3597
32.45
TWD-0.35 (-1.07%)
2025.04.02收盤
映興-資產負債表
合併資產負債表
(TWD千元) | 截至2024/12/31 | 截至2024/09/30 | 截至2024/06/30 | 截至2024/03/31 | 截至2023/12/31 | 截至2023/09/30 | 截至2023/06/30 | 截至2023/03/31 | 截至2022/12/31 | 截至2022/09/30 | 截至2022/06/30 | 截至2022/03/31 | 截至2021/12/31 | 截至2021/09/30 | 截至2021/06/30 | 截至2021/03/31 | 截至2020/12/31 | 截至2020/09/30 | 截至2020/06/30 | 截至2020/03/31 | 截至2019/12/31 | 截至2019/09/30 | 截至2019/06/30 | 截至2019/03/31 | 截至2018/12/31 | 截至2018/09/30 | 截至2018/06/30 | 截至2017/12/31 | 截至2017/06/30 | 截至2016/12/31 | 截至2016/06/30 | 截至2015/12/31 | 截至2015/06/30 | 截至2014/12/31 | 截至2014/06/30 | 截至2013/12/31 | 截至2013/06/30 | 截至2012/12/31 | 截至2012/06/30 | |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
資產 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
流動資產 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
現金及約當現金 | 216,591 | 20.39% | 230,443 | 21.91% | 254,669 | 24.67% | 281,124 | 27.03% | 242,165 | 23.51% | 242,879 | 22.61% | 342,723 | 30.69% | 351,482 | 31.92% | 293,269 | 25.69% | 232,483 | 18.87% | 260,881 | 21.71% | 254,860 | 22.47% | 211,721 | 19.43% | 249,326 | 22.73% | 193,251 | 18.27% | 157,701 | 15.25% | 176,907 | 17.46% | 143,338 | 14.86% | 193,382 | 20.12% | 244,359 | 26.58% | 219,112 | 23.21% | 218,739 | 20.37% | 225,668 | 20.76% | 178,942 | 15.98% | 196,543 | 17.68% | 152,158 | 168,404 | 15.55% | 117,539 | 12.29% | 167,949 | 17.56% | 133,762 | 14.46% | 240,758 | 25.59% | 226,308 | 25.45% | 149,500 | 17.11% | 198,562 | 21.96% | 188,466 | 21.13% | 195,954 | 20.77% | 174,911 | 19.71% | 147,888 | 17.69% | 156,770 | 17.18% | |
透過損益按公允價值衡量之金融資產-流動 | 4,165 | 0.39% | 4,235 | 0.4% | 4,638 | 0.45% | 4,201 | 0.4% | 4,038 | 0.39% | 3,808 | 0.35% | 3,588 | 0.32% | 3,562 | 0.32% | 3,314 | 0.29% | 2,612 | 0.21% | 2,204 | 0.18% | 2,353 | 0.21% | 2,423 | 0.22% | 2,234 | 0.2% | 2,070 | 0.2% | 2,027 | 0.2% | 1,947 | 0.19% | 3,546 | 0.37% | 3,763 | 0.39% | 3,778 | 0.41% | 11,923 | 1.26% | 11,049 | 1.03% | 11,744 | 1.08% | 10,611 | 0.95% | 9,829 | 0.88% | 10,952 | 12,847 | 1.19% | 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金融資產-流動 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
按攤銷後成本衡量之金融資產-流動 | 92,595 | 8.72% | 101,832 | 9.68% | 135,158 | 13.09% | 132,370 | 12.73% | 173,074 | 16.8% | 188,410 | 17.54% | 99,696 | 8.93% | 71,413 | 6.48% | 67,981 | 5.96% | 63,586 | 5.16% | 80,613 | 6.71% | 76,639 | 6.76% | 72,960 | 6.69% | 62,999 | 5.74% | 74,429 | 7.04% | 106,766 | 10.33% | 86,389 | 8.53% | 96,993 | 10.05% | 90,041 | 9.37% | 64,854 | 7.05% | 73,040 | 7.74% | 156,803 | 14.6% | 188,108 | 17.31% | 282,332 | 25.21% | 276,232 | 24.85% | 321,269 | 271,996 | 25.11% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
應收票據淨額 | 5,810 | 0.55% | 8,710 | 0.83% | 6,021 | 0.58% | 7,333 | 0.71% | 6,889 | 0.67% | 9,404 | 0.88% | 9,323 | 0.83% | 12,518 | 1.14% | 12,823 | 1.12% | 14,524 | 1.18% | 10,032 | 0.83% | 14,778 | 1.3% | 19,432 | 1.78% | 14,922 | 1.36% | 14,282 | 1.35% | 17,836 | 1.72% | 14,147 | 1.4% | 11,152 | 1.16% | 14,754 | 1.53% | 10,664 | 1.16% | 6,590 | 0.7% | 8,836 | 0.82% | 9,258 | 0.85% | 12,154 | 1.09% | 11,269 | 1.01% | 11,904 | 12,180 | 1.12% | 12,277 | 1.28% | 11,967 | 1.25% | 14,044 | 1.52% | 12,593 | 1.34% | 16,304 | 1.83% | 16,679 | 1.91% | 17,176 | 1.9% | 21,750 | 2.44% | 26,014 | 2.76% | 30,934 | 3.49% | 48,063 | 5.75% | 24,316 | 2.67% | |
應收帳款淨額 | 276,182 | 26% | 222,485 | 21.16% | 181,613 | 17.59% | 162,777 | 15.65% | 154,128 | 14.96% | 166,687 | 15.52% | 185,942 | 16.65% | 186,166 | 16.9% | 277,303 | 24.29% | 361,567 | 29.34% | 276,352 | 23% | 238,002 | 20.98% | 246,627 | 22.63% | 269,143 | 24.54% | 263,644 | 24.93% | 248,765 | 24.06% | 254,706 | 25.14% | 236,875 | 24.55% | 190,194 | 19.79% | 146,644 | 15.95% | 177,547 | 18.81% | 199,846 | 18.61% | 173,962 | 16% | 175,337 | 15.65% | 181,070 | 16.29% | 203,257 | 208,906 | 19.29% | 185,235 | 19.37% | 182,523 | 19.09% | 179,596 | 19.42% | 182,717 | 19.42% | 170,138 | 19.13% | 183,235 | 20.97% | 206,083 | 22.8% | 226,000 | 25.34% | 286,147 | 30.34% | 264,293 | 29.78% | 224,897 | 26.9% | 292,142 | 32.02% | |
其他應收款 | 5,323 | 0.5% | 5,946 | 0.57% | 6,521 | 0.63% | 5,310 | 0.51% | 4,827 | 0.47% | 5,106 | 0.48% | 4,958 | 0.44% | 6,231 | 0.57% | 5,083 | 0.45% | 5,938 | 0.48% | 7,921 | 0.66% | 7,579 | 0.67% | 7,309 | 0.67% | 7,549 | 0.69% | 8,995 | 0.85% | 9,722 | 0.94% | 7,924 | 0.78% | 11,295 | 1.17% | 13,330 | 1.39% | 10,631 | 1.16% | 11,266 | 1.19% | 17,876 | 1.66% | 12,044 | 1.11% | 14,061 | 1.26% | 18,053 | 1.62% | 16,074 | 19,540 | 1.8% | |||||||||||||||||||||||||
本期所得稅資產 | 4,638 | 0.44% | 3,993 | 0.38% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
