6158 禾昌


股價漲跌幅
202220212020
禾昌-38.0%59.0%22.0%
0050-14.14%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)
33.65 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29.2228.7228.8332.7428.6426.8619.8513.6712.59
營業利益率7.717.79-0.574.343.093.16-2.87-9.84-10.93
折舊負擔比率7.065.755.544.568.0911.9814.4713.8615.88
稅前淨利率7.777.172.4625.325.288.550.64-8.28-10.41
股東權益報酬率17.1815.962.1916.312.905.500.45-7.72-12.95
資產報酬率7.146.491.4411.352.134.130.49-4.93-8.42
本業收入比98.83108.22-23.0817.1258.6236.97-457.14118.75104.76
業外獲益比0.58-8.90123.0882.8841.3863.03557.14-18.75-5.04
無形資產佔淨值比0.130.300.650.210.000.000.000.000.00

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26.2326.4829.2933.3227.1828.2829.8832.5321.5427.4628.5126.0033.3534.1535.5531.9328.14
營業利益率5.553.327.7912.576.388.3211.9512.11-7.09-1.350.29-3.422.114.7812.691.88-4.76
稅前淨利率5.532.638.2912.436.935.8011.0512.78-6.07-1.055.032.203.378.8720.4014.4463.44
本業收入比100.00130.7795.56101.3592.11146.88107.3595.45114.29125.004.76-162.5061.5453.8562.1413.33-7.59
業外獲益比-0.00-23.086.67-1.357.89-43.75-8.826.06-14.29-25.0095.24275.0038.4646.1537.8686.67107.17

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)315141167193236548503312469
自由現金流量(百萬)84-87196-246193567337216317
稅後淨利(百萬)162136343867314813-219-393


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)371647174640732252137862479574611
自由現金流量(百萬)271023115-647-42-17-36-59-22640-36335333-248-384
稅後淨利(百萬)2710398033276366-21-3151012348451217

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)219720341569173116431936223229003426
營業利益(百萬)169158-9755161-64-285-374
稅後淨利(百萬)162136343867314813-219-393
EPS(完全稀釋)3.032.570.423.590.671.350.11-1.95-3.43
營收成長率(%)8.0129.64-9.365.36-15.13-13.26-23.03-15.35N/A
營業利益成長率(%)6.96N/AN/A47.06-16.39N/AN/AN/AN/A
稅後淨利成長率(%)19.12300.00-91.19428.77-50.681038.46105.94N/AN/A
EPS成長率(%)17.90511.90-88.30435.82-50.371127.27N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)565507549597544560613519342379421384385441504412373
營業利益(百萬)3117437535477363-24-51-13821648-18
稅後淨利(百萬)2710398033276366-21-3151012348451217
EPS(完全稀釋)0.510.190.751.520.630.531.221.26-0.40-0.040.220.100.120.320.800.492.00
去年同期營收成長率(%)3.86-9.46-10.4415.0359.0647.7645.6135.16-11.17-14.06-16.47-6.803.220.000.000.00-
去年同期營業利益成長率(%)-11.43-63.83-41.1019.05245.831040.007200.00584.62-400.00-123.81-98.44-262.50144.440.000.000.00-
去年同期稅後淨利成長率(%)-18.18-62.96-38.1021.21257.141000.00320.00560.00-275.00-108.82-82.14-80.39-94.470.000.000.00-
去年同期EPS成長率(%)-19.05-64.15-38.5220.63257.501425.00454.551160.00-433.33-112.50-72.50-79.59-94.000.000.000.00-
較上季營收成長率(%)11.44-7.65-8.049.74-2.86-8.6518.1151.75-9.76-9.989.64-0.26-12.70-12.5022.3310.460.00
較上季營業利益成長率(%)82.35-60.47-42.67114.29-25.53-35.6215.87362.50-380.00-600.00107.69-262.50-61.90-67.19700.00144.440.00
較上季稅後淨利成長率(%)170.00-74.36-51.25142.4222.22-57.14-4.55414.29-600.00-120.0050.00-16.67-64.71-59.5264.71-76.500.00
較上季EPS成長率(%)168.42-74.67-50.66141.2718.87-56.56-3.17415.00-900.00-118.18120.00-16.67-62.50-60.0063.27-75.500.00

