台光電 2383 - 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)	412.96	6.78	299.64	3.46	39.87	14.4	1.21	95.16	3.48	88.11	0.1	0.0	0	-0.02	0.71	22.41	0.74	4.23	74.2	17.85	54.88	8.18	19.31	58.28	26.03	34.38	15.75	5.99	15.69	8.21	336	0.9	90.4	24.6
2022 (9)	386.73	0.45	289.62	1.87	34.85	10.78	0.62	19.23	1.85	180.3	0.1	0.0	0	-0.01	0.58	0	0.71	0	62.96	-8.91	50.73	-7.65	12.2	-13.6	19.37	-5.14	14.86	-9.72	14.50	-9.09	333	0.0	72.55	-5.88
2021 (8)	385.0	41.54	284.31	41.02	31.46	33.47	0.52	-29.73	0.66	8.2	0.1	0	0.24	-0.01	-0.43	0	-0.11	0	69.12	42.69	54.93	48.9	14.12	22.89	20.42	-13.95	16.46	48.69	15.95	55.91	333	2.15	77.08	39.81
2020 (7)	272.01	9.39	201.61	7.44	23.57	16.63	0.74	-17.78	0.61	29.79	0	0	0	-0.01	0.15	87.5	1.6	29.03	48.44	15.22	36.89	13.82	11.49	19.81	23.73	4.08	11.07	13.77	10.23	13.29	326	1.88	55.13	16.23
2019 (6)	248.66	8.63	187.65	2.46	20.21	10.98	0.9	34.33	0.47	42.42	0	0	0	-0.01	0.08	0	1.24	72.22	42.04	48.71	32.41	85.09	9.59	-10.54	22.80	-39.91	9.73	82.89	9.03	85.42	320	0.0	47.43	42.56
2018 (5)	228.91	-3.05	183.15	3.0	18.21	0.0	0.67	31.37	0.33	-5.71	0	0	0	-0.03	-0.14	0	0.72	227.27	28.27	-29.82	17.51	-37.26	10.72	-13.06	37.94	23.95	5.32	-37.63	4.87	-39.35	320	0.31	33.27	-26.21
2017 (4)	236.1	6.98	177.82	9.07	18.21	-0.33	0.51	121.74	0.35	29.63	0	0	0	-0.01	-0.46	0	0.22	0	40.28	2.83	27.91	0.76	12.33	7.87	30.61	4.9	8.53	-1.39	8.03	-0.74	319	0.31	45.09	2.18
2016 (3)	220.7	5.75	163.04	3.16	18.27	0.66	0.23	228.57	0.27	-25.0	0	0	0	0	-0.4	0	-0.22	0	39.17	17.59	27.7	15.95	11.43	21.86	29.18	3.55	8.65	15.95	8.09	20.93	318	0.32	44.13	13.07
2015 (2)	208.7	10.51	158.05	2.27	18.15	13.58	0.07	75.0	0.36	-23.4	0	0	0	-0.06	1.13	465.0	0.82	1266.67	33.31	81.23	23.89	55.23	9.38	215.82	28.18	74.6	7.46	54.13	6.69	50.68	317	1.28	39.03	61.55
2014 (1)	188.85	11.92	154.54	7.86	15.98	4.72	0.04	33.33	0.47	0	0	0	0	-0.01	0.2	-23.08	0.06	-53.85	18.38	77.93	15.39	84.09	2.97	52.31	16.14	-14.33	4.84	82.64	4.44	85.77	313	0.64	24.16	56.38

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					處分不動產、廠房及設備 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
24Q3 (20)	174.63	13.04	47.06	127.48	13.68	53.78	15.48	18.08	43.6	0.39	21.88	8.33	0	-100.0	-100.0	0	-100.0	-100.0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-100.0	-100.0	0.07	-86.54	-89.71	31.74	6.69	23.31	25.16	3.28	24.43	6.59	21.59	19.38	20.77	14.06	-3.08	7.30	3.11	20.86	7.27	5.21	28.45	20.14	56.98	91.81	345	0.29	2.99	37.53	5.96	25.06
24Q2 (19)	154.49	19.74	68.29	112.14	22.37	68.5	13.11	9.07	44.7	0.32	18.52	6.67	1.08	0.93	12.5	0.1	233.33	233.33	0	0	0	0	0	0	0	0	100.0	0	0	-100.0	0	0.83	31.75	2175.0	0.52	-33.33	267.74	29.75	13.81	87.34	24.36	23.15	143.6	5.42	-14.91	-7.82	18.21	-25.22	-50.8	7.08	22.92	136.0	6.91	25.41	131.1	12.83	122.74	188.31	344	0.0	3.3	35.42	13.6	80.35
