6235 華孚


股價漲跌幅
20222021202020192018
華孚8.0%93.0%-7.0%-23.0%-13.0%
0050-15.78%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)
39.6 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25.9823.977.1320.2119.9917.7516.576.277.86
營業利益率4.30-1.46-20.054.657.191.130.70-15.24-4.95
折舊負擔比率8.899.319.463.143.255.899.7617.2411.70
稅前淨利率7.1735.37-23.215.485.122.232.24-14.33-3.76
股東權益報酬率6.8031.66-24.867.463.550.392.91-15.13-6.60
資產報酬率3.6915.94-11.104.062.310.381.77-7.42-2.95
本業收入比59.61-4.1086.4284.69140.8850.9830.77106.50131.40
業外獲益比39.90104.1013.5815.31-40.2549.0269.23-6.50-31.40
無形資產佔淨值比0.000.000.000.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率23.1328.9825.3025.2723.3528.9925.7017.8819.7217.396.83-25.8116.6121.6922.3919.6416.1622.9216.3718.02
營業利益率5.775.992.474.154.046.352.28-17.42-3.7510.06-30.40-88.48-0.216.867.762.390.3210.863.784.49
稅前淨利率10.2810.605.446.115.4313.342.13166.07-5.22-0.91-31.54-92.771.327.558.995.27-1.429.114.094.93
本業收入比55.7956.5244.4470.0074.2947.19100.00-10.4873.91-1080.0096.1895.51-20.0091.8986.8746.81-25.00119.0590.9191.43
業外獲益比44.2143.4855.5632.5025.7152.81-9.09110.4830.431180.003.824.49120.009.4614.1455.32116.67-19.056.068.57

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)29810-125230864167252153
自由現金流量(百萬)-338612-446-601652-30216524232
稅後淨利(百萬)165650-50416883133047-201-94


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)20544591494540-19-3524-128-166739699146-61465-4689
自由現金流量(百萬)73-22-100-36-182-44-112819-51-1734-165-111-36-202-215-147-122-1361023
稅後淨利(百萬)90891731277411589-23-1-157-3537607843-127228-11

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)282419972188381731082274175213982291
營業利益(百萬)121-29-4391772242612-213-113
稅後淨利(百萬)165650-50416883133047-201-94
EPS(完全稀釋)0.953.81-3.001.000.498.080.29-1.24-0.58
營收成長率(%)41.41-8.73-42.6822.8136.6829.7925.32-38.98N/A
營業利益成長率(%)N/AN/AN/A-20.98761.54116.67N/AN/AN/A
稅後淨利成長率(%)-74.62228.97N/A102.41-93.762729.79123.38N/AN/A
EPS成長率(%)-75.07N/AN/A104.08-93.942686.21N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)9278656596636386685003804495354973847719861102898831921802708
營業利益(百萬)53521628264211-66-1754-151-340-268862231003032
稅後淨利(百萬)90891731277411589-23-1-157-3537607843-127228-11
EPS(完全稀釋)0.520.520.100.180.160.440.063.49-0.14-0.01-0.93-2.100.040.360.470.26-0.070.440.17-0.06
去年同期營收成長率(%)45.3029.4931.8074.4742.0924.860.60-1.04-41.76-45.74-54.90-57.24-7.227.0637.4126.84----
去年同期營業利益成長率(%)103.8523.8145.45142.42252.94-22.22107.2880.59-750.00-20.59-275.58-1645.45-166.67-32.00186.67-31.25----
去年同期稅後淨利成長率(%)233.3320.2754.55-94.74217.397500.00107.01266.86-428.57-101.67-301.28-920.93158.33-16.67178.57490.91----
去年同期EPS成長率(%)225.0018.1866.67-94.84214.294500.00106.45266.19-450.00-102.78-297.87-907.69157.14-18.18176.47533.33----
較上季營收成長率(%)7.1731.26-0.603.92-4.4933.6031.58-15.37-16.077.6529.43-50.19-21.81-10.5322.728.06-9.7714.8413.28-
較上季營業利益成長率(%)1.92225.00-42.867.69-38.10281.82116.67-288.24-131.48135.7655.59-16900.00-102.94-20.93290.91633.33-97.00233.33-6.25-
較上季稅後淨利成長率(%)1.12423.53-45.1614.81-63.51572.73-98.132660.87-2200.0099.3655.52-5142.86-88.33-23.0881.40458.33-116.67157.14354.55-
較上季EPS成長率(%)0.00420.00-44.4412.50-63.64633.33-98.282592.86-1300.0098.9255.71-5350.00-88.89-23.4080.77471.43-115.91158.82383.33-

