瑞儀 6176 - 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		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)	440.89	-24.89	352.11	-25.12	32.96	-9.43	21.17	155.68	4.64	146.81	0.21	5.0	0.73	-53.8	0	0	0.41	70.83	0.01	-66.67	0	0.95	-96.23	18.21	-59.0	75.42	-40.46	52.76	-21.57	22.66	-61.85	30.05	-35.93	11.21	-20.89	7.43	51.02	465	87.89	-35.14
2022 (9)	587.01	3.12	470.22	1.42	36.39	12.87	8.28	88.18	1.88	74.07	0.2	900.0	1.58	159.02	0.07	40.0	0.24	140.0	0.03	-95.65	0	25.17	0	44.41	0	126.67	68.18	67.27	29.61	59.4	153.63	46.90	50.8	14.17	28.7	4.92	-56.19	465	135.5	62.45
2021 (8)	569.24	1.48	463.65	2.08	32.24	15.02	4.4	-34.23	1.08	-52.84	0.02	-33.33	0.61	0	0.05	0	0.1	25.0	0.69	0	0	-5.89	0	-0.31	0	75.32	8.44	51.9	-0.73	23.42	36.32	31.10	25.76	11.01	-0.63	11.23	-16.81	465	83.41	3.4
2020 (7)	560.93	-0.05	454.2	-1.17	28.03	-8.67	6.69	-29.06	2.29	-25.41	0.03	-40.0	0	0	0	0	0.08	-11.11	0	0	-0.99	-13.53	0	-10.51	0	69.46	-15.72	52.28	-10.94	17.18	-27.57	24.73	-14.07	11.08	-11.0	13.50	27.48	465	80.67	-17.81
2019 (6)	561.21	4.02	459.59	0.76	30.69	-10.76	9.43	17.58	3.07	-1.6	0.05	0	0	0	0	0	0.09	-43.75	0.01	-98.0	-0.03	1.87	-78.6	9.45	-37.66	82.42	24.5	58.7	16.51	23.72	49.84	28.78	20.37	12.45	17.12	10.59	39.89	465	98.15	15.59
2018 (5)	539.52	-0.82	456.14	-1.97	34.39	10.86	8.02	103.04	3.12	143.75	0	0	0	0	0	0	0.16	33.33	0.5	0	0	8.74	0	15.16	0	66.2	59.52	50.38	64.91	15.83	44.43	23.91	-9.4	10.63	64.3	7.57	-9.12	465	84.91	41.54
2017 (4)	544.0	17.65	465.33	15.34	31.02	-0.26	3.95	31.67	1.28	-19.5	0	0	0	0	0	0	0.12	-20.0	-0.03	0	0	-11.56	0	-8.17	0	41.5	-11.61	30.55	-3.57	10.96	-28.23	26.39	-18.85	6.47	3.69	8.33	147.92	465	59.99	-13.97
2016 (3)	462.37	-10.79	403.43	-11.21	31.1	-7.61	3.0	-48.1	1.59	-40.67	0	0	0	0	0	0	0.15	0.0	-0.76	0	0	13.3	390.77	16.07	121.05	46.95	17.11	31.68	3.09	15.27	63.14	32.52	39.33	6.24	-0.79	3.36	-33.47	465	69.73	13.0
2015 (2)	518.31	0.89	454.36	2.41	33.66	3.47	5.78	-15.74	2.68	6.35	0	0	0	0	0	0	0.15	-42.31	-0.07	0	0	2.71	83.11	7.27	-10.36	40.09	-16.3	30.73	-17.53	9.36	-12.03	23.34	5.09	6.29	-16.13	5.05	-19.46	465	61.71	-4.72
2014 (1)	513.72	-19.15	443.66	-18.53	32.53	-5.6	6.86	34.51	2.52	0	0	0	0	0	0	0	0.26	13.04	0.11	0	0	1.48	0	8.11	27.32	47.9	-26.85	37.26	-20.91	10.64	-42.08	22.21	-20.85	7.50	-18.66	6.27	-28.42	465	64.77	-19.84

