4938 和碩


股價漲跌幅
20222021202020192018
和碩-6.0%2.0%-4.0%36.0%-29.0%
0050-15.78%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)
64.7 -24.36% 48.94 56.28 -13.01% 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
2021202020192018201720162015201420132012
營業毛利率3.693.543.303.043.915.456.205.834.794.20
營業利益率1.331.361.240.891.592.803.272.781.641.39
折舊負擔比率1.071.301.341.211.081.101.111.331.401.41
稅前淨利率2.232.101.861.121.712.513.232.582.001.61
股東權益報酬率12.7311.439.636.078.8511.8315.7211.8710.498.41
資產報酬率3.793.803.612.463.624.996.344.543.783.29
本業收入比59.9264.7566.3879.2493.07111.46101.25107.8481.8586.13
業外獲益比40.0735.2633.6220.766.93-11.46-1.25-7.8418.1513.88
無形資產佔淨值比0.030.060.230.250.000.000.000.000.000.00

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3.543.513.653.574.263.324.154.372.213.593.753.382.272.593.333.233.283.193.434.62
營業利益率1.301.721.290.991.021.451.861.97-0.101.751.760.990.140.981.100.600.771.231.301.82
稅前淨利率1.172.511.492.981.781.632.833.290.612.592.431.420.591.271.111.200.811.461.472.02
本業收入比111.8968.3786.8033.2457.6089.2265.6259.85-16.6067.3272.1369.5024.1977.2499.0850.5194.0184.5688.7790.15
業外獲益比-11.8931.6213.2066.7642.4010.7834.3740.15116.6632.6827.8830.5075.8122.760.9249.495.9915.4411.239.85

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)63544-2941077478-2314818824718319972495662507124584
自由現金流量(百萬)18374-5167867862-48127-834151400-278140248120974045
稅後淨利(百萬)205462020819318111151468319340238121465895546383


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)13085-6518197187847423064-1935372110259-4145435506170761075414142-842012197-15414-1151113078-1307916486
自由現金流量(百萬)7906-69857100868-3784-8853-11538-21416037-440343297615072872311091-124756029-25322-163587371-231918622
稅後淨利(百萬)16677861266853444673477168177074154582256297346513313272283029332079372536393437

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)12637201399330136629013400001193810115771012137101019740949752881197
營業利益(百萬)16854190631690611931189993241439675283211557712212
稅後淨利(百萬)205462020819318111151468319340238121465895546383
EPS(完全稀釋)7.627.647.324.225.637.429.106.173.740.00
營收成長率(%)-9.692.421.9612.253.12-4.6119.027.377.78N/A
營業利益成長率(%)-11.5912.7641.70-37.20-41.39-18.3040.0981.8127.55N/A
稅後淨利成長率(%)1.674.6173.80-24.30-24.08-18.7862.4553.4249.68N/A
EPS成長率(%)-0.264.3773.46-25.04-24.12-18.4647.4964.97N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)323825452022322800272277216622457376335636327843278478418012354795299365294115465848322005271256280893377561336868240380
營業利益(百萬)42257768417626942216665462406451-2827297623029604194586355616382150464843884386
稅後淨利(百萬)16677861266853444673477168177074154582256297346513313272283029332079372536393437
EPS(完全稀釋)0.622.951.002.011.751.832.612.710.593.152.411.330.511.251.081.120.801.441.401.34
去年同期營收成長率(%)49.49-1.17-3.82-16.95-22.219.42-5.409.51-5.32-10.2710.1810.364.7123.38-4.4112.84----
去年同期營業利益成長率(%)90.6616.74-33.08-58.24885.82-8.810.16117.94-167.3059.1175.2080.71-80.51-1.33-18.96-62.65----
去年同期稅後淨利成長率(%)-64.3364.77-60.86-24.46202.46-41.998.26104.1616.08151.38122.5118.14-35.98-12.16-22.23-14.66----
去年同期EPS成長率(%)-64.5761.20-61.69-25.83196.61-41.908.30103.7615.69152.00123.1518.75-36.25-13.19-22.86-16.42----
較上季營收成長率(%)-28.3640.0318.5625.69-52.6436.272.3817.73-33.3817.8218.521.79-36.8644.6718.71-3.43-25.6012.0840.14-
較上季營業利益成長率(%)-45.6186.0255.0121.57-66.706.63-3.272387.59-103.8617.13110.47606.44-90.8628.97117.09-23.81-53.745.930.05-
較上季稅後淨利成長率(%)-78.79194.64-50.0714.36-2.05-30.01-3.63357.86-81.2230.6281.73160.33-59.3215.62-3.5141.08-44.192.365.88-
較上季EPS成長率(%)-78.98195.00-50.2514.86-4.37-29.89-3.69359.32-81.2730.7181.20160.78-59.2015.74-3.5740.00-44.442.864.48-

