龍邦 2514 - 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		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)	178.23	94.38	161.79	88.94	11.8	237.14	0.64	178.26	1.36	4.62	0.01	0.0	0.7	775.0	0.55	150.0	0.01	3.66	-0.02	7.96	279.05	12.6	170.39	8.84	170.34	2.71	102.24	21.52	-25.28	2.44	171.11	0.24	-25.0	362	0.0	16.53	148.57
2022 (9)	91.69	-19.75	85.63	-19.34	3.5	-29.58	0.23	187.5	1.3	14.04	0.01	0.0	0.08	-96.64	0.22	37.5	-0.07	0	0.01	2.1	-69.87	4.66	-54.49	3.27	-63.09	1.34	18.58	28.80	160.63	0.90	-63.27	0.32	-38.46	362	0.0	6.65	-45.85
2021 (8)	114.26	6.03	106.16	6.19	4.97	12.44	0.08	-71.43	1.14	34.12	0.01	0	2.38	22.68	0.16	60.0	-0.01	0.11	0	6.97	-22.04	10.24	-16.88	8.86	-19.53	1.13	9.71	11.05	31.86	2.45	-19.67	0.52	-8.77	362	0.56	12.28	-12.72
2020 (7)	107.76	15.92	99.97	13.2	4.42	23.81	0.28	-31.71	0.85	32.81	0	0	1.94	19.75	0.1	11.11	-0.09	-0.01	-0.02	8.94	-11.04	12.32	10.79	11.01	27.28	1.03	-54.22	8.38	-58.51	3.05	63.98	0.57	0	360	-22.41	14.07	10.18
2019 (6)	92.96	8200.0	88.31	13486.15	3.57	139.6	0.41	355.56	0.64	82.86	0.01	0	1.62	-35.71	0.09	-50.0	0	11.01	-0.92	10.05	363.13	11.12	866.96	8.65	3360.0	2.25	150.0	20.20	-74.17	1.86	3620.0	-0.38	0	464	-8.3	12.77	505.21
2018 (5)	1.12	154.55	0.65	225.0	1.49	-42.69	0.09	350.0	0.35	-45.31	0	0	2.52	-30.77	0.18	80.0	0.05	-0.03	0.25	2.17	-86.21	1.15	-91.51	0.25	-97.93	0.9	-38.36	78.20	627.44	0.05	-97.95	-0.53	0	506	2.22	2.11	-85.29
2017 (4)	0.44	-94.07	0.2	-73.68	2.6	30.65	0.02	-89.47	0.64	-28.09	0	0	3.64	0	0.1	-72.97	0	6.99	-0.17	15.74	0	13.55	236.23	12.1	207.89	1.46	1360.0	10.75	316.67	2.44	238.89	-1.00	0	495	-9.17	14.34	170.06
2016 (3)	7.42	235.75	0.76	38.18	1.99	0.0	0.19	0	0.89	18.67	0	0	0	0	0.37	0	-0.09	0	-0.12	-0.65	0	4.03	-26.99	3.93	63.75	0.1	-69.7	2.58	-57.14	0.72	60.0	1.25	0	545	3.02	5.31	-57.14
2015 (2)	2.21	4.74	0.55	-21.43	1.99	2.58	0	0	0.75	0.0	0	0	0	0	0	0	-0.05	6.52	0	5.85	0	5.52	0	2.4	-52.19	0.33	0	6.02	0	0.45	-53.61	-0.95	0	529	1.93	12.39	60.91
2014 (1)	2.11	-99.7	0.7	-99.9	1.94	-94.89	0	0	0.75	-57.14	0	0	0	0	0	0	-0.02	0	-0.02	-0.76	0	-1.29	0	5.02	94.57	-0.09	0	0.00	0	0.97	94.0	1.58	0	519	0.0	7.7	-59.3

