華邦電 2344 - 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
2024 (10)	816.1	8.8	576.09	9.5	234.94	-2.21	3.34	0.0	13.73	18.77	0.51	2.0	3.63	-33.88	3.18	11.58	10.2	42.46	0	0	5.97	249.12	6.04	-35.26	11.12	0	6.01	0	4.02	0	36.17	0	0.14	0	-0.00	0	4302	7.31	150.05	23.49
2023 (9)	750.06	-20.65	526.1	2.2	240.26	-9.39	3.34	115.48	11.56	102.1	0.5	-1.96	5.49	-13.54	2.85	-42.19	7.16	82.19	0	0	1.71	-82.35	9.33	-38.29	-6.98	0	-11.47	0	-7.32	0	0.00	0	-0.29	0	-0.48	0	4009	0.73	121.51	-56.12
2022 (8)	945.3	-5.06	514.79	-9.83	265.17	10.24	1.55	162.71	5.72	42.64	0.51	-10.53	6.35	56.79	4.93	7.88	3.93	96.5	0	0	9.69	0	15.12	0	180.46	-0.97	129.27	-4.91	30.6	-5.06	16.95	-4.18	3.23	-5.28	2.65	-17.45	3980	0.0	276.9	-7.96
2021 (7)	995.7	64.08	570.89	30.81	240.53	56.06	0.59	25.53	4.01	-3.61	0.57	1.79	4.05	77.63	4.57	79.92	2.0	177.78	0	0	-1.07	0	-2.05	0	182.23	905.68	135.95	942.56	32.23	1000.0	17.69	9.26	3.41	933.33	3.21	1134.62	3980	0.0	300.85	160.0
2020 (6)	606.83	24.42	436.43	21.71	154.13	32.2	0.47	-50.53	4.16	32.91	0.56	1.82	2.28	-57.14	2.54	408.0	0.72	0	-0.16	0	-1.31	0	1.85	-62.78	18.12	3.37	13.04	3.82	2.93	6.55	16.19	3.12	0.33	3.13	0.26	44.44	3980	0.0	115.71	7.65
2019 (5)	487.71	-4.73	358.58	11.92	116.59	3.88	0.95	1.06	3.13	22.27	0.55	0	5.32	27.88	0.5	8.7	-0.01	0	0	0	-1.38	0	4.97	6.2	17.53	-79.12	12.56	-83.13	2.75	-58.77	15.70	97.48	0.32	-82.89	0.18	-88.89	3980	0.0	107.49	-33.48
2018 (4)	511.9	7.56	320.39	2.47	112.24	16.09	0.94	168.57	2.56	20.19	0	0	4.16	22.35	0.46	-22.03	0.01	0.0	0	0	2.8	0	4.68	5.88	83.95	18.27	74.46	34.14	6.67	-47.69	7.95	-55.73	1.87	21.43	1.62	36.13	3980	10.28	161.6	21.86
2017 (3)	475.92	13.07	312.68	3.97	96.68	16.41	0.35	-80.0	2.13	-10.13	0	0	3.4	167.72	0.59	55.26	0.01	0	0.25	0	-2.7	0	4.42	952.38	70.98	89.03	55.51	91.55	12.75	107.32	17.96	9.71	1.54	90.12	1.19	80.3	3609	1.04	132.61	37.96
2016 (2)	420.92	9.76	300.74	13.36	83.05	7.68	1.75	1.16	2.37	-27.96	0	0	1.27	2.42	0.38	-28.3	-0.05	0	-0.02	0	-0.95	0	0.42	-69.78	37.55	-11.61	28.98	-11.94	6.15	-20.65	16.37	-10.3	0.81	-10.0	0.66	-9.59	3572	-2.08	96.12	-7.3
2015 (1)	383.5	0.95	265.29	-2.46	77.13	8.15	1.73	4.22	3.29	20.96	0	0	1.24	7.83	0.53	23.26	-0.08	0	0.32	-21.95	1.63	-35.06	1.39	-50.88	42.48	7.79	32.91	6.99	7.75	6.16	18.25	-1.56	0.90	8.43	0.73	12.31	3648	-1.06	103.69	15.29

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
