6508 惠光


股價漲跌幅
202220212020
惠光45.0%8.0%-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)
47.5 5.22% 49.98 57.48 21.01% 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26.0129.0527.8623.1624.0423.7520.9521.8819.7320.89
營業利益率11.5715.9014.359.8910.809.638.8310.818.439.12
折舊負擔比率2.583.433.182.903.092.912.882.332.572.65
稅前淨利率22.5913.7814.1411.448.6710.039.5711.519.409.00
股東權益報酬率13.928.4210.408.706.658.298.1312.429.439.02
資產報酬率10.376.157.676.284.765.925.748.626.626.37
本業收入比51.27115.42101.3686.69124.4495.6792.3493.8989.69101.50
業外獲益比48.73-15.42-1.3613.31-24.443.907.666.1110.31-1.50
無形資產佔淨值比0.000.370.400.410.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率25.8917.5221.5030.7833.3719.1227.9730.4233.5723.9728.3129.5727.9119.7621.1225.4625.09
營業利益率13.828.678.9612.0116.386.6514.5318.0219.6010.8014.6515.7314.698.117.2211.2812.03
稅前淨利率18.559.118.6455.2113.770.6011.5515.8520.085.2514.9417.2515.338.949.9916.498.85
本業收入比74.3693.62104.7621.86119.441000.00124.44113.9597.52205.5698.7091.5995.6090.7072.3467.89134.00
業外獲益比25.644.26-4.7678.14-19.44-950.00-26.67-13.952.48-105.561.308.414.409.3027.6631.19-36.00

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)-87336457242217235297141139308
自由現金流量(百萬)-148389213335231852357982267
稅後淨利(百萬)329189226182137169165240169151


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-765-92-11111219313145-14225196261185328440
自由現金流量(百萬)-78-95-9349-8189142141-8182113-183790208122-86
稅後淨利(百萬)9138332005763361892159796739368127

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)2089183720772169207322992324270423772227
營業利益(百萬)242292298215224221205292200203
稅後淨利(百萬)329189226182137169165240169151
EPS(完全稀釋)3.822.212.662.151.642.082.073.082.220.00
營收成長率(%)13.72-11.56-4.244.63-9.83-1.08-14.0513.766.74N/A
營業利益成長率(%)-17.12-2.0138.60-4.021.367.80-29.7946.00-1.48N/A
稅後淨利成長率(%)74.07-16.3724.1832.85-18.932.42-31.2542.0111.92N/A
EPS成長率(%)72.85-16.9223.7231.10-21.150.48-32.7938.74N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)633512489563526307387543601343517622595485466659560
營業利益(百萬)87444468862056981183776988739347467
稅後淨利(百萬)9138332005763361892159796739368127
EPS(完全稀釋)1.060.450.392.340.670.080.390.711.050.240.700.940.800.460.430.970.32
去年同期營收成長率(%)20.3466.7826.363.68-12.48-10.50-25.15-12.701.01-29.2810.94-5.616.250.000.000.00-
兩季平均(YOY)營收成長率(%)43.5646.5715.02-4.40-11.49-17.82-18.92-5.84-14.13-9.172.660.323.120.000.00--
去年同期EPS成長率(%)58.21462.500.00229.58-36.19-66.67-44.29-24.4731.25-47.8362.79-3.09150.000.000.000.00-
兩季平均(YOY)EPS成長率(%)260.36231.25114.7996.70-51.43-55.48-34.383.39-8.297.4829.8573.4575.000.000.00--
較上季營收成長率(%)23.634.70-13.147.0371.34-20.67-28.73-9.6575.22-33.66-16.884.5422.684.08-29.2917.680.00
較上季EPS成長率(%)135.5615.38-83.33249.25737.50-79.49-45.07-32.38337.50-65.71-25.5317.5073.916.98-55.67203.120.00

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(%)
2022/4-12.8124.9421.612019/1227.81-29.77-4.22
2022/390.1818.2320.42019/11-34.98-36.95-2.14
2022/1~2-33.6122.1122.12019/10-17.61-22.770.51
2021/12-14.3524.9613.532019/9-6.0920.592.98
2021/11-25.1547.7612.82019/83.6440.671.4
2021/108.2136.8110.462019/7-3.13-13.75-2.1
2021/930.7169.033.02019/6-21.26-31.08-0.2
2021/88.1931.85-2.462019/53.57-0.618.09
2021/7-3.15-10.39-5.492019/4-8.9225.6310.79
2021/6-36.465.06-4.822019/345.14-4.06.19
2021/519.425.44-6.172019/1~2-13.3914.3714.37
2021/4-17.49-14.84-13.132018/1214.7447.84.64
2021/381.12.01-12.492018/11-20.3610.062.21
2021/1~2-23.72-21.28-21.272018/1028.6322.41.65
2020/121.26-4.27-11.422018/99.53-23.64-0.14
2020/1119.9420.82-11.832018/8-36.45-22.72.7
2020/10-22.76-34.5-13.42018/7-22.616.95.81
2020/91.96-30.14-11.722018/613.5625.64.19
2020/8-26.47-35.66-9.752018/530.9132.83-0.36
2020/713.54-9.31-6.422018/4-30.4-1.76-7.52
2020/6-24.13-22.63-6.012018/3103.490.13-9.17
2020/5-18.95-19.7-3.172018/1~2-34.87-15.48-15.47
2020/4-1.152.611.422017/12-14.54-27.59-9.86
2020/35.83-5.450.982017/11-11.43-20.01-8.6
2020/1~233.295.335.322017/10-19.75-3.53-7.67