24Q1 (18)	129.02	0.16	75.32	91.64	-0.73	58.35	12.02	0.17	49.69	0.27	-18.18	28.57	1.07	20.22	33.75	0.03	0.0	0.0	0	0	0	0	0	0	0	-0.02	0	0.0	0.19	0	0	0.63	215.0	3250.0	0.78	1.3	295.0	26.14	3.4	258.57	19.78	-0.4	312.08	6.37	17.53	155.82	24.35	13.52	-28.8	5.76	-2.7	300.0	5.51	-0.36	264.9	5.76	-64.77	300.0	344	2.38	3.3	31.18	3.97	189.78
23Q4 (17)	128.82	8.48	44.94	92.31	11.35	41.99	12.0	11.32	38.89	0.33	-8.33	120.0	0.89	8.54	43.55	0.03	0.0	0.0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.2	-64.29	217.65	0.77	13.24	185.19	25.28	-1.79	63.2	19.86	-1.78	46.14	5.42	-1.81	185.26	21.45	0.09	74.82	5.92	-1.99	45.1	5.53	-2.3	43.26	16.35	55.71	7.28	336	0.3	0.9	29.99	-0.07	65.33
23Q3 (16)	118.75	29.36	20.16	82.9	24.57	13.04	10.78	18.98	13.35	0.36	20.0	80.0	0.82	-14.58	49.09	0.03	0.0	0.0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.56	1500.0	24.44	0.68	319.35	112.5	25.74	62.09	57.91	20.22	102.2	54.71	5.52	-6.12	70.9	21.43	-42.1	8.23	6.04	101.33	53.69	5.66	89.3	52.97	10.50	135.96	-5.91	335	0.6	0.6	30.01	52.8	60.22
23Q2 (15)	91.8	24.75	-8.04	66.55	15.0	-13.41	9.06	12.83	7.47	0.3	42.86	87.5	0.96	20.0	146.15	0.03	0.0	0.0	0	0	0	0	0	0	0	0	100.0	0	0	0	0	-0.04	-100.0	-157.14	-0.31	22.5	-416.67	15.88	117.83	9.67	10.0	108.33	-7.66	5.88	136.14	61.54	37.01	8.22	47.22	3.00	108.33	-7.69	2.99	98.01	-5.38	4.45	209.03	-38.45	333	0.0	0.0	19.64	82.53	17.39
23Q1 (14)	73.59	-17.2	-25.8	57.87	-10.98	-22.23	8.03	-7.06	-2.9	0.21	40.0	90.91	0.8	29.03	175.86	0.03	0.0	50.0	0	0	0	0	0	0	0	-0.02	0	0	0	0	0	-0.02	88.24	-108.7	-0.4	-248.15	-335.29	7.29	-52.94	-56.29	4.8	-64.68	-63.75	2.49	31.05	-27.41	34.20	178.73	66.42	1.44	-64.71	-63.82	1.51	-60.88	-60.16	1.44	-90.55	-63.82	333	0.0	0.0	10.76	-40.68	-43.22
22Q4 (13)	88.88	-10.07	-12.54	65.01	-11.36	-12.2	8.64	-9.15	-5.57	0.15	-25.0	66.67	0.62	12.73	129.63	0.03	0.0	50.0	0	0	0	0	-100.0	0	0	0	0	0	0	0	0	-0.17	-137.78	-54.55	0.27	-15.62	250.0	15.49	-4.97	-15.12	13.59	3.98	-8.79	1.9	-41.18	-42.94	12.27	-38.03	-32.84	4.08	3.82	-8.72	3.86	4.32	-11.67	15.24	36.56	-7.64	333	0.0	0.0	18.14	-3.15	-11.08
22Q3 (12)	98.83	-1.0	-8.29	73.34	-4.58	-4.74	9.51	12.81	14.86	0.2	25.0	66.67	0.55	41.03	205.56	0.03	0.0	0.0	0	0	0	0	0	0	0	0	0	100.0	0	0	0	0.45	542.86	1000.0	0.32	633.33	113.33	16.3	12.57	-28.0	13.07	20.68	-27.02	3.23	-11.26	-31.42	19.80	-21.24	-4.9	3.93	20.92	-26.95	3.70	17.09	-28.16	11.16	54.36	-7.23	333	0.0	0.0	18.73	11.95	-24.08
22Q2 (11)	99.83	0.66	4.45	76.86	3.29	6.57	8.43	1.93	12.55	0.16	45.45	0.0	0.39	34.48	200.0	0.03	50.0	0.0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.07	-69.57	141.18	-0.06	-135.29	-400.0	14.48	-13.19	-9.39	10.83	-18.2	-13.29	3.64	6.12	4.9	25.14	22.34	15.69	3.25	-18.34	-13.33	3.16	-16.62	-12.47	7.23	81.66	8.72	333	0.0	0.0	16.73	-11.72	-6.59
22Q1 (10)	99.18	-2.4	23.91	74.41	0.5	21.64	8.27	-9.62	26.45	0.11	22.22	-21.43	0.29	7.41	222.22	0.02	0.0	-33.33	0	0	0	-100.0	0	0	0	0	0	0	0	0	0	0.23	309.09	330.0	0.17	194.44	288.89	16.68	-8.6	36.27	13.24	-11.14	37.49	3.43	3.0	31.92	20.55	12.48	-3.11	3.98	-10.96	37.72	3.79	-13.27	34.4	3.98	-75.88	37.72	333	0.0	0.0	18.95	-7.11	34.49
