6163 華電網


股價漲跌幅
202220212020
華電網-27.0%24.0%-5.0%
0050-14.69%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)
14.95 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
  • 本益比法估值不適用於景氣循環股
  • 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22.1521.6122.2520.8521.0816.4416.0419.0320.5319.01
營業利益率3.41-0.042.603.193.100.15-6.06-2.166.866.97
折舊負擔比率1.051.251.100.690.790.810.990.810.310.27
稅前淨利率3.570.172.533.063.670.70-5.61-2.726.826.79
股東權益報酬率8.620.145.046.998.451.46-10.92-5.4814.7717.26
資產報酬率3.590.302.353.083.280.70-3.68-1.866.847.46
本業收入比95.48-25.00102.61103.7684.0322.22108.0079.12100.66103.00
業外獲益比4.52112.50-2.61-3.7615.2877.78-8.0020.88-0.66-2.67
無形資產佔淨值比0.380.260.180.310.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率18.0822.2920.8320.3627.4822.0521.9022.1419.8921.9521.5422.1024.1221.3821.1321.3018.71
營業利益率-7.892.278.89-4.40-1.408.30-5.89-3.09-6.028.341.63-7.11-1.097.584.131.06-5.26
稅前淨利率-6.652.318.83-4.16-0.547.02-4.69-0.60-6.467.722.05-6.70-0.966.764.440.92-4.49
本業收入比120.0097.22100.43106.98280.00117.80125.00560.0092.98108.1678.26106.25112.50111.8293.75112.50118.18
業外獲益比-18.572.78-0.43-6.98-160.00-18.64-25.00-460.007.02-8.1621.74-6.25-12.50-11.826.25-12.50-18.18

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)436195-81-242-6017451-311-30377
自由現金流量(百萬)31875-177-234-109-79413-399-199356
稅後淨利(百萬)17238310411719-148-86246247


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-733132997-18365-73-385589153-467-81313-16320692-377
自由現金流量(百萬)-88250275-7-20016-102-410571130-475-121289-17919779-330
稅後淨利(百萬)-7028193-44-5110-48-3-5711823-50-886433-28

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)6193448245284343391538273120333944624428
營業利益(百萬)211-21181381216-189-72306309
稅後淨利(百萬)17238310411719-148-86246247
EPS(完全稀釋)1.260.020.730.981.140.18-1.45-0.832.330.00
營收成長率(%)38.17-1.024.2610.932.3022.66-6.56-25.170.77N/A
營業利益成長率(%)N/AN/A-14.4914.051916.67N/AN/AN/A-0.97N/A
稅後淨利成長率(%)5633.33-96.39-20.19-11.11515.79112.84N/AN/A-0.40N/A
EPS成長率(%)6200.00-97.26-25.51-14.04533.33N/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)1059154126461040966167910159038851901113371378116211092888741
營業利益(百萬)-8435235-46-14139-60-28-5315918-51-9123459-39
稅後淨利(百萬)-7028193-44-5110-48-3-5711823-50-886433-28
EPS(完全稀釋)-0.540.231.63-0.37-0.040.92-0.40-0.02-0.471.060.20-0.49-0.070.830.420.03-0.27
去年同期營收成長率(%)9.63-8.22160.6915.179.15-11.68-10.4126.6513.3217.273.75-19.715.400.000.000.00-
兩季平均(YOY)營收成長率(%)0.7176.2387.9312.16-1.26-11.048.1219.9815.2910.51-7.98-7.162.700.000.00--
去年同期EPS成長率(%)-1250.00-75.00507.50-1750.0091.49-13.21-300.0095.92-571.4327.71-52.38-1733.3374.070.000.000.00-
兩季平均(YOY)EPS成長率(%)-662.50216.25-621.25-829.2539.14-156.60-102.04-237.75-271.86-12.34-892.86-829.6337.030.000.00--
較上季營收成長率(%)-31.28-41.76154.427.66-42.4765.4212.402.03-53.4567.7858.91-8.71-51.8248.4422.9719.840.00
較上季EPS成長率(%)-334.78-85.89540.54-825.00-104.35330.00-1900.0095.74-144.34430.00140.82-600.00-108.4397.621300.00111.110.00