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(%)
2022/4-35.04-19.2928.822019/12-9.4421.881.95
2022/335.7543.6949.482019/11-3.37-18.420.25
2022/1~2-30.8752.9152.912019/10-6.73-20.933.32
2021/12-1.5511.21-9.692019/960.2631.528.48
2021/1114.67-11.69-12.012019/8-0.440.24.82
2021/10-7.41-0.09-12.072019/712.09-4.855.51
2021/974.6918.09-13.822019/6-10.3316.087.46
2021/8-3.63-19.22-18.762019/5-12.648.16.09
2021/7-0.37-14.72-18.692019/425.057.885.61
2021/6-1.6-19.16-19.372019/310.258.454.77
2021/5-2.93-20.84-19.422019/1~2-33.423.223.22
2021/415.77-10.34-19.02018/12-39.318.5812.25
2021/349.45-20.43-22.222018/11-6.3443.011.74
2021/1~2-34.74-23.25-23.252018/1055.1111.687.87
2020/12-21.848.792.412018/922.11-21.917.09
2020/1129.6926.081.752018/8-5.5210.1813.81
2020/109.53-6.1-1.42018/736.9610.3914.38
2020/919.44-19.98-0.672018/6-16.56-5.2115.16
2020/81.647.323.172018/5-12.8215.6619.25
2020/7-5.415.232.582018/425.7327.7520.13
2020/6-3.7224.442.142018/38.0111.2117.52
2020/59.9616.04-1.742018/1~2-36.5320.3920.39
2020/42.71-7.96-6.042017/12-26.936.63.1
2020/323.512.46-5.312017/11-26.81-3.192.83
2020/1~2-14.47-13.13-13.122017/108.3410.143.63

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
3776.03847.0-1.845
2021Q4(百萬)2020Q4(百萬)YoY(%)
11362.07458.052.346
2021Q3(百萬)2020Q3(百萬)YoY(%)
4811.09509.0-49.40

EPS較上季
2022Q1(元)2021Q4(元)比率
0.622.95-0.789

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.346.506.747.699.8410.859.718.728.388.52
存貨周轉率7.779.959.759.009.929.7110.659.649.2110.66

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.512.362.192.001.302.151.721.851.501.961.912.001.692.552.122.092.062.212.483.36
存貨周轉率1.892.842.051.811.332.852.432.572.363.392.752.261.892.591.982.142.262.772.792.53

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.710.710.660.680.630.590.600.620.650.68
金融負債(百萬)1092601232587700198828541213620760378518095294748381
營收淨額(百萬)12637201399330136629013400001193810115771012137101019740949752881197
利息保障倍數29.9217.588.946.7621.0529.9346.9425.0915.6211.89
長期銀行借款占稅後淨利比0.590.550.340.860.470.230.520.952.162.97

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)12637201399330136629013400001193810115771012137101019740949752881197
推銷費用(百萬)4718498150645016492059479647853565464317
管理費用(百萬)92898879836290349409106201128010265114518449
研發費(百萬)15711166821477414788133421408614673123351194312056
推銷費用率(%)0.370.360.370.370.410.510.790.840.690.49
管理費用率(%)0.740.630.610.670.790.920.931.011.210.96
研發費用率(%)1.241.191.081.101.121.221.211.211.261.37

