6164 華興


股價漲跌幅
20222021202020192018
華興-28.0%50.0%-10.0%-16.0%-35.0%
0050-15.64%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)
12.3 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
202120202019201820172016201520142013
營業毛利率26.1425.1625.8329.0230.4828.5024.4227.2629.27
營業利益率1.44-7.64-7.970.224.055.215.068.1210.16
折舊負擔比率4.296.316.494.395.566.484.504.114.17
稅前淨利率1.62-5.40-6.031.334.9211.554.659.7210.36
股東權益報酬率0.73-1.49-5.071.732.848.693.308.1710.46
資產報酬率0.60-0.78-2.811.251.985.732.345.587.28
本業收入比93.33141.46130.9120.0081.9744.97107.6983.4397.80
業外獲益比13.33-41.46-32.7386.6718.0355.03-8.9716.572.20
無形資產佔淨值比0.110.120.160.100.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率22.3427.9527.5226.8721.8621.6125.1730.1923.2324.9323.8526.5827.7929.1233.2428.0126.2129.5228.4431.76
營業利益率-5.373.714.671.77-5.00-9.22-11.16-1.42-9.65-10.95-8.55-5.01-7.900.930.742.85-4.22-1.592.476.06
稅前淨利率-1.61-4.206.794.66-1.25-3.89-6.62-1.72-9.82-10.81-10.78-1.55-1.846.790.330.76-2.60-0.533.369.37
本業收入比300.00-90.0070.5936.36366.67257.14172.7375.0094.74104.5580.00300.00450.0015.79200.00333.33157.14400.0080.0065.62
業外獲益比-225.00190.0029.4163.64-266.67-142.86-72.7325.000.00-0.0020.00-225.00-350.0084.21-100.00-233.33-57.14-300.0030.0034.38

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)10713795112191312298146207
自由現金流量(百萬)1911764-273329012020176
稅後淨利(百萬)6-17-60223712953132158


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-38162-5846-43-1126-51744-264234294-23102863478
自由現金流量(百萬)2388-152121-38-3164434137-11211423-29-5868-716-89104
稅後淨利(百萬)-6-9128-416-11-7-16-33-20-4-317211-5622

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)955761909114012401465166718021752
營業利益(百萬)14-58-723507684146178
稅後淨利(百萬)6-17-60223712953132158
EPS(完全稀釋)0.000.00-0.600.210.371.120.451.101.32
營收成長率(%)25.49-16.28-20.26-8.06-15.36-12.12-7.492.85N/A
營業利益成長率(%)N/AN/AN/A-94.00-34.21-9.52-42.47-17.98N/A
稅後淨利成長率(%)135.29N/AN/A-40.54-71.32143.40-59.85-16.46N/A
EPS成長率(%)N/AN/AN/A-43.24-66.96148.89-59.09-16.67N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)229239253239224191172207190206228247228277255335272259307342
營業利益(百萬)-129124-11-18-19-3-18-23-20-12-183210-11-4821
稅後淨利(百萬)-6-9128-416-11-7-16-33-20-4-317211-5622
EPS(完全稀釋)-0.06-0.090.120.08-0.040.16-0.11-0.07-0.16-0.33-0.20-0.04-0.030.170.020.010.01-0.050.060.22
去年同期營收成長率(%)2.2325.1347.0915.4617.89-7.28-24.56-16.19-16.67-25.63-10.59-26.27-16.186.95-16.94-2.05----
兩季平均(YOY)營收成長率(%)13.6836.1131.2816.685.30-15.92-20.38-16.43-21.15-18.11-18.43-21.23-4.62-5.00-9.50-----
去年同期EPS成長率(%)-50.00-156.25209.09214.2975.00148.4845.00-75.00-433.33-294.12-1100.00-500.00-400.00440.00-66.67-95.45----
兩季平均(YOY)EPS成長率(%)-103.1226.42211.69144.64111.7496.74-15.00-254.16-363.73-697.06-800.00-450.0020.00186.66-81.06-----
較上季營收成長率(%)-4.18-5.535.866.7017.2811.05-16.918.95-7.77-9.65-7.698.33-17.698.63-23.8823.165.02-15.64-10.23-
較上季EPS成長率(%)33.33-175.0050.00300.00-125.00245.45-57.1456.2551.52-65.00-400.00-33.33-117.65750.00100.000.00120.00-183.33-72.73-

