5283 禾聯碩


股價漲跌幅
202220212020
禾聯碩-5.0%-8.0%18.0%
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)
112.0 -10.96% 99.72 114.68 2.39% -1.41% 110.42

  • 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
202120202019201820172016201520142013
營業毛利率36.2439.0936.1736.8343.4540.9437.9736.1729.72
營業利益率13.2018.1916.3518.1916.8713.449.877.802.03
折舊負擔比率1.401.431.560.510.250.390.540.600.70
稅前淨利率14.9919.4716.8019.2317.2413.5110.038.011.77
股東權益報酬率19.7724.6322.5427.7832.0633.2527.0924.925.50
資產報酬率13.4816.9715.0018.1020.9220.4115.7413.983.31
本業收入比88.0593.3697.3394.6397.8599.3498.4997.31114.71
業外獲益比11.956.552.675.372.150.531.512.69-14.71
無形資產佔淨值比0.150.140.140.100.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率29.3329.9439.0837.7637.8139.1140.4239.0236.9934.2937.6737.5134.0434.1736.7639.0835.90
營業利益率8.337.4115.0315.3914.5112.4822.0619.2016.2310.4618.1720.6413.7513.1817.2224.8413.81
稅前淨利率10.288.8916.2218.0716.2014.7823.2620.0017.3011.0118.9720.4414.4913.5518.3726.7314.01
本業收入比81.1183.0992.7885.2089.5284.3694.6995.8693.7295.5695.65101.1694.7197.1693.8592.9098.73
業外獲益比18.8916.917.2214.8010.4815.645.093.856.285.194.35-0.875.292.846.157.101.27

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)-1361486697536793912139521524
自由現金流量(百萬)-164146070251402487-213497517
稅後淨利(百萬)78094077481078361938829359


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)224-34240550-249250782458-4208565187-264418362-2461
自由現金流量(百萬)201-303512-117-255247780436-4208582180-268397306-495-157
稅後淨利(百萬)145114232276159141358277163114253270137119207353130

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)636360335786532656715576464041793836
營業利益(百萬)840109794696995774945832678
稅後淨利(百萬)78094077481078361938829359
EPS(完全稀釋)10.6512.6910.7012.0911.6910.186.695.071.02
營收成長率(%)5.474.278.64-6.081.7020.1711.038.94N/A
營業利益成長率(%)-23.4315.96-2.371.2527.7763.5440.49317.95N/A
稅後淨利成長率(%)-17.0221.45-4.443.4526.4959.5432.42396.61N/A
EPS成長率(%)-16.0818.60-11.503.4214.8352.1731.95397.06N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)17481530171018301294120819411688119612301698168511741042141517391131
營業利益(百萬)146113257282188151428324194129308348161137244432156
稅後淨利(百萬)145114232276159141358277163114253270137119207353130
EPS(完全稀釋)1.991.563.183.782.171.914.913.772.151.583.343.872.051.783.105.291.95
去年同期營收成長率(%)35.0926.66-11.908.418.19-1.7914.310.181.8718.0420.00-3.113.800.000.000.00-
去年同期營業利益成長率(%)-22.34-25.17-39.95-12.96-3.0917.0538.96-6.9020.50-5.8426.23-19.443.210.000.000.00-
去年同期稅後淨利成長率(%)-8.81-19.15-35.20-0.36-2.4523.6841.502.5918.98-4.2022.22-23.515.380.000.000.00-
去年同期EPS成長率(%)-8.29-18.32-35.230.270.9320.8947.01-2.584.88-11.247.74-26.845.130.000.000.00-
較上季營收成長率(%)14.25-10.53-6.5641.427.12-37.7614.9941.14-2.76-27.560.7743.5312.67-26.36-18.6353.760.00
較上季營業利益成長率(%)29.20-56.03-8.8750.0024.50-64.7232.1067.0150.39-58.12-11.49116.1517.52-43.85-43.52176.920.00
較上季稅後淨利成長率(%)27.19-50.86-15.9473.5812.77-60.6129.2469.9442.98-54.94-6.3097.0815.13-42.51-41.36171.540.00
較上季EPS成長率(%)27.56-50.94-15.8774.1913.61-61.1030.2475.3536.08-52.69-13.7088.7815.17-42.58-41.40171.280.00

