6168 宏齊


股價漲跌幅
20222021202020192018
宏齊-18.0%41.0%-14.0%6.0%-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)
22.15 15.62% 25.61 29.45 32.96% 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27.4121.2518.6719.4022.0012.197.0912.767.50-2.98
營業利益率13.308.932.101.679.72-4.77-1.614.83-0.50-14.44
折舊負擔比率3.434.355.503.455.148.897.775.917.218.70
稅前淨利率15.227.351.058.728.70-4.96-0.646.992.28-15.15
股東權益報酬率11.905.050.538.338.95-6.74-1.3112.722.19-16.62
資產報酬率9.013.840.456.126.15-3.93-0.577.691.51-10.22
本業收入比87.31121.74195.6519.22111.8395.74255.5669.03-21.5095.27
業外獲益比12.69-21.74-100.0080.78-11.833.55-151.8530.97121.504.73
無形資產佔淨值比0.740.050.060.420.860.000.000.000.000.00

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29.0026.6727.6928.7726.1123.4518.7323.9518.8317.2618.9717.6120.4414.1018.2023.0221.4523.0624.420.00
營業利益率11.307.4014.5816.5313.6513.705.8111.214.396.760.96-6.535.79-12.412.207.517.369.7014.480.00
稅前淨利率22.0210.9217.4014.0918.299.583.0810.476.32-1.12-1.64-3.628.7812.056.0911.395.768.3216.550.00
本業收入比51.3267.5783.57117.8074.40142.25189.47107.2769.23-600.00-55.56177.7865.45-102.5335.5665.52126.67117.7487.8688.89
業外獲益比48.6832.4316.43-16.9525.60-42.25-89.47-7.2730.77700.00155.56-77.7834.55203.8062.2234.48-26.67-16.1312.8611.11

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)455434440139396264476695512321
自由現金流量(百萬)368349301-250478-55144306369165
稅後淨利(百萬)37014315236227-155-1536636-529


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)104298127-20491442195021494783261-1618102423026179
自由現金流量(百萬)42269108100-109137194130-11394-6980196-112-28-1574872225244
稅後淨利(百萬)1165610810210550174531-20-8-649902974434612769

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)3000250721642924301428364258544946713770
營業利益(百萬)3992244549293-135-69263-23-544
稅後淨利(百萬)37014315236227-155-1536636-529
EPS(完全稀釋)1.790.690.071.131.04-0.77-0.071.720.180.00
營收成長率(%)19.6615.85-25.99-2.996.28-33.40-21.8616.6623.90N/A
營業利益成長率(%)78.12397.78-8.16-83.28N/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)158.74853.33-93.643.96246.45N/AN/A916.67106.81N/A
EPS成長率(%)159.42885.71-93.818.65N/AN/AN/A855.56N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)691675805839682739627530611532520487626656732761774751849728
營業利益(百萬)785011713993101365927365-3236-811657577312364
稅後淨利(百萬)1165610810210550174531-20-8-649902974434612769
EPS(完全稀釋)0.560.270.520.500.510.240.080.220.15-0.10-0.04-0.030.240.440.140.360.210.230.620.34
去年同期營收成長率(%)1.32-8.6628.3958.3011.6238.9120.588.83-2.40-18.90-28.96-36.01-19.12-12.65-13.784.53----
兩季平均(YOY)營收成長率(%)-3.679.8743.3434.9625.2629.7414.703.21-10.65-23.93-32.48-27.56-15.89-13.21-4.62-----
去年同期EPS成長率(%)9.8012.50550.00127.27240.00340.00300.00833.33-37.50-122.73-128.57-108.3314.2991.30-77.425.88----
兩季平均(YOY)EPS成長率(%)11.15281.25338.63183.63290.00320.00566.66397.92-80.12-125.65-118.45-47.0252.806.94-35.77-----
較上季營收成長率(%)2.37-16.15-4.0523.02-7.7117.8618.30-13.2614.852.316.78-22.20-4.57-10.38-3.81-1.683.06-11.5416.62-
較上季EPS成長率(%)107.41-48.084.00-1.96112.50200.00-63.6446.67250.00-150.00-33.33-112.50-45.45214.29-61.1171.43-8.70-62.9082.35-