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(%)
2022/4-21.9527.3340.752019/1212.99-34.87-42.52
2022/321.3485.3645.172019/110.89-44.69-43.17
2022/1~2-6.4928.828.792019/10-5.5-54.4-43.03
2021/129.9823.9341.452019/98.47-52.34-41.52
2021/1110.6234.8544.022019/88.46-54.21-39.85
2021/1015.231.2145.312019/787.55-57.31-37.34
2021/98.1520.3547.412019/6-38.61-72.58-33.19
2021/8-6.9126.9251.862019/5-21.51-55.57-24.95
2021/71.1153.7356.062019/4-35.02-43.37-16.81
2021/6-3.9566.9356.472019/312.051.6-7.19
2021/510.2491.5254.482019/1~2-14.82-11.16-11.15
2021/413.6264.9146.742018/12-4.04-1.922.9
2021/3-12.9513.4341.612018/11-16.8-4.7525.6
2021/1~2-11.9957.5657.552018/10-1.2429.229.61
2020/1219.6731.12-9.052018/94.225.2229.67
2020/117.6323.8-12.962018/81.1234.9130.38
2020/105.6616.04-16.432018/720.4857.5929.62
2020/914.063.78-19.782018/6-0.5220.825.0
2020/823.5610.43-21.142018/50.0124.5925.92
2020/712.1-3.05-25.162018/416.5937.5926.28
2020/610.1862.18-28.12018/311.86-4.7522.63
2020/5-5.07-9.64-35.02018/1~2-32.5240.8940.89
2020/4-21.84-25.29-38.62017/12-6.8328.5236.85
2020/341.35-37.88-41.542017/1112.8454.4537.82
2020/1~2-33.23-43.43-43.432017/10-4.2835.8835.88

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
95.035.0171.42
2021Q4(百萬)2020Q4(百萬)YoY(%)
92.089.03.3707
2021Q3(百萬)2020Q3(百萬)YoY(%)
36.011.0227.27

EPS較上季
2022Q1(元)2021Q4(元)比率
0.520.520.0

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.162.742.112.892.933.013.112.202.86
存貨周轉率3.944.566.266.916.017.599.5311.0112.51

應收帳周轉率和存貨周轉率-近20季
22Q1
應收帳款周轉率0.91
存貨周轉率1.07

償債能力-近10年
202120202019201820172016201520142013
負債比0.520.470.550.500.450.300.460.470.51
金融負債(百萬)106692711687583386315394605
營收淨額(百萬)282419972188381731082274175213982291
利息保障倍數14.2741.02-12.5124.4232.8911.777.32-21.52-8.87
長期銀行借款占稅後淨利比0.000.070.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)282419972188381731082274175213982291
推銷費用(百萬)2391591252231801701117389
管理費用(百萬)176254373173126147101168137
研發費(百萬)19895971989161666068
推銷費用率(%)8.467.965.715.845.797.486.345.223.88
管理費用率(%)6.2312.7217.054.534.056.465.7612.025.98
研發費用率(%)7.014.764.435.192.932.683.774.292.97

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)9278656596636386685003804495354973847719861102898831921802708
推銷費用(百萬)7066606449404435401141324142636751454544
管理費用(百萬)385041394583497746271421683648494135313532
研發費(百萬)53834937292824222023405256504745352119
推銷費用率(%)7.557.639.109.657.685.998.809.218.912.068.258.335.324.265.727.466.144.895.616.21
管理費用率(%)4.105.786.225.887.0512.439.8020.2610.245.0528.5743.754.674.874.454.574.213.374.364.52
研發費用率(%)5.729.607.445.584.554.194.805.794.450.370.6010.426.745.684.545.235.423.802.622.68

