結束日期: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | 2024 31/12 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
總營收 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,318 | 3,360.5 | 4,714.6 | 7,983.6 | 8,154.7 | |||||||||
總營收增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -12.66% | +1.28% | +40.29% | +69.34% | +2.14% | |||||||||
收入成本 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,877.4 | 2,881.3 | 3,744 | 6,177.5 | 6,187.3 | |||||||||
毛利 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 440.6 | 479.2 | 970.6 | 1,806.1 | 1,967.4 | |||||||||
毛利增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11.08% | +8.76% | +102.55% | +86.08% | +8.93% | |||||||||
毛利率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13.28% | 14.26% | 20.59% | 22.62% | 24.13% | |||||||||
其他營業支出總額 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 410.9 | 393.4 | 772.7 | 1,431.7 | 1,709.2 | |||||||||
| |||||||||||||||||||
營業收入 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 29.7 | 85.8 | 197.9 | 374.4 | 258.2 | |||||||||
營業收入增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -75.6% | +188.89% | +130.65% | +89.19% | -31.04% | |||||||||
EBIT利潤率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.9% | 2.55% | 4.2% | 4.69% | 3.17% | |||||||||
淨利息費用 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5.1 | 11.6 | -36.8 | -72.6 | -77.2 | |||||||||
淨利息費用增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -21.43% | +327.45% | -417.24% | -97.28% | -6.34% | |||||||||
利息費用總額 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5.1 | -4.6 | -36.8 | -96.7 | -127.5 | |||||||||
利息和投資收益 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | 16.2 | - | 24.1 | 50.3 | |||||||||
其他營業外支出總額 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 153.6 | 181.9 | 214.1 | 311.1 | 301.5 | |||||||||
EBT(不含不尋常項目) | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 178.2 | 279.3 | 375.2 | 612.9 | 482.5 | |||||||||
出售資產損益 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.1 | - | 3.4 | - | - | |||||||||
其他不尋常項目總額 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | -12.1 | |||||||||
EBT(含不尋常項目) | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 154.1 | 279.3 | 388.8 | 612.9 | 470.4 | |||||||||
EBT(含不尋常項目)增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +62.55% | +81.25% | +39.21% | +57.64% | -23.25% | |||||||||
EBT(含不尋常項目)利潤率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4.64% | 8.31% | 8.25% | 7.68% | 5.77% | |||||||||
所得稅費用 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 16.4 | 28 | 58.9 | 102.6 | 93.6 | |||||||||
企業淨收入 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 137.7 | 251.3 | 332.8 | 510.3 | 376.8 | |||||||||
少數股東權益 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1.1 | 1.1 | -0.1 | -5.6 | -4.7 | |||||||||
淨收益 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 138.8 | 252.4 | 332.7 | 504.7 | 372.1 | |||||||||
淨收益增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +109.98% | +81.84% | +31.81% | +51.7% | -26.27% | |||||||||
淨收益率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4.18% | 7.51% | 7.06% | 6.32% | 4.56% | |||||||||
優先股及其他調整 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1.6 | 3 | 3.9 | 5.9 | 4.3 | |||||||||
普通股淨收入(不含特別項目) | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 137.2 | 249.4 | 325.9 | 498.8 | 367.8 | |||||||||
基本每股收益—持續經營增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.56 | 4.67 | 6.12 | 9.41 | 6.94 | |||||||||
基本每股收益—持續經營 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +111.27% | +82.53% | +31% | +53.66% | -26.23% | |||||||||
稀釋每股收益增長—持續經營 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.54 | 4.63 | 6.06 | 9.34 | 6.87 | |||||||||
稀釋每股收益—持續經營 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +109.92% | +82.28% | +30.89% | +54.13% | -26.45% | |||||||||
發行在外的普通股加權平均數 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 53.59 | 53.37 | 53.23 | 53.02 | 53 | |||||||||
稀釋發行在外的普通股的加權平均數 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 53.97 | 53.89 | 53.81 | 53.42 | 53.54 | |||||||||
每股派息 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1.35 | 2.1 | 3 | 3.75 | 1.6 | |||||||||
每股派息增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +35% | +55.56% | +42.86% | +25% | -57.33% | |||||||||
息稅折舊前利潤 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 75.3 | 132.3 | 291.9 | 481.1 | 465.9 | |||||||||
息稅折舊前利潤增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -53.97% | +75.7% | +120.63% | +64.82% | -3.16% | |||||||||
息稅折舊前利潤率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.27% | 3.94% | 6.19% | 6.03% | 5.71% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 29.7 | 85.8 | 197.9 | 374.4 | 258.2 | |||||||||