聯強 2347 - 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		租金收入 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)	3959.91	-6.73	3783.92	-6.96	89.65	2.97	8.18	152.47	20.48	41.24	0.23	155.56	5.54	-6.73	5.37	35.61	2.43	-20.85	0.02	-83.33	0.07	-99.92	2.52	24.75	18.82	-83.1	105.17	-48.13	72.89	-53.72	26.36	-33.16	25.06	28.78	4.37	-53.71	3.24	17.39	1668	0.0	132.17	-40.81
2022 (9)	4245.5	3.85	4067.07	3.96	87.06	5.31	3.24	8.0	14.5	189.42	0.09	-10.0	5.94	-0.67	3.96	96.04	3.07	48.31	0.12	50.0	83.45	-15.19	2.02	1246.67	111.37	-19.87	202.75	-12.73	157.49	-8.82	39.44	-27.69	19.46	-17.12	9.44	-8.79	2.76	36.63	1668	0.0	223.31	-8.39
2021 (8)	4088.12	22.33	3912.12	22.6	82.67	5.16	3.0	1.69	5.01	-3.09	0.1	-28.57	5.98	6.03	2.02	78.76	2.07	-55.48	0.08	-33.33	98.4	0	0.15	0	138.99	325.44	232.32	121.24	172.72	111.69	54.54	177.84	23.48	25.63	10.35	111.66	2.02	-31.06	1668	0.0	243.77	108.58
2020 (7)	3342.01	-1.7	3191.06	-1.9	78.61	-10.08	2.95	-37.23	5.17	-25.72	0.14	-30.0	5.64	1.62	1.13	-16.91	4.65	132.5	0.12	0	0	0	-0.24	0	32.67	12.23	105.01	18.12	81.59	19.72	19.63	17.47	18.69	-0.59	4.89	19.56	2.93	25.21	1668	0.0	116.87	13.09
2019 (6)	3399.95	-11.27	3252.74	-11.78	87.42	-3.79	4.7	20.82	6.96	-0.71	0.2	0	5.55	-5.77	1.36	-32.0	2.0	106.19	-0.02	0	0	0	0.57	0	29.11	13.45	88.9	11.43	68.15	3.15	16.71	56.9	18.80	40.82	4.09	3.28	2.34	-3.31	1668	0.0	103.34	12.83
2018 (5)	3831.95	5.21	3686.97	4.94	90.86	14.58	3.89	4.01	7.01	21.07	0	0	5.89	7.88	2.0	31.58	0.97	-50.76	0.03	50.0	7.41	107.56	-1.8	0	25.66	-12.96	79.78	1.26	66.07	8.05	10.65	-27.3	13.35	-28.19	3.96	7.9	2.42	27.37	1668	0.0	91.59	3.17
2017 (4)	3642.08	6.28	3513.47	6.29	79.3	0.86	3.74	-13.02	5.79	-11.87	0	0	5.46	-5.37	1.52	5.56	1.97	34.93	0.02	0	3.57	61.54	4.1	0	29.48	102.47	78.79	37.62	61.15	25.38	14.65	143.76	18.59	77.22	3.67	25.68	1.90	-7.32	1668	0.0	88.78	30.39
2016 (3)	3426.96	6.38	3305.65	6.45	78.62	2.87	4.3	-58.17	6.57	-20.94	0	0	5.77	9.28	1.44	15.2	1.46	-36.24	0	0	2.21	0	-7.01	0	14.56	0	57.25	53.16	48.77	53.08	6.01	88.4	10.49	22.98	2.92	45.27	2.05	0.49	1668	4.97	68.09	38.65
2015 (2)	3221.33	-2.84	3105.42	-2.96	76.43	8.01	10.28	32.47	8.31	17.54	0	0	5.28	10.23	1.25	10.62	2.29	-16.42	-0.13	0	0	0	-24.19	0	-2.11	0	37.38	-39.87	31.86	-36.58	3.19	-66.84	8.53	-44.86	2.01	-36.39	2.04	4.62	1589	0.0	49.11	-32.21
2014 (1)	3315.33	0.39	3200.07	0.25	70.76	-1.43	7.76	31.75	7.07	0	0	0	4.79	10.88	1.13	-12.4	2.74	-6.48	0	0	-0.01	0	-0.35	0	17.68	-29.65	62.17	-2.74	50.24	-4.74	9.62	0.31	15.47	3.06	3.16	-2.17	1.95	17.47	1589	0.13	72.44	-2.29

