益安 6499 - 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－租賃負債 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		EPS YoY	本業EPS YoY	加權平均股數 YoY		EBITDA YoY
2023 (10)	1.96	-34.23	1.82	62.5	8.54	26.52	0.2	100.0	0.07	40.0	0	-0.13	-4.03	-0.06	0	-3.91	0	-12.31	-12.05	0.39	-32.76	-13.09	-8.85	92	4.55	-11.28
2022 (9)	2.98	331.88	1.12	180.0	6.75	28.82	0.1	66.67	0.05	25.0	0	0	-0.2	0.15	0	0.49	0	-4.39	-4.34	0.58	-19.44	-4.95	-5.25	88	20.55	-3.7
2021 (8)	0.69	-89.45	0.4	-86.58	5.24	15.93	0.06	-40.0	0.04	33.33	0	0	25.04	-0.2	0	-0.18	0	-5.14	20.78	0.72	28.57	28.42	22.78	73	10.61	-4.54
2020 (7)	6.54	44.05	2.98	11.19	4.52	1.8	0.1	-44.44	0.03	0.0	0	0	0	-0.3	0	-0.17	0	-1.14	-1.93	0.56	93.1	-2.91	-1.91	66	0.0	-0.26
2019 (6)	4.54	-32.64	2.68	39.58	4.44	45.57	0.18	38.46	0.03	0	0	0	0	-0.14	0	0.03	-92.31	-2.54	-2.62	0.29	0	-3.96	-2.88	66	26.92	-1.72
2018 (5)	6.74	308.48	1.92	61.34	3.05	-4.39	0.13	85.71	0	0	0	0	0	0.24	0	0.39	875.0	2.15	2.57	0	0	4.88	2.37	52	1.96	2.66
2017 (4)	1.65	468.97	1.19	466.67	3.19	35.74	0.07	16.67	0	0	0	0.01	0	-0.04	0	0.04	-55.56	-2.69	-2.48	0.03	200.0	-4.81	-2.74	51	8.51	-2.3
2016 (3)	0.29	0	0.21	0	2.35	29.12	0.06	20.0	0	0	0.01	0	0	0.02	100.0	0.09	50.0	-2.18	-2.19	0.01	0	-4.65	-2.48	47	9.3	-2.09
2015 (2)	0	0	0	0	1.82	104.49	0.05	66.67	0	0	0	0	0	0.01	0	0.06	100.0	-1.76	-1.48	0	0	-3.44	-1.67	43	10.26	-1.71
2014 (1)	0	0	0	0	0.89	89.36	0.03	0	0	0	0	0	0	0	0	0.03	0	-0.86	-0.73	0	0	-1.86	-0.83	39	457.14	-0.82

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－租賃負債 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)	1.05	64.06	128.26	0.5	-5.66	8.7	2.61	13.48	18.64	0.03	-62.5	-25.0	0	0	0	-100.0	-100.0	0	0	0	0	0	0	0	0	100.0	0	0	0	0	0	-100.0	-100.0	0.04	0.0	-63.64	-2.02	6.48	3.35	-1.84	13.21	5.15	0	-100.0	0	0.00	0	0	-2.00	13.42	4.76	-2.04	13.19	8.52	-6.48	-44.64	40.39	92	0.0	0.0	-1.76	7.85	3.3
24Q2 (19)	0.64	36.17	23.08	0.53	23.26	12.77	2.3	-0.43	12.2	0.08	100.0	100.0	0	0	0.01	-50.0	-50.0	0	0	0	0	0	0	0	-0.06	0	53.85	0	0	100.0	0.03	-75.0	-25.0	0.04	-66.67	100.98	-2.16	-0.47	64.47	-2.12	-6.0	66.51	0.13	0	-69.05	0.00	0	0	-2.31	-6.45	68.01	-2.35	-2.17	4.47	-4.48	-106.45	51.3	92	0.0	4.55	-1.91	-0.53	67.13
24Q1 (18)	0.47	-14.55	9.3	0.43	-17.31	16.22	2.31	5.0	10.53	0.04	-55.56	33.33	0	0	0.02	0.0	0.0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.12	175.0	700.0	0.12	250.0	-7.69	-2.15	4.44	-13.16	-2.0	2.44	-14.94	0	100.0	-100.0	0.00	0	0	-2.17	2.25	-9.6	-2.30	-7.48	-13.3	-2.17	83.42	-9.6	92	0.0	4.55	-1.9	4.52	-14.46