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(%)
2022/4-12.3728.1533.082019/1212.0125.228.63
2022/3116.2752.3835.142019/11-5.83-7.37.48
2022/1~2-37.8123.5623.552019/10-9.2356.518.83
2021/1226.0430.725.472019/9-22.8120.445.92
2021/11-12.1215.93.512019/8-12.3611.424.53
2021/1021.7633.012.592019/7-3.0230.913.47
2021/9-31.23-8.780.162019/625.679.04-1.37
2021/8-9.66-6.091.112019/521.83-18.11-4.29
2021/716.28-18.232.372019/40.8910.781.54
2021/6-17.41-17.438.32019/352.85-4.8-1.63
2021/530.1328.0716.632019/1~2-31.150.450.44
2021/44.1925.4912.762018/12-17.09-10.82-5.93
2021/371.541.648.162018/1158.9928.85-5.57
2021/1~2-35.5413.0413.042018/10-30.15-31.66-7.82
2020/1211.750.274.252018/9-28.59-15.92-5.82
2020/110.840.54.572018/82.96-1.68-4.73
2020/10-16.5-6.154.892018/7-19.22-24.51-5.18
2020/9-29.22.015.892018/6-5.620.89-0.69
2020/8-21.3411.226.312018/564.8211.62-1.13
2020/717.4223.925.52018/4-13.3-14.63-5.67
2020/628.112.331.182018/344.992.08-2.14
2020/527.50.380.812018/1~2-16.98-4.75-4.74
2020/4-15.59-4.070.962017/1219.8-15.911.99
2020/350.9614.662.912017/11-15.67-8.323.61
2020/1~2-1.86-4.42-4.412017/10-14.0620.034.5

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
180.0210.0-14.28
2021Q4(百萬)2020Q4(百萬)YoY(%)
136.0179.0-24.02
2021Q3(百萬)2020Q3(百萬)YoY(%)
277.0452.0-38.71

EPS較上季
2022Q1(元)2021Q4(元)比率
1.991.560.2756

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率6.296.726.566.576.786.596.506.826.57
存貨周轉率2.572.622.342.412.843.153.173.442.58

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.431.361.351.371.261.251.491.291.171.131.211.251.221.081.001.301.27
存貨周轉率0.630.550.530.650.590.610.850.720.520.520.640.640.500.460.580.690.55

償債能力-近10年
202120202019201820172016201520142013
負債比0.330.310.310.370.340.370.420.440.46
金融負債(百萬)009380206130326421521
營收淨額(百萬)636360335786532656715576464041793836
利息保障倍數650.581261.24170.73165.34171.02185.1978.1546.307.04
長期銀行借款占稅後淨利比0.000.000.000.190.190.100.000.003.25

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)636360335786532656715576464041793836
推銷費用(百萬)129211149968571395143912301117997
管理費用(百萬)12097118988468504543
研發費(百萬)545239302827252422
推銷費用率(%)20.3018.4717.2116.0924.6025.8126.5126.7325.99
管理費用率(%)1.891.612.041.841.481.221.081.081.12
研發費用率(%)0.850.860.670.560.490.480.540.570.57

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)17481530171018301294120819411688119612301698168511741042141517391131
推銷費用(百萬)325320338369264275320296223247294253202190247216205
管理費用(百萬)2910582724332326153228322627212624
研發費(百萬)131414131313141311149887977
推銷費用率(%)18.5920.9219.7720.1620.4022.7616.4917.5418.6520.0817.3115.0117.2118.2317.4612.4218.13
管理費用率(%)1.660.653.391.481.852.731.181.541.252.601.651.902.212.591.481.502.12
研發費用率(%)0.740.920.820.711.001.080.720.770.921.140.530.470.680.670.640.400.62