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(%)
2022/46.31-4.15-0.322019/12-0.02-11.91-25.87
2022/319.661.511.22019/110.96-4.62-26.94
2022/1~2-13.921.031.022019/104.18-28.1-28.65
2021/12-12.64-8.9319.862019/92.08-29.66-28.72
2021/116.0-12.7922.772019/88.09-24.77-28.6
2021/10-13.9-2.7727.672019/7-1.6-38.04-29.09
2021/9-4.0323.4731.682019/6-1.6-29.96-27.59
2021/82.3728.8332.812019/52.13-33.7-27.17
2021/7-10.143.0933.442019/4-23.01-37.65-25.64
2021/610.7263.3531.882019/33.47-23.64-21.76
2021/5-1.4255.6125.972019/1~2-5.56-20.79-20.78
2021/412.5946.0419.562018/128.25-13.34-2.89
2021/320.7520.111.472018/11-23.88-23.52-1.97
2021/1~2-16.097.237.232018/101.91-0.170.18
2020/12-16.3424.6515.362018/99.17-14.220.22
2020/1118.1848.9714.52018/8-10.97-18.962.35
2020/109.3327.2610.962018/711.24-6.965.91
2020/90.1221.279.122018/6-6.85-6.228.42
2020/813.7123.657.642018/5-3.95-1.111.5
2020/72.6217.545.472018/4-5.7211.0414.94
2020/65.4712.73.752018/37.7415.2316.25
2020/5-7.485.142.222018/1~2-6.2316.816.79
2020/4-7.3916.071.612017/12-4.462.015.17
2020/3-1.71-3.49-2.12017/11-0.64-0.725.46
2020/1~20.18-1.4-1.42017/10-12.42-9.766.12

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
152.0125.021.6
2021Q4(百萬)2020Q4(百萬)YoY(%)
74.071.04.2253
2021Q3(百萬)2020Q3(百萬)YoY(%)
140.019.0636.84

EPS較上季
2022Q1(元)2021Q4(元)比率
0.560.271.0740

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.814.253.003.293.412.953.964.533.703.31
存貨周轉率5.165.034.085.495.015.207.498.529.375.97

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.070.930.991.151.101.351.180.850.970.890.880.790.820.760.820.810.830.861.010.92
存貨周轉率1.061.031.181.241.211.431.170.941.211.101.101.051.201.081.051.151.391.391.520.00

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.240.260.260.270.290.370.410.380.440.41
金融負債(百萬)209323320421390616302267862904
營收淨額(百萬)3000250721642924301428364258544946713770
利息保障倍數187.1848.169.3946.8637.56-13.66-1.1331.898.27-39.49
長期銀行借款占稅後淨利比0.000.0014.001.270.930.000.000.0011.670.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)3000250721642924301428364258544946713770
推銷費用(百萬)17113312316616323999150114202
管理費用(百萬)12798121146135175185175136129
研發費(百萬)138103117111726587107123102
推銷費用率(%)5.705.315.685.685.418.432.332.752.445.36
管理費用率(%)4.233.915.594.994.486.174.343.212.913.42
研發費用率(%)4.604.115.413.802.392.292.041.962.632.71

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)691675805839682739627530611532520487626656732761774751849728
推銷費用(百萬)4152424137383332301743323143205153432939
管理費用(百萬)4221443427292220262930293241383136393528
研發費(百萬)5064272324262228273230302426482115202117
推銷費用率(%)5.937.705.224.895.435.145.266.044.913.208.276.574.956.552.736.706.855.733.425.36
管理費用率(%)6.083.115.474.053.963.923.513.774.265.455.775.955.116.255.194.074.655.194.123.85
研發費用率(%)7.249.483.352.743.523.523.515.284.426.025.776.163.833.966.562.761.942.662.472.34

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
6168-宏齊OOOOOOOXXO
19年20.61億37.32%28.74%0.0%76.18%509百萬14.88%

