揚博 2493 - 損益表 - 財務分析

要留意股本持續膨脹, 但獲利能否跟著提升
匯回海外所得, 有可能使得所得稅率提高

損益表-近10年

	營收 YoY		營業成本 YoY		營業費用 YoY		利息收入 YoY		利息支出(不含租賃負債) YoY	股利收入 YoY		其他收入 YoY		處分不動產、廠房及設備 YoY	處分投資 YoY		外幣兌換 YoY		營業外收入及支出 YoY		稅前淨利 YoY		稅後淨利 YoY		所得稅費用 YoY		所得稅率 (%) YoY		EPS YoY		本業EPS YoY		加權平均股數 YoY	EBITDA YoY
2023 (10)	33.54	-2.73	21.35	-9.15	3.84	12.28	0.09	350.0	0	0.08	14.29	0.02	0.0	-0.01	0	0	0.09	-75.68	0.37	0	8.73	15.63	6.9	16.55	1.83	12.27	20.95	-2.92	5.98	16.8	5.73	10.19	114	8.94	15.5
2022 (9)	34.48	17.32	23.5	8.75	3.42	5.23	0.02	100.0	0	0.07	-12.5	0.02	100.0	0	0	0	0.37	0	-0.01	0	7.55	78.07	5.92	72.59	1.63	101.23	21.58	13.22	5.12	71.81	5.20	59.51	114	7.74	75.11
2021 (8)	29.39	13.0	21.61	12.96	3.25	12.07	0.01	0.0	0	0.08	60.0	0.01	-75.0	0	0	0	-0.34	0	-0.29	0	4.24	7.34	3.43	11.0	0.81	-5.81	19.06	-12.85	2.98	11.19	3.26	19.41	114	4.42	7.28
2020 (7)	26.01	4.79	19.13	4.59	2.9	-3.01	0.01	-50.0	0	0.05	0.0	0.04	-66.67	0	0	0	-0.15	0	-0.02	0	3.95	27.42	3.09	34.93	0.86	4.88	21.87	-16.88	2.68	35.35	2.73	13.75	114	4.12	25.99
2019 (6)	24.82	3.37	18.29	11.87	2.99	-12.83	0.02	100.0	0	0.05	-16.67	0.12	500.0	0	0	0	-0.1	0	-0.45	0	3.1	-27.57	2.29	-33.24	0.82	-3.53	26.31	32.01	1.98	-33.11	2.40	-18.92	114	3.27	-25.51
2018 (5)	24.01	5.21	16.35	1.93	3.43	-6.54	0.01	0.0	0	0.06	20.0	0.02	100.0	0	0.01	-87.5	0.31	0	0.05	0	4.28	44.59	3.43	38.87	0.85	73.47	19.93	20.13	2.96	38.32	2.96	28.7	114	4.39	42.53
2017 (4)	22.82	-1.3	16.04	2.62	3.67	2.23	0.01	0.0	0	0.05	25.0	0.01	0.0	0	0.08	14.29	-0.4	0	-0.15	0	2.96	-24.49	2.47	-24.23	0.49	-24.62	16.59	-0.78	2.14	-24.11	2.30	-19.3	114	3.08	-23.38
2016 (3)	23.12	5.04	15.63	-1.26	3.59	15.06	0.01	0.0	0	0.04	0	0.01	-87.5	0	0.07	133.33	-0.07	0	0.01	-97.44	3.92	13.95	3.26	13.59	0.65	12.07	16.72	0.12	2.82	14.17	2.85	30.73	114	4.02	13.24
2015 (2)	22.01	-6.7	15.83	-4.23	3.12	0.65	0.01	-50.0	0	0	0	0.08	-27.27	0	0.03	-82.35	0.26	13.04	0.39	0.0	3.44	-20.92	2.87	-23.47	0.58	-3.33	16.70	21.72	2.47	-23.77	2.18	-26.1	114	3.55	-20.4
2014 (1)	23.59	7.37	16.53	2.04	3.1	4.73	0.02	0.0	0.01	0	0	0.11	10.0	-0.01	0.17	-51.43	0.23	475.0	0.39	2.63	4.35	36.36	3.75	44.23	0.6	1.69	13.72	-25.96	3.24	44.0	2.95	51.28	114	4.46	33.53

