微星 2377 - 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		租金收入 YoY		其他收入 YoY		處分不動產、廠房及設備 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)	1829.66	1.42	1601.2	3.51	140.36	-6.63	4.57	213.01	0.14	-54.84	0.14	100.0	0.67	-24.72	6.31	14.52	0.32	0	-0.14	3.67	-76.89	91.77	-25.29	75.33	-24.39	16.44	-29.17	17.91	-5.24	8.87	-23.86	8.48	-14.43	845	105.79	-22.92
2022 (9)	1804.11	-10.6	1546.83	-5.43	150.32	-17.72	1.46	102.78	0.31	158.33	0.07	16.67	0.89	-10.1	5.51	-28.72	-0.01	0	19.53	15.88	142.07	122.84	-40.46	99.63	-41.12	23.21	-37.44	18.90	5.12	11.65	-41.1	9.91	-48.52	845	137.25	-37.3
2021 (8)	2018.1	37.75	1635.66	30.64	182.7	50.8	0.72	-19.1	0.12	-45.45	0.06	-40.0	0.99	-2.94	7.73	62.74	0.01	0	-7.2	6.56	60.39	206.31	114.97	169.21	112.58	37.1	126.63	17.98	5.39	19.78	111.78	19.25	115.32	845	218.9	104.1
2020 (7)	1465.03	21.59	1252.0	19.66	121.15	22.25	0.89	8.54	0.22	29.41	0.1	66.67	1.02	-12.82	4.75	-7.95	-0.01	0	-0.77	4.09	-27.74	95.97	47.24	79.6	42.47	16.37	75.83	17.06	19.38	9.34	42.38	8.94	50.51	845	107.25	44.31
2019 (6)	1204.91	1.66	1046.29	2.18	99.1	5.0	0.82	-7.87	0.17	21.43	0.06	0	1.17	20.62	5.16	10.02	0.03	-93.62	-0.35	5.66	23.31	65.18	-8.85	55.87	-7.52	9.31	-16.13	14.29	-7.93	6.56	-7.34	5.94	-10.14	845	74.32	-5.46
2018 (5)	1185.27	11.38	1023.98	12.05	94.38	0.21	0.89	27.14	0.14	366.67	0	0	0.97	18.29	4.69	100.43	0.47	0	-1.85	4.59	25.75	71.51	19.6	60.41	22.36	11.1	6.63	15.52	-10.86	7.08	22.28	6.61	22.18	845	78.61	19.61
2017 (4)	1064.2	4.14	913.89	4.76	94.18	-0.16	0.7	-9.09	0.03	0.0	0	0	0.82	9.33	2.34	3.08	-0.01	0	0.53	3.65	20.46	59.79	2.7	49.37	1.0	10.41	11.46	17.41	8.47	5.79	1.05	5.41	-0.37	845	65.72	2.9
2016 (3)	1021.91	19.81	872.39	20.41	94.33	7.38	0.77	-13.48	0.03	-81.25	0	0	0.75	5.63	2.27	-21.18	-0.02	0	-1.26	3.03	43.6	58.22	36.44	48.88	31.89	9.34	66.49	16.05	22.15	5.73	32.33	5.43	31.16	845	63.87	31.88
2015 (2)	852.95	0.46	724.54	-1.27	87.85	10.91	0.89	-35.51	0.16	-65.96	0	0	0.71	16.39	2.88	-4.64	-0.02	0	-1.75	2.11	0	42.67	19.29	37.06	22.96	5.61	-0.36	13.14	-16.57	4.33	22.66	4.14	15.32	845	48.43	16.25
2014 (1)	849.02	18.12	733.87	17.19	79.21	15.1	1.38	119.05	0.47	0	0	0	0.61	56.41	3.02	-6.5	0.03	0	-5.06	-0.16	0	35.77	31.03	30.14	52.76	5.63	-25.33	15.75	-42.93	3.53	52.81	3.59	86.98	845	41.66	25.41

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			租金收入 QoQ YoY					其他收入 QoQ YoY			處分不動產、廠房及設備 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