存貨 | 108,079 | 10.17% | 110,553 | 10.51% | 91,258 | 8.84% | 91,236 | 8.77% | 88,772 | 8.62% | 97,487 | 9.07% | 111,452 | 9.98% | 121,249 | 11.01% | 136,707 | 11.98% | 190,084 | 15.43% | 179,663 | 14.95% | 154,250 | 13.6% | 122,349 | 11.23% | 123,568 | 11.27% | 125,242 | 11.84% | 107,891 | 10.43% | 91,433 | 9.03% | 98,537 | 10.21% | 96,239 | 10.01% | 73,964 | 8.05% | 75,128 | 7.96% | 87,634 | 8.16% | 90,817 | 8.35% | 83,785 | 7.48% | 84,011 | 7.56% | 76,567 | 79,496 | 7.34% | 68,360 | 7.15% | 71,299 | 7.46% | 70,282 | 7.6% | 59,196 | 6.29% | 62,779 | 7.06% | 66,612 | 7.62% | 66,168 | 7.32% | 67,752 | 7.6% | 77,669 | 8.23% | 82,895 | 9.34% | 77,003 | 9.21% | 77,419 | 8.49% | |
預付款項 | 10,649 | 1% | 15,640 | 1.49% | 10,807 | 1.05% | 10,631 | 1.02% | 6,560 | 0.64% | 8,124 | 0.76% | 14,145 | 1.27% | 16,174 | 1.47% | 10,473 | 0.92% | 5,922 | 0.48% | 17,859 | 1.49% | 16,383 | 1.44% | 14,662 | 1.35% | 13,418 | 1.22% | 13,769 | 1.3% | 16,851 | 1.63% | 12,078 | 1.19% | 10,029 | 1.04% | 8,341 | 0.87% | 12,189 | 1.33% | 10,767 | 1.14% | 10,349 | 0.96% | 12,986 | 1.19% | 13,418 | 1.2% | 13,418 | 1.21% | 8,310 | 25,072 | 2.31% | 7,714 | 0.81% | 9,123 | 0.95% | 7,984 | 0.86% | 5,567 | 0.59% | 9,463 | 1.06% | 6,254 | 0.72% | 20,171 | 2.23% | 30,876 | 3.46% | 36,535 | 3.87% | 16,953 | 1.91% | 16,336 | 1.95% | 11,753 | 1.29% | |
其他流動資產 | 1,370 | 0.13% | 1,150 | 0.11% | 2,804 | 0.27% | 1,025 | 0.1% | 2,814 | 0.27% | 1,898 | 0.18% | 2,661 | 0.24% | 1,959 | 0.18% | 2,276 | 0.2% | 5,762 | 0.47% | 2,748 | 0.23% | 3,647 | 0.32% | 5,662 | 0.52% | 7,814 | 0.71% | 10,033 | 0.95% | 11,078 | 1.07% | 9,020 | 0.89% | 703 | 0.07% | 399 | 0.04% | 566 | 0.06% | 794 | 0.08% | 866 | 0.08% | 2,148 | 0.2% | 785 | 0.07% | 33,157 | 2.98% | 6,625 | 3,981 | 0.37% | 267,507 | 27.97% | 231,946 | 24.26% | 235,591 | 25.47% | 135,123 | 14.36% | 90,331 | 10.16% | 144,336 | 16.52% | 78,622 | 8.7% | 37,437 | 4.2% | 34,891 | 3.7% | 24,314 | 2.74% | 21,142 | 2.53% | 35,408 | 3.88% | |
流動資產合計 | 725,402 | 68.28% | 704,987 | 67.04% | 693,489 | 67.18% | 696,007 | 66.92% | 683,267 | 66.34% | 723,803 | 67.38% | 774,488 | 69.36% | 770,754 | 69.99% | 809,229 | 70.89% | 892,739 | 72.45% | 865,234 | 72.01% | 800,478 | 70.57% | 753,790 | 69.17% | 758,826 | 69.19% | 715,160 | 67.62% | 683,359 | 66.09% | 661,291 | 65.28% | 617,766 | 64.04% | 616,221 | 64.11% | 578,538 | 62.93% | 594,184 | 62.94% | 717,919 | 66.85% | 730,287 | 67.18% | 774,082 | 69.11% | 823,582 | 74.09% | 807,147 | 802,422 | 74.08% | 687,401 | 71.87% | 705,558 | 73.78% | 682,047 | 73.75% | 654,325 | 69.55% | 603,520 | 67.87% | 579,707 | 66.36% | 597,086 | 66.05% | 579,644 | 64.99% | 663,600 | 70.35% | 597,394 | 67.31% | 541,460 | 64.76% | 601,578 | 65.93% | |
非流動資產 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
透過其他綜合損益按公允價值衡量之金融資產-非流動 | 13,585 | 1.28% | 22,278 | 2.12% | 17,715 | 1.72% | 17,461 | 1.68% | 16,754 | 1.63% | 20,227 | 1.88% | 19,512 | 1.75% | 19,091 | 1.73% | 19,251 | 1.69% | 26,875 | 2.18% | 25,666 | 2.14% | 25,000 | 2.2% | 25,975 | 2.38% | 26,558 | 2.42% | 26,803 | 2.53% | 27,111 | 2.62% | 27,938 | 2.76% | 22,916 | 2.38% | 23,500 | 2.44% | 23,033 | 2.51% | 25,299 | 2.68% | 26,239 | 2.44% | 25,799 | 2.37% | 25,613 | 2.29% | 0 | |||||||||||||||||||||||||||||
按攤銷後成本衡量之金融資產-非流動 | 500 | 0.05% | 800 | 0.08% | 800 | 0.08% | 1,100 | 0.11% | 1,533 | 0.15% | 2,033 | 0.19% | 2,533 | 0.23% | 3,033 | 0.28% | 933 | 0.08% | 1,133 | 0.09% | 1,333 | 0.11% | 2,483 | 0.22% | 2,713 | 0.25% | 0 | 0% | 1,036 | 0.1% | 1,595 | 0.15% | 2,502 | 0.25% | 3,658 | 0.38% | ||||||||||||||||||||||||||||||||||||||||||
不動產、廠房及設備 | 210,229 | 19.79% | 212,489 | 20.21% | 205,901 | 19.95% | 209,291 | 20.12% | 207,477 | 20.14% | 210,976 | 19.64% | 213,437 | 19.12% | 217,843 | 19.78% | 223,040 | 19.54% | 226,129 | 18.35% | 222,640 | 18.53% | 217,482 | 19.17% | 215,197 | 19.75% | 218,236 | 19.9% | 223,855 | 21.17% | 228,636 | 22.11% | 234,202 | 23.12% | 235,035 | 24.36% | 237,607 | 24.72% | 238,759 | 25.97% | 244,543 | 25.9% | 248,168 | 23.11% | 246,146 | 22.64% | 237,368 | 21.19% | 213,105 | 19.17% | 202,201 | 196,129 | 18.11% | 191,031 | 19.97% | 164,620 | 17.21% | 170,709 | 18.46% | 178,148 | 18.94% | 181,492 | 20.41% | 185,618 | 21.25% | 191,835 | 21.22% | 199,447 | 22.36% | 195,801 | 20.76% | 210,970 | 23.77% | 218,867 | 26.18% | 225,609 | 24.73% | |
使用權資產 | 7,978 | 0.75% | 8,595 | 0.82% | 9,090 | 0.88% | 9,584 | 0.92% | 9,925 | 0.96% | 10,707 | 1% | 10,957 | 0.98% | 11,453 | 1.04% | 11,952 | 1.05% | 12,651 | 1.03% | 13,095 | 1.09% | 13,855 | 1.22% | 13,863 | 1.27% | 14,276 | 1.3% | 14,805 | 1.4% | 15,459 | 1.5% | 6,340 | 0.63% | 6,621 | 0.69% | 6,899 | 0.72% | 7,439 | 0.81% | 8,006 | 0.85% | 9,262 | 0.86% | 10,732 | 0.99% | 11,772 | 1.05% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
