旺矽 6223 - 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)	81.47	9.52	42.5	5.43	24.26	12.06	0.3	500.0	0.22	100.0	0.06	50.0	0.33	106.25	0.07	600.0	0.45	15.38	0	0	-0.04	0	0.25	-83.55	1.11	-43.94	15.82	9.78	13.12	8.07	2.64	15.28	16.67	5.04	13.83	8.56	12.78	18.22	94	0.0	21.45	8.33
2022 (9)	74.39	14.29	40.31	7.07	21.65	11.83	0.05	-16.67	0.11	37.5	0.04	33.33	0.16	45.45	0.01	0	0.39	5.41	0	0	0	0	1.52	0	1.98	842.86	14.41	73.82	12.14	74.93	2.29	72.18	15.87	-1.31	12.74	72.63	10.81	50.98	94	1.08	19.8	48.65
2021 (8)	65.09	9.84	37.65	12.72	19.36	12.17	0.06	20.0	0.08	-50.0	0.03	-25.0	0.11	22.22	0	0	0.37	19.35	-0.13	0	0	0	-0.11	0	0.21	0	8.29	-1.89	6.94	-2.8	1.33	2.31	16.08	4.08	7.38	-9.34	7.16	-7.73	93	9.41	13.32	-5.53
2020 (7)	59.26	7.45	33.4	1.64	17.26	-1.48	0.05	-16.67	0.16	-27.27	0.04	0.0	0.09	-10.0	0	0	0.31	14.81	0	0	0	0	-0.49	0	-0.15	0	8.45	72.8	7.14	66.82	1.3	113.11	15.45	23.8	8.14	79.3	7.76	75.17	85	6.25	14.1	28.42
2019 (6)	55.15	2.4	32.86	1.23	17.52	-3.58	0.06	100.0	0.22	-8.33	0.04	300.0	0.1	233.33	0	0	0.27	-6.9	0.02	-93.55	0	0	-0.16	0	0.12	-83.78	4.89	22.86	4.28	27.76	0.61	1.67	12.48	-17.3	4.54	27.53	4.43	59.35	80	0.0	10.98	14.02
2018 (5)	53.86	21.09	32.46	20.71	18.17	14.93	0.03	50.0	0.24	20.0	0.01	0	0.03	0.0	0	0	0.29	-21.62	0.31	0	0.11	-35.29	0.26	0	0.74	196.0	3.98	94.15	3.35	129.45	0.6	7.14	15.09	-44.38	3.56	94.54	2.78	115.5	80	0.0	9.63	37.77
2017 (4)	44.48	-10.36	26.89	0.9	15.81	-1.86	0.02	0.0	0.2	-9.09	0	0	0.03	-62.5	0	0	0.37	12.12	0	0	0.17	0	-0.26	0	0.25	0	2.05	-68.51	1.46	-74.07	0.56	-38.46	27.13	95.04	1.83	-71.8	1.29	-79.69	80	1.27	6.99	-35.87
2016 (3)	49.62	23.65	26.65	20.05	16.11	9.15	0.02	0.0	0.22	46.67	0	0	0.08	-11.11	0	0	0.33	106.25	0	0	0	0	-0.14	0	-0.34	0	6.51	80.83	5.63	90.85	0.91	40.0	13.91	-23.49	6.49	89.77	6.35	134.32	79	0.0	10.9	58.2
2015 (2)	40.13	-3.44	22.2	-0.05	14.76	7.03	0.02	-33.33	0.15	200.0	0	0	0.09	-10.0	0	0	0.16	77.78	0	0	0.06	0	0.17	-45.16	0.4	-4.76	3.6	-39.9	2.95	-43.05	0.65	-20.73	18.18	32.8	3.42	-44.03	2.71	-46.44	79	1.28	6.89	-11.33
2014 (1)	41.56	36.89	22.21	35.92	13.79	28.76	0.03	50.0	0.05	0	0	0	0.1	150.0	0	0	0.09	200.0	0.01	0	0	0	0.31	181.82	0.42	0	5.99	83.18	5.18	91.14	0.82	46.43	13.69	-19.66	6.11	73.58	5.06	70.95	78	1.3	7.77	64.62