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(%)
2022/4-59.32-57.53-13.832019/1297.9117.294.26
2022/361.0654.979.62019/1173.2110.660.85
2022/1~284.85-16.08-16.072019/10-35.1930.79-0.75
2021/1222.35-38.5738.152019/915.637.48-3.48
2021/1116.4752.3860.072019/868.2850.8-5.62
2021/10-58.6120.7860.872019/732.76-34.89-13.3
2021/9-22.5266.5265.952019/6-6.69-23.8-8.32
2021/8394.52366.3543.442019/5-40.37-62.97-5.62
2021/7-25.8-39.171.952019/4-7.74193.3230.2
2021/6131.724.1512.182019/344.5347.465.34
2021/5-69.63-40.869.832019/1~243.34-15.26-15.25
2021/448.4550.9220.812018/1286.7232.910.92
2021/320.775.439.132018/11104.7146.326.31
2021/1~2-11.811.3511.352018/10-46.7416.431.76
2020/12203.55-5.88-1.012018/962.22-54.560.66
2020/11-7.68-38.630.472018/8-27.34-25.3331.82
2020/1025.5915.137.592018/755.3860.5947.16
2020/9-1.39-40.596.72018/6-54.66-12.7944.38
2020/8-35.5-30.3317.172018/5372.45312.1463.01
2020/751.4481.7628.432018/4-53.62-40.0618.33
2020/610.3559.3419.692018/332.865.0538.95
2020/5-22.534.7214.112018/1~2-41.7165.0265.02
2020/43.73.6610.452017/12105.57-36.922.31
2020/3-17.61-7.7813.342017/1162.89-7.3117.66
2020/1~2164.4531.3331.332017/10-79.21-20.9521.38

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
36.0118.0-69.49
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.540.23-3.347

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.793.162.793.153.324.254.603.074.214.79
存貨周轉率2.912.814.254.433.783.982.252.484.273.72

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.821.052.020.970.821.631.141.070.761.351.230.890.601.261.221.080.78
存貨周轉率0.470.641.120.470.440.870.550.570.661.300.780.640.901.720.950.710.62

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.610.610.590.580.610.650.610.660.570.52
金融負債(百萬)546773806534534515342756297199
營收淨額(百萬)6193448245284343391538273120333944624428
利息保障倍數15.991.5710.1712.7620.004.76-14.62-7.1737.7628.46
長期銀行借款占稅後淨利比0.1912.330.510.450.443.000.140.140.140.03

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)6193448245284343391538273120333944624428
推銷費用(百萬)916841745643576510552578484421
管理費用(百萬)173107124103113941161059382
研發費(百萬)56222120151922243430
推銷費用率(%)14.7918.7616.4514.8114.7113.3317.6917.3110.859.51
管理費用率(%)2.792.392.742.372.892.463.723.142.081.85
研發費用率(%)0.900.490.460.460.380.500.710.720.760.68

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)1059154126461040966167910159038851901113371378116211092888741
推銷費用(百萬)220240231209235195248198199201195181169179160151153
管理費用(百萬)3845633134302825255225232339232121
研發費(百萬)171717176665565556554
推銷費用率(%)20.7715.578.7320.1024.3311.6124.4321.9322.4910.5717.2125.3921.6411.0414.6517.0020.65
管理費用率(%)3.592.922.382.983.521.792.762.772.822.742.213.232.942.412.112.362.83
研發費用率(%)1.611.100.641.630.620.360.590.550.560.320.440.700.640.370.460.560.54

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
6163-華電網OOXXXOOXXX
20年12.51億75.03%61.08%16.85%68.14%546百萬-13.36%

