晶技 3042 - 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
2024 (10)	126.72	16.79	81.85	17.1	23.51	18.08	0.72	-6.49	0	0	0	0	0	0	0	0	0	0	0	0	0	4.38	125.77	25.75	24.82	21.37	24.68	4.38	25.14	17.02	0.47	6.39	19.89	5.21	11.8	326	5.16	38.13	13.85
2023 (9)	108.5	-17.62	69.9	-14.12	19.91	-10.32	0.77	185.19	0.57	16.33	0.01	0.13	18.18	0.3	-18.92	0.02	-75.0	0	0	0.69	-84.17	1.94	-65.48	20.63	-38.84	17.14	-38.92	3.5	-38.38	16.94	0.65	5.33	-38.59	4.66	-32.27	310	0.0	33.49	-28.3
2022 (8)	131.7	-13.61	81.39	-15.38	22.2	3.16	0.27	28.57	0.49	6.52	0	0.11	266.67	0.37	-50.67	0.08	700.0	0	0	4.36	473.68	5.62	153.15	33.73	-8.76	28.06	-9.98	5.68	-2.07	16.83	7.27	8.68	-12.41	6.88	-22.52	310	0.0	46.71	-2.59
2021 (7)	152.45	37.99	96.18	24.65	21.52	25.48	0.21	-12.5	0.46	17.95	0	0.03	50.0	0.75	108.33	0.01	0	0	0	0.76	0	2.22	143.96	36.97	116.33	31.17	118.12	5.8	107.89	15.69	-4.04	9.91	116.38	8.88	116.59	310	0.0	47.95	85.85
2020 (6)	110.48	31.04	77.16	20.11	17.15	24.73	0.24	-14.29	0.39	69.57	0	0.02	0.0	0.36	2.86	-0.02	0	0.22	0	-0.93	0	0.91	-31.06	17.09	123.4	14.29	112.65	2.79	200.0	16.35	34.68	4.58	112.04	4.10	146.99	310	0.0	25.8	65.92
2019 (5)	84.31	3.37	64.24	1.5	13.75	6.26	0.28	33.33	0.23	15.0	0	0.02	0.0	0.35	-43.55	0	0	0	0	-0.17	0	1.32	-34.0	7.65	4.37	6.72	4.35	0.93	4.49	12.14	-0.25	2.16	4.85	1.66	22.06	310	0.0	15.55	-0.96
2018 (4)	81.56	-7.13	63.29	-4.03	12.94	-6.5	0.21	10.53	0.2	-9.09	0	0.02	0.0	0.62	34.78	0.32	-38.46	0	0	0.19	0	2.0	-26.74	7.33	-31.81	6.44	-33.13	0.89	-28.23	12.17	5.55	2.06	-32.9	1.36	-35.85	310	0.0	15.7	-17.71
2017 (3)	87.82	-8.87	65.95	-6.89	13.84	-3.89	0.19	35.71	0.22	-21.43	0	0.02	-50.0	0.46	21.05	0.52	0	2.29	1535.71	-1.32	0	2.73	250.0	10.75	-9.82	9.63	-5.22	1.24	-30.73	11.53	-23.03	3.07	-4.95	2.12	-26.39	310	0.0	19.08	-10.92
2016 (2)	96.37	4.0	70.83	0.75	14.4	8.52	0.14	-58.82	0.28	-34.88	0	0.04	300.0	0.38	0.0	-0.09	0	0.14	180.0	0.45	-62.18	0.78	-56.42	11.92	9.56	10.16	8.32	1.79	20.13	14.98	9.02	3.23	12.94	2.88	23.61	310	0.0	21.42	1.32
2015 (1)	92.66	-2.73	70.3	-2.29	13.27	0.0	0.34	54.55	0.43	-8.51	0	0.01	0.0	0.38	-25.49	-0.12	0	0.05	0	1.19	-9.16	1.79	26.06	10.88	-5.06	9.38	-5.73	1.49	-1.32	13.74	4.57	2.86	-5.92	2.33	-11.07	310	0.0	21.14	-1.26

