2330
台積電
-40.00 (-1.63%)2,410.0018,053成交張數27.94本益比9.72股價淨值比0.91%殖利率2026-09-11資料日期
分析師評等
38 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1.76評等分數38分析師人數3,113.97目標價均值3,800.00最高2,010.00最低10/26/1/0/0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 | 15,874 | 22,639 | 21,617 | 28,943 | 38,091 | 54,291 | 73,095 | 92,795 | 103,422 | 128,988 |
| 年增率 | – | +42.61% | -4.51% | +33.89% | +31.61% | +42.53% | +34.64% | +26.95% | +11.45% | +24.72% |
| 營業毛利 | 8,195 | 13,484 | 11,751 | 16,244 | 22,813 | – | – | – | – | – |
| 年增率 | – | +64.53% | -12.85% | +38.23% | +40.44% | – | – | – | – | – |
| 毛利率 | 51.63% | 59.56% | 54.36% | 56.12% | 59.89% | 66.27% | 66.57% | 67.34% | – | – |
| 年增率 | – | +7.93pp | -5.20pp | +1.76pp | +3.77pp | +6.38pp | +0.31pp | +0.76pp | – | – |
| 營業利益 | 6,500 | 11,213 | 9,215 | 13,221 | 19,361 | 31,855 | 42,820 | 54,663 | 54,541 | 69,243 |
| 年增率 | – | +72.51% | -17.82% | +43.47% | +46.45% | +64.53% | +34.42% | +27.66% | -0.22% | +26.96% |
| 稅後淨利 | 5,965 | 10,165 | 8,385 | 11,733 | 17,179 | 27,938 | 36,811 | 46,891 | 41,000 | 53,060 |
| 年增率 | – | +70.40% | -17.51% | +39.92% | +46.42% | +62.63% | +31.76% | +27.38% | -12.56% | +29.41% |
| 每股盈餘(元) | 23.01 | 39.20 | 32.34 | 45.25 | 66.26 | 107.74 | 142.33 | 181.38 | 158.12 | 204.63 |
| 年增率 | – | +70.36% | -17.50% | +39.92% | +46.43% | +62.60% | +32.11% | +27.44% | -12.83% | +29.41% |
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。