損益表-近20季

	營收 QoQ YoY			營業成本 QoQ YoY			營業費用 QoQ YoY			利息收入 QoQ YoY									股利收入 QoQ YoY			其他收入 QoQ YoY					處分投資 QoQ YoY			外幣兌換 QoQ YoY			營業外收入及支出 QoQ YoY			稅前淨利 QoQ YoY			稅後淨利 QoQ YoY			所得稅費用 QoQ YoY			所得稅率 (%) QoQ YoY			EPS QoQ YoY			本業EPS QoQ YoY			累計EPS QoQ YoY			加權平均股數 QoQ YoY	EBITDA QoQ YoY
23Q4 (20)	8.71	3.44	1.04	5.64	3.11	0.0	0.96	11.63	-1.03	0.04	100.0	300.0	0	0	0	0	0	0	0	-100.0	0	0	0	0	0	0	-0.01	-200.0	0	-0.26	-172.22	-136.36	-0.2	-140.82	-122.22	1.91	-25.97	-0.52	1.41	-31.55	-6.0	0.51	0.0	21.43	26.50	33.5	21.73	1.23	-31.67	-6.11	1.41	2.17	1.44	6.03	25.63	16.41	114	1.97	-25.1	0.0
23Q3 (19)	8.42	3.95	4.47	5.47	6.42	4.99	0.86	-16.5	-13.13	0.02	-33.33	0	0	0	0	0	0	0	0.07	600.0	0	0	0	0	0	0	0.01	0	0	0.36	620.0	-10.0	0.49	444.44	172.22	2.58	27.09	27.09	2.06	26.38	32.05	0.51	27.5	8.51	19.85	0.71	-14.07	1.80	25.87	32.35	1.38	2.22	14.05	4.80	60.0	24.35	114	2.63	26.44	27.05
23Q2 (18)	8.1	-2.41	-11.96	5.14	0.98	-19.94	1.03	4.04	30.38	0.03	200.0	0	0	0	0	0	0	0	0.01	0	-85.71	0	-100.0	0	0	0	0	0	0	0.05	183.33	171.43	0.09	1000.0	140.91	2.03	-8.14	14.04	1.63	-9.44	18.98	0.4	-2.44	-2.44	19.71	6.08	-14.38	1.43	-8.92	19.17	1.35	-15.09	-2.88	3.00	91.08	20.0	114	2.08	-7.96	13.66
23Q1 (17)	8.3	-3.71	-3.6	5.09	-9.75	-18.43	0.99	2.06	47.76	0.01	0.0	0	0	0	0	0	0	0	0	0	0	0.02	0	100.0	0	0	0	0	0	-0.06	45.45	-140.0	-0.01	88.89	-108.33	2.21	15.1	20.77	1.8	20.0	20.81	0.41	-2.38	24.24	18.58	-14.65	1.59	1.57	19.85	20.77	1.59	14.39	32.5	1.57	-69.69	20.77	114	2.26	14.72	20.86
22Q4 (16)	8.62	6.95	5.9	5.64	8.25	-2.93	0.97	-2.02	8.99	0.01	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.11	-127.5	-37.5	-0.09	-150.0	30.77	1.92	-5.42	45.45	1.5	-3.85	35.14	0.42	-10.64	100.0	21.77	-5.76	35.89	1.31	-3.68	35.05	1.39	14.88	27.52	5.18	34.2	72.67	114	1.97	-4.83	43.8
22Q3 (15)	8.06	-12.39	14.16	5.21	-18.85	-2.25	0.99	25.32	25.32	0	0	0	0	0	0	0	0	0	0	-100.0	-100.0	0	0	0	0	0	0	0	0	0.4	671.43	1900.0	0.18	181.82	200.0	2.03	14.04	163.64	1.56	13.87	183.64	0.47	14.63	113.64	23.10	0.35	-17.82	1.36	13.33	183.33	1.21	-12.95	89.06	3.86	54.4	90.15	114	2.07	13.11	155.56