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(%)
2022/48.7118.646.382019/1219.71-16.75-20.27
2022/355.5421.412.212019/1118.62-29.45-20.6
2022/1~2-42.23-6.24-6.232019/10-15.4-31.94-19.7
2021/12-5.4610.025.492019/9-15.34-27.54-18.51
2021/1137.4541.5827.232019/8-1.14-3.42-17.42
2021/10-25.4127.5525.772019/70.61.4-19.1
2021/98.7750.225.612019/66.17-19.16-21.79
2021/8-6.435.3622.832019/5-17.58-29.4-22.3
2021/74.7956.5721.192019/410.01-28.92-20.41
2021/60.6636.7416.322019/382.83-23.6-16.37
2021/56.7224.5312.712019/1~2-53.83-11.55-11.55
2021/411.24-7.789.892018/121.4512.64-8.03
2021/34.7-8.8317.552018/1114.432.76-9.59
2021/1~2-27.5734.734.692018/10-9.936.5-10.67
2020/1221.67-5.32-16.322018/912.84-5.01-12.06
2020/1123.83-6.85-17.42018/83.8-27.45-12.84
2020/10-12.17-10.77-18.342018/7-19.79-16.09-10.68
2020/9-1.97-14.05-18.952018/6-7.28-10.33-9.92
2020/88.26-25.77-19.472018/5-17.027.79-9.83
2020/7-8.47-32.22-18.572018/418.26-2.19-13.6
2020/6-8.32-25.5-16.252018/364.12-21.04-18.13
2020/5-20.96-13.71-14.372018/1~2-31.27-16.07-16.06
2020/49.97-10.02-14.532017/12-7.44-31.46-15.33
2020/395.17-9.99-16.352017/1118.59-9.37-13.81
2020/1~2-50.07-20.02-20.022017/10-19.68-16.82-14.18

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.06-0.090.3333

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.472.983.033.723.773.222.983.203.53
存貨周轉率4.003.733.784.044.204.303.863.653.33

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率0.760.790.830.810.840.810.700.800.750.750.810.930.770.790.701.020.960.860.890.92
存貨周轉率0.810.880.991.021.151.081.001.050.961.001.070.990.830.990.861.140.950.941.051.05

償債能力-近10年
202120202019201820172016201520142013
負債比0.380.350.390.410.380.390.340.350.31
金融負債(百萬)296238372458375432357377231
營收淨額(百萬)955761909114012401465166718021752
利息保障倍數6.14-10.13-8.863.9211.2929.6614.9852.5744.91
長期銀行借款占稅後淨利比9.504.274.274.273.491.352.210.400.37

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)955761909114012401465166718021752
推銷費用(百萬)80719598949010211396
管理費用(百萬)133139172183190206175183190
研發費(百萬)242939444445454948
推銷費用率(%)8.389.3310.458.607.586.146.126.275.48
管理費用率(%)13.9318.2718.9216.0515.3214.0610.5010.1610.84
研發費用率(%)2.513.814.293.863.553.072.702.722.74

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)229239253239224191172207190206228247228277255335272259307342
推銷費用(百萬)2221202019181619172522252320262824222624
管理費用(百萬)3632323435353235374141434748424548464252
研發費(百萬)66567778881010119131111121111
推銷費用率(%)9.618.797.918.378.489.429.309.188.9512.149.6510.1210.097.2210.208.368.828.498.477.02
管理費用率(%)15.7213.3912.6514.2315.6218.3218.6016.9119.4719.9017.9817.4120.6117.3316.4713.4317.6517.7613.6815.20
研發費用率(%)2.622.511.982.513.123.664.073.864.213.884.394.054.823.255.103.284.044.633.583.22

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
6164-華興OOOOOXOXXX
14年10.00億40.31%37.61%0.0%30.90%112百萬-2.08%

