4735 豪展

EPS 年複合成長率: 22.16% (110-106)
營業利益年複合成長率: 27.51% (110-106)
本益比: 4.64
本益成長比: 0.169
總報酬本益比: 8.625
近四季EPS總合: 8.6 (0.65,0.71,1.02,2.04)
融資餘額佔股本比例：1.75%
融資使用率: 7.01%
近期收盤價: 39.9 (2022-05-19)
技術線型
股利政策 (現金股利有部份來自資本公積要注意，但是如果是只有很少比例是來自資本公積而且是有計劃性是可以的，因為這樣可以降低股東權益，提升ROE)

大家也找了
大家也看了

股價漲跌幅

	2022	2021	2020
豪展	-32.0%	-42.0%	8.0%
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)
39.9	-19.85%	31.98	36.78	-7.82%	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

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營業毛利率	29.01	36.17	31.34	25.14	26.36	25.98	23.34	20.81	17.53
營業利益率	16.80	25.55	14.17	9.81	10.20	10.99	8.05	0.41	-10.73
折舊負擔比率	3.05	1.62	2.56	1.88	1.94	1.91	1.80	2.56	3.07
稅前淨利率	16.83	24.96	13.50	9.34	10.74	8.82	7.42	4.17	-5.10
股東權益報酬率	33.90	72.49	27.62	22.77	23.08	19.17	16.05	8.08	-9.35
資產報酬率	15.09	29.21	12.81	10.03	11.66	10.56	8.34	4.29	-4.48
本業收入比	100.00	102.31	105.36	104.84	95.08	124.74	108.97	9.09	210.00
業外獲益比	0.26	-2.31	-4.76	-4.84	4.92	-24.74	-8.97	87.88	-110.00
無形資產佔淨值比	0.06	0.04	0.10	0.09	0.00	0.00	0.00	0.00	0.00

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

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營業毛利率	25.66	23.09	28.59	30.92	30.23	31.39	40.03	39.79	36.64	32.63	33.84	30.35	27.80	29.54	23.80	23.48	21.88
營業利益率	4.28	6.45	13.37	18.15	21.21	23.65	30.00	25.69	17.01	14.72	17.89	13.30	9.97	15.11	12.37	2.99	4.41
稅前淨利率	10.66	7.97	12.01	15.71	22.77	22.05	30.58	25.54	15.64	12.08	16.23	12.35	13.26	14.96	6.21	9.83	4.76
本業收入比	38.71	82.76	110.87	115.96	93.24	107.33	98.25	100.00	110.00	121.43	111.32	108.11	75.00	100.00	204.17	32.00	92.31
業外獲益比	58.06	20.69	-10.87	-15.96	6.76	-7.33	1.75	-1.09	-10.00	-21.43	-9.43	-8.11	25.00	-1.61	-100.00	72.00	7.69

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)

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營運現金流量(百萬)	237	406	232	108	161	154	94	-80	10
自由現金流量(百萬)	184	180	181	168	-73	95	77	-65	-30
稅後淨利(百萬)	315	520	131	99	103	84	61	27	-31

現金流量-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營運現金流量(百萬)	252	35	-6	205	3	399	-32	-62	101	100	25	32	75	77	-39	11	59
自由現金流量(百萬)	185	32	-54	184	21	279	-99	-77	77	90	15	19	58	139	-38	13	54
稅後淨利(百萬)	24	26	37	74	178	187	226	78	30	30	47	28	26	49	19	20	11

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)

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營收(百萬)	2325	2600	1248	1327	1135	1101	1057	782	586
營業利益(百萬)	391	664	177	130	116	121	85	3	-63
稅後淨利(百萬)	315	520	131	99	103	84	61	27	-31
EPS(完全稀釋)	8.65	14.66	3.78	2.87	3.18	2.48	1.99	0.84	-1.09
營收成長率(%)	-10.58	108.33	-5.95	16.92	3.09	4.16	35.17	33.45	N/A
營業利益成長率(%)	-41.11	275.14	36.15	12.07	-4.13	42.35	2733.33	N/A	N/A
稅後淨利成長率(%)	-39.42	296.95	32.32	-3.88	22.62	37.70	125.93	187.10	N/A
EPS成長率(%)	-41.00	287.83	31.71	-9.75	28.23	24.62	136.90	N/A	N/A

