5533 皇鼎


股價漲跌幅
20222021202020192018
皇鼎2.0%19.0%3.0%1.0%0.0%
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)
19.45 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
  • 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28.6515.6629.3630.4420.5232.8239.0238.2034.53
營業利益率21.058.1710.4415.9811.9619.3929.5730.8726.02
折舊負擔比率2.412.295.393.892.014.253.131.951.37
稅前淨利率30.417.127.0612.089.1616.0827.5529.9026.23
股東權益報酬率13.473.291.283.164.553.748.5615.6513.69
資產報酬率7.911.911.002.133.022.264.638.557.94
本業收入比69.22114.65147.83132.12130.67120.62107.35103.2299.17
業外獲益比30.78-15.02-47.83-32.12-30.67-20.62-7.35-3.220.83
無形資產佔淨值比0.010.010.010.010.000.000.000.000.00

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24.2732.8320.1431.8029.9916.6420.6011.5920.6729.2924.7231.1331.2729.8930.0730.3931.1017.4519.7027.42
營業利益率20.1026.6612.7524.2519.7011.409.646.65-7.363.056.6115.1712.8111.6412.8317.7619.5112.5610.2114.20
稅前淨利率32.3058.7511.4424.7519.229.568.827.02-12.27-2.095.0412.368.395.2910.4113.7816.0411.177.448.56
本業收入比62.3145.29111.2198.25102.22119.46109.2694.9560.00-133.33131.58122.22153.85222.73123.21128.74121.10112.61138.20166.04
業外獲益比37.8554.56-11.212.19-2.22-19.46-9.265.0540.00233.33-31.58-22.22-53.85-122.73-23.21-28.74-22.02-12.61-37.08-66.04

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)7671062104-5682162-662297-1312830
自由現金流量(百萬)2418105142-6302115-871-168-1939-423
稅後淨利(百萬)106224394234334269590978752


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)1573-5186295191376009522-70-581411929-51-284-28-204166687598
自由現金流量(百萬)152612775444651315944522-69-1937713423-61-2846-290173282063
稅後淨利(百萬)6116441091961121344198-30-13165635204677911947549

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)377238351632226542362023261736383221
營業利益(百萬)7943131703625073927741123838
稅後淨利(百萬)106224394234334269590978752
EPS(完全稀釋)3.720.850.330.821.170.942.173.823.09
營收成長率(%)-1.64134.99-27.95-46.53109.39-22.70-28.0612.95N/A
營業利益成長率(%)153.6784.12-53.04-28.6029.34-49.35-31.0834.01N/A
稅後淨利成長率(%)337.04158.51-59.83-29.9424.16-54.41-39.6730.05N/A
EPS成長率(%)337.65157.58-59.76-29.9124.47-56.68-43.1923.62N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)2013113810109227021562613141724427738150646742053762967919861201619
營業利益(百萬)4053031292241381785994-188257760496911213225012388
稅後淨利(百萬)6116441091961121344198-30-13165635204677911947549
EPS(完全稀釋)2.142.260.380.690.390.470.140.35-0.11-0.040.060.190.120.070.160.270.320.680.260.17
去年同期營收成長率(%)186.75-27.1464.76-34.93187.70463.9060.89180.04-47.75-34.05-29.05-19.55-31.22-78.85-55.291.62----
去年同期營業利益成長率(%)193.4870.22118.64138.30866.672125.00136.0022.08-130.00-83.67-63.77-31.25-54.55-80.40-43.9027.27----
去年同期稅後淨利成長率(%)445.54380.60165.85100.00473.331130.77156.2575.00-185.71-165.00-65.22-27.27-61.54-89.69-38.6757.14----
去年同期EPS成長率(%)448.72380.85171.4397.14454.551275.00133.3384.21-191.67-157.14-62.50-29.63-62.50-89.71-38.4658.82----
較上季營收成長率(%)76.8912.679.5431.34-55.06154.81-56.74480.74-11.91-27.30-24.708.3511.19-21.79-14.63-7.36-65.8165.3694.02-
較上季營業利益成長率(%)33.66134.88-42.4162.32-22.47201.69-37.23622.22-325.00-68.00-67.5328.3322.45-28.99-38.39-15.15-47.20103.2539.77-
較上季稅後淨利成長率(%)-5.12490.83-44.3975.00-16.42226.83-58.16426.67-130.77-181.25-71.4360.0075.00-56.52-40.26-15.38-53.09158.6753.06-
較上季EPS成長率(%)-5.31494.74-44.9376.92-17.02235.71-60.00418.18-175.00-166.67-68.4258.3371.43-56.25-40.74-15.62-52.94161.5452.94-

