威強電 3022 - 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		租金收入 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)	75.78	-4.58	47.72	-5.75	16.49	5.64	2.09	171.43	0.14	180.0	0.12	20.0	0.06	500.0	0.7	27.27	-0.01	0	0	0	-0.1	0	5.89	0.68	17.45	-8.25	13.82	-7.37	3.63	-11.68	20.78	-3.84	7.77	-7.28	4.51	-12.43	177	0.0	19.25	-5.78
2022 (9)	79.42	27.19	50.63	21.94	15.61	13.86	0.77	60.42	0.05	0	0.1	-9.09	0.01	-50.0	0.55	34.15	-0.26	0	0	0	3.26	0	5.85	83.96	19.02	83.06	14.92	72.29	4.11	137.57	21.61	29.63	8.38	72.43	5.15	65.59	177	0.0	20.43	75.82
2021 (8)	62.44	4.98	41.52	9.12	13.71	9.77	0.48	-42.86	0	0	0.11	-38.89	0.02	100.0	0.41	0.0	-0.01	0	0	0	-0.48	0	3.18	-13.59	10.39	-17.61	8.66	-13.14	1.73	-34.72	16.67	-20.62	4.86	-13.06	3.11	-12.89	177	0.0	11.62	-14.31
2020 (7)	59.48	6.08	38.05	4.79	12.49	-5.45	0.84	-3.45	0	0	0.18	28.57	0.01	0	0.41	-4.65	0	0	0.09	0	-1.24	0	3.68	39.92	12.61	37.36	9.97	47.92	2.65	8.61	21.00	-20.84	5.59	99.64	3.57	52.56	177	-25.94	13.56	33.73
2019 (6)	56.07	-9.36	36.31	-13.81	13.21	2.72	0.87	19.18	0	0	0.14	-22.22	0	0	0.43	-65.6	-0.02	0	0	0	0.16	-89.74	2.63	-59.35	9.18	-31.18	6.74	-24.94	2.44	-44.04	26.53	-18.84	2.80	-1.41	2.34	63.64	239	-23.64	10.14	-30.17
2018 (5)	61.86	-10.3	42.13	-9.59	12.86	2.55	0.73	35.19	0.14	366.67	0.18	80.0	0.01	0.0	1.25	38.89	0	0	0	0	1.56	0	6.47	240.53	13.34	13.82	8.98	-2.81	4.36	75.81	32.69	54.49	2.84	1.43	1.43	-65.71	313	-4.57	14.52	13.0
2017 (4)	68.96	-9.79	46.6	-7.76	12.54	-0.16	0.54	-29.87	0.03	-90.32	0.1	0	0.01	0	0.9	-28.57	0	0	0	0	-2.03	0	1.9	-53.32	11.72	-32.76	9.24	-32.41	2.48	-33.87	21.16	-1.76	2.80	-32.2	4.17	-23.49	328	0.0	12.85	-31.9
2016 (3)	76.44	12.0	50.52	10.84	12.56	-1.64	0.77	-47.97	0.31	-71.56	0	0	0	0	1.26	-20.25	-0.01	0	0.08	-94.7	-0.15	0	4.07	-14.5	17.43	18.81	13.67	17.14	3.75	25.0	21.54	5.23	4.13	17.66	5.45	38.68	328	0.0	18.87	11.39
2015 (2)	68.25	7.13	45.58	4.83	12.77	-4.56	1.48	-32.42	1.09	-26.85	0	0	0	0	1.58	-17.28	-0.02	0	1.51	21.77	-1.09	0	4.76	-56.13	14.67	-17.12	11.67	-21.2	3.0	3.81	20.47	25.35	3.51	-21.12	3.93	74.67	328	0.0	16.94	-17.08
2014 (1)	63.71	30.29	43.48	30.85	13.38	15.84	2.19	14.66	1.49	0	0	0	0	0	1.91	-12.39	1.22	1255.56	1.24	1277.78	1.03	10.75	10.85	12.9	17.7	29.01	14.81	32.11	2.89	12.89	16.33	-12.58	4.45	25.0	2.25	147.25	328	5.81	20.43	31.72

