4414 如興


股價漲跌幅
20222021202020192018
如興-30.0%-35.0%-36.0%-15.0%-19.0%
0050-14.86%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)
4.96 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
2021202020192018201720162015201420132012
營業毛利率13.3217.7614.6613.6711.654.151.5914.7914.5413.90
營業利益率-7.031.30-1.89-0.72-1.74-8.44-17.782.374.223.87
折舊負擔比率3.803.833.902.431.962.062.031.721.331.61
稅前淨利率-11.76-0.60-6.10-8.81-4.40-9.96-20.432.603.071.92
股東權益報酬率-19.78-1.03-8.60-11.91-5.31-23.56-35.592.1811.147.79
資產報酬率-8.260.58-2.96-4.85-1.34-8.22-15.532.144.843.44
本業收入比59.74-217.6531.018.2239.4184.7387.0590.77137.78200.00
業外獲益比40.26318.6368.9991.7860.5915.2712.959.23-37.78-101.85
無形資產佔淨值比25.0625.0723.9826.2232.700.000.000.000.000.00

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10.155.3619.4515.0011.4515.5626.8016.619.6818.2214.0213.4511.6111.6414.1313.2215.608.2819.420.37
營業利益率-20.86-23.084.92-9.31-5.998.903.11-1.10-6.14-3.572.14-3.93-3.28-4.732.64-0.90-0.99-5.016.32-14.42
稅前淨利率-21.69-37.132.46-13.22-6.075.660.74-2.46-6.67-24.801.212.531.41-6.571.27-2.11-3.87-6.742.70-15.09
本業收入比96.2362.12199.2270.2398.47157.14427.7844.3492.2214.38177.05-154.35-234.7872.12206.1542.8625.9074.12235.5895.51
業外獲益比3.7737.81-100.0029.531.53-57.14-327.7854.727.7885.62-77.05254.35334.7827.88-106.1557.1474.1025.88-134.624.49

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)1038650626-397540-23914521993
自由現金流量(百萬)737923-1037-1807-8807-483-355-40542681
稅後淨利(百萬)-1892-130-1119-1543-381-279-486329051


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)415754031310-2061067-552341672578-66035606-190-530110174830-63
自由現金流量(百萬)-35127403-105312642793-672160-883972-24931367333-1565-185-391-3124576-13087
稅後淨利(百萬)-858-1360142-409-26421937-112-273-1264513262-27338-82-135-26895-89

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)164871707816918174021008827652458249329432800
營業利益(百萬)-1159222-320-126-175-233-43759124108
稅後淨利(百萬)-1892-130-1119-1543-381-279-486329051
EPS(完全稀釋)-2.31-0.16-1.36-1.82-0.74-1.94-3.610.291.110.73
營收成長率(%)-3.460.95-2.7872.50264.8512.49-1.40-15.295.113.74
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/A-52.4214.81-4.42
稅後淨利成長率(%)N/AN/AN/AN/AN/AN/AN/A-64.4476.47-36.25
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/A-73.8752.05-50.34