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							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
24Q4 (20)	33.28	-9.27	9.47	21.96	-7.96	16.01	6.6	10.92	24.76	0.17	6.25	-19.05	0	-100.0	-100.0	0	0	0	0	0	0	0	0	-100.0	-100.0	0	100.0	-100.0	0	0	0	0	100.0	100.0	2.23	382.28	279.84	6.94	14.14	40.2	5.69	10.7	39.46	1.26	31.25	44.83	18.19	15.35	3.82	1.74	16.0	31.82	1.06	-41.76	-34.97	6.55	32.86	18.44	326	-4.68	5.16	10.06	9.47	22.09
24Q3 (19)	36.68	25.49	18.86	23.86	29.04	19.36	5.95	5.87	10.8	0.16	-27.27	-11.11	0.25	47.06	56.25	0	0	0	0	0	0	-100.0	0.09	0.0	0.0	-0.01	-150.0	-200.0	0	0	0	-1.34	-235.35	-204.69	-0.79	-169.91	-146.2	6.08	-2.72	-15.67	5.14	-0.58	-14.05	0.96	-9.43	-21.95	15.77	-7.07	-7.45	1.50	-10.18	-22.28	1.82	46.77	38.93	4.93	45.0	16.82	342	10.32	10.32	9.19	-1.92	-11.04
24Q2 (18)	29.23	6.14	20.49	18.49	5.42	16.0	5.62	5.24	17.82	0.22	22.22	0.0	0.17	30.77	21.43	0	0	0	0	0	-100.0	0	0.09	28.57	-10.0	0.02	300.0	0	0	0	0	0.99	-25.0	-9.17	1.13	-37.57	-19.86	6.25	-3.4	26.01	5.17	-3.72	22.8	1.06	-3.64	39.47	16.97	-0.12	11.28	1.67	-3.47	22.79	1.24	13.76	44.19	3.40	96.53	49.12	310	0.0	0.0	9.37	-1.47	15.39
24Q1 (17)	27.54	-9.41	19.84	17.54	-7.34	16.54	5.34	0.95	19.2	0.18	-14.29	20.0	0.13	-7.14	0.0	0	0	0	0	0.04	0	0	0.07	75.0	0.0	-0.01	-200.0	0	0	0	0	1.32	197.78	512.5	1.81	245.97	2916.67	6.47	30.71	84.33	5.37	31.62	87.11	1.1	26.44	71.88	16.99	-3.03	-7.26	1.73	31.06	86.02	1.09	-33.13	26.74	1.73	-68.72	86.02	310	0.0	0.0	9.51	15.41	39.85
23Q4 (16)	30.4	-1.49	1.1	18.93	-5.3	1.66	5.29	-1.49	1.34	0.21	16.67	110.0	0.14	-12.5	0.0	0	0	0	0	0	-100.0	0	0.04	-55.56	100.0	0.01	0.0	-50.0	0	0	0	-1.35	-205.47	27.03	-1.24	-172.51	11.43	4.95	-31.35	2.27	4.08	-31.77	-7.9	0.87	-29.27	112.2	17.52	2.82	106.6	1.32	-31.61	-7.69	1.63	24.43	-8.94	5.53	31.04	-38.96	310	0.0	0.0	8.24	-20.23	0.98
23Q3 (15)	30.86	27.21	-10.08	19.99	25.41	-6.02	5.37	12.58	-8.05	0.18	-18.18	200.0	0.16	14.29	33.33	0	0	0	0	0.12	0	20.0	0.09	-10.0	-43.75	0.01	0	-85.71	0	0	0	1.28	17.43	-54.61	1.71	21.28	-47.71	7.21	45.36	-31.14	5.98	42.04	-29.81	1.23	61.84	-36.92	17.04	11.74	-8.39	1.93	41.91	-29.82	1.31	52.33	-18.63	4.22	85.09	-44.69	310	0.0	0.0	10.33	27.22	-25.09
