6218 豪勉


股價漲跌幅
202220212020
豪勉-9.0%15.0%-6.0%
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)
19.95 -15.54% 16.85 19.38 -2.86% 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30.8736.7937.2639.6535.8136.1941.6839.6343.40
營業利益率2.395.388.209.417.466.077.834.109.07
折舊負擔比率2.713.112.221.101.101.160.860.950.54
稅前淨利率5.246.589.4211.006.948.009.098.949.52
股東權益報酬率4.424.908.8210.447.118.066.908.118.31
資產報酬率3.033.585.596.574.755.204.665.665.78
本業收入比45.8381.8286.5585.71107.9576.2986.3245.7495.28
業外獲益比54.1718.1812.6114.29-7.9523.7113.6854.264.72
無形資產佔淨值比0.060.000.070.050.000.000.000.000.00

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32.3020.2740.4337.4829.7236.3235.1539.2337.0434.2740.3742.7734.9832.3751.9544.3037.96
營業利益率8.04-1.057.979.51-6.568.925.506.03-1.4710.00-7.5712.8711.3310.398.3110.647.39
稅前淨利率6.822.147.6212.69-1.218.619.8013.30-8.9210.21-5.9314.9012.8511.088.8916.037.71
本業收入比116.67-50.00100.0075.86600.00104.3554.5544.0014.2997.62125.0085.0087.7692.7395.0067.44100.00
業外獲益比-16.67166.67-6.2524.14-500.00-4.3540.9152.0085.712.38-25.0012.5012.245.455.0034.884.76

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)1583868538821844-23278
自由現金流量(百萬)971986-633582771171-128
稅後淨利(百萬)4551941097382708182


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-103114-49-39-1021-1244010-226236-51447418
自由現金流量(百萬)-109120-17-127-217023-5223467-206-94742-113-39
稅後淨利(百萬)121012230201923-1234-7303742153319

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)9248371260127112681211104910511114
營業利益(百萬)224510312095748243101
稅後淨利(百萬)4551941097382708182
EPS(完全稀釋)0.690.791.451.681.121.271.071.251.27
營收成長率(%)10.39-33.57-0.870.244.7115.44-0.19-5.66N/A
營業利益成長率(%)-51.11-56.31-14.1726.3228.38-9.7690.70-57.43N/A
稅後淨利成長率(%)-11.76-45.74-13.7649.32-10.9817.14-13.58-1.22N/A
EPS成長率(%)-12.66-45.52-13.6950.00-11.8118.69-14.40-1.57N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)258304203227190272219185161408202267383494228270279
營業利益(百萬)21-31622-12241211-241-15344351192921
稅後淨利(百萬)121012230201923-1234-7303742153319
EPS(完全稀釋)0.190.160.190.36-0.010.310.300.36-0.180.53-0.110.470.570.660.240.510.29
去年同期營收成長率(%)35.7911.76-7.3122.7018.01-33.338.42-30.71-57.96-17.41-11.40-1.1137.280.000.000.00-
兩季平均(YOY)營收成長率(%)23.772.237.7020.36-7.66-12.45-11.14-44.34-37.69-14.41-6.2518.0918.640.000.00--
去年同期EPS成長率(%)2000.00-48.39-36.670.0094.44-41.51372.73-23.40-131.58-19.70-145.83-7.8496.550.000.000.00-
兩季平均(YOY)EPS成長率(%)975.80-42.53-18.3447.2226.46165.61174.67-77.49-75.64-82.77-76.8444.3548.270.000.00--
較上季營收成長率(%)-15.1349.75-10.5719.47-30.1524.2018.3814.91-60.54101.98-24.34-30.29-22.47116.67-15.56-3.230.00
較上季EPS成長率(%)18.75-15.79-47.223700.00-103.233.33-16.67300.00-133.96581.82-123.40-17.54-13.64175.00-52.9475.860.00

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(%)
2022/4-38.38-16.723.852019/12270.181.71-0.71
2022/316.9795.9935.542019/1155.16-48.14-1.39
2022/1~2-47.3520.5420.542019/10-22.41-36.256.72
2021/12714.5870.7310.372019/9-32.15-40.5711.03
2021/11-63.88-65.790.112019/8105.7188.7519.33
2021/10-10.14-7.197.782019/7-0.83-35.5813.73
2021/935.65-35.059.792019/6-29.88-72.9520.14
2021/8-13.4317.5322.022019/5-58.2443.9462.32
2021/70.3537.3922.582019/4-25.95182.6564.86
2021/6-36.56-2.0320.52019/3187.5770.4440.98
2021/591.77101.9226.022019/1~2-26.6316.4816.48
2021/444.99-15.138.522018/1288.72222.58-0.01
2021/3-35.86-3.5218.02018/1190.72-28.41-16.17
2021/1~2-36.8924.9224.912018/10-27.66-14.34-13.6
2020/1263.17-56.75-33.442018/9115.49-2.9-13.53
2020/11-1.99-1.89-26.722018/8-29.79-46.65-15.03
2020/10-37.1155.31-28.812018/7-58.36-24.32-10.76
2020/9145.4991.61-33.662018/6273.18215.57-8.63
2020/81.19-47.04-43.692018/5-18.01-78.96-30.88
2020/7-28.447.65-43.242018/4-55.34-43.171.0
2020/630.7449.18-46.792018/3100.2387.6219.9
2020/5-19.39-19.99-54.032018/1~2-28.95-7.77-7.77
2020/464.82-58.56-58.142017/12-58.12-54.384.93
2020/3-37.0-81.38-57.972017/11128.22244.5715.86
2020/1~24.05-29.48-29.482017/10-18.05.711.71