成長能力-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收(百萬)	287	367	385	598	975	1052	933	359	257	344	328	300	275	412	393	257	265
營業利益(百萬)	12	24	51	109	207	249	280	92	44	51	59	40	27	62	49	8	12
稅後淨利(百萬)	24	26	37	74	178	187	226	78	30	30	47	28	26	49	19	20	11
EPS(完全稀釋)	0.65	0.71	1.02	2.04	4.89	5.26	6.20	2.41	0.91	0.97	1.52	0.90	0.82	1.52	0.60	0.60	0.33
去年同期營收成長率(%)	-70.56	-65.11	-58.74	66.57	279.38	205.81	184.45	19.67	-6.55	-16.50	-16.54	16.73	3.77	0.00	0.00	0.00	-
去年同期營業利益成長率(%)	-94.20	-90.36	-81.79	18.48	370.45	388.24	374.58	130.00	62.96	-17.74	20.41	400.00	125.00	0.00	0.00	0.00	-
去年同期稅後淨利成長率(%)	-86.52	-86.10	-83.63	-5.13	493.33	523.33	380.85	178.57	15.38	-38.78	147.37	40.00	136.36	0.00	0.00	0.00	-
去年同期EPS成長率(%)	-86.71	-86.50	-83.55	-15.35	437.36	442.27	307.89	167.78	10.98	-36.18	153.33	50.00	148.48	0.00	0.00	0.00	-
較上季營收成長率(%)	-21.80	-4.68	-35.62	-38.67	-7.32	12.75	159.89	39.69	-25.29	4.88	9.33	9.09	-33.25	4.83	52.92	-3.02	0.00
較上季營業利益成長率(%)	-50.00	-52.94	-53.21	-47.34	-16.87	-11.07	204.35	109.09	-13.73	-13.56	47.50	48.15	-56.45	26.53	512.50	-33.33	0.00
較上季稅後淨利成長率(%)	-7.69	-29.73	-50.00	-58.43	-4.81	-17.26	189.74	160.00	0.00	-36.17	67.86	7.69	-46.94	157.89	-5.00	81.82	0.00
較上季EPS成長率(%)	-8.45	-30.39	-50.00	-58.28	-7.03	-15.16	157.26	164.84	-6.19	-36.18	68.89	9.76	-46.05	153.33	0.00	81.82	0.00

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(%)
2022/4	-4.27	-71.08	-70.57	2019/12	2.29	-30.74	-5.92
2022/3	14.01	-71.88	-70.4	2019/11	-22.31	3.48	-2.67
2022/1~2	-23.34	-69.61	-69.61	2019/10	23.9	-15.88	-3.25
2021/12	-20.59	-65.36	-10.62	2019/9	3.34	-45.96	-1.05
2021/11	45.29	-59.63	-2.45	2019/8	-9.46	6.51	11.54
2021/10	-19.74	-70.96	8.54	2019/7	9.75	23.95	12.35
2021/9	10.8	-60.19	26.48	2019/6	-8.12	16.43	10.27
2021/8	-20.84	-63.89	48.84	2019/5	42.57	31.53	8.98
2021/7	4.98	-52.03	87.76	2019/4	-15.8	1.6	3.27
2021/6	-9.45	-32.25	156.12	2019/3	47.62	-9.0	3.78
2021/5	-51.83	80.34	248.8	2019/1~2	-43.76	12.15	12.15
2021/4	-6.9	340.97	292.0	2018/12	52.83	33.91	16.85
2021/3	48.99	205.92	278.37	2018/11	-36.85	20.32	14.94
2021/1~2	-44.02	333.24	333.23	2018/10	-20.4	25.3	14.46
2020/12	-7.45	217.42	108.39	2018/9	103.72	72.66	12.75
2020/11	4.49	250.84	98.22	2018/8	5.36	0.38	2.75
2020/10	10.02	160.81	82.91	2018/7	3.09	5.54	3.14
2020/9	0.5	193.72	71.37	2018/6	3.79	4.08	2.72
2020/8	5.14	202.0	54.74	2018/5	10.13	3.77	2.44
2020/7	48.27	160.04	32.44	2018/4	-24.59	1.9	2.12
2020/6	141.04	92.48	6.81	2018/3	74.06	15.56	2.18
2020/5	17.78	-26.63	-12.36	2018/1~2	-39.69	-5.02	-5.01
2020/4	-35.41	-11.18	-7.77	2017/12	37.31	21.75	3.46
2020/3	167.67	15.77	-6.77	2017/11	-34.24	-31.63	1.74
2020/1~2	-60.55	-18.76	-18.75	2017/10	9.67	-15.74	6.37

