6414 樺漢


股價漲跌幅
20222021202020192018
樺漢-15.0%-7.0%-46.0%0.0%-45.0%
0050-14.14%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)
208.5 -10.17% 187.29 215.38 3.3% 21.36% 253.03

  • 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
2021202020192018201720162015201420132012
營業毛利率21.2123.3023.0122.1322.1419.8118.2418.6421.4218.20
營業利益率3.314.374.144.224.9910.7710.7412.3113.268.47
折舊負擔比率1.841.901.700.660.670.420.250.260.520.48
稅前淨利率4.404.734.685.256.3911.7211.8513.9314.549.16
股東權益報酬率10.8410.8011.2412.2312.8222.4726.7324.4135.9222.49
資產報酬率3.913.944.255.146.2912.1816.6416.5322.5014.11
本業收入比75.1592.3888.5980.4378.1691.9290.6188.3591.3392.31
業外獲益比24.857.6211.4119.5721.848.149.3911.658.677.69
無形資產佔淨值比19.5422.6123.3424.4932.760.000.000.000.000.00

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21.0318.3821.5422.5623.5521.6321.9625.0825.5323.5524.0222.5221.5820.2520.9423.1827.0118.3830.0616.92
營業利益率3.012.563.844.062.974.524.664.713.454.944.273.823.234.504.632.464.865.045.264.71
稅前淨利率4.295.114.494.103.574.954.575.503.795.315.084.653.355.485.364.864.666.855.868.46
本業收入比70.0649.9785.4698.8283.0891.39101.8685.7891.0093.0283.9882.3096.4482.2186.3850.56103.6573.6589.6755.59
業外獲益比29.9449.9714.541.1816.928.69-1.8614.229.006.9816.0217.703.7317.8713.6249.44-3.6526.3510.3344.41

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)159453175242353031516691338540580
自由現金流量(百萬)480-6353599-3048782-385471415713457
稅後淨利(百萬)133511121080109410831023866562372174


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-35064354-1231-583-9464202978187-5044192535-18511383903466-129-7103098-74-470
自由現金流量(百萬)-34994116-1802-2477643-291519-433-43033531454-16864772913-1206-3861-89420878563745
稅後淨利(百萬)314473363301197349276300186370353238119312335255207343312283

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)96557840918150668962349041447211057505230962269
營業利益(百萬)3193367433772910174315591187622411192
稅後淨利(百萬)133511121080109410831023866562372174
EPS(完全稀釋)11.059.6410.8013.3012.8813.6712.348.606.033.00
營收成長率(%)14.823.1718.1997.58141.1830.89118.8663.1836.45N/A
營業利益成長率(%)-13.098.7916.0566.9511.8031.3490.8451.34114.06N/A
稅後淨利成長率(%)20.052.96-1.281.025.8718.1354.0951.08113.79N/A
EPS成長率(%)14.63-10.74-18.803.26-5.7810.7843.4942.62101.00N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)242723014723414228052019126532211321855917868245432063318725176062348319981146741082415129118894232
營業利益(百萬)730770899925599119998487561712128817165691058926361596763625199
稅後淨利(百萬)314473363301197349276300186370353238119312335255207343312283
EPS(完全稀釋)2.974.933.783.132.063.813.013.622.244.534.262.871.524.074.353.312.724.524.123.75
去年同期營收成長率(%)20.2113.6310.8022.8813.008.102.42-0.891.494.513.2627.6162.6655.2268.06246.74----
去年同期營業利益成長率(%)21.87-35.78-8.645.71-2.92-1.0711.6922.218.4414.56-4.8698.34-4.5338.6648.1681.41----
去年同期稅後淨利成長率(%)59.3935.5331.520.335.91-5.68-21.8126.0556.3018.595.37-6.67-42.51-9.047.37-9.89----
去年同期EPS成長率(%)44.1729.4025.58-13.54-8.04-15.89-29.3426.1347.3711.30-2.07-13.29-44.12-9.965.58-11.73----
較上季營收成長率(%)-19.4928.762.6712.95-23.9025.5513.863.87-27.2018.9510.196.36-25.0317.5336.1735.57-28.4627.25180.93-
較上季營業利益成長率(%)-5.19-14.35-2.8154.42-50.0421.8512.4641.82-49.0937.5723.0425.83-46.2214.25156.51-39.43-21.8922.08214.07-
較上季稅後淨利成長率(%)-33.6230.3020.6052.79-43.5526.45-8.0061.29-49.734.8248.32100.00-61.86-6.8731.3723.19-39.659.9410.25-
較上季EPS成長率(%)-39.7630.4220.7751.94-45.9326.58-16.8561.61-50.556.3448.4388.82-62.65-6.4431.4221.69-39.829.719.87-