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)323825452022322800272277216622457376335636327843278478418012354795299365294115465848322005271256280893377561336868240380
推銷費用(百萬)1255119712731105114414561233128210101264118516519641295123513061180138612571176
管理費用(百萬)23382670244020752104248722432212193723322099194519862190218022252440251324352344
研發費(百萬)36364223387838383773458342184380350140993796357633034005374636053431350134773198
推銷費用率(%)0.390.260.390.410.530.320.370.390.360.300.330.550.330.280.380.480.420.370.370.49
管理費用率(%)0.720.590.760.760.970.540.670.670.700.560.590.650.680.470.680.820.870.670.720.98
研發費用率(%)1.120.931.201.411.741.001.261.341.260.981.071.191.120.861.161.331.220.931.031.33

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
4938-和碩OOOXOOOXXX
12年266.89億8.47%70.82%0.0%453.78%53565百萬6.6%

融資使用率
日期股價融資使用率
2022-05-19 -64.70.97%
2022-05-1865.20.97%
2022-05-1764.50.98%
2022-05-1664.20.98%
2022-05-1364.60.98%
2022-05-1267.70.96%
2022-05-1168.50.96%
2022-05-1069.70.97%
2022-05-0969.40.97%
2022-05-0670.60.97%
2022-05-0570.90.97%
2022-05-0470.50.97%
2022-05-0370.40.97%
2022-04-2970.30.97%
2022-04-2869.40.99%
2022-04-2769.90.98%
2022-04-2671.30.98%
2022-04-2570.50.99%
2022-04-2272.01.00%
2022-04-2171.91.05%
2022-04-2070.71.00%
2022-04-1970.00.99%
2022-04-1870.50.99%
2022-04-1570.31.00%
2022-04-1471.51.00%
2022-04-1371.51.01%
2022-04-1271.01.01%
2022-04-1170.81.02%
2022-04-0871.61.02%
2022-04-0771.11.02%
2022-04-0671.61.04%
2022-04-0172.51.03%
2022-03-3172.41.09%
2022-03-3072.71.13%
2022-03-2972.81.13%
2022-03-2872.81.16%
2022-03-2573.61.16%
2022-03-2473.61.18%
2022-03-2373.01.26%
2022-03-2272.81.27%
2022-03-2171.91.30%
2022-03-1872.81.31%
2022-03-1772.91.32%
2022-03-1672.11.41%
2022-03-1571.61.43%
2022-03-1471.61.45%
2022-03-1170.41.53%
2022-03-1069.61.59%
2022-03-0968.91.60%
2022-03-0868.61.61%
2022-03-0767.61.65%
2022-03-0469.71.65%
2022-03-0370.21.64%
2022-03-0269.91.64%
2022-03-0170.31.65%
2022-02-2569.11.68%
2022-02-2469.01.68%
2022-02-2369.81.73%
2022-02-2269.61.74%
2022-02-2170.11.74%
2022-02-1870.11.73%
2022-02-1770.31.73%
2022-02-1669.81.73%
2022-02-1569.11.75%
2022-02-1469.61.75%
2022-02-1170.61.75%
2022-02-1070.81.76%
2022-02-0970.81.70%
2022-02-0869.71.70%
2022-02-0769.61.70%
2022-01-2669.31.70%
2022-01-2569.91.73%
2022-01-2470.81.74%
2022-01-2170.41.74%
2022-01-2070.91.76%
2022-01-1971.01.77%
2022-01-1870.41.77%
2022-01-1769.01.83%
2022-01-1469.01.83%
2022-01-1369.31.85%
2022-01-1269.31.85%
2022-01-1169.11.84%
2022-01-1068.81.85%
2022-01-0769.11.85%
2022-01-0669.31.87%
2022-01-0568.91.88%
2022-01-0468.31.88%
2022-01-0368.91.88%
2021-12-3069.11.89%
2021-12-2969.31.87%
2021-12-2869.41.87%
2021-12-2769.01.89%
2021-12-2468.71.89%
2021-12-2368.71.91%
2021-12-2268.51.93%
2021-12-2168.71.94%
2021-12-2068.51.96%
2021-12-1768.21.97%
2021-12-1667.92.01%
2021-12-1567.72.02%