稅前淨利較去年同期

2022Q1(百萬)	2021Q1(百萬)	YoY(%)
31.0	222.0	-86.03
2021Q4(百萬)	2020Q4(百萬)	YoY(%)
29.0	232.0	-87.5
2021Q3(百萬)	2020Q3(百萬)	YoY(%)
46.0	285.0	-83.85

EPS較上季

2022Q1(元)	2021Q4(元)	比率
0.65	0.71	-0.084

應收帳周轉率和存貨周轉率-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
應收帳款周轉率	6.06	6.74	6.15	6.70	6.48	5.09	4.62	5.01	6.22
存貨周轉率	3.30	4.16	5.45	6.45	5.81	5.43	5.12	4.74	5.60

應收帳周轉率和存貨周轉率-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
應收帳款周轉率	1.84	2.19	1.74	1.36	1.64	1.67	2.07	1.94	1.66	1.79	1.65	1.81	1.49	1.56	1.68	1.69	1.74
存貨周轉率	0.60	0.77	0.70	0.85	1.12	1.25	1.23	0.75	1.05	1.45	1.26	1.32	1.23	1.44	1.44	1.18	1.46

償債能力-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
負債比	0.44	0.64	0.50	0.61	0.55	0.46	0.46	0.56	0.52
金融負債(百萬)	285	410	9	116	263	113	86	111	87
營收淨額(百萬)	2325	2600	1248	1327	1135	1101	1057	782	586
利息保障倍數	89.12	260.57	28.64	22.77	46.35	69.46	20.44	7.71	-8.26
長期銀行借款占稅後淨利比	0.00	0.00	0.00	0.29	0.44	0.73	0.49	1.48	0.00

成本指標-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營收淨額(百萬)	2325	2600	1248	1327	1135	1101	1057	782	586
推銷費用(百萬)	43	62	39	39	39	36	42	40	43
管理費用(百萬)	170	155	123	117	103	95	90	84	79
研發費(百萬)	71	59	52	47	41	34	29	36	43
推銷費用率(%)	1.85	2.38	3.12	2.94	3.44	3.27	3.97	5.12	7.34
管理費用率(%)	7.31	5.96	9.86	8.82	9.07	8.63	8.51	10.74	13.48
研發費用率(%)	3.05	2.27	4.17	3.54	3.61	3.09	2.74	4.60	7.34

成本指標-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收淨額(百萬)	287	367	385	598	975	1052	933	359	257	344	328	300	275	412	393	257	265
推銷費用(百萬)	8	6	9	14	14	20	24	9	9	10	11	9	10	11	9	10	9
管理費用(百萬)	39	42	31	41	56	46	50	30	29	40	28	28	27	35	25	31	26
研發費(百萬)	14	13	18	21	18	16	19	12	12	12	13	14	13	13	11	12	11
推銷費用率(%)	2.79	1.63	2.34	2.34	1.44	1.90	2.57	2.51	3.50	2.91	3.35	3.00	3.64	2.67	2.29	3.89	3.40
管理費用率(%)	13.59	11.44	8.05	6.86	5.74	4.37	5.36	8.36	11.28	11.63	8.54	9.33	9.82	8.50	6.36	12.06	9.81
研發費用率(%)	4.88	3.54	4.68	3.51	1.85	1.52	2.04	3.34	4.67	3.49	3.96	4.67	4.73	3.16	2.80	4.67	4.15

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
4735-豪展	O	X	X	O	O	O	O	X	X	X
	11年	3.68億	66.21%	37.33%	0.0%	83.42%	486百萬	9.96%

