聯電 2303 - 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		利息支出－租賃負債 YoY		股利收入 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
2024 (10)	2323.03	4.39	1566.49	8.19	253.65	6.33	36.7	-24.38	0	0	0	0	0	0	0	0	0	0	46.07	-64.62	562.2	-20.72	472.11	-22.59	91.13	-3.79	16.21	21.33	3.74	-22.57	3.43	-11.14	12424	0.43	1061.43	-6.04
2023 (9)	2225.33	-20.15	1447.89	-5.33	238.56	-11.02	48.53	140.01	13.04	-19.51	1.79	7.19	17.73	-18.03	0.2	0	4.79	-81.01	130.22	621.44	709.12	-33.16	609.9	-30.06	94.72	-47.61	13.36	-21.6	4.83	-29.69	3.86	-43.81	12371	0.53	1129.67	-25.74
2022 (8)	2787.05	30.84	1529.41	8.5	268.12	4.78	20.22	251.04	16.2	-5.98	1.67	15.17	21.63	30.85	0	0	25.23	420.21	18.05	-82.16	1060.97	71.67	871.98	56.32	180.79	170.2	17.04	57.34	6.87	53.35	6.87	86.68	12306	0.72	1521.33	37.25
2021 (7)	2130.11	20.47	1409.61	2.28	255.9	10.09	5.76	-21.95	17.23	-6.86	1.45	-6.45	16.53	136.82	-0.11	0	4.85	0	101.17	70.92	618.03	121.31	557.8	91.1	66.91	796.92	10.83	305.62	4.48	90.64	3.68	96.79	12218	1.2	1108.41	40.47
2020 (6)	1768.21	19.31	1378.24	8.62	232.44	6.59	7.38	-25.75	18.5	-32.87	1.55	-12.92	6.98	-1.97	-0.61	0	-1.0	0	59.19	465.87	279.26	386.85	291.89	200.67	7.46	0	2.67	0	2.35	209.21	1.87	167.14	12073	2.44	789.08	35.76
2019 (5)	1482.02	-2.02	1268.87	-1.19	218.07	-1.59	9.94	25.98	27.56	-0.47	1.78	0	7.12	18.27	-0.16	0	-2.39	0	10.46	0	57.36	162.64	97.08	37.25	-3.93	0	0.00	0	0.76	38.18	0.70	-18.6	11785	-2.64	581.23	1.82
2018 (4)	1512.53	1.32	1284.13	5.06	221.6	0.08	7.89	123.51	27.69	15.04	0	0	6.02	15.33	-0.19	0	-3.57	0	-36.13	0	21.84	-71.99	70.73	-26.54	-4.59	0	0.00	0	0.55	-25.68	0.86	26.47	12104	-0.85	570.84	-9.95
2017 (3)	1492.85	0.96	1222.27	4.03	221.43	-7.44	3.53	20.07	24.07	71.07	0	0	5.22	-13.86	12.77	-39.13	15.66	0	12.3	0	77.98	60.88	96.29	15.79	11.67	18.6	14.97	-26.22	0.74	17.46	0.68	-12.82	12208	-0.66	633.92	8.84
2016 (2)	1478.7	2.1	1174.91	3.92	239.23	19.8	2.94	-17.42	14.07	199.36	0	0	6.06	-12.55	20.98	-15.95	-15.02	0	-13.47	0	48.47	-64.65	83.16	-38.17	9.84	12.33	20.29	217.53	0.63	-38.24	0.78	-8.24	12289	-1.75	582.45	-2.45
2015 (1)	1448.3	3.44	1130.62	4.53	199.69	-5.97	3.56	-28.23	4.7	-52.62	0	0	6.93	-1.98	24.96	4.96	3.69	10.81	28.76	-16.32	137.12	1.47	134.49	10.77	8.76	-56.93	6.39	-57.54	1.02	6.25	0.85	21.43	12508	0.1	597.08	8.72

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			利息支出(不含租賃負債) QoQ YoY			利息支出－租賃負債 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
