長興 1717 - 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)	424.52	-13.39	343.04	-11.7	62.32	-9.5	1.2	13.21	4.8	28.69	0.03	50.0	0.16	-86.67	1.67	0.0	-0.11	0.03	0	0.05	-93.83	2.68	12.61	21.82	-37.92	15.04	-42.55	6.9	-22.91	31.63	24.14	1.27	-40.93	1.05	-48.02	1178	-3.05	47.39	-20.53
2022 (9)	490.14	-2.89	388.51	-2.33	68.86	4.35	1.06	9.28	3.73	26.44	0.02	-33.33	1.2	126.42	1.67	-27.39	-0.19	0	0	0.81	0	2.38	-29.38	35.15	-20.69	26.18	-26.23	8.95	-5.39	25.48	19.34	2.15	-24.56	2.02	-26.01	1215	-2.02	59.63	-12.77
2021 (8)	504.71	31.54	397.77	34.91	65.99	14.83	0.97	-13.39	2.95	-24.36	0.03	0.0	0.53	47.22	2.3	16.16	0.6	0.03	-97.69	-0.73	0	3.37	5516.67	44.32	40.92	35.49	39.56	9.46	45.31	21.35	3.09	2.85	39.71	2.73	26.98	1240	0.0	68.36	22.73
2020 (7)	383.7	-4.94	294.84	-9.3	57.47	4.07	1.12	-6.67	3.9	-26.55	0.03	50.0	0.36	50.0	1.98	-18.18	-0.09	1.3	0	-0.08	0	0.06	-98.96	31.45	7.93	25.43	3.12	6.51	33.95	20.71	24.24	2.04	3.03	2.15	34.37	1240	0.0	55.7	2.54
2019 (6)	403.63	-6.78	325.06	-9.76	55.22	1.01	1.2	7.14	5.31	-17.67	0.02	0	0.24	-52.0	2.42	24.74	5.27	0	0	-0.05	0	5.79	1035.29	29.14	56.33	24.66	58.99	4.86	30.65	16.67	-16.4	1.98	58.4	1.60	25.98	1240	0.0	54.32	26.12
2018 (5)	433.0	4.21	360.2	5.59	54.67	-1.97	1.12	30.23	6.45	16.85	0	0	0.5	1566.67	1.94	-19.5	-0.09	1.68	-67.44	0.27	0	0.51	-87.53	18.64	-17.92	15.51	-18.8	3.72	-8.6	19.94	11.4	1.25	-23.78	1.27	0.0	1240	6.99	43.07	-5.94
2017 (4)	415.51	7.42	341.13	13.34	55.77	2.27	0.86	-22.52	5.52	35.96	0	0	0.03	-86.96	2.41	2.12	-0.24	5.16	0	-0.31	0	4.09	549.21	22.71	-28.85	19.1	-27.27	4.07	-30.55	17.90	-2.51	1.64	-30.8	1.27	-41.74	1159	4.98	45.79	-11.48
2016 (3)	386.8	0.5	300.97	1.2	54.53	1.94	1.11	-13.28	4.06	27.27	0	0	0.23	-30.3	2.36	-20.0	0.01	-0.02	0	-0.89	0	0.63	-32.98	31.92	-8.56	26.26	-8.57	5.86	-5.18	18.36	3.67	2.37	-15.36	2.18	-7.63	1104	8.02	51.73	-2.34
2015 (2)	384.87	-4.6	297.4	-8.67	53.49	8.06	1.28	-23.81	3.19	-4.49	0	0	0.33	0	2.95	40.48	-0.11	0	0	-1.18	0	0.94	-48.35	34.91	15.94	28.72	24.49	6.18	-11.08	17.71	-23.3	2.80	24.44	2.36	31.11	1022	0.0	52.97	9.56
2014 (1)	403.43	5.64	325.64	3.89	49.5	9.8	1.68	22.63	3.34	0	0	0	0	0	2.1	8.25	0	0	0	0.96	-58.44	1.82	-34.06	30.11	15.28	23.07	19.53	6.95	2.96	23.09	-10.64	2.25	15.98	1.80	28.57	1022	3.02	48.35	10.34