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
6.023.0-73.91
2021Q3(百萬)2020Q3(百萬)YoY(%)
16.022.0-27.27

EPS較上季
2022Q1(元)2021Q4(元)比率
0.190.160.1875

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.916.456.516.607.727.306.928.4910.05
存貨周轉率1.701.561.541.592.432.171.872.472.60

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.471.801.842.742.082.862.661.921.222.751.321.461.752.741.441.651.94
存貨周轉率0.320.590.350.440.430.530.390.310.270.580.230.280.420.520.200.390.53

償債能力-近10年
202120202019201820172016201520142013
負債比0.370.240.300.430.300.360.350.320.31
金融負債(百萬)000005100100100
營收淨額(百萬)9248371260127112681211104910511114
利息保障倍數349.65205.13246.760.000.00729.9871.6370.62113.71
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)9248371260127112681211104910511114
推銷費用(百萬)180181235269258265266276288
管理費用(百萬)889012211210199899894
研發費(百萬)000000000
推銷費用率(%)19.4821.6218.6521.1620.3521.8825.3626.2625.85
管理費用率(%)9.5210.759.688.817.978.188.489.328.44
研發費用率(%)0.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)258304203227190272219185161408202267383494228270279
推銷費用(百萬)4037454651474345466363515869746561
管理費用(百萬)2328202118282120213230322838272523
研發費(百萬)00000000000000000
推銷費用率(%)15.5012.1722.1720.2626.8417.2819.6324.3228.5715.4431.1919.1015.1413.9732.4624.0721.86
管理費用率(%)8.919.219.859.259.4710.299.5910.8113.047.8414.8511.997.317.6911.849.268.24
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
6218-豪勉OXOOOXXXXX
19年6.43億43.58%39.32%0.0%25.51%-77百萬4.8%

