4108 懷特


股價漲跌幅
20222021202020192018
懷特-16.0%-8.0%6.0%0.0%-22.0%
0050-14.69%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)
19.85 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
  • 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46.3649.5666.5951.2344.8449.9212.892.03-0.96
營業利益率-78.20-185.64-246.99-250.19-496.99-956.12-1270.14-381.01-165.78
折舊負擔比率26.6351.0949.4734.5864.81136.00161.9035.1620.69
稅前淨利率-56.54-126.63-214.45-194.24-451.73-854.93-1130.58-382.73-132.59
股東權益報酬率-4.67-6.87-11.08-10.38-11.11-9.93-10.34-13.55-6.96
資產報酬率-4.45-6.42-10.36-9.79-10.57-9.62-10.03-13.07-6.74
本業收入比137.50146.55115.12128.71109.84111.68112.2499.71125.00
業外獲益比-38.54-46.55-15.12-28.71-9.84-11.68-12.240.58-25.00
無形資產佔淨值比3.645.415.636.580.000.000.000.000.00

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48.1457.3948.7338.1642.0251.4530.6558.9762.2456.5266.6871.9065.4863.4844.3547.8650.4267.3922.2544.10
營業利益率-109.79-101.73-34.14-66.72-149.31-96.90-193.53-188.86-375.79-683.15-318.64-117.96-144.62-413.15-226.22-203.09-183.29-649.88-315.14-430.97
稅前淨利率-97.70-90.2717.35-58.19-139.19-98.79-153.37-1.11-359.62-642.67-280.78-79.38-125.06-403.13-211.16-132.59-68.75-632.07-239.33-398.41
本業收入比111.76110.81-200.00115.62108.57100.00127.780.00106.25105.49114.29150.00115.38103.09105.56152.63270.00102.88131.11108.89
業外獲益比-11.76-13.51312.50-15.62-8.573.23-25.000.00-4.17-6.59-14.29-50.00-15.38-2.06-7.41-52.63-170.00-2.88-31.11-8.89

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)-68-148-121-141-159-757-131460-123
自由現金流量(百萬)-649-38-1812-198-780-152418-215
稅後淨利(百萬)-78-88-171-182-206-195-204-322-183


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-34-1525-40-39-28-21-30-70-34-3-27-57-35-8-27-715538-4
自由現金流量(百萬)33175-13-659-30-6987-2711-63-26104-27244327-19
稅後淨利(百萬)-29-337-27-26-27-293-35-75-40-24-32-82-39-27-35-93-37-36

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)169929510754252191145
營業利益(百萬)-132-170-236-269-268-239-266-346-240
稅後淨利(百萬)-78-88-171-182-206-195-204-322-183
EPS(完全稀釋)-0.40-0.54-1.04-1.12-1.26-1.19-1.24-1.97-1.12
營收成長率(%)83.70-3.16-11.2198.15116.0019.05-76.92-37.24N/A
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/A
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)3541485525322423131417333124252830161911
營業利益(百萬)-38-41-16-37-38-31-46-43-51-96-56-39-45-100-57-58-54-107-59-49
稅後淨利(百萬)-29-337-27-26-27-293-35-75-40-24-32-82-39-27-35-93-37-36
EPS(完全稀釋)-0.14-0.170.04-0.13-0.14-0.16-0.180.02-0.22-0.46-0.24-0.15-0.19-0.50-0.24-0.16-0.21-0.57-0.23-0.22
去年同期營收成長率(%)40.0028.12100.00139.1392.31128.5741.18-30.30-58.06-41.67-32.0017.863.3350.0031.58154.55----
兩季平均(YOY)營收成長率(%)34.0664.06119.56115.72110.4484.885.44-44.18-49.87-36.84-7.0710.5926.6640.7993.06-----
去年同期EPS成長率(%)0.00-6.25122.22-750.0036.3665.2225.00113.33-15.798.000.006.259.5212.28-4.3527.27----
兩季平均(YOY)EPS成長率(%)-3.1257.98-313.89-356.8250.7945.1169.1648.77-3.894.003.127.8810.903.9611.46-----
較上季營收成長率(%)-14.63-14.58-12.73120.00-21.8833.334.3576.92-7.14-17.65-48.486.4529.17-4.00-10.71-6.6787.50-15.7972.73-
較上季EPS成長率(%)17.65-525.00130.777.1412.5011.11-1000.00109.0952.17-91.67-60.0021.0562.00-108.33-50.0023.8163.16-147.83-4.55-