22Q2 (14)	9.2	6.85	41.1	6.42	2.88	31.83	0.79	17.91	14.49	0	0	0	0	0	0	0	0	0	0.07	0	16.67	0	-100.0	0	0	0	0	0	0	-0.07	-146.67	61.11	-0.22	-283.33	-344.44	1.78	-2.73	71.15	1.37	-8.05	57.47	0.41	24.24	141.18	23.02	25.86	38.93	1.20	-7.69	57.89	1.39	15.83	104.41	2.50	92.31	61.29	114	1.83	-2.14	67.89
22Q1 (13)	8.61	5.77	12.4	6.24	7.4	11.43	0.67	-24.72	-23.86	0	0	0	0	0	0	0	0	0	0	0	0	0.01	0	0.0	0	0	0	0	0	0.15	287.5	236.36	0.12	192.31	250.0	1.83	38.64	64.86	1.49	34.23	65.56	0.33	57.14	57.14	18.29	14.17	-2.51	1.30	34.02	64.56	1.20	10.09	39.53	1.30	-56.67	64.56	114	1.87	36.5	62.61
21Q4 (12)	8.14	15.3	16.62	5.81	9.01	12.82	0.89	12.66	27.14	0	0	0	0	0	0	0	0	0	0	-100.0	0	0	0	-100.0	0	0	0	0	0	-0.08	-500.0	-14.29	-0.13	27.78	-8.33	1.32	71.43	32.0	1.11	101.82	54.17	0.21	-4.55	-22.22	16.02	-43.01	-41.77	0.97	102.08	53.97	1.09	70.31	47.3	3.00	47.78	11.11	114	1.37	69.14	31.73
21Q3 (11)	7.06	8.28	11.53	5.33	9.45	15.87	0.79	14.49	-2.47	0	0	0	0	0	0	0	0	0	0.02	-66.67	-60.0	0	0	-100.0	0	0	0	0	0	0.02	111.11	128.57	-0.18	-300.0	40.0	0.77	-25.96	24.19	0.55	-36.78	27.91	0.22	29.41	15.79	28.11	69.64	-7.59	0.48	-36.84	26.32	0.64	-5.88	0.0	2.03	30.97	-1.93	114	0.81	-25.69	20.9
21Q2 (10)	6.52	-14.88	-1.51	4.87	-13.04	-4.13	0.69	-21.59	1.47	0	0	0	0	0	0	0	0	0	0.06	0	0	0	-100.0	0	0	0	0	0	0	-0.18	-63.64	-50.0	0.09	212.5	0.0	1.04	-6.31	9.47	0.87	-3.33	12.99	0.17	-19.05	-5.56	16.57	-11.67	-10.91	0.76	-3.8	13.43	0.68	-20.93	13.33	1.55	96.2	-8.28	114	1.09	-5.22	10.1
21Q1 (9)	7.66	9.74	25.99	5.6	8.74	30.23	0.88	25.71	23.94	0	0	0	0	0	0	0	0	0	0	0	0	0.01	0.0	0.0	0	0	0	0	0	-0.11	-57.14	-191.67	-0.08	33.33	-125.81	1.11	11.0	-20.14	0.9	25.0	-22.41	0.21	-22.22	-4.55	18.76	-31.81	15.87	0.79	25.4	-21.78	0.86	16.22	14.67	0.79	-70.74	-21.78	114	1.15	10.58	-19.58
20Q4 (8)	6.98	10.27	11.68	5.15	11.96	10.75	0.7	-13.58	-2.78	0	0	0	0	0	0	0	0	0	0	-100.0	0	0.01	-66.67	-80.0	0	0	0	0	0	-0.07	0.0	74.07	-0.12	60.0	33.33	1.0	61.29	42.86	0.72	67.44	44.0	0.27	42.11	42.11	27.51	-9.57	-1.08	0.63	65.79	43.18	0.74	15.62	23.33	2.70	30.43	35.0	114	1.04	55.22	40.54