24Q4 (20)	603.86	-0.16	9.88	420.44	4.96	13.17	67.48	2.88	1.7	7.48	-5.44	-42.15	0	-100.0	-100.0	0	-100.0	-100.0	0	0	0	-100.0	-100.0	0	-100.0	0	0	0	0	0	0	0	100.0	100.0	-14.43	-158.54	-164.8	105.14	-36.52	-28.23	84.97	-41.29	-35.6	20.55	-3.16	41.04	19.54	52.54	96.38	0.68	-41.38	-36.45	0.80	-17.53	-9.09	3.80	21.79	-22.92	12424	-0.1	0.43	244.36	-17.87	-5.26
24Q3 (19)	604.85	6.49	5.99	400.56	8.8	9.42	65.59	3.93	14.63	7.91	-25.31	-24.09	4.18	32.28	9.14	0.52	13.04	15.56	0	0	7.65	98.19	-29.56	0.22	29.41	0	0	0	0	0	0	-6.52	-260.2	-301.23	24.65	-2.53	-26.13	165.64	0.88	-11.18	144.72	4.98	-9.39	21.22	-19.77	-20.91	12.81	-20.48	-10.98	1.16	4.5	-10.08	0.97	6.59	-4.9	3.12	60.0	-19.38	12436	0.18	0.53	297.54	6.52	2.5
24Q2 (18)	567.99	3.97	0.89	368.16	-2.43	2.14	63.11	9.79	10.37	10.59	-1.12	-17.78	3.16	-10.48	16.61	0.46	0.0	2.22	0	0	3.86	9550.0	-38.92	0.17	142.86	0	0	0	0	0	0	4.07	-41.61	-49.06	25.29	139.49	-10.03	164.2	29.08	-11.17	137.86	31.85	-11.86	26.45	15.45	2.16	16.11	-10.55	15.07	1.11	32.14	-12.6	0.91	19.74	-11.65	1.95	132.14	-24.42	12414	0.0	0.53	279.32	16.28	-2.9
24Q1 (17)	546.32	-0.59	0.78	377.33	1.56	7.85	57.48	-13.37	-0.57	10.71	-17.17	-12.93	3.53	-5.11	26.98	0.46	4.55	2.22	0	0	0.04	-90.48	-71.43	0.07	0	0	0	0	0	0	-100.0	6.97	272.1	391.63	10.56	-52.58	-77.28	127.21	-13.17	-33.5	104.56	-20.76	-35.39	22.91	57.24	-16.51	18.01	81.01	25.59	0.84	-21.5	-35.88	0.76	-13.64	-18.28	0.84	-82.96	-35.88	12414	0.35	0.53	240.21	-6.87	-18.23
23Q4 (16)	549.58	-3.7	-18.98	371.52	1.49	-4.03	66.35	15.96	-2.4	12.93	24.09	29.3	3.72	-2.87	0.0	0.44	-2.22	-2.22	0	0	0.42	-96.13	50.0	0	0	0	0	0	0	0	0	-4.05	-225.0	61.68	22.27	-33.26	150.51	146.5	-21.44	-40.27	131.95	-17.38	-30.8	14.57	-45.7	-73.05	9.95	-30.85	-54.85	1.07	-17.05	-30.97	0.88	-13.73	-39.73	4.93	27.39	-30.47	12371	0.0	0.53	257.94	-11.14	-27.21
23Q3 (15)	570.69	1.37	-24.3	366.08	1.56	-7.85	57.22	0.07	-15.78	10.42	-19.1	83.77	3.83	41.33	-0.26	0.45	0.0	-2.17	0	0	10.86	71.84	-43.64	0	0	0	0	0	0	0	0	3.24	-59.45	-74.94	33.37	18.71	52.51	186.48	0.88	-42.35	159.71	2.11	-40.84	26.83	3.63	-46.37	14.39	2.79	-6.98	1.29	1.57	-41.1	1.02	-0.97	-49.0	3.87	50.0	-30.14	12371	0.18	0.53	290.27	0.9	-34.02
