2382
廣達
+0.50 (+0.15%)333.007,851成交張數14.51本益比5.27股價淨值比4.68%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20252,123,689年增 +50.5%
毛利率20257.0%最新一期
營業利益率20254.1%最新一期
每股盈餘202519.45年增 +25.6%
| 會計項目 | 走勢 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 19 家 | 2027 預估 19 家 | 2028 預估 12 家 |
|---|---|---|---|---|---|---|---|---|---|
| 營業收入合計 | – | +13.4% | -15.2% | +30.0% | +50.5% | +89.9% | +32.5% | +18.4% | |
| 營業成本合計 | – | +14.4% | -17.3% | +29.9% | +52.0% | – | – | – | |
| 營業毛利（毛損） | – | -1.7% | +19.7% | +30.5% | +33.9% | +32.3% | +22.4% | +14.4% | |
| 營業毛利（毛損）淨額 | – | -1.7% | +19.7% | +30.5% | +33.9% | – | – | – | |
| 推銷費用 | – | +7.4% | -11.4% | +6.3% | +7.7% | – | – | – | |
| 管理費用 | – | +20.7% | +7.8% | +17.4% | +24.4% | – | – | – | |
| 研究發展費用 | – | +14.4% | +9.2% | +23.9% | +28.8% | – | – | – | |
| 營業費用合計 | – | +14.0% | +4.1% | +18.9% | +24.0% | – | – | – | |
| 營業利益（損失） | – | -16.3% | +39.6% | +41.5% | +41.8% | +43.2% | +26.2% | +18.8% | |
| 利息收入 | – | +110.1% | +111.6% | -8.3% | -29.1% | – | – | – | |
| 其他收入 | – | +159.4% | -28.3% | +59.8% | -35.4% | – | – | – | |
| 其他利益及損失淨額 | – | +79.5% | -27.8% | +38.8% | +10.6% | – | – | – | |
| 財務成本淨額 | – | +291.6% | +104.0% | -18.2% | +21.1% | – | – | – | |
| 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 | – | +55.7% | -14.7% | +41.1% | -31.8% | – | – | – | |
| 稅前淨利（淨損） | – | -6.1% | +26.9% | +41.4% | +30.2% | – | – | – | |
| 所得稅費用（利益）合計 | – | +21.8% | +1.7% | +14.6% | +51.2% | – | – | – | |
| 繼續營業單位本期淨利（淨損） | – | -13.5% | +36.2% | +48.9% | +25.7% | – | – | – | |
| 本期淨利（淨損） | – | -13.5% | +36.2% | +48.9% | +25.7% | – | – | – | |
| 確定福利計畫之再衡量數 | – | +91.5% | +31.5% | -28.9% | -111.5% | – | – | – | |
| 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 | – | -183.5% | – | -196.8% | – | – | – | – | |
| 採用權益法認列之關聯企業及合資之其他綜合損益之份額-不重分類至損益之項目 | – | – | – | – | – | – | – | – | |
| 與不重分類之項目相關之所得稅 | – | +95.3% | +34.6% | -34.7% | -112.5% | – | – | – | |
| 不重分類至損益之項目： | – | -179.4% | – | -175.0% | – | – | – | – | |
| 國外營運機構財務報表換算之兌換差額 | – | – | -109.5% | – | -192.1% | – | – | – | |
| 採用權益法認列之關聯企業及合資之其他綜合損益之份額-可能重分類至損益之項目 | – | -63.5% | -241.3% | – | -96.5% | – | – | – | |
| 與可能重分類之項目相關之所得稅 | – | -73.5% | -145.5% | – | -152.6% | – | – | – | |
| 後續可能重分類至損益之項目： | – | – | -109.5% | – | -192.2% | – | – | – | |
| 其他綜合損益（淨額） | – | +45.3% | -88.6% | – | -187.7% | – | – | – | |
| 本期綜合損益總額 | – | -8.4% | +19.2% | +67.4% | -0.4% | – | – | – | |
| 母公司業主（淨利∕損） | – | -14.0% | +37.0% | +50.5% | +25.6% | +37.7% | +20.3% | +16.2% | |
| 非控制權益（淨利∕損） | – | +8.2% | +6.1% | -28.4% | +37.4% | – | – | – | |
| 母公司業主（綜合損益） | – | -9.0% | +19.8% | +68.9% | -0.2% | – | – | – | |
| 非控制權益（綜合損益） | – | +19.7% | -4.6% | -1.1% | -12.6% | – | – | – | |
| 基本每股盈餘 | – | -14.0% | +37.0% | +50.5% | +25.6% | +36.3% | +18.7% | +17.2% | |
| 稀釋每股盈餘 | – | -14.1% | +37.9% | +49.8% | +23.4% | – | – | – | |
| 已實現銷貨（損）益 | – | +20.8% | +16.5% | -100.0% | – | – | – | – | |
| 未實現銷貨（損）益 | – | +16.5% | -100.0% | – | – | – | – | – |
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。