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			股利收入 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)	141.63	18.54	24.37	110.27	16.33	22.21	10.25	9.51	12.76	3.64	-19.47	-35.12	0	-100.0	-100.0	0	-100.0	-100.0	0	0	0	0	0	0	0	-100.0	-100.0	0	-100.0	-100.0	0	0	0	-100.0	-100.0	2.88	-67.09	-76.45	23.92	-3.08	-11.83	16.92	-6.05	-11.13	7.0	4.95	-13.47	29.27	8.25	-1.81	3.64	-5.94	-11.22	3.02	51.76	106.85	11.69	45.22	11.65	465	26.17	-3.43	-13.83
24Q2 (19)	119.48	10.35	1.13	94.79	8.78	1.13	9.36	3.54	12.23	4.52	-9.78	-23.39	0.33	-52.86	-77.08	0.05	0.0	0.0	0	0	-100.0	0	0	0	0.03	0.0	50.0	0.06	500.0	0	0	0	4.4	-55.82	-55.06	8.75	-38.16	-40.44	24.68	-8.05	-20.62	18.01	-7.4	-19.27	6.67	-9.86	-24.12	27.04	-1.85	-4.32	3.87	-7.42	-19.37	1.99	74.56	21.34	8.05	92.58	26.18	465	27.1	-8.2	-21.31
24Q1 (18)	108.27	-6.95	17.05	87.14	-5.31	14.48	9.04	6.6	28.23	5.01	1.01	6.6	0.7	-30.69	-23.08	0.05	-16.67	0.0	0	0	-100.0	0	0	0	0.03	-62.5	0.0	0.01	0	0	0	0	9.96	176.91	389.53	14.15	251.5	2146.03	26.84	298.81	156.35	19.45	380.25	164.27	7.4	176.12	137.94	27.55	-30.88	-7.15	4.18	380.46	164.56	1.14	-60.42	-21.38	4.18	-63.17	164.56	465	29.52	200.61	122.62
23Q4 (17)	116.36	2.18	-23.96	92.03	1.99	-23.75	8.48	-6.71	-3.53	4.96	-11.59	16.71	1.01	-21.09	36.49	0.06	20.0	20.0	0	0	-100.0	0	0	-100.0	0.08	-71.43	100.0	0	-100.0	-100.0	0	0	-12.95	-271.52	-73.13	-9.34	-176.37	-178.81	6.73	-75.19	-67.38	4.05	-78.73	-64.69	2.68	-66.87	-70.74	39.86	33.71	-10.23	0.87	-78.78	-64.78	2.88	97.26	-9.72	11.35	8.4	-21.56	465	9.82	-67.67	-57.62
23Q3 (16)	113.88	-3.61	-36.73	90.23	-3.73	-36.23	9.09	8.99	-8.64	5.61	-4.92	209.94	1.28	-11.11	120.69	0.05	0.0	0.0	0	-100.0	-100.0	0	0	0	0.28	1300.0	180.0	0.01	0	0.0	0	0	7.55	-22.88	-57.58	12.23	-16.75	-47.98	27.13	-12.74	-48.25	19.04	-14.66	3.48	8.09	-7.96	-76.23	29.81	5.48	-54.07	4.10	-14.58	3.54	1.46	-10.98	232.73	10.47	64.11	-12.75	465	30.37	-11.82	-44.5
23Q2 (15)	118.14	27.72	7.19	93.73	23.13	3.64	8.34	18.3	-7.02	5.9	25.53	364.57	1.44	58.24	414.29	0.05	0.0	0.0	0.36	-2.7	-2.7	0	0	0	0.02	-33.33	-60.0	0	0	0	0	0	9.79	384.59	-16.4	14.69	2231.75	-11.08	31.09	196.94	11.92	22.31	203.12	34.16	8.79	182.64	-21.17	28.26	-4.75	-29.58	4.80	203.8	34.08	1.64	13.1	8100.0	6.38	303.8	-20.65	465	34.44	159.73	15.61