24Q3 (20)	520.87	11.6	6.48	454.83	12.51	5.45	44.76	10.74	25.52	1.08	-17.56	0.0	0	-100.0	-100.0	0	-100.0	-100.0	0	-100.0	-100.0	0	0	0	-100.0	-100.0	0	0	0	0	0	0	-100.0	-100.0	0.46	-91.0	-92.88	21.74	-19.96	-24.17	17.32	-17.8	-26.3	4.42	-27.42	-14.67	20.33	-9.32	12.63	2.05	-17.67	-26.26	2.00	5.82	-0.99	7.49	37.68	-6.84	845	0.0	0.0	25.31	-17.21	-21.32
24Q2 (19)	466.72	-2.01	13.03	404.24	-2.8	13.54	40.42	6.06	24.37	1.31	29.7	9.17	0.02	0	0.0	0.04	0.0	0.0	0.13	8.33	-27.78	0	0	2.47	124.55	-3.14	0	0	0	0	0	3.72	-48.19	1871.43	5.11	-32.94	348.25	27.16	-9.19	6.43	21.07	-15.45	6.47	6.09	22.04	6.28	22.42	34.41	-0.13	2.49	-15.59	6.41	1.89	-7.8	-14.48	5.44	84.41	3.42	845	0.0	0.0	30.57	-7.98	5.05
24Q1 (18)	476.27	-3.11	9.23	415.87	-5.19	10.84	38.11	-2.78	15.48	1.01	-24.06	5.21	0	-100.0	-100.0	0.04	33.33	33.33	0.12	-7.69	-42.86	0	0	1.1	-17.29	-23.08	0	-100.0	0	0	0	7.18	209.95	1627.66	7.62	233.68	332.95	29.91	273.41	1.15	24.92	236.76	1.14	4.99	718.03	1.42	16.68	117.75	0.24	2.95	235.23	1.03	2.05	32.26	-24.35	2.95	-66.93	1.03	845	0.0	0.0	33.22	190.64	0.39
23Q4 (17)	491.55	0.48	20.51	438.63	1.7	17.02	39.2	9.93	33.51	1.33	23.15	87.32	0.1	400.0	400.0	0.03	-25.0	50.0	0.13	-13.33	-38.1	0	0	1.33	33.0	118.03	0.31	0	0	0	0	-6.53	-192.36	-402.31	-5.7	-188.24	-490.41	8.01	-72.06	54.93	7.4	-68.51	35.78	0.61	-88.22	317.86	7.66	-57.56	0	0.88	-68.35	35.38	1.55	-23.27	229.79	8.92	10.95	-24.34	845	0.0	0.0	11.43	-64.47	32.44
23Q3 (16)	489.18	18.47	26.84	431.31	21.14	28.14	35.66	9.72	5.94	1.08	-10.0	237.5	0.02	0.0	-86.67	0.04	0.0	100.0	0.15	-16.67	-31.82	0	0	1.0	-60.78	-57.98	0	0	-100.0	0	0	7.07	3466.67	-41.76	6.46	466.67	20.75	28.67	12.34	38.04	23.5	18.75	46.05	5.18	-9.6	10.68	18.05	-19.6	-19.92	2.78	18.8	46.32	2.02	-8.6	59.06	8.04	52.85	-27.89	845	0.0	0.0	32.17	10.55	31.9
23Q2 (15)	412.92	-5.3	-14.0	356.04	-5.11	-11.5	32.5	-1.52	-13.59	1.2	25.0	400.0	0.02	100.0	-83.33	0.04	33.33	100.0	0.18	-14.29	-18.18	0	0	2.55	78.32	131.82	0	0	100.0	0	0	-0.21	55.32	-153.85	1.14	-35.23	976.92	25.52	-13.7	-36.36	19.79	-19.68	-34.94	5.73	16.46	-40.81	22.45	34.92	-6.96	2.34	-19.86	-35.0	2.21	-18.45	-38.95	5.26	80.14	-43.07	845	0.0	0.0	29.1	-12.06	-33.61