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(%)
2022/4-24.28-43.123.492019/1216.95-33.77-11.16
2022/349.6453.5338.872019/11-0.67-56.18-9.37
2022/1~2-12.9530.2230.222019/10-5.42-26.38-4.07
2021/121.13-26.1284.022019/9-29.37-29.43-2.44
2021/11-33.441.82106.982019/810.66-25.84-0.08
2021/1050.97123.33114.822019/7-65.27-37.263.35
2021/9-40.1160.78113.722019/6139.7147.4910.12
2021/811.66102.66120.882019/5-10.48-43.24-8.87
2021/7-13.14146.63124.862019/4-52.78-5.342.67
2021/621.6172.59120.692019/3146.4957.225.0
2021/5-14.7257.45107.752019/1~22.37-25.74-25.74
2021/4104.38257.25135.432018/12-22.6129.5899.05
2021/313.5537.6787.022018/1166.86138.85107.84
2021/1~28.4137.27137.272018/10-9.34-1.28104.82
2020/1294.16204.51-3.842018/9-25.776.93122.24
2020/114.8783.42-15.852018/8-6.389.19145.39
2020/108.6973.73-20.992018/737.0125.74194.47
2020/9-24.5251.16-26.22018/6-45.0370.58210.2
2020/835.8841.44-30.982018/549.29234.9249.79
2020/7-4.015.18-37.932018/4-21.57159.66255.1
2020/6-29.75-58.32-42.962018/392.22695.13297.59
2020/593.4742.2-37.192018/1~2-55.83207.15205.66
2020/4-21.23-34.2-51.952017/1242.6482.61115.8
2020/3105.88-60.55-56.612017/11-31.0328.36120.87
2020/1~2-2.19-51.69-51.682017/10-1.8149.63137.52

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.14-0.170.1764

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率10.2710.3813.5510.316.073.640.501.101.62
存貨周轉率0.610.340.290.560.370.190.371.301.93

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.491.861.531.961.702.392.304.112.822.812.563.603.312.182.012.622.781.512.051.79
存貨周轉率0.130.110.170.240.090.100.110.070.040.050.060.100.110.090.150.150.150.060.160.08

償債能力-近10年
202120202019201820172016201520142013
負債比0.030.060.070.060.050.050.020.040.03
金融負債(百萬)000000000
營收淨額(百萬)169929510754252191145
利息保障倍數-234.84-483.42-763.05-1320.340.000.000.000.000.00
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)169929510754252191145
推銷費用(百萬)27292324147000
管理費用(百萬)636281938583948462
研發費(百萬)120125164168146162175263177
推銷費用率(%)15.9831.5224.2122.4325.9328.000.000.000.00
管理費用率(%)37.2867.3985.2686.92157.41332.00447.6292.3142.76
研發費用率(%)71.01135.87172.63157.01270.37648.00833.33289.01122.07

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)3541485525322423131417333124252830161911
推銷費用(百萬)758871744475656666452
管理費用(百萬)161515151722020192120212022222524222023
研發費(百萬)3245163624282933354642364048404139463928
推銷費用率(%)20.0012.2016.6714.5528.0053.1216.6717.3930.7750.0029.4118.1816.1325.0024.0021.4320.0025.0026.3218.18
管理費用率(%)45.7136.5931.2527.2768.006.2583.3386.96146.15150.00117.6563.6464.5291.6788.0089.2980.00137.50105.26209.09
研發費用率(%)91.43109.7633.3365.4596.0087.50120.83143.48269.23328.57247.06109.09129.03200.00160.00146.43130.00287.50205.26254.55

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
4108-懷特OOXOOXXXXX
14年19.86億80.99%2.47%0.0%6.24%-64百萬-5.76%

