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 | 4,598.64 | 5,541.35 | 6,311.05 | 7,140.03 | 7,492.71 | |||||||||
總營收增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +9.47% | +20.5% | +13.89% | +13.14% | +4.94% | |||||||||
收入成本 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,874.76 | 2,432.84 | 3,136.48 | 3,345.82 | 3,443.83 | |||||||||
毛利 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,723.88 | 3,108.51 | 3,174.57 | 3,794.21 | 4,048.88 | |||||||||
毛利增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +8.15% | +14.12% | +2.12% | +19.52% | +6.71% | |||||||||
毛利率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 59.23% | 56.1% | 50.3% | 53.14% | 54.04% | |||||||||
其他營業支出總額 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,090.53 | 1,305.75 | 1,587.65 | 1,802.15 | 1,991.48 | |||||||||
| |||||||||||||||||||
營業收入 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,633.35 | 1,802.77 | 1,586.92 | 1,992.06 | 2,057.39 | |||||||||
營業收入增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +15.49% | +10.37% | -11.97% | +25.53% | +3.28% | |||||||||
EBIT利潤率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 35.52% | 32.53% | 25.15% | 27.9% | 27.46% | |||||||||
淨利息費用 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -0.04 | -0.02 | -0.02 | 129.75 | 114.77 | |||||||||
淨利息費用增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +30.36% | +51.28% | -26.32% | +540,704.17% | -11.54% | |||||||||
利息費用總額 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -0.04 | -0.02 | -0.02 | -0.26 | -0.23 | |||||||||
利息和投資收益 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | 130 | 115 | |||||||||
其他營業外支出總額 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -6.96 | 3.97 | -12.73 | -60 | -55.61 | |||||||||
EBT(不含不尋常項目) | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,626.36 | 1,806.72 | 1,574.16 | 2,061.8 | 2,116.56 | |||||||||
出售資產損益 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
其他不尋常項目總額 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -0.2 | -5.3 | -2.2 | 6.68 | -40.8 | |||||||||
EBT(含不尋常項目) | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,626.16 | 1,801.42 | 1,571.96 | 2,068.48 | 1,989.46 | |||||||||
EBT(含不尋常項目)增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +14.84% | +10.78% | -12.74% | +31.59% | -3.82% | |||||||||
EBT(含不尋常項目)利潤率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 35.36% | 32.51% | 24.91% | 28.97% | 26.55% | |||||||||
所得稅費用 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 216.56 | 423.94 | 380.34 | 437.49 | 480.41 | |||||||||
企業淨收入 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,409.59 | 1,377.48 | 1,191.62 | 1,630.99 | 1,509.05 | |||||||||
少數股東權益 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
淨收益 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,409.59 | 1,377.48 | 1,191.62 | 1,630.99 | 1,509.05 | |||||||||
淨收益增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +27.24% | -2.28% | -13.49% | +36.87% | -7.48% | |||||||||
淨收益率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 30.65% | 24.86% | 18.88% | 22.84% | 20.14% | |||||||||
優先股及其他調整 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
普通股淨收入(不含特別項目) | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,409.59 | 1,377.48 | 1,191.62 | 1,630.99 | 1,509.05 | |||||||||
基本每股收益—持續經營增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1.33 | 1.3 | 1.13 | 1.56 | 1.5 | |||||||||
基本每股收益—持續經營 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +30.25% | -2.12% | -13.17% | +38.01% | -3.76% | |||||||||
稀釋每股收益增長—持續經營 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1.32 | 1.29 | 1.12 | 1.54 | 1.49 | |||||||||
稀釋每股收益—持續經營 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +30.05% | -2.27% | -13.18% | +37.5% | -3.25% | |||||||||
發行在外的普通股加權平均數 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,059.28 | 1,057.53 | 1,053.56 | 1,044.89 | 1,004.57 | |||||||||
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 | 1,069.61 | 1,071.28 | 1,066.44 | 1,057.98 | 1,013.11 | |||||||||
每股派息 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
每股派息增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
息稅折舊前利潤 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,690.38 | 1,852.92 | 1,648.16 | 2,060.95 | 2,137.83 | |||||||||
息稅折舊前利潤增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +14.6% | +9.62% | -11.05% | +25.05% | +3.73% | |||||||||
息稅折舊前利潤率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 36.76% | 33.44% | 26.12% | 28.86% | 28.53% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,633.35 | 1,802.77 | 1,586.92 | 1,992.06 | 2,057.39 | |||||||||