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)4034371152323250429539594954431338514966503136273294409850794641358550413871592
營業利益(百萬)-842-856257-302-257352154-47-237-177108-142-108-194134-42-36-252245-85
稅後淨利(百萬)-858-1360142-409-26421937-112-273-1264513262-27338-82-135-26895-89
EPS(完全稀釋)-1.05-1.660.17-0.50-0.320.270.04-0.13-0.33-1.540.060.040.08-0.320.05-0.09-0.16-0.520.11-0.37
去年同期營收成長率(%)-6.08-6.265.61-24.6511.53-20.28-1.5318.9116.9121.18-0.95-21.85-8.12-18.7131.21683.95----
去年同期營業利益成長率(%)-227.63-343.1866.88-542.55-8.44298.8742.5966.90-119.448.76-19.40-238.10-200.0023.02-45.3150.59----
去年同期稅後淨利成長率(%)-225.00-721.00283.78-265.183.30117.33-27.45-450.00-540.32-363.0034.21139.02145.93-1.87-60.007.87----
去年同期EPS成長率(%)-228.12-714.81325.00-284.623.03117.53-33.33-425.00-512.50-381.2520.00144.44150.0038.46-54.5575.68----
較上季營收成長率(%)8.70-29.0760.98-24.338.49-20.0814.8612.00-22.45-1.2938.7110.11-19.62-19.319.4429.46-28.8830.22553.89-
較上季營業利益成長率(%)1.64-433.07185.10-17.51-173.01128.57427.6680.17-33.90-263.89176.06-31.4844.33-244.78419.05-16.6785.71-202.86388.24-
較上季稅後淨利成長率(%)36.91-1057.75134.72-54.92-220.55491.89133.0458.9778.40-2578.4359.38-48.39122.71-818.42146.3439.2649.63-382.11206.74-
較上季EPS成長率(%)36.75-1076.47134.00-56.25-218.52575.00130.7760.6178.57-2666.6750.00-50.00125.00-740.00155.5643.7569.23-572.73129.73-

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(%)
2022/422.6724.210.572019/1221.5721.16-3.41
2022/3-3.01-5.16-6.582019/1118.2117.4-5.88
2022/1~21.53-7.26-7.262019/10-21.9911.94-8.05
2021/1210.0311.83-3.972019/9-3.73-1.19-9.86
2021/115.66-2.31-5.122019/86.043.74-11.16
2021/10-39.82-31.67-5.342019/715.394.81-13.78
2021/923.3418.18-2.092019/624.75-31.31-17.41
2021/8-22.89-12.35-4.822019/533.38-16.43-12.57
2021/782.8914.39-3.522019/4-8.49-20.12-11.42
2021/613.9-51.08-7.242019/3-22.94-22.09-8.76
2021/5-28.24-19.458.62019/1~215.07-1.84-1.84
2021/4-6.3340.1515.292018/1217.8-12.2676.54
2021/3-17.2110.59.52018/1112.71-17.2396.52
2021/1~236.498.918.912018/10-31.14-14.86125.4
2020/1228.88-19.953.652018/91.0729.92164.72
2020/11-26.09-24.496.712018/87.13-21.47213.76
2020/102.0920.7813.132018/7-24.37412.08560.12
2020/9-21.9-7.7112.272018/651.76784.12599.65
2020/820.1913.7615.622018/527.49621.18552.22
2020/7-21.790.3716.012018/4-10.75598.36534.15
2020/687.5548.119.892018/3-0.34654.62516.85
2020/524.87-1.4812.172018/1~28.89463.42463.41
2020/4-26.155.2316.012017/1211.12551.6257.89
2020/3-5.8530.3818.82017/1115.95866.87224.94
2020/1~20.0914.1514.152017/105.07527.97178.07

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
2021Q3(百萬)2020Q3(百萬)YoY(%)
129.036.0258.33

EPS較上季
2022Q1(元)2021Q4(元)比率
-1.05-1.660.3674

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.955.156.145.946.228.325.935.045.956.19
存貨周轉率3.493.473.623.833.803.232.552.132.412.20

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q3
應收帳款周轉率1.751.191.49
存貨周轉率0.780.850.96

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.550.510.520.480.470.570.610.440.650.75
金融負債(百萬)66976594742386468200558511107414251782
營收淨額(百萬)164871707816918174021008827652458249329432800
利息保障倍數-6.110.66-1.51-2.50-0.86-4.34-8.702.662.882.04
長期銀行借款占稅後淨利比0.470.470.470.470.470.470.470.4712.8426.24