23Q1 (14)	436.01	6.89	-17.79	375.21	0.1	-13.36	33.0	12.4	-33.59	0.96	35.21	433.33	0.01	-50.0	-50.0	0.03	50.0	50.0	0.21	0.0	-12.5	0	0	1.43	134.43	0.0	0	0	0	0	0	-0.47	63.85	-105.66	1.76	20.55	-80.85	29.57	471.95	-47.94	24.64	352.11	-48.31	4.92	1857.14	-46.17	16.64	0	3.48	2.92	349.23	-48.23	2.71	476.6	-40.44	2.92	-75.23	-48.23	845	0.0	0.0	33.09	283.43	-45.22
22Q4 (13)	407.9	5.77	-26.21	374.84	11.36	-17.64	29.36	-12.77	-43.45	0.71	121.88	294.44	0.02	-86.67	-71.43	0.02	0.0	100.0	0.21	-4.55	-12.5	0	0	0.61	-74.37	-64.33	0	-100.0	0	0	0	-1.3	-110.71	54.23	1.46	-72.71	87.18	5.17	-75.11	-88.88	5.45	-66.13	-85.96	-0.28	-105.98	-103.64	0.00	-100.0	-100.0	0.65	-65.79	-85.84	0.47	-62.99	-89.56	11.79	5.74	-41.14	845	0.0	0.0	8.63	-64.62	-82.7
22Q3 (12)	385.66	-19.68	-26.13	336.59	-16.34	-20.65	33.66	-10.5	-25.92	0.32	33.33	88.24	0.15	25.0	650.0	0.02	0.0	0.0	0.22	0.0	-12.0	0	0	2.38	116.36	22.68	0.01	200.0	0.0	0	0	12.14	3012.82	756.22	5.35	4215.38	282.14	20.77	-48.2	-61.43	16.09	-47.11	-64.0	4.68	-51.65	-48.91	22.54	-6.59	32.51	1.90	-47.22	-64.08	1.27	-64.92	-75.2	11.15	20.67	-27.74	845	0.0	0.0	24.39	-44.35	-57.26
22Q2 (11)	480.16	-9.47	3.66	402.32	-7.1	9.37	37.61	-24.31	-14.07	0.24	33.33	20.0	0.12	500.0	0	0.02	0.0	0.0	0.22	-8.33	-12.0	0	0	1.1	-23.08	-56.86	-0.01	0	0	0	0	0.39	-95.31	230.0	-0.13	-101.41	-104.63	40.1	-29.4	-26.31	30.42	-36.19	-30.88	9.68	5.91	-7.01	24.13	50.06	26.14	3.60	-36.17	-30.9	3.62	-20.44	-25.82	9.24	63.83	-8.88	845	0.0	0.0	43.83	-27.43	-23.79
22Q1 (10)	530.39	-4.05	10.49	433.08	-4.84	11.47	49.69	-4.3	19.53	0.18	0.0	0.0	0.02	-71.43	-33.33	0.02	100.0	0.0	0.24	0.0	-4.0	0	0	1.43	-16.37	-6.54	0	0	0	0	0	8.31	392.61	476.02	9.19	1078.21	485.35	56.8	22.12	10.25	47.67	22.83	14.32	9.14	18.7	-6.92	16.08	-2.9	-15.68	5.64	22.88	14.17	4.55	1.11	-4.21	5.64	-71.84	14.17	845	0.0	0.0	60.4	21.07	10.93
21Q4 (9)	552.76	5.88	31.9	455.12	7.29	26.56	51.92	14.26	38.31	0.18	5.88	0.0	0.07	250.0	40.0	0.01	-50.0	-50.0	0.24	-4.0	-4.0	0	0	1.71	-11.86	-22.62	0	-100.0	0	0	0	-2.84	-53.51	-4833.33	0.78	-44.29	-60.8	46.51	-13.63	94.68	38.81	-13.16	94.73	7.7	-15.94	93.95	16.56	-2.65	-0.3	4.59	-13.23	94.49	4.50	-12.11	112.26	20.03	29.81	112.63	845	0.0	0.0	49.89	-12.57	85.46
21Q3 (8)	522.07	12.7	28.1	424.18	15.32	23.61	45.44	3.82	34.44	0.17	-15.0	-32.0	0.02	0	-71.43	0.02	0.0	0.0	0.25	0.0	4.17	0	0	1.94	-23.92	70.18	0.01	0	0	0	0	-1.85	-516.67	-4525.0	1.4	-50.18	52.17	53.85	-1.05	70.79	44.69	1.55	70.9	9.16	-12.01	69.94	17.01	-11.08	-0.41	5.29	1.54	71.2	5.12	4.92	71.24	15.43	52.17	118.56	845	0.0	0.0	57.06	-0.78	65.97