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			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)	27.29	14.04	26.69	11.82	8.14	5.07	8.02	14.25	27.91	0.09	-30.77	50.0	0	-100.0	-100.0	0	-100.0	-100.0	0	-100.0	-100.0	0	0	-100.0	0	-100.0	-100.0	0	-100.0	0	0	0	0	0	-100.0	-100.0	0.27	-68.97	-74.04	7.72	12.87	52.57	6.5	19.71	57.38	1.21	-14.79	30.11	15.66	-24.38	-14.33	6.89	19.62	57.31	6.63	36.7	101.52	16.83	69.32	53.0	94	0.0	0.0	9.19	11.12	41.82
24Q2 (19)	23.93	16.9	18.88	10.93	7.05	5.6	7.02	9.86	19.19	0.13	44.44	116.67	0.07	16.67	40.0	0.01	0.0	-50.0	0.1	-9.09	100.0	0	0	0	0.26	13.04	136.36	0.01	0	0	0	0	0	0.46	-24.59	0	0.87	-9.38	443.75	6.84	41.91	68.47	5.43	37.82	58.31	1.42	65.12	144.83	20.71	16.61	45.23	5.76	37.8	58.24	4.85	53.0	39.37	9.94	137.8	50.15	94	0.0	0.0	8.27	33.17	50.09
24Q1 (18)	20.47	-6.79	14.74	10.21	-11.29	8.73	6.39	-7.66	23.36	0.09	-25.0	50.0	0.06	-14.29	50.0	0.01	0.0	0.0	0.11	-8.33	175.0	0	0	0	0.23	27.78	187.5	0	0	0	0	100.0	0	0.61	227.08	1116.67	0.96	700.0	1271.43	4.82	43.03	44.74	3.94	43.27	40.71	0.86	43.33	59.26	17.76	0.28	10.31	4.18	43.15	40.27	3.17	2.26	9.31	4.18	-69.97	40.27	94	0.0	0.0	6.21	29.92	32.69
23Q4 (17)	21.96	1.95	15.64	11.51	2.31	12.95	6.92	10.37	14.57	0.12	100.0	300.0	0.07	0.0	133.33	0.01	-50.0	0.0	0.12	0.0	200.0	0	-100.0	0	0.18	125.0	125.0	0	0	-100.0	-0.04	0	0	-0.48	-160.0	-140.0	-0.16	-115.38	-100.0	3.37	-33.4	25.28	2.75	-33.41	14.11	0.6	-35.48	106.9	17.71	-3.12	62.93	2.92	-33.33	14.06	3.10	-5.78	16.98	13.92	26.55	7.99	94	0.0	0.0	4.78	-26.23	18.61
23Q3 (16)	21.54	7.0	11.26	11.25	8.7	8.59	6.27	6.45	13.18	0.06	0.0	500.0	0.07	40.0	133.33	0.02	0.0	100.0	0.12	140.0	200.0	0.07	0	600.0	0.08	-27.27	-33.33	0	0	0	0	0	0	0.8	0	9.59	1.04	550.0	19.54	5.06	24.63	16.86	4.13	20.41	13.15	0.93	60.34	36.76	18.28	28.19	16.43	4.38	20.33	12.89	3.29	-5.46	11.15	11.00	66.16	6.38	94	0.0	0.0	6.48	17.6	13.68
23Q2 (15)	20.13	12.84	6.85	10.35	10.22	-0.58	5.89	13.71	14.37	0.06	0.0	500.0	0.05	25.0	66.67	0.02	100.0	100.0	0.05	25.0	25.0	0	0	0	0.11	37.5	57.14	0	0	100.0	0	0	0	0	100.0	-100.0	0.16	128.57	-64.44	4.06	21.92	9.14	3.43	22.5	13.58	0.58	7.41	-18.31	14.26	-11.43	-25.03	3.64	22.15	13.4	3.48	20.0	27.47	6.62	122.15	2.48	94	0.0	0.0	5.51	17.74	9.11