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)164871707816918174021008827652458249329432800
推銷費用(百萬)13661242855772515107199839388
管理費用(百萬)1590155115691680832241277227211193
研發費(百萬)8101316400000
推銷費用率(%)8.297.275.054.445.113.878.103.333.163.14
管理費用率(%)9.649.089.279.658.258.7211.279.117.176.89
研發費用率(%)0.050.060.080.090.040.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)4034371152323250429539594954431338514966503136273294409850794641358550413871592
推銷費用(百萬)2993793433353093273427320330823814416616025418217627718724
管理費用(百萬)39343337738439634540044336341035648232146732747041639131963
研發費(百萬)23211223434437333111
推銷費用率(%)7.4110.216.5610.317.190.8114.826.335.276.204.733.975.043.905.003.924.915.494.834.05
管理費用率(%)9.7411.677.2111.829.228.718.0710.279.438.267.0813.299.7411.406.4410.1311.607.768.2410.64
研發費用率(%)0.050.080.040.030.020.050.040.070.100.060.080.110.090.170.060.060.080.020.030.17

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
4414-如興OOXXXXOXXX
18年81.89億96.87%59.66%22.18%10.06%732百萬-42.36%

融資使用率
日期股價融資使用率
2022-04-08 -5.94.83%
2022-04-075.894.80%
2022-04-066.034.76%
2022-04-016.044.77%
2022-03-316.144.73%
2022-03-306.24.77%
2022-03-296.134.72%
2022-03-286.244.66%
2022-03-256.294.62%
2022-03-246.354.62%
2022-03-236.354.67%
2022-03-226.354.68%
2022-03-216.454.76%
2022-03-186.394.75%
2022-03-176.154.87%
2022-03-166.144.88%
2022-03-155.94.91%
2022-03-146.034.86%
2022-03-116.14.82%
2022-03-106.194.78%
2022-03-096.184.76%
2022-03-086.034.76%
2022-03-076.154.72%
2022-03-046.424.72%
2022-03-036.514.67%
2022-03-026.584.64%
2022-03-016.674.62%
2022-02-256.624.64%
2022-02-246.634.66%
2022-02-236.824.70%
2022-02-226.844.75%
2022-02-217.024.73%
2022-02-186.894.84%
2022-02-176.954.94%
2022-02-166.864.95%
2022-02-156.675.08%
2022-02-146.65.16%
2022-02-116.885.16%
2022-02-106.915.10%
2022-02-096.715.17%
2022-02-086.725.27%
2022-02-076.535.30%
2022-01-266.175.39%
2022-01-256.155.45%
2022-01-246.295.48%
2022-01-216.435.52%
2022-01-206.555.50%
2022-01-196.625.48%
2022-01-186.715.46%
2022-01-176.755.51%
2022-01-146.845.51%
2022-01-137.025.57%
2022-01-127.135.58%
2022-01-117.035.63%
2022-01-106.955.77%
2022-01-077.015.78%
2022-01-067.025.81%
2022-01-057.065.87%
2022-01-047.175.88%
2022-01-037.15.90%
2021-12-307.25.90%
2021-12-297.35.86%
2021-12-287.016.05%
2021-12-277.16.20%
2021-12-247.116.27%
2021-12-236.886.18%
2021-12-226.96.27%
2021-12-216.736.37%
2021-12-206.616.49%
2021-12-176.686.39%
2021-12-166.756.43%
2021-12-156.846.43%
2021-12-146.866.38%
2021-12-137.086.34%
2021-12-107.06.42%
2021-12-097.046.45%
2021-12-087.016.51%
2021-12-077.066.52%
2021-12-067.096.92%
2021-12-037.058.27%
2021-12-027.1512.17%
2021-12-017.3714.41%
2021-11-307.5715.99%
2021-11-297.4216.56%
