台積電 2330 - 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)	21617.4	-4.51	9866.25	7.76	2538.34	11.97	602.94	168.91	179.47	26.83	3.82	43.07	4.64	73.78	0.16	-97.65	-4.58	0	-26.85	0	577.06	151.86	9791.71	-14.42	8384.98	-17.51	1414.04	11.09	14.44	0	32.34	-17.5	30.11	-21.42	25929	0.0	15233.6	-4.38
2022 (9)	22638.9	42.61	9155.36	19.23	2267.08	33.97	224.22	292.75	141.5	171.02	2.67	38.34	2.67	-26.24	6.81	11.46	-4.1	0	45.06	-67.02	229.12	74.3	11441.9	72.54	10165.3	70.4	1272.9	92.71	0.00	0	39.20	70.36	38.32	70.31	25929	-0.0	15932.0	46.04
2021 (8)	15874.2	18.53	7678.78	22.25	1692.23	16.66	57.09	-36.69	52.21	181.61	1.93	-15.35	3.62	-43.26	6.11	2556.52	0.93	-93.54	136.63	0	131.45	-26.94	6631.26	13.4	5965.4	15.19	660.53	-0.85	9.96	-12.55	23.01	15.22	22.50	16.7	25930	0.0	10909.4	18.76
2020 (7)	13392.6	25.17	6281.25	8.81	1450.57	21.38	90.18	-44.3	18.54	-38.41	2.28	-5.39	6.38	53.0	0.23	0	14.39	169.98	-33.03	0	179.93	4.95	5847.77	50.0	5178.85	50.0	666.19	49.7	11.39	-0.26	19.97	49.92	19.28	52.41	25930	0.0	9185.83	35.09
2019 (6)	10699.8	3.73	5772.87	8.21	1195.05	6.56	161.89	10.17	30.1	-1.34	2.41	0	4.17	163.92	0	0	5.33	0	20.95	-14.07	171.44	23.45	3898.45	-1.93	3452.64	-1.67	445.02	-3.94	11.42	-1.97	13.32	-1.62	12.65	-2.77	25930	0.0	6799.8	-1.89
2018 (5)	10314.7	5.53	5334.88	10.54	1121.49	3.94	146.94	55.25	30.51	-8.38	0	0	1.58	8.22	0	0	-9.89	0	24.38	0	138.87	31.33	3975.1	0.35	3511.31	2.34	463.26	-12.57	11.65	-12.93	13.54	2.34	13.01	1.48	25930	0.0	6931.08	5.08
2017 (4)	9774.47	3.11	4826.16	2.02	1079.02	11.35	94.65	49.81	33.3	0.73	0	0	1.46	6.57	0	0	1.07	0	-15.09	0	105.74	32.14	3961.33	2.64	3431.11	2.65	529.86	2.64	13.38	0.07	13.23	2.64	12.82	1.91	25930	0.0	6596.06	7.59
2016 (3)	9479.38	12.38	4730.77	9.23	969.04	9.54	63.18	53.02	33.06	3.64	0	0	1.37	-77.97	0	0	-2.63	0	11.61	-53.2	80.02	-73.66	3859.59	10.14	3342.47	9.03	516.21	17.66	13.37	6.79	12.89	9.05	12.58	18.12	25930	0.0	6130.94	6.42
2015 (2)	8434.97	10.58	4331.18	12.47	884.67	9.42	41.29	51.19	31.9	-1.42	0	0	6.22	-4.31	0	0	245.28	925.85	24.81	17.53	303.81	389.38	3504.29	16.01	3065.74	16.18	438.73	14.51	12.52	-1.26	11.82	16.11	10.65	7.14	25930	0.0	5761.25	13.96
2014 (1)	7628.06	27.77	3851.13	21.85	808.5	12.98	27.31	48.75	32.36	0	0	0	6.5	28.46	0	0	23.91	48.97	21.11	640.7	62.08	2.48	3020.78	40.18	2638.82	40.25	383.14	39.49	12.68	-0.55	10.18	40.22	9.94	41.6	25929	0.0	5055.66	35.06