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					租金收入 QoQ YoY			股利收入 QoQ YoY			其他收入 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)	74.22	33.78	19.84	64.59	35.78	18.67	4.54	5.09	-8.84	0.24	-11.11	300.0	0	-100.0	-100.0	0	0	0	100.0	0	0	-100.0	-100.0	0	-100.0	-100.0	0	0	-100.0	0	0	0	0	-100.0	100.0	0.77	-1.28	87.8	5.86	34.4	100.0	3.32	115.58	85.47	1.03	-36.42	836.36	17.62	-52.4	360.05	0.91	111.63	85.71	0.70	233.33	84.21	2.62	53.22	116.53	365	0.83	0.83	6.88	28.6	75.06
24Q2 (19)	55.48	-14.05	53.39	47.57	-12.8	48.01	4.32	3.6	97.26	0.27	125.0	50.0	0.42	-4.55	-8.7	0	0	-0.01	-200.0	50.0	0.13	0	-27.78	0.57	256.25	470.0	0	0	100.0	0	0	-100.0	0.09	-62.5	228.57	0.78	160.0	-70.79	4.36	-28.87	-3.33	1.54	-66.74	-43.59	1.62	153.12	-40.44	37.02	253.58	-38.66	0.43	-66.41	-42.67	0.21	-82.35	950.0	1.71	33.59	140.85	362	0.0	0.0	5.35	-25.49	0.56
24Q1 (18)	64.55	4.48	251.77	54.55	-6.96	228.81	4.17	12.4	358.24	0.12	-69.23	1100.0	0.44	728.57	-4.35	0	0	0.01	0	-50.0	0	-100.0	0	0.16	0	1500.0	0	0	0	0	-100.0	0	0.24	166.67	0	0.3	-94.73	137.5	6.13	19.73	12160.0	4.63	3.35	3186.67	0.64	320.69	276.47	10.47	0	0	1.28	3.23	3300.0	1.19	460.61	561.11	1.28	-47.54	3300.0	362	0.0	0.0	7.18	9.62	897.22
23Q4 (17)	61.78	-0.24	141.14	58.63	7.72	141.67	3.71	-25.5	263.73	0.39	550.0	116.67	-0.07	-113.46	-117.07	0	0	0	0	0	0.01	-98.08	0.0	0	-100.0	100.0	0	-100.0	0	0.01	0	0	0.09	325.0	800.0	5.69	1287.8	554.02	5.12	74.74	326.67	4.48	150.28	700.0	-0.29	-363.64	-143.94	0.00	-100.0	-100.0	1.24	153.06	726.67	-0.33	-186.84	-312.5	2.44	101.65	168.13	362	0.0	0.0	6.55	66.67	265.92
23Q3 (16)	61.93	71.22	134.67	54.43	69.35	124.55	4.98	127.4	459.55	0.06	-66.67	100.0	0.52	13.04	57.58	0	0	0	100.0	0	0.52	188.89	766.67	0.44	340.0	1000.0	0.03	400.0	0	0	-100.0	0	-0.04	42.86	0	0.41	-84.64	-2.38	2.93	-35.03	73.37	1.79	-34.43	10.49	0.11	-95.96	83.33	3.83	-93.65	9.12	0.49	-34.67	8.89	0.38	1800.0	15.15	1.21	70.42	61.33	362	0.0	0.0	3.93	-26.13	79.45
23Q2 (15)	36.17	97.11	83.88	32.14	93.73	76.69	2.19	140.66	140.66	0.18	1700.0	1700.0	0.46	0.0	58.62	0	0	-0.02	-200.0	0	0.18	0	1700.0	0.1	900.0	-54.55	-0.01	0	85.71	3.64	0	0	-0.07	0	0	2.67	433.75	360.34	4.51	8920.0	292.17	2.73	1920.0	396.36	2.72	1500.0	377.19	60.35	0	21.23	0.75	1975.0	400.0	0.02	-88.89	300.0	0.71	1875.0	136.67	362	0.0	0.0	5.32	638.89	222.42