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(%)
2022/4-7.98-3.40.682019/129.170.55-9.28
2022/345.417.412.182019/115.31-18.17-10.12
2022/1~2-29.06-0.73-0.732019/10-16.54-22.29-9.27
2021/125.76-2.928.242019/96.25-12.69-7.72
2021/1112.86-5.479.452019/8-7.68-23.78-7.01
2021/10-9.32-13.4311.112019/715.67-12.74-3.91
2021/9-6.01-22.2314.082019/6-2.93-9.43-2.05
2021/8-2.17-10.6320.42019/5-0.56-7.38-0.47
2021/7-5.86-3.7526.372019/4-3.88-3.561.42
2021/6-3.0215.6633.092019/353.03-0.953.22
2021/51.1120.3737.382019/1~2-45.455.645.63
2021/42.3210.5742.852018/12-11.151.795.32
2021/329.0442.157.22018/110.019.555.64
2021/1~2-23.8968.0967.112018/10-6.2421.865.24
2020/122.9838.9729.12018/9-7.243.433.57
2020/113.3547.3228.092018/85.6818.273.59
2020/10-18.5550.1126.252018/720.0614.561.27
2020/98.053.823.882018/6-0.741.92-1.15
2020/85.3551.3119.822018/53.533.37-1.78
2020/713.1332.5815.212018/4-1.27-6.87-3.11
2020/60.9235.5611.942018/356.64-7.84-1.68
2020/5-7.1130.377.342018/1~2-41.832.252.25
2020/431.539.561.572017/12-4.38-15.92-15.13
2020/347.222.01-9.672017/1111.25-14.17-15.06
2020/1~2-18.81-16.47-15.982017/10-20.42-22.86-15.15

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
31.038.0-18.42
2021Q4(百萬)2020Q4(百萬)YoY(%)
13.032.0-59.37
2021Q3(百萬)2020Q3(百萬)YoY(%)
45.068.0-33.82

EPS較上季
2022Q1(元)2021Q4(元)比率
0.510.191.6842

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率2.893.072.602.782.562.532.682.952.88
存貨周轉率4.795.494.785.295.366.397.338.259.80

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.730.660.690.750.690.700.830.880.650.670.730.660.610.650.800.750.68
存貨周轉率1.211.091.121.191.301.431.751.681.291.281.471.341.131.331.671.481.39

償債能力-近10年
202120202019201820172016201520142013
負債比0.580.620.600.300.320.290.240.330.35
金融負債(百萬)664679636255470310273762658
營收淨額(百萬)219720341569173116431936223229003426
利息保障倍數28.0322.948.09130.1819.5549.822.83-27.83-48.00
長期銀行借款占稅後淨利比0.280.925.150.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)219720341569173116431936223229003426
推銷費用(百萬)119113119130107111147180186
管理費用(百萬)147131142188162214202280254
研發費(百萬)206182201173151134158222366
推銷費用率(%)5.425.567.587.516.515.736.596.215.43
管理費用率(%)6.696.449.0510.869.8611.059.059.667.41
研發費用率(%)9.388.9512.819.999.196.927.087.6610.68

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)565507549597544560613519342379421384385441504412373
推銷費用(百萬)2528303228272932263128283237313032
管理費用(百萬)3935373936333534303035354148444749
研發費(百萬)5354505249534741424856504744404742
推銷費用率(%)4.425.525.465.365.154.824.736.177.608.186.657.298.318.396.157.288.58
管理費用率(%)6.906.906.746.536.625.895.716.558.777.928.319.1110.6510.888.7311.4113.14
研發費用率(%)9.3810.659.118.719.019.467.677.9012.2812.6613.3013.0212.219.987.9411.4111.26

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
6158-禾昌OXOXOXOXXX
20年5.50億24.49%54.74%0.0%45.45%346百萬10.48%