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					股利收入 QoQ YoY			其他收入 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
23Q4 (20)	6255.29	14.41	-0.0	2937.61	17.46	24.29	716.21	4.24	10.98	174.09	11.63	64.44	46.96	1.65	8.05	0.95	-1.04	13.1	0	0	4.64	0	73.78	-3.88	-597.44	-48.66	0	0	-0.85	26.09	-32.81	-8.47	-6.94	37.4	180.76	30.27	87.72	2782.81	15.02	-16.85	2387.12	13.13	-19.33	399.75	28.35	3.05	14.36	11.58	23.9	9.21	13.14	-19.28	8.51	11.97	-22.92	32.34	39.82	-17.5	25929	0.0	0.0	4318.48	10.07	-3.08
23Q3 (19)	5467.33	13.7	-10.83	2500.9	13.35	3.07	687.09	18.07	14.16	155.95	14.07	135.75	46.2	5.05	13.85	0.96	0.0	11.63	0	0	0	100.0	0	0.78	-74.84	-35.54	0	0	-1.15	5.74	-13.86	-7.92	21.04	78.87	138.76	9.11	117.94	2419.4	12.7	-23.6	2110.0	16.06	-24.88	311.45	-5.5	-12.81	12.87	-16.16	14.1	8.14	16.12	-24.84	7.60	16.56	-28.23	23.13	54.3	-16.77	25929	0.0	0.0	3923.33	14.84	-7.77
23Q2 (18)	4808.41	-5.46	-9.98	2206.41	-0.67	0.9	581.95	5.22	9.03	136.72	0.4	285.56	43.98	3.9	31.24	0.96	2.13	88.24	0	0	-0.72	-200.0	0	3.1	1837.5	-39.45	0	0	-1.22	10.29	-17.31	-10.03	-2179.55	-112.75	127.17	-2.45	228.18	2146.75	-12.12	-19.29	1817.99	-12.17	-23.3	329.58	-11.7	14.37	15.35	0.46	41.74	7.01	-12.16	-23.3	6.52	-12.83	-27.47	14.99	87.84	-11.62	25929	0.0	0.0	3416.2	-4.46	-10.6
23Q1 (17)	5086.33	-18.69	3.58	2221.33	-6.01	1.96	553.09	-14.3	13.78	136.18	28.63	713.5	42.33	-2.6	76.82	0.94	11.9	100.0	0	0	0.72	-73.03	0	0.16	106.13	-94.81	0	0	-1.36	-112.5	3.55	-0.44	96.75	-102.52	130.37	35.39	328.57	2442.75	-27.01	7.69	2069.87	-30.05	2.1	373.26	-3.78	55.8	15.28	31.84	44.7	7.98	-30.06	2.05	7.48	-32.25	-2.86	7.98	-79.64	2.05	25929	0.0	-0.0	3575.61	-19.76	5.14
22Q4 (16)	6255.32	2.02	42.75	2363.47	-2.6	13.94	645.35	7.23	34.79	105.87	60.05	623.65	43.46	7.1	104.52	0.84	-2.33	71.43	0	0	2.67	0	-26.24	-2.61	-315.7	-29.21	0	0	-0.64	36.63	28.89	-13.53	63.9	-135.47	96.29	51.23	370.4	3346.7	5.68	81.08	2959.04	5.35	78.01	387.91	8.59	110.29	11.59	2.75	16.13	11.41	5.36	78.0	11.04	4.25	74.41	39.20	41.06	70.36	25929	0.0	-0.0	4455.87	4.74	49.7
22Q3 (15)	6131.43	14.79	47.86	2426.44	10.96	20.17	601.86	12.76	44.5	66.15	86.55	387.47	40.58	21.1	215.55	0.86	68.63	79.17	0	0	0	0	0	1.21	-76.37	-22.44	0	0	-1.01	2.88	-821.43	-37.48	-147.65	-200.62	63.67	64.31	123.56	3166.91	19.06	82.16	2808.66	18.5	79.75	357.22	23.96	105.63	11.28	4.16	12.91	10.83	18.49	79.6	10.59	17.8	78.89	27.79	63.86	67.51	25929	0.0	-0.0	4254.07	11.33	50.74