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			租金收入 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)	1142.07	16.26	2.39	1092.09	16.07	2.6	23.73	6.56	5.51	2.58	39.46	138.89	5.02	6.13	-21.32	0.07	16.67	75.0	1.34	-3.6	-15.19	-0.02	-101.64	-133.33	1.07	59.7	50.7	0.02	100.0	100.0	0.07	0	-95.21	-0.05	-117.86	-102.92	3.74	-26.67	-30.09	30.0	23.66	-11.37	21.6	27.13	-12.34	6.1	5.17	-15.98	20.33	-14.9	-5.18	1.30	27.45	-12.16	1.07	50.7	-7.76	4.37	42.35	-53.71	1668	36.71	19.77	-12.18
23Q3 (19)	982.34	3.46	-9.71	940.91	3.66	-9.93	22.27	3.44	-4.26	1.85	-29.92	105.56	4.73	4.88	13.7	0.06	20.0	200.0	1.39	6.11	-6.08	1.22	-55.47	9.91	0.67	494.12	-12.99	0.01	150.0	133.33	0	0	-100.0	0.28	-51.72	133.33	5.1	-23.65	-94.08	24.26	-9.98	-77.15	16.99	0.06	-79.68	5.8	-34.61	-72.21	23.89	-27.39	21.52	1.02	0.0	-79.64	0.71	14.52	573.33	3.07	49.03	-61.43	1668	30.65	-7.23	-72.58
23Q2 (18)	949.5	7.17	-8.13	907.69	7.64	-8.52	21.53	-2.62	0.47	2.64	137.84	261.64	4.51	-27.38	99.56	0.05	25.0	400.0	1.31	-12.67	-9.03	2.74	92.96	27.44	-0.17	-119.77	-117.89	-0.02	-300.0	-115.38	0	0	0	0.58	-65.88	100.0	6.68	102.42	-36.02	26.95	12.48	-11.06	16.98	-1.91	-28.6	8.87	58.39	51.37	32.90	40.84	70.03	1.02	-1.92	-28.67	0.62	-26.19	-22.5	2.06	98.08	-30.17	1668	33.04	4.0	-2.97
23Q1 (17)	886.0	-20.57	-12.16	843.23	-20.78	-12.69	22.11	-1.69	11.22	1.11	2.78	109.43	6.21	-2.66	267.46	0.04	0.0	100.0	1.5	-5.06	4.17	1.42	2266.67	118.46	0.86	21.13	32.31	0.01	0.0	0.0	0	-100.0	0	1.7	-0.58	95.4	3.3	-38.32	-65.19	23.96	-29.22	-26.12	17.31	-29.75	-31.98	5.6	-22.87	2.75	23.36	8.96	38.96	1.04	-29.73	-32.03	0.84	-27.59	-12.5	1.04	-88.98	-32.03	1668	31.77	-24.0	-10.91
22Q4 (16)	1115.38	2.52	-10.0	1064.39	1.89	-10.45	22.49	-3.31	-0.49	1.08	20.0	21.35	6.38	53.37	369.12	0.04	100.0	100.0	1.58	6.76	6.04	0.06	-94.59	0	0.71	-7.79	-13.41	0.01	133.33	0	1.46	-98.22	911.11	1.71	303.57	5600.0	5.35	-93.79	-50.51	33.85	-68.11	-13.0	24.64	-70.53	-19.24	7.26	-65.21	4.31	21.44	9.05	19.91	1.48	-70.46	-19.13	1.16	873.33	-1.69	9.44	18.59	-8.79	1668	41.8	-62.61	-0.05
22Q3 (15)	1087.93	5.26	7.11	1044.62	5.28	7.49	23.26	8.54	12.48	0.9	23.29	36.36	4.16	84.07	240.98	0.02	100.0	0.0	1.48	2.78	-0.67	1.11	-48.37	126.53	0.77	-18.95	234.78	-0.03	-123.08	-137.5	82.0	0	-9.05	-0.84	-389.66	-465.22	86.1	724.71	-14.9	106.16	250.36	-14.66	83.62	251.64	0.17	20.87	256.14	-47.27	19.66	1.6	-38.21	5.01	250.35	0.2	-0.15	-118.75	85.85	7.96	169.83	-6.68	1668	111.8	228.34	-12.11