24Q4 (20)	186.92	-12.29	-2.51	136.11	-9.66	-0.77	58.22	-2.54	-1.05	0.67	-29.47	-34.31	3.25	-6.61	-6.61	0.13	0.0	8.33	0	0	0.01	-96.43	0.0	1.38	119.05	122.58	0.85	2225.0	-84.93	0	0	0	3.7	212.12	197.88	-0.4	86.53	-118.18	-7.8	-3020.0	-278.64	-6.48	-7100.0	-72.8	-1.02	-391.43	42.05	0.00	0	0	-0.15	0	-66.67	-0.14	-300.0	0.0	0.14	-51.72	148.28	4302	-0.94	7.31	27.19	-23.02	-11.84
24Q3 (19)	213.12	-0.8	9.26	150.66	4.83	13.1	59.74	0.42	-0.07	0.95	5.56	6.74	3.48	2.35	14.47	0.13	0.0	8.33	0	0	0.28	-91.59	-31.71	0.63	5.0	0.0	-0.04	-100.49	-106.25	0	0	0	-3.3	-234.15	-198.51	-2.97	-125.15	-29600.0	-0.25	-101.07	-112.14	-0.09	-100.52	92.11	0.35	-94.45	25.0	0.00	-100.0	-100.0	0.00	-100.0	100.0	0.07	-46.15	333.33	0.29	-3.33	252.63	4343	3.9	9.12	35.32	-39.55	1.85
24Q2 (18)	214.84	6.77	14.21	143.72	-1.29	11.26	59.49	3.5	-4.11	0.9	9.76	23.29	3.4	-5.56	29.28	0.13	0.0	0.0	0	0	3.33	33200.0	-34.19	0.6	3.45	-29.41	8.14	551.2	10075.0	0	0	0	2.46	-20.9	-11.51	11.81	592.08	127.12	23.43	648.71	1015.71	17.23	471.34	386.72	6.31	489.51	275.28	26.92	0	0	0.41	472.73	355.56	0.13	360.0	425.0	0.30	372.73	276.47	4180	0.0	5.03	58.43	100.72	70.4
24Q1 (17)	201.21	4.94	14.87	145.6	6.15	15.04	57.48	-2.31	-3.57	0.82	-19.61	17.14	3.6	3.45	49.38	0.13	8.33	8.33	0	0	0.01	0.0	0	0.58	-6.45	-23.68	1.25	-77.84	58.23	0	0	0	3.11	182.28	585.94	-2.4	-209.09	-223.71	-4.27	-107.28	52.97	-4.64	-23.73	54.1	-1.62	7.95	27.68	0.00	0	0	-0.11	-22.22	56.0	-0.05	64.29	82.14	-0.11	62.07	56.0	4180	4.27	5.03	29.11	-5.61	34.09
23Q4 (16)	191.74	-1.7	-0.26	137.16	2.97	14.08	58.84	-1.57	-5.75	1.02	14.61	45.71	3.48	14.47	68.93	0.12	0.0	0.0	0	0	0.01	-97.56	0.0	0.62	-1.59	-21.52	5.64	781.25	171.15	0	0	0	-3.78	-212.84	4.06	2.2	22100.0	414.29	-2.06	-200.0	-123.22	-3.75	-228.95	-168.68	-1.76	-728.57	-2414.29	0.00	-100.0	0	-0.09	-200.0	-164.29	-0.14	-366.67	-200.0	-0.29	-52.63	-108.92	4009	0.73	0.73	30.84	-11.07	0.42
23Q3 (15)	195.06	3.69	-11.92	133.21	3.13	10.46	59.78	-3.64	-9.6	0.89	21.92	102.27	3.04	15.59	79.88	0.12	-7.69	0.0	0	0	0.41	-91.9	-30.51	0.63	-25.88	-40.57	0.64	700.0	3100.0	0	0	0	3.35	20.5	-41.02	-0.01	-100.19	-100.45	2.06	-1.9	-94.42	-1.14	-132.2	-104.27	0.28	107.78	-95.03	13.51	0	-11.41	-0.03	-133.33	-104.48	-0.03	25.0	-105.26	-0.19	-11.76	-106.11	3980	0.0	0.0	34.68	1.14	-40.83
23Q2 (14)	188.11	7.39	-29.41	129.17	2.06	-6.12	62.04	4.08	-12.48	0.73	4.29	204.17	2.63	9.13	150.48	0.13	8.33	0.0	0	0	5.06	0	-11.85	0.85	11.84	-62.05	0.08	-89.87	-95.21	0	0	0	2.78	534.38	-37.1	5.2	168.04	-59.88	2.1	123.13	-97.04	3.54	135.01	-93.13	-3.6	-60.71	-128.15	0.00	0	-100.0	0.09	136.0	-93.02	-0.04	85.71	-104.44	-0.17	32.0	-106.97	3980	0.0	0.0	34.29	57.95	-64.76