融資使用率
日期股價融資使用率
2022-05-18 -33.6519.97%
2022-05-1734.320.03%
2022-05-1633.1520.01%
2022-05-1332.620.00%
2022-05-1232.020.03%
2022-05-1132.5520.29%
2022-05-1032.920.27%
2022-05-0933.2520.22%
2022-05-0633.8520.30%
2022-05-0534.920.32%
2022-05-0434.420.51%
2022-05-0333.720.54%
2022-04-2933.320.63%
2022-04-2832.320.68%
2022-04-2732.0521.49%
2022-04-2632.021.92%
2022-04-2531.8523.73%
2022-04-2233.7524.00%
2022-04-2134.523.96%
2022-04-2034.0523.89%
2022-04-1934.0524.34%
2022-04-1833.6524.37%
2022-04-1533.5524.37%
2022-04-1434.6524.98%
2022-04-1335.225.01%
2022-04-1235.225.25%
2022-04-1135.0525.40%
2022-04-0836.825.23%
2022-04-0736.8525.27%
2022-04-0638.2525.46%
2022-04-0137.3525.91%
2022-03-3137.3525.86%
2022-03-3038.2525.62%
2022-03-2936.3525.80%
2022-03-2836.8525.80%
2022-03-2537.825.86%
2022-03-2437.926.31%
2022-03-2336.825.78%
2022-03-2236.925.81%
2022-03-2136.325.90%
2022-03-1836.4525.88%
2022-03-1736.9525.89%
2022-03-1635.7526.07%
2022-03-1535.7526.52%
2022-03-1437.426.73%
2022-03-1137.027.24%
2022-03-1038.129.01%
2022-03-0937.8529.16%
2022-03-0837.828.96%
2022-03-0741.8534.51%
2022-03-0445.134.88%
2022-03-0346.534.78%
2022-03-0244.5533.79%
2022-03-0145.134.11%
2022-02-2544.0534.81%
2022-02-2443.734.99%
2022-02-2346.435.39%
2022-02-2245.735.03%
2022-02-2147.735.56%
2022-02-1849.0535.82%
2022-02-1748.136.84%
2022-02-1645.434.10%
2022-02-1544.534.07%
2022-02-1444.134.71%
2022-02-1147.6535.92%
2022-02-1048.835.51%
2022-02-0947.9533.96%
2022-02-0843.633.33%
2022-02-0743.2533.65%
2022-01-2642.8534.39%
2022-01-2543.735.56%
2022-01-2443.537.27%
2022-01-2142.537.49%
2022-01-2045.1540.80%
2022-01-1944.140.40%
2022-01-1847.246.07%
2022-01-1749.5547.98%
2022-01-1447.047.37%
2022-01-1350.452.35%
2022-01-1252.053.26%
2022-01-1155.353.03%
2022-01-1053.653.60%
2022-01-0753.054.57%
2022-01-0655.057.44%
2022-01-0554.060.21%
2022-01-0455.061.44%
2022-01-0354.460.55%
2021-12-3053.960.72%
2021-12-2955.356.04%
2021-12-2853.152.96%
2021-12-2748.346.25%
2021-12-2443.9540.40%
2021-12-2342.634.87%
2021-12-2238.7527.08%
2021-12-2135.2517.74%
2021-12-2035.1517.63%
2021-12-1734.917.60%
2021-12-1635.4517.46%
2021-12-1535.317.42%
2021-12-1434.917.99%
2021-12-1334.918.01%
2021-12-1035.018.20%
2021-12-0935.1517.52%
2021-12-0834.516.75%
2021-12-0734.016.14%
2021-12-0633.814.97%
2021-12-0332.413.68%
2021-12-0232.2513.65%
2021-12-0133.0513.63%
2021-11-3032.6513.68%
2021-11-2931.613.61%
2021-11-2632.313.76%
2021-11-2533.213.99%
2021-11-2433.8514.09%
2021-11-2333.314.27%
2021-11-2233.9514.29%
2021-11-1933.3514.79%
2021-11-1833.614.73%
2021-11-1733.914.87%
2021-11-1633.315.12%
2021-11-1534.417.10%