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(%)
2022/4-14.5716.4219.442019/1237.419.0918.86
2022/341.3916.9520.52019/114.650.8420.37
2022/1~2-14.3322.9422.932019/10-15.04.2123.08
2021/1215.2413.0114.252019/932.789.7725.85
2021/1125.6529.6214.422019/8-4.59-4.829.02
2021/10-12.395.5612.642019/7-11.197.635.98
2021/923.36.7813.562019/625.65-1.9842.68
2021/86.526.9814.722019/50.8365.3661.08
2021/7-17.2411.3915.962019/4-6.5354.4960.05
2021/613.0317.2416.742019/321.2856.5661.96
2021/55.9328.816.622019/1~2-19.3765.0565.05
2021/4-14.1817.1413.682018/1227.0155.6296.53
2021/339.825.1112.512018/118.1653.37104.86
2021/1~2-3.715.255.252018/10-10.8548.54115.0
2020/1222.52-4.932.252018/915.6558.97130.14
2020/112.332.393.252018/87.8470.58152.46
2020/10-11.378.693.352018/7-10.8978.9174.05
2020/923.537.882.72018/692.44298.64214.64
2020/810.9111.111.862018/5-5.79176.13191.65
2020/7-12.89-3.610.522018/4-5.28194.01195.66
2020/624.17-1.021.262018/322.14186.94196.23
2020/5-3.650.711.832018/1~2-12.29201.82201.81
2020/4-8.354.062.12017/1225.18291.17141.18
2020/325.794.871.462017/114.75273.69123.71
2020/1~2-15.28-0.41-0.42017/10-4.59280.04107.53

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
1042.0721.044.521
2021Q4(百萬)2020Q4(百萬)YoY(%)
1541.01312.017.454
2021Q3(百萬)2020Q3(百萬)YoY(%)
1052.0966.08.9026

EPS較上季
2022Q1(元)2021Q4(元)比率
2.974.93-0.397

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.965.204.814.994.694.594.974.075.685.68
存貨周轉率5.285.295.536.357.057.077.866.7514.7517.77

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q3
應收帳款周轉率1.411.831.541.531.351.751.451.421.211.471.301.291.181.491.411.341.111.511.40
存貨周轉率1.101.521.181.251.171.591.281.131.131.621.331.241.221.631.451.401.332.101.42

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.690.670.690.650.590.490.430.320.340.41
金融負債(百萬)18460192921800620084463623222000621
營收淨額(百萬)96557840918150668962349041447211057505230962269
利息保障倍數8.788.417.648.468.2344.18127.7522706.00685.98231.60
長期銀行借款占稅後淨利比5.876.646.481.702.230.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)96557840918150668962349041447211057505230962269
推銷費用(百萬)332436293379294014184492471158079
管理費用(百萬)48364137413932911503400253677055
研發費(百萬)9084788777885877306445932913710287
推銷費用率(%)3.444.324.154.264.063.102.232.282.583.48
管理費用率(%)5.014.925.084.774.312.762.291.332.262.42
研發費用率(%)9.419.389.568.528.783.172.982.713.293.83

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)242723014723414228052019126532211321855917868245432063318725176062348319981146741082415129118894232
推銷費用(百萬)8208388407948521092933812792951847791790904767696573199958144
管理費用(百萬)127713171139120511751093104399210091179986995979900967845549-7281792183
研發費(百萬)220526382167216621132254157519782079242121581695151417671480142412062546197190
推銷費用率(%)3.382.783.593.484.224.124.424.384.433.874.114.224.493.853.844.745.291.328.063.40
管理費用率(%)5.264.374.865.285.824.124.945.355.654.804.785.315.563.834.845.765.07-4.8115.074.32
研發費用率(%)9.088.759.269.5010.478.507.4510.6611.649.8610.469.058.607.527.419.7011.1416.831.664.49