22Q2 (14)	1033.53	2.47	7.03	992.24	2.74	7.27	21.43	7.8	5.72	0.73	37.74	-1.35	2.26	33.73	88.33	0.01	-50.0	-50.0	1.44	0.0	-7.1	2.15	230.77	40.52	0.95	46.15	28.38	0.13	1200.0	1200.0	0	0	-100.0	0.29	-66.67	107.14	10.44	10.13	-41.94	30.3	-6.57	-21.09	23.78	-6.56	-28.7	5.86	7.52	41.55	19.35	15.11	79.33	1.43	-6.54	-28.5	0.80	-16.67	-13.04	2.95	92.81	-16.19	1668	34.05	-4.51	-17.43
22Q1 (13)	1008.65	-18.61	16.28	965.82	-18.74	16.82	19.88	-12.04	4.03	0.53	-40.45	-24.29	1.69	24.26	38.52	0.02	0.0	-33.33	1.44	-3.36	-1.37	0.65	0	0	0.65	-20.73	140.74	0.01	0	0	0	100.0	-100.0	0.87	2800.0	434.62	9.48	-12.3	5.1	32.43	-16.65	5.95	25.45	-16.58	0.28	5.45	-21.7	41.19	16.81	-5.98	33.2	1.53	-16.39	0.66	0.96	-18.64	-2.04	1.53	-85.22	0.66	1668	35.66	-14.73	6.45
21Q4 (12)	1239.31	22.02	24.02	1188.6	22.31	24.29	22.6	9.28	-1.14	0.89	34.85	9.88	1.36	11.48	15.25	0.02	0.0	-33.33	1.49	0.0	3.47	0	-100.0	0	0.82	256.52	-40.58	0	-100.0	0	-0.18	-100.2	0	0.03	-86.96	-92.5	10.81	-89.32	-0.37	38.91	-68.72	25.88	30.51	-63.45	23.22	6.96	-82.42	38.65	17.88	-43.81	10.17	1.83	-63.4	23.65	1.18	211.32	42.17	10.35	21.34	111.66	1668	41.82	-67.13	23.87
21Q3 (11)	1015.7	5.18	13.33	971.79	5.06	13.25	20.68	2.02	6.38	0.66	-10.81	-25.0	1.22	1.67	7.96	0.02	0.0	-33.33	1.49	-3.87	-0.67	0.49	-67.97	206.25	0.23	-68.92	-89.0	0.08	700.0	0	90.16	1130.01	0	0.23	64.29	155.56	101.18	462.74	874.76	124.4	223.96	327.2	83.48	150.31	298.09	39.58	856.04	482.06	31.82	194.9	36.16	5.00	150.0	296.83	-1.06	-215.22	-268.25	8.53	142.33	150.15	1668	127.21	208.46	298.9
21Q2 (10)	965.67	11.32	27.16	924.98	11.88	27.87	20.27	6.07	11.5	0.74	5.71	5.71	1.2	-1.64	1.69	0.02	-33.33	-50.0	1.55	6.16	13.97	1.53	0	84.34	0.74	174.07	37.04	0.01	0	0.0	7.33	566.36	0	0.14	153.85	140.0	17.98	99.33	245.77	38.4	25.45	66.52	33.35	31.4	86.94	4.14	7.25	-9.8	10.79	-14.5	-45.78	2.00	31.58	86.92	0.92	-6.12	21.05	3.52	131.58	63.72	1668	41.24	23.1	59.41
21Q1 (9)	867.45	-13.19	26.26	826.75	-13.55	26.56	19.11	-16.4	6.52	0.7	-13.58	0	1.22	3.39	-27.38	0.03	0.0	-25.0	1.46	1.39	0	0	0	0	0.27	-80.43	0	0	0	0	1.1	0	0	-0.26	-165.0	0	9.02	-16.87	49.09	30.61	-0.97	39.64	25.38	2.5	40.92	3.86	-23.11	20.25	12.62	-22.24	-13.92	1.52	2.7	40.74	0.98	18.07	36.11	1.52	-68.92	40.74	1668	33.5	-0.77	32.2