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(%)
2022/43.52359.06246.732019/12113.94-33.18-27.76
2022/34449.772149.14187.02019/1121.46-29.77-27.15
2022/1~2-88.75-42.75-42.742019/10-71.08-35.65-27.01
2021/1241.38-85.23-1.632019/9136.6-32.51-26.59
2021/11-85.54-17.3534.932019/8-8.0-13.25-25.44
2021/10267.93241.1637.992019/7-57.87-32.58-26.27
2021/9-68.93-21.1615.882019/639.29-20.89-25.6
2021/81625.241223.2621.322019/525.44-40.46-26.88
2021/7-88.22-83.91-13.472019/4-17.5551.63-22.14
2021/695.29251.11-2.182019/32.12-54.52-31.2
2021/5-50.12-85.13-19.022019/1~2-8.27-8.2-8.19
2021/4406.03500.4251.662018/12124.8626.25-46.52
2021/3-79.8-13.86188.192018/1111.29-93.79-49.76
2021/1~238.79297.7297.72018/10-69.67-47.71-20.84
2020/12692.51693.96135.162018/9204.11-19.78-18.76
2020/11-40.35107.3279.732018/8-18.1-86.99-18.56
2020/10-14.98322.1978.352018/7-56.8479.1727.97
2020/9421.4643.5767.82018/64.83-12.8924.69
2020/8-79.03-34.8572.062018/5219.5167.5341.23
2020/7157.11185.8680.652018/4-75.28-40.3533.89
2020/6-91.72-53.1670.592018/3184.5181.0258.05
2020/51913.95688.83106.932018/1~2-46.9240.4840.48
2020/4-27.4-50.86-48.522017/12-88.94-10.72109.4
2020/367.89-44.19-47.882017/11837.291046.1122.74
2020/1~2-52.33-49.69-49.692017/10-53.48-21.3844.42

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
650.0135.0381.48
2021Q4(百萬)2020Q4(百萬)YoY(%)
669.0149.0348.99
2021Q3(百萬)2020Q3(百萬)YoY(%)
116.054.0114.81

EPS較上季
2022Q1(元)2021Q4(元)比率
2.142.26-0.053

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率74.3170.3927.5040.73188.90213.12232.95284.34350.57
存貨周轉率0.340.360.130.190.390.150.190.320.39

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率32.3338.5543.6967.2118.4925.6817.1266.887.588.817.027.527.379.519.429.6622.9080.2865.3345.61
存貨周轉率0.230.100.100.080.060.150.060.140.020.020.030.040.040.030.040.050.060.190.100.05

償債能力-近10年
202120202019201820172016201520142013
負債比0.360.470.510.490.470.520.500.500.43
金融負債(百萬)406458016591640857527244629358933874
營收淨額(百萬)377238351632226542362023261736383221
利息保障倍數103.237.562.704.144.155.4513.7027.5374.66
長期銀行借款占稅後淨利比1.538.7023.3911.2410.3411.663.692.282.56

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)377238351632226542362023261736383221
推銷費用(百萬)000000000
管理費用(百萬)000000000
研發費(百萬)000000000
推銷費用率(%)0.000.000.000.000.000.000.000.000.00
管理費用率(%)0.000.000.000.000.000.000.000.000.00
研發費用率(%)0.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)2013113810109227021562613141724427738150646742053762967919861201619
推銷費用(百萬)00000000000000000000
管理費用(百萬)00000000000000000000
研發費(百萬)00000000000000000000
推銷費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
管理費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
5533-皇鼎OOOOXOOOXO
14年28.52億16.63%32.31%18.53%64.90%2203百萬28.28%

