index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
Rok finansowy |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
438 |
674 |
749 |
1,437 |
1,673 |
1,864 |
1,933 |
2,105 |
1,759 |
1,635 |
2,375 |
2,513 |
3,121 |
4,494 |
5,078 |
6,545 |
Przychód Δ r/r |
0.0% |
53.9% |
11.0% |
92.0% |
16.4% |
11.4% |
3.7% |
8.9% |
-16.5% |
-7.1% |
45.3% |
5.8% |
24.2% |
44.0% |
13.0% |
28.9% |
Marża brutto |
47.4% |
48.5% |
46.1% |
33.1% |
16.9% |
19.3% |
18.1% |
15.9% |
12.5% |
23.2% |
31.5% |
32.0% |
39.7% |
48.7% |
48.0% |
44.2% |
EBIT (mln) |
63 |
92 |
106 |
163 |
-42 |
27 |
5 |
-32 |
-168 |
1 |
331 |
657 |
487 |
1,303 |
1,060 |
1,176 |
EBIT Δ r/r |
0.0% |
45.1% |
15.1% |
54.2% |
-125.6% |
-163.5% |
-80.1% |
-702.2% |
426.4% |
-100.5% |
39007.4% |
98.7% |
-25.9% |
167.4% |
-18.7% |
11.0% |
EBIT (%) |
14.5% |
13.6% |
14.2% |
11.4% |
-2.5% |
1.4% |
0.3% |
-1.5% |
-9.6% |
0.1% |
13.9% |
26.2% |
15.6% |
29.0% |
20.9% |
18.0% |
Koszty finansowe (mln) |
2 |
2 |
2 |
7 |
19 |
24 |
20 |
23 |
41 |
40 |
41 |
35 |
28 |
55 |
89 |
109 |
EBITDA (mln) |
88 |
125 |
147 |
227 |
138 |
172 |
164 |
162 |
170 |
202 |
458 |
805 |
684 |
1,561 |
1,625 |
2,185 |
EBITDA(%) |
20.0% |
18.6% |
19.6% |
15.8% |
8.3% |
9.2% |
8.5% |
7.7% |
9.7% |
12.4% |
19.3% |
32.0% |
21.9% |
34.7% |
32.0% |
33.4% |
Podatek (mln) |
2 |
5 |
9 |
16 |
3 |
7 |
2 |
-5 |
-19 |
-2 |
55 |
125 |
98 |
199 |
170 |
287 |
Zysk Netto (mln) |
55 |
83 |
98 |
146 |
20 |
32 |
11 |
33 |
17 |
19 |
224 |
460 |
337 |
933 |
905 |
1,168 |
Zysk netto Δ r/r |
0.0% |
52.1% |
18.2% |
49.1% |
-86.2% |
59.3% |
-66.0% |
199.6% |
-47.8% |
11.9% |
1075.9% |
105.4% |
-26.9% |
177.2% |
-3.0% |
29.0% |
Zysk netto (%) |
12.4% |
12.3% |
13.1% |
10.2% |
1.2% |
1.7% |
0.6% |
1.6% |
1.0% |
1.2% |
9.4% |
18.3% |
10.8% |
20.8% |
17.8% |
17.8% |
EPS |
1.17 |
1.57 |
1.86 |
2.08 |
0.31 |
0.5 |
0.17 |
0.51 |
0.25 |
0.27 |
3.17 |
6.12 |
3.98 |
11.0 |
10.24 |
12.35 |
EPS (rozwodnione) |
1.16 |
1.56 |
1.86 |
2.08 |
0.31 |
0.5 |
0.17 |
0.51 |
0.25 |
0.27 |
3.16 |
6.05 |
3.98 |
10.73 |
10.08 |
12.07 |
Ilośc akcji (mln) |
47 |
53 |
53 |
58 |
64 |
64 |
64 |
64 |
68 |
71 |
71 |
75 |
84 |
85 |
88 |
95 |
Ważona ilośc akcji (mln) |
47 |
53 |
53 |
58 |
64 |
64 |
64 |
64 |
69 |
71 |
71 |
77 |
85 |
87 |
90 |
97 |
Waluta |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |