5469 瀚宇博


股價漲跌幅
20222021202020192018
瀚宇博-20.0%4.0%92.0%93.0%7.0%
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)
36.2 -5.91% 34.06 39.17 8.2% 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19.7120.9917.8814.9013.4613.039.529.517.337.96
營業利益率11.5911.748.205.304.093.290.041.37-0.421.55
折舊負擔比率3.725.035.974.825.005.826.395.726.136.08
稅前淨利率14.2012.6610.055.944.274.170.971.88-0.431.74
股東權益報酬率14.7710.9210.236.824.976.240.804.33-2.913.43
資產報酬率7.855.915.413.592.592.960.982.23-0.131.89
本業收入比81.6592.7181.5489.2095.7578.824.1073.0998.1789.08
業外獲益比18.347.2918.4610.804.1921.1295.9026.912.2810.92
無形資產佔淨值比0.920.951.021.210.000.000.000.000.000.00

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17.4216.3321.6520.2420.2321.9122.4922.1715.8819.8019.5117.3014.2816.4016.9312.7013.1415.3014.0112.31
營業利益率9.608.3014.3811.5511.4313.3213.0612.945.859.739.957.814.686.057.543.333.865.635.222.67
稅前淨利率12.0913.3017.5211.9412.9913.5716.8013.214.539.7516.237.635.485.989.554.163.325.765.563.07
本業收入比79.4062.4382.0896.7488.0298.1577.7197.87129.0899.7261.28102.3185.38101.0878.9880.17116.1997.7493.8487.19
業外獲益比20.6037.5717.923.1911.981.8522.292.07-29.080.1938.67-2.3114.62-1.0821.1119.83-16.192.266.1612.81

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)55036670754265810004950233683942143014
自由現金流量(百萬)241534105434-289-81535375474-7845591504
稅後淨利(百萬)3725316428171595856945365706-251562


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)1522109793623331137277321671246484359474712611940-960448-28119868-109325
自由現金流量(百萬)9136807089676918921885-117-2503651-199086829061936-959-1569303-352-902-352
稅後淨利(百萬)68080014127347798691239852204614135950533934583827114134332662

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)57000457044314243769396293941540417486625100755943
營業利益(百萬)66085364353723211621129516668-215865
稅後淨利(百萬)3725316428171595856945365706-251562
EPS(完全稀釋)7.026.136.023.531.892.090.811.56-0.560.00
營收成長率(%)24.725.94-1.4310.450.54-2.48-16.94-4.60-8.82N/A
營業利益成長率(%)23.1951.6552.3943.1825.177993.75-97.60N/AN/AN/A
稅後淨利成長率(%)17.7312.3276.6186.33-9.42158.90-48.30381.27N/AN/A
EPS成長率(%)14.521.8370.5486.77-9.57158.02-48.08N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)122101391417365133751234612737126081170486551103211823107979490108291230211155948310764108119152
營業利益(百萬)1172115524971545141116971646151450610731176843444655928372366606564245
稅後淨利(百萬)68080014127347798691239852204614135950533934583827114134332662
EPS(完全稀釋)1.291.522.671.391.481.692.351.680.411.322.961.100.750.771.860.600.310.760.720.14
去年同期營收成長率(%)-1.109.2437.7314.2842.6515.466.648.40-8.801.87-3.89-3.210.070.6013.7921.89----
去年同期營業利益成長率(%)-16.94-31.9451.702.05178.8558.1539.9779.6013.9663.8226.72126.6121.318.0964.5451.84----
去年同期稅後淨利成長率(%)-12.71-7.9413.96-13.85281.8641.53-8.8368.71-39.8277.9762.1786.35140.430.58157.06337.10----
去年同期EPS成長率(%)-12.84-10.0613.62-17.26260.9828.03-20.6152.73-45.3371.4359.1483.33141.941.32158.33328.57----
較上季營收成長率(%)-12.25-19.8729.838.33-3.071.027.7235.23-21.55-6.699.5013.77-12.36-11.9710.2817.63-11.90-0.4318.13-
較上季營業利益成長率(%)1.47-53.7461.629.50-16.853.108.72199.21-52.84-8.7639.5089.86-32.21-29.42149.461.64-39.607.45130.20-
較上季稅後淨利成長率(%)-15.00-43.3492.37-5.78-10.36-29.8645.42317.65-66.78-54.82169.1148.97-1.74-58.83209.2392.20-58.895.21425.81-
較上季EPS成長率(%)-15.13-43.0792.09-6.08-12.43-28.0939.88309.76-68.94-55.41169.0946.67-2.60-58.60210.0093.55-59.215.56414.29-