融資使用率
日期股價融資使用率
2022-05-23 -19.952.84%
2022-05-2019.952.84%
2022-05-1920.12.84%
2022-05-1820.32.84%
2022-05-1719.92.85%
2022-05-1619.852.86%
2022-05-1319.852.86%
2022-05-1219.82.86%
2022-05-1120.22.86%
2022-05-1019.72.86%
2022-05-0919.92.86%
2022-05-0620.52.90%
2022-05-0520.452.99%
2022-05-0420.52.99%
2022-05-0320.553.04%
2022-04-2920.353.05%
2022-04-2820.353.07%
2022-04-2719.73.17%
2022-04-2620.13.65%
2022-04-2520.33.65%
2022-04-2220.653.86%
2022-04-2120.753.87%
2022-04-2020.853.87%
2022-04-1920.653.81%
2022-04-1820.553.81%
2022-04-1520.353.84%
2022-04-1420.83.85%
2022-04-1320.93.87%
2022-04-1220.653.85%
2022-04-1120.93.86%
2022-04-0821.33.83%
2022-04-0721.23.82%
2022-04-0621.853.96%
2022-04-0121.954.15%
2022-03-3122.14.23%
2022-03-3021.94.25%
2022-03-2921.654.45%
2022-03-2821.44.40%
2022-03-2521.44.36%
2022-03-2421.354.37%
2022-03-2321.354.37%
2022-03-2221.254.37%
2022-03-2121.34.37%
2022-03-1821.154.37%
2022-03-1721.454.40%
2022-03-1620.854.36%
2022-03-1521.04.36%
2022-03-1421.254.30%
2022-03-1121.554.37%
2022-03-1021.64.36%
2022-03-0921.54.41%
2022-03-0821.34.39%
2022-03-0721.84.47%
2022-03-0422.54.51%
2022-03-0322.654.49%
2022-03-0222.654.51%
2022-03-0123.04.70%
2022-02-2522.854.67%
2022-02-2422.254.74%
2022-02-2323.95.68%
2022-02-2223.55.57%
2022-02-2123.755.81%
2022-02-1823.95.02%
2022-02-1722.84.96%
2022-02-1622.95.11%
2022-02-1522.45.14%
2022-02-1422.355.49%
2022-02-1122.95.70%
2022-02-1023.05.17%
2022-02-0922.554.93%
2022-02-0823.154.81%
2022-02-0722.654.87%
2022-01-2622.155.09%
2022-01-2521.955.46%
2022-01-2421.955.47%
2022-01-2122.255.48%
2022-01-2022.65.66%
2022-01-1922.75.74%
2022-01-1822.85.80%
2022-01-1722.96.11%
2022-01-1421.855.93%
2022-01-1321.856.53%
2022-01-1221.96.66%
2022-01-1122.657.09%
2022-01-1021.155.68%
2022-01-0721.055.71%
2022-01-0621.55.58%
2022-01-0521.75.59%
2022-01-0421.85.75%
2022-01-0321.955.85%
2021-12-3022.15.95%
2021-12-2922.26.00%
2021-12-2821.655.82%
2021-12-2721.655.80%
2021-12-2421.455.83%
2021-12-2321.65.91%
2021-12-2221.655.95%
2021-12-2121.76.01%
2021-12-2022.16.06%
2021-12-1722.156.41%
2021-12-1622.76.69%
2021-12-1523.37.44%
2021-12-1422.757.17%
2021-12-1323.17.10%
2021-12-1021.856.92%
2021-12-0922.56.90%
2021-12-0821.66.66%
2021-12-0721.26.80%
2021-12-0621.56.77%
2021-12-0320.66.74%
2021-12-0220.656.88%
2021-12-0120.957.02%
2021-11-3020.97.09%
2021-11-2920.756.74%
2021-11-2620.856.75%
2021-11-2521.26.82%
2021-11-2420.956.91%
2021-11-2320.656.75%
2021-11-2221.27.31%
2021-11-1920.27.10%
2021-11-1820.17.15%
2021-11-1720.17.19%
2021-11-1620.257.30%
2021-11-1520.057.10%
2021-11-1220.17.37%
2021-11-1120.257.68%
2021-11-1020.37.85%
2021-11-0920.48.14%
2021-11-0820.658.16%
2021-11-0520.458.29%
2021-11-0420.258.35%
2021-11-0320.258.47%
2021-11-0220.28.59%
2021-11-0120.68.83%
2021-10-2920.08.62%
2021-10-2820.759.64%
2021-10-2721.2510.92%
2021-10-2621.310.68%
2021-10-2522.510.91%
2021-10-2223.5510.55%
2021-10-2121.458.56%
2021-10-2019.56.01%
2021-10-1918.956.48%
2021-10-1818.956.47%
2021-10-1519.06.47%
2021-10-1418.86.47%
2021-10-1318.856.46%
2021-10-1218.856.47%
2021-10-0818.956.47%
2021-10-0718.956.47%
2021-10-0618.96.48%
2021-10-0518.86.49%
2021-10-0418.76.47%
2021-10-0118.96.87%
2021-09-3019.056.87%
2021-09-2919.06.88%
2021-09-2818.856.94%
2021-09-2718.956.94%
2021-09-2419.06.97%
2021-09-2318.957.21%
2021-09-2219.07.21%
2021-09-1718.857.23%
2021-09-1618.957.23%
2021-09-1518.857.23%
2021-09-1419.07.72%
2021-09-1319.17.72%
2021-09-1019.87.63%
2021-09-0919.757.71%
2021-09-0819.57.73%
2021-09-0719.757.73%
2021-09-0619.77.59%
2021-09-0319.17.29%
2021-09-0219.157.27%
2021-09-0119.157.26%
2021-08-3119.17.24%
2021-08-3019.17.25%
2021-08-2719.157.24%
2021-08-2619.157.23%
2021-08-2519.157.23%
2021-08-2418.957.22%
2021-08-2318.957.23%
2021-08-2018.957.23%
2021-08-1918.857.22%
2021-08-1819.07.22%
2021-08-1718.97.22%
2021-08-1618.97.22%
2021-08-1319.17.23%
2021-08-1219.157.24%
2021-08-1118.97.24%
2021-08-1019.17.60%
2021-08-0919.27.71%
2021-08-0619.157.71%
2021-08-0519.37.72%
2021-08-0419.357.72%
2021-08-0319.357.73%
2021-08-0219.257.72%
2021-07-3019.157.69%
2021-07-2919.17.68%
2021-07-2819.07.66%
2021-07-2719.658.16%
2021-07-2620.058.19%
2021-07-2320.058.39%
2021-07-2219.3513.38%
2021-07-2119.2513.38%
2021-07-2019.413.31%
2021-07-1919.5513.26%
2021-07-1619.513.27%
2021-07-1519.6513.23%
2021-07-1419.613.30%
2021-07-1319.613.30%
2021-07-1219.713.16%
2021-07-0919.512.92%
2021-07-0819.5512.92%
2021-07-0719.5513.04%
2021-07-0619.512.77%
2021-07-0519.412.78%
2021-07-0219.212.78%
2021-07-0119.2512.71%
2021-06-3019.312.70%
2021-06-2919.3512.71%
2021-06-2819.412.71%
2021-06-2519.3512.74%
2021-06-2419.4512.64%
2021-06-2319.4512.57%
2021-06-2219.412.56%
2021-06-2119.712.80%
2021-06-1819.712.82%
2021-06-1719.6512.80%
2021-06-1619.712.80%
2021-06-1519.712.82%
2021-06-1119.7512.84%
2021-06-1019.612.85%
2021-06-0919.8512.84%
2021-06-0819.712.92%
2021-06-0719.212.98%
2021-06-0419.4512.98%
2021-06-0319.412.98%
2021-06-0219.213.00%
2021-06-0119.2513.00%
2021-05-3119.412.97%

豪勉熱門網頁

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。