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					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)	18.67	14.47	0.43	12.07	12.8	7.19	3.83	8.5	-9.46	0.66	-7.04	20.0	0	-100.0	-100.0	0	0	0	-100.0	-100.0	0	0	-100.0	0	-100.0	-100.0	0	0	100.0	0	0	0	0	-100.0	-100.0	0.81	-47.06	-74.04	3.59	-0.55	-42.1	2.94	16.67	-39.75	0.62	-41.51	-53.03	17.18	-41.72	-19.08	1.67	16.78	-39.49	1.21	116.07	21.0	5.77	40.73	-15.89	176	-0.56	-0.56	4.05	0.5	-39.1
24Q2 (19)	16.31	-4.28	-14.79	10.7	-0.28	-12.65	3.53	-12.41	-6.12	0.71	12.7	33.96	0.02	-50.0	-33.33	0	0	0.02	-33.33	-33.33	0	0	0	0.13	8.33	-13.33	0	100.0	0	0	0	0	0.62	-71.43	12.73	1.53	-57.85	-32.0	3.61	-39.02	-32.9	2.52	-46.5	-26.96	1.06	-11.67	-45.08	29.48	45.01	-17.79	1.43	-46.44	-26.67	0.56	-8.2	-17.65	4.10	53.56	0.0	177	0.0	0.0	4.03	-36.83	-30.64
24Q1 (18)	17.04	3.21	-20.89	10.73	9.16	-25.38	4.03	-10.24	0.5	0.63	10.53	43.18	0.04	-20.0	100.0	0	0	0.03	0.0	0.0	0	0	0	0.12	9.09	-55.56	-0.01	0	0	0	0	0	2.17	195.59	1650.0	3.63	478.12	145.27	5.92	377.42	27.86	4.71	175.44	24.27	1.2	360.87	41.18	20.33	0	11.28	2.67	175.26	24.77	0.61	-59.87	-53.44	2.67	-65.9	24.77	177	0.0	0.0	6.38	268.79	25.84
23Q4 (17)	16.51	-11.19	-24.72	9.83	-12.7	-30.82	4.49	6.15	-2.39	0.57	3.64	72.73	0.05	66.67	66.67	0	0	0.03	0.0	0.0	0	-100.0	-100.0	0.11	-38.89	266.67	0	100.0	100.0	0	0	0	-2.27	-228.98	-530.56	-0.96	-130.77	-247.69	1.24	-80.0	-67.11	1.71	-64.96	-43.75	-0.46	-134.85	-163.89	0.00	-100.0	-100.0	0.97	-64.86	-43.6	1.52	52.0	11.76	7.83	14.14	-7.34	177	0.0	0.0	1.73	-73.98	-58.31
23Q3 (16)	18.59	-2.87	-26.93	11.26	-8.08	-28.1	4.23	12.5	-3.42	0.55	3.77	189.47	0.03	0.0	50.0	0	0	0.03	0.0	0.0	0.06	0	0	0.18	20.0	-43.75	-0.02	0	0	0	0	0	1.76	220.0	-2.22	3.12	38.67	19.08	6.2	15.24	-22.69	4.88	41.45	-20.26	1.32	-31.61	-30.89	21.23	-40.8	-10.69	2.76	41.54	-20.23	1.00	47.06	-49.75	6.86	67.32	1.93	177	0.0	0.0	6.65	14.46	-20.64
23Q2 (15)	19.14	-11.14	16.0	12.25	-14.81	17.22	3.76	-6.23	9.62	0.53	20.45	307.69	0.03	50.0	0	0	0	0.03	0.0	50.0	0	0	0	0.15	-44.44	150.0	0	0	0	0	0	0	0.55	492.86	-45.0	2.25	52.03	78.57	5.38	16.2	38.66	3.45	-8.97	4.23	1.93	127.06	238.6	35.86	96.28	141.97	1.95	-8.88	4.28	0.68	-48.09	-41.38	4.10	91.59	25.77	177	0.0	0.0	5.81	14.6	38.0
