| 結束日期: | 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 | 2025 31/12 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
總營收 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,274.32 | 6,263.95 | 7,062.99 | 9,018.62 | 14,003.25 | |||||||||
總營收增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -7.41% | +46.55% | +12.76% | +27.69% | +55.27% | |||||||||
收入成本 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,915.21 | 3,997.95 | 3,830.48 | 4,659.65 | 8,262.9 | |||||||||
毛利 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,359.11 | 2,266 | 3,232.51 | 4,358.97 | 5,740.35 | |||||||||
毛利增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -9.86% | +66.73% | +42.65% | +34.85% | +31.69% | |||||||||
毛利率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 31.8% | 36.18% | 45.77% | 48.33% | 40.99% | |||||||||
其他營業支出總額 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 374.59 | 339.09 | 765.46 | 790.83 | 686.91 | |||||||||
| |||||||||||||||||||
營業收入 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 984.52 | 1,926.92 | 2,467.05 | 3,568.13 | 5,053.44 | |||||||||
營業收入增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -6.34% | +95.72% | +28.03% | +44.63% | +41.63% | |||||||||
EBIT利潤率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 23.03% | 30.76% | 34.93% | 39.56% | 36.09% | |||||||||
淨利息費用 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -28.74 | -11.75 | 3.03 | 14.86 | 39.75 | |||||||||
淨利息費用增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -56.19% | +59.11% | +125.8% | +390.23% | +167.53% | |||||||||
利息費用總額 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -29.21 | -13.95 | -4.73 | -4.66 | -7.13 | |||||||||
利息和投資收益 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.48 | 2.2 | 7.76 | 19.52 | 46.88 | |||||||||
其他營業外支出總額 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1.29 | -0.4 | 1.65 | 1.21 | 24.22 | |||||||||
EBT(不含不尋常項目) | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 957.07 | 1,914.77 | 2,471.72 | 3,584.2 | 5,117.41 | |||||||||
出售資產損益 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -0.05 | - | - | - | - | |||||||||
其他不尋常項目總額 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBT(含不尋常項目) | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 957.03 | 1,914.77 | 2,471.72 | 3,584.2 | 5,117.41 | |||||||||
EBT(含不尋常項目)增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -7.32% | +100.08% | +29.09% | +45.01% | +42.78% | |||||||||
EBT(含不尋常項目)利潤率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 22.39% | 30.57% | 35% | 39.74% | 36.54% | |||||||||
所得稅費用 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 203.03 | 409.36 | 556.85 | 753.75 | 993.16 | |||||||||
企業淨收入 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 753.99 | 1,505.41 | 1,914.87 | 2,830.46 | 4,124.25 | |||||||||
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 | 753.99 | 1,505.41 | 1,914.87 | 2,830.46 | 4,124.25 | |||||||||
淨收益增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8.29% | +99.66% | +27.2% | +47.81% | +45.71% | |||||||||
淨收益率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 17.64% | 24.03% | 27.11% | 31.38% | 29.45% | |||||||||
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 | 753.99 | 1,505.41 | 1,914.87 | 2,830.46 | 4,124.25 | |||||||||
基本每股收益—持續經營增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.64 | 1.27 | 1.61 | 2.37 | 3.46 | |||||||||
基本每股收益—持續經營 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -9.11% | +97.8% | +26.58% | +47.5% | +45.71% | |||||||||
稀釋每股收益增長—持續經營 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.63 | 1.26 | 1.61 | 2.37 | 3.46 | |||||||||
稀釋每股收益—持續經營 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8.65% | +99.07% | +27.07% | +47.62% | +45.85% | |||||||||
發行在外的普通股加權平均數 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,173.69 | 1,184.71 | 1,190.54 | 1,193.1 | 1,193.1 | |||||||||
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 | 1,189.28 | 1,191.68 | 1,192.78 | 1,193.48 | 1,193.67 | |||||||||
每股派息 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.11 | 0.12 | 0.29 | 0.5 | 0.6 | |||||||||
每股派息增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +13.93% | +13.97% | +131.69% | +74.03% | +20% | |||||||||
息稅折舊前利潤 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 988.72 | 1,931.61 | 2,471.36 | 3,572.3 | 5,058.11 | |||||||||
息稅折舊前利潤增長 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -6.21% | +95.37% | +27.94% | +44.55% | +41.59% | |||||||||
息稅折舊前利潤率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 23.13% | 30.84% | 34.99% | 39.61% | 36.12% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 984.52 | 1,926.92 | 2,467.05 | 3,568.13 | 5,053.44 | |||||||||