宏全 9939 - 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		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)	264.09	6.94	207.89	6.33	24.38	3.97	1.25	127.27	2.48	64.24	0.1	42.86	0	0	-0.28	0	-0.12	0	-0.25	31.57	11.16	24.74	11.69	5.97	6.04	18.90	-4.69	8.58	11.72	8.68	14.97	288	0.0	57.7	8.17
2022 (9)	246.96	15.49	195.52	18.7	23.45	12.58	0.55	5.77	1.51	37.27	0.07	-22.22	0	0	-0.3	0	0.47	0	0.41	28.4	4.99	22.15	12.72	5.63	-16.84	19.83	-20.71	7.68	12.78	7.55	4.14	288	0.0	53.34	3.92
2021 (8)	213.83	10.52	164.72	8.06	20.83	8.72	0.52	0.0	1.1	-25.17	0.09	0.0	0	0	-0.55	0	-0.27	0	-1.23	27.05	25.52	19.65	18.73	6.77	59.29	25.01	26.95	6.81	19.47	7.25	23.51	288	-0.69	51.33	11.32
2020 (7)	193.48	-10.12	152.43	-11.61	19.16	-5.43	0.52	-10.34	1.47	-41.2	0.09	-10.0	0	0	-0.15	0	-0.02	0	-0.35	21.55	7.8	16.55	19.84	4.25	-20.11	19.70	-26.02	5.70	21.02	5.87	3.16	290	-1.02	46.11	1.21
2019 (6)	215.27	8.01	172.45	5.11	20.26	4.11	0.58	81.25	2.5	-2.72	0.1	0	0	0	0.32	0	0.01	0	-2.57	19.99	34.89	13.81	26.35	5.32	40.0	26.63	3.94	4.71	26.61	5.69	38.11	293	0.0	45.56	15.66
2018 (5)	199.3	13.76	164.07	15.55	19.46	7.51	0.32	52.38	2.57	27.23	0	0	1.58	107.89	-0.05	0	-0.31	0	-0.94	14.82	-4.2	10.93	-11.21	3.8	33.33	25.62	39.09	3.72	-11.43	4.12	-0.72	293	0.0	39.39	0.61
2017 (4)	175.19	6.11	141.99	8.32	18.1	4.56	0.21	-12.5	2.02	3.59	0	0	0.76	2.7	-0.09	0	0.22	0	0.37	15.47	3.27	12.31	4.5	2.85	-7.47	18.42	-10.28	4.20	5.79	4.15	-11.51	293	0.0	39.15	0.8
2016 (3)	165.11	-0.4	131.08	-3.0	17.31	-3.94	0.24	-22.58	1.95	-3.47	0	0	0.74	252.38	-0.06	0	-0.82	0	-1.73	14.98	45.3	11.78	24.13	3.08	112.41	20.53	46.02	3.97	24.06	4.69	14.39	293	0.69	38.84	17.84
2015 (2)	165.78	-3.76	135.13	-6.33	18.02	9.15	0.31	-29.55	2.02	-5.16	0	0	0.21	-16.0	-0.28	0.16	-0.86	0	-2.33	10.31	-9.64	9.49	-1.76	1.45	-29.61	14.06	-22.06	3.20	-11.6	4.10	21.3	291	11.92	32.96	0.83
2014 (1)	172.26	3.73	144.26	5.23	16.51	13.0	0.44	51.72	2.13	0	0	0	0.25	-41.86	0.15	0	1.35	382.14	-0.08	11.41	-15.98	9.66	-12.97	2.06	-9.25	18.04	7.77	3.62	-12.35	3.38	-18.16	260	0.0	32.69	-0.61

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							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