融資使用率
日期股價融資使用率
2022-05-24 -12.319.88%
2022-05-2312.4520.10%
2022-05-2012.2520.12%
2022-05-1912.2520.21%
2022-05-1812.420.60%
2022-05-1712.320.67%
2022-05-1612.220.62%
2022-05-1312.1521.13%
2022-05-1212.2521.17%
2022-05-1112.421.42%
2022-05-1012.621.14%
2022-05-0912.521.30%
2022-05-0613.021.30%
2022-05-0513.4521.44%
2022-05-0413.021.28%
2022-05-0312.8521.11%
2022-04-2912.921.01%
2022-04-2813.120.64%
2022-04-2713.721.15%
2022-04-2613.721.39%
2022-04-2513.9521.48%
2022-04-2215.021.51%
2022-04-2115.220.76%
2022-04-2014.620.04%
2022-04-1913.320.26%
2022-04-1812.120.44%
2022-04-1512.520.28%
2022-04-1412.720.32%
2022-04-1312.620.36%
2022-04-1212.320.59%
2022-04-1112.5520.56%
2022-04-0812.9520.04%
2022-04-0713.120.06%
2022-04-0613.220.11%
2022-04-0113.120.15%
2022-03-3113.020.39%
2022-03-3013.220.32%
2022-03-2913.1520.60%
2022-03-2812.9521.09%
2022-03-2513.0521.35%
2022-03-2413.121.46%
2022-03-2313.1521.50%
2022-03-2213.0521.70%
2022-03-2113.021.81%
2022-03-1812.921.73%
2022-03-1713.021.59%
2022-03-1612.521.76%
2022-03-1512.521.66%
2022-03-1412.7521.70%
2022-03-1112.7522.91%
2022-03-1013.122.87%
2022-03-0912.922.80%
2022-03-0812.4522.77%
2022-03-0713.022.61%
2022-03-0413.523.01%
2022-03-0314.0524.25%
2022-03-0214.024.16%
2022-03-0114.024.08%
2022-02-2513.6523.98%
2022-02-2413.6523.90%
2022-02-2314.2523.34%
2022-02-2214.323.26%
2022-02-2114.6523.11%
2022-02-1814.823.18%
2022-02-1714.5523.26%
2022-02-1614.723.28%
2022-02-1514.523.29%
2022-02-1414.623.37%
2022-02-1114.923.44%
2022-02-1015.123.62%
2022-02-0915.323.82%
2022-02-0814.824.04%
2022-02-0714.624.10%
2022-01-2614.124.16%
2022-01-2514.124.30%
2022-01-2414.124.98%
2022-01-2114.725.13%
2022-01-2014.9525.19%
2022-01-1914.8525.40%
2022-01-1814.9525.60%
2022-01-1714.9525.69%
2022-01-1414.526.05%
2022-01-1315.2526.48%
2022-01-1215.2526.39%
2022-01-1115.426.63%
2022-01-1015.926.79%
2022-01-0715.9526.08%
2022-01-0616.226.56%
2022-01-0516.126.85%
2022-01-0416.8527.26%
2022-01-0317.029.84%
2021-12-3017.630.22%
2021-12-2917.2527.86%
2021-12-2817.028.83%
2021-12-2717.735.06%
2021-12-2416.129.65%
2021-12-2316.529.09%
2021-12-2215.829.89%
2021-12-2116.0530.45%
2021-12-2016.1530.47%
2021-12-1715.729.06%
2021-12-1616.329.19%
2021-12-1516.2529.23%
2021-12-1415.7529.05%
2021-12-1316.128.94%
2021-12-1015.8526.26%
2021-12-0916.326.40%
2021-12-0815.9525.78%
2021-12-0716.727.08%
2021-12-0615.9526.67%
2021-12-0314.521.74%
2021-12-0214.4522.02%
2021-12-0114.8521.54%
2021-11-3014.4522.37%
2021-11-2914.022.73%
2021-11-2614.322.31%
2021-11-2514.8522.41%
2021-11-2414.722.48%
2021-11-2314.422.86%
2021-11-2214.622.32%
2021-11-1914.222.17%