23Q1 (13)	175.16	-8.88	-33.94	126.56	5.26	-7.19	59.61	-4.52	-9.3	0.7	0.0	311.76	2.41	16.99	161.96	0.12	0.0	-14.29	0	0	0	-100.0	-100.0	0.76	-3.8	-9.52	0.79	-62.02	393.75	0	0	0	-0.64	83.76	-118.13	1.94	377.14	198.46	-9.08	-202.37	-114.25	-10.11	-285.16	-122.18	-2.24	-3100.0	-118.3	0.00	0	-100.0	-0.25	-278.57	-121.74	-0.28	-300.0	-126.92	-0.25	-107.69	-121.74	3980	0.0	0.0	21.71	-29.31	-75.95
22Q4 (12)	192.24	-13.19	-26.05	120.23	-0.31	-15.78	62.43	-5.6	1.36	0.7	59.09	288.89	2.06	21.89	134.09	0.12	0.0	-14.29	0	0	0.01	-98.31	0	0.79	-25.47	-15.05	2.08	10300.0	2211.11	0	0	0	-3.94	-169.37	-2714.29	-0.7	-131.67	-900.0	8.87	-75.98	-84.03	5.46	-79.54	-86.98	-0.07	-101.24	-100.84	0.00	-100.0	-100.0	0.14	-79.1	-86.67	0.14	-75.44	-85.71	3.25	4.5	-4.97	3980	0.0	0.0	30.71	-47.6	-64.34
22Q3 (11)	221.45	-16.89	-18.03	120.6	-12.35	-19.16	66.13	-6.71	7.55	0.44	83.33	214.29	1.69	60.95	79.79	0.12	-7.69	-14.29	0	0	0.59	-89.72	-82.75	1.06	-52.68	19.1	0.02	-98.8	166.67	0	0	0	5.68	28.51	2369.57	2.21	-82.95	220.11	36.93	-47.96	-35.93	26.69	-48.2	-40.4	5.63	-55.98	-42.37	15.25	-15.42	-10.03	0.67	-48.06	-40.71	0.57	-36.67	-47.22	3.11	27.46	31.78	3980	0.0	0.0	58.61	-39.76	-34.57
22Q2 (10)	266.47	0.5	5.6	137.59	0.89	-5.64	70.89	7.87	17.54	0.24	41.18	20.0	1.05	14.13	-2.78	0.13	-7.14	-7.14	0	0	5.74	57300.0	825.81	2.24	166.67	103.64	1.67	943.75	-4.57	0	0	0	4.42	25.21	379.75	12.96	1893.85	1356.18	70.96	11.4	50.63	51.53	13.03	54.47	12.79	4.49	37.38	18.03	-6.19	-8.8	1.29	12.17	53.57	0.90	-13.46	20.0	2.44	112.17	96.77	3980	0.0	0.0	97.3	7.78	26.73
22Q1 (9)	265.14	1.99	24.33	136.37	-4.47	2.42	65.72	6.71	15.0	0.17	-5.56	112.5	0.92	4.55	-16.36	0.14	0.0	-6.67	0	0	0.01	0	0	0.84	-9.68	-49.09	0.16	77.78	-15.79	0	0	0	3.53	2621.43	740.48	0.65	1028.57	163.73	63.7	14.69	190.34	45.59	8.7	187.45	12.24	47.47	152.89	19.22	28.65	-12.99	1.15	9.52	187.5	1.04	6.12	166.67	1.15	-66.37	187.5	3980	0.0	0.0	90.28	4.82	86.64
21Q4 (8)	259.96	-3.77	27.76	142.75	-4.31	0.85	61.59	0.16	10.28	0.18	28.57	100.0	0.88	-6.38	-28.46	0.14	0.0	-12.5	0	0	0	-100.0	0	0.93	4.49	-40.76	0.09	400.0	-88.46	0	0	100.0	-0.14	-160.87	82.5	-0.07	96.2	93.14	55.54	-3.64	999.8	41.94	-6.34	1098.29	8.3	-15.05	591.67	14.94	-11.86	-37.09	1.05	-7.08	1066.67	0.98	-9.26	790.91	3.42	44.92	936.36	3980	0.0	0.0	86.13	-3.84	175.97