投資性不動產淨額 | 50,295 | 4.73% | 50,325 | 4.79% | 50,356 | 4.88% | 50,386 | 4.84% | 50,417 | 4.9% | 50,447 | 4.7% | 50,478 | 4.52% | 50,509 | 4.59% | 50,539 | 4.43% | 50,569 | 4.1% | 50,600 | 4.21% | 50,631 | 4.46% | 50,661 | 4.65% | 50,691 | 4.62% | 50,722 | 4.8% | 50,753 | 4.91% | 50,783 | 5.01% | 50,813 | 5.27% | 50,844 | 5.29% | 50,875 | 5.53% | 50,905 | 5.39% | 50,935 | 4.74% | 50,966 | 4.69% | 50,997 | 4.55% | 51,027 | 4.59% | 51,058 | 51,089 | 4.72% | 51,150 | 5.35% | 51,211 | 5.36% | 51,272 | 5.54% | 51,333 | 5.46% | 51,394 | 5.78% | 51,455 | 5.89% | 51,516 | 5.7% | 51,577 | 5.78% | 51,639 | 5.47% | 51,700 | 5.83% | 51,761 | 6.19% | 51,822 | 5.68% | |
無形資產 | 8,152 | 0.77% | 9,540 | 0.91% | 8,410 | 0.81% | 9,625 | 0.93% | 10,804 | 1.05% | 10,982 | 1.02% | 3,592 | 0.32% | 3,522 | 0.32% | 3,926 | 0.34% | 4,129 | 0.34% | 4,570 | 0.38% | 5,075 | 0.45% | 5,742 | 0.53% | 6,419 | 0.59% | 6,678 | 0.63% | 7,354 | 0.71% | 8,034 | 0.79% | 6,487 | 0.67% | 5,466 | 0.57% | 5,572 | 0.61% | 5,548 | 0.59% | 5,889 | 0.55% | 5,476 | 0.5% | 5,376 | 0.48% | 2,903 | 0.26% | 2,710 | 2,879 | 0.27% | 2,167 | 0.23% | 484 | 0.05% | 550 | 0.06% | 615 | 0.07% | 862 | 0.1% | 534 | 0.06% | 821 | 0.09% | 1,149 | 0.13% | 1,988 | 0.21% | 2,672 | 0.3% | 3,728 | 0.45% | 5,054 | 0.55% | |
遞延所得稅資產 | 33,496 | 3.15% | 33,890 | 3.22% | 35,051 | 3.4% | 34,882 | 3.35% | 34,809 | 3.38% | 32,090 | 2.99% | 29,204 | 2.62% | 12,744 | 1.16% | 12,329 | 1.08% | 11,758 | 0.95% | 12,227 | 1.02% | 12,770 | 1.13% | 13,816 | 1.27% | 13,552 | 1.24% | 13,755 | 1.3% | 13,341 | 1.29% | 12,459 | 1.23% | 11,277 | 1.17% | 11,385 | 1.18% | 11,773 | 1.28% | 11,749 | 1.24% | 12,552 | 1.17% | 12,842 | 1.18% | 11,583 | 1.03% | 10,346 | 0.93% | 9,087 | 9,929 | 0.92% | 8,550 | 0.89% | 10,359 | 1.08% | 8,682 | 0.94% | 14,866 | 1.58% | 8,765 | 0.99% | 13,591 | 1.56% | 17,989 | 1.99% | 16,452 | 1.84% | 16,546 | 1.75% | 13,349 | 1.5% | 9,142 | 1.09% | 12,948 | 1.42% | |
其他非流動資產 | 12,694 | 1.19% | 8,650 | 0.82% | 11,451 | 1.11% | 11,714 | 1.13% | 14,976 | 1.45% | 12,973 | 1.21% | 12,350 | 1.11% | 12,305 | 1.12% | 10,286 | 0.9% | 6,147 | 0.5% | 6,155 | 0.51% | 6,570 | 0.58% | 8,032 | 0.74% | 8,177 | 0.75% | 4,831 | 0.46% | 6,374 | 0.62% | 9,484 | 0.94% | 10,129 | 1.05% | 9,254 | 0.96% | 3,350 | 0.36% | 3,855 | 0.41% | 2,953 | 0.27% | 4,763 | 0.44% | 3,321 | 0.3% | 10,640 | 0.96% | 20,632 | 20,740 | 1.91% | |||||||||||||||||||||||||
非流動資產合計 | 336,929 | 31.72% | 346,567 | 32.96% | 338,774 | 32.82% | 344,043 | 33.08% | 346,695 | 33.66% | 350,435 | 32.62% | 342,063 | 30.64% | 330,500 | 30.01% | 332,256 | 29.11% | 339,391 | 27.55% | 336,286 | 27.99% | 333,866 | 29.43% | 335,999 | 30.83% | 337,909 | 30.81% | 342,485 | 32.38% | 350,623 | 33.91% | 351,742 | 34.72% | 346,936 | 35.96% | 344,955 | 35.89% | 340,801 | 37.07% | 349,905 | 37.06% | 355,998 | 33.15% | 356,724 | 32.82% | 346,030 | 30.89% | 288,021 | 25.91% | 285,688 | 280,766 | 25.92% | 268,998 | 28.13% | 250,708 | 26.22% | 242,762 | 26.25% | 286,489 | 30.45% | 285,704 | 32.13% | 293,903 | 33.64% | 306,956 | 33.95% | 312,278 | 35.01% | 279,662 | 29.65% | 290,152 | 32.69% | 294,638 | 35.24% | 310,824 | 34.07% | |
資產總計 | 1,062,331 | 100% | 1,051,554 | 100% | 1,032,263 | 100% | 1,040,050 | 100% | 1,029,962 | 100% | 1,074,238 | 100% | 1,116,551 | 100% | 1,101,254 | 100% | 1,141,485 | 100% | 1,232,130 | 100% | 1,201,520 | 100% | 1,134,344 | 100% | 1,089,789 | 100% | 1,096,735 | 100% | 1,057,645 | 100% | 1,033,982 | 100% | 1,013,033 | 100% | 964,702 | 100% | 961,176 | 100% | 919,339 | 100% | 944,089 | 100% | 1,073,917 | 100% | 1,087,011 | 100% | 1,120,112 | 100% | 1,111,603 | 100% | 1,092,835 | 1,083,188 | 100% | 956,399 | 100% | 956,266 | 100% | 924,809 | 100% | 940,814 | 100% | 889,224 | 100% | 873,610 | 100% | 904,042 | 100% | 891,922 | 100% | 943,262 | 100% | 887,546 | 100% | 836,098 | 100% | 912,402 | 100% | |
負債及權益 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
負債 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
流動負債 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
短期借款 | 53,900 | 5.07% | 55,261 | 5.26% | 49,655 | 4.81% | 49,504 | 4.76% | 50,495 | 4.9% | 50,526 | 4.7% | 55,025 | 4.93% | 52,719 | 4.79% | 92,055 | 8.06% | 104,610 | 8.49% | 58,725 | 4.89% | 66,395 | 5.85% | 74,167 | 6.81% | 145,270 | 13.25% | 49,806 | 4.71% | 116,535 | 11.27% | 114,923 | 11.34% | 104,500 | 10.83% | 110,225 | 11.47% | 112,408 | 12.23% | 205,837 | 21.8% | 287,087 | 26.73% | 227,099 | 20.89% | 289,409 | 25.84% | 295,930 | 26.62% | 297,974 | 364,896 | 33.69% | 352,104 | 36.82% | 299,476 | 31.32% | 235,953 | 25.51% | 194,070 | 20.63% | 131,871 | 14.83% | 156,328 | 17.89% | 111,473 | 12.33% | 158,712 | 17.79% | 144,561 | 15.33% | 167,252 | 18.84% | 118,053 | 14.12% | 127,565 | 13.98% | |
合約負債-流動 | 1,527 | 0.14% | 1,157 | 0.11% | 1,781 | 0.17% | 2,876 | 0.28% | 435 | 0.04% | 1,674 | 0.16% | 2,643 | 0.24% | 1,408 | 0.13% | 1,821 | 0.16% | 6,782 | 0.55% | 13,837 | 1.15% | 3,799 | 0.33% | 2,346 | 0.22% | 3,718 | 0.34% | 2,959 | 0.28% | 3,543 | 0.34% | 921 | 0.09% | 2,416 | 0.25% | 2,116 | 0.22% | 3,538 | 0.38% | 1,843 | 0.2% | 2,132 | 0.2% | 3,017 | 0.28% | 1,529 | 0.14% | 13,213 | 1.19% | 952 | |||||||||||||||||||||||||||