23Q2 (14)	562.96	3.85	-21.87	360.44	3.03	-6.58	57.18	-1.09	-14.75	12.88	4.72	350.35	2.71	-2.52	-33.25	0.45	0.0	7.14	0	0	6.32	4414.29	230.89	0	0	0	0	0	0	-100.0	0	7.99	434.31	-41.29	28.11	-39.52	208.7	184.85	-3.36	-27.73	156.41	-3.35	-26.66	25.89	-5.65	-36.65	14.00	-2.37	-12.39	1.27	-3.05	-27.01	1.03	10.75	-46.35	2.58	96.95	-22.99	12349	0.0	0.54	287.67	-2.08	-22.59
23Q1 (13)	542.09	-20.09	-14.53	349.85	-9.63	-2.6	57.81	-14.96	-11.24	12.3	23.0	627.81	2.78	-25.27	-39.17	0.45	0.0	32.35	0	0	0.14	-50.0	-17.65	0	0	0	0	0	0.2	0	0	-2.39	77.39	-125.81	46.48	422.83	253.73	191.28	-22.01	-19.11	161.83	-15.13	-18.3	27.44	-49.24	-23.39	14.34	-34.94	-5.35	1.31	-15.48	-18.63	0.93	-36.3	-37.58	1.31	-81.52	-18.63	12349	0.35	0.54	293.78	-17.1	-17.34
22Q4 (12)	678.36	-10.02	14.78	387.12	-2.56	7.55	67.98	0.06	-0.34	10.0	76.37	549.35	3.72	-3.12	-19.48	0.45	-2.17	28.57	0	0	0.28	-98.55	-90.44	0	0	0	0	0	0	0	0	-10.57	-181.75	-438.78	8.89	-59.37	59.32	245.26	-24.18	34.95	190.68	-29.37	19.56	54.06	8.06	149.12	22.04	42.47	84.59	1.55	-29.22	18.32	1.46	-27.0	17.74	7.09	27.98	55.14	12306	0.0	0.72	354.36	-19.45	16.19
22Q3 (11)	753.92	4.63	34.85	397.28	2.97	12.34	67.94	1.3	2.38	5.67	98.25	273.03	3.84	-5.42	-20.66	0.46	9.52	27.78	0	0	19.27	908.9	149.61	0	0	0	0	0	0	0	0	12.93	-5.0	688.41	21.88	184.61	-49.32	323.46	26.46	66.29	269.96	26.58	54.62	50.03	22.41	138.24	15.47	-3.19	43.24	2.19	25.86	53.15	2.00	4.17	88.68	5.54	65.37	69.94	12306	0.19	0.82	439.92	18.37	38.44
22Q2 (10)	720.55	13.61	41.54	385.83	7.42	10.24	67.07	2.98	8.16	2.86	69.23	86.93	4.06	-11.16	-4.69	0.42	23.53	13.51	0	0	1.91	1023.53	-66.67	0	0	0	0	0	0	0	100.0	13.61	46.98	1720.24	-25.86	-296.8	-237.48	255.78	8.16	93.86	213.27	7.67	78.57	40.87	14.1	207.76	15.98	5.48	58.85	1.74	8.07	77.55	1.92	28.86	137.04	3.35	108.07	83.06	12283	0.0	0.63	371.64	4.57	46.64
22Q1 (9)	634.23	7.31	34.66	359.18	-0.22	3.8	65.13	-4.52	9.79	1.69	9.74	45.69	4.57	-1.08	30.2	0.34	-2.86	-10.53	0	0	0.17	-94.2	21.43	0	0	0	0	0	0	0	100.0	9.26	196.79	895.7	13.14	135.48	-60.9	236.48	30.12	115.31	198.08	24.2	89.95	35.82	65.07	227.42	15.15	26.88	52.11	1.61	22.9	89.41	1.49	20.16	161.4	1.61	-64.77	89.41	12283	0.53	0.63	355.41	16.53	53.04
21Q4 (8)	591.0	5.71	30.48	359.96	1.79	4.49	68.21	2.79	7.67	1.54	1.32	20.31	4.62	-4.55	25.89	0.35	-2.78	-10.26	0	0	2.93	-62.05	1623.53	0	0	0	0	0	0	0	100.0	3.12	90.24	56.78	5.58	-87.07	-90.07	181.74	-6.57	61.78	159.49	-8.65	42.45	21.7	3.33	530.81	11.94	10.56	290.2	1.31	-8.39	40.86	1.24	16.98	175.56	4.57	40.18	88.84	12218	0.1	1.2	304.99	-4.02	28.99