23Q4 (20)	57.53	-21.95	7.69	46.17	-17.55	4.74	6.83	9.63	7.9	0.35	16.67	40.0	0.64	-5.88	18.52	0.03	0.0	50.0	0	0	0	0	0	0	0	-0.06	66.67	64.71	0	0	0	-0.18	-20.0	68.42	0.21	132.81	123.6	4.74	-56.23	122.54	3.81	-55.44	69.33	0.96	-53.62	2500.0	20.32	6.5	0	1.32	-55.56	69.23	1.25	-60.82	14.68	8.60	18.29	11.69	288	0.0	0.0	11.19	-35.54	30.72
23Q3 (19)	73.71	2.11	2.88	56.0	-0.44	-0.69	6.23	1.3	3.83	0.3	-3.23	114.29	0.68	7.94	61.9	0.03	0.0	50.0	0	0	0	0	0	0	0	-0.18	-500.0	-200.0	0	0	0	-0.15	-1600.0	-131.25	-0.64	-1014.29	-228.0	10.83	9.84	10.96	8.55	10.32	15.38	2.07	12.5	-5.05	19.08	2.14	-14.67	2.97	10.41	15.56	3.19	19.48	32.92	7.27	69.07	5.06	288	0.0	0.0	17.36	5.79	7.76
23Q2 (18)	72.19	19.01	9.78	56.25	13.71	9.65	6.15	18.96	3.89	0.31	10.71	287.5	0.63	16.67	142.31	0.03	0.0	50.0	0	0	0	0	0	0	0	-0.03	-200.0	-50.0	0	0	0	0.01	-94.74	-96.43	0.07	-36.36	-88.71	9.86	60.59	7.52	7.75	67.39	11.51	1.84	67.27	-1.08	18.68	4.59	-8.07	2.69	67.08	11.62	2.67	70.06	21.36	4.30	167.08	-0.92	288	0.0	0.0	16.41	28.71	7.54
23Q1 (17)	60.66	13.55	8.09	49.47	12.23	13.07	5.17	-18.33	-0.58	0.28	12.0	250.0	0.54	0.0	80.0	0.03	50.0	50.0	0	0	0	0	0	0	0	-0.01	94.12	83.33	0	0	0	0.19	133.33	-29.63	0.11	112.36	-38.89	6.14	188.26	-16.46	4.63	105.78	-16.58	1.1	2850.0	-32.52	17.86	0	-19.37	1.61	106.41	-16.58	1.57	44.04	-15.59	1.61	-79.09	-16.58	288	0.0	0.0	12.75	48.95	-4.99
22Q4 (16)	53.42	-25.44	10.65	44.08	-21.83	13.49	6.33	5.5	15.3	0.25	78.57	66.67	0.54	28.57	285.71	0.02	0.0	0.0	0	0	0	0	0	0	0	-0.17	-183.33	60.47	0	0	100.0	-0.57	-218.75	-612.5	-0.89	-278.0	-89.36	2.13	-78.18	-38.97	2.25	-69.64	-7.79	-0.04	-101.83	-104.21	0.00	-100.0	-100.0	0.78	-69.65	-8.24	1.09	-54.58	7.92	7.70	11.27	12.74	288	0.0	0.0	8.56	-46.87	-11.2
22Q3 (15)	71.65	8.96	30.25	56.39	9.92	33.37	6.0	1.35	16.73	0.14	75.0	7.69	0.42	61.54	31.25	0.02	0.0	0.0	0	0	0	0	0	0	0	-0.06	-200.0	45.45	0	0	0	0.48	71.43	1100.0	0.5	-19.35	600.0	9.76	6.43	30.31	7.41	6.62	44.16	2.18	17.2	-1.8	22.36	10.04	-24.76	2.57	6.64	43.58	2.40	9.09	31.87	6.92	59.45	15.72	288	0.0	0.0	16.11	5.57	20.4
22Q2 (14)	65.76	17.18	10.91	51.3	17.26	16.54	5.92	13.85	9.83	0.08	0.0	-38.46	0.26	-13.33	-29.73	0.02	0.0	0.0	0	0	0	0	0	0	0	-0.02	66.67	-100.0	0	0	0	0.28	3.7	255.56	0.62	244.44	282.35	9.17	24.76	-3.78	6.95	25.23	-4.27	1.86	14.11	-9.27	20.32	-8.26	-5.71	2.41	24.87	-4.37	2.20	18.28	-16.67	4.34	124.87	3.58	288	0.0	0.0	15.26	13.71	-1.93