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)	107.59	-4.52	-8.6	86.98	-2.93	-7.23	16.05	3.48	-10.54	0.31	0.0	-3.12	1.23	-3.91	9.82	0.01	0.0	0	0	0	0.03	0	0	-0.28	-140.58	-411.11	-0.05	-400.0	-66.67	0	0	0	-0.36	-192.31	2.7	1.27	32.29	893.75	5.84	-31.37	-0.17	4.09	-31.83	16.86	1.76	-31.25	-26.36	30.19	0.2	-26.1	0.35	-31.37	20.69	0.24	-44.19	-22.58	1.28	37.63	-40.47	1178	0.0	-3.05	12.31	-17.33	2.07
23Q3 (19)	112.68	3.85	-3.65	89.61	2.07	-6.37	15.51	-3.78	-4.61	0.31	6.9	3.33	1.28	5.79	23.08	0.01	0.0	0.0	0	0	0	-100.0	-100.0	0.69	-1.43	60.47	-0.01	75.0	75.0	0	-100.0	0	0.39	116.67	-20.41	0.96	54.84	-30.94	8.51	63.34	33.81	6.0	67.6	22.95	2.56	55.15	66.23	30.13	-4.71	24.25	0.51	70.0	24.39	0.43	72.0	43.33	0.93	121.43	-49.73	1178	0.0	-2.0	14.89	28.47	18.93
23Q2 (18)	108.5	13.32	-17.71	87.79	11.61	-14.65	16.12	9.96	-10.04	0.29	0.0	11.54	1.21	13.08	45.78	0.01	0	0.0	0	0	0.13	0	0	0.7	27.27	2.94	-0.04	-300.0	33.33	0.03	0	0	0.18	220.0	-14.29	0.62	444.44	26.53	5.21	129.52	-54.93	3.58	161.31	-59.82	1.65	77.42	-35.8	31.62	-22.9	42.37	0.30	150.0	-58.33	0.25	92.31	-64.79	0.42	250.0	-70.63	1178	0.0	-5.0	11.59	34.77	-34.11
23Q1 (17)	95.75	-18.66	-22.56	78.66	-16.1	-18.22	14.66	-18.28	-12.43	0.29	-9.38	61.11	1.07	-4.46	44.59	0	0	-100.0	0	0	0	0	0	0.55	511.11	19.57	-0.01	66.67	80.0	0	0	0	-0.15	59.46	-131.25	-0.18	-12.5	-127.27	2.27	-61.2	-80.04	1.37	-60.86	-84.59	0.93	-61.09	-62.04	41.01	0.39	90.13	0.12	-58.62	-83.33	0.13	-58.06	-81.43	0.12	-94.42	-83.33	1178	-3.05	-5.0	8.6	-28.69	-50.72
22Q4 (16)	117.71	0.65	-9.79	93.76	-2.04	-10.68	17.94	10.33	-0.06	0.32	6.67	52.38	1.12	7.69	53.42	0	-100.0	-100.0	0	0	0	-100.0	-100.0	0.09	-79.07	-85.25	-0.03	25.0	25.0	0	0	0	-0.37	-175.51	-3800.0	-0.16	-111.51	-233.33	5.85	-8.02	-23.73	3.5	-28.28	-47.68	2.39	55.19	50.31	40.85	68.45	96.39	0.29	-29.27	-46.3	0.31	3.33	-44.64	2.15	16.22	-24.83	1215	1.08	-2.02	12.06	-3.67	-11.39
22Q3 (15)	116.95	-11.3	-10.11	95.71	-6.95	-7.3	16.26	-9.26	-0.85	0.3	15.38	15.38	1.04	25.3	35.06	0.01	0.0	0.0	0	0	1.2	0	150.0	0.43	-36.76	-25.86	-0.04	33.33	-105.8	0	0	-100.0	0.49	133.33	450.0	1.39	183.67	-33.17	6.36	-44.98	-49.24	4.88	-45.23	-50.25	1.54	-40.08	-42.32	24.25	9.19	13.69	0.41	-43.06	-48.1	0.30	-57.75	-54.55	1.85	29.37	-20.26	1202	-3.06	-3.06	12.52	-28.82	-32.72