20Q3 (7)	6.33	-4.38	2.76	4.6	-9.45	1.1	0.81	19.12	17.39	0	0	0	0	0	0	0	0	0	0.05	0	0.0	0.03	0	0	0	0	0	0	-100.0	-0.07	41.67	-800.0	-0.3	-433.33	-7.14	0.62	-34.74	-3.12	0.43	-44.16	2.38	0.19	5.56	-9.52	30.42	63.55	-9.79	0.38	-43.28	2.7	0.64	6.67	4.92	2.07	22.49	32.69	114	0.67	-32.32	-1.47
20Q2 (6)	6.62	8.88	1.22	5.08	18.14	3.89	0.68	-4.23	-9.33	0	0	0	0	0	0	0	0	0	0	0	0	0	-100.0	-100.0	0	0	0	0	0	-0.12	-200.0	-200.0	0.09	-70.97	12.5	0.95	-31.65	-3.06	0.77	-33.62	1.32	0.18	-18.18	-18.18	18.60	14.89	-17.41	0.67	-33.66	1.52	0.60	-20.0	0.0	1.69	67.33	42.02	114	0.99	-30.77	-2.94
20Q1 (5)	6.08	-2.72	3.58	4.3	-7.53	2.63	0.71	-1.39	-14.46	0	0	0	0	0	0	0	0	0	0	0	0	0.01	-80.0	-66.67	0	0	0	0	0	0.12	144.44	200.0	0.31	272.22	542.86	1.39	98.57	75.95	1.16	132.0	93.33	0.22	15.79	15.79	16.19	-41.78	-31.75	1.01	129.55	94.23	0.75	25.0	27.12	1.01	-49.5	94.23	114	1.43	93.24	72.29
19Q4 (4)	6.25	1.46	0.0	4.65	2.2	0.0	0.72	4.35	0.0	0	0	0.0	0	0.0	0	0.0	0	0.0	0	-100.0	0.0	0.05	0	0.0	0	0.0	0	-100.0	0.0	-0.27	-2800.0	0.0	-0.18	35.71	0.0	0.7	9.38	0.0	0.5	19.05	0.0	0.19	-9.52	0.0	27.81	-17.53	0.0	0.44	18.92	0.0	0.60	-1.64	0.0	2.00	28.21	0.0	114	0.74	8.82	0.0
19Q3 (3)	6.16	-5.81	0.0	4.55	-6.95	0.0	0.69	-8.0	0.0	0	0	0.0	0	0.0	0	0.0	0	0.0	0.05	0	0.0	0	-100.0	0.0	0	0.0	0.01	0	0.0	0.01	-91.67	0.0	-0.28	-450.0	0.0	0.64	-34.69	0.0	0.42	-44.74	0.0	0.21	-4.55	0.0	33.72	49.73	0.0	0.37	-43.94	0.0	0.61	1.67	0.0	1.56	31.09	0.0	114	0.68	-33.33	0.0
19Q2 (2)	6.54	11.41	0.0	4.89	16.71	0.0	0.75	-9.64	0.0	0	0	0.0	0	0.0	0	0.0	0	0.0	0	0	0.0	0.04	33.33	0.0	0	0.0	0	0	0.0	0.12	200.0	0.0	0.08	214.29	0.0	0.98	24.05	0.0	0.76	26.67	0.0	0.22	15.79	0.0	22.52	-5.06	0.0	0.66	26.92	0.0	0.60	1.69	0.0	1.19	128.85	0.0	114	1.02	22.89	0.0
19Q1 (1)	5.87	0.0	0.0	4.19	0.0	0.0	0.83	0.0	0.0	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0	0.0	0.0	0.03	0.0	0.0	0.0	0.0	0	0.0	0.0	0.04	0.0	0.0	-0.07	0.0	0.0	0.79	0.0	0.0	0.6	0.0	0.0	0.19	0.0	0.0	23.72	0.0	0.0	0.52	0.0	0.0	0.59	0.0	0.0	0.52	0.0	0.0	114	0.83	0.0	0.0