融資使用率
日期股價融資使用率
2022-05-19 -19.454.87%
2022-05-1819.654.87%
2022-05-1719.654.78%
2022-05-1619.754.68%
2022-05-1319.14.19%
2022-05-1218.24.08%
2022-05-1118.94.27%
2022-05-1018.754.12%
2022-05-0918.74.14%
2022-05-0618.754.20%
2022-05-0518.94.03%
2022-05-0418.853.93%
2022-05-0318.83.81%
2022-04-2918.853.79%
2022-04-2818.953.79%
2022-04-2718.853.70%
2022-04-2619.053.67%
2022-04-2518.453.49%
2022-04-2218.93.51%
2022-04-2119.03.77%
2022-04-2019.13.75%
2022-04-1919.153.79%
2022-04-1819.253.89%
2022-04-1519.453.70%
2022-04-1419.73.73%
2022-04-1319.83.68%
2022-04-1219.953.83%
2022-04-1119.93.83%
2022-04-0819.753.59%
2022-04-0719.853.55%
2022-04-0620.053.39%
2022-04-0119.853.26%
2022-03-3119.53.06%
2022-03-3019.452.94%
2022-03-2919.42.85%
2022-03-2819.32.81%
2022-03-2519.352.75%
2022-03-2419.052.71%
2022-03-2319.02.67%
2022-03-2219.02.60%
2022-03-2118.952.52%
2022-03-1818.852.37%
2022-03-1719.352.77%
2022-03-1619.22.67%
2022-03-1519.23.03%
2022-03-1419.33.03%
2022-03-1119.22.97%
2022-03-1019.23.08%
2022-03-0919.253.06%
2022-03-0819.053.01%
2022-03-0719.053.00%
2022-03-0419.43.19%
2022-03-0319.453.16%
2022-03-0219.43.14%
2022-03-0119.53.14%
2022-02-2519.352.87%
2022-02-2419.452.79%
2022-02-2319.52.84%
2022-02-2219.452.81%
2022-02-2119.53.07%
2022-02-1819.52.92%
2022-02-1719.42.69%
2022-02-1619.32.92%
2022-02-1519.32.85%
2022-02-1419.252.78%
2022-02-1119.252.76%
2022-02-1019.352.75%
2022-02-0919.352.70%
2022-02-0819.42.63%
2022-02-0719.22.54%
2022-01-2619.02.43%
2022-01-2518.82.42%
2022-01-2418.952.50%
2022-01-2119.02.56%
2022-01-2019.22.56%
2022-01-1919.152.49%
2022-01-1819.22.46%
2022-01-1719.052.39%
2022-01-1419.052.40%
2022-01-1319.22.48%
2022-01-1219.32.44%
2022-01-1119.152.40%
2022-01-1019.22.47%
2022-01-0719.052.42%
2022-01-0619.02.49%
2022-01-0519.02.51%
2022-01-0419.12.59%
2022-01-0319.052.60%
2021-12-3019.12.59%
2021-12-2919.152.47%
2021-12-2819.12.37%
2021-12-2719.052.35%
2021-12-2419.052.29%
2021-12-2319.12.30%
2021-12-2219.02.25%
2021-12-2119.02.25%
2021-12-2018.952.25%
2021-12-1718.92.23%
2021-12-1619.052.23%
2021-12-1519.052.20%
2021-12-1419.02.16%
2021-12-1319.02.20%
2021-12-1019.02.20%
2021-12-0919.12.21%
2021-12-0819.252.26%
2021-12-0719.252.22%
2021-12-0619.22.19%
2021-12-0319.22.09%
2021-12-0219.052.01%
2021-12-0119.01.99%
2021-11-3018.851.91%
2021-11-2918.61.78%
2021-11-2618.71.77%
2021-11-2518.91.80%
2021-11-2418.951.85%
2021-11-2318.81.76%
2021-11-2218.81.83%
2021-11-1918.81.85%
2021-11-1818.91.92%
2021-11-1718.851.91%
2021-11-1618.951.97%