應付票據 | 2,003 | 0.19% | 1,680 | 0.16% | 1,497 | 0.15% | 2,456 | 0.24% | 1,153 | 0.11% | 10,075 | 0.94% | 15,105 | 1.35% | 18,004 | 1.63% | 14,971 | 1.31% | 36,919 | 3% | 34,389 | 2.86% | 25,266 | 2.23% | 20,540 | 1.88% | 36,565 | 3.33% | 33,039 | 3.12% | 34,989 | 3.38% | 30,222 | 2.98% | 28,915 | 3% | 21,231 | 2.21% | 8,042 | 0.87% | 11,295 | 1.2% | 25,317 | 2.36% | 18,321 | 1.69% | 13,342 | 1.19% | 17,848 | 1.61% | 21,707 | 24,271 | 2.24% | 24,813 | 2.59% | 22,369 | 2.34% | 22,544 | 2.44% | 21,716 | 2.31% | 25,993 | 2.92% | 22,359 | 2.56% | 28,189 | 3.12% | 22,040 | 2.47% | 28,496 | 3.02% | 26,074 | 2.94% | 29,596 | 3.54% | 35,532 | 3.89% | |
應付帳款 | 113,593 | 10.69% | 109,155 | 10.38% | 82,928 | 8.03% | 72,731 | 6.99% | 58,173 | 5.65% | 63,496 | 5.91% | 71,095 | 6.37% | 76,176 | 6.92% | 80,186 | 7.02% | 112,894 | 9.16% | 140,454 | 11.69% | 110,967 | 9.78% | 118,532 | 10.88% | 94,415 | 8.61% | 107,291 | 10.14% | 93,370 | 9.03% | 105,406 | 10.4% | 86,927 | 9.01% | 84,116 | 8.75% | 68,293 | 7.43% | 73,008 | 7.73% | 67,689 | 6.3% | 69,300 | 6.38% | 73,919 | 6.6% | 66,322 | 5.97% | 67,433 | 62,806 | 5.8% | 49,414 | 5.17% | 54,057 | 5.65% | 50,404 | 5.45% | 56,020 | 5.95% | 47,429 | 5.33% | 58,186 | 6.66% | 48,762 | 5.39% | 49,160 | 5.51% | 79,588 | 8.44% | 80,255 | 9.04% | 69,651 | 8.33% | 79,427 | 8.71% | |
其他應付款 | 51,512 | 4.85% | 48,186 | 4.58% | 49,309 | 4.78% | 33,326 | 3.2% | 40,452 | 3.93% | 34,754 | 3.24% | 104,007 | 9.32% | 45,290 | 4.11% | 58,020 | 5.08% | 53,698 | 4.36% | 116,131 | 9.67% | 43,227 | 3.81% | 56,431 | 5.18% | 51,573 | 4.7% | 92,873 | 8.78% | 44,757 | 4.33% | 48,585 | 4.8% | 43,708 | 4.53% | 67,364 | 7.01% | 41,241 | 4.49% | 47,332 | 5.01% | 57,084 | 5.32% | 116,266 | 10.7% | 55,226 | 4.93% | 50,945 | 4.58% | 42,227 | 43,567 | 4.02% | |||||||||||||||||||||||||
本期所得稅負債 | 535 | 0.05% | 2,548 | 0.24% | 4,854 | 0.47% | 7,690 | 0.74% | 8,044 | 0.78% | 8,886 | 0.83% | 8,603 | 0.77% | 15,948 | 1.45% | 17,809 | 1.56% | 20,166 | 1.64% | 8,682 | 0.72% | 16,400 | 1.45% | 16,834 | 1.54% | 16,679 | 1.52% | 8,188 | 0.77% | 8,886 | 0.86% | 8,506 | 0.84% | 9,119 | 0.95% | 4,662 | 0.49% | 3,453 | 0.38% | 4,077 | 0.43% | 6,585 | 0.61% | 5,610 | 0.52% | 1,581 | 0.14% | 3,371 | 0.3% | 6,185 | 9,340 | 0.86% | 2,901 | 0.3% | 2,020 | 0.21% | 4,427 | 0.48% | 737 | 0.08% | 146 | 0.02% | 1,737 | 0.2% | 3,369 | 0.37% | 3,555 | 0.4% | 9,030 | 0.96% | 8,242 | 0.93% | 4,025 | 0.48% | 4,806 | 0.53% | |
租賃負債-流動 | 2,534 | 0.24% | 2,453 | 0.23% | 2,340 | 0.23% | 2,232 | 0.21% | 2,094 | 0.2% | 2,112 | 0.2% | 2,087 | 0.19% | 1,948 | 0.18% | 1,919 | 0.17% | 1,921 | 0.16% | 1,884 | 0.16% | 1,892 | 0.17% | 1,800 | 0.17% | 1,764 | 0.16% | 1,744 | 0.16% | 1,738 | 0.17% | 427 | 0.04% | 830 | 0.09% | 1,212 | 0.13% | 803 | 0.09% | 1,667 | 0.18% | 2,355 | 0.22% | 3,072 | 0.28% | 3,460 | 0.31% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
其他流動負債 | 81,618 | 7.68% | 78,165 | 7.43% | 85,049 | 8.24% | 160,829 | 15.46% | 161,346 | 15.67% | 162,557 | 15.13% | 151,433 | 13.56% | 153,927 | 13.98% | 44,909 | 3.93% | 60,093 | 4.88% | 51,874 | 4.32% | 57,220 | 5.04% | 44,619 | 4.09% | 34,186 | 3.12% | 82,738 | 7.82% | 107,495 | 10.4% | 103,007 | 10.17% | 96,116 | 9.96% | 102,383 | 10.65% | 93,117 | 10.13% | 72,661 | 7.7% | 75,875 | 7.07% | 81,357 | 7.48% | 77,316 | 6.9% | 92,548 | 8.33% | 60,422 | 80,237 | 7.41% | |||||||||||||||||||||||||
一年或一營業週期內到期長期負債 | 80,962 | 7.62% | 77,629 | 7.38% | 84,545 | 8.19% | 160,289 | 15.41% | 160,616 | 15.59% | 160,698 | 14.96% | 150,530 | 13.48% | 153,607 | 13.95% | 44,589 | 3.91% | 59,767 | 4.85% | 51,517 | 4.29% | 56,842 | 5.01% | 44,286 | 4.06% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||
其他流動負債-其他 | 656 | 0.06% | 536 | 0.05% | 504 | 0.05% | 540 | 0.05% | 730 | 0.07% | 1,859 | 0.17% | 903 | 0.08% | 320 | 0.03% | 320 | 0.03% | 326 | 0.03% | 357 | 0.03% | 378 | 0.03% | 333 | 0.03% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
流動負債合計 | 307,222 | 28.92% | 298,605 | 28.4% | 277,413 | 26.87% | 331,644 | 31.89% | 322,192 | 31.28% | 334,080 | 31.1% | 409,998 | 36.72% | 365,480 | 33.19% | 312,080 | 27.34% | 400,206 | 32.48% | 429,298 | 35.73% | 328,168 | 28.93% | 335,269 | 30.76% | 384,470 | 35.06% | 378,898 | 35.82% | 411,313 | 39.78% | 411,997 | 40.67% | 372,532 | 38.62% | 393,316 | 40.92% | 333,335 | 36.26% | 419,540 | 44.44% | 526,347 | 49.01% | 525,715 | 48.36% | 516,606 | 46.12% | 540,941 | 48.66% | 501,851 | 592,095 | 54.66% | 515,231 | 53.87% | 500,103 | 52.3% | 430,844 | 46.59% | 423,500 | 45.01% | 316,027 | 35.54% | 353,617 | 40.48% | 329,236 | 36.42% | 354,761 | 39.77% | 403,887 | 42.82% | 357,307 | 40.26% | 307,675 | 36.8% | 349,470 | 38.3% | |
非流動負債 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