23Q2 (14)	24.26	5.57	-30.96	15.94	5.91	-25.23	4.77	6.47	-17.9	0.22	46.67	266.67	0.14	7.69	16.67	0	0	0	0	0	0	-100.0	0.1	42.86	0.0	0	0	100.0	0	0	0	1.09	440.62	-48.1	1.41	2250.0	-38.7	4.96	41.31	-51.89	4.21	46.69	-49.88	0.76	18.75	-60.21	15.25	-16.76	-17.66	1.36	46.24	-49.82	0.86	0.0	-54.01	2.28	145.16	-53.28	310	0.0	0.0	8.12	19.41	-40.16
23Q1 (13)	22.98	-23.58	-28.57	15.05	-19.17	-25.38	4.48	-14.18	-15.79	0.15	50.0	275.0	0.13	-7.14	18.18	0	0	0	0	0	0	0	0.07	250.0	-30.0	0	-100.0	0	0	0	0	-0.32	82.7	-124.81	0.06	104.29	-95.83	3.51	-27.48	-56.72	2.87	-35.21	-57.16	0.64	56.1	-54.61	18.32	116.04	5.35	0.93	-34.97	-56.94	0.86	-51.96	-46.58	0.93	-89.74	-56.94	310	0.0	0.0	6.8	-16.67	-39.23
22Q4 (12)	30.07	-12.38	-13.84	18.62	-12.46	-15.94	5.22	-10.62	-6.28	0.1	66.67	233.33	0.14	16.67	0.0	0	0	0	0	0	-100.0	0	0.02	-87.5	-94.12	0.02	-71.43	300.0	0	0	0	-1.85	-165.6	-1781.82	-1.4	-142.81	-308.96	4.84	-53.77	-38.34	4.43	-48.0	-35.42	0.41	-78.97	-58.16	8.48	-54.41	-32.32	1.43	-48.0	-35.59	1.79	11.18	-5.79	9.06	18.74	-9.94	310	0.0	0.0	8.16	-40.83	-24.37
22Q3 (11)	34.32	-2.33	-16.35	21.27	-0.23	-16.03	5.84	0.52	3.73	0.06	0.0	20.0	0.12	0.0	0.0	0	0	0	0	0.1	400.0	233.33	0.16	60.0	14.29	0.07	800.0	0	0	0	0	2.82	34.29	642.11	3.27	42.17	319.23	10.47	1.55	-3.41	8.52	1.43	-2.96	1.95	2.09	-5.34	18.60	0.43	-2.0	2.75	1.48	-3.17	1.61	-13.9	-34.29	7.63	56.35	-2.8	310	0.0	0.0	13.79	1.62	1.25
22Q2 (10)	35.14	9.23	-19.05	21.32	5.7	-22.61	5.81	9.21	6.41	0.06	50.0	20.0	0.12	9.09	20.0	0	0	0	0	0.02	0	0	0.1	0.0	-44.44	-0.01	0	-200.0	0	0	0	2.1	62.79	2433.33	2.3	59.72	557.14	10.31	27.13	-4.0	8.4	25.37	-8.7	1.91	35.46	24.03	18.52	6.5	29.15	2.71	25.46	-8.75	1.87	16.15	-31.0	4.88	125.93	-2.59	310	0.0	0.0	13.57	21.27	0.89
22Q1 (9)	32.17	-7.82	-2.84	20.17	-8.94	-4.59	5.32	-4.49	9.47	0.04	33.33	-50.0	0.11	-21.43	22.22	0	0	0	0	0	0	0	0.1	-70.59	0.0	0	100.0	0	0	0	0	1.29	1072.73	268.57	1.44	114.93	234.88	8.11	3.31	7.56	6.7	-2.33	6.01	1.41	43.88	15.57	17.39	38.79	7.68	2.16	-2.7	5.88	1.61	-15.26	-11.05	2.16	-78.53	5.88	310	0.0	0.0	11.19	3.71	11.01
21Q4 (8)	34.9	-14.94	7.95	22.15	-12.55	-1.9	5.57	-1.07	12.98	0.03	-40.0	-50.0	0.14	16.67	16.67	0	0	0	0	0	-100.0	0	0.34	142.86	385.71	-0.01	0	75.0	0	0	100.0	0.11	-71.05	118.64	0.67	-14.1	1575.0	7.85	-27.58	61.52	6.86	-21.87	78.18	0.98	-52.43	-3.92	12.53	-33.98	-40.08	2.22	-21.83	79.03	1.90	-22.45	62.39	10.06	28.15	118.22	310	0.0	0.0	10.79	-20.78	48.62
