同欣電 6271 - 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	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)	115.85	-17.67	87.97	-2.97	13.69	2.16	2.21	240.0	1.01	405.0	0.02	0.0	0.08	0.0	0.1	-28.57	2.28	686.21	0	0.07	-98.4	-0.23	0	13.95	-64.13	11.51	-63.36	2.45	-67.25	17.53	-8.89	5.48	-69.07	5.62	-59.74	209	19.43	29.15	-45.64
2022 (9)	140.72	1.53	90.66	-1.94	13.4	10.02	0.65	209.52	0.2	900.0	0.02	0.0	0.08	60.0	0.14	250.0	0.29	20.83	-0.14	4.37	0	2.24	0	38.89	14.99	31.41	13.6	7.48	21.23	19.24	5.42	17.72	15.06	13.96	4.96	175	-1.69	53.62	7.76
2021 (8)	138.6	36.18	92.45	26.96	12.18	36.85	0.21	50.0	0.02	-33.33	0.02	0.0	0.05	0	0.04	0	0.24	-29.41	0	-0.92	0	-0.14	0	33.82	82.91	27.65	90.56	6.17	55.03	18.25	-15.23	15.40	96.43	13.30	72.95	178	-3.26	49.76	72.18
2020 (7)	101.78	36.97	72.82	24.88	8.9	29.36	0.14	-51.72	0.03	-40.0	0.02	0.0	0	0	0	0	0.34	30.77	0	-1.74	0	-1.57	0	18.49	96.28	14.51	95.55	3.98	99.0	21.53	1.27	7.84	75.39	7.69	125.51	184	11.52	28.9	70.0
2019 (6)	74.31	0.23	58.31	5.79	6.88	-9.83	0.29	-14.71	0.05	-37.5	0.02	0	0	0	0	0	0.26	0.0	0	-0.18	0	0.3	-71.96	9.42	-24.34	7.42	-26.82	2.0	-13.79	21.26	14.3	4.47	-26.6	3.41	-21.43	165	0.0	17.0	-20.34
2018 (5)	74.14	-4.29	55.12	-5.75	7.63	3.67	0.34	-8.11	0.08	-70.37	0	0	0	0	0	0	0.26	52.94	0	0.59	0	1.07	0	12.45	13.18	10.14	4.11	2.32	84.13	18.60	62.45	6.09	5.36	4.34	-12.5	165	0.0	21.34	-0.23
2017 (4)	77.46	-3.87	58.48	-3.55	7.36	-3.29	0.37	-5.13	0.27	-43.75	0	0	0	0	0	0	0.17	-37.04	0	-0.76	0	-0.62	0	11.0	-10.06	9.74	-4.98	1.26	-36.36	11.45	-29.32	5.78	-3.34	4.96	0.0	165	1.23	21.39	-10.8
2016 (3)	80.58	3.68	60.63	3.5	7.61	8.4	0.39	-29.09	0.48	-7.69	0	0	0	0	0	0	0.27	170.0	0	-0.12	0	-0.11	0	12.23	-4.68	10.25	-1.54	1.98	-18.18	16.20	-13.97	5.98	-0.83	4.96	6.9	163	0.0	23.98	-1.4
2015 (2)	77.72	-6.79	58.58	0.15	7.02	-9.3	0.55	7.84	0.52	36.84	0	0	0	0	0	0	0.1	25.0	0	0.79	-13.19	0.71	-16.47	12.83	-28.72	10.41	-31.11	2.42	-16.26	18.83	17.17	6.03	-32.32	4.64	-31.96	163	0.0	24.32	-14.94
2014 (1)	83.38	5.16	58.49	7.28	7.74	10.26	0.51	59.38	0.38	0	0	0	0	0	0	0	0.08	-33.33	0	0.91	15.19	0.85	-4.49	18.0	-3.43	15.11	-4.55	2.89	3.21	16.07	6.78	8.91	-7.76	6.82	-4.62	163	0.0	28.59	3.44