融資使用率
日期股價融資使用率
2022-05-23 -14.9516.86%
2022-05-2014.9516.30%
2022-05-1914.9516.37%
2022-05-1815.116.23%
2022-05-1714.9516.23%
2022-05-1614.9516.16%
2022-05-1315.0517.43%
2022-05-1215.1517.34%
2022-05-1116.017.78%
2022-05-1016.617.88%
2022-05-0916.617.78%
2022-05-0616.817.88%
2022-05-0517.017.88%
2022-05-0416.817.79%
2022-05-0316.6517.87%
2022-04-2916.8517.98%
2022-04-2816.917.99%
2022-04-2716.9518.03%
2022-04-2617.3518.21%
2022-04-2517.418.22%
2022-04-2217.918.15%
2022-04-2117.818.14%
2022-04-2018.0518.07%
2022-04-1917.618.20%
2022-04-1817.518.20%
2022-04-1517.718.34%
2022-04-1418.0518.53%
2022-04-1317.8518.74%
2022-04-1217.818.58%
2022-04-1117.818.67%
2022-04-0817.918.68%
2022-04-0717.918.69%
2022-04-0618.118.78%
2022-04-0117.818.81%
2022-03-3117.6518.87%
2022-03-3017.9518.71%
2022-03-2917.9518.64%
2022-03-2818.018.62%
2022-03-2518.118.52%
2022-03-2418.118.42%
2022-03-2318.118.35%
2022-03-2218.1517.99%
2022-03-2118.118.02%
2022-03-1817.918.01%
2022-03-1717.7517.97%
2022-03-1617.518.02%
2022-03-1517.418.00%
2022-03-1417.717.95%
2022-03-1118.0517.91%
2022-03-1018.0517.92%
2022-03-0917.817.73%
2022-03-0817.617.81%
2022-03-0718.0518.06%
2022-03-0418.6517.83%
2022-03-0318.817.21%
2022-03-0218.816.82%
2022-03-0118.6516.60%
2022-02-2518.6516.74%
2022-02-2418.2516.65%
2022-02-2318.716.41%
2022-02-2218.416.68%
2022-02-2118.516.67%
2022-02-1818.5516.63%
2022-02-1718.1517.27%
2022-02-1618.1517.28%
2022-02-1517.617.19%
2022-02-1417.5517.13%
2022-02-1117.9518.10%
2022-02-1018.818.74%
2022-02-0918.8518.80%
2022-02-0818.818.77%
2022-02-0718.618.97%
2022-01-2617.8518.99%
2022-01-2518.019.00%
2022-01-2418.1519.18%
2022-01-2118.4519.64%
2022-01-2018.619.78%
2022-01-1918.719.83%
2022-01-1818.920.08%
2022-01-1718.820.07%
2022-01-1418.4520.18%
2022-01-1318.9520.52%
2022-01-1219.0520.87%
2022-01-1119.221.51%
2022-01-1020.122.09%
2022-01-0719.921.89%
2022-01-0620.1521.94%
2022-01-0520.421.96%
2022-01-0420.721.98%
2022-01-0320.622.23%
2021-12-3020.8522.39%
2021-12-2920.8522.31%
2021-12-2820.622.31%
2021-12-2720.8522.38%
2021-12-2420.3522.71%
2021-12-2320.4522.50%
2021-12-2220.221.69%
2021-12-2120.422.15%
2021-12-2020.222.42%
2021-12-1720.6523.32%
2021-12-1621.8523.10%
2021-12-1521.122.62%
2021-12-1420.723.70%
2021-12-1320.8524.65%
2021-12-1021.027.65%
2021-12-0920.8527.97%
2021-12-0820.626.84%
2021-12-0720.8526.50%
2021-12-0620.4527.31%
2021-12-0320.026.22%
2021-12-0220.026.17%
2021-12-0120.425.78%
2021-11-3020.225.73%
2021-11-2920.225.77%
2021-11-2620.026.87%
2021-11-2520.527.84%
2021-11-2420.5528.33%
2021-11-2320.529.03%
2021-11-2220.828.89%
2021-11-1920.429.13%
2021-11-1821.0530.05%