22Q2 (14)	5341.41	8.77	43.53	2186.73	0.37	17.6	533.75	9.8	31.52	35.46	111.83	148.15	33.51	39.97	208.28	0.51	8.51	8.51	0	0	0	0	100.0	5.12	66.23	-1.16	0	0	-1.04	26.24	-162.65	78.65	351.23	1110.0	38.75	27.38	4.05	2659.98	17.27	78.05	2370.27	16.92	76.41	288.18	20.29	93.29	10.83	2.56	8.52	9.14	16.88	76.45	8.99	16.75	78.37	16.96	116.88	60.45	25929	-0.0	-0.0	3821.27	12.37	50.25
22Q1 (13)	4910.76	12.07	35.5	2178.73	5.03	26.25	486.11	1.53	24.29	16.74	14.42	14.58	23.94	12.66	231.58	0.47	-4.08	-6.0	0	0	0	-100.0	-100.0	3.08	252.48	121.58	0	0	-1.41	-56.67	-4800.0	17.43	-54.3	-68.16	30.42	48.61	-32.79	2268.32	22.73	46.28	2027.33	21.96	45.13	239.58	29.88	56.32	10.56	5.81	6.88	7.82	22.0	45.08	7.70	21.64	47.79	7.82	-66.01	45.08	25930	0.0	0.0	3400.75	14.25	32.46
21Q4 (12)	4381.89	5.67	21.2	2074.34	2.73	24.69	478.78	14.95	24.94	14.63	7.81	-11.49	21.25	65.24	195.55	0.49	2.08	-2.0	0	0	3.62	0	-43.26	-2.02	-229.49	53.99	0	0	-0.9	-742.86	-180.36	38.14	2.39	231.16	20.47	-28.12	-48.66	1848.19	6.31	14.72	1662.32	6.38	16.44	184.46	6.18	0.89	9.98	-0.1	-12.07	6.41	6.3	16.33	6.33	6.93	18.32	23.01	38.7	15.22	25930	0.0	0.0	2976.56	5.47	14.73
21Q3 (11)	4146.7	11.43	16.34	2019.24	8.59	21.68	416.5	2.63	1.86	13.57	-5.04	-28.5	12.86	18.31	296.91	0.48	2.13	-4.0	0	0	0	100.0	0	1.56	-69.88	32.2	0	0	0.14	-91.57	-96.5	37.25	473.08	204.93	28.48	-23.52	-43.9	1738.52	16.37	12.07	1562.58	16.3	13.8	173.72	16.52	-2.11	9.99	0.1	-12.67	6.03	16.41	13.77	5.92	17.46	16.08	16.59	56.95	14.65	25930	0.0	0.0	2822.12	10.96	12.78
21Q2 (10)	3721.45	2.69	19.78	1859.48	7.75	27.36	405.83	3.76	21.07	14.29	-2.19	0	10.87	50.55	211.46	0.47	-6.0	-21.67	0	0	-1.69	-200.0	0	5.18	272.66	0	0	0	1.66	5433.33	0	6.5	-88.13	0	37.24	-17.72	-29.79	1493.91	-3.66	9.52	1343.59	-3.82	11.2	149.09	-2.72	-3.85	9.98	1.01	-12.23	5.18	-3.9	11.16	5.04	-3.26	13.0	10.57	96.1	15.27	25930	0.0	0.01	2543.31	-0.94	22.46
21Q1 (9)	3624.1	0.24	16.68	1725.71	3.73	15.19	391.12	2.06	21.0	14.61	-11.62	-51.12	7.22	0.42	56.28	0.5	0.0	-26.47	0	0	1.69	-73.51	52.25	1.39	131.66	0	0	0	0.03	-97.32	-98.32	54.74	288.24	1355.85	45.26	13.52	24.82	1550.64	-3.75	17.34	1396.9	-2.15	19.41	153.26	-16.17	1.6	9.88	-12.95	-13.41	5.39	-2.18	19.51	5.21	-2.62	19.22	5.39	-73.01	19.51	25930	0.0	0.0	2567.37	-1.04	27.58
20Q4 (8)	3615.33	1.43	13.96	1663.61	0.25	5.29	383.21	-6.29	9.67	16.53	-12.91	-50.18	7.19	121.91	0	0.5	0.0	0	0	0	6.38	0	273.1	-4.39	-472.03	0	0	0	1.12	-72.0	187.18	-29.08	18.08	-285.81	39.87	-21.47	-12.14	1611.07	3.86	25.1	1427.66	3.97	23.04	182.83	3.03	43.92	11.35	-0.79	15.11	5.51	3.96	23.27	5.35	4.9	24.42	19.97	38.01	49.92	25930	0.0	0.0	2594.38	3.68	31.72