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
6414-樺漢OOXXOOXXOX
8年10.67億78.21%66.77%1.75%1389.32%-966百萬9.36%

融資使用率
日期股價融資使用率
2022-05-18 -208.514.87%
2022-05-17199.514.94%
2022-05-16194.014.92%
2022-05-13195.014.86%
2022-05-12192.514.78%
2022-05-11192.514.78%
2022-05-10196.014.83%
2022-05-09190.014.91%
2022-05-06196.515.08%
2022-05-05199.515.09%
2022-05-04198.515.06%
2022-05-03197.515.08%
2022-04-29198.015.03%
2022-04-28199.014.92%
2022-04-27199.514.84%
2022-04-26203.015.36%
2022-04-25198.515.54%
2022-04-22215.515.50%
2022-04-21217.015.69%
2022-04-20219.015.64%
2022-04-19209.016.01%
2022-04-18204.515.67%
2022-04-15200.015.96%
2022-04-14202.516.10%
2022-04-13200.516.10%
2022-04-12199.016.03%
2022-04-11195.516.14%
2022-04-08202.016.14%
2022-04-07199.516.05%
2022-04-06202.016.14%
2022-04-01203.016.17%
2022-03-31202.016.27%
2022-03-30202.516.31%
2022-03-29199.516.58%
2022-03-28200.516.54%
2022-03-25203.016.60%
2022-03-24204.516.54%
2022-03-23204.516.54%
2022-03-22202.517.65%
2022-03-21201.517.46%
2022-03-18199.017.25%
2022-03-17197.017.19%
2022-03-16190.017.74%
2022-03-15189.518.01%
2022-03-14192.518.10%
2022-03-11192.517.29%
2022-03-10192.017.18%
2022-03-09191.022.16%
2022-03-08189.021.91%
2022-03-07192.522.69%
2022-03-04203.022.93%
2022-03-03206.522.93%
2022-03-02207.022.61%
2022-03-01208.022.83%
2022-02-25202.023.44%
2022-02-24196.523.64%
2022-02-23202.524.67%
2022-02-22202.024.57%
2022-02-21210.526.30%
2022-02-18212.026.22%
2022-02-17212.527.50%
2022-02-16216.527.46%
2022-02-15211.527.29%
2022-02-14213.527.97%
2022-02-11222.529.25%
2022-02-10226.530.37%
2022-02-09227.529.40%
2022-02-08220.528.64%
2022-02-07217.028.41%
2022-01-26211.028.37%
2022-01-25212.529.19%
2022-01-24222.529.27%
2022-01-21225.028.79%
2022-01-20229.028.25%
2022-01-19226.028.32%
2022-01-18232.028.24%
2022-01-17235.027.97%
2022-01-14229.027.73%
2022-01-13230.528.05%
2022-01-12234.027.95%
2022-01-11237.528.88%
2022-01-10247.529.27%
2022-01-07244.028.22%
2022-01-06258.026.62%
2022-01-05276.029.17%
2022-01-04251.022.19%
2022-01-03244.024.72%
2021-12-30236.523.63%
2021-12-29228.522.94%
2021-12-28224.023.15%
2021-12-27227.522.80%
2021-12-24225.023.17%
2021-12-23225.023.17%
2021-12-22224.023.11%
2021-12-21227.023.62%
2021-12-20236.523.77%
2021-12-17240.523.36%
2021-12-16238.524.66%
2021-12-15226.523.70%
2021-12-14233.023.63%
2021-12-13234.023.96%
2021-12-10240.524.11%
2021-12-09239.024.90%
2021-12-08238.524.41%
2021-12-07237.024.74%
2021-12-06229.023.00%
2021-12-03232.023.27%
2021-12-02238.022.68%
2021-12-01241.523.88%
2021-11-30244.022.84%
2021-11-29235.018.51%
2021-11-26221.517.33%
2021-11-25225.516.69%
2021-11-24215.516.86%
2021-11-23212.016.17%
2021-11-22216.015.93%
2021-11-19213.015.62%
2021-11-18213.515.68%