2021-11-1518.851.93%
2021-11-1218.71.92%
2021-11-1119.02.63%
2021-11-1019.02.73%
2021-11-0919.052.61%
2021-11-0819.72.99%
2021-11-0518.952.72%
2021-11-0419.12.70%
2021-11-0319.152.66%
2021-11-0219.02.46%
2021-11-0119.02.25%
2021-10-2918.92.12%
2021-10-2818.952.10%
2021-10-2719.02.15%
2021-10-2619.02.15%
2021-10-2518.952.25%
2021-10-2218.952.25%
2021-10-2118.752.24%
2021-10-2018.752.24%
2021-10-1918.72.23%
2021-10-1818.652.23%
2021-10-1518.652.24%
2021-10-1418.52.25%
2021-10-1318.452.25%
2021-10-1218.62.24%
2021-10-0818.752.24%
2021-10-0719.02.28%
2021-10-0619.02.30%
2021-10-0518.92.18%
2021-10-0418.82.19%
2021-10-0118.82.17%
2021-09-3019.252.14%
2021-09-2919.22.10%
2021-09-2819.22.07%
2021-09-2718.752.03%
2021-09-2418.151.91%
2021-09-2318.01.91%
2021-09-2217.851.98%
2021-09-1717.751.87%
2021-09-1617.051.76%
2021-09-1517.11.77%
2021-09-1416.951.78%
2021-09-1316.951.84%
2021-09-1016.91.90%
2021-09-0916.81.94%
2021-09-0816.81.97%
2021-09-0717.051.97%
2021-09-0617.052.03%
2021-09-0317.12.04%
2021-09-0217.052.03%
2021-09-0117.052.02%
2021-08-3117.02.03%
2021-08-3016.752.02%
2021-08-2716.82.02%
2021-08-2616.72.03%
2021-08-2516.62.02%
2021-08-2416.552.02%
2021-08-2316.52.02%
2021-08-2016.42.01%
2021-08-1916.42.01%
2021-08-1816.72.03%
2021-08-1716.82.05%
2021-08-1617.052.07%
2021-08-1316.852.12%
2021-08-1216.952.11%
2021-08-1116.952.10%
2021-08-1017.12.07%
2021-08-0917.22.11%
2021-08-0617.052.11%
2021-08-0517.02.13%
2021-08-0417.152.13%
2021-08-0317.052.12%
2021-08-0217.152.11%
2021-07-3017.02.10%
2021-07-2917.22.10%
2021-07-2816.952.08%
2021-07-2717.152.06%
2021-07-2617.152.05%
2021-07-2317.052.04%
2021-07-2216.952.04%
2021-07-2116.92.05%
2021-07-2016.952.05%
2021-07-1917.12.19%
2021-07-1617.252.18%
2021-07-1517.252.24%
2021-07-1417.252.27%
2021-07-1318.22.53%
2021-07-1216.92.04%
2021-07-0916.051.96%
2021-07-0816.01.96%
2021-07-0716.01.96%
2021-07-0615.952.06%
2021-07-0515.952.07%
2021-07-0215.852.10%
2021-07-0116.052.08%
2021-06-3016.252.00%
2021-06-2915.61.90%
2021-06-2815.552.13%
2021-06-2515.552.13%
2021-06-2415.52.13%
2021-06-2315.552.13%
2021-06-2215.52.13%
2021-06-2115.52.13%
2021-06-1815.52.12%
2021-06-1715.652.12%
2021-06-1615.552.12%
2021-06-1515.552.12%
2021-06-1115.52.12%
2021-06-1016.02.12%
2021-06-0915.92.22%
2021-06-0815.92.23%
2021-06-0715.952.22%
2021-06-0416.052.22%
2021-06-0316.052.19%
2021-06-0216.052.23%
2021-06-0116.052.23%
2021-05-3116.12.23%
2021-05-2816.152.24%
2021-05-2716.052.24%

皇鼎熱門網頁

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。