融資使用率
日期股價融資使用率
2022-05-24 -22.1512.35%
2022-05-2322.4512.49%
2022-05-2022.612.49%
2022-05-1922.612.39%
2022-05-1822.412.44%
2022-05-1722.212.33%
2022-05-1621.6512.20%
2022-05-1321.3512.08%
2022-05-1220.611.87%
2022-05-1120.8512.01%
2022-05-1021.212.03%
2022-05-0920.812.12%
2022-05-0621.812.16%
2022-05-0522.0512.18%
2022-05-0421.6512.18%
2022-05-0321.2512.24%
2022-04-2921.112.23%
2022-04-2820.912.23%
2022-04-2720.412.27%
2022-04-2621.5512.69%
2022-04-2521.712.69%
2022-04-2222.8513.02%
2022-04-2123.013.07%
2022-04-2023.013.00%
2022-04-1922.713.07%
2022-04-1822.313.02%
2022-04-1522.4513.16%
2022-04-1422.813.19%
2022-04-1323.0513.20%
2022-04-1222.7512.91%
2022-04-1122.812.99%
2022-04-0823.3513.03%
2022-04-0723.2513.00%
2022-04-0623.913.18%
2022-04-0124.1513.45%
2022-03-3124.313.43%
2022-03-3024.4513.52%
2022-03-2924.413.58%
2022-03-2824.213.66%
2022-03-2524.3513.87%
2022-03-2424.213.82%
2022-03-2324.2513.91%
2022-03-2224.213.94%
2022-03-2124.313.95%
2022-03-1823.813.89%
2022-03-1723.5513.91%
2022-03-1622.414.10%
2022-03-1522.615.14%
2022-03-1423.215.13%
2022-03-1123.315.22%
2022-03-1023.4515.23%
2022-03-0922.7515.23%
2022-03-0822.315.40%
2022-03-0722.9515.76%
2022-03-0424.2516.03%
2022-03-0324.815.71%
2022-03-0224.915.72%
2022-03-0125.0515.63%
2022-02-2524.5515.55%
2022-02-2424.5515.34%
2022-02-2325.7515.64%
2022-02-2225.5515.62%
2022-02-2126.315.58%
2022-02-1826.0515.73%
2022-02-1725.815.71%
2022-02-1625.8515.81%
2022-02-1525.5515.79%
2022-02-1425.6515.80%
2022-02-1126.315.81%
2022-02-1026.1516.08%
2022-02-0926.516.01%
2022-02-0825.716.20%
2022-02-0725.1516.25%
2022-01-2624.516.44%
2022-01-2524.516.58%
2022-01-2425.1516.69%
2022-01-2125.716.74%
2022-01-2026.716.72%
2022-01-1926.716.62%
2022-01-1826.516.64%
2022-01-1726.4516.58%
2022-01-1425.617.09%
2022-01-1326.4517.13%
2022-01-1226.516.94%
2022-01-1126.1516.52%
2022-01-1026.316.07%
2022-01-0725.816.65%
2022-01-0626.716.97%
2022-01-0526.916.89%
2022-01-0427.0516.81%
2022-01-0327.1516.56%
2021-12-3027.416.48%
2021-12-2927.616.43%
2021-12-2827.5516.42%
2021-12-2728.2515.88%
2021-12-2427.616.10%
2021-12-2327.4515.97%
2021-12-2226.9516.34%
2021-12-2127.0516.19%
2021-12-2027.1516.14%
2021-12-1727.116.45%
2021-12-1628.415.63%
2021-12-1527.516.26%
2021-12-1426.716.59%
2021-12-1327.816.05%
2021-12-1027.0516.96%
2021-12-0927.117.22%
2021-12-0827.818.13%
2021-12-0728.219.76%
2021-12-0628.4518.77%
2021-12-0327.6516.67%
2021-12-0227.0516.75%
2021-12-0127.7516.61%
2021-11-3027.316.73%
2021-11-2926.1516.67%
2021-11-2626.317.18%
2021-11-2527.717.75%
2021-11-2427.6517.14%
2021-11-2327.3517.07%
2021-11-2227.716.83%
2021-11-1927.616.67%
