2449
京元電子
-4.50 (-1.72%)257.007,172成交張數33.68本益比5.01股價淨值比0.58%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202534,934年增 +30.1%
毛利率202535.8%最新一期
營業利益率202525.8%最新一期
每股盈餘20259.01年增 +41.7%
| 會計項目 | 走勢 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 16 家 | 2027 預估 15 家 | 2028 預估 9 家 |
|---|---|---|---|---|---|---|---|---|---|
| 營業收入合計 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| 營業成本合計 | 69.3% | 64.5% | 66.3% | 65.2% | 64.2% | – | – | – | |
| 營業毛利（毛損） | 30.7% | 35.5% | 33.7% | 34.8% | 35.8% | 39.6% | 41.2% | 41.9% | |
| 營業毛利（毛損）淨額 | 30.7% | 35.5% | 33.7% | 34.8% | 35.8% | – | – | – | |
| 推銷費用 | 1.1% | 1.0% | 1.2% | 1.5% | 1.3% | – | – | – | |
| 管理費用 | 6.5% | 6.1% | 6.3% | 7.1% | 6.1% | – | – | – | |
| 研究發展費用 | 3.6% | 3.4% | 3.9% | 3.2% | 2.7% | – | – | – | |
| 預期信用減損損失（利益） | 0.0% | 0.0% | 0.0% | 0.0% | -0.0% | – | – | – | |
| 營業費用合計 | 11.1% | 10.6% | 11.4% | 11.8% | 10.1% | – | – | – | |
| 營業利益（損失） | 19.6% | 24.9% | 22.3% | 23.0% | 25.8% | 28.4% | 32.0% | 33.0% | |
| 利息收入 | 0.1% | 0.1% | 0.4% | 0.3% | 1.1% | – | – | – | |
| 其他收入 | 0.9% | 0.9% | 1.5% | 0.9% | 1.3% | – | – | – | |
| 其他利益及損失淨額 | 0.7% | -0.2% | 0.5% | -0.4% | 2.7% | – | – | – | |
| 財務成本淨額 | 1.0% | 1.5% | 2.1% | 1.6% | 0.5% | – | – | – | |
| 採用權益法認列之關聯企業及合資損益之份額淨額 | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | – | – | – | |
| 營業外收入及支出合計 | 0.7% | -0.5% | 0.4% | -0.7% | 4.7% | – | – | – | |
| 稅前淨利（淨損） | 20.3% | 24.4% | 22.7% | 22.2% | 30.4% | – | – | – | |
| 所得稅費用（利益）合計 | 4.8% | 5.4% | 4.4% | 4.5% | 7.5% | – | – | – | |
| 繼續營業單位本期淨利（淨損） | 15.5% | 19.0% | 18.2% | 17.7% | 22.9% | – | – | – | |
| 停業單位損益合計 | – | – | – | 12.4% | 8.7% | – | – | – | |
| 本期淨利（淨損） | 15.5% | 19.0% | 18.2% | 30.1% | 31.7% | – | – | – | |
| 確定福利計畫之再衡量數 | -0.2% | -0.2% | 0.1% | 0.1% | -0.8% | – | – | – | |
| 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 | 6.2% | -4.8% | 5.3% | -0.6% | 5.6% | – | – | – | |
| 與不重分類之項目相關之所得稅 | 1.2% | -1.0% | 1.0% | -0.1% | 1.1% | – | – | – | |
| 不重分類至損益之項目： | 4.8% | -3.9% | 4.3% | -0.4% | 3.7% | – | – | – | |
| 國外營運機構財務報表換算之兌換差額 | -0.1% | 0.4% | -0.7% | 3.6% | -1.1% | – | – | – | |
| 與待出售非流動資產（或處分群組）直接相關之權益 | – | – | – | -1.0% | 0.1% | – | – | – | |
| 與可能重分類之項目相關之所得稅 | -0.0% | 0.1% | -0.1% | 0.5% | -0.2% | – | – | – | |
| 後續可能重分類至損益之項目： | -0.1% | 0.3% | -0.6% | 2.2% | -0.8% | – | – | – | |
| 其他綜合損益（淨額） | 4.7% | -3.6% | 3.7% | 1.7% | 2.9% | – | – | – | |
| 本期綜合損益總額 | 20.2% | 15.4% | 22.0% | 31.9% | 34.6% | – | – | – | |
| 母公司業主（淨利∕損） | 15.3% | 18.6% | 17.7% | 29.0% | 31.5% | 23.4% | 26.1% | 26.6% | |
| 非控制權益（淨利∕損） | 0.2% | 0.4% | 0.5% | 1.2% | 0.1% | – | – | – | |
| 母公司業主（綜合損益） | 20.1% | 15.0% | 21.5% | 30.5% | 34.5% | – | – | – | |
| 非控制權益（綜合損益） | 0.2% | 0.4% | 0.5% | 1.4% | 0.1% | – | – | – | |
| 基本每股盈餘 | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |
| 繼續營業單位淨利（淨損） | – | – | – | 0.0% | 0.0% | – | – | – | |
| 停業單位淨利（淨損） | – | – | – | 0.0% | 0.0% | – | – | – | |
| 稀釋每股盈餘 | 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。