22Q1 (13)	56.12	16.24	9.52	43.75	12.64	10.56	5.2	-5.28	8.11	0.08	-46.67	-33.33	0.3	114.29	11.11	0.02	0.0	0.0	0	0	0	0	0	0	0	-0.06	86.05	-700.0	0	100.0	0	0.27	437.5	640.0	0.18	138.3	154.55	7.35	110.6	12.56	5.55	127.46	15.62	1.63	71.58	6.54	22.15	-18.69	-5.7	1.93	127.06	15.57	1.86	84.16	4.49	1.93	-71.74	15.57	288	0.0	0.0	13.42	39.21	5.25
21Q4 (12)	48.28	-12.23	19.59	38.84	-8.14	17.88	5.49	6.81	17.56	0.15	15.38	36.36	0.14	-56.25	-33.33	0.02	0.0	0.0	0	0	0	0	0	0	0	-0.43	-290.91	-760.0	-0.01	0	0	-0.08	-300.0	-14.29	-0.47	-370.0	-80.77	3.49	-53.4	40.16	2.44	-52.53	29.1	0.95	-57.21	82.69	27.24	-8.34	31.47	0.85	-52.51	30.77	1.01	-44.51	34.67	6.83	14.21	19.41	288	0.0	-0.69	9.64	-27.95	11.19
21Q3 (11)	55.01	-7.22	-1.4	42.28	-3.95	0.31	5.14	-4.64	5.98	0.13	0.0	18.18	0.32	-13.51	-25.58	0.02	0.0	0.0	0	0	0	0	0	0	0	-0.11	-1000.0	-22.22	0	0	0	0.04	122.22	300.0	-0.1	70.59	-66.67	7.49	-21.41	-14.2	5.14	-29.2	-22.71	2.22	8.29	23.33	29.72	37.91	43.71	1.79	-28.97	-22.51	1.82	-31.06	-21.89	5.98	42.72	18.18	288	0.0	0.0	13.38	-14.01	-10.02
21Q2 (10)	59.29	15.71	11.59	44.02	11.25	6.74	5.39	12.06	2.28	0.13	8.33	0	0.37	37.04	0.0	0.02	0.0	0.0	0	0	0	0	0	0	0	-0.01	-200.0	0	0	0	0	-0.18	-260.0	0	-0.34	-3.03	-278.95	9.53	45.94	40.15	7.26	51.25	35.45	2.05	33.99	56.49	21.55	-8.26	11.95	2.52	50.9	36.22	2.64	48.31	46.67	4.19	150.9	52.36	288	0.0	-0.69	15.56	22.04	21.09
21Q1 (9)	51.24	26.93	15.95	39.57	20.09	9.7	4.81	3.0	10.07	0.12	9.09	-25.0	0.27	28.57	-41.3	0.02	0.0	0.0	0	0	0	0	0	0	-100.0	0.01	120.0	0	0	0	0	-0.05	28.57	50.0	-0.33	-26.92	-50.0	6.53	162.25	84.46	4.8	153.97	80.45	1.53	194.23	146.77	23.49	13.37	34.85	1.67	156.92	83.52	1.78	137.33	78.0	1.67	-70.8	83.52	288	-0.69	-1.71	12.75	47.06	31.17
20Q4 (8)	40.37	-27.64	-8.15	32.95	-21.83	-8.88	4.67	-3.71	-14.63	0.11	0.0	-45.0	0.21	-51.16	0	0.02	0.0	0	0	0	0	0	0	0	-100.0	-0.05	44.44	-138.46	0	0	0	-0.07	-250.0	-170.0	-0.26	-333.33	0	2.49	-71.48	7.33	1.89	-71.58	15.95	0.52	-71.11	0.0	20.72	0.19	-8.2	0.65	-71.86	16.07	0.75	-67.81	31.58	5.72	13.04	21.19	290	0.69	-1.02	8.67	-41.69	0.93