應付公司債 | 0 | 0 | 0 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 97,534 | 8.54% | 97,123 | 7.88% | 96,713 | 8.05% | 96,306 | 8.49% | 95,900 | 8.8% | 95,495 | 8.71% | 95,093 | 8.99% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
長期借款 | 133,552 | 12.57% | 153,516 | 14.6% | 173,478 | 16.81% | 123,441 | 11.87% | 139,515 | 13.55% | 151,144 | 14.07% | 136,774 | 12.25% | 111,403 | 10.12% | 104,366 | 9.14% | 103,817 | 8.43% | 94,946 | 7.9% | 83,832 | 7.39% | 48,750 | 4.47% | 26,321 | 2.4% | 97,274 | 9.2% | 116,006 | 11.22% | 114,959 | 11.35% | 123,494 | 12.8% | 118,679 | 12.35% | 121,525 | 13.22% | 121,437 | 12.86% | 139,251 | 12.97% | 157,745 | 14.51% | 150,984 | 13.48% | 133,622 | 12.02% | 152,396 | 70,796 | 6.54% | 44,832 | 4.69% | 67,816 | 7.09% | 73,190 | 7.91% | 94,527 | 10.05% | 107,175 | 12.05% | 84,411 | 9.66% | 100,659 | 11.13% | 100,135 | 11.23% | 77,182 | 8.18% | 67,173 | 7.57% | 88,312 | 10.56% | 111,391 | 12.21% | |
遞延所得稅負債 | 21,830 | 2.05% | 17,247 | 1.64% | 17,018 | 1.65% | 17,279 | 1.66% | 14,033 | 1.36% | 15,369 | 1.43% | 9,919 | 0.89% | 5,692 | 0.52% | 4,836 | 0.42% | 7,669 | 0.62% | 5,451 | 0.45% | 5,128 | 0.45% | 2,927 | 0.27% | 1,042 | 0.1% | 8,095 | 0.77% | 6,658 | 0.64% | 4,889 | 0.48% | 1,730 | 0.18% | 4,640 | 0.48% | 2,191 | 0.24% | 3,038 | 0.32% | 10,824 | 1.01% | 9,908 | 0.91% | 8,927 | 0.8% | 7,951 | 0.72% | 7,018 | 5,185 | 0.48% | 5,130 | 0.54% | 2,438 | 0.25% | 2,404 | 0.26% | 1,085 | 0.12% | 4,418 | 0.5% | 1,843 | 0.21% | 4,464 | 0.49% | 2,962 | 0.33% | 3,079 | 0.33% | 2,728 | 0.31% | 1,949 | 0.23% | 7,408 | 0.81% | |
租賃負債-非流動 | 669 | 0.06% | 1,334 | 0.13% | 1,969 | 0.19% | 2,587 | 0.25% | 3,143 | 0.31% | 3,769 | 0.35% | 4,138 | 0.37% | 4,184 | 0.38% | 4,665 | 0.41% | 5,220 | 0.42% | 5,666 | 0.47% | 6,245 | 0.55% | 6,474 | 0.59% | 6,877 | 0.63% | 7,329 | 0.69% | 7,839 | 0.76% | 0 | 0% | 0 | 0% | 0 | 0% | 832 | 0.09% | 420 | 0.04% | 846 | 0.08% | 1,308 | 0.12% | 1,764 | 0.16% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
其他非流動負債 | 297 | 0.03% | 295 | 0.03% | 297 | 0.03% | 703 | 0.07% | 778 | 0.08% | 1,850 | 0.17% | 1,886 | 0.17% | 2,981 | 0.27% | 1,883 | 0.16% | 2,786 | 0.23% | 2,557 | 0.21% | 1,111 | 0.1% | 596 | 0.05% | 1,097 | 0.1% | 523 | 0.05% | 538 | 0.05% | 1,090 | 0.11% | 1,195 | 0.12% | 1,151 | 0.12% | 1,439 | 0.16% | 1,454 | 0.15% | 2,569 | 0.24% | 2,438 | 0.22% | 2,234 | 0.2% | 1,874 | 0.17% | 2,304 | 2,335 | 0.22% | |||||||||||||||||||||||||
非流動負債合計 | 156,348 | 14.72% | 172,392 | 16.39% | 192,762 | 18.67% | 144,010 | 13.85% | 157,469 | 15.29% | 172,132 | 16.02% | 152,717 | 13.68% | 124,260 | 11.28% | 213,284 | 18.68% | 216,615 | 17.58% | 205,333 | 17.09% | 192,622 | 16.98% | 154,647 | 14.19% | 130,832 | 11.93% | 208,314 | 19.7% | 131,041 | 12.67% | 120,938 | 11.94% | 126,419 | 13.1% | 124,470 | 12.95% | 125,987 | 13.7% | 126,349 | 13.38% | 153,490 | 14.29% | 171,399 | 15.77% | 163,909 | 14.63% | 143,447 | 12.9% | 161,718 | 78,316 | 7.23% | 52,595 | 5.5% | 73,349 | 7.67% | 78,864 | 8.53% | 97,788 | 10.39% | 113,984 | 12.82% | 90,407 | 10.35% | 108,738 | 12.03% | 108,853 | 12.2% | 86,956 | 9.22% | 78,813 | 8.88% | 100,209 | 11.99% | 129,732 | 14.22% | |
負債總計 | 463,570 | 43.64% | 470,997 | 44.79% | 470,175 | 45.55% | 475,654 | 45.73% | 479,661 | 46.57% | 506,212 | 47.12% | 562,715 | 50.4% | 489,740 | 44.47% | 525,364 | 46.02% | 616,821 | 50.06% | 634,631 | 52.82% | 520,790 | 45.91% | 489,916 | 44.96% | 515,302 | 46.99% | 587,212 | 55.52% | 542,354 | 52.45% | 532,935 | 52.61% | 498,951 | 51.72% | 517,786 | 53.87% | 459,322 | 49.96% | 545,889 | 57.82% | 679,837 | 63.3% | 697,114 | 64.13% | 680,515 | 60.75% | 684,388 | 61.57% | 663,569 | 670,411 | 61.89% | 567,826 | 59.37% | 573,452 | 59.97% | 509,708 | 55.11% | 521,288 | 55.41% | 430,011 | 48.36% | 444,024 | 50.83% | 437,974 | 48.45% | 463,614 | 51.98% | 490,843 | 52.04% | 436,120 | 49.14% | 407,884 | 48.78% | 479,202 | 52.52% | |
權益 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
歸屬於母公司業主之權益 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
股本 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
普通股股本 | 392,364 | 36.93% | 392,364 | 37.31% | 392,364 | 38.01% | 392,364 | 37.73% | 391,498 | 38.01% | 391,498 | 36.44% | 391,498 | 35.06% | 391,462 | 35.55% | 391,462 | 34.29% | 391,462 | 31.77% | 391,462 | 32.58% | 391,462 | 34.51% | 391,462 | 35.92% | 391,462 | 35.69% | 351,462 | 33.23% | 351,462 | 33.99% | 351,462 | 34.69% | 351,462 | 36.43% | 351,462 | 36.57% | 351,462 | 38.23% | 310,112 | 32.85% | 310,112 | 28.88% | 310,112 | 28.53% | 310,112 | 27.69% | 310,112 | 27.9% | 310,112 | 313,882 | 28.98% | 313,882 | 32.82% | 313,882 | 32.82% | 313,882 | 33.94% | 313,882 | 33.36% | 313,882 | 35.3% | 313,882 | 35.93% | 313,882 | 34.72% | 314,782 | 35.29% | 314,782 | 33.37% | 314,922 | 35.48% | 314,922 | 37.67% | 314,922 | 34.52% | |