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
6235-華孚OOXXOXOXOX
18年17.29億51.7%50.12%0.0%31.98%457百萬14.36%

融資使用率
日期股價融資使用率
2022-05-19 -39.634.42%
2022-05-1839.634.43%
2022-05-1737.134.67%
2022-05-1635.835.73%
2022-05-1334.535.79%
2022-05-1234.2535.43%
2022-05-1135.9537.59%
2022-05-1039.945.03%
2022-05-0939.345.95%
2022-05-0642.5547.07%
2022-05-0540.9546.03%
2022-05-0437.2541.48%
2022-05-0337.1541.79%
2022-04-2936.441.64%
2022-04-2835.640.44%
2022-04-2735.3539.44%
2022-04-2635.8538.81%
2022-04-2536.843.24%
2022-04-2240.6550.91%
2022-04-2141.0551.10%
2022-04-2040.448.66%
2022-04-1940.6548.56%
2022-04-1839.5545.91%
2022-04-1541.7546.40%
2022-04-1442.1545.12%
2022-04-1338.3541.68%
2022-04-1238.4541.11%
2022-04-1137.941.12%
2022-04-0839.9542.16%
2022-04-0736.943.47%
2022-04-0638.5545.50%
2022-04-0138.2544.53%
2022-03-3139.045.80%
2022-03-3039.047.12%
2022-03-2939.949.21%
2022-03-2839.645.96%
2022-03-2538.745.54%
2022-03-2440.347.31%
2022-03-2338.845.25%
2022-03-2237.3537.60%
2022-03-2134.8532.16%
2022-03-1834.9531.94%
2022-03-1734.032.48%
2022-03-1631.5528.25%
2022-03-1531.227.39%
2022-03-1431.726.59%
2022-03-1131.6525.29%
2022-03-1031.5524.25%
2022-03-0928.722.13%
2022-03-0827.520.70%
2022-03-0728.320.99%
2022-03-0429.121.66%
2022-03-0329.821.86%
2022-03-0229.721.82%
2022-03-0130.1521.92%
2022-02-2529.3521.95%
2022-02-2429.221.85%
2022-02-2330.723.17%
2022-02-2230.3523.28%
2022-02-2131.9524.04%
2022-02-1832.1524.73%
2022-02-1732.2525.09%
2022-02-1633.0525.23%
2022-02-1531.5525.15%
2022-02-1432.225.78%
2022-02-1134.2526.52%
2022-02-1034.126.26%
2022-02-0934.526.26%
2022-02-0832.9525.41%
2022-02-0732.625.15%
2022-01-2631.225.25%
2022-01-2531.525.78%
2022-01-2432.626.20%
2022-01-2133.328.95%
2022-01-2035.2529.80%
2022-01-1936.029.95%
2022-01-1835.5530.00%
2022-01-1733.6527.87%
2022-01-1432.7528.34%
2022-01-1334.0529.29%
2022-01-1232.726.67%
2022-01-1132.526.75%
2022-01-1033.527.86%
2022-01-0733.027.14%
2022-01-0635.028.87%
2022-01-0535.3531.49%
2022-01-0437.134.37%
2022-01-0336.532.76%
2021-12-3038.835.59%
2021-12-2935.337.91%
2021-12-2835.134.34%
2021-12-2731.9535.29%
2021-12-2433.035.54%
2021-12-2334.533.58%
2021-12-2236.137.06%
2021-12-2133.0535.57%
2021-12-2033.2535.55%
2021-12-1731.4535.71%
2021-12-1632.336.25%
2021-12-1531.3538.25%
2021-12-1431.0537.08%
2021-12-1334.4536.64%
2021-12-1032.4538.66%
2021-12-0929.536.15%
2021-12-0829.733.66%
2021-12-0729.431.20%
2021-12-0628.0532.23%
2021-12-0325.528.93%
2021-12-0225.1527.21%
2021-12-0123.921.44%
2021-11-3021.7518.27%
2021-11-2919.815.37%
2021-11-2620.415.81%
2021-11-2520.8515.26%
2021-11-2420.4516.21%
2021-11-2319.114.00%
2021-11-2219.114.00%
2021-11-1918.8514.14%
