3583
辛耘
+7.00 (+1.05%)671.00411成交張數40.74本益比5.47股價淨值比0.87%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202511,371年增 +17.4%
毛利率202533.5%最新一期
營業利益率202513.9%最新一期
每股盈餘202513.82年增 +19.8%
| 會計項目 | 走勢 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 6 家 | 2027 預估 6 家 | 2028 預估 2 家 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 銷貨收入淨額 | 96.5% | 96.3% | 96.0% | 93.7% | 90.9% | 95.0% | 95.7% | 96.6% | 97.0% | 95.8% | – | – | – | |
| 勞務收入 | 3.2% | 3.6% | 3.5% | 5.9% | 8.9% | 4.7% | 3.4% | 3.3% | 2.9% | 3.8% | – | – | – | |
| 其他營業收入淨額 | 0.3% | 0.1% | 0.5% | 0.4% | 0.2% | 0.3% | 0.9% | 0.1% | 0.1% | 0.4% | – | – | – | |
| 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 | 66.3% | 64.6% | 63.7% | 65.0% | 59.3% | 63.6% | 63.0% | 68.1% | 70.1% | 66.5% | – | – | – | |
| 營業毛利（毛損） | 33.7% | 35.4% | 36.3% | 35.0% | 40.7% | 36.4% | 37.0% | 31.9% | 29.9% | 33.5% | 36.8% | 39.0% | 40.3% | |
| 已實現銷貨（損）益 | – | – | – | – | – | – | – | – | – | 0.0% | – | – | – | |
| 營業毛利（毛損）淨額 | 33.7% | 35.4% | 36.3% | 35.0% | 40.7% | 35.6% | 36.9% | 31.8% | 30.0% | 33.5% | – | – | – | |
| 推銷費用 | 12.6% | 13.0% | 13.5% | 14.2% | 16.5% | 14.8% | 15.0% | 13.7% | 12.4% | 12.9% | – | – | – | |
| 管理費用 | 4.8% | 4.0% | 3.8% | 3.9% | 4.5% | 3.5% | 3.4% | 2.8% | 2.2% | 2.7% | – | – | – | |
| 研究發展費用 | 6.5% | 6.4% | 6.2% | 6.2% | 6.9% | 6.0% | 5.7% | 4.9% | 3.9% | 4.1% | – | – | – | |
| 預期信用減損損失（利益） | – | – | – | 0.9% | -0.2% | -0.6% | 0.2% | – | – | 0.1% | – | – | – | |
| 營業費用合計 | 23.9% | 23.4% | 23.4% | 25.2% | 27.7% | 23.7% | 24.3% | 21.5% | 18.5% | 19.7% | – | – | – | |
| 營業利益（損失） | 9.8% | 11.9% | 12.9% | 9.8% | 13.0% | 11.9% | 12.6% | 10.4% | 11.5% | 13.9% | 15.9% | 19.2% | 20.0% | |
| 利息收入 | – | – | – | – | 0.0% | 0.0% | 0.2% | 1.8% | 1.7% | 1.3% | – | – | – | |
| 其他收入 | 1.1% | 0.2% | 0.4% | 0.4% | 0.3% | 0.6% | 0.0% | 0.5% | 0.2% | 0.3% | – | – | – | |
| 其他利益及損失淨額 | -0.2% | -0.3% | 0.4% | -0.1% | -2.0% | -0.4% | 1.4% | 0.3% | 0.1% | -1.4% | – | – | – | |
| 財務成本淨額 | 0.2% | 0.1% | 0.0% | 0.0% | 0.1% | 0.1% | 0.1% | 0.1% | 0.2% | 0.3% | – | – | – | |
| 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% | -0.3% | -0.8% | -1.2% | -0.4% | -0.2% | -0.2% | – | – | – | |
| 營業外收入及支出合計 | 0.6% | -0.2% | 0.7% | 0.4% | -2.1% | -0.7% | 0.5% | 2.1% | 1.7% | -0.3% | – | – | – | |
| 稅前淨利（淨損） | 10.4% | 11.7% | 13.5% | 10.2% | 10.9% | 11.2% | 13.0% | 12.4% | 13.2% | 13.5% | – | – | – | |
| 所得稅費用（利益）合計 | 2.0% | 2.4% | 3.1% | 2.0% | 2.3% | 2.2% | 3.0% | 3.0% | 3.6% | 3.5% | – | – | – | |
| 繼續營業單位本期淨利（淨損） | 8.4% | 9.3% | 10.5% | 8.2% | 8.5% | 9.0% | 10.1% | 9.4% | 9.6% | 10.0% | – | – | – | |
| 本期淨利（淨損） | 8.4% | 9.3% | 10.5% | 8.2% | 8.5% | 9.0% | 10.1% | 9.4% | 9.6% | 10.0% | – | – | – | |
| 確定福利計畫之再衡量數 | -0.0% | -0.1% | -0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -0.0% | 0.0% | 0.0% | – | – | – | |
| 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 | – | – | – | – | – | 0.2% | -0.8% | 1.0% | 0.7% | 3.5% | – | – | – | |
| 與不重分類之項目相關之所得稅 | -0.0% | -0.0% | -0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -0.0% | 0.0% | 0.0% | – | – | – | |
| 不重分類至損益之項目： | – | – | – | 0.0% | 0.0% | 0.2% | -0.8% | 1.0% | 0.7% | 3.5% | – | – | – | |
| 國外營運機構財務報表換算之兌換差額 | -0.3% | -0.4% | 0.1% | -0.3% | 0.0% | -0.3% | 0.5% | -0.1% | 0.7% | -0.5% | – | – | – | |
| 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 | – | – | – | -0.0% | -0.0% | -0.1% | 0.1% | -0.1% | 0.2% | 0.0% | – | – | – | |
| 與可能重分類之項目相關之所得稅 | -0.1% | -0.1% | 0.0% | -0.1% | 0.0% | -0.1% | 0.1% | -0.0% | 0.2% | -0.1% | – | – | – | |
| 後續可能重分類至損益之項目： | – | – | – | -0.2% | 0.0% | -0.3% | 0.5% | -0.2% | 0.7% | -0.4% | – | – | – | |
| 其他綜合損益（淨額） | -0.3% | -0.5% | 0.1% | -0.2% | 0.1% | -0.0% | -0.3% | 0.8% | 1.4% | 3.1% | – | – | – | |
| 本期綜合損益總額 | 8.1% | 8.8% | 10.5% | 8.0% | 8.6% | 8.9% | 9.8% | 10.3% | 11.0% | 13.2% | – | – | – | |
| 母公司業主（淨利∕損） | 8.4% | 9.3% | 10.5% | 8.2% | 8.5% | 9.0% | 10.1% | 9.4% | 9.6% | 9.8% | 12.9% | 15.2% | 16.3% | |
| 非控制權益（淨利∕損） | – | 0.0% | 0.0% | – | – | – | – | – | – | 0.3% | – | – | – | |
| 母公司業主（綜合損益） | 8.1% | 8.8% | 10.5% | 8.0% | 8.6% | 8.9% | 9.8% | 10.3% | 11.0% | 12.9% | – | – | – | |
| 非控制權益（綜合損益） | – | 0.0% | 0.0% | – | – | – | – | – | – | 0.3% | – | – | – | |
| 基本每股盈餘 | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.2% | 0.2% | 0.2% | |
| 稀釋每股盈餘 | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | – | – | – | |
| 未實現銷貨（損）益 | – | – | – | – | – | 0.9% | 0.1% | 0.1% | -0.1% | – | – | – | – | |
| 繼續營業單位淨利（淨損） | 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。