2345
智邦
0.00 (0.00%)1,840.002,308成交張數28.91本益比14.90股價淨值比0.82%殖利率2026-09-16資料日期
綜合損益表公開資訊觀測站申報原值 · 年度(第 4 季累計) · 每一格 = 該科目 ÷ 營業收入 · 未來期間為分析師共識預估(2026-09-09)
營業收入2025248,320年增 +124.9%
毛利率202518.1%最新一期
營業利益率202512.9%最新一期
每股盈餘202547.13年增 +119.3%
| 會計項目 | 走勢 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 11 家 | 2027 預估 10 家 | 2028 預估 7 家 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 營業收入合計 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| 營業成本合計 | 79.5% | 80.3% | 81.9% | 80.1% | 78.8% | 81.0% | 78.6% | 77.1% | 79.4% | 81.9% | – | – | – | |
| 營業毛利（毛損） | 20.5% | 19.7% | 18.1% | 19.9% | 21.2% | 19.0% | 21.4% | 22.9% | 20.6% | 18.1% | 19.4% | 19.3% | 19.2% | |
| 未實現銷貨（損）益 | – | – | – | – | – | – | – | – | 0.0% | 0.0% | – | – | – | |
| 營業毛利（毛損）淨額 | 20.5% | 19.7% | 18.1% | 19.9% | 21.2% | 19.0% | 21.4% | 22.9% | 20.6% | 18.1% | – | – | – | |
| 營業費用合計 | 12.2% | 10.8% | 10.0% | 9.0% | 9.5% | 9.9% | 8.9% | 9.2% | 8.3% | 5.1% | – | – | – | |
| 營業利益（損失） | 8.3% | 8.9% | 8.1% | 10.9% | 11.8% | 9.1% | 12.5% | 13.7% | 12.3% | 12.9% | 14.9% | 15.4% | 15.9% | |
| 稅前淨利（淨損） | 8.5% | 8.9% | 8.6% | 11.1% | 11.4% | 9.6% | 13.3% | 13.9% | 13.7% | 13.3% | – | – | – | |
| 所得稅費用（利益）合計 | 2.1% | 1.9% | 1.7% | 2.1% | 2.1% | 1.7% | 2.7% | 3.3% | 2.8% | 2.7% | – | – | – | |
| 繼續營業單位本期淨利（淨損） | 6.4% | 7.0% | 6.9% | 8.9% | 9.3% | 7.9% | 10.6% | 10.6% | 10.9% | 10.6% | – | – | – | |
| 本期淨利（淨損） | 6.4% | 7.0% | 6.9% | 8.9% | 9.3% | 7.9% | 10.6% | 10.6% | 10.9% | 10.6% | – | – | – | |
| 本期綜合損益總額 | 5.2% | 6.5% | 6.7% | 8.6% | 9.4% | 7.9% | 10.6% | 10.6% | 15.1% | 11.0% | – | – | – | |
| 母公司業主（淨利∕損） | 6.4% | 7.0% | 6.9% | 8.9% | 9.3% | 7.9% | 10.6% | 10.6% | 10.9% | 10.6% | 12.0% | 12.4% | 12.7% | |
| 基本每股盈餘 | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
金額為公司申報原值除以一千(百萬元,四捨五入),每股金額為元。年度為第 4 季的年初至今累計數。最右邊的預估欄是分析師共識預估(2026-09-09),營收、營業利益、母公司淨利、每股盈餘直接取共識平均,毛利由共識營收乘上共識毛利率推算,不是公司財測。走勢條是歷史各期的相對大小,藍為正、綠為負。年增以去年同期為基期,基期非正數或變動超過十倍時不列。 權益變動表在申報資料分頁。