2021-11-267.2816.03%
2021-11-257.5616.01%
2021-11-247.6316.01%
2021-11-237.615.96%
2021-11-227.8915.82%
2021-11-197.5215.84%
2021-11-187.615.83%
2021-11-177.6215.82%
2021-11-167.6715.78%
2021-11-157.6215.78%
2021-11-127.6915.78%
2021-11-117.7515.67%
2021-11-108.0315.66%
2021-11-098.0915.68%
2021-11-088.0615.68%
2021-11-058.0615.69%
2021-11-048.115.68%
2021-11-038.1915.65%
2021-11-028.1615.67%
2021-11-018.3315.62%
2021-10-298.4415.61%
2021-10-288.5615.57%
2021-10-278.7715.61%
2021-10-268.8415.57%
2021-10-258.7115.58%
2021-10-228.815.59%
2021-10-218.7715.59%
2021-10-208.4415.65%
2021-10-198.4115.62%
2021-10-188.4215.57%
2021-10-158.0515.64%
2021-10-148.0315.58%
2021-10-137.9915.51%
2021-10-127.8715.27%
2021-10-087.8414.92%
2021-10-077.7214.72%
2021-10-067.5514.63%
2021-10-057.6714.62%
2021-10-047.714.63%
2021-10-017.7514.65%
2021-09-308.0114.67%
2021-09-297.9514.69%
2021-09-288.014.67%
2021-09-278.014.59%
2021-09-247.8914.57%
2021-09-237.8614.54%
2021-09-227.9214.48%
2021-09-178.2214.27%
2021-09-168.0714.13%
2021-09-158.1214.10%
2021-09-148.0214.09%
2021-09-138.1314.19%
2021-09-107.9914.09%
2021-09-097.8114.03%
2021-09-087.8913.87%
2021-09-077.9513.67%
2021-09-067.9213.55%
2021-09-037.8713.03%
2021-09-027.7512.25%
2021-09-018.011.62%
2021-08-317.9911.31%
2021-08-307.411.25%
2021-08-278.0411.63%
2021-08-268.411.40%
2021-08-258.2511.34%
2021-08-248.0711.32%
2021-08-238.0511.12%
2021-08-207.9510.98%
2021-08-198.0510.72%
2021-08-188.210.53%
2021-08-178.1210.46%
2021-08-168.3810.19%
2021-08-138.6510.10%
2021-08-128.559.47%
2021-08-118.69.43%
2021-08-108.619.43%
2021-08-098.689.47%
2021-08-068.749.50%
2021-08-058.89.49%
2021-08-048.929.46%
2021-08-039.09.52%
2021-08-028.99.52%
2021-07-308.859.42%
2021-07-298.879.45%
2021-07-288.969.42%
2021-07-278.789.13%
2021-07-268.919.11%
2021-07-238.969.13%
2021-07-228.859.06%
2021-07-218.788.97%
2021-07-209.058.94%
2021-07-198.878.50%
2021-07-169.08.46%
2021-07-158.87.98%
2021-07-148.817.94%
2021-07-138.767.90%
2021-07-129.117.88%
2021-07-099.067.64%
2021-07-089.097.63%
2021-07-079.117.63%
2021-07-069.177.59%
2021-07-059.217.57%
2021-07-029.27.81%
2021-07-019.167.95%
2021-06-309.228.06%
2021-06-299.158.10%
2021-06-289.167.98%
2021-06-259.177.98%
2021-06-249.297.98%
2021-06-239.178.04%
2021-06-229.158.01%
2021-06-219.078.04%
2021-06-189.27.98%
2021-06-179.367.91%
2021-06-169.37.92%
2021-06-159.317.67%
2021-06-119.437.64%
2021-06-109.537.65%
2021-06-099.77.61%
2021-06-089.837.65%
2021-06-079.717.73%
2021-06-049.947.68%
2021-06-0310.27.68%
2021-06-029.917.56%
2021-06-019.97.53%
2021-05-319.837.49%
2021-05-289.827.52%
2021-05-279.787.47%
2021-05-269.787.48%
2021-05-259.617.56%
2021-05-249.687.51%

如興熱門網頁

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。