23Q4 (17)	0.55	19.57	48.65	0.52	13.04	73.33	2.2	0.0	12.82	0.09	125.0	125.0	0	0	0.02	0.0	100.0	0	0	0	0	0	0	0	0	0	0	0	0	100.0	-0.16	-300.0	-77.78	-0.08	-172.73	52.94	-2.25	-7.66	-9.76	-2.05	-5.67	-10.81	-0.03	0	40.0	0.00	0	0	-2.22	-5.71	-5.21	-2.14	4.04	-16.94	-13.09	-20.42	-164.44	92	0.0	4.55	-1.99	-9.34	-11.8
23Q3 (16)	0.46	-11.54	9.52	0.46	-2.13	21.05	2.2	7.32	17.65	0.04	0.0	33.33	0	0	0.02	0.0	100.0	0	0	0	0	0	0	0	0	100.0	0	0	100.0	0	0.08	100.0	-52.94	0.11	102.7	-73.81	-2.09	65.62	-47.18	-1.94	69.35	-55.2	0	-100.0	0	0.00	0	0	-2.10	70.91	-47.89	-2.23	9.35	-22.53	-10.87	-18.15	-282.75	92	4.55	4.55	-1.82	68.67	-44.44
23Q2 (15)	0.52	20.93	79.31	0.47	27.03	46.88	2.05	-1.91	33.12	0.04	33.33	100.0	0	0	0.02	0.0	100.0	0	0	0	0	0	0	0	-0.13	0	0	-4.03	0	0	0.04	300.0	33.33	-4.07	-3230.77	-3230.77	-6.08	-220.0	-322.22	-6.33	-263.79	-229.69	0.42	4100.0	-31.15	0.00	0	0	-7.22	-264.65	-174.52	-2.46	-21.18	-10.31	-9.20	-364.65	-438.01	88	0.0	20.55	-5.81	-250.0	-353.91
23Q1 (14)	0.43	16.22	-77.49	0.37	23.33	208.33	2.09	7.18	51.45	0.03	-25.0	200.0	0	0	0.02	100.0	100.0	0	0	0	0	0	0	0	0	0	0	0	100.0	0	-0.02	77.78	-150.0	0.13	176.47	18.18	-1.9	7.32	-465.38	-1.74	5.95	-359.7	0.01	120.0	-50.0	0.00	0	-100.0	-1.98	6.16	-315.22	-2.03	-10.93	-432.79	-1.98	60.0	-315.22	88	0.0	20.55	-1.66	6.74	-367.74
22Q4 (13)	0.37	-11.9	270.0	0.3	-21.05	328.57	1.95	4.28	33.56	0.04	33.33	300.0	0	0	0.01	0.0	0	0	0	0	0	0	0	-100.0	0	0	0	-0.2	0	0	-0.09	-152.94	0	-0.17	-140.48	-270.0	-2.05	-44.37	-54.14	-1.85	-48.0	-72.9	-0.05	0	16.67	0.00	0	0	-2.11	-48.59	-43.54	-1.83	-0.55	-44.09	-4.95	-74.3	-117.34	88	0.0	20.55	-1.78	-41.27	-41.27
22Q3 (12)	0.42	44.83	320.0	0.38	18.75	375.0	1.87	21.43	36.5	0.03	50.0	50.0	0	0	0.01	0.0	0	0	0	0	0	0	0	0	0	0	0	0	0	100.0	0.17	466.67	1800.0	0.42	223.08	193.33	-1.42	1.39	21.11	-1.25	34.9	30.17	0	-100.0	-100.0	0.00	0	0	-1.42	46.01	42.28	-1.82	18.39	-24.66	-2.84	-66.08	-109.46	88	20.55	20.55	-1.26	1.56	27.17
22Q2 (11)	0.29	-84.82	127.1	0.32	166.67	158.18	1.54	11.59	43.93	0.02	100.0	0.0	0	0	0.01	0.0	-50.0	0	0	0	0	0	0	100.0	0	0	0	0	0	-100.0	0.03	-25.0	115.0	0.13	18.18	-7.14	-1.44	-376.92	0.0	-1.92	-386.57	-107.88	0.61	2950.0	27.08	0.00	-100.0	0	-2.63	-385.87	-107.14	-2.23	-465.57	-108.47	-1.71	-285.87	-104.79	73	0.0	10.61	-1.28	-306.45	-0.79
22Q1 (10)	1.91	1810.0	22.44	0.12	71.43	-85.0	1.38	-5.48	2.22	0.01	0.0	-50.0	0	0	0.01	0	-50.0	0	0	0	0	0	-100.0	0	0	0	0	0	0	0	0.04	0	300.0	0.11	10.0	266.67	0.52	139.1	192.86	0.67	162.62	191.78	0.02	133.33	-83.33	4.13	0	0	0.92	162.59	183.64	0.61	148.03	173.49	0.92	-96.78	183.64	73	0.0	10.61	0.62	149.21	321.43
21Q4 (9)	0.1	0.0	-95.52	0.07	-12.5	-92.55	1.46	6.57	26.96	0.01	-50.0	-50.0	0	0	0	0	-100.0	0	0	0	0	0.01	0	0	0	0	0	0	100.0	0	0	100.0	100.0	0.1	122.22	200.0	-1.33	26.11	-2760.0	-1.07	40.22	-723.08	-0.06	-131.58	-146.15	0.00	0	0	-1.47	40.24	-635.0	-1.27	13.01	-4133.33	28.54	-4.93	1080.76	73	0.0	10.61	-1.26	27.17	-550.0