2021-11-1819.014.18%
2021-11-1719.014.30%
2021-11-1619.114.11%
2021-11-1518.914.35%
2021-11-1218.714.72%
2021-11-1118.8514.73%
2021-11-1019.014.77%
2021-11-0919.2514.75%
2021-11-0818.9514.90%
2021-11-0518.714.86%
2021-11-0419.215.05%
2021-11-0318.8514.75%
2021-11-0218.5514.88%
2021-11-0119.1514.64%
2021-10-2919.2514.65%
2021-10-2819.2514.79%
2021-10-2719.9514.95%
2021-10-2620.7514.59%
2021-10-2520.2513.58%
2021-10-2220.515.82%
2021-10-2119.2514.36%
2021-10-2017.512.83%
2021-10-1917.4512.86%
2021-10-1817.4512.85%
2021-10-1517.312.92%
2021-10-1417.012.97%
2021-10-1316.913.08%
2021-10-1216.913.08%
2021-10-0817.113.28%
2021-10-0716.913.27%
2021-10-0616.313.21%
2021-10-0516.313.25%
2021-10-0415.913.27%
2021-10-0116.213.43%
2021-09-3017.1513.39%
2021-09-2917.013.44%
2021-09-2817.213.63%
2021-09-2717.113.66%
2021-09-2417.313.68%
2021-09-2317.2513.71%
2021-09-2217.3513.72%
2021-09-1717.7513.74%
2021-09-1617.8513.73%
2021-09-1517.9513.75%
2021-09-1418.013.97%
2021-09-1317.9513.89%
2021-09-1017.313.73%
2021-09-0917.2513.74%
2021-09-0817.1513.73%
2021-09-0717.313.95%
2021-09-0617.513.91%
2021-09-0318.1513.92%
2021-09-0217.9513.91%
2021-09-0117.7513.98%
2021-08-3117.714.02%
2021-08-3017.6513.96%
2021-08-2717.5513.94%
2021-08-2617.413.92%
2021-08-2517.613.91%
2021-08-2417.1513.95%
2021-08-2317.213.96%
2021-08-2016.913.98%
2021-08-1916.814.01%
2021-08-1817.2514.02%
2021-08-1717.014.02%
2021-08-1617.113.99%
2021-08-1317.9514.25%
2021-08-1218.1514.21%
2021-08-1118.2514.11%
2021-08-1018.9514.15%
2021-08-0919.5514.11%
2021-08-0619.714.09%
2021-08-0519.1514.09%
2021-08-0419.114.00%
2021-08-0319.0514.09%
2021-08-0219.114.07%
2021-07-3019.0514.24%
2021-07-2919.214.29%
2021-07-2819.0514.24%
2021-07-2719.6514.44%
2021-07-2620.014.38%
2021-07-2320.014.46%
2021-07-2219.514.47%
2021-07-2119.314.46%
2021-07-2019.714.22%
2021-07-1920.2514.11%
2021-07-1620.0514.12%
2021-07-1519.6514.15%
2021-07-1419.314.18%
2021-07-1319.613.98%
2021-07-1219.7514.01%
2021-07-0919.0514.21%
2021-07-0819.1514.19%
2021-07-0719.114.30%
2021-07-0619.1514.49%
2021-07-0519.9514.50%
2021-07-0219.514.39%
2021-07-0118.9514.33%
2021-06-3018.9514.25%
2021-06-2918.8514.21%
2021-06-2819.114.07%
2021-06-2519.214.01%
2021-06-2419.414.02%
2021-06-2320.0514.68%
2021-06-2218.2513.84%
2021-06-2118.113.86%
2021-06-1818.4513.92%
2021-06-1718.613.88%
2021-06-1618.313.90%
2021-06-1518.5513.88%
2021-06-1118.4514.10%
2021-06-1018.314.14%
2021-06-0918.414.22%
2021-06-0818.414.18%
2021-06-0718.6513.93%
2021-06-0418.1513.83%
2021-06-0318.514.11%
2021-06-0218.414.06%
2021-06-0118.8513.84%
2021-05-3118.2513.89%
2021-05-2818.313.85%
2021-05-2718.113.89%

華孚熱門網頁

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。