2021-11-1826.8516.42%
2021-11-1727.416.40%
2021-11-1628.3516.37%
2021-11-1527.0515.74%
2021-11-1225.7515.64%
2021-11-1125.8515.49%
2021-11-1026.615.06%
2021-11-0926.415.39%
2021-11-0826.1515.51%
2021-11-0526.515.51%
2021-11-0427.515.94%
2021-11-0328.2515.61%
2021-11-0228.815.92%
2021-11-0127.514.51%
2021-10-2925.012.47%
2021-10-2824.912.78%
2021-10-2725.412.84%
2021-10-2624.712.95%
2021-10-2524.1512.56%
2021-10-2224.712.51%
2021-10-2123.8512.08%
2021-10-2023.8512.14%
2021-10-1924.012.17%
2021-10-1823.2512.45%
2021-10-1523.4512.46%
2021-10-1422.812.49%
2021-10-1322.312.61%
2021-10-1222.712.86%
2021-10-0823.612.69%
2021-10-0723.6512.86%
2021-10-0622.713.01%
2021-10-0523.1513.00%
2021-10-0422.2513.15%
2021-10-0123.013.52%
2021-09-3024.213.50%
2021-09-2923.8513.60%
2021-09-2824.913.99%
2021-09-2725.5514.04%
2021-09-2425.413.96%
2021-09-2324.8514.30%
2021-09-2225.013.80%
2021-09-1725.913.82%
2021-09-1625.414.07%
2021-09-1525.9514.55%
2021-09-1426.314.86%
2021-09-1327.014.98%
2021-09-1027.514.82%
2021-09-0928.014.42%
2021-09-0826.714.46%
2021-09-0727.414.34%
2021-09-0627.014.47%
2021-09-0328.314.75%
2021-09-0228.4514.64%
2021-09-0129.314.37%
2021-08-3127.8513.81%
2021-08-3027.3513.88%
2021-08-2726.8514.17%
2021-08-2627.7513.91%
2021-08-2527.613.96%
2021-08-2426.814.36%
2021-08-2327.914.02%
2021-08-2026.313.97%
2021-08-1925.7514.28%
2021-08-1826.9514.16%
2021-08-1725.514.31%
2021-08-1626.914.52%
2021-08-1326.9514.96%
2021-08-1227.8514.81%
2021-08-1127.414.58%
2021-08-1028.4516.40%
2021-08-0928.9516.37%
2021-08-0631.219.93%
2021-08-0532.121.12%
2021-08-0431.9520.20%
2021-08-0333.221.90%
2021-08-0230.218.92%
2021-07-3028.917.93%
2021-07-2929.4517.34%
2021-07-2829.716.91%
2021-07-2733.019.32%
2021-07-2635.2523.40%
2021-07-2332.0524.28%
2021-07-2229.1515.07%
2021-07-2128.815.87%
2021-07-2029.615.88%
2021-07-1929.916.10%
2021-07-1628.8516.39%
2021-07-1529.3516.51%
2021-07-1428.715.78%
2021-07-1328.314.93%
2021-07-1229.2520.34%
2021-07-0926.618.11%
2021-07-0824.213.37%
2021-07-0723.113.05%
2021-07-0622.913.50%
2021-07-0523.1513.37%
2021-07-0222.513.04%
2021-07-0122.3513.79%
2021-06-3024.315.48%
2021-06-2922.911.76%
2021-06-2823.712.13%
2021-06-2523.111.63%
2021-06-2422.359.48%
2021-06-2322.359.24%
2021-06-2221.359.55%
2021-06-2121.59.40%
2021-06-1822.159.73%
2021-06-1722.559.58%
2021-06-1621.69.80%
2021-06-1522.459.83%
2021-06-1122.659.70%
2021-06-1022.410.31%
2021-06-0921.910.67%
2021-06-0822.09.80%
2021-06-0721.39.37%
2021-06-0420.98.85%
2021-06-0321.08.84%
2021-06-0220.88.85%
2021-06-0120.98.88%

宏齊熱門網頁

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。