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)	30.68	-0.03	15.04	21.98	-0.18	6.91	3.99	-1.97	12.08	0.56	-12.5	9.8	0	-100.0	-100.0	0	-100.0	-100.0	0	-100.0	0	0	0	-100.0	0	-100.0	-100.0	0	0	0	0	0	0	-100.0	-100.0	0.6	-34.07	-40.0	5.31	-3.63	49.58	5.29	19.95	88.93	0.01	-99.09	-98.68	0.26	-98.7	-98.78	2.53	19.91	88.81	2.24	34.13	160.47	6.38	65.71	100.63	209	0.0	0.0	9.96	-1.29	34.23
24Q2 (19)	30.69	3.3	7.91	22.02	2.28	-6.66	4.07	4.36	27.99	0.64	16.36	3.23	0.28	7.69	12.0	0.01	0.0	0	0.04	0.0	100.0	0	0	0	0.16	100.0	-76.12	0	0	0	0	0	0.81	-64.32	-33.06	0.91	237.04	161.49	5.51	20.83	2961.11	4.41	20.82	3575.0	1.1	20.88	1733.33	20.00	-0.1	-38.65	2.11	21.26	2537.5	1.67	3.09	116.88	3.85	121.26	61.09	209	0.0	29.81	10.09	12.24	147.91
24Q1 (18)	29.71	-6.4	2.45	21.53	-6.23	3.16	3.9	10.48	14.04	0.55	-9.84	17.02	0.26	0.0	8.33	0.01	0.0	0	0.04	-20.0	300.0	0	0	0	0.08	-93.5	-61.9	0	0	0	0	0	2.27	191.53	554.0	0.27	-6.9	775.0	4.56	-17.69	-2.36	3.65	-24.9	-1.88	0.91	33.82	-4.21	20.02	63.16	-1.48	1.74	-25.32	-24.68	1.62	-26.03	-10.0	1.74	-68.36	-24.68	209	0.0	29.81	8.99	-4.97	9.63
23Q4 (17)	31.74	19.01	-3.53	22.96	11.67	5.03	3.53	-0.84	4.13	0.61	19.61	74.29	0.26	0.0	73.33	0.01	0.0	0.0	0.05	0	400.0	0	-100.0	0	1.23	623.53	2360.0	0	0	100.0	0	0	-2.48	-234.05	-40.11	0.29	-71.0	116.86	5.54	56.06	-6.42	4.86	73.57	4.97	0.68	-10.53	-47.29	12.27	-42.37	-43.69	2.33	73.88	-12.08	2.19	154.65	-27.96	5.50	72.96	-69.41	209	0.0	19.43	9.46	27.49	6.89
23Q3 (16)	26.67	-6.22	-28.13	20.56	-12.84	-12.17	3.56	11.95	5.64	0.51	-17.74	218.75	0.26	4.0	420.0	0.01	0	0	0	-100.0	-100.0	0.1	0	-28.57	0.17	-74.63	750.0	0	0	100.0	0	0	1.85	52.89	-41.08	1.0	167.57	281.82	3.55	1872.22	-63.7	2.8	2233.33	-63.73	0.76	1166.67	-63.11	21.29	-34.69	1.04	1.34	1575.0	-68.98	0.86	11.69	-78.28	3.18	33.05	-78.8	209	29.81	16.76	7.42	82.31	-45.6
23Q2 (15)	28.44	-1.93	-21.13	23.59	13.03	5.12	3.18	-7.02	-7.56	0.62	31.91	520.0	0.25	4.17	0	0	0	0	0.02	100.0	0.0	0	0	0	0.67	219.05	458.33	0	0	0	0	0	1.21	342.0	-27.11	-1.48	-3600.0	-176.68	0.18	-96.15	-98.51	0.12	-96.77	-98.8	0.06	-93.68	-97.17	32.60	60.43	86.29	0.08	-96.54	-98.57	0.77	-57.22	-80.0	2.39	3.46	-77.6	161	0.0	-10.06	4.07	-50.37	-74.58