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(%)
2022/4-21.58-23.03-6.862019/12-3.2211.36-1.43
2022/317.29-1.23-1.072019/11-1.360.58-2.44
2022/1~2-11.59-0.99-0.992019/10-6.38-4.67-2.74
2021/12-3.658.1324.712019/93.05-0.74-2.51
2021/114.279.4526.412019/8-1.02-9.04-2.76
2021/10-27.1210.1428.392019/76.56-1.56-1.67
2021/9-0.241.5930.692019/61.38-1.69-1.69
2021/830.2248.3729.02019/54.63-2.15-1.69
2021/78.5222.025.632019/44.74-5.79-1.56
2021/6-1.7211.526.332019/323.83-0.20.07
2021/52.3617.1329.942019/1~2-23.310.220.22
2021/40.6214.3633.892018/12-12.59-4.6610.44
2021/319.6824.2442.62018/11-6.52-1.7411.85
2021/1~2-14.4755.2655.252018/10-2.518.0713.41
2020/12-2.4718.475.932018/9-5.567.5914.09
2020/114.9217.554.82018/87.115.8315.06
2020/10-6.3110.53.482018/76.4218.2614.92
2020/94.5610.422.662018/60.917.1514.3
2020/87.088.831.562018/50.7422.1613.69
2020/7-0.810.590.392018/410.9526.811.51
2020/63.248.070.352018/328.814.956.51
2020/5-0.066.12-1.352018/1~2-27.877.387.37
2020/49.3111.11-3.452017/12-9.915.260.54
2020/367.526.46-8.792017/112.819.570.12
2020/1~2-30.07-17.0-16.992017/10-2.949.82-0.85

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
1476.01603.0-7.922
2021Q4(百萬)2020Q4(百萬)YoY(%)
1850.01729.06.9982
2021Q3(百萬)2020Q3(百萬)YoY(%)
3042.02118.043.626

EPS較上季
2022Q1(元)2021Q4(元)比率
1.291.52-0.151

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率3.363.002.892.962.983.243.063.413.733.95
存貨周轉率4.613.845.207.817.477.738.569.7810.1611.25

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q3
應收帳款周轉率0.700.781.00
存貨周轉率1.031.151.21

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.480.480.500.560.590.620.640.670.700.69
金融負債(百萬)19205174142098121742213052156224475276542721625503
營收淨額(百萬)57000457044314243769396293941540417486625100755943
利息保障倍數46.3522.5910.776.135.125.001.812.530.572.68
長期銀行借款占稅後淨利比2.043.343.537.0312.2910.1132.0417.2218.5318.53

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)57000457044314243769396293941540417486625100755943
推銷費用(百萬)128610391150104898210751113121611811178
管理費用(百萬)2937277927432792233723662336238324492129
研發費(百萬)402386285348394398381360321284
推銷費用率(%)2.262.272.672.392.482.732.752.502.322.11
管理費用率(%)5.156.086.366.385.906.005.784.904.803.81
研發費用率(%)0.710.840.660.800.991.010.940.740.630.51

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)122101391417365133751234612737126081170486551103211823107979490108291230211155948310764108119152
推銷費用(百萬)272285402288311263306262209320295285250271307268202298256218
管理費用(百萬)587727752778680708775727569719763671590769767681576638591568
研發費(百萬)92103110959510310690886975707172799610110610496
推銷費用率(%)2.232.052.322.152.522.062.432.242.412.902.502.642.632.502.502.402.132.772.372.38
管理費用率(%)4.815.224.335.825.515.566.156.216.576.526.456.216.227.106.236.106.075.935.476.21
研發費用率(%)0.750.740.630.710.770.810.840.771.020.630.630.650.750.660.640.861.070.980.961.05