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
117.072.062.5
2021Q4(百萬)2020Q4(百萬)YoY(%)
47.02.02250.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
42.045.0-6.666

EPS較上季
2022Q1(元)2021Q4(元)比率
1.060.451.3555

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.214.984.454.184.024.614.565.306.356.51
存貨周轉率1.771.561.832.011.932.112.092.542.362.24

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.890.820.821.101.260.700.720.951.280.700.760.890.980.800.681.041.10
存貨周轉率0.510.480.470.480.420.310.390.520.500.330.490.570.550.520.550.700.52

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.230.290.270.280.300.300.300.310.320.30
金融負債(百萬)279420380349469459439392390331
營收淨額(百萬)2089183720772169207322992324270423772227
利息保障倍數180.8080.0398.8276.4748.5356.9469.2693.0657.2552.45
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)2089183720772169207322992324270423772227
推銷費用(百萬)136108141159158223177204183168
管理費用(百萬)131929693919294857880
研發費(百萬)35374135281314141219
推銷費用率(%)6.515.886.797.337.629.707.627.547.707.54
管理費用率(%)6.275.014.624.294.394.004.043.143.283.59
研發費用率(%)1.682.011.971.611.350.570.600.520.500.85

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)633512489563526307387543601343517622595485466659560
推銷費用(百萬)3715254947102034441135514425305944
管理費用(百萬)3024264735212224252025262422242523
研發費(百萬)9999899910101111991088
推銷費用率(%)5.852.935.118.708.943.265.176.267.323.216.778.207.395.156.448.957.86
管理費用率(%)4.744.695.328.356.656.845.684.424.165.834.844.184.034.545.153.794.11
研發費用率(%)1.421.761.841.601.522.932.331.661.662.922.131.771.511.862.151.211.43

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
6508-惠光OXOOXOXXOX
18年8.57億40.74%30.12%15.36%59.04%-274百萬15.2%