20Q3 (7)	3564.26	14.72	21.63	1659.46	13.66	8.03	408.91	21.99	30.31	18.98	0	-51.53	3.24	-7.16	0	0.5	-16.67	0	0	0	0	0	-100.0	1.18	0	0	0	0	4.0	0	22.32	-35.5	0	-442.0	50.77	-4.28	14.12	1551.24	13.73	38.09	1373.1	13.65	35.86	177.46	14.45	57.97	11.44	0.62	14.4	5.30	13.73	35.9	5.10	14.35	36.73	14.47	57.8	63.69	25930	0.01	0.0	2502.3	20.49	39.07
20Q2 (6)	3106.98	0.03	28.92	1460.06	-2.54	6.32	335.21	3.71	23.4	0	-100.0	-100.0	3.49	-24.46	0	0.6	-11.76	0	0	0	0	-100.0	-100.0	0	0	0	0	0	0	-100.0	-100.0	0	-100.0	100.0	53.04	46.28	25.06	1363.99	3.22	69.35	1208.22	3.28	80.97	155.06	2.8	12.61	11.37	-0.35	-33.51	4.66	3.33	81.32	4.46	2.06	85.06	9.17	103.33	85.63	25928	-0.01	-0.01	2076.83	3.21	32.74
20Q1 (5)	3105.97	-2.09	42.02	1498.13	-5.18	16.72	323.23	-7.5	24.23	29.89	-9.92	-32.21	4.62	0	0	0.68	0	0	0	0	1.11	-35.09	0	0	0	0	0	0	1.79	358.97	408.62	3.76	-75.97	62.77	36.26	-20.1	-7.41	1321.47	2.61	93.82	1169.87	0.82	90.55	150.84	18.73	122.02	11.41	15.72	14.44	4.51	0.89	90.3	4.37	1.63	96.85	4.51	-66.14	90.3	25930	0.0	0.0	2012.32	2.17	37.24
19Q4 (4)	3172.37	8.26	0.0	1579.96	2.85	0.0	349.43	11.36	0.0	33.18	-15.27	0.0	0	0	0.0	0	0	0.0	0	0.0	1.71	8450.0	0.0	0	0	0.0	0	0.0	0.39	-88.07	0.0	15.65	50.77	0.0	45.38	2.0	0.0	1287.82	14.64	0.0	1160.35	14.81	0.0	127.04	13.09	0.0	9.86	-1.4	0.0	4.47	14.62	0.0	4.30	15.28	0.0	13.32	50.68	0.0	25930	0.0	0.0	1969.57	9.46	0.0
19Q3 (3)	2930.45	21.6	0.0	1536.13	11.86	0.0	313.79	15.51	0.0	39.16	-13.88	0.0	0	0	0.0	0	0	0.0	0	0.0	0.02	-99.18	0.0	0	0	0.0	0	0.0	3.27	45.33	0.0	10.38	240.46	0.0	44.49	4.9	0.0	1123.36	39.47	0.0	1010.7	51.38	0.0	112.34	-18.42	0.0	10.00	-41.52	0.0	3.90	51.75	0.0	3.73	54.77	0.0	8.84	78.95	0.0	25930	0.0	0.0	1799.36	15.01	0.0
19Q2 (2)	2409.98	10.19	0.0	1373.25	6.99	0.0	271.65	4.41	0.0	45.47	3.13	0.0	0	0	0.0	0	0	0.0	0	0.0	2.44	0	0.0	0	0	0.0	0	0.0	2.25	487.93	0.0	-7.39	-419.91	0.0	42.41	8.3	0.0	805.45	18.13	0.0	667.65	8.75	0.0	137.7	102.68	0.0	17.10	71.51	0.0	2.57	8.44	0.0	2.41	8.56	0.0	4.94	108.44	0.0	25930	0.0	0.0	1564.59	6.7	0.0
19Q1 (1)	2187.04	0.0	0.0	1283.52	0.0	0.0	260.18	0.0	0.0	44.09	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	-0.58	0.0	0.0	2.31	0.0	0.0	39.16	0.0	0.0	681.82	0.0	0.0	613.94	0.0	0.0	67.94	0.0	0.0	9.97	0.0	0.0	2.37	0.0	0.0	2.22	0.0	0.0	2.37	0.0	0.0	25930	0.0	0.0	1466.29	0.0	0.0