United Microelectronics Corporation

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31
Przychód (mln) 37,235 37,650 38,012 35,320 33,849 34,404 36,997 38,164 38,306 37,418 37,538 37,698 36,631 37,497 38,852 39,387 35,517 32,583 36,031 37,738 41,849 42,268 44,386 44,870 45,296 47,097 50,908 55,907 59,100 63,423 72,055 75,392 67,836 54,209 56,296 57,069 54,958 54,632 56,799 60,485 60,386 57,859
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -9.09% -8.62% -2.67% 8.1% 13.2% 8.8% 1.5% -1.22% -4.37% 0.2% 3.5% 4.5% -3.04% -13.11% -7.26% -4.18% 17.8% 29.7% 23.2% 18.9% 8.2% 11.4% 14.7% 24.6% 30.5% 34.7% 41.5% 34.9% 14.8% -14.53% -21.87% -24.30% -18.98% 0.8% 0.9% 6.0% 9.9% 5.9%
Marża brutto 27.4% 24.3% 22.9% 19.6% 20.6% 14.6% 22.4% 21.8% 22.9% 19.9% 18.0% 17.5% 17.2% 12.4% 17.2% 17.