20Q4 (8)	999.26	11.49	7.13	956.34	11.45	7.32	22.86	17.59	5.74	0.81	-7.95	-30.77	1.18	4.42	0	0.03	0.0	0	1.44	-4.0	6.67	0	-100.0	0	1.38	-33.97	142.11	0	0	0	0	0	0	0.4	344.44	183.33	10.85	4.53	43.9	30.91	6.15	11.87	24.76	18.07	27.69	5.02	-26.18	-26.93	16.23	-30.55	-34.71	1.48	17.46	27.59	0.83	31.75	16.9	4.89	43.4	19.56	1668	33.76	5.86	8.66
20Q3 (7)	896.26	18.02	2.49	858.09	18.62	2.4	19.44	6.93	-16.96	0.88	25.71	0.0	1.13	-4.24	0	0.03	-25.0	0	1.5	10.29	8.7	0.16	-80.72	300.0	2.09	287.04	120.0	0	-100.0	0	0	0	0	0.09	125.71	115.52	10.38	99.62	55.39	29.12	26.28	47.29	20.97	17.54	29.28	6.8	48.15	190.6	23.37	17.44	97.72	1.26	17.76	29.9	0.63	-17.11	10.53	3.41	58.6	16.78	1668	31.89	23.27	36.93
20Q2 (6)	759.44	10.54	-2.55	723.4	10.74	-3.17	18.18	1.34	-11.62	0.7	0	-57.06	1.18	-29.76	0	0.04	0.0	0	1.36	0	-0.73	0.83	0	-37.12	0.54	0	107.69	0.01	0	200.0	0	0	0	-0.35	0	-118.75	5.2	-14.05	-31.67	23.06	5.2	19.48	17.84	-0.94	13.85	4.59	42.99	50.49	19.90	35.74	26.03	1.07	-0.93	13.83	0.76	5.56	58.33	2.15	99.07	10.26	1668	25.87	2.09	12.92
20Q1 (5)	687.05	-26.34	-15.53	653.24	-26.69	-15.89	17.94	-17.02	-17.74	0	-100.0	-100.0	1.68	0	0	0.04	0	0	0	-100.0	-100.0	0	0	0	0	-100.0	-100.0	0	0	100.0	0	0	0	0	100.0	-100.0	6.05	-19.76	-16.9	21.92	-20.67	-1.22	18.01	-7.12	6.76	3.21	-53.28	-28.03	14.66	-41.03	-26.99	1.08	-6.9	6.93	0.72	1.41	26.32	1.08	-73.59	6.93	1668	25.34	-18.44	-2.8
19Q4 (4)	932.79	6.67	0.0	891.08	6.34	0.0	21.62	-7.65	0.0	1.17	32.95	0.0	0	0	0.0	0	0	0.0	1.35	-2.17	0.0	0	-100.0	0.0	0.57	-40.0	0.0	0	0	0.0	0	0	0.0	-0.48	17.24	0.0	7.54	12.87	0.0	27.63	39.76	0.0	19.39	19.54	0.0	6.87	193.59	0.0	24.86	110.32	0.0	1.16	19.59	0.0	0.71	24.56	0.0	4.09	40.07	0.0	1668	31.07	33.4	0.0
19Q3 (3)	874.5	12.21	0.0	837.99	12.17	0.0	23.41	13.81	0.0	0.88	-46.01	0.0	0	0	0.0	0	0	0.0	1.38	0.73	0.0	0.04	-96.97	0.0	0.95	265.38	0.0	0	100.0	0.0	0	0	0.0	-0.58	-262.5	0.0	6.68	-12.22	0.0	19.77	2.44	0.0	16.22	3.51	0.0	2.34	-23.28	0.0	11.82	-25.14	0.0	0.97	3.19	0.0	0.57	18.75	0.0	2.92	49.74	0.0	1668	23.29	1.66	0.0
19Q2 (2)	779.33	-4.18	0.0	747.06	-3.8	0.0	20.57	-5.69	0.0	1.63	59.8	0.0	0	0	0.0	0	0	0.0	1.37	-5.52	0.0	1.32	0	0.0	0.26	13.04	0.0	-0.01	0.0	0.0	0	0	0.0	-0.16	-108.99	0.0	7.61	4.53	0.0	19.3	-13.02	0.0	15.67	-7.11	0.0	3.05	-31.61	0.0	15.79	-21.36	0.0	0.94	-6.93	0.0	0.48	-15.79	0.0	1.95	93.07	0.0	1668	22.91	-12.12	0.0
19Q1 (1)	813.33	0.0	0.0	776.61	0.0	0.0	21.81	0.0	0.0	1.02	0.0	0.0	0	0.0	0.0	0	0.0	0.0	1.45	0.0	0.0	0	0.0	0.0	0.23	0.0	0.0	-0.01	0.0	0.0	0	0.0	0.0	1.78	0.0	0.0	7.28	0.0	0.0	22.19	0.0	0.0	16.87	0.0	0.0	4.46	0.0	0.0	20.08	0.0	0.0	1.01	0.0	0.0	0.57	0.0	0.0	1.01	0.0	0.0	1668	26.07	0.0	0.0