22Q2 (14)	131.85	6.64	-0.2	102.86	6.95	-0.28	17.92	7.05	10.21	0.26	44.44	13.04	0.83	12.16	13.7	0.01	0.0	0.0	0	0	0	0	0	0.68	47.83	17.24	-0.06	-20.0	0	0	0	0	0.21	-56.25	180.77	0.49	-25.76	-41.67	11.56	1.67	-14.56	8.91	0.22	-17.04	2.57	4.9	-11.07	22.21	2.97	3.98	0.72	0.0	-17.24	0.71	1.43	-15.48	1.43	98.61	-6.54	1240	0.0	0.0	17.59	0.8	-10.21
22Q1 (13)	123.64	-5.24	10.37	96.18	-8.37	11.32	16.74	-6.74	8.84	0.18	-14.29	-35.71	0.74	1.37	2.78	0.01	0.0	0.0	0	0	0	-100.0	0	0.46	-24.59	-13.21	-0.05	-25.0	0.0	0	0	0	0.48	4700.0	237.14	0.66	450.0	100.0	11.37	48.24	7.47	8.89	32.88	7.76	2.45	54.09	6.52	21.57	3.7	-0.87	0.72	33.33	9.09	0.70	25.0	4.48	0.72	-74.83	9.09	1240	0.0	0.0	17.45	28.21	5.37
21Q4 (12)	130.48	0.29	9.68	104.97	1.67	14.71	17.95	9.45	7.49	0.21	-19.23	-27.59	0.73	-5.19	-18.89	0.01	0.0	0.0	0	0	0.05	-89.58	150.0	0.61	5.17	-3.17	-0.04	-105.8	-100.0	0	-100.0	-100.0	0.01	107.14	-92.86	0.12	-94.23	114.63	7.67	-38.79	-22.68	6.69	-31.8	-14.78	1.59	-40.45	-30.57	20.80	-2.48	-10.0	0.54	-31.65	-14.29	0.56	-15.15	-24.32	2.86	23.28	39.51	1240	0.0	0.0	13.61	-26.87	-16.09
21Q3 (11)	130.1	-1.52	31.56	103.25	0.1	37.7	16.4	0.86	15.09	0.26	13.04	-13.33	0.77	5.48	-14.44	0.01	0.0	0.0	0	0	0.48	0	41.18	0.58	0.0	0.0	0.69	0	3550.0	0.03	0	-97.14	-0.14	46.15	-40.0	2.08	147.62	55.22	12.53	-7.39	14.01	9.81	-8.66	9.49	2.67	-7.61	26.54	21.33	-0.14	11.21	0.79	-9.2	9.72	0.66	-21.43	1.54	2.32	51.63	63.38	1240	0.0	0.0	18.61	-5.0	9.66
21Q2 (10)	132.11	17.93	47.51	103.15	19.39	51.07	16.26	5.72	21.25	0.23	-17.86	-8.0	0.73	1.39	-26.26	0.01	0.0	0	0	0	0	0	0	0.58	9.43	23.4	0	100.0	100.0	0	0	0	-0.26	25.71	-1200.0	0.84	154.55	460.0	13.53	27.88	68.7	10.74	30.18	65.23	2.89	25.65	76.22	21.36	-1.84	4.45	0.87	31.82	67.31	0.84	25.37	55.56	1.53	131.82	121.74	1240	0.0	0.0	19.59	18.3	40.83
21Q1 (9)	112.02	-5.83	46.82	86.4	-5.58	43.81	15.38	-7.9	17.4	0.28	-3.45	0.0	0.72	-20.0	-34.55	0.01	0.0	0	0	0	0	-100.0	0	0.53	-15.87	76.67	-0.05	-150.0	-400.0	0	-100.0	0	-0.35	-350.0	-250.0	0.33	140.24	154.1	10.58	6.65	323.2	8.25	5.1	289.15	2.3	0.44	389.36	21.76	-5.84	16.05	0.66	4.76	288.24	0.67	-9.46	191.3	0.66	-67.8	288.24	1240	0.0	0.0	16.56	2.1	92.56
20Q4 (8)	118.96	20.3	16.95	91.51	22.05	13.48	16.7	17.19	11.19	0.29	-3.33	-9.38	0.9	0.0	0	0.01	0.0	0	0	0	0.02	-94.12	0	0.63	8.62	16.67	-0.02	0.0	-103.28	0.25	-76.19	0	0.14	240.0	170.0	-0.82	-161.19	-251.85	9.92	-9.74	50.53	7.85	-12.39	42.21	2.29	8.53	87.7	23.11	20.49	24.85	0.63	-12.5	40.0	0.74	13.85	76.19	2.05	44.37	3.02	1240	0.0	0.0	16.22	-4.42	26.72