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
5283-禾聯碩OXXOOOOXOX
3年7.30億88.2%38.93%0.0%138.63%337百萬14.6%

融資使用率
日期股價融資使用率
2022-05-19 -112.00.36%
2022-05-18113.50.35%
2022-05-17112.50.36%
2022-05-16112.50.36%
2022-05-13113.50.36%
2022-05-12115.00.37%
2022-05-11115.50.36%
2022-05-10115.50.37%
2022-05-09115.50.37%
2022-05-06116.00.37%
2022-05-05116.50.37%
2022-05-04115.50.38%
2022-05-03116.00.38%
2022-04-29115.00.38%
2022-04-28115.50.38%
2022-04-27114.50.39%
2022-04-26116.00.39%
2022-04-25115.00.40%
2022-04-22116.00.41%
2022-04-21116.50.44%
2022-04-20116.50.46%
2022-04-19116.50.46%
2022-04-18116.00.47%
2022-04-15116.50.47%
2022-04-14116.00.45%
2022-04-13117.00.46%
2022-04-12116.00.45%
2022-04-11115.50.47%
2022-04-08116.00.50%
2022-04-07115.50.49%
2022-04-06116.00.54%
2022-04-01116.00.55%
2022-03-31117.00.55%
2022-03-30117.50.55%
2022-03-29116.50.55%
2022-03-28117.50.55%
2022-03-25117.00.55%
2022-03-24117.00.54%
2022-03-23117.50.54%
2022-03-22117.00.55%
2022-03-21117.50.54%
2022-03-18117.50.53%
2022-03-17117.50.53%
2022-03-16120.00.58%
2022-03-15120.00.50%
2022-03-14120.50.51%
2022-03-11120.50.48%
2022-03-10121.50.48%
2022-03-09119.50.50%
2022-03-08118.50.52%
2022-03-07121.00.54%
2022-03-04123.00.55%
2022-03-03123.50.55%
2022-03-02123.50.53%
2022-03-01123.00.55%
2022-02-25121.50.55%
2022-02-24121.00.53%
2022-02-23124.00.63%
2022-02-22123.50.62%
2022-02-21124.50.62%
2022-02-18125.50.60%
2022-02-17125.50.60%
2022-02-16124.00.57%
2022-02-15123.50.59%
2022-02-14123.50.60%
2022-02-11124.00.61%
2022-02-10124.50.58%
2022-02-09124.50.58%
2022-02-08121.50.67%
2022-02-07120.50.66%
2022-01-26119.50.67%
2022-01-25118.50.68%
2022-01-24119.50.68%
2022-01-21119.50.70%
2022-01-20121.00.70%
2022-01-19120.00.65%
2022-01-18121.00.65%
2022-01-17120.50.62%
2022-01-14120.50.62%
2022-01-13121.00.62%
2022-01-12120.50.61%
2022-01-11120.00.62%
2022-01-10119.50.64%
2022-01-07119.50.64%
2022-01-06120.00.64%
2022-01-05120.50.64%
2022-01-04120.00.64%
2022-01-03118.50.62%
2021-12-30118.00.62%
2021-12-29118.00.62%
2021-12-28118.00.64%
2021-12-27118.50.64%
2021-12-24118.00.64%
2021-12-23118.00.61%
2021-12-22117.50.61%
2021-12-21117.50.61%
2021-12-20117.50.62%
2021-12-17117.50.62%
2021-12-16117.00.62%
2021-12-15117.00.63%
2021-12-14117.00.63%
2021-12-13118.00.63%
2021-12-10118.00.64%
2021-12-09118.50.65%
2021-12-08118.50.65%
2021-12-07117.00.65%
2021-12-06115.50.65%
2021-12-03116.00.64%
2021-12-02115.50.64%
2021-12-01115.50.64%
2021-11-30115.50.64%
2021-11-29115.50.65%
2021-11-26116.00.65%
2021-11-25116.50.65%
2021-11-24117.00.65%
2021-11-23116.50.65%
2021-11-22117.00.65%
2021-11-19118.00.64%
