3231
緯創
+1.50 (+0.83%)182.5020,950成交張數14.50本益比2.99股價淨值比3.01%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20252,186,523年增 +108.4%
毛利率20256.1%最新一期
營業利益率20253.6%最新一期
每股盈餘20259.04年增 +48.0%
| 會計項目 | 走勢 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 19 家 | 2027 預估 17 家 | 2028 預估 11 家 |
|---|---|---|---|---|---|---|---|---|---|
| 營業收入合計 | – | +14.2% | -11.9% | +21.0% | +108.4% | +76.6% | +53.6% | +30.3% | |
| 營業成本合計 | – | +12.8% | -12.8% | +20.9% | +112.7% | – | – | – | |
| 營業毛利（毛損） | – | +36.4% | -1.1% | +21.9% | +59.3% | +61.7% | +41.0% | +19.1% | |
| 營業毛利（毛損）淨額 | – | +36.4% | -1.1% | +21.9% | +59.3% | – | – | – | |
| 推銷費用 | – | +20.8% | -5.3% | +13.0% | +16.2% | – | – | – | |
| 管理費用 | – | +28.3% | +18.1% | +0.4% | +42.5% | – | – | – | |
| 研究發展費用 | – | +20.5% | -4.5% | +8.7% | +20.8% | – | – | – | |
| 營業費用合計 | – | +21.6% | -1.6% | +8.5% | +22.9% | – | – | – | |
| 營業利益（損失） | – | +67.8% | -0.3% | +42.3% | +101.5% | +78.1% | +44.4% | +27.3% | |
| 利息收入 | – | +52.3% | +26.6% | +27.9% | -6.3% | – | – | – | |
| 其他收入 | – | +14.0% | +4.0% | +11.8% | -10.8% | – | – | – | |
| 其他利益及損失淨額 | – | -103.9% | – | +159.2% | +97.8% | – | – | – | |
| 財務成本淨額 | – | +218.5% | +46.2% | -8.4% | +97.3% | – | – | – | |
| 採用權益法認列之關聯企業及合資損益之份額淨額 | – | +562.5% | -1.6% | -43.3% | +44.2% | – | – | – | |
| 營業外收入及支出合計 | – | -196.6% | – | – | -330.3% | – | – | – | |
| 稅前淨利（淨損） | – | +28.5% | -1.6% | +64.4% | +90.8% | – | – | – | |
| 所得稅費用（利益）合計 | – | +26.3% | +6.4% | +54.2% | +97.9% | – | – | – | |
| 繼續營業單位本期淨利（淨損） | – | +29.1% | -4.0% | +67.7% | +88.6% | – | – | – | |
| 本期淨利（淨損） | – | +29.1% | -4.0% | +67.7% | +88.6% | – | – | – | |
| 確定福利計畫之再衡量數 | – | – | -111.4% | – | -122.3% | – | – | – | |
| 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 | – | -311.4% | – | -46.3% | -47.2% | – | – | – | |
| 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 | – | – | -109.3% | – | -245.0% | – | – | – | |
| 與不重分類之項目相關之所得稅 | – | +290.1% | -248.2% | – | – | – | – | – | |
| 不重分類至損益之項目： | – | -321.2% | – | -24.3% | -84.8% | – | – | – | |
| 國外營運機構財務報表換算之兌換差額 | – | – | -101.3% | – | -166.6% | – | – | – | |
| 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 | – | – | +148.2% | +7.6% | -10.8% | – | – | – | |
| 後續可能重分類至損益之項目： | – | – | -97.6% | – | -159.6% | – | – | – | |
| 其他綜合損益（淨額） | – | – | -90.5% | +965.6% | -155.7% | – | – | – | |
| 本期綜合損益總額 | – | +110.7% | -29.0% | +102.5% | +38.8% | – | – | – | |
| 母公司業主（淨利∕損） | – | +6.6% | +2.8% | +52.1% | +57.1% | +89.3% | +47.5% | +32.8% | |
| 非控制權益（淨利∕損） | – | +84.4% | -13.5% | +94.2% | +130.2% | – | – | – | |
| 母公司業主（綜合損益） | – | +110.8% | -32.6% | +97.5% | -1.6% | – | – | – | |
| 非控制權益（綜合損益） | – | +110.3% | -21.6% | +111.5% | +105.4% | – | – | – | |
| 基本每股盈餘 | – | +6.6% | +1.7% | +49.8% | +48.0% | +78.0% | +44.1% | +31.1% | |
| 稀釋每股盈餘 | – | +5.5% | +3.6% | +50.5% | +40.2% | – | – | – |
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。