23Q1 (14)	29.0	-11.85	-16.33	20.87	-4.53	-9.06	3.42	0.88	7.21	0.47	34.29	840.0	0.24	60.0	0	0	-100.0	0	0.01	0.0	-50.0	0	0	0	0.21	320.0	133.33	0	100.0	0	0	0	-0.5	71.75	-137.31	-0.04	97.67	-101.56	4.67	-21.11	-57.89	3.72	-19.65	-59.03	0.95	-26.36	-52.74	20.32	-6.75	11.89	2.31	-12.83	-54.53	1.80	-40.79	-42.12	2.31	-87.15	-54.53	161	-8.0	-10.06	8.2	-7.34	-45.73
22Q4 (13)	32.9	-11.34	-6.21	21.86	-6.62	-2.15	3.39	0.59	-3.69	0.35	118.75	337.5	0.15	200.0	0	0.01	0	0	0.01	-50.0	0.0	0	-100.0	0	0.05	150.0	-16.67	-0.07	12.5	0	0	0	-1.77	-156.37	-1261.54	-1.72	-212.73	-2966.67	5.92	-39.47	-36.21	4.63	-40.03	-36.75	1.29	-37.38	-33.85	21.79	3.42	3.52	2.65	-38.66	-35.37	3.04	-23.23	-12.39	17.98	19.87	16.07	175	-2.23	-1.69	8.85	-35.12	-33.16
22Q3 (12)	37.11	2.91	-1.75	23.41	4.32	-0.76	3.37	-2.03	8.71	0.16	60.0	300.0	0.05	0	0	0	0	0	0.02	0.0	100.0	0.14	0	250.0	0.02	-83.33	-66.67	-0.08	0	0	0	0	3.14	89.16	1862.5	-0.55	-128.5	-194.83	9.78	-19.17	-16.12	7.72	-22.65	-16.54	2.06	-2.83	-14.52	21.07	20.4	1.79	4.32	-22.72	-16.6	3.96	2.86	-4.58	15.00	40.58	31.69	179	0.0	0.56	13.64	-14.8	-12.73
22Q2 (11)	36.06	4.04	4.98	22.44	-2.22	-4.31	3.44	7.84	22.42	0.1	100.0	100.0	0	0	-100.0	0	0	-100.0	0.02	0.0	100.0	0	0	0	0.12	33.33	100.0	0	0	0	0	0	1.66	23.88	250.91	1.93	-24.9	282.08	12.1	9.11	72.12	9.98	9.91	58.92	2.12	5.47	186.49	17.50	-3.63	65.25	5.59	10.04	58.81	3.85	23.79	9.69	10.67	110.04	71.82	179	0.0	0.56	16.01	5.96	45.02
22Q1 (10)	34.66	-1.2	10.35	22.95	2.73	-0.56	3.19	-9.38	16.0	0.05	-37.5	25.0	0	0	-100.0	0	0	0	0.02	100.0	100.0	0	0	0	0.09	50.0	50.0	0	0	0	0	0	1.34	1130.77	793.33	2.57	4183.33	851.85	11.09	19.5	89.57	9.08	24.04	89.56	2.01	3.08	89.62	18.16	-13.73	0.22	5.08	23.9	89.55	3.11	-10.37	43.98	5.08	-67.2	89.55	179	0.56	0.56	15.11	14.12	53.4
21Q4 (9)	35.08	-7.12	6.76	22.34	-5.3	-2.95	3.52	13.55	32.33	0.08	100.0	166.67	0	0	-100.0	0	0	0	0.01	0.0	0	0	-100.0	0	0.06	0.0	-57.14	0	0	0	0	0	-0.13	-181.25	86.17	0.06	-89.66	106.19	9.28	-20.41	49.44	7.32	-20.86	49.39	1.95	-19.09	50.0	21.05	1.69	0.33	4.10	-20.85	53.56	3.47	-16.39	23.49	15.49	36.0	96.57	178	0.0	-3.26	13.24	-15.29	33.74
21Q3 (8)	37.77	9.96	31.33	23.59	0.6	16.55	3.1	10.32	14.39	0.04	-20.0	100.0	0	-100.0	-100.0	0	-100.0	0	0.01	0.0	0	0.04	0	0	0.06	0.0	-40.0	0	0	0	0	0	0.16	114.55	121.05	0.58	154.72	178.38	11.66	65.86	129.98	9.25	47.29	137.18	2.41	225.68	105.98	20.70	95.47	-10.08	5.18	47.16	187.78	4.15	18.23	86.94	11.39	83.41	120.31	178	0.0	-17.97	15.63	41.58	99.87