20Q3 (7)	98.89	10.42	-4.97	74.98	9.81	-9.79	14.25	6.26	-0.97	0.3	20.0	-6.25	0.9	-9.09	0	0.01	0	0	0	0	0.34	0	41.67	0.58	23.4	-12.12	-0.02	50.0	-106.9	1.05	0	0	-0.1	-400.0	50.0	1.34	793.33	211.63	10.99	37.03	57.45	8.96	37.85	55.83	2.11	28.66	59.85	19.18	-6.21	1.32	0.72	38.46	56.52	0.65	20.37	44.44	1.42	105.8	-7.79	1240	0.0	0.0	16.97	22.0	27.31
20Q2 (6)	89.56	17.38	-13.45	68.28	13.65	-17.58	13.41	2.37	0.37	0.25	-10.71	-13.79	0.99	-10.0	0	0	0	0	0	0	0	0	0	0.47	56.67	-12.96	-0.04	-300.0	-33.33	0	0	0	-0.02	80.0	-111.76	0.15	124.59	-16.67	8.02	220.8	7.65	6.5	206.6	7.08	1.64	248.94	17.99	20.45	9.07	9.89	0.52	205.88	6.12	0.54	134.78	8.0	0.69	305.88	-36.11	1240	0.0	0.0	13.91	61.74	1.24
20Q1 (5)	76.3	-24.99	-19.16	60.08	-25.5	-23.43	13.1	-12.78	5.31	0.28	-12.5	0.0	1.1	0	0	0	0	0	0	0	0	0	0	0.3	-44.44	-56.52	-0.01	-101.64	-100.23	0	0	0	-0.1	50.0	-155.56	-0.61	-212.96	-113.12	2.5	-62.06	-69.21	2.12	-61.59	-71.0	0.47	-61.48	-49.46	18.75	1.3	63.47	0.17	-62.22	-71.19	0.23	-45.24	0.0	0.17	-91.46	-71.19	1240	0.0	0.0	8.6	-32.81	-40.53
19Q4 (4)	101.72	-2.25	0.0	80.64	-2.98	0.0	15.02	4.38	0.0	0.32	0.0	0.0	0	0	0.0	0	0	0.0	0	0.0	0	-100.0	0.0	0.54	-18.18	0.0	0.61	110.34	0.0	0	0	0.0	-0.2	0.0	0.0	0.54	25.58	0.0	6.59	-5.59	0.0	5.52	-4.0	0.0	1.22	-7.58	0.0	18.51	-2.22	0.0	0.45	-2.17	0.0	0.42	-6.67	0.0	1.99	29.22	0.0	1240	0.0	0.0	12.8	-3.98	0.0
19Q3 (3)	104.06	0.56	0.0	83.12	0.34	0.0	14.39	7.71	0.0	0.32	10.34	0.0	0	0	0.0	0	0	0.0	0	0.0	0.24	0	0.0	0.66	22.22	0.0	0.29	1066.67	0.0	0	0	0.0	-0.2	-217.65	0.0	0.43	138.89	0.0	6.98	-6.31	0.0	5.75	-5.27	0.0	1.32	-5.04	0.0	18.93	1.72	0.0	0.46	-6.12	0.0	0.45	-10.0	0.0	1.54	42.59	0.0	1240	0.0	0.0	13.33	-2.98	0.0
19Q2 (2)	103.48	9.64	0.0	82.84	5.58	0.0	13.36	7.4	0.0	0.29	3.57	0.0	0	0	0.0	0	0	0.0	0	0.0	0	0	0.0	0.54	-21.74	0.0	-0.03	-100.68	0.0	0	0	0.0	0.17	-5.56	0.0	0.18	-96.13	0.0	7.45	-8.25	0.0	6.07	-16.96	0.0	1.39	49.46	0.0	18.61	62.25	0.0	0.49	-16.95	0.0	0.50	117.39	0.0	1.08	83.05	0.0	1240	0.0	0.0	13.74	-4.98	0.0
19Q1 (1)	94.38	0.0	0.0	78.46	0.0	0.0	12.44	0.0	0.0	0.28	0.0	0.0	0	0.0	0.0	0	0.0	0.0	0.0	0.0	0	0.0	0.0	0.69	0.0	0.0	4.4	0.0	0.0	0	0.0	0.0	0.18	0.0	0.0	4.65	0.0	0.0	8.12	0.0	0.0	7.31	0.0	0.0	0.93	0.0	0.0	11.47	0.0	0.0	0.59	0.0	0.0	0.23	0.0	0.0	0.59	0.0	0.0	1240	0.0	0.0	14.46	0.0	0.0