2021-12-1467.51.99%
2021-12-1367.41.99%
2021-12-1067.91.99%
2021-12-0968.02.00%
2021-12-0867.12.02%
2021-12-0766.82.02%
2021-12-0666.92.03%
2021-12-0366.42.03%
2021-12-0266.42.05%
2021-12-0166.92.05%
2021-11-3066.62.04%
2021-11-2967.02.04%
2021-11-2667.32.04%
2021-11-2567.82.06%
2021-11-2468.12.06%
2021-11-2368.32.07%
2021-11-2268.22.09%
2021-11-1968.12.10%
2021-11-1868.32.11%
2021-11-1768.02.14%
2021-11-1668.42.13%
2021-11-1568.02.13%
2021-11-1267.72.14%
2021-11-1167.92.15%
2021-11-1068.42.16%
2021-11-0969.02.16%
2021-11-0868.52.15%
2021-11-0569.02.26%
2021-11-0469.32.25%
2021-11-0369.52.25%
2021-11-0269.32.21%
2021-11-0168.12.05%
2021-10-2968.01.99%
2021-10-2867.91.99%
2021-10-2767.71.99%
2021-10-2667.92.00%
2021-10-2567.12.00%
2021-10-2267.41.98%
2021-10-2167.41.99%
2021-10-2067.82.01%
2021-10-1967.92.03%
2021-10-1867.82.04%
2021-10-1567.72.04%
2021-10-1467.42.05%
2021-10-1367.82.06%
2021-10-1267.72.09%
2021-10-0866.82.12%
2021-10-0766.82.11%
2021-10-0666.52.08%
2021-10-0566.42.09%
2021-10-0466.12.09%
2021-10-0166.02.09%
2021-09-3067.02.10%
2021-09-2965.82.10%
2021-09-2866.52.11%
2021-09-2767.22.10%
2021-09-2467.12.10%
2021-09-2366.12.12%
2021-09-2265.62.17%
2021-09-1764.72.19%
2021-09-1664.92.20%
2021-09-1564.62.22%
2021-09-1464.52.23%
2021-09-1365.22.23%
2021-09-1065.02.20%
2021-09-0964.22.22%
2021-09-0864.42.22%
2021-09-0765.12.24%
2021-09-0665.32.24%
2021-09-0365.32.26%
2021-09-0264.52.28%
2021-09-0164.92.28%
2021-08-3164.82.29%
2021-08-3064.62.33%
2021-08-2764.72.31%
2021-08-2664.62.29%
2021-08-2564.32.28%
2021-08-2464.92.26%
2021-08-2364.52.26%
2021-08-2064.22.25%
2021-08-1964.52.27%
2021-08-1864.12.29%
2021-08-1764.52.28%
2021-08-1664.52.29%
2021-08-1365.72.31%
2021-08-1266.62.34%
2021-08-1167.82.33%
2021-08-1068.02.36%
2021-08-0967.52.38%
2021-08-0668.32.40%
2021-08-0568.82.40%
2021-08-0467.22.41%
2021-08-0367.12.37%
2021-08-0267.12.37%
2021-07-3067.32.37%
2021-07-2967.62.38%
2021-07-2867.82.36%
2021-07-2768.02.42%
2021-07-2666.92.41%
2021-07-2366.82.38%
2021-07-2267.12.36%
2021-07-2167.22.34%
2021-07-2067.22.35%
2021-07-1967.92.37%
2021-07-1668.02.38%
2021-07-1567.92.38%
2021-07-1467.82.34%
2021-07-1368.02.33%
2021-07-1266.92.36%
2021-07-0967.62.32%
2021-07-0868.12.29%
2021-07-0768.32.29%
2021-07-0668.32.27%
2021-07-0568.72.26%
2021-07-0268.02.21%
2021-07-0168.32.18%
2021-06-3068.82.12%
2021-06-2973.72.05%
2021-06-2874.02.09%
2021-06-2574.52.09%
2021-06-2474.52.06%
2021-06-2374.62.07%
2021-06-2274.32.05%
2021-06-2174.42.06%
2021-06-1874.72.05%
2021-06-1774.02.08%
2021-06-1673.82.10%
2021-06-1573.02.16%
2021-06-1172.32.17%
2021-06-1073.02.13%
2021-06-0972.72.13%
2021-06-0873.52.18%
2021-06-0772.92.15%
2021-06-0473.42.18%
2021-06-0373.52.19%
2021-06-0273.62.19%
2021-06-0173.82.24%
2021-05-3173.52.28%
2021-05-2873.22.37%
2021-05-2773.22.40%

和碩熱門網頁

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。