2345
智邦
-35.00 (-1.87%)1,840.002,064成交張數28.91本益比14.90股價淨值比0.82%殖利率2026-09-15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 = 該期對去年同期的成長率 · 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 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 11 家 | 2027 預估 10 家 | 2028 預估 7 家 |
|---|---|---|---|---|---|---|---|---|---|
| 銷貨收入淨額 | – | +29.5% | +9.0% | +31.2% | +124.9% | – | – | – | |
| 營業收入合計 | – | +29.5% | +9.0% | +31.2% | +124.9% | +57.5% | +35.6% | +36.9% | |
| 銷貨成本 | – | +25.8% | +7.0% | +35.0% | +132.1% | – | – | – | |
| 營業成本合計 | – | +25.8% | +7.0% | +35.0% | +132.1% | – | – | – | |
| 營業毛利（毛損） | – | +45.6% | +16.6% | +18.3% | +97.1% | +69.1% | +34.9% | +35.9% | |
| 未實現銷貨（損）益 | – | – | – | – | +141.8% | – | – | – | |
| 營業毛利（毛損）淨額 | – | +45.6% | +16.6% | +18.2% | +97.1% | – | – | – | |
| 推銷費用 | – | +14.8% | +4.0% | +6.2% | +15.1% | – | – | – | |
| 管理費用 | – | +27.1% | -0.3% | +18.2% | +41.0% | – | – | – | |
| 研究發展費用 | – | +11.4% | +27.2% | +24.4% | +48.2% | – | – | – | |
| 預期信用減損損失（利益） | – | -181.4% | – | – | – | – | – | – | |
| 營業費用合計 | – | +16.6% | +12.7% | +18.2% | +39.0% | – | – | – | |
| 營業利益（損失） | – | +77.0% | +19.4% | +18.3% | +136.3% | +81.6% | +39.7% | +41.3% | |
| 利息收入 | – | +452.0% | +256.7% | +36.1% | +24.9% | – | – | – | |
| 其他收入 | – | -39.9% | -11.7% | +38.1% | +14.1% | – | – | – | |
| 其他利益及損失淨額 | – | +218.0% | -196.8% | – | -166.4% | – | – | – | |
| 財務成本淨額 | – | +60.6% | +7.2% | +19.9% | +14.3% | – | – | – | |
| 採用權益法認列之關聯企業及合資損益之份額淨額 | – | – | – | – | – | – | – | – | |
| 營業外收入及支出合計 | – | +121.5% | -64.0% | +562.3% | -49.0% | – | – | – | |
| 稅前淨利（淨損） | – | +79.3% | +14.2% | +29.0% | +117.5% | – | – | – | |
| 所得稅費用（利益）合計 | – | +105.6% | +33.3% | +11.5% | +110.9% | – | – | – | |
| 繼續營業單位本期淨利（淨損） | – | +73.6% | +9.2% | +34.5% | +119.2% | – | – | – | |
| 本期淨利（淨損） | – | +73.6% | +9.2% | +34.5% | +119.2% | – | – | – | |
| 確定福利計畫之再衡量數 | – | – | -159.5% | – | -217.2% | – | – | – | |
| 透過其他綜合損益按公允價值衡量之權益工具投資未實現評價損益 | – | -515.7% | – | – | -79.7% | – | – | – | |
| 不重分類至損益之項目： | – | -446.2% | – | – | -80.4% | – | – | – | |
| 國外營運機構財務報表換算之兌換差額 | – | – | -177.1% | – | -37.3% | – | – | – | |
| 後續可能重分類至損益之項目： | – | – | -177.1% | – | -37.3% | – | – | – | |
| 其他綜合損益（淨額） | – | – | -59.8% | – | -77.9% | – | – | – | |
| 本期綜合損益總額 | – | +75.4% | +8.8% | +86.9% | +63.7% | – | – | – | |
| 母公司業主（淨利∕損） | – | +73.6% | +9.2% | +34.5% | +119.5% | +78.5% | +39.5% | +40.8% | |
| 非控制權益（淨利∕損） | – | – | – | – | – | – | – | – | |
| 母公司業主（綜合損益） | – | +75.4% | +8.8% | +86.9% | +63.9% | – | – | – | |
| 非控制權益（綜合損益） | – | – | – | – | – | – | – | – | |
| 基本每股盈餘 | – | +73.5% | +9.2% | +34.4% | +119.3% | +79.2% | +38.7% | +40.9% | |
| 稀釋每股盈餘 | – | +72.8% | +9.8% | +34.6% | +119.2% | – | – | – | |
| 繼續營業單位淨利（淨損） | – | +72.8% | +9.8% | – | – | – | – | – |
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。