2021-11-17213.515.56%
2021-11-16225.515.49%
2021-11-15230.015.80%
2021-11-12226.515.80%
2021-11-11226.515.68%
2021-11-10225.015.73%
2021-11-09219.015.23%
2021-11-08218.514.82%
2021-11-05217.514.59%
2021-11-04219.014.85%
2021-11-03212.013.47%
2021-11-02193.012.66%
2021-11-01191.512.72%
2021-10-29184.012.79%
2021-10-28185.012.87%
2021-10-27185.012.96%
2021-10-26185.012.98%
2021-10-25183.512.95%
2021-10-22181.013.15%
2021-10-21178.513.18%
2021-10-20178.013.38%
2021-10-19181.513.01%
2021-10-18181.513.10%
2021-10-15185.513.04%
2021-10-14180.012.65%
2021-10-13178.012.49%
2021-10-12178.012.53%
2021-10-08181.512.60%
2021-10-07178.012.06%
2021-10-06176.012.00%
2021-10-05181.512.19%
2021-10-04184.512.61%
2021-10-01185.512.71%
2021-09-30192.512.95%
2021-09-29192.012.98%
2021-09-28195.512.98%
2021-09-27197.513.15%
2021-09-24199.513.18%
2021-09-23193.513.17%
2021-09-22193.013.25%
2021-09-17192.013.11%
2021-09-16188.513.10%
2021-09-15189.012.97%
2021-09-14190.012.92%
2021-09-13191.012.89%
2021-09-10192.512.92%
2021-09-09190.512.92%
2021-09-08187.512.96%
2021-09-07193.513.00%
2021-09-06194.512.95%
2021-09-03201.012.83%
2021-09-02197.512.81%
2021-09-01199.512.77%
2021-08-31195.512.82%
2021-08-30196.512.89%
2021-08-27198.512.98%
2021-08-26199.512.87%
2021-08-25203.012.83%
2021-08-24199.012.90%
2021-08-23200.012.89%
2021-08-20196.012.93%
2021-08-19197.012.87%
2021-08-18203.012.88%
2021-08-17199.012.66%
2021-08-16200.512.62%
2021-08-13207.012.80%
2021-08-12212.512.79%
2021-08-11209.512.68%
2021-08-10215.012.49%
2021-08-09219.012.42%
2021-08-06222.512.45%
2021-08-05225.012.50%
2021-08-04226.512.79%
2021-08-03227.012.87%
2021-08-02227.012.37%
2021-07-30224.012.45%
2021-07-29226.012.30%
2021-07-28226.012.23%
2021-07-27227.012.27%
2021-07-26228.012.22%
2021-07-23223.512.36%
2021-07-22224.012.41%
2021-07-21222.012.33%
2021-07-20224.012.73%
2021-07-19228.512.94%
2021-07-16233.012.97%
2021-07-15236.012.97%
2021-07-14233.512.92%
2021-07-13234.513.11%
2021-07-12234.013.11%
2021-07-09230.013.10%
2021-07-08229.512.86%
2021-07-07223.512.56%
2021-07-06218.512.41%
2021-07-05218.012.36%
2021-07-02215.012.39%
2021-07-01217.512.31%
2021-06-30219.012.32%
2021-06-29216.012.35%
2021-06-28215.512.23%
2021-06-25216.512.18%
2021-06-24217.512.02%
2021-06-23214.512.07%
2021-06-22211.011.96%
2021-06-21211.012.00%
2021-06-18215.511.99%
2021-06-17216.512.02%
2021-06-16213.512.04%
2021-06-15213.511.93%
2021-06-11213.511.94%
2021-06-10217.511.99%
2021-06-09207.511.79%
2021-06-08205.011.85%
2021-06-07203.511.77%
2021-06-04206.511.74%
2021-06-03207.011.76%
2021-06-02207.011.78%
2021-06-01210.511.85%
2021-05-31210.011.77%
2021-05-28209.011.85%
2021-05-27207.011.83%
2021-05-26206.011.77%

樺漢熱門網頁

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。