21Q2 (7)	34.35	9.36	66.51	23.45	1.6	57.91	2.81	2.18	56.11	0.05	25.0	0	0.01	0.0	0	0.01	0	0	0.01	0.0	0	0	0	0	0.06	0.0	0	0	0	0	0	0	-1.1	-833.33	0	-1.06	-492.59	-430.0	7.03	20.17	85.98	6.28	31.11	110.74	0.74	-30.19	-7.5	10.59	-41.56	-49.93	3.52	31.34	107.06	3.51	62.5	130.92	6.21	131.72	85.37	178	0.0	1.71	11.04	12.08	87.76
21Q1 (6)	31.41	-4.41	60.83	23.08	0.26	56.79	2.75	3.38	59.88	0.04	33.33	33.33	0.01	-50.0	0	0	0	-100.0	0.01	0	0	0	0	0	0.06	-57.14	500.0	0	0	0	0	0	0.15	115.96	-50.0	0.27	127.84	-20.59	5.85	-5.8	70.06	4.79	-2.24	76.1	1.06	-18.46	49.3	18.12	-13.63	-12.76	2.68	0.37	62.42	2.16	-23.13	89.47	2.68	-65.99	62.42	178	-3.26	7.88	9.85	-0.51	86.2
20Q4 (5)	32.86	14.26	57.53	23.02	13.74	45.6	2.66	-1.85	57.4	0.03	50.0	-40.0	0.02	0.0	0	0	0	0	0	0	0	0	0	0	0.14	40.0	55.56	0	0	0	0	0	-0.94	-23.68	-123.81	-0.97	-31.08	-304.17	6.21	22.49	98.4	4.9	25.64	98.38	1.3	11.11	96.97	20.98	-8.86	-0.85	2.67	48.33	79.19	2.81	26.58	116.15	7.88	52.42	75.5	184	-15.21	11.52	9.9	26.6	99.6
20Q3 (4)	28.76	39.41	0.0	20.24	36.3	0.0	2.71	50.56	0.0	0.02	0	0.0	0.02	0	0.0	0	0	0.0	0	0	0.0	0	0	0.0	0.1	0	0.0	0	0	0.0	0	0.0	-0.76	0	0.0	-0.74	-270.0	0.0	5.07	34.13	0.0	3.9	30.87	0.0	1.17	46.25	0.0	23.02	8.84	0.0	1.80	5.88	0.0	2.22	46.05	0.0	5.17	54.33	0.0	217	24.0	0.0	7.82	32.99	0.0
20Q2 (3)	20.63	5.63	0.0	14.85	0.88	0.0	1.8	4.65	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	0	0.0	0	0.0	0	-100.0	0.0	-0.2	-158.82	0.0	3.78	9.88	0.0	2.98	9.56	0.0	0.8	12.68	0.0	21.15	1.83	0.0	1.70	3.03	0.0	1.52	33.33	0.0	3.35	103.03	0.0	175	6.06	0.0	5.88	11.15	0.0
20Q1 (2)	19.53	-6.38	0.0	14.72	-6.89	0.0	1.72	1.78	0.0	0.03	-40.0	0.0	0	0	0.0	0.01	0	0.0	0	0	0.0	0	0	0.0	0.01	-88.89	0.0	0	0	0.0	0	0.0	0.3	171.43	0.0	0.34	241.67	0.0	3.44	9.9	0.0	2.72	10.12	0.0	0.71	7.58	0.0	20.77	-1.84	0.0	1.65	10.74	0.0	1.14	-12.31	0.0	1.65	-63.25	0.0	165	0.0	0.0	5.29	6.65	0.0
19Q4 (1)	20.86	0.0	0.0	15.81	0.0	0.0	1.69	0.0	0.0	0.05	0.0	0.0	0	0.0	0.0	0	0.0	0.0	0	0.0	0.0	0	0.0	0.0	0.09	0.0	0.0	0	0.0	0.0	0.0	0.0	-0.42	0.0	0.0	-0.24	0.0	0.0	3.13	0.0	0.0	2.47	0.0	0.0	0.66	0.0	0.0	21.16	0.0	0.0	1.49	0.0	0.0	1.30	0.0	0.0	4.49	0.0	0.0	165	0.0	0.0	4.96	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。