21Q3 (7)	559.07	9.82	24.6	353.63	1.04	0.75	66.36	7.01	20.46	1.52	-0.65	4.83	4.84	13.62	15.51	0.36	-2.7	-10.0	0	0	7.72	34.73	47.33	0	0	0	0	0	0	100.0	100.0	1.64	295.24	-36.68	43.17	129.51	108.15	194.52	47.43	111.27	174.6	46.19	91.74	21.0	58.13	965.99	10.80	7.36	404.67	1.43	45.92	90.67	1.06	30.86	85.96	3.26	78.14	117.33	12206	0.0	0.81	317.76	25.38	45.35
21Q2 (6)	509.08	8.09	14.69	350.0	1.15	2.55	62.01	4.53	9.21	1.53	31.9	-28.84	4.26	21.37	-11.43	0.37	-2.63	-7.5	0	0	5.73	3992.86	272.08	0	0	0	0	0	-0.01	90.0	97.96	-0.84	-190.32	79.56	18.81	-44.03	129.95	131.94	20.13	97.99	119.43	14.53	78.76	13.28	21.39	116.64	10.06	1.0	9.35	0.98	15.29	78.18	0.81	42.11	72.34	1.83	115.29	147.3	12206	0.0	0.11	253.44	9.13	30.32
21Q1 (5)	470.97	3.98	11.42	346.03	0.45	1.34	59.32	-6.36	3.67	1.16	-9.38	-53.78	3.51	-4.36	-39.79	0.38	-2.56	8.57	0	0	0.14	-17.65	0	0	0	-100.0	0	0	-0.1	41.18	-266.67	0.93	-53.27	162.84	33.61	-40.19	229.67	109.83	-2.23	1236.13	104.28	-6.86	372.5	10.94	218.02	368.14	9.96	225.49	0	0.85	-8.6	347.37	0.57	26.67	46.15	0.85	-64.88	347.37	12206	1.1	3.59	232.23	-1.78	66.44
20Q4 (4)	452.96	0.95	0.0	344.48	-1.86	0.0	63.35	14.99	0.0	1.28	-11.72	0.0	3.67	-12.41	0.0	0.39	-2.5	0.0	0	0.0	0.17	-96.76	0.0	0	0	0.0	0	0.0	-0.17	-1600.0	0.0	1.99	-23.17	0.0	56.19	170.93	0.0	112.34	22.02	0.0	111.96	22.95	0.0	3.44	74.62	0.0	3.06	42.99	0.0	0.93	24.0	0.0	0.45	-21.05	0.0	2.42	61.33	0.0	12073	-0.29	0.0	236.45	8.16	0.0
20Q3 (3)	448.7	1.09	0.0	351.01	2.85	0.0	55.09	-2.98	0.0	1.45	-32.56	0.0	4.19	-12.89	0.0	0.4	0.0	0.0	0	0.0	5.24	240.26	0.0	0	0	0.0	0	0.0	-0.01	97.96	0.0	2.59	163.02	0.0	20.74	153.55	0.0	92.07	38.16	0.0	91.06	36.3	0.0	1.97	-67.86	0.0	2.14	-76.74	0.0	0.75	36.36	0.0	0.57	21.28	0.0	1.50	102.7	0.0	12108	-0.7	0.0	218.62	12.41	0.0
20Q2 (2)	443.86	5.01	0.0	341.29	-0.05	0.0	56.78	-0.77	0.0	2.15	-14.34	0.0	4.81	-17.5	0.0	0.4	14.29	0.0	0	0.0	1.54	0	0.0	0	-100.0	0.0	0	0.0	-0.49	-916.67	0.0	-4.11	-177.7	0.0	8.18	131.56	0.0	66.64	710.71	0.0	66.81	202.72	0.0	6.13	250.25	0.0	9.20	0	0.0	0.55	189.47	0.0	0.47	20.51	0.0	0.74	289.47	0.0	12193	3.48	0.0	194.48	39.38	0.0
20Q1 (1)	422.68	0.0	0.0	341.46	0.0	0.0	57.22	0.0	0.0	2.51	0.0	0.0	5.83	0.0	0.0	0.35	0.0	0.0	0.0	0.0	0	0.0	0.0	0.04	0.0	0.0	0.0	0.0	0.06	0.0	0.0	-1.48	0.0	0.0	-25.92	0.0	0.0	8.22	0.0	0.0	22.07	0.0	0.0	-4.08	0.0	0.0	0.00	0.0	0.0	0.19	0.0	0.0	0.39	0.0	0.0	0.19	0.0	0.0	11783	0.0	0.0	139.53	0.0	0.0

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。