21Q3 (7)	270.15	7.06	68.49	149.18	2.31	27.38	61.49	1.96	46.06	0.14	-30.0	55.56	0.94	-12.96	-12.96	0.14	0.0	7.69	0	0	3.42	451.61	113.75	0.89	-19.09	28.99	-0.03	-101.71	-175.0	0	0	0	0.23	114.56	1250.0	-1.84	-306.74	-148.81	57.64	22.35	1076.33	44.78	34.23	1252.87	9.77	4.94	764.6	16.95	-14.26	-26.5	1.13	34.52	1312.5	1.08	44.0	10900.0	2.36	90.32	883.33	3980	0.0	0.0	89.57	16.66	206.54
21Q2 (6)	252.34	18.33	97.87	145.81	9.51	61.76	60.31	5.53	110.73	0.2	150.0	53.85	1.08	-1.82	14.89	0.14	-6.67	7.69	0	0	0.62	0	-8.82	1.1	-33.33	547.06	1.75	821.05	1850.0	0	0	0	-1.58	-476.19	-56.44	0.89	187.25	4350.0	47.11	114.72	436.56	33.36	110.34	370.52	9.31	92.36	2227.5	19.77	-10.5	334.51	0.84	110.0	366.67	0.75	92.31	368.75	1.24	210.0	675.0	3980	0.0	0.0	76.78	58.73	138.08
21Q1 (5)	213.25	4.8	84.65	133.15	-5.93	51.95	57.15	2.33	107.44	0.08	-11.11	-52.94	1.1	-10.57	19.57	0.15	-6.25	15.38	0	0	0	0	0	1.65	5.1	1275.0	0.19	-75.64	0	0	100.0	0	0.42	152.5	-19.23	-1.02	0.0	-9.68	21.94	334.46	3696.72	15.86	353.14	1922.99	4.84	303.33	2320.0	22.09	-6.99	0	0.40	344.44	2100.0	0.39	254.55	0	0.40	21.21	2100.0	3980	0.0	0.0	48.37	54.98	110.03
20Q4 (4)	203.48	26.91	0.0	141.55	20.87	0.0	55.85	32.66	0.0	0.09	0.0	0.0	1.23	13.89	0.0	0.16	23.08	0.0	0	0.0	0	-100.0	0.0	1.57	127.54	0.0	0.78	1850.0	0.0	-0.16	0	0.0	-0.8	-3900.0	0.0	-1.02	-127.06	0.0	5.05	3.06	0.0	3.5	5.74	0.0	1.2	6.19	0.0	23.75	2.99	0.0	0.09	12.5	0.0	0.11	1200.0	0.0	0.33	37.5	0.0	3980	0.0	0.0	31.21	6.81	0.0
20Q3 (3)	160.34	25.73	0.0	117.11	29.92	0.0	42.1	47.1	0.0	0.09	-30.77	0.0	1.08	14.89	0.0	0.13	0.0	0.0	0	0.0	1.6	135.29	0.0	0.69	305.88	0.0	0.04	140.0	0.0	0	0	0.0	-0.02	98.02	0.0	3.77	18750.0	0.0	4.9	-44.19	0.0	3.31	-53.31	0.0	1.13	182.5	0.0	23.06	406.81	0.0	0.08	-55.56	0.0	-0.01	-106.25	0.0	0.24	50.0	0.0	3980	0.0	0.0	29.22	-9.4	0.0
20Q2 (2)	127.53	10.43	0.0	90.14	2.86	0.0	28.62	3.88	0.0	0.13	-23.53	0.0	0.94	2.17	0.0	0.13	0.0	0.0	0	0.0	0.68	0	0.0	0.17	41.67	0.0	-0.1	0	0.0	0	0	0.0	-1.01	-294.23	0.0	0.02	102.15	0.0	8.78	1539.34	0.0	7.09	914.94	0.0	0.4	100.0	0.0	4.55	0	0.0	0.18	1000.0	0.0	0.16	0	0.0	0.16	900.0	0.0	3980	0.0	0.0	32.25	40.03	0.0
20Q1 (1)	115.49	0.0	0.0	87.63	0.0	0.0	27.55	0.0	0.0	0.17	0.0	0.0	0.92	0.0	0.0	0.13	0.0	0.0	0.0	0.0	0	0.0	0.0	0.12	0.0	0.0	0	0.0	0.0	0	0.0	0.0	0.52	0.0	0.0	-0.93	0.0	0.0	-0.61	0.0	0.0	-0.87	0.0	0.0	0.2	0.0	0.0	0.00	0.0	0.0	-0.02	0.0	0.0	0.00	0.0	0.0	-0.02	0.0	0.0	3980	0.0	0.0	23.03	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。