23Q1 (14)	17.84	-6.06	3.72	9.39	-7.85	0.54	5.18	-14.24	5.07	0.06	100.0	0	0.04	33.33	100.0	0.01	0.0	0.0	0.04	0.0	0.0	0	0	0	0.08	0.0	-38.46	0	-100.0	-100.0	0	0	0	-0.06	70.0	-110.17	0.07	187.5	-90.54	3.33	23.79	-9.26	2.8	16.18	-8.5	0.54	86.21	-11.48	16.10	48.11	-2.6	2.98	16.41	-8.31	2.90	9.43	17.41	2.98	-76.88	-8.31	94	0.0	0.0	4.68	16.13	-6.59
22Q4 (13)	18.99	-1.91	1.82	10.19	-1.64	-4.86	6.04	9.03	8.63	0.03	200.0	-25.0	0.03	0.0	50.0	0.01	0.0	0.0	0.04	0.0	0.0	0	-100.0	0	0.08	-33.33	-38.46	0.02	0	0	0	0	0	-0.2	-127.4	-600.0	-0.08	-109.2	-136.36	2.69	-37.88	3.46	2.41	-33.97	9.05	0.29	-57.35	-25.64	10.87	-30.76	-27.29	2.56	-34.02	8.02	2.65	-10.47	25.0	12.89	24.66	73.25	94	0.0	1.08	4.03	-29.3	2.54
22Q3 (12)	19.36	2.76	17.83	10.36	-0.48	7.92	5.54	7.57	14.7	0.01	0.0	0	0.03	0.0	50.0	0.01	0.0	0.0	0.04	0.0	100.0	0.01	0	0	0.12	71.43	9.09	0	100.0	0	0	0	0	0.73	82.5	0	0.87	93.33	690.91	4.33	16.4	106.19	3.65	20.86	106.21	0.68	-4.23	106.06	15.70	-17.46	1.49	3.88	20.87	106.38	2.96	8.42	67.23	10.34	60.06	103.54	94	0.0	0.0	5.7	12.87	70.15
22Q2 (11)	18.84	9.53	19.47	10.41	11.46	15.92	5.15	4.46	11.96	0.01	0	0.0	0.03	50.0	50.0	0.01	0.0	0.0	0.04	0.0	100.0	0	0	0	0.07	-46.15	-12.5	-0.03	-400.0	76.92	0	0	0	0.4	-32.2	281.82	0.45	-39.19	280.0	3.72	1.36	91.75	3.02	-1.31	92.36	0.71	16.39	97.22	19.02	15.06	1.6	3.21	-1.23	89.94	2.73	10.53	40.72	6.46	98.77	101.87	94	0.0	1.08	5.05	0.8	59.81
22Q1 (10)	17.2	-7.77	20.79	9.34	-12.79	11.72	4.93	-11.33	12.56	0	-100.0	-100.0	0.02	0.0	0.0	0.01	0.0	0.0	0.04	0.0	100.0	0	0	0	0.13	0.0	160.0	0.01	0	0	0	0	0	0.59	1375.0	742.86	0.74	236.36	428.57	3.67	41.15	123.78	3.06	38.46	121.74	0.61	56.41	144.0	16.53	10.57	6.37	3.25	37.13	116.67	2.47	16.51	87.12	3.25	-56.32	116.67	94	1.08	2.17	5.01	27.48	73.96
21Q4 (9)	18.65	13.51	23.84	10.71	11.56	23.67	5.56	15.11	16.81	0.04	0	300.0	0.02	0.0	0.0	0.01	0.0	0.0	0.04	100.0	100.0	0	0	0	0.13	18.18	85.71	0	0	100.0	0	0	0	0.04	0	121.05	0.22	100.0	320.0	2.6	23.81	68.83	2.21	24.86	72.66	0.39	18.18	50.0	14.95	-3.36	-12.57	2.37	26.06	58.0	2.12	19.77	44.22	7.44	46.46	-11.53	93	-1.06	9.41	3.93	17.31	34.13
21Q3 (8)	16.43	4.19	9.17	9.6	6.9	16.5	4.83	5.0	11.03	0	-100.0	-100.0	0.02	0.0	-50.0	0.01	0.0	0.0	0.02	0.0	0.0	0	0	0	0.11	37.5	83.33	0	100.0	-100.0	0	0	0	0	100.0	-100.0	0.11	144.0	-15.38	2.1	8.25	-19.23	1.77	12.74	-19.91	0.33	-8.33	-15.38	15.47	-17.36	4.32	1.88	11.24	-24.8	1.77	-8.76	-19.91	5.08	58.75	-28.35	94	1.08	6.82	3.35	6.01	-15.83