21Q3 (7)	41.03	-5.48	30.67	25.33	-8.06	16.3	5.63	3.11	22.66	0.05	0.0	0.0	0.12	20.0	33.33	0	0	0	0	0.03	0	50.0	0.14	-22.22	55.56	0	-100.0	100.0	0	0	0	0.38	522.22	252.0	0.78	122.86	680.0	10.84	0.93	111.72	8.78	-4.57	109.55	2.06	33.77	119.15	18.98	32.36	3.89	2.84	-4.38	110.37	2.45	-9.59	96.0	7.85	56.69	132.94	310	0.0	0.0	13.62	1.26	85.56
21Q2 (6)	43.41	31.11	71.99	27.55	30.32	55.74	5.46	12.35	37.19	0.05	-37.5	0	0.1	11.11	-23.08	0	0	0	0	0	0	0	0.18	80.0	0	0.01	0	0	0	0	0	-0.09	-125.71	0	0.35	-18.6	-37.5	10.74	42.44	160.68	9.2	45.57	149.32	1.54	26.23	258.14	14.34	-11.21	37.22	2.97	45.59	149.58	2.71	49.72	182.29	5.01	145.59	148.02	310	0.0	0.0	13.45	33.43	117.29
21Q1 (5)	33.11	2.41	53.93	21.14	-6.38	40.0	4.86	-1.42	33.15	0.08	33.33	14.29	0.09	-25.0	80.0	0	0	0	0	0	0	0	0.1	42.86	-9.09	0	100.0	0	0	100.0	0	0.35	159.32	84.21	0.43	975.0	95.45	7.54	55.14	153.02	6.32	64.16	145.91	1.22	19.61	197.56	16.15	-22.76	17.03	2.04	64.52	145.78	1.81	54.7	151.39	2.04	-55.75	145.78	310	0.0	0.0	10.08	38.84	101.6
20Q4 (4)	32.33	2.96	0.0	22.58	3.67	0.0	4.93	7.41	0.0	0.06	20.0	0.0	0.12	33.33	0.0	0	0.0	0	0.0	0	-100.0	0.0	0.07	-22.22	0.0	-0.04	-300.0	0.0	-0.06	0	0.0	-0.59	-136.0	0.0	0.04	-60.0	0.0	4.86	-5.08	0.0	3.85	-8.11	0.0	1.02	8.51	0.0	20.91	14.45	0.0	1.24	-8.15	0.0	1.17	-6.4	0.0	4.61	36.8	0.0	310	0.0	0.0	7.26	-1.09	0.0
20Q3 (3)	31.4	24.41	0.0	21.78	23.12	0.0	4.59	15.33	0.0	0.05	0	0.0	0.09	-30.77	0.0	0	0.0	0	0.0	0.02	0	0.0	0.09	0	0.0	-0.01	0	0.0	0	0	0.0	-0.25	0	0.0	0.1	-82.14	0.0	5.12	24.27	0.0	4.19	13.55	0.0	0.94	118.6	0.0	18.27	74.83	0.0	1.35	13.45	0.0	1.25	30.21	0.0	3.37	66.83	0.0	310	0.0	0.0	7.34	18.58	0.0
20Q2 (2)	25.24	17.34	0.0	17.69	17.15	0.0	3.98	9.04	0.0	0	-100.0	0.0	0.13	160.0	0.0	0	0.0	0	0.0	0	0	0.0	0	-100.0	0.0	0	0	0.0	0	0	0.0	0	-100.0	0.0	0.56	154.55	0.0	4.12	38.26	0.0	3.69	43.58	0.0	0.43	4.88	0.0	10.45	-24.28	0.0	1.19	43.37	0.0	0.96	33.33	0.0	2.02	143.37	0.0	310	0.0	0.0	6.19	23.8	0.0
20Q1 (1)	21.51	0.0	0.0	15.1	0.0	0.0	3.65	0.0	0.0	0.07	0.0	0.0	0.05	0.0	0.0	0.0	0.0	0.0	0.0	0	0.0	0.0	0.11	0.0	0.0	0	0.0	0.0	0	0.0	0.0	0.19	0.0	0.0	0.22	0.0	0.0	2.98	0.0	0.0	2.57	0.0	0.0	0.41	0.0	0.0	13.80	0.0	0.0	0.83	0.0	0.0	0.72	0.0	0.0	0.83	0.0	0.0	310	0.0	0.0	5.0	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。