20Q3 (7)	55.79	5.01	-6.58	42.15	2.21	-9.2	4.85	-7.97	-5.83	0.11	0	-21.43	0.43	16.22	0	0.02	0.0	0	0	0	0	0	0	0	0	-0.09	0	-550.0	0	0	0	-0.02	0	88.89	-0.06	-131.58	94.83	8.73	28.38	24.71	6.65	24.07	42.4	1.8	37.4	-14.69	20.68	7.43	-31.3	2.31	24.86	44.38	2.33	29.44	15.35	5.06	84.0	21.63	288	-0.69	-1.71	14.87	15.72	10.8
20Q2 (6)	53.13	20.23	-14.21	41.24	14.33	-16.04	5.27	20.59	0.19	0	-100.0	-100.0	0.37	-19.57	0	0.02	0.0	0	0	0	0	0	0	-100.0	100.0	0	0	-100.0	0	0	0	0	100.0	100.0	0.19	186.36	115.83	6.8	92.09	6.92	5.36	101.5	24.36	1.31	111.29	-24.28	19.25	10.51	-29.05	1.85	103.3	25.85	1.80	80.0	-5.76	2.75	202.2	7.42	290	-1.02	-1.02	12.85	32.2	0.16
20Q1 (5)	44.19	0.55	-11.03	36.07	-0.25	-11.51	4.37	-20.11	-0.23	0.16	-20.0	23.08	0.46	0	0	0.02	0	0	0	0	0	0	0.19	-89.14	5.56	0	-100.0	-100.0	0	0	0	-0.1	-200.0	-162.5	-0.22	0	0.0	3.54	52.59	-17.87	2.66	63.19	-16.88	0.62	19.23	-36.08	17.42	-22.82	-22.37	0.91	62.5	-16.51	1.00	75.44	-15.97	0.91	-80.72	-16.51	293	0.0	0.0	9.72	13.15	-9.33
19Q4 (4)	43.95	-26.41	0.0	36.16	-22.1	0.0	5.47	6.21	0.0	0.2	42.86	0.0	0	0	0.0	0	0	0.0	0	0.0	0	0.0	1.75	0	0.0	0.13	550.0	0.0	0	0	0.0	0.1	155.56	0.0	0	100.0	0.0	2.32	-66.86	0.0	1.63	-65.1	0.0	0.52	-75.36	0.0	22.57	-25.02	0.0	0.56	-65.0	0.0	0.57	-71.78	0.0	4.72	13.46	0.0	293	0.0	0.0	8.59	-35.99	0.0
19Q3 (3)	59.72	-3.57	0.0	46.42	-5.5	0.0	5.15	-2.09	0.0	0.14	16.67	0.0	0	0	0.0	0	0	0.0	0	0.0	0	0.0	0	100.0	0.0	0.02	-87.5	0.0	0	0	0.0	-0.18	-157.14	0.0	-1.16	3.33	0.0	7.0	10.06	0.0	4.67	8.35	0.0	2.11	21.97	0.0	30.10	10.95	0.0	1.60	8.84	0.0	2.02	5.76	0.0	4.16	62.5	0.0	293	0.0	0.0	13.42	4.6	0.0
19Q2 (2)	61.93	24.68	0.0	49.12	20.51	0.0	5.26	20.09	0.0	0.12	-7.69	0.0	0	0	0.0	0	0	0.0	0	0.0	0	0.0	-0.18	-200.0	0.0	0.16	1500.0	0.0	0	0	0.0	-0.07	-143.75	0.0	-1.2	-445.45	0.0	6.36	47.56	0.0	4.31	34.69	0.0	1.73	78.35	0.0	27.13	20.9	0.0	1.47	34.86	0.0	1.91	60.5	0.0	2.56	134.86	0.0	293	0.0	0.0	12.83	19.68	0.0
19Q1 (1)	49.67	0.0	0.0	40.76	0.0	0.0	4.38	0.0	0.0	0.13	0.0	0.0	0	0.0	0.0	0	0.0	0.0	0.0	0.0	0.0	0.0	0.18	0.0	0.0	0.01	0.0	0.0	0	0.0	0.0	0.16	0.0	0.0	-0.22	0.0	0.0	4.31	0.0	0.0	3.2	0.0	0.0	0.97	0.0	0.0	22.44	0.0	0.0	1.09	0.0	0.0	1.19	0.0	0.0	1.09	0.0	0.0	293	0.0	0.0	10.72	0.0	0.0