融資使用率
日期股價融資使用率
2022-05-23 -47.518.96%
2022-05-2045.918.05%
2022-05-1945.518.62%
2022-05-1847.718.28%
2022-05-1746.9518.18%
2022-05-1647.418.12%
2022-05-1347.918.76%
2022-05-1244.818.74%
2022-05-1148.919.27%
2022-05-1050.319.79%
2022-05-0953.321.95%
2022-05-0655.729.31%
2022-05-0551.220.82%
2022-05-0451.421.30%
2022-05-0352.123.49%
2022-04-2955.225.17%
2022-04-2854.019.34%
2022-04-2749.1520.40%
2022-04-2651.019.13%
2022-04-2554.119.95%
2022-04-2255.217.53%
2022-04-2159.021.21%
2022-04-2061.421.59%
2022-04-1960.420.22%
2022-04-1863.618.71%
2022-04-1557.922.77%
2022-04-1457.328.37%
2022-04-1352.119.64%
2022-04-1253.921.37%
2022-04-1154.524.11%
2022-04-0849.624.32%
2022-04-0745.116.28%
2022-04-0647.020.92%
2022-04-0145.019.79%
2022-03-3142.017.44%
2022-03-3041.1514.72%
2022-03-2945.3514.87%
2022-03-2844.319.12%
2022-03-2540.39.63%
2022-03-2436.656.35%
2022-03-2337.36.38%
2022-03-2238.37.29%
2022-03-2135.056.50%
2022-03-1835.356.85%
2022-03-1734.86.32%
2022-03-1634.86.81%
2022-03-1534.56.63%
2022-03-1437.15.16%
2022-03-1133.753.15%
2022-03-1034.253.29%
2022-03-0934.03.43%
2022-03-0833.83.42%
2022-03-0734.353.52%
2022-03-0434.73.28%
2022-03-0334.23.26%
2022-03-0234.23.39%
2022-03-0134.23.37%
2022-02-2533.853.48%
2022-02-2433.353.54%
2022-02-2334.13.43%
2022-02-2233.83.40%
2022-02-2134.53.79%
2022-02-1835.33.91%
2022-02-1734.53.16%
2022-02-1634.73.06%
2022-02-1534.33.39%
2022-02-1432.953.08%
2022-02-1133.153.14%
2022-02-1032.653.16%
2022-02-0932.553.17%
2022-02-0832.553.20%
2022-02-0732.03.13%
2022-01-2631.73.13%
2022-01-2531.63.29%
2022-01-2431.73.42%
2022-01-2131.953.52%
2022-01-2032.23.55%
2022-01-1932.253.55%
2022-01-1832.253.63%
2022-01-1732.253.64%
2022-01-1432.253.68%
2022-01-1332.43.73%
2022-01-1232.253.75%
2022-01-1132.153.75%
2022-01-1032.23.78%
2022-01-0732.23.78%
2022-01-0632.353.88%
2022-01-0532.453.90%
2022-01-0432.553.96%
2022-01-0332.654.00%
2021-12-3032.83.95%
2021-12-2932.653.94%
2021-12-2832.63.90%
2021-12-2732.54.00%
2021-12-2432.83.91%
2021-12-2332.93.91%
2021-12-2233.053.89%
2021-12-2133.03.89%
2021-12-2032.953.91%
2021-12-1732.93.88%
2021-12-1632.84.06%
2021-12-1532.84.08%
2021-12-1432.84.07%
2021-12-1333.454.23%
2021-12-1033.04.08%
2021-12-0932.94.12%
2021-12-0833.14.18%
2021-12-0733.054.17%
2021-12-0633.34.24%
2021-12-0332.754.29%
2021-12-0232.44.30%
2021-12-0132.84.35%
2021-11-3032.74.39%
2021-11-2932.54.63%
2021-11-2632.94.46%
2021-11-2533.454.70%
2021-11-2433.14.87%
2021-11-2332.954.55%
2021-11-2232.954.40%
2021-11-1932.754.44%
2021-11-1832.854.66%
2021-11-1733.24.64%
2021-11-1632.74.75%
2021-11-1532.954.79%
2021-11-1233.24.83%
2021-11-1133.254.90%
2021-11-1034.25.51%
2021-11-0934.65.83%
2021-11-0834.856.05%
2021-11-0534.856.34%
2021-11-0433.56.06%
2021-11-0333.27.18%
2021-11-0233.48.17%
2021-11-0134.757.99%
2021-10-2934.48.03%
2021-10-2834.79.03%
2021-10-2733.89.52%
2021-10-2633.759.34%
2021-10-2534.710.57%
2021-10-2234.410.19%
2021-10-2136.69.79%
2021-10-2038.09.24%
2021-10-1939.38.90%
2021-10-1835.754.62%
2021-10-1532.52.16%
2021-10-1432.11.81%
2021-10-1332.251.82%
2021-10-1231.251.34%
2021-10-0831.151.22%
2021-10-0730.650.76%
2021-10-0630.550.80%
2021-10-0530.70.87%
2021-10-0430.751.10%
2021-10-0130.40.58%
2021-09-3030.50.55%
2021-09-2930.350.56%
2021-09-2830.70.81%
2021-09-2730.20.42%
2021-09-2430.10.46%
2021-09-2330.10.47%
2021-09-2230.10.47%
2021-09-1730.20.48%
2021-09-1630.150.48%
2021-09-1530.150.49%
2021-09-1430.20.57%
2021-09-1330.150.71%
2021-09-1029.850.54%
2021-09-0929.650.56%
2021-09-0829.650.60%
2021-09-0729.750.66%
2021-09-0629.850.67%
2021-09-0329.90.70%
2021-09-0229.950.70%
2021-09-0130.00.70%
2021-08-3129.850.78%
2021-08-3029.60.79%
2021-08-2729.650.82%
2021-08-2629.651.03%
2021-08-2530.750.99%
2021-08-2430.551.25%
2021-08-2330.41.55%
2021-08-2030.32.08%
2021-08-1930.252.57%
2021-08-1830.52.98%
2021-08-1730.453.18%
2021-08-1630.653.60%
2021-08-1330.854.05%
2021-08-1230.94.32%
2021-08-1131.14.66%
2021-08-1030.54.04%
2021-08-0930.54.02%
2021-08-0630.54.09%
2021-08-0530.54.09%
2021-08-0430.654.09%
2021-08-0330.64.09%
2021-08-0230.754.10%
2021-07-3030.353.58%
2021-07-2930.43.58%
2021-07-2830.33.58%
2021-07-2730.73.58%
2021-07-2630.73.58%
2021-07-2330.953.47%
2021-07-2230.43.13%
2021-07-2130.33.14%
2021-07-2030.553.12%
2021-07-1930.83.12%
2021-07-1630.93.12%
2021-07-1530.42.17%
2021-07-1430.352.18%
2021-07-1330.42.18%
2021-07-1230.62.19%
2021-07-0930.52.19%
2021-07-0830.72.19%
2021-07-0730.752.19%
2021-07-0630.72.19%
2021-07-0531.32.20%
2021-07-0230.350.75%
2021-07-0130.30.75%
2021-06-3030.150.75%
2021-06-2930.150.74%
2021-06-2830.250.74%
2021-06-2530.20.74%
2021-06-2430.250.74%
2021-06-2330.350.75%
2021-06-2230.10.43%
2021-06-2129.80.33%
2021-06-1830.10.33%
2021-06-1729.850.33%
2021-06-1629.90.33%
2021-06-1529.950.33%
2021-06-1129.90.32%
2021-06-1029.850.32%
2021-06-0929.750.33%
2021-06-0829.80.34%
2021-06-0729.80.34%
2021-06-0429.850.34%
2021-06-0329.850.35%
2021-06-0229.750.35%
2021-06-0129.80.37%
2021-05-3129.70.37%

惠光熱門網頁

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。