6187
萬潤
-10.00 (-0.82%)1,215.001,084成交張數62.99本益比13.89股價淨值比0.96%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20255,366年增 -3.0%
毛利率202554.3%最新一期
營業利益率202530.0%最新一期
每股盈餘202515.46年增 +6.1%
| 會計項目 | 走勢 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 7 家 | 2027 預估 7 家 | 2028 預估 4 家 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 55.7% | 54.6% | 58.5% | 54.9% | 51.0% | 53.3% | 52.1% | 48.2% | 50.9% | 45.7% | – | – | – | |
| 營業毛利（毛損） | 44.3% | 45.4% | 41.5% | 45.1% | 49.0% | 46.7% | 47.9% | 51.8% | 49.1% | 54.3% | 53.6% | 53.8% | 54.5% | |
| 營業毛利（毛損）淨額 | 44.3% | 45.4% | 41.5% | 45.1% | 49.0% | 46.7% | 47.9% | 51.8% | 49.1% | 54.3% | – | – | – | |
| 推銷費用 | 4.4% | 4.3% | 4.2% | 5.6% | 4.2% | 3.4% | 3.3% | 5.9% | 4.2% | 4.9% | – | – | – | |
| 管理費用 | 5.0% | 5.3% | 5.4% | 8.2% | 7.0% | 5.5% | 6.2% | 10.7% | 5.0% | 5.1% | – | – | – | |
| 研究發展費用 | 14.0% | 14.1% | 14.8% | 22.7% | 17.6% | 13.2% | 17.1% | 28.3% | 14.0% | 14.3% | – | – | – | |
| 預期信用減損損失（利益） | – | – | 0.1% | 0.7% | 0.2% | 0.2% | 0.6% | -0.2% | 0.1% | -0.0% | – | – | – | |
| 營業費用合計 | 23.4% | 23.7% | 24.5% | 37.1% | 29.1% | 22.3% | 27.2% | 44.7% | 23.3% | 24.3% | – | – | – | |
| 營業利益（損失） | 20.9% | 21.7% | 17.0% | 8.1% | 20.0% | 24.4% | 20.7% | 7.1% | 25.8% | 30.0% | 32.6% | 35.3% | 34.8% | |
| 利息收入 | – | – | – | – | 0.2% | 0.1% | 0.4% | 1.7% | 0.5% | 0.9% | – | – | – | |
| 其他收入 | 0.6% | 1.8% | 1.0% | 1.7% | 0.8% | 1.1% | 2.9% | 5.1% | 1.1% | 1.2% | – | – | – | |
| 其他利益及損失淨額 | -1.2% | -4.1% | 1.1% | -0.6% | -1.4% | -0.7% | 3.3% | 0.4% | 1.0% | 1.9% | – | – | – | |
| 財務成本淨額 | 0.1% | 0.1% | 0.0% | 0.1% | 0.0% | 0.0% | 0.5% | 0.9% | 0.1% | 0.2% | – | – | – | |
| 採用權益法認列之關聯企業及合資損益之份額淨額 | 0.0% | – | – | – | – | – | – | – | 0.0% | -0.0% | – | – | – | |
| 營業外收入及支出合計 | -0.7% | -2.4% | 2.2% | 1.0% | -0.4% | 0.5% | 6.1% | 6.3% | 2.5% | 3.8% | – | – | – | |
| 稅前淨利（淨損） | 20.2% | 19.3% | 19.2% | 9.1% | 19.6% | 24.9% | 26.8% | 13.3% | 28.3% | 33.8% | – | – | – | |
| 所得稅費用（利益）合計 | 3.3% | 3.1% | 2.9% | 1.0% | 3.2% | 4.1% | 4.6% | 1.9% | 4.6% | 5.9% | – | – | – | |
| 繼續營業單位本期淨利（淨損） | 16.9% | 16.2% | 16.3% | 8.1% | 16.4% | 20.8% | 22.2% | 11.5% | 23.7% | 27.9% | – | – | – | |
| 本期淨利（淨損） | 16.9% | 16.2% | 16.3% | 8.1% | 16.4% | 20.8% | 22.2% | 11.5% | 23.7% | 27.9% | – | – | – | |
| 確定福利計畫之再衡量數 | 0.1% | -0.2% | -0.0% | -0.2% | -0.2% | -0.0% | 0.1% | 0.2% | 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% | 1.0% | 10.7% | 4.1% | -4.7% | 7.8% | 3.9% | 2.8% | – | – | – | |
| 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： | – | – | – | 0.8% | 10.6% | 4.1% | -4.6% | 8.0% | 3.9% | 2.8% | – | – | – | |
| 國外營運機構財務報表換算之兌換差額 | -1.0% | -0.7% | -0.2% | -1.4% | 0.1% | -0.2% | 0.6% | -0.6% | 0.7% | -0.0% | – | – | – | |
| 後續可能重分類至損益之項目： | – | – | – | -1.4% | 0.1% | -0.2% | 0.6% | -0.6% | 0.7% | -0.0% | – | – | – | |
| 其他綜合損益（淨額） | -1.0% | -0.6% | -0.0% | -0.6% | 10.6% | 3.9% | -4.0% | 7.3% | 4.6% | 2.8% | – | – | – | |
| 本期綜合損益總額 | 15.9% | 15.7% | 16.3% | 7.5% | 27.0% | 24.7% | 18.2% | 18.8% | 28.3% | 30.7% | – | – | – | |
| 母公司業主（淨利∕損） | 16.9% | 16.2% | 16.3% | 8.1% | 16.4% | 20.8% | 22.2% | 11.5% | 23.7% | 27.7% | 29.8% | 30.1% | 30.0% | |
| 非控制權益（淨利∕損） | – | – | – | – | – | – | – | – | – | 0.2% | – | – | – | |
| 母公司業主（綜合損益） | 15.9% | 15.7% | 16.3% | 7.5% | 27.0% | 24.7% | 18.2% | 18.8% | 28.3% | 30.5% | – | – | – | |
| 非控制權益（綜合損益） | – | – | – | – | – | – | – | – | – | 0.2% | – | – | – | |
| 基本每股盈餘 | 0.2% | 0.2% | 0.2% | 0.1% | 0.2% | 0.3% | 0.3% | 0.1% | 0.3% | 0.3% | 0.3% | 0.3% | 0.3% | |
| 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% | 0.0% | 0.0% | – | – | – | |
| 稀釋每股盈餘 | 0.2% | 0.2% | 0.2% | 0.1% | 0.2% | 0.3% | 0.3% | 0.1% | 0.3% | 0.3% | – | – | – | |
| 備供出售金融資產未實現評價損益 | -0.1% | 0.3% | 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。