特別股股本 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
股本合計 | 392,364 | 36.93% | 392,364 | 37.31% | 392,364 | 38.01% | 392,364 | 37.73% | 391,498 | 38.01% | 391,498 | 36.44% | 391,498 | 35.06% | 391,462 | 35.55% | 391,462 | 34.29% | 391,462 | 31.77% | 391,462 | 32.58% | 391,462 | 34.51% | 391,462 | 35.92% | 391,462 | 35.69% | 351,462 | 33.23% | 351,462 | 33.99% | 351,462 | 34.69% | 351,462 | 36.43% | 351,462 | 36.57% | 351,462 | 38.23% | 310,112 | 32.85% | 310,112 | 28.88% | 310,112 | 28.53% | 310,112 | 27.69% | 310,112 | 27.9% | 310,112 | 313,882 | 28.98% | 313,882 | 32.82% | 313,882 | 32.82% | 313,882 | 33.94% | 313,882 | 33.36% | 313,882 | 35.3% | 313,882 | 35.93% | 313,882 | 34.72% | 314,782 | 35.29% | 314,782 | 33.37% | 314,922 | 35.48% | 314,922 | 37.67% | 314,922 | 34.52% | |
資本公積 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
資本公積-發行溢價 | 79,027 | 7.44% | 79,027 | 7.52% | 79,027 | 7.66% | 79,027 | 7.6% | 77,611 | 7.54% | 77,611 | 7.22% | 77,611 | 6.95% | 77,545 | 7.04% | 77,545 | 6.79% | 77,545 | 6.29% | 77,545 | 6.45% | 77,545 | 6.84% | 77,545 | 7.12% | 77,545 | 7.07% | 29,752 | 2.81% | 29,752 | 2.88% | 29,752 | 2.94% | 29,752 | 3.08% | 29,752 | 3.1% | 29,752 | 3.24% | 5,854 | 0.62% | 5,854 | 0.55% | 5,854 | 0.54% | 5,854 | 0.52% | 5,854 | 0.53% | 5,854 | 5,926 | 0.55% | |||||||||||||||||||||||||
資本公積-特別股股票溢價 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
資本公積-庫藏股票交易 | 2,854 | 0.27% | 2,854 | 0.27% | 2,854 | 0.28% | 2,854 | 0.27% | 2,854 | 0.28% | 2,854 | 0.27% | 2,194 | 0.2% | 2,194 | 0.2% | 2,194 | 0.19% | 2,194 | 0.18% | 2,194 | 0.18% | 2,194 | 0.19% | 2,194 | 0.2% | 2,194 | 0.2% | 2,194 | 0.21% | 2,194 | 0.21% | 2,194 | 0.22% | 2,194 | 0.23% | 843 | 0.09% | 340 | 0.04% | 340 | 0.04% | 340 | 0.03% | 57 | 0.01% | 57 | 0.01% | 57 | 0.01% | 0 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 26 | 0% | |||||||
資本公積-認股權 | 0 | 0% | 0 | 0% | 0 | 0% | 4,139 | 0.4% | 4,232 | 0.41% | 4,232 | 0.39% | 4,232 | 0.38% | 4,236 | 0.38% | 4,236 | 0.37% | 4,236 | 0.34% | 4,236 | 0.35% | 4,236 | 0.37% | 4,236 | 0.39% | 4,236 | 0.39% | 4,236 | 0.4% | ||||||||||||||||||||||||||||||||||||||||||||||||
資本公積-其他 | 4,139 | 0.39% | 4,139 | 0.39% | 4,139 | 0.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
資本公積合計 | 86,020 | 8.1% | 86,020 | 8.18% | 86,020 | 8.33% | 86,020 | 8.27% | 84,697 | 8.22% | 84,697 | 7.88% | 84,037 | 7.53% | 83,975 | 7.63% | 83,975 | 7.36% | 83,975 | 6.82% | 83,975 | 6.99% | 83,975 | 7.4% | 83,975 | 7.71% | 83,975 | 7.66% | 36,182 | 3.42% | 31,946 | 3.09% | 31,946 | 3.15% | 31,946 | 3.31% | 30,595 | 3.18% | 30,092 | 3.27% | 6,194 | 0.66% | 6,194 | 0.58% | 5,911 | 0.54% | 5,911 | 0.53% | 5,911 | 0.53% | 5,854 | 5,926 | 0.55% | 5,926 | 0.62% | 5,926 | 0.62% | 5,926 | 0.64% | 5,926 | 0.63% | 5,926 | 0.67% | 5,926 | 0.68% | 5,926 | 0.66% | 6,445 | 0.72% | 6,445 | 0.68% | 6,526 | 0.74% | 6,526 | 0.78% | 6,526 | 0.72% | |
保留盈餘 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
法定盈餘公積 | 55,210 | 5.2% | 55,210 | 5.25% | 55,210 | 5.35% | 54,267 | 5.22% | 54,267 | 5.27% | 54,267 | 5.05% | 54,267 | 4.86% | 46,006 | 4.18% | 46,006 | 4.03% | 46,006 | 3.73% | 46,006 | 3.83% | 38,439 | 3.39% | 38,439 | 3.53% | 38,439 | 3.5% | 38,439 | 3.63% | 34,079 | 3.3% | 34,079 | 3.36% | 34,079 | 3.53% | 34,079 | 3.55% | 30,873 | 3.36% | 30,873 | 3.27% | 30,873 | 2.87% | 30,873 | 2.84% | 26,283 | 2.35% | 26,283 | 2.36% | 26,283 | 26,283 | 2.43% | |||||||||||||||||||||||||
特別盈餘公積 | 39,385 | 3.71% | 39,385 | 3.75% | 39,385 | 3.82% | 39,385 | 3.79% | 39,385 | 3.82% | 39,385 | 3.67% | 39,385 | 3.53% | 39,385 | 3.58% | 39,385 | 3.45% | 39,385 | 3.2% | 39,385 | 3.28% | 39,385 | 3.47% | 39,385 | 3.61% | 39,385 | 3.59% | 39,385 | 3.72% | 39,385 | 3.81% | 39,385 | 3.89% | 39,385 | 4.08% | 39,385 | 4.1% | 39,385 | 4.28% | 39,385 | 4.17% | 39,385 | 3.67% | 39,385 | 3.62% | 39,385 | 3.52% | 39,385 | 3.54% | 39,385 | 39,385 | 3.64% | 39,385 | 4.12% | 39,385 | 4.12% | 39,385 | 4.26% | 39,385 | 4.19% | 39,385 | 4.43% | 39,385 | 4.51% | 39,385 | 4.36% | 39,385 | 4.42% | 39,385 | 4.18% | 39,385 | 4.44% | 39,385 | 4.71% | 39,385 | 4.32% | |
未分配盈餘(或待彌補虧損) | 64,086 | 6.03% | 39,786 | 3.78% | 23,548 | 2.28% | 29,596 | 2.85% | 22,708 | 2.2% | 33,483 | 3.12% | 27,197 | 2.44% | 88,147 | 8% | 87,427 | 7.66% | 76,404 | 6.2% | 32,783 | 2.73% | 85,244 | 7.51% | 78,790 | 7.23% | 61,242 | 5.58% | 36,694 | 3.47% | 63,338 | 6.13% | 49,548 | 4.89% | 38,276 | 3.97% | 20,666 | 2.15% | 41,092 | 4.47% | 38,665 | 4.1% | 30,453 | 2.84% | 23,346 | 2.15% | 76,826 | 6.86% | 65,515 | 5.89% | 70,779 | 49,835 | 4.6% | 28,137 | 2.94% | 16,685 | 1.74% | 43,878 | 4.74% | 37,945 | 4.03% | 62,373 | 7.01% | 36,862 | 4.22% | 59,925 | 6.63% | 41,583 | 4.66% | 59,817 | 6.34% | 53,874 | 6.07% | 43,869 | 5.25% | 46,076 | 5.05% | |