2021-11-1721.330.15%
2021-11-1620.832.70%
2021-11-1520.6533.13%
2021-11-1220.2533.76%
2021-11-1120.2534.58%
2021-11-1021.035.40%
2021-11-0922.639.81%
2021-11-0822.2537.56%
2021-11-0522.737.37%
2021-11-0421.337.41%
2021-11-0321.1537.38%
2021-11-0220.6536.91%
2021-11-0122.839.15%
2021-10-2921.137.50%
2021-10-2820.9536.81%
2021-10-2721.337.64%
2021-10-2620.537.03%
2021-10-2520.0536.40%
2021-10-2219.9536.39%
2021-10-2119.936.49%
2021-10-2019.6536.75%
2021-10-1919.4536.93%
2021-10-1819.2537.76%
2021-10-1519.1537.95%
2021-10-1418.837.73%
2021-10-1318.7537.82%
2021-10-1220.7541.58%
2021-10-0820.6541.65%
2021-10-0721.1541.53%
2021-10-0620.041.41%
2021-10-0520.041.84%
2021-10-0420.0541.89%
2021-10-0120.0541.67%
2021-09-3020.843.74%
2021-09-2920.338.55%
2021-09-2820.940.67%
2021-09-2720.3541.24%
2021-09-2420.440.78%
2021-09-2319.940.02%
2021-09-2219.6540.52%
2021-09-1719.240.64%
2021-09-1618.5539.43%
2021-09-1518.738.33%
2021-09-1419.1536.65%
2021-09-1320.0539.52%
2021-09-1019.6530.22%
2021-09-0919.128.00%
2021-09-0818.627.17%
2021-09-0718.4525.38%
2021-09-0618.424.92%
2021-09-0318.5524.38%
2021-09-0218.5524.36%
2021-09-0118.524.03%
2021-08-3118.4523.78%
2021-08-3018.123.66%
2021-08-2718.023.27%
2021-08-2618.0523.06%
2021-08-2517.521.67%
2021-08-2416.8521.38%
2021-08-2316.7521.41%
2021-08-2016.521.39%
2021-08-1916.6521.49%
2021-08-1816.721.99%
2021-08-1716.522.25%
2021-08-1616.722.31%
2021-08-1317.022.60%
2021-08-1217.5522.66%
2021-08-1117.3522.58%
2021-08-1017.8522.59%
2021-08-0917.922.53%
2021-08-0618.2522.51%
2021-08-0518.522.47%
2021-08-0418.622.55%
2021-08-0318.6522.59%
2021-08-0219.1522.64%
2021-07-3018.3522.44%
2021-07-2917.9520.62%
2021-07-2817.920.57%
2021-07-2718.1520.18%
2021-07-2618.420.30%
2021-07-2317.920.08%
2021-07-2217.820.02%
2021-07-2117.8519.79%
2021-07-2018.219.61%
2021-07-1918.518.98%
2021-07-1618.0517.86%
2021-07-1518.318.31%
2021-07-1417.7516.24%
2021-07-1317.316.37%
2021-07-1217.316.08%
2021-07-0917.2515.79%
2021-07-0817.115.97%
2021-07-0716.9515.44%
2021-07-0617.015.40%
2021-07-0517.2515.44%
2021-07-0217.1515.43%
2021-07-0116.915.74%
2021-06-3017.015.87%
2021-06-2917.115.54%
2021-06-2817.3515.60%
2021-06-2517.515.56%
2021-06-2417.715.42%
2021-06-2317.2515.48%
2021-06-2217.0515.67%
2021-06-2117.115.88%
2021-06-1817.0515.97%
2021-06-1717.416.07%
2021-06-1617.1516.05%
2021-06-1517.216.27%
2021-06-1116.9516.91%
2021-06-1017.8517.13%
2021-06-0917.917.29%
2021-06-0818.217.46%
2021-06-0718.317.44%
2021-06-0418.217.41%
2021-06-0318.717.80%
2021-06-0218.5517.89%
2021-06-0118.917.90%
2021-05-3118.5518.04%

華電網熱門網頁

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。