21Q2 (7)	15.77	10.74	1.48	8.98	7.42	5.03	4.6	5.02	9.52	0.01	0.0	0	0.02	0.0	-60.0	0.01	0.0	0.0	0.02	0.0	0	0	0	0	0.08	60.0	0	-0.13	0	0	0	0	0	-0.22	-414.29	0	-0.25	-278.57	-31.58	1.94	18.29	-25.38	1.57	13.77	-29.28	0.36	44.0	-5.26	18.72	20.46	27.26	1.69	12.67	-39.21	1.94	46.97	-24.22	3.20	113.33	-29.98	93	1.09	16.25	3.16	9.72	-21.39
21Q1 (6)	14.24	-5.44	4.63	8.36	-3.46	5.16	4.38	-7.98	10.89	0.01	0.0	0	0.02	0.0	-60.0	0.01	0.0	0.0	0.02	0.0	0	0	0	0	0.05	-28.57	0	0	100.0	0	0	0	0	0.07	136.84	0	0.14	240.0	1300.0	1.64	6.49	-4.09	1.38	7.81	-4.17	0.25	-3.85	-7.41	15.54	-9.12	-3.0	1.50	0.0	-16.67	1.32	-10.2	-13.16	1.50	-82.16	-16.67	92	8.24	15.0	2.88	-1.71	-9.43
20Q4 (5)	15.06	0.07	-0.86	8.66	5.1	0.58	4.76	9.43	-0.83	0.01	0.0	-50.0	0.02	-50.0	0	0.01	0.0	0	0.02	0.0	0.0	0	0	0	0.07	16.67	-30.0	-0.01	-200.0	0	0	0	0	-0.19	-575.0	24.0	-0.1	-176.92	23.08	1.54	-40.77	-6.67	1.28	-42.08	-13.51	0.26	-33.33	62.5	17.10	15.31	74.67	1.50	-40.0	-19.35	1.47	-33.48	-14.04	8.41	18.62	56.9	85	-3.41	6.25	2.93	-26.38	-5.79
20Q3 (4)	15.05	-3.15	0.0	8.24	-3.63	0.0	4.35	3.57	0.0	0.01	0	0.0	0.04	-20.0	0.0	0.01	0.0	0.0	0.02	0	0.0	0	0	0.0	0.06	0	0.0	0.01	0	0.0	0	0	0.0	0.04	0	0.0	0.13	168.42	0.0	2.6	0.0	0.0	2.21	-0.45	0.0	0.39	2.63	0.0	14.83	0.82	0.0	2.50	-10.07	0.0	2.21	-13.67	0.0	7.09	55.14	0.0	88	10.0	0.0	3.98	-1.0	0.0
20Q2 (3)	15.54	14.18	0.0	8.55	7.55	0.0	4.2	6.33	0.0	0	0	0.0	0.05	0.0	0.0	0.01	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	-0.19	-2000.0	0.0	2.6	52.05	0.0	2.22	54.17	0.0	0.38	40.74	0.0	14.71	-8.18	0.0	2.78	54.44	0.0	2.56	68.42	0.0	4.57	153.89	0.0	80	0.0	0.0	4.02	26.42	0.0
20Q1 (2)	13.61	-10.4	0.0	7.95	-7.67	0.0	3.95	-17.71	0.0	0	-100.0	0.0	0.05	0	0.0	0.01	0	0.0	0	-100.0	0.0	0	0	0.0	0	-100.0	0.0	0	0	0.0	0	0	0.0	0	100.0	0.0	0.01	107.69	0.0	1.71	3.64	0.0	1.44	-2.7	0.0	0.27	68.75	0.0	16.02	63.64	0.0	1.80	-3.23	0.0	1.52	-11.11	0.0	1.80	-66.42	0.0	80	0.0	0.0	3.18	2.25	0.0
19Q4 (1)	15.19	0.0	0.0	8.61	0.0	0.0	4.8	0.0	0.0	0.02	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	0.1	0.0	0.0	0	0.0	0.0	0	0.0	0.0	-0.25	0.0	0.0	-0.13	0.0	0.0	1.65	0.0	0.0	1.48	0.0	0.0	0.16	0.0	0.0	9.79	0.0	0.0	1.86	0.0	0.0	1.71	0.0	0.0	5.36	0.0	0.0	80	0.0	0.0	3.11	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。