23Q1 (14)	18.35	-28.38	-8.3	16.59	-31.62	-12.41	0.91	-10.78	33.82	0.01	-94.44	0.0	0.46	12.2	70.37	0	0	0.02	0	0	0	-100.0	0	0.01	116.67	-66.67	0	0	0	0	0	0	0	-100.0	0	-0.8	-191.95	-447.83	0.05	-95.83	-91.8	-0.15	-126.79	-127.78	0.17	-74.24	240.0	0.00	-100.0	-100.0	-0.04	-126.67	-126.67	0.18	325.0	125.0	-0.04	-104.4	-126.67	362	0.0	0.0	0.72	-59.78	-30.77
22Q4 (13)	25.62	-2.92	-22.48	24.26	0.08	-23.3	1.02	14.61	-23.31	0.18	500.0	157.14	0.41	24.24	57.69	0	0	0	0	0	0.01	-83.33	0.0	-0.06	-250.0	-250.0	0	0	100.0	0	0	-100.0	0.01	0	0	0.87	107.14	234.62	1.2	-28.99	144.9	0.56	-65.43	21.74	0.66	1000.0	6500.0	54.67	1457.55	2276.96	0.15	-66.67	15.38	-0.08	-124.24	-260.0	0.91	21.33	-62.86	362	0.0	0.0	1.79	-18.26	94.57
22Q3 (12)	26.39	34.16	-2.15	24.24	33.26	-1.38	0.89	-2.2	-11.0	0.03	200.0	0	0.33	13.79	10.0	0	0	0	0	0	0.06	500.0	-97.45	0.04	-81.82	0.0	0	100.0	0	0	0	0	0	0	0	0.42	-27.59	114.79	1.69	46.96	216.55	1.62	194.55	175.0	0.06	-89.47	-90.48	3.51	-92.95	0	0.45	200.0	175.0	0.33	3400.0	73.68	0.75	150.0	-67.67	362	0.0	0.0	2.19	32.73	346.07
22Q2 (11)	19.67	-1.7	-35.93	18.19	-3.96	-36.35	0.91	33.82	-33.09	0.01	0.0	0.0	0.29	7.41	3.57	0	0	0	0	0	0.01	0	-50.0	0.22	633.33	214.29	-0.07	0	0	0	0	0	0	0	0	0.58	152.17	-90.78	1.15	88.52	-83.71	0.55	1.85	-91.77	0.57	1040.0	83.87	49.78	492.62	1031.36	0.15	0.0	-91.89	-0.01	-112.5	-109.09	0.30	100.0	-89.73	362	0.0	0.0	1.65	58.65	-78.26
22Q1 (10)	20.01	-39.46	-14.96	18.94	-40.12	-11.37	0.68	-48.87	-46.88	0.01	-85.71	0	0.27	3.85	-10.0	0	0	0	0	0	0	-100.0	0	0.03	-25.0	200.0	0	100.0	0	0	-100.0	0	0	0	0	0.23	-11.54	-92.97	0.61	24.49	-85.27	0.54	17.39	-86.12	0.05	400.0	-72.22	8.40	265.22	91.34	0.15	15.38	-86.24	0.08	60.0	-52.94	0.15	-93.88	-86.24	362	0.0	1.12	1.04	13.04	-77.68
21Q4 (9)	33.05	22.54	-6.85	31.63	28.68	-3.48	1.33	33.0	-26.92	0.07	0	-22.22	0.26	-13.33	-3.7	0	0	0	0	0	0.01	-99.57	-66.67	0.04	0.0	300.0	-0.01	0	87.5	0.11	0	0	0	0	100.0	0.26	109.15	-97.94	0.49	133.79	-96.38	0.46	121.3	-96.54	0.01	-98.41	-90.91	2.30	0	177.11	0.13	121.67	-96.48	0.05	-73.68	-73.68	2.45	5.6	-19.67	362	0.0	0.56	0.92	203.37	-93.45
21Q3 (8)	26.97	-12.15	-3.3	24.58	-14.0	-3.72	1.0	-26.47	14.94	0	-100.0	-100.0	0.3	7.14	15.38	0	0	0	0	0	2.35	11650.0	1205.56	0.04	-42.86	33.33	0	0	100.0	0	0	100.0	0	0	100.0	-2.84	-145.15	37.99	-1.45	-120.54	53.07	-2.16	-132.34	38.29	0.63	103.23	125.0	0.00	-100.0	0	-0.60	-132.43	38.78	0.19	72.73	-36.67	2.32	-20.55	462.5	362	0.0	1.12	-0.89	-111.73	66.67