21Q3 (8)	0.1	109.35	-93.51	0.08	114.55	-88.73	1.37	28.04	21.24	0.02	0.0	0.0	0	0	0	-100.0	-100.0	0	0	0	0	0	100.0	0	0	0	0	-0.55	-102.15	0	-0.01	95.0	90.91	-0.45	-421.43	-400.0	-1.8	-25.0	-386.49	-1.79	-107.35	-179.69	0.19	-60.42	18.75	0.00	0	0	-2.46	-106.68	-153.61	-1.46	-105.55	-143.33	30.02	-15.98	1211.85	73	10.61	10.61	-1.73	-36.22	-981.25
21Q2 (7)	-1.07	-168.59	-176.98	-0.55	-168.75	-182.09	1.07	-20.74	-4.46	0.02	0.0	0	0	0	0.02	0.0	100.0	0	0	0	0	-0.01	0	0	0	0	0	25.59	0	0	-0.2	-2100.0	0	0.14	366.67	300.0	-1.44	-157.14	-206.38	24.36	3436.99	4029.03	0.48	300.0	269.23	0.00	0	0	36.83	3448.18	4018.09	26.33	3272.29	4488.33	35.73	3348.18	2153.45	66	0.0	0.0	-1.27	-353.57	-408.0
21Q1 (6)	1.56	-30.04	13.87	0.8	-14.89	19.4	1.35	17.39	20.54	0.02	0.0	-50.0	0	0	0.02	100.0	100.0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.01	110.0	-75.0	0.03	130.0	-62.5	-0.56	-1220.0	-64.71	-0.73	-461.54	-35.19	0.12	-7.69	-14.29	0.00	0	0	-1.10	-450.0	-37.5	-0.83	-2666.67	-23.88	-1.10	62.2	-37.5	66	0.0	0.0	-0.28	-200.0	-115.38
20Q4 (5)	2.23	44.81	82.79	0.94	32.39	46.88	1.15	1.77	-3.36	0.02	0.0	-50.0	0	0	0.01	0.0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	9.09	41.18	-0.1	-11.11	9.09	0.05	113.51	106.94	-0.13	79.69	84.34	0.13	-18.75	30.0	0.00	0	0	-0.20	79.38	84.13	-0.03	95.0	96.15	-2.91	-7.78	26.52	66	0.0	0.0	0.28	275.0	154.9
20Q3 (4)	1.54	10.79	0.0	0.71	5.97	0.0	1.13	0.89	0.0	0.02	0	0.0	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	-0.11	0	0.0	-0.09	-28.57	0.0	-0.37	21.28	0.0	-0.64	-3.23	0.0	0.16	23.08	0.0	0.00	0	0.0	-0.97	-3.19	0.0	-0.60	0.0	0.0	-2.70	-55.17	0.0	66	0.0	0.0	-0.16	36.0	0.0
20Q2 (3)	1.39	1.46	0.0	0.67	0.0	0.0	1.12	0.0	0.0	0	-100.0	0.0	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	-100.0	0.0	-0.07	-187.5	0.0	-0.47	-38.24	0.0	-0.62	-14.81	0.0	0.13	-7.14	0.0	0.00	0	0.0	-0.94	-17.5	0.0	-0.60	10.45	0.0	-1.74	-117.5	0.0	66	0.0	0.0	-0.25	-92.31	0.0
20Q1 (2)	1.37	12.3	0.0	0.67	4.69	0.0	1.12	-5.88	0.0	0.04	0.0	0.0	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	0.04	123.53	0.0	0.08	172.73	0.0	-0.34	52.78	0.0	-0.54	34.94	0.0	0.14	40.0	0.0	0.00	0	0.0	-0.80	36.51	0.0	-0.67	14.1	0.0	-0.80	79.8	0.0	66	0.0	0.0	-0.13	74.51	0.0
19Q4 (1)	1.22	0.0	0.0	0.64	0.0	0.0	1.19	0.0	0.0	0.04	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	0.0	0	0.0	0.0	-0.17	0.0	0.0	-0.11	0.0	0.0	-0.72	0.0	0.0	-0.83	0.0	0.0	0.1	0.0	0.0	0.00	0.0	0.0	-1.26	0.0	0.0	-0.78	0.0	0.0	-3.96	0.0	0.0	66	0.0	0.0	-0.51	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。