融資使用率

日期	股價	融資使用率
2022-05-19 -	39.9	7.01%
2022-05-18	40.35	7.00%
2022-05-17	39.5	6.98%
2022-05-16	39.6	7.00%
2022-05-13	39.65	7.03%
2022-05-12	39.5	7.05%
2022-05-11	40.05	7.06%
2022-05-10	40.5	7.19%
2022-05-09	41.1	7.21%
2022-05-06	44.3	7.26%
2022-05-05	45.0	7.46%
2022-05-04	44.9	7.45%
2022-05-03	45.6	7.50%
2022-04-29	45.6	7.50%
2022-04-28	45.4	7.47%
2022-04-27	46.15	7.42%
2022-04-26	48.1	7.82%
2022-04-25	48.7	7.94%
2022-04-22	49.95	7.99%
2022-04-21	50.1	7.99%
2022-04-20	49.5	8.08%
2022-04-19	50.3	8.36%
2022-04-18	50.4	8.10%
2022-04-15	48.95	7.97%
2022-04-14	49.5	8.26%
2022-04-13	50.0	8.26%
2022-04-12	49.7	8.33%
2022-04-11	49.6	8.31%
2022-04-08	49.55	8.33%
2022-04-07	48.9	8.37%
2022-04-06	49.6	8.34%
2022-04-01	49.8	8.37%
2022-03-31	50.3	8.37%
2022-03-30	50.2	8.43%
2022-03-29	50.0	8.52%
2022-03-28	50.1	8.56%
2022-03-25	49.95	8.25%
2022-03-24	50.6	8.37%
2022-03-23	51.0	8.49%
2022-03-22	50.0	8.63%
2022-03-21	48.05	8.40%
2022-03-18	49.0	8.34%
2022-03-17	49.1	8.30%
2022-03-16	48.25	8.33%
2022-03-15	48.1	8.32%
2022-03-14	49.6	8.39%
2022-03-11	50.8	8.61%
2022-03-10	52.5	8.64%
2022-03-09	52.4	8.68%
2022-03-08	52.8	8.96%
2022-03-07	54.5	9.11%
2022-03-04	55.8	9.18%
2022-03-03	55.8	9.19%
2022-03-02	55.1	9.16%
2022-03-01	55.3	9.14%
2022-02-25	55.2	9.15%
2022-02-24	55.5	9.14%
2022-02-23	56.4	9.12%
2022-02-22	56.4	9.06%
2022-02-21	57.3	8.99%
2022-02-18	57.3	9.15%
2022-02-17	56.6	9.01%
2022-02-16	56.1	9.04%
2022-02-15	56.1	8.90%
2022-02-14	56.3	8.96%
2022-02-11	57.1	8.98%
2022-02-10	56.7	9.01%
2022-02-09	56.8	8.94%
2022-02-08	56.6	8.82%
2022-02-07	56.9	8.80%
2022-01-26	55.8	8.80%
2022-01-25	56.0	8.86%
2022-01-24	57.0	9.90%
2022-01-21	57.4	10.31%
2022-01-20	58.2	10.32%
2022-01-19	58.2	10.29%
2022-01-18	58.5	10.52%
2022-01-17	59.1	10.58%
2022-01-14	58.4	10.81%
2022-01-13	59.4	10.76%
2022-01-12	58.6	11.01%
2022-01-11	58.7	11.10%
2022-01-10	60.2	11.03%
2022-01-07	58.4	10.84%
2022-01-06	59.1	10.76%
2022-01-05	60.0	11.02%
2022-01-04	61.0	10.67%
2022-01-03	58.3	9.22%
2021-12-30	58.9	10.69%
2021-12-29	59.0	10.60%
2021-12-28	57.4	9.90%
2021-12-27	57.5	9.90%
2021-12-24	57.0	9.89%
2021-12-23	57.1	9.97%
2021-12-22	57.5	10.17%
2021-12-21	56.8	10.21%
2021-12-20	57.0	10.25%
2021-12-17	56.8	10.26%
2021-12-16	56.6	10.37%
2021-12-15	56.8	10.37%
2021-12-14	56.4	10.37%
2021-12-13	56.4	10.32%
2021-12-10	56.8	10.36%
2021-12-09	57.0	10.37%
2021-12-08	56.8	10.39%
2021-12-07	56.4	10.37%
2021-12-06	56.6	10.37%
2021-12-03	57.3	10.46%
2021-12-02	56.6	10.46%
2021-12-01	56.6	10.56%
2021-11-30	56.3	10.56%
2021-11-29	56.9	10.47%
2021-11-26	56.7	10.21%
2021-11-25	56.7	10.24%
2021-11-24	57.5	10.27%
2021-11-23	57.2	10.30%
2021-11-22	58.7	10.16%
2021-11-19	58.3	10.32%
2021-11-18	58.2	10.28%
2021-11-17	57.8	10.32%
2021-11-16	57.8	10.38%