2021-11-1233.517.10%
2021-11-1134.017.89%
2021-11-1034.7518.25%
2021-11-0934.318.11%
2021-11-0836.319.13%
2021-11-0537.1522.52%
2021-11-0434.518.28%
2021-11-0332.815.74%
2021-11-0233.515.90%
2021-11-0133.2515.93%
2021-10-2932.316.20%
2021-10-2832.316.24%
2021-10-2731.9516.30%
2021-10-2632.3516.34%
2021-10-2532.3516.50%
2021-10-2231.9516.51%
2021-10-2131.5516.51%
2021-10-2031.3516.51%
2021-10-1931.216.52%
2021-10-1830.916.73%
2021-10-1530.817.03%
2021-10-1430.5517.15%
2021-10-1330.3517.14%
2021-10-1230.8517.50%
2021-10-0831.2517.55%
2021-10-0731.3517.55%
2021-10-0630.717.58%
2021-10-0530.9517.63%
2021-10-0431.2517.50%
2021-10-0132.3518.19%
2021-09-3033.518.34%
2021-09-2933.6518.27%
2021-09-2834.3518.41%
2021-09-2734.6518.40%
2021-09-2434.018.19%
2021-09-2333.518.20%
2021-09-2233.618.22%
2021-09-1734.6518.05%
2021-09-1634.818.17%
2021-09-1533.1518.06%
2021-09-1433.2518.12%
2021-09-1332.518.58%
2021-09-1032.7518.72%
2021-09-0932.9518.67%
2021-09-0832.9518.68%
2021-09-0734.3518.84%
2021-09-0634.018.60%
2021-09-0334.6518.89%
2021-09-0233.319.16%
2021-09-0133.918.69%
2021-08-3134.019.18%
2021-08-3033.618.64%
2021-08-2733.319.02%
2021-08-2633.018.57%
2021-08-2533.018.59%
2021-08-2431.9518.30%
2021-08-2332.518.51%
2021-08-2031.718.42%
2021-08-1931.8518.70%
2021-08-1833.5518.54%
2021-08-1732.519.02%
2021-08-1634.219.55%
2021-08-1335.319.88%
2021-08-1237.1519.36%
2021-08-1136.020.57%
2021-08-1037.821.18%
2021-08-0938.722.97%
2021-08-0638.224.49%
2021-08-0536.020.48%
2021-08-0434.5519.53%
2021-08-0335.3517.82%
2021-08-0235.8519.60%
2021-07-3033.716.47%
2021-07-2933.717.02%
2021-07-2834.517.31%
2021-07-2733.115.35%
2021-07-2633.5516.08%
2021-07-2330.514.79%
2021-07-2230.3514.94%
2021-07-2130.1514.95%
2021-07-2030.2514.96%
2021-07-1930.7514.90%
2021-07-1630.6514.70%
2021-07-1530.0515.10%
2021-07-1429.815.12%
2021-07-1329.915.12%
2021-07-1229.9515.14%
2021-07-0929.9515.25%
2021-07-0829.8515.18%
2021-07-0730.415.16%
2021-07-0629.9515.21%
2021-07-0530.3515.45%
2021-07-0230.4515.47%
2021-07-0130.6515.44%
2021-06-3030.9515.41%
2021-06-2930.515.30%
2021-06-2830.6515.35%
2021-06-2530.315.44%
2021-06-2429.9515.66%
2021-06-2329.915.65%
2021-06-2229.815.72%
2021-06-2130.016.04%
2021-06-1830.116.06%
2021-06-1729.916.05%
2021-06-1630.116.07%
2021-06-1530.1516.04%
2021-06-1130.016.02%
2021-06-1029.915.96%
2021-06-0929.0516.03%
2021-06-0828.9516.07%
2021-06-0728.815.90%
2021-06-0429.115.87%
2021-06-0329.115.94%
2021-06-0229.115.91%
2021-06-0129.115.87%
2021-05-3128.9515.65%
2021-05-2829.015.56%
2021-05-2728.715.69%
2021-05-2628.715.79%

禾昌熱門網頁

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。