21Q2 (7)	463.22	-3.51	31.08	367.84	-5.32	21.58	43.77	5.29	61.99	0.2	11.11	0	0	-100.0	-100.0	0.02	0.0	-33.33	0.25	0.0	0	0	0	2.55	66.67	0	0	0	0	0	0	-0.3	86.43	0	2.81	78.98	82.47	54.42	5.63	114.59	44.01	5.54	109.37	10.41	6.01	139.86	19.13	0.31	11.74	5.21	5.47	109.24	4.88	2.74	111.26	10.14	105.26	155.42	845	0.0	0.12	57.51	5.62	104.81
21Q1 (6)	480.05	14.55	68.41	388.52	8.04	57.48	41.57	10.74	82.4	0.18	0.0	-10.0	0.03	-40.0	-25.0	0.02	0.0	-33.33	0.25	0.0	-13.79	0	0	1.53	-30.77	150.82	0	0	0	0	0	-2.21	-3783.33	-68.7	1.57	-21.11	536.11	51.52	115.66	239.39	41.7	109.23	233.33	9.82	147.36	266.42	19.07	14.81	8.11	4.94	109.32	233.78	4.75	124.06	212.5	4.94	-47.56	233.78	845	0.0	0.0	54.45	102.42	204.53
20Q4 (5)	419.06	2.82	30.77	359.61	4.8	28.42	37.54	11.07	36.16	0.18	-28.0	-10.0	0.05	-28.57	0	0.02	0.0	0	0.25	4.17	-16.67	0	0	2.21	93.86	114.56	0	0	0	0	0	0.06	250.0	106.67	1.99	116.3	67.23	23.89	-24.23	70.04	19.93	-23.79	51.91	3.97	-26.35	326.88	16.61	-2.75	150.91	2.36	-23.62	52.26	2.12	-29.1	50.35	9.42	33.43	42.51	845	0.0	0.0	26.9	-21.76	63.33
20Q3 (4)	407.56	15.33	0.0	343.15	13.42	0.0	33.8	25.09	0.0	0.25	0	0.0	0.07	16.67	0.0	0.02	-33.33	0.0	0.24	0	0.0	0	0.0	1.14	0	0.0	0	0	0.0	0	0.0	-0.04	0	0.0	0.92	-40.26	0.0	31.53	24.33	0.0	26.15	24.41	0.0	5.39	24.19	0.0	17.08	-0.23	0.0	3.09	24.1	0.0	2.99	29.44	0.0	7.06	77.83	0.0	845	0.12	0.0	34.38	22.44	0.0
20Q2 (3)	353.38	23.98	0.0	302.54	22.63	0.0	27.02	18.56	0.0	0	-100.0	0.0	0.06	50.0	0.0	0.03	0.0	0.0	0	-100.0	0.0	0	0.0	0	-100.0	0.0	0	0	0.0	0	0.0	0	100.0	0.0	1.54	527.78	0.0	25.36	67.06	0.0	21.02	68.03	0.0	4.34	61.94	0.0	17.12	-2.95	0.0	2.49	68.24	0.0	2.31	51.97	0.0	3.97	168.24	0.0	844	-0.12	0.0	28.08	57.05	0.0
20Q1 (2)	285.04	-11.05	0.0	246.71	-11.9	0.0	22.79	-17.34	0.0	0.2	0.0	0.0	0.04	0	0.0	0.03	0	0.0	0.29	-3.33	0.0	0	0.0	0.61	-40.78	0.0	0	0	0.0	0	0.0	-1.31	-45.56	0.0	-0.36	-130.25	0.0	15.18	8.04	0.0	12.51	-4.65	0.0	2.68	188.17	0.0	17.64	166.47	0.0	1.48	-4.52	0.0	1.52	7.8	0.0	1.48	-77.61	0.0	845	0.0	0.0	17.88	8.56	0.0
19Q4 (1)	320.45	0.0	0.0	280.03	0.0	0.0	27.57	0.0	0.0	0.2	0.0	0.0	0	0.0	0.0	0	0.0	0.0	0.3	0.0	0.0	0.0	0.0	1.03	0.0	0.0	0	0.0	0.0	0.0	0.0	-0.9	0.0	0.0	1.19	0.0	0.0	14.05	0.0	0.0	13.12	0.0	0.0	0.93	0.0	0.0	6.62	0.0	0.0	1.55	0.0	0.0	1.41	0.0	0.0	6.61	0.0	0.0	845	0.0	0.0	16.47	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。