2021-11-15	57.5	10.41%
2021-11-12	57.4	10.38%
2021-11-11	57.8	10.23%
2021-11-10	58.1	10.32%
2021-11-09	58.0	10.37%
2021-11-08	57.4	10.43%
2021-11-05	57.6	10.45%
2021-11-04	57.3	10.43%
2021-11-03	57.2	10.78%
2021-11-02	57.2	10.86%
2021-11-01	58.0	10.84%
2021-10-29	57.5	10.82%
2021-10-28	57.2	11.38%
2021-10-27	56.8	11.36%
2021-10-26	56.8	11.28%
2021-10-25	57.2	11.25%
2021-10-22	56.9	11.20%
2021-10-21	55.4	11.34%
2021-10-20	54.7	11.49%
2021-10-19	55.3	11.50%
2021-10-18	54.1	11.72%
2021-10-15	54.9	11.80%
2021-10-14	54.4	11.84%
2021-10-13	54.7	11.82%
2021-10-12	55.8	11.90%
2021-10-08	57.1	11.87%
2021-10-07	56.8	11.90%
2021-10-06	56.0	12.05%
2021-10-05	57.2	12.05%
2021-10-04	54.3	13.00%
2021-10-01	56.2	13.77%
2021-09-30	58.2	13.90%
2021-09-29	58.1	14.71%
2021-09-28	60.5	14.86%
2021-09-27	60.6	15.50%
2021-09-24	61.9	16.62%
2021-09-23	65.8	18.32%
2021-09-22	69.9	18.05%
2021-09-17	70.0	18.10%
2021-09-16	68.2	17.84%
2021-09-15	70.4	18.37%
2021-09-14	71.0	18.11%
2021-09-13	71.0	17.76%
2021-09-10	70.0	17.19%
2021-09-09	68.6	17.82%
2021-09-08	67.4	17.05%
2021-09-07	67.2	17.31%
2021-09-06	67.4	17.27%
2021-09-03	70.4	18.85%
2021-09-02	68.2	15.94%
2021-09-01	65.7	14.28%
2021-08-31	64.2	13.80%
2021-08-30	66.1	13.85%
2021-08-27	65.3	15.60%
2021-08-26	61.4	15.28%
2021-08-25	58.2	15.48%
2021-08-24	57.5	15.73%
2021-08-23	55.5	16.08%
2021-08-20	53.7	16.19%
2021-08-19	55.7	16.23%
2021-08-18	58.1	16.50%
2021-08-17	57.0	16.51%
2021-08-16	55.2	16.91%
2021-08-13	56.8	16.70%
2021-08-12	55.4	17.07%
2021-08-11	56.2	17.15%
2021-08-10	59.1	18.28%
2021-08-09	60.9	18.49%
2021-08-06	61.3	18.68%
2021-08-05	64.1	18.77%
2021-08-04	64.1	18.81%
2021-08-03	64.0	18.76%
2021-08-02	64.7	18.74%
2021-07-30	65.0	18.71%
2021-07-29	62.7	18.56%
2021-07-28	62.1	18.75%
2021-07-27	64.5	19.35%
2021-07-26	65.9	18.99%
2021-07-23	66.5	18.93%
2021-07-22	66.6	18.80%
2021-07-21	67.0	19.09%
2021-07-20	67.5	19.13%
2021-07-19	66.8	19.37%
2021-07-16	66.9	19.21%
2021-07-15	66.8	19.13%
2021-07-14	66.2	19.11%
2021-07-13	67.2	18.88%
2021-07-12	68.5	18.67%
2021-07-09	67.4	18.66%
2021-07-08	67.9	18.61%
2021-07-07	70.2	18.60%
2021-07-06	72.7	18.67%
2021-07-05	76.7	18.50%
2021-07-02	75.4	18.65%
2021-07-01	75.2	18.68%
2021-06-30	75.4	18.67%
2021-06-29	75.3	18.77%
2021-06-28	76.5	18.82%
2021-06-25	77.1	19.50%
2021-06-24	76.3	18.73%
2021-06-23	74.6	18.80%
2021-06-22	74.0	18.54%
2021-06-21	75.8	18.46%
2021-06-18	76.1	18.48%
2021-06-17	75.0	18.35%
2021-06-16	76.2	18.46%
2021-06-15	77.2	18.73%
2021-06-11	77.9	18.76%
2021-06-10	79.2	18.99%
2021-06-09	78.8	19.10%
2021-06-08	77.1	19.01%
2021-06-07	79.0	18.86%
2021-06-04	82.6	18.74%
2021-06-03	84.1	19.60%
2021-06-02	84.1	19.54%
2021-06-01	83.9	19.80%
2021-05-31	84.4	19.65%
2021-05-28	84.8	19.84%
2021-05-27	85.6	20.10%