23Q1 (14)	21.54	-1.78	38.43	14.38	1.2	39.48	4.01	-12.83	24.92	0.44	33.33	266.67	0.02	-33.33	0	0	0	0.03	0.0	50.0	0	-100.0	0	0.27	800.0	92.86	0	100.0	-100.0	0	0	0	-0.14	61.11	-116.87	1.48	127.69	12.12	4.63	22.81	37.8	3.79	24.67	54.69	0.85	18.06	-6.59	18.27	-4.79	-32.33	2.14	24.42	53.96	1.31	-3.68	104.69	2.14	-74.67	53.96	177	0.0	0.0	5.07	22.17	37.4
22Q4 (13)	21.93	-13.8	34.46	14.21	-9.26	21.87	4.6	5.02	40.67	0.33	73.68	175.0	0.03	50.0	0	0	0	0.03	0.0	50.0	0.01	0	0.0	0.03	-90.62	-70.0	-0.26	0	-2500.0	0	0	0	-0.36	-120.0	-80.0	0.65	-75.19	80.56	3.77	-52.99	116.67	3.04	-50.33	75.72	0.72	-62.3	0	19.19	-19.27	14661.54	1.72	-50.29	75.51	1.36	-31.66	74.36	8.45	25.56	72.45	177	0.0	0.0	4.15	-50.48	99.52
22Q3 (12)	25.44	54.18	62.45	15.66	49.86	50.43	4.38	27.7	25.5	0.19	46.15	72.73	0.02	0	0	0	0	0.03	50.0	50.0	0	0	-100.0	0.32	433.33	166.67	0	0	0	0	0	0	1.8	80.0	17900.0	2.62	107.94	194.38	8.02	106.7	201.5	6.12	84.89	190.05	1.91	235.09	247.27	23.77	60.39	14.5	3.46	85.03	190.76	1.99	71.55	188.41	6.73	106.44	71.68	177	0.0	0.0	8.38	99.05	181.21
22Q2 (11)	16.5	6.04	1.85	10.45	1.36	0.58	3.43	6.85	-9.97	0.13	8.33	8.33	0	0	0	0	0	0.02	0.0	-50.0	0	0	0	0.06	-57.14	-33.33	0	-100.0	0	0	0	0	1.0	20.48	370.27	1.26	-4.55	59.49	3.88	15.48	39.07	3.31	35.1	47.77	0.57	-37.36	3.64	14.82	-45.11	-25.04	1.87	34.53	47.24	1.16	81.25	41.46	3.26	134.53	19.41	177	0.0	0.0	4.21	14.09	36.25
22Q1 (10)	15.56	-4.6	9.04	10.31	-11.58	13.92	3.21	-1.83	1.9	0.12	0.0	-7.69	0	0	0	0	0	0.02	0.0	0.0	0	-100.0	0	0.14	40.0	40.0	0.01	200.0	0	0	0	0	0.83	515.0	1085.71	1.32	266.67	15.79	3.36	93.1	5.0	2.45	41.62	-5.04	0.91	0	44.44	27.00	20669.23	38.11	1.39	41.84	-4.79	0.64	-17.95	-21.95	1.39	-71.63	-4.79	177	0.0	0.0	3.69	77.4	6.65
21Q4 (9)	16.31	4.15	-7.75	11.66	12.01	4.29	3.27	-6.3	-18.25	0.12	9.09	-20.0	0	0	0	0	0	0.02	0.0	-60.0	0.01	0.0	0	0.1	-16.67	152.63	-0.01	0	0	0	0	0	-0.2	-2100.0	72.22	0.36	-59.55	-32.08	1.74	-34.59	-42.57	1.73	-18.01	-34.72	0	-100.0	-100.0	0.13	-99.37	-98.96	0.98	-17.65	-34.67	0.78	13.04	-35.0	4.90	25.0	-13.12	177	0.0	0.0	2.08	-30.2	-36.59
21Q3 (8)	15.66	-3.33	1.75	10.41	0.19	5.69	3.49	-8.4	21.6	0.11	-8.33	-62.07	0	0	0	0	0	0.02	-50.0	-60.0	0.01	0	0.0	0.12	33.33	-45.45	0	0	100.0	0	0	0	0.01	102.7	101.64	0.89	12.66	36.92	2.66	-4.66	-19.64	2.11	-5.8	-17.9	0.55	0.0	-25.68	20.76	5.01	-7.45	1.19	-6.3	-17.93	0.69	-15.85	-36.7	3.92	43.59	-5.31	177	0.0	0.0	2.98	-3.56	-16.06