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
5469-瀚宇博OOOOOOOXXX
19年52.84億34.69%47.07%0.0%288.15%5888百萬10.8%

融資使用率
日期股價融資使用率
2022-05-19 -36.29.67%
2022-05-1836.69.66%
2022-05-1736.39.66%
2022-05-1635.759.62%
2022-05-1334.610.25%
2022-05-1233.8510.32%
2022-05-1134.610.48%
2022-05-1035.2510.38%
2022-05-0935.410.65%
2022-05-0637.6510.67%
2022-05-0538.3510.76%
2022-05-0437.9510.92%
2022-05-0338.010.92%
2022-04-2938.5510.91%
2022-04-2838.611.16%
2022-04-2738.611.15%
2022-04-2639.3511.09%
2022-04-2539.2511.13%
2022-04-2240.2511.04%
2022-04-2140.511.12%
2022-04-2040.3511.16%
2022-04-1939.911.22%
2022-04-1839.811.27%
2022-04-1540.0511.08%
2022-04-1440.511.08%
2022-04-1340.9511.01%
2022-04-1239.410.88%
2022-04-1139.710.89%
2022-04-0840.810.89%
2022-04-0740.7510.83%
2022-04-0641.710.91%
2022-04-0142.010.92%
2022-03-3142.310.95%
2022-03-3042.4511.00%
2022-03-2942.411.17%
2022-03-2842.5511.19%
2022-03-2542.911.20%
2022-03-2443.111.18%
2022-03-2343.411.18%
2022-03-2242.811.31%
2022-03-2142.7511.28%
2022-03-1842.6511.30%
2022-03-1742.2511.31%
2022-03-1641.2511.37%
2022-03-1541.611.39%
2022-03-1442.3511.26%
2022-03-1142.111.29%
2022-03-1042.3511.26%
2022-03-0941.8511.26%
2022-03-0841.3511.27%
2022-03-0742.6511.24%
2022-03-0444.1511.17%
2022-03-0344.611.23%
2022-03-0244.811.26%
2022-03-0144.911.31%
2022-02-2544.711.38%
2022-02-2444.111.43%
2022-02-2344.9511.55%
2022-02-2244.911.58%
2022-02-2144.611.65%
2022-02-1844.411.63%
2022-02-1743.811.50%
2022-02-1642.111.80%
2022-02-1541.8511.86%
2022-02-1441.9511.90%
2022-02-1143.0511.83%
2022-02-1043.311.82%
2022-02-0943.411.87%
2022-02-0843.1511.97%
2022-02-0742.8511.94%
2022-01-2641.611.98%
2022-01-2541.611.99%
2022-01-2442.2512.14%
2022-01-2142.5512.19%
2022-01-2043.512.29%
2022-01-1943.312.31%
2022-01-1843.2512.34%
2022-01-1743.212.41%
2022-01-1442.6512.59%
2022-01-1343.0512.55%
2022-01-1242.912.52%
2022-01-1142.812.53%
2022-01-1043.3512.49%
2022-01-0743.512.36%
2022-01-0644.2512.27%
2022-01-0544.6512.24%
2022-01-0445.1512.34%
2022-01-0345.0512.24%
2021-12-3045.412.25%
2021-12-2945.2512.35%
2021-12-2845.4512.37%
2021-12-2745.612.32%
2021-12-2445.2512.26%
2021-12-2344.612.22%
2021-12-2244.212.16%
2021-12-2144.1512.09%
2021-12-2044.012.12%
2021-12-1744.0512.14%
2021-12-1644.2512.16%
2021-12-1544.1512.34%
2021-12-1443.8512.56%
2021-12-1344.412.68%
2021-12-1044.712.74%
2021-12-0945.2512.73%
2021-12-0845.9512.59%
2021-12-0744.912.66%
2021-12-0644.8512.60%
2021-12-0345.0512.52%
2021-12-0244.612.54%
2021-12-0145.212.54%
2021-11-3044.5512.65%
2021-11-2944.312.72%
2021-11-2644.4512.83%
2021-11-2545.512.67%
2021-11-2445.8512.66%
2021-11-2345.912.73%
2021-11-2246.6512.81%
2021-11-1945.712.67%
