8103
瀚荃
+1.00 (+0.88%)114.001,787成交張數19.76本益比2.18股價淨值比2.48%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20253,355年增 +5.2%
毛利率202537.4%最新一期
營業利益率202513.4%最新一期
每股盈餘20253.92年增 -1.0%
| 會計項目 | 走勢 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 3 家 | 2027 預估 3 家 |
|---|---|---|---|---|---|---|---|---|
| 銷貨收入 | 101.2% | 102.1% | 102.5% | 102.8% | 102.6% | – | – | |
| 銷貨退回 | 0.1% | 0.5% | 0.5% | 0.3% | 0.3% | – | – | |
| 銷貨折讓 | 1.1% | 1.7% | 2.0% | 2.5% | 2.2% | – | – | |
| 銷貨收入淨額 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | – | – | |
| 營業收入合計 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| 營業成本合計 | 70.0% | 70.3% | 65.9% | 65.2% | 62.6% | – | – | |
| 營業毛利（毛損） | 30.0% | 29.7% | 34.1% | 34.8% | 37.4% | 37.9% | 39.0% | |
| 營業毛利（毛損）淨額 | 30.0% | 29.7% | 34.1% | 34.8% | 37.4% | – | – | |
| 推銷費用 | 6.2% | 7.3% | 7.7% | 7.6% | 7.6% | – | – | |
| 管理費用 | 8.1% | 9.3% | 11.7% | 11.4% | 11.6% | – | – | |
| 研究發展費用 | 2.2% | 3.1% | 4.6% | 4.2% | 4.6% | – | – | |
| 預期信用減損損失（利益） | 0.3% | 0.0% | 0.0% | 0.0% | 0.2% | – | – | |
| 營業費用合計 | 16.7% | 19.7% | 24.0% | 23.3% | 24.0% | – | – | |
| 營業利益（損失） | 13.3% | 10.0% | 10.0% | 11.4% | 13.4% | 17.3% | 20.8% | |
| 利息收入 | 0.2% | 0.5% | 1.2% | 1.9% | 1.4% | – | – | |
| 其他收入 | 0.2% | 0.1% | 0.1% | 0.1% | 0.1% | – | – | |
| 其他利益及損失淨額 | -0.9% | 3.7% | 0.9% | 2.8% | 0.0% | – | – | |
| 財務成本淨額 | 0.4% | 0.5% | 0.6% | 0.4% | 0.4% | – | – | |
| 採用權益法認列之關聯企業及合資損益之份額淨額 | -0.2% | -0.2% | -0.1% | -0.0% | -0.1% | – | – | |
| 營業外收入及支出合計 | -1.1% | 3.6% | 1.5% | 4.4% | 1.0% | – | – | |
| 稅前淨利（淨損） | 12.2% | 13.5% | 11.5% | 15.8% | 14.4% | – | – | |
| 所得稅費用（利益）合計 | 4.1% | 4.7% | 4.3% | 5.2% | 4.3% | – | – | |
| 繼續營業單位本期淨利（淨損） | 8.1% | 8.8% | 7.3% | 10.6% | 10.1% | – | – | |
| 本期淨利（淨損） | 8.1% | 8.8% | 7.3% | 10.6% | 10.1% | – | – | |
| 確定福利計畫之再衡量數 | -0.1% | 0.1% | -0.0% | 0.1% | -0.1% | – | – | |
| 與不重分類之項目相關之所得稅 | -0.0% | 0.0% | -0.0% | 0.0% | -0.0% | – | – | |
| 不重分類至損益之項目： | -0.1% | 0.1% | -0.0% | 0.1% | -0.1% | – | – | |
| 國外營運機構財務報表換算之兌換差額 | -0.8% | 0.8% | -1.9% | 3.7% | 0.2% | – | – | |
| 後續可能重分類至損益之項目： | -0.8% | 0.8% | -1.9% | 3.7% | 0.2% | – | – | |
| 其他綜合損益（淨額） | -0.8% | 0.9% | -1.9% | 3.8% | 0.1% | – | – | |
| 本期綜合損益總額 | 7.3% | 9.7% | 5.3% | 14.4% | 10.2% | – | – | |
| 母公司業主（淨利∕損） | 8.1% | 8.9% | 7.4% | 10.6% | 10.1% | 12.5% | 15.6% | |
| 非控制權益（淨利∕損） | -0.1% | -0.1% | -0.1% | -0.0% | -0.0% | – | – | |
| 母公司業主（綜合損益） | 7.3% | 9.8% | 5.4% | 14.2% | 10.2% | – | – | |
| 非控制權益（綜合損益） | -0.1% | -0.1% | -0.1% | 0.2% | -0.0% | – | – | |
| 基本每股盈餘 | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.2% | 0.2% | |
| 稀釋每股盈餘 | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | – | – |
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。