21Q2 (7)	16.2	13.52	-0.74	10.39	14.81	-1.8	3.81	20.95	27.0	0.12	-7.69	-42.86	0	0	0	0	0	0.04	100.0	0.0	0	0	0	0.09	-10.0	-67.86	0	0	0	0	0	0	-0.37	-628.57	-117.65	0.79	-30.7	-29.46	2.79	-12.81	-27.53	2.24	-13.18	-17.34	0.55	-12.7	-51.75	19.77	1.13	-33.32	1.27	-13.01	-16.99	0.82	0.0	-8.89	2.73	86.99	1.87	177	0.0	0.0	3.09	-10.69	-24.45
21Q1 (6)	14.27	-19.29	41.57	9.05	-19.05	40.53	3.15	-21.25	20.69	0.13	-13.33	-31.58	0	0	0	0	0	0.02	-60.0	-50.0	0	0	0	0.1	152.63	0.0	0	0	0	0	0	-100.0	0.07	109.72	-73.08	1.14	115.09	-17.39	3.2	5.61	32.23	2.58	-2.64	26.47	0.63	65.79	65.79	19.55	56.27	22.8	1.46	-2.67	26.96	0.82	-31.67	115.79	1.46	-74.11	26.96	177	0.0	0.0	3.46	5.49	30.57
20Q4 (5)	17.68	14.88	39.1	11.18	13.5	34.54	4.0	39.37	14.94	0.15	-48.28	0.0	0	0	0	0	0	0.05	0.0	150.0	0	-100.0	0	-0.19	-186.36	-290.0	0	100.0	100.0	0	0	0	-0.72	-18.03	-50.0	0.53	-18.46	145.69	3.03	-8.46	1362.5	2.65	3.11	779.49	0.38	-48.65	153.33	12.51	-44.23	0	1.50	3.45	1037.5	1.20	10.09	172.73	5.64	36.23	100.0	177	0.0	-25.94	3.28	-7.61	0
20Q3 (4)	15.39	-5.7	0.0	9.85	-6.9	0.0	2.87	-4.33	0.0	0.29	38.1	0.0	0	0	0.0	0	0.0	0.05	25.0	0.0	0.01	0	0.0	0.22	-21.43	0.0	-0.01	0	0.0	0	0	0.0	-0.61	-258.82	0.0	0.65	-41.96	0.0	3.31	-14.03	0.0	2.57	-5.17	0.0	0.74	-35.09	0.0	22.43	-24.35	0.0	1.45	-5.23	0.0	1.09	21.11	0.0	4.14	54.48	0.0	177	0.0	0.0	3.55	-13.2	0.0
20Q2 (3)	16.32	61.9	0.0	10.58	64.29	0.0	3.0	14.94	0.0	0.21	10.53	0.0	0	0	0.0	0	0.0	0.04	0.0	0.0	0	0	0.0	0.28	180.0	0.0	0	0	0.0	0	-100.0	0.0	-0.17	-165.38	0.0	1.12	-18.84	0.0	3.85	59.09	0.0	2.71	32.84	0.0	1.14	200.0	0.0	29.65	86.24	0.0	1.53	33.04	0.0	0.90	136.84	0.0	2.68	133.04	0.0	177	0.0	0.0	4.09	54.34	0.0
20Q1 (2)	10.08	-20.69	0.0	6.44	-22.5	0.0	2.61	-25.0	0.0	0.19	26.67	0.0	0	0	0.0	0	0.0	0.04	100.0	0.0	0	0	0.0	0.1	0.0	0.0	0	100.0	0.0	0.09	0	0.0	0.26	154.17	0.0	1.38	218.97	0.0	2.42	1108.33	0.0	2.04	623.08	0.0	0.38	153.33	0.0	15.92	0	0.0	1.15	818.75	0.0	0.38	-13.64	0.0	1.15	-59.22	0.0	177	-25.94	0.0	2.65	0	0.0
19Q4 (1)	12.71	0.0	0.0	8.31	0.0	0.0	3.48	0.0	0.0	0.15	0.0	0.0	0	0.0	0.0	0.0	0.0	0.02	0.0	0.0	0	0.0	0.0	0.1	0.0	0.0	-0.02	0.0	0.0	0	0.0	0.0	-0.48	0.0	0.0	-1.16	0.0	0.0	-0.24	0.0	0.0	-0.39	0.0	0.0	0.15	0.0	0.0	0.00	0.0	0.0	-0.16	0.0	0.0	0.44	0.0	0.0	2.82	0.0	0.0	239	0.0	0.0	0	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。