保留盈餘合計 | 158,681 | 14.94% | 134,381 | 12.78% | 118,143 | 11.45% | 123,248 | 11.85% | 116,360 | 11.3% | 127,135 | 11.83% | 120,849 | 10.82% | 173,538 | 15.76% | 172,818 | 15.14% | 161,795 | 13.13% | 118,174 | 9.84% | 163,068 | 14.38% | 156,614 | 14.37% | 139,066 | 12.68% | 114,518 | 10.83% | 136,802 | 13.23% | 123,012 | 12.14% | 111,740 | 11.58% | 94,130 | 9.79% | 111,350 | 12.11% | 108,923 | 11.54% | 100,711 | 9.38% | 93,604 | 8.61% | 142,494 | 12.72% | 131,183 | 11.8% | 136,447 | 115,503 | 10.66% | 93,661 | 9.79% | 82,209 | 8.6% | 108,338 | 11.71% | 102,405 | 10.88% | 124,183 | 13.97% | 98,672 | 11.29% | 119,818 | 13.25% | 101,476 | 11.38% | 118,185 | 12.53% | 112,242 | 12.65% | 101,912 | 12.19% | 104,119 | 11.41% | |
其他權益 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
國外營運機構財務報表換算之兌換差額 | (9,251) | -0.87% | (9,629) | -0.92% | (12,472) | -1.21% | (15,327) | -1.47% | (20,454) | -1.99% | (15,538) | -1.45% | (21,638) | -1.94% | (15,319) | -1.39% | (15,770) | -1.38% | (12,494) | -1.01% | (16,598) | -1.38% | (13,875) | -1.22% | (22,899) | -2.1% | (24,446) | -2.23% | (23,279) | -2.2% | (20,131) | -1.95% | (18,370) | -1.81% | (22,859) | -2.37% | (24,618) | -2.56% | (21,975) | -2.39% | (17,609) | -1.87% | (13,915) | -1.3% | (7,938) | -0.73% | (6,574) | -0.59% | (12,431) | -1.12% | (13,785) | (7,940) | -0.73% | |||||||||||||||||||||||||
透過其他綜合損益按公允價值衡量之金融資產未實現評價損益 | (21,907) | -2.06% | (15,433) | -1.47% | (14,821) | -1.44% | (14,763) | -1.42% | (14,654) | -1.42% | (12,620) | -1.17% | (12,359) | -1.11% | (13,591) | -1.23% | (13,381) | -1.17% | (8,025) | -0.65% | (8,720) | -0.73% | (9,672) | -0.85% | (7,875) | -0.72% | (7,220) | -0.66% | (7,046) | -0.67% | (7,047) | -0.68% | (6,548) | -0.65% | (5,134) | -0.53% | (4,236) | -0.44% | (4,966) | -0.54% | (3,474) | -0.37% | (3,076) | -0.29% | (4,232) | -0.39% | (4,786) | -0.43% | 0 | |||||||||||||||||||||||||||||
其他權益合計 | (31,158) | -2.93% | (25,062) | -2.38% | (27,293) | -2.64% | (30,090) | -2.89% | (35,108) | -3.41% | (28,158) | -2.62% | (33,997) | -3.04% | (28,910) | -2.63% | (29,151) | -2.55% | (20,519) | -1.67% | (25,318) | -2.11% | (23,547) | -2.08% | (30,774) | -2.82% | (31,666) | -2.89% | (30,325) | -2.87% | (27,178) | -2.63% | (24,918) | -2.46% | (27,993) | -2.9% | (28,854) | -3% | (26,941) | -2.93% | (21,083) | -2.23% | (16,991) | -1.58% | (12,170) | -1.12% | (11,360) | -1.01% | (12,431) | -1.12% | (13,785) | (7,940) | -0.73% | (10,302) | -1.08% | (10,567) | -1.11% | (4,409) | -0.48% | 4,337 | 0.46% | 12,283 | 1.38% | 7,526 | 0.86% | 17,417 | 1.93% | (1,363) | -0.15% | 5,779 | 0.61% | 8,893 | 1% | (7,644) | -0.91% | (6,474) | -0.71% | |
庫藏股票 | (7,146) | -0.67% | (7,146) | -0.68% | (7,146) | -0.69% | (7,146) | -0.69% | (7,146) | -0.69% | (7,146) | -0.67% | (8,551) | -0.77% | (8,551) | -0.78% | (2,983) | -0.26% | (1,404) | -0.11% | (1,404) | -0.12% | (1,404) | -0.12% | (1,404) | -0.13% | (1,404) | -0.13% | (1,404) | -0.13% | (1,404) | -0.14% | (1,404) | -0.14% | (1,404) | -0.15% | (3,943) | -0.41% | (5,946) | -0.65% | (5,946) | -0.63% | (5,946) | -0.55% | (7,560) | -0.7% | (7,560) | -0.67% | 7,560 | 0.68% | (9,362) | 14,594 | 1.35% | 14,594 | 1.53% | 8,636 | 0.9% | 8,636 | 0.93% | 7,024 | 0.75% | 6,010 | 0.68% | 5,225 | 0.6% | 0 | 0% | 1,419 | 0.16% | 1,419 | 0.15% | 1,640 | 0.18% | 1,640 | 0.2% | 1,640 | 0.18% | |
歸屬於母公司業主之權益合計 | 598,761 | 56.36% | 580,557 | 55.21% | 562,088 | 54.45% | 564,396 | 54.27% | 550,301 | 53.43% | 568,026 | 52.88% | 553,836 | 49.6% | 611,514 | 55.53% | 616,121 | 53.98% | 615,309 | 49.94% | 566,889 | 47.18% | 613,554 | 54.09% | 599,873 | 55.04% | 581,433 | 53.01% | 470,433 | 44.48% | 491,628 | 47.55% | 480,098 | 47.39% | 465,751 | 48.28% | 443,390 | 46.13% | 460,017 | 50.04% | 398,200 | 42.18% | 394,080 | 36.7% | 389,897 | 35.87% | 439,597 | 39.25% | 427,215 | 38.43% | 429,266 | 412,777 | 38.11% | 388,573 | 40.63% | 382,814 | 40.03% | 415,101 | 44.89% | 419,526 | 44.59% | 450,264 | 50.64% | 420,781 | 48.17% | 457,043 | 50.56% | 419,921 | 47.08% | 443,772 | 47.05% | 440,943 | 49.68% | 414,076 | 49.52% | 417,453 | 45.75% | |
非控制權益 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0% | 0 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 8,949 | 1.01% | 8,805 | 1.01% | 9,025 | 1% | 8,387 | 0.94% | 8,647 | 0.92% | 10,483 | 1.18% | 14,138 | 1.69% | 15,747 | 1.73% | ||||||||||||||||||||||||||
權益總額 | 598,761 | 56.36% | 580,557 | 55.21% | 562,088 | 54.45% | 564,396 | 54.27% | 550,301 | 53.43% | 568,026 | 52.88% | 553,836 | 49.6% | 611,514 | 55.53% | 616,121 | 53.98% | 615,309 | 49.94% | 566,889 | 47.18% | 613,554 | 54.09% | 599,873 | 55.04% | 581,433 | 53.01% | 470,433 | 44.48% | 491,628 | 47.55% | 480,098 | 47.39% | 465,751 | 48.28% | 443,390 | 46.13% | 460,017 | 50.04% | 398,200 | 42.18% | 394,080 | 36.7% | 389,897 | 35.87% | 439,597 | 39.25% | 427,215 | 38.43% | 429,266 | 412,777 | 38.11% | 388,573 | 40.63% | 382,814 | 40.03% | 415,101 | 44.89% | 419,526 | 44.59% | 459,213 | 51.64% | 429,586 | 49.17% | 466,068 | 51.55% | 428,308 | 48.02% | 443,772 | 47.05% | 451,426 | 50.86% | 414,076 | 49.52% | 433,200 | 47.48% | |