23Q1 (14)	92.5	-39.55	-35.67	76.12	-36.93	-35.26	7.05	-19.8	-18.78	4.7	10.59	400.0	0.91	22.97	225.0	0.05	0.0	0.0	0.37	2.78	-22.92	0	-100.0	-100.0	0.03	-25.0	-25.0	0	-100.0	0	0	0	-3.44	54.01	-209.9	0.63	118.81	-91.86	10.47	-49.25	-59.47	7.36	-35.83	-64.56	3.11	-66.05	-38.66	29.67	-33.18	51.22	1.58	-36.03	-64.65	1.45	-54.55	-48.21	1.58	-89.08	-64.65	465	13.26	-42.77	-52.35
22Q4 (13)	153.03	-14.97	1.47	120.7	-14.7	-0.85	8.79	-11.66	0.8	4.25	134.81	329.29	0.74	27.59	196.0	0.05	0.0	0	0.36	-2.7	-40.98	0.04	0	0	0.04	-60.0	33.33	0.01	0.0	100.84	0	0	-7.48	-142.02	-201.61	-3.35	-114.25	-29.84	20.63	-60.65	11.45	11.47	-37.66	19.23	9.16	-73.08	2.92	44.40	-31.59	-7.6	2.47	-37.63	19.32	3.19	390.0	21.76	14.47	20.58	29.66	465	23.17	-57.66	13.91
22Q3 (12)	179.98	63.29	30.95	141.5	56.46	26.43	9.95	10.93	20.31	1.81	42.52	39.23	0.58	107.14	141.67	0.05	0.0	0	0.37	0.0	0	0	0	0	0.1	100.0	150.0	0.01	0	200.0	0	0	17.8	52.01	7639.13	23.51	42.31	968.64	52.43	88.73	162.94	18.4	10.64	20.97	34.03	205.2	619.45	64.90	61.72	173.49	3.96	10.61	21.1	-1.10	-5600.0	-139.29	12.00	49.25	32.01	465	54.72	83.69	150.21
22Q2 (11)	110.22	-23.34	-21.45	90.44	-23.08	-20.79	8.97	3.34	21.88	1.27	35.11	17.59	0.28	0.0	-6.67	0.05	0.0	0	0.37	-22.92	0	0	-100.0	-100.0	0.05	25.0	150.0	0	0	0	0	0	11.71	274.12	336.57	16.52	113.44	467.93	27.78	7.55	85.7	16.63	-19.93	59.75	11.15	119.92	144.52	40.13	104.54	31.75	3.58	-19.91	59.82	0.02	-99.29	-99.38	8.04	79.87	38.14	465	29.79	7.04	74.41
22Q1 (10)	143.78	-4.66	2.2	117.58	-3.41	1.53	8.68	-0.46	10.15	0.94	-5.05	-9.62	0.28	12.0	-3.45	0.05	0	400.0	0.48	-21.31	0	0.03	0	0	0.04	33.33	100.0	0	100.0	-100.0	0	0	3.13	226.21	138.93	7.74	400.0	69.74	25.83	39.55	17.95	20.77	115.9	24.67	5.07	-43.03	-3.24	19.62	-59.17	-17.94	4.47	115.94	24.86	2.80	6.87	7.69	4.47	-59.95	24.86	465	27.83	36.82	15.43
21Q4 (9)	150.81	9.73	-8.66	121.73	8.77	-8.82	8.72	5.44	9.96	0.99	-23.85	-15.38	0.25	4.17	-40.48	0	0	-100.0	0.61	0	0	0	0	0	0.03	-25.0	50.0	-1.19	-11800.0	0	0	0	-2.48	-1178.26	66.98	-2.58	-217.27	63.76	18.51	-7.17	9.72	9.62	-36.75	-23.41	8.9	88.16	106.98	48.05	102.49	88.36	2.07	-36.7	-23.33	2.62	-6.43	-38.06	11.16	22.77	-0.71	465	20.34	-7.0	5.44
21Q3 (8)	137.44	-2.05	-12.92	111.92	-1.98	-10.41	8.27	12.36	13.44	1.3	20.37	-26.55	0.24	-20.0	-51.02	0	0	-100.0	0	0	0	0	-100.0	0	0.04	100.0	33.33	-0.01	0	0	0	0	0.23	104.65	103.67	2.2	149.0	141.12	19.94	33.29	-3.2	15.21	46.11	0.4	4.73	3.73	-13.21	23.73	-22.09	-10.28	3.27	45.98	0.31	2.80	-12.5	-36.51	9.09	56.19	6.44	465	21.87	28.04	-5.94