融資使用率
日期股價融資使用率
2022-04-08 -21.04.00%
2022-04-0720.753.98%
2022-04-0620.454.05%
2022-04-0120.24.09%
2022-03-3120.34.06%
2022-03-3020.44.06%
2022-03-2920.254.06%
2022-03-2820.24.05%
2022-03-2520.24.05%
2022-03-2420.44.04%
2022-03-2320.64.09%
2022-03-2220.54.06%
2022-03-2120.554.04%
2022-03-1820.553.99%
2022-03-1720.453.94%
2022-03-1620.13.95%
2022-03-1520.13.97%
2022-03-1420.33.94%
2022-03-1120.33.99%
2022-03-1020.43.96%
2022-03-0920.23.94%
2022-03-0820.03.96%
2022-03-0720.454.08%
2022-03-0421.24.07%
2022-03-0321.454.07%
2022-03-0221.34.12%
2022-03-0121.93.99%
2022-02-2520.754.00%
2022-02-2420.54.00%
2022-02-2321.454.00%
2022-02-2221.64.01%
2022-02-2121.44.01%
2022-02-1821.33.98%
2022-02-1721.14.00%
2022-02-1621.13.98%
2022-02-1521.053.98%
2022-02-1421.153.98%
2022-02-1121.653.96%
2022-02-1022.03.93%
2022-02-0921.44.00%
2022-02-0821.254.03%
2022-02-0720.754.07%
2022-01-2620.44.13%
2022-01-2520.254.18%
2022-01-2420.754.22%
2022-01-2120.954.31%
2022-01-2021.34.56%
2022-01-1921.44.51%
2022-01-1821.64.55%
2022-01-1721.554.53%
2022-01-1421.454.49%
2022-01-1321.94.78%
2022-01-1222.154.74%
2022-01-1122.04.70%
2022-01-1022.64.97%
2022-01-0722.35.00%
2022-01-0622.75.24%
2022-01-0523.255.95%
2022-01-0423.355.95%
2022-01-0323.66.05%
2021-12-3023.36.04%
2021-12-2922.95.76%
2021-12-2822.855.81%
2021-12-2722.95.81%
2021-12-2423.35.98%
2021-12-2323.055.95%
2021-12-2223.05.83%
2021-12-2123.155.80%
2021-12-2023.16.05%
2021-12-1723.16.14%
2021-12-1623.36.21%
2021-12-1523.156.37%
2021-12-1423.26.31%
2021-12-1323.556.37%
2021-12-1023.66.35%
2021-12-0923.56.28%
2021-12-0824.06.42%
2021-12-0723.956.48%
2021-12-0623.455.36%
2021-12-0322.754.10%
2021-12-0222.64.08%
2021-12-0123.04.05%
2021-11-3022.74.01%
2021-11-2923.24.24%
2021-11-2623.554.36%
2021-11-2524.04.18%
2021-11-2423.653.75%
2021-11-2322.753.47%
2021-11-2223.03.39%
2021-11-1922.93.42%
2021-11-1823.13.29%
2021-11-1722.23.09%
2021-11-1622.33.08%
2021-11-1522.03.12%
2021-11-1222.23.17%
2021-11-1122.353.09%
2021-11-1022.43.13%
2021-11-0922.653.15%
2021-11-0822.53.15%
2021-11-0522.73.19%
2021-11-0422.753.16%
2021-11-0322.753.15%
2021-11-0222.253.10%
2021-11-0122.33.08%
2021-10-2922.33.10%
2021-10-2822.353.10%
2021-10-2722.353.06%
2021-10-2622.53.03%
2021-10-2522.353.06%
2021-10-2221.853.12%
2021-10-2122.153.11%
2021-10-2022.253.09%
2021-10-1922.03.11%
2021-10-1821.753.14%
2021-10-1521.73.14%
2021-10-1421.63.14%
2021-10-1321.253.15%
2021-10-1221.653.14%
2021-10-0821.73.12%
2021-10-0721.753.15%
2021-10-0621.453.13%
2021-10-0522.23.16%
2021-10-0421.93.16%
2021-10-0122.23.19%
2021-09-3022.93.23%
2021-09-2922.63.23%
2021-09-2822.753.19%
2021-09-2722.73.19%
2021-09-2422.953.20%
2021-09-2322.253.26%
2021-09-2222.13.17%
2021-09-1722.53.16%
2021-09-1622.02.92%
2021-09-1521.92.90%
2021-09-1422.152.99%
2021-09-1322.053.01%
2021-09-1021.72.96%
2021-09-0922.053.07%
2021-09-0822.13.15%
2021-09-0722.23.09%
2021-09-0621.82.93%
2021-09-0321.852.91%
2021-09-0221.652.96%
2021-09-0121.82.96%
2021-08-3122.052.93%
2021-08-3021.852.94%
2021-08-2721.92.94%
2021-08-2621.92.80%
2021-08-2522.22.73%
2021-08-2422.553.14%
2021-08-2320.52.55%
2021-08-2020.22.55%
2021-08-1920.052.45%
2021-08-1820.652.66%
2021-08-1720.62.54%
2021-08-1621.42.53%
2021-08-1322.052.54%
2021-08-1221.92.60%
2021-08-1121.62.58%
2021-08-1022.22.55%
2021-08-0922.152.53%
2021-08-0622.752.49%
2021-08-0522.752.40%
2021-08-0423.352.38%
2021-08-0323.852.34%
2021-08-0222.352.38%
2021-07-3022.152.27%
2021-07-2922.352.27%
2021-07-2821.952.28%
2021-07-2722.152.22%
2021-07-2622.452.19%
2021-07-2322.52.24%
2021-07-2222.452.22%
2021-07-2122.42.31%
2021-07-2022.952.36%
2021-07-1922.92.25%
2021-07-1623.02.22%
2021-07-1523.02.21%
2021-07-1422.72.15%
2021-07-1323.252.08%
2021-07-1223.62.10%
2021-07-0923.62.11%
2021-07-0823.752.11%
2021-07-0723.72.06%
2021-07-0624.02.21%
2021-07-0524.22.18%
2021-07-0223.72.04%
2021-07-0123.752.09%
2021-06-3024.02.07%
2021-06-2924.12.05%
2021-06-2823.952.02%
2021-06-2523.952.00%
2021-06-2423.91.88%
2021-06-2323.91.81%
2021-06-2223.81.72%
2021-06-2124.01.62%
2021-06-1824.551.77%
2021-06-1724.751.82%
2021-06-1624.71.80%
2021-06-1525.051.69%
2021-06-1125.351.71%
2021-06-1025.551.43%
2021-06-0924.851.32%
2021-06-0825.051.32%
2021-06-0725.31.32%
2021-06-0425.11.32%
2021-06-0325.01.18%
2021-06-0224.81.17%
2021-06-0124.951.11%
2021-05-3125.31.29%
2021-05-2825.851.22%
2021-05-2726.051.05%
2021-05-2625.70.66%
2021-05-2525.30.54%

懷特熱門網頁

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。