| 結束日期: | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | 2024 31/12 | 2025 31/12 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
總營收 | aa.aa | aa.aa | aa.aa | 1,054.79 | 1,179.81 | 1,022.56 | 907.18 | 966.67 | |||||||||
總營收增長 | aa.aa | aa.aa | aa.aa | +65.96% | +11.85% | -13.33% | -11.28% | +6.56% | |||||||||
收入成本 | aa.aa | aa.aa | aa.aa | 525.66 | 611.24 | 551.37 | 480.11 | 500.79 | |||||||||
毛利 | aa.aa | aa.aa | aa.aa | 529.13 | 568.57 | 471.19 | 427.07 | 465.88 | |||||||||
毛利增長 | aa.aa | aa.aa | aa.aa | +88.87% | +7.45% | -17.13% | -9.36% | +9.09% | |||||||||
毛利率% | aa.aa | aa.aa | aa.aa | 50.16% | 48.19% | 46.08% | 47.08% | 48.19% | |||||||||
其他營業支出總額 | aa.aa | aa.aa | aa.aa | 179.69 | 214.87 | 207.79 | 287.28 | 258.51 | |||||||||
| |||||||||||||||||
營業收入 | aa.aa | aa.aa | aa.aa | 349.44 | 353.7 | 263.4 | 139.78 | 207.37 | |||||||||
營業收入增長 | aa.aa | aa.aa | aa.aa | +113.9% | +1.22% | -25.53% | -46.93% | +48.35% | |||||||||
EBIT利潤率% | aa.aa | aa.aa | aa.aa | 33.13% | 29.98% | 25.76% | 15.41% | 21.45% | |||||||||
淨利息費用 | aa.aa | aa.aa | aa.aa | -0.28 | 1.06 | 11.14 | 23.55 | 27.28 | |||||||||
淨利息費用增長 | aa.aa | aa.aa | aa.aa | -258.62% | +485.14% | +948.07% | +111.37% | +15.84% | |||||||||
利息費用總額 | aa.aa | aa.aa | aa.aa | -0.38 | -0.31 | -0.08 | -2.12 | -0.25 | |||||||||
利息和投資收益 | aa.aa | aa.aa | aa.aa | 0.1 | 1.37 | 11.22 | 25.67 | 27.53 | |||||||||
其他營業外支出總額 | aa.aa | aa.aa | aa.aa | -2.35 | 18.38 | -2.31 | 28.48 | -33.79 | |||||||||
EBT(不含不尋常項目) | aa.aa | aa.aa | aa.aa | 346.81 | 373.15 | 272.23 | 191.81 | 200.85 | |||||||||
出售資產損益 | aa.aa | aa.aa | aa.aa | - | 0.47 | - | - | - | |||||||||
其他不尋常項目總額 | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBT(含不尋常項目) | aa.aa | aa.aa | aa.aa | 346.81 | 373.61 | 272.23 | 191.81 | 200.85 | |||||||||
EBT(含不尋常項目)增長 | aa.aa | aa.aa | aa.aa | +137.51% | +7.73% | -27.14% | -29.54% | +4.72% | |||||||||
EBT(含不尋常項目)利潤率 | aa.aa | aa.aa | aa.aa | 32.88% | 31.67% | 26.62% | 21.14% | 20.78% | |||||||||
所得稅費用 | aa.aa | aa.aa | aa.aa | 70.86 | 77.6 | 53.76 | 70.25 | 43.61 | |||||||||
企業淨收入 | aa.aa | aa.aa | aa.aa | 275.95 | 296.02 | 218.48 | 121.56 | 157.24 | |||||||||
少數股東權益 | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
淨收益 | aa.aa | aa.aa | aa.aa | 275.95 | 296.02 | 218.48 | 121.56 | 157.24 | |||||||||
淨收益增長 | aa.aa | aa.aa | aa.aa | +101.46% | +7.27% | -26.2% | -44.36% | +29.36% | |||||||||
淨收益率% | aa.aa | aa.aa | aa.aa | 26.16% | 25.09% | 21.37% | 13.4% | 16.27% | |||||||||
優先股及其他調整 | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
普通股淨收入(不含特別項目) | aa.aa | aa.aa | aa.aa | 275.95 | 296.02 | 218.48 | 121.56 | 157.24 | |||||||||
基本每股收益—持續經營增長 | aa.aa | aa.aa | aa.aa | 7.51 | 7.58 | 5.42 | 2.94 | 3.7 | |||||||||
基本每股收益—持續經營 | aa.aa | aa.aa | aa.aa | +101.46% | +0.83% | -28.48% | -45.8% | +25.89% | |||||||||
稀釋每股收益增長—持續經營 | aa.aa | aa.aa | aa.aa | 6.99 | 7.01 | 5.19 | 2.84 | 3.63 | |||||||||
稀釋每股收益—持續經營 | aa.aa | aa.aa | aa.aa | +99.71% | +0.29% | -25.96% | -45.28% | +27.82% | |||||||||
發行在外的普通股加權平均數 | aa.aa | aa.aa | aa.aa | 36.73 | 39.08 | 40.32 | 41.39 | 42.53 | |||||||||
稀釋發行在外的普通股的加權平均數 | aa.aa | aa.aa | aa.aa | 39.49 | 42.25 | 42.07 | 42.75 | 43.29 | |||||||||
每股派息 | aa.aa | aa.aa | aa.aa | 2.73 | 3.05 | 2.97 | 1.99 | 2.5 | |||||||||
每股派息增長 | aa.aa | aa.aa | aa.aa | +445.7% | +11.78% | -2.64% | -33.05% | +25.76% | |||||||||
息稅折舊前利潤 | aa.aa | aa.aa | aa.aa | 366.68 | 378.35 | 292.54 | 172.65 | 246.58 | |||||||||
息稅折舊前利潤增長 | aa.aa | aa.aa | aa.aa | +102.71% | +3.18% | -22.68% | -40.98% | +42.82% | |||||||||
息稅折舊前利潤率 | aa.aa | aa.aa | aa.aa | 34.76% | 32.07% | 28.61% | 19.03% | 25.51% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | 349.44 | 353.7 | 263.4 | 139.78 | 207.37 | |||||||||