2021-11-18118.00.65%
2021-11-17118.00.70%
2021-11-16118.00.72%
2021-11-15118.50.73%
2021-11-12118.00.70%
2021-11-11118.00.68%
2021-11-10118.50.68%
2021-11-09117.00.68%
2021-11-08116.50.67%
2021-11-05117.50.72%
2021-11-04117.50.74%
2021-11-03119.00.72%
2021-11-02117.50.68%
2021-11-01120.50.67%
2021-10-29117.00.72%
2021-10-28116.00.72%
2021-10-27116.00.72%
2021-10-26112.00.76%
2021-10-25111.00.76%
2021-10-22109.50.76%
2021-10-21110.00.76%
2021-10-20111.00.75%
2021-10-19110.50.75%
2021-10-18110.50.75%
2021-10-15110.50.76%
2021-10-14110.00.76%
2021-10-13110.00.76%
2021-10-12111.00.76%
2021-10-08111.00.79%
2021-10-07112.00.79%
2021-10-06110.50.75%
2021-10-05110.50.75%
2021-10-04111.50.83%
2021-10-01111.50.83%
2021-09-30113.50.83%
2021-09-29112.50.77%
2021-09-28113.00.76%
2021-09-27113.50.77%
2021-09-24113.00.77%
2021-09-23113.50.77%
2021-09-22113.00.77%
2021-09-17114.00.77%
2021-09-16114.00.77%
2021-09-15114.00.77%
2021-09-14113.00.76%
2021-09-13113.00.76%
2021-09-10113.50.74%
2021-09-09113.50.74%
2021-09-08113.00.73%
2021-09-07114.00.73%
2021-09-06114.00.75%
2021-09-03115.50.75%
2021-09-02114.00.72%
2021-09-01118.50.81%
2021-08-31119.00.79%
2021-08-30119.00.78%
2021-08-27118.00.74%
2021-08-26117.50.73%
2021-08-25118.00.75%
2021-08-24116.00.71%
2021-08-23115.50.70%
2021-08-20114.50.69%
2021-08-19114.50.70%
2021-08-18115.50.70%
2021-08-17115.50.71%
2021-08-16115.00.71%
2021-08-13118.00.71%
2021-08-12118.00.70%
2021-08-11116.50.71%
2021-08-10116.00.72%
2021-08-09115.00.72%
2021-08-06114.50.71%
2021-08-05114.50.71%
2021-08-04115.50.71%
2021-08-03114.50.70%
2021-08-02115.00.70%
2021-07-30114.00.70%
2021-07-29115.00.70%
2021-07-28114.00.70%
2021-07-27115.00.70%
2021-07-26115.50.70%
2021-07-23116.00.69%
2021-07-22115.50.69%
2021-07-21116.00.69%
2021-07-20116.00.70%
2021-07-19117.00.68%
2021-07-16117.00.67%
2021-07-15115.50.70%
2021-07-14114.50.69%
2021-07-13116.50.68%
2021-07-12120.50.71%
2021-07-09121.50.73%
2021-07-08122.50.75%
2021-07-07121.50.75%
2021-07-06121.50.75%
2021-07-05121.50.78%
2021-07-02122.50.76%
2021-07-01122.00.76%
2021-06-30123.00.73%
2021-06-29122.50.73%
2021-06-28122.00.76%
2021-06-25122.00.76%
2021-06-24121.50.74%
2021-06-23121.50.71%
2021-06-22121.00.72%
2021-06-21121.50.72%
2021-06-18123.50.76%
2021-06-17123.00.76%
2021-06-16124.00.73%
2021-06-15125.50.81%
2021-06-11123.50.82%
2021-06-10121.50.82%
2021-06-09120.00.87%
2021-06-08119.00.86%
2021-06-07118.50.87%
2021-06-04119.50.85%
2021-06-03119.50.85%
2021-06-02119.50.79%
2021-06-01119.50.78%
2021-05-31118.50.78%
2021-05-28119.50.76%
2021-05-27119.50.73%

禾聯碩熱門網頁

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。