2021-11-1846.412.81%
2021-11-1746.912.89%
2021-11-1647.1512.87%
2021-11-1546.513.40%
2021-11-1244.312.83%
2021-11-1143.613.02%
2021-11-1044.013.10%
2021-11-0944.6513.40%
2021-11-0844.113.43%
2021-11-0543.913.59%
2021-11-0443.9513.58%
2021-11-0343.313.80%
2021-11-0242.6513.94%
2021-11-0142.913.61%
2021-10-2941.713.76%
2021-10-2841.4513.96%
2021-10-2741.614.04%
2021-10-2640.813.97%
2021-10-2540.7513.97%
2021-10-2240.613.99%
2021-10-2140.1513.97%
2021-10-2040.314.00%
2021-10-1940.413.98%
2021-10-1839.713.95%
2021-10-1539.6513.90%
2021-10-1439.113.86%
2021-10-1338.913.89%
2021-10-1239.5513.77%
2021-10-0840.213.66%
2021-10-0739.6513.56%
2021-10-0638.6513.62%
2021-10-0539.313.53%
2021-10-0438.813.42%
2021-10-0139.7513.32%
2021-09-3040.9513.37%
2021-09-2941.1513.29%
2021-09-2842.013.29%
2021-09-2742.8513.11%
2021-09-2443.312.97%
2021-09-2342.8512.96%
2021-09-2242.212.95%
2021-09-1743.012.90%
2021-09-1642.412.94%
2021-09-1542.413.01%
2021-09-1442.513.07%
2021-09-1342.6513.06%
2021-09-1042.5513.24%
2021-09-0941.213.11%
2021-09-0840.8513.10%
2021-09-0741.713.17%
2021-09-0641.7513.20%
2021-09-0342.313.15%
2021-09-0242.013.30%
2021-09-0142.513.22%
2021-08-3141.9513.29%
2021-08-3041.7513.31%
2021-08-2741.4513.29%
2021-08-2641.5513.26%
2021-08-2541.612.97%
2021-08-2441.012.93%
2021-08-2341.613.05%
2021-08-2040.5513.09%
2021-08-1940.813.10%
2021-08-1842.213.22%
2021-08-1740.613.12%
2021-08-1641.613.16%
2021-08-1341.9513.07%
2021-08-1244.312.84%
2021-08-1146.7512.59%
2021-08-1047.6512.96%
2021-08-0948.1512.99%
2021-08-0649.313.02%
2021-08-0549.5513.41%
2021-08-0448.3512.79%
2021-08-0348.312.80%
2021-08-0248.312.82%
2021-07-3047.3512.95%
2021-07-2947.8513.00%
2021-07-2847.513.11%
2021-07-2747.413.18%
2021-07-2647.913.06%
2021-07-2347.313.36%
2021-07-2247.113.48%
2021-07-2146.2513.24%
2021-07-2046.6513.13%
2021-07-1947.613.20%
2021-07-1648.413.10%
2021-07-1548.2513.11%
2021-07-1448.213.25%
2021-07-1349.0513.54%
2021-07-1249.1513.76%
2021-07-0948.4513.54%
2021-07-0848.013.73%
2021-07-0747.6513.96%
2021-07-0648.1514.09%
2021-07-0548.414.16%
2021-07-0247.314.38%
2021-07-0147.1514.42%
2021-06-3047.614.74%
2021-06-2947.5514.62%
2021-06-2848.014.70%
2021-06-2547.5514.92%
2021-06-2448.1515.12%
2021-06-2348.415.13%
2021-06-2247.6515.04%
2021-06-2146.0514.37%
2021-06-1846.614.15%
2021-06-1746.0514.20%
2021-06-1645.214.33%
2021-06-1545.8514.44%
2021-06-1145.1514.24%
2021-06-1044.814.42%
2021-06-0944.2514.45%
2021-06-0844.214.56%
2021-06-0743.714.59%
2021-06-0444.114.59%
2021-06-0344.6514.50%
2021-06-0244.6514.67%
2021-06-0145.1514.68%
2021-05-3144.414.69%
2021-05-2844.415.09%
2021-05-2744.014.86%

瀚宇博熱門網頁

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。