Slide 7
Slide 7 text
Company Report
公司研究報告
本報告僅供宏遠投顧內部及客戶參考,雖已力求正確與完整,但因時間及市場客觀因素改變所造成產業、市場或個股之相關
條件改變,投資人需自行考量投資之實際狀況與風險,本公司恕不負擔任何法律責任及做任何保證。非經本公司同意,不得
將本報告加以引用或轉載。
7
肆、財 務 簡 表
單位 : 百萬元
2019 (A) 20Q1 (A) 20Q2 (A) 20Q3 (A) 20Q4 (F) 2020 (F) 21Q1 (F) 21Q2 (F) 21Q3 (F) 21Q4 (F) 2021(F) 2022(F)
營業收入 190,589 43,475 43,871 55,042 60,897 203,285 56,850 57,909 64,950 68,204 247,913 228,080
營業毛利 14,555 2,950 7,566 13,461 17,904 41,880 15,463 16,041 19,875 21,621 72,999 54,169
營業費用 9,897 2,454 2,372 2,370 2,635 9,830 2,530 2,609 2,801 3,059 10,999 10,637
營業利益 4,658 496 5,194 11,091 15,269 32,050 12,933 13,432 17,074 18,562 62,001 43,532
營業外淨收入(支出) -3,879 -1,114 -906 -487 -1,139 -3,645 -1,050 -824 -884 -1,029 -3,787 -4,127
稅前純益 779 -618 4,288 10,604 14,130 28,405 11,884 12,608 16,190 17,533 58,214 39,405
稅後純益 113 -442 3,192 8,185 10,739 21,675 8,675 8,321 11,657 12,273 40,926 27,387
稅前 EPS (元) 0.16 -0.13 0.89 2.20 2.94 5.90 2.47 2.62 3.36 3.64 12.10 8.19
稅後 EPS (元) 0.02 -0.09 0.66 1.70 2.23 4.50 1.80 1.73 2.42 2.55 8.50 5.69
稀釋稅後 EPS(元) -0.08 0.60 1.55 2.03 4.10 1.64 1.57 2.20 2.32 7.74 5.18
股本 48,130 48,130 48,130 48,130 48,130 48,130 48,130 48,130 48,130 48,130 48,130 48,130
稀釋股本 52,908 52,908 52,908 52,908 52,908 52,908 52,908 52,908 52,908 52,908 52,908
稅後股東權益報酬率 0.2% -0.6% 4.4% 10.2% 11.8% 23.8% 8.7% 7.7% 9.7% 9.3% 31.0% 17.2%
每股淨值(元) 14.55 14.24 14.93 16.68 18.91 18.91 20.71 22.44 24.87 27.42 27.42 33.11
毛利率 7.6% 6.8% 17.2% 24.5% 29.4% 20.6% 27.2% 27.7% 30.6% 31.7% 29.4% 23.8%
營利率 2.4% 1.1% 11.8% 20.1% 25.1% 15.8% 22.8% 23.2% 26.3% 27.2% 25.0% 19.1%
稅前純益與前期比較 -34.8% NA NA 147.3% 33.2% 3546.8% -15.9% 6.1% 28.4% 8.3% 105% -32%
稅前純益率 0.4% -1.4% 9.8% 19.3% 23.2% 14.0% 20.9% 21.8% 24.9% 25.7% 23.5% 17.3%
稅後純益率 0.1% -1.0% 7.3% 14.9% 17.6% 10.7% 15.3% 14.4% 17.9% 18.0% 16.5% 12.0%