21Q2 (7)	30.7	30.47	8.48	28.58	33.74	7.65	1.36	6.25	40.21	0.01	0	0	0.28	-6.67	75.0	0	0	0	0	0	0.02	0	0	0.07	600.0	0	0	0	0	0	0	0	0	0	0	6.29	92.35	308.44	7.06	70.53	204.31	6.68	71.72	286.13	0.31	72.22	-42.59	4.40	0.23	-81.06	1.85	69.72	285.42	0.11	-35.29	120.0	2.92	167.89	784.85	362	1.12	0.56	7.59	62.88	178.02
21Q1 (6)	23.53	-33.68	46.15	21.37	-34.79	41.34	1.28	-29.67	68.42	0	-100.0	0	0.3	11.11	76.47	0	0	0	0	0	0	-100.0	0	0.01	0.0	0	0	100.0	0	0	0	0	0	100.0	0	3.27	-74.11	603.08	4.14	-69.38	1062.79	3.89	-70.77	820.37	0.18	63.64	80.0	4.39	428.92	0	1.09	-70.46	826.67	0.17	-10.53	466.67	1.09	-64.26	826.67	358	-0.56	0.28	4.66	-66.81	15633.33
20Q4 (5)	35.48	27.21	-9.93	32.77	28.36	-12.73	1.82	109.2	49.18	0.09	28.57	0	0.27	3.85	0	0	0	0	0	0	0.03	-83.33	0	0.01	-66.67	0	-0.08	-700.0	0	0	100.0	0	-0.01	0.0	0	12.63	375.76	411.34	13.52	537.54	337.54	13.31	480.29	304.56	0.11	-60.71	147.83	0.83	0	0	3.69	476.53	419.72	0.19	-36.67	-13.64	3.05	576.56	63.1	360	0.56	-22.25	14.04	625.84	295.49
20Q3 (4)	27.89	-1.45	0.0	25.53	-3.84	0.0	0.87	-10.31	0.0	0.07	0	0.0	0.26	62.5	0.0	0	0.0	0	0	0.0	0.18	0	0.0	0.03	0	0.0	-0.01	0	0.0	-0.01	0	0.0	-0.01	0	0.0	-4.58	-397.4	0.0	-3.09	-233.19	0.0	-3.5	-302.31	0.0	0.28	-48.15	0.0	0.00	-100.0	0.0	-0.98	-304.17	0.0	0.30	500.0	0.0	-0.64	-293.94	0.0	358	-0.56	0.0	-2.67	-197.8	0.0
20Q2 (3)	28.3	75.78	0.0	26.55	75.6	0.0	0.97	27.63	0.0	0	0	0.0	0.16	-5.88	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	1.54	336.92	0.0	2.32	639.53	0.0	1.73	420.37	0.0	0.54	440.0	0.0	23.23	0	0.0	0.48	420.0	0.0	0.05	66.67	0.0	0.33	320.0	0.0	360	0.84	0.0	2.73	9200.0	0.0
20Q1 (2)	16.1	-59.13	0.0	15.12	-59.73	0.0	0.76	-37.7	0.0	0	0	0.0	0.17	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	-0.65	-126.32	0.0	-0.43	-113.92	0.0	-0.54	-116.41	0.0	0.1	143.48	0.0	0.00	0	0.0	-0.15	-121.13	0.0	0.03	-86.36	0.0	-0.15	-108.02	0.0	357	-22.89	0.0	-0.03	-100.85	0.0
19Q4 (1)	39.39	0.0	0.0	37.55	0.0	0.0	1.22	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	0	0.0	0.0	0	0.0	0.0	2.47	0.0	0.0	3.09	0.0	0.0	3.29	0.0	0.0	-0.23	0.0	0.0	0.00	0.0	0.0	0.71	0.0	0.0	0.22	0.0	0.0	1.87	0.0	0.0	463	0.0	0.0	3.55	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。