負債及權益總計 | 1,062,331 | 100% | 1,051,554 | 100% | 1,032,263 | 100% | 1,040,050 | 100% | 1,029,962 | 100% | 1,074,238 | 100% | 1,116,551 | 100% | 1,101,254 | 100% | 1,141,485 | 100% | 1,232,130 | 100% | 1,201,520 | 100% | 1,134,344 | 100% | 1,089,789 | 100% | 1,096,735 | 100% | 1,057,645 | 100% | 1,033,982 | 100% | 1,013,033 | 100% | 964,702 | 100% | 961,176 | 100% | 919,339 | 100% | 944,089 | 100% | 1,073,917 | 100% | 1,087,011 | 100% | 1,120,112 | 100% | 1,111,603 | 100% | 1,092,835 | 1,083,188 | 100% | 956,399 | 100% | 956,266 | 100% | 924,809 | 100% | 940,814 | 100% | 889,224 | 100% | 873,610 | 100% | |||||||||||||
待註銷股本股數 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | |||||||||
預收股款(權益項下)之約當發行股數 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | |
母公司暨子公司所持有之母公司庫藏股股數(單位:股) | 301,000 | 0.03% | 301,000 | 0.03% | 301,000 | 0.03% | 301,000 | 0.03% | 301,000 | 0.03% | 301 | 0% | 387,000 | 0.03% | 387,000 | 0.04% | 154,000 | 0.01% | 86,000 | 0.01% | 86,000 | 0.01% | 86,000 | 0.01% | 86,000 | 0.01% | 86,000 | 0.01% | 86,000 | 0.01% | 86,000 | 0.01% | 86,000 | 0.01% | 86,000 | 0.01% | 278,000 | 0.03% | 426,000 | 0.05% | 426,000 | 0.05% | 426,000 | 0.04% | 538,000 | 0.05% | 538,000 | 0.05% | 538,000 | 0.05% | 664,000 | 1,041,000 | 0.1% | 1,041,000 | 0.11% | 615,000 | 0.06% | 615,000 | 0.07% | 503,000 | 0.05% | 432,000 | 0.05% | 377,000 | 0.04% | 0 | 0% | 90,000 | 0.01% | 90,000 | 0.01% | 104,000 | 0.01% | 104,000 | 0.01% | 104,000 | 0.01% |
需注意:由於會計政策的變動,部分現行會計科目在過往資料中,可能名稱不同,或是合併於其他科目中。此外,過往會計科目也可能消失。 然而我們盡力確保表中各項目之數值與公司公布之財報相符。以上資訊僅供參考,實際數據仍以公司公布之財報為準。
流動資產
映興(3597) 截至2024年第1季「流動資產」總計約為NT$6.96億元,相較上一季增加約NT$1,274萬元、相較去年年末增加約NT$1,274萬元
映興(3597) 2024年第1季財報顯示公司「流動資產」總計約NT$6.96億元、約佔整體資產的66.92%。
對比上一季
上一季流動資產總計約NT$6.83億元、約佔整體資產的66.34%。今年第1季相較上一季增加約NT$1,274萬元。
對比去年年末
去年年末流動資產則為NT$6.83億元、約佔整體資產的66.34%。今年第1季相較去年年末增加約NT$1,274萬元。
TWD千元 | 截至2024/03/31 | 截至2023/12/31 | 截至2023/09/30 | 截至2023/06/30 | 截至2023/03/31 | 截至2022/12/31 | 截至2022/09/30 | 截至2022/06/30 | 截至2022/03/31 | 截至2021/12/31 | 截至2021/09/30 | 截至2021/06/30 | 截至2021/03/31 | 截至2020/12/31 | 截至2020/09/30 | 截至2020/06/30 | 截至2020/03/31 | 截至2019/12/31 | 截至2019/09/30 | 截至2019/06/30 | 截至2019/03/31 | 截至2018/12/31 | 截至2018/09/30 | 截至2018/06/30 | 截至2018/03/31 | 截至2017/12/31 | 截至2017/09/30 | 截至2017/06/30 | 截至2017/03/31 | 截至2016/12/31 | 截至2016/09/30 | 截至2016/06/30 | 截至2016/03/31 | 截至2015/12/31 | 截至2015/09/30 | 截至2015/06/30 | 截至2015/03/31 | 截至2014/12/31 | 截至2014/09/30 | 截至2014/06/30 | ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
流動資產 | 696,007 | 66.92% | 683,267 | 66.34% | 723,803 | 67.38% | 774,488 | 69.36% | 770,754 | 69.99% | 809,229 | 70.89% | 892,739 | 72.45% | 865,234 | 72.01% | 800,478 | 70.57% | 753,790 | 69.17% | 758,826 | 69.19% | 715,160 | 67.62% | 683,359 | 66.09% | 661,291 | 65.28% | 617,766 | 64.04% | 616,221 | 64.11% | 578,538 | 62.93% | 594,184 | 62.94% | 717,919 | 66.85% | 730,287 | 67.18% | 823,582 | 74.09% | 802,422 | 74.08% | 687,401 | 71.87% | 705,558 | 73.78% | 682,047 | 73.75% | 654,325 | 69.55% | 603,520 | 67.87% | 579,707 | 66.36% | 597,086 | 66.05% | 579,644 | 64.99% |
非流動資產
映興(3597) 截至2023年第2季「非流動資產」總計約為NT$3.42億元,相較上一季增加約NT$1,156萬元、相較去年年末增加約NT$981萬元
映興(3597) 2023年第2季財報顯示公司「非流動資產」總計約NT$3.42億元、約佔整體資產的30.64%。
對比上一季
上一季非流動資產總計約NT$3.31億元、約佔整體資產的30.01%。今年第2季相較上一季增加約NT$1,156萬元。
對比去年年末
去年年末非流動資產則為NT$3.32億元、約佔整體資產的29.11%。今年第2季相較去年年末增加約NT$981萬元。
TWD千元 | 截至2023/06/30 | 截至2023/03/31 | 截至2022/12/31 | 截至2022/09/30 | 截至2022/06/30 | 截至2022/03/31 | 截至2021/12/31 | 截至2021/09/30 | 截至2021/06/30 | 截至2021/03/31 | 截至2020/12/31 | 截至2020/09/30 | 截至2020/06/30 | 截至2020/03/31 | 截至2019/12/31 | 截至2019/09/30 | 截至2019/06/30 | 截至2019/03/31 | 截至2018/12/31 | 截至2018/09/30 | 截至2018/06/30 | 截至2018/03/31 | 截至2017/12/31 | 截至2017/09/30 | 截至2017/06/30 | 截至2017/03/31 | 截至2016/12/31 | 截至2016/09/30 | 截至2016/06/30 | 截至2016/03/31 | 截至2015/12/31 | 截至2015/09/30 | 截至2015/06/30 | 截至2015/03/31 | 截至2014/12/31 | 截至2014/09/30 | 截至2014/06/30 | 截至2014/03/31 | 截至2013/12/31 | 截至2013/09/30 | ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
非流動資產 | 342,063 | 30.64% | 330,500 | 30.01% | 332,256 | 29.11% | 339,391 | 27.55% | 336,286 | 27.99% | 333,866 | 29.43% | 335,999 | 30.83% | 337,909 | 30.81% | 342,485 | 32.38% | 350,623 | 33.91% | 351,742 | 34.72% | 346,936 | 35.96% | 344,955 | 35.89% | 340,801 | 37.07% | 349,905 | 37.06% | 355,998 | 33.15% | 356,724 | 32.82% | 288,021 | 25.91% | 280,766 | 25.92% | 268,998 | 28.13% | 250,708 | 26.22% | 242,762 | 26.25% | 286,489 | 30.45% | 285,704 | 32.13% | 293,903 | 33.64% | 306,956 | 33.95% | 312,278 | 35.01% | 279,662 | 29.65% |
ifa.ai自當盡力提供正確訊息,但如有疏忽或錯誤遺漏,本公司或關係企業與其任何董事或任何受僱人,恕不負任何法律責任。