2021-11-1814.322.06%
2021-11-1715.022.58%
2021-11-1614.3520.68%
2021-11-1514.5520.33%
2021-11-1214.0520.59%
2021-11-1114.320.67%
2021-11-1014.6520.69%
2021-11-0914.521.07%
2021-11-0814.321.38%
2021-11-0514.7521.06%
2021-11-0414.6521.09%
2021-11-0314.6520.84%
2021-11-0214.221.02%
2021-11-0114.820.59%
2021-10-2914.1520.85%
2021-10-2814.3520.86%
2021-10-2714.3520.26%
2021-10-2614.1520.36%
2021-10-2514.0520.53%
2021-10-2213.9520.46%
2021-10-2114.220.52%
2021-10-2014.320.24%
2021-10-1914.420.31%
2021-10-1814.0520.42%
2021-10-1514.0520.13%
2021-10-1413.620.39%
2021-10-1313.4520.66%
2021-10-1213.7521.05%
2021-10-0814.0520.86%
2021-10-0714.2520.83%
2021-10-0613.8521.47%
2021-10-0514.2521.75%
2021-10-0413.1520.90%
2021-10-0113.722.16%
2021-09-3014.5524.52%
2021-09-2914.525.21%
2021-09-2815.2527.63%
2021-09-2715.827.13%
2021-09-2415.2523.71%
2021-09-2314.9524.00%
2021-09-2214.924.26%
2021-09-1715.324.77%
2021-09-1615.3525.08%
2021-09-1515.725.69%
2021-09-1416.125.57%
2021-09-1315.824.71%
2021-09-1015.9524.66%
2021-09-0916.124.62%
2021-09-0815.8524.93%
2021-09-0716.625.30%
2021-09-0615.925.18%
2021-09-0316.9526.44%
2021-09-0216.6526.56%
2021-09-0117.2526.75%
2021-08-3116.1526.61%
2021-08-3015.825.42%
2021-08-2715.825.44%
2021-08-2615.925.81%
2021-08-2516.528.57%
2021-08-2415.025.26%
2021-08-2315.724.36%
2021-08-2015.2524.36%
2021-08-1915.2525.21%
2021-08-1816.226.35%
2021-08-1714.7525.88%
2021-08-1616.1524.79%
2021-08-1316.325.80%
2021-08-1217.7525.19%
2021-08-1117.3525.01%
2021-08-1017.526.05%
2021-08-0918.928.16%
2021-08-0619.827.87%
2021-08-0519.7528.54%
2021-08-0418.236.36%
2021-08-0316.5536.93%
2021-08-0215.0531.60%
2021-07-3014.730.05%
2021-07-2914.927.61%
2021-07-2814.624.48%
2021-07-2716.229.22%
2021-07-2615.9536.43%
2021-07-2314.534.31%
2021-07-2213.229.75%
2021-07-2112.019.72%
2021-07-2012.1518.88%
2021-07-1912.318.79%
2021-07-1612.019.33%
2021-07-1512.120.09%
2021-07-1411.6520.33%
2021-07-1311.820.65%
2021-07-1212.520.56%
2021-07-0911.918.85%
2021-07-0811.818.98%
2021-07-0711.8519.21%
2021-07-0611.819.37%
2021-07-0512.0520.04%
2021-07-0211.4519.45%
2021-07-0111.2519.40%
2021-06-3011.519.72%
2021-06-2911.320.29%
2021-06-2811.918.98%
2021-06-2512.3520.24%
2021-06-2412.122.65%
2021-06-2311.022.76%
2021-06-2210.020.79%
2021-06-219.9520.65%
2021-06-1810.220.61%
2021-06-1710.520.60%
2021-06-1610.1520.67%
2021-06-1510.320.83%
2021-06-1110.220.86%
2021-06-1010.2520.91%
2021-06-0910.1520.94%
2021-06-0810.421.24%
2021-06-0710.3521.07%
2021-06-0410.521.08%
2021-06-0310.220.27%
2021-06-0210.020.22%
2021-06-0110.120.34%

華興熱門網頁

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。