21Q4 (9)	101.62	-5.7	35.19	74.04	-3.83	31.25	9.15	10.51	35.96	0.09	-25.0	-40.0	0.27	50.0	145.45	0.02	-33.33	0	0	0	0.24	0	0	0	0	0	100.0	0	0	0	0	-0.11	-120.0	-283.33	-0.18	-220.0	-121.43	18.25	-19.39	41.8	14.9	-16.81	52.66	3.33	-29.3	7.42	18.27	-12.25	-24.19	4.47	-16.91	49.0	4.37	-15.15	68.73	16.50	37.16	45.63	333	0.0	2.15	20.4	-17.31	39.73
21Q3 (8)	107.76	12.74	44.18	76.99	6.75	42.15	8.28	10.55	30.39	0.12	-25.0	0.0	0.18	38.46	28.57	0.03	0.0	0	0	0	0	0	0	0	0	-0.01	0	0	0	0	0	-0.05	70.59	-225.0	0.15	650.0	7.14	22.64	41.68	57.55	17.91	43.39	59.63	4.71	35.73	50.0	20.82	-4.19	-4.63	5.38	43.47	58.24	5.15	42.66	60.44	12.03	80.9	43.21	333	0.0	0.91	24.67	37.74	53.8
21Q2 (7)	95.58	19.42	51.69	72.12	17.9	55.94	7.49	14.53	31.63	0.16	14.29	-27.27	0.13	44.44	-13.33	0.03	0.0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.17	-70.0	0	0.02	122.22	-96.61	15.98	30.56	37.17	12.49	29.7	45.4	3.47	33.46	13.77	21.73	2.45	-16.87	3.75	29.76	39.41	3.61	28.01	55.6	6.65	130.1	33.53	333	0.0	4.06	17.91	27.11	34.76
21Q1 (6)	80.04	6.48	35.45	61.17	8.44	36.6	6.54	-2.82	36.53	0.14	-6.67	-44.0	0.09	-18.18	-57.14	0.03	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	-266.67	-300.0	-0.09	-110.71	-550.0	12.24	-4.9	28.3	9.63	-1.33	31.56	2.6	-16.13	17.65	21.21	-11.99	-8.34	2.89	-3.67	26.2	2.82	8.88	33.02	2.89	-74.49	26.2	333	2.15	4.06	14.09	-3.49	25.8
20Q4 (5)	75.17	0.58	10.87	56.41	4.15	11.5	6.73	5.98	19.96	0.15	25.0	-16.67	0.11	-21.43	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.06	50.0	700.0	0.84	500.0	300.0	12.87	-10.44	8.88	9.76	-13.01	-14.08	3.1	-1.27	588.89	24.10	10.4	532.55	3.00	-11.76	-15.49	2.59	-19.31	-19.81	11.33	34.88	11.74	326	-1.21	1.88	14.6	-8.98	10.69
20Q3 (4)	74.74	18.62	0.0	54.16	17.1	0.0	6.35	11.6	0.0	0.12	-45.45	0.0	0.14	-6.67	0.0	0	0	0.0	0	0.0	0	0	0.0	0	0.0	0	0	0.0	0	0	0.0	0.04	0	0.0	0.14	-76.27	0.0	14.37	23.35	0.0	11.22	30.62	0.0	3.14	2.95	0.0	21.83	-16.49	0.0	3.40	26.39	0.0	3.21	38.36	0.0	8.40	68.67	0.0	330	3.12	0.0	16.04	20.69	0.0
20Q2 (3)	63.01	6.63	0.0	46.25	3.28	0.0	5.69	18.79	0.0	0.22	-12.0	0.0	0.15	-28.57	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	-100.0	0.0	0.59	2850.0	0.0	11.65	22.12	0.0	8.59	17.35	0.0	3.05	38.01	0.0	26.14	12.96	0.0	2.69	17.47	0.0	2.32	9.43	0.0	4.98	117.47	0.0	320	0.0	0.0	13.29	18.66	0.0
20Q1 (2)	59.09	-12.85	0.0	44.78	-11.48	0.0	4.79	-14.62	0.0	0.25	38.89	0.0	0.21	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	0.05	600.0	0.0	0.02	-90.48	0.0	9.54	-19.29	0.0	7.32	-35.56	0.0	2.21	391.11	0.0	23.14	507.35	0.0	2.29	-35.49	0.0	2.12	-34.37	0.0	2.29	-77.42	0.0	320	0.0	0.0	11.2	-15.09	0.0
19Q4 (1)	67.8	0.0	0.0	50.59	0.0	0.0	5.61	0.0	0.0	0.18	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	0	0.0	0.0	0	0.0	0.0	-0.01	0.0	0.0	0.21	0.0	0.0	11.82	0.0	0.0	11.36	0.0	0.0	0.45	0.0	0.0	3.81	0.0	0.0	3.55	0.0	0.0	3.23	0.0	0.0	10.14	0.0	0.0	320	0.0	0.0	13.19	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。