21Q2 (7)	140.32	-0.26	-7.88	114.18	-1.41	-5.74	7.36	-6.6	8.08	1.08	3.85	0	0.3	3.45	-60.53	0	-100.0	-100.0	0	0	0	0.05	0	0	0.02	0.0	0	0	-100.0	0	0	0	-4.95	-477.86	0	-4.49	-198.46	-146.7	14.96	-31.69	-34.41	10.41	-37.52	-40.21	4.56	-12.98	-15.56	30.46	27.39	28.58	2.24	-37.43	-40.11	3.20	23.08	-22.71	5.82	62.57	10.23	465	17.08	-29.16	-34.13
21Q1 (6)	140.68	-14.79	64.19	115.81	-13.26	55.2	7.88	-0.63	31.55	1.04	-11.11	-44.39	0.29	-30.95	-52.46	0.01	0.0	0.0	0	0	0	0	0	0	0.02	0.0	100.0	1.89	0	0	0	0	1.31	117.44	-45.42	4.56	164.04	20.63	21.9	29.82	138.56	16.66	32.64	133.01	5.24	21.86	159.41	23.91	-6.27	8.39	3.58	32.59	132.47	2.60	-38.53	261.11	3.58	-68.15	132.47	465	24.11	24.99	97.62
20Q4 (5)	165.1	4.6	24.79	133.51	6.87	23.93	7.93	8.78	9.38	1.17	-33.9	-39.06	0.42	-14.29	0	0.01	0.0	0	0	0	0	0	0	0	0.02	-33.33	0.0	0	0	0	0	0	-7.51	-19.78	-90.61	-7.12	-33.08	-209.57	16.87	-18.11	7.8	12.56	-17.1	64.4	4.3	-21.1	-46.32	25.51	-3.55	-50.16	2.70	-17.18	64.63	4.23	-4.08	97.66	11.24	31.62	-10.94	465	19.29	-17.03	2.99
20Q3 (4)	157.84	3.62	0.0	124.93	3.14	0.0	7.29	7.05	0.0	1.77	0	0.0	0.49	-35.53	0.0	0.01	0.0	0.0	0	0	0.0	0	0	0.0	0.03	0	0.0	0	0	0.0	0	0.0	-6.27	0	0.0	-5.35	-193.96	0.0	20.6	-9.69	0.0	15.15	-12.98	0.0	5.45	0.93	0.0	26.45	11.65	0.0	3.26	-12.83	0.0	4.41	6.52	0.0	8.54	61.74	0.0	465	23.25	-10.34	0.0
20Q2 (3)	152.32	77.78	0.0	121.13	62.33	0.0	6.81	13.69	0.0	0	-100.0	0.0	0.76	24.59	0.0	0.01	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	-100.0	0.0	-1.82	-148.15	0.0	22.81	148.47	0.0	17.41	143.5	0.0	5.4	167.33	0.0	23.69	7.39	0.0	3.74	142.86	0.0	4.14	475.0	0.0	5.28	242.86	0.0	465	25.93	112.54	0.0
20Q1 (2)	85.68	-35.24	0.0	74.62	-30.73	0.0	5.99	-17.38	0.0	1.87	-2.6	0.0	0.61	0	0.0	0.01	0	0.0	0	0	0.0	0	0	0.0	0.01	-50.0	0.0	0	0	0.0	0	0.0	2.4	160.91	0.0	3.78	264.35	0.0	9.18	-41.34	0.0	7.15	-6.41	0.0	2.02	-74.78	0.0	22.06	-56.9	0.0	1.54	-6.1	0.0	0.72	-66.36	0.0	1.54	-87.8	0.0	465	12.2	-34.86	0.0
19Q4 (1)	132.3	0.0	0.0	107.73	0.0	0.0	7.25	0.0	0.0	1.92	0.0	0.0	0	0.0	0.0	0	0.0	0.0	0	0.0	0.0	0	0.0	0.0	0.02	0.0	0.0	0	0.0	0.0	0.0	0.0	-3.94	0.0	0.0	-2.3	0.0	0.0	15.65	0.0	0.0	7.64	0.0	0.0	8.01	0.0	0.0	51.18	0.0	0.0	1.64	0.0	0.0	2.14	0.0	0.0	12.62	0.0	0.0	465	18.73	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。