2308
台達電
-55.00 (-3.28%)1,620.0013,770成交張數51.56本益比14.33股價淨值比0.72%殖利率2026-09-11資料日期
分析師評等
23 位分析師的彙總。評等分數 1 是強力買進、5 是強力賣出。目標價為各券商目標價的統計值,不是本站預測。
BUY綜合評等1.59評等分數23分析師人數2,604.24目標價均值4,120.00最高2,200.00最低9/13/0/0/0強買/買/持有/賣/強賣
損益表與預估
左側是已公布的實際數,右側標示預估的是分析師共識平均。金額單位為億元。 年增率逐期比較,毛利率比的是百分點差距。
| 項目 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 | 2027 預估 | 2028 預估 | 2029 預估 | 2030 預估 |
|---|---|---|---|---|---|---|---|---|---|---|
| 營業收入 | 3,147 | 3,844 | 4,012 | 4,211 | 5,549 | 7,756 | 10,881 | 15,394 | 14,360 | 15,057 |
| 年增率 | – | +22.17% | +4.37% | +4.97% | +31.76% | +39.77% | +40.30% | +41.47% | -6.71% | +4.85% |
| 營業毛利 | 902 | 1,108 | 1,172 | 1,366 | 1,902 | – | – | – | – | – |
| 年增率 | – | +22.79% | +5.81% | +16.52% | +39.23% | – | – | – | – | – |
| 毛利率 | 28.67% | 28.81% | 29.21% | 32.43% | 34.27% | 36.33% | 37.44% | 38.11% | – | – |
| 年增率 | – | +0.15pp | +0.40pp | +3.22pp | +1.84pp | +2.06pp | +1.10pp | +0.67pp | – | – |
| 營業利益 | 314 | 414 | 409 | 477 | 839 | 1,414 | 2,276 | 3,564 | 3,088 | 3,117 |
| 年增率 | – | +32.12% | -1.18% | +16.37% | +76.14% | +68.47% | +60.99% | +56.54% | -13.36% | +0.95% |
| 稅後淨利 | 268 | 327 | 334 | 352 | 601 | 1,058 | 1,668 | 2,571 | 2,200 | 2,270 |
| 年增率 | – | +21.90% | +2.23% | +5.50% | +70.62% | +76.08% | +57.58% | +54.14% | -14.40% | +3.17% |
| 每股盈餘(元) | 10.32 | 12.58 | 12.86 | 13.56 | 23.14 | 40.54 | 63.96 | 98.92 | 84.41 | 87.08 |
| 年增率 | – | +21.90% | +2.23% | +5.44% | +70.65% | +75.18% | +57.79% | +54.66% | -14.67% | +3.16% |
實際數為本站自公開資訊觀測站取得的合併財報,單位換算後與預估來源逐期核對一致。 共識預估與分析師評等來自 LSEG Workspace,僅呈現彙總統計值,不含任何單一券商的研究內容。 預估是分析師的看法,不是本站預測,也不構成投資建議。