111.531.04%
2021-08-25106.530.97%
2021-08-24105.032.21%
2021-08-23104.031.57%
2021-08-2094.627.60%
2021-08-1986.025.05%
2021-08-1889.826.46%
2021-08-1784.526.26%
2021-08-1692.026.91%
2021-08-1390.327.99%
2021-08-1295.629.30%
2021-08-1193.329.37%
2021-08-1096.530.83%
2021-08-0995.430.83%
2021-08-06106.032.81%
2021-08-05112.533.02%
2021-08-04107.032.95%
2021-08-03108.532.58%
2021-08-02106.531.88%
2021-07-30102.532.06%
2021-07-29108.031.56%
2021-07-28104.531.76%
2021-07-27112.034.75%
2021-07-26118.036.67%
2021-07-23114.035.97%
2021-07-22121.536.99%
2021-07-21117.037.00%
2021-07-20106.537.37%
2021-07-19112.540.09%
2021-07-16111.039.99%
2021-07-15107.043.27%
2021-07-1499.636.66%
2021-07-1390.637.60%
2021-07-1292.737.40%
2021-07-0984.337.48%
2021-07-0883.737.17%
2021-07-0784.337.34%
2021-07-0679.736.45%
2021-07-0580.636.73%
2021-07-0279.234.26%
2021-07-0176.133.86%
2021-06-3078.334.51%
2021-06-2977.736.12%
2021-06-2881.536.43%
2021-06-2585.035.94%
2021-06-2483.136.52%
2021-06-2382.936.73%
2021-06-2281.036.16%
2021-06-2185.238.59%
2021-06-1887.541.33%
2021-06-1781.141.91%
2021-06-1678.440.54%
2021-06-1579.940.95%
2021-06-1172.737.87%
2021-06-1070.137.97%
2021-06-0970.437.31%
2021-06-0869.436.76%
2021-06-0770.836.41%
2021-06-0468.536.15%
2021-06-0372.737.19%
2021-06-0268.835.46%
2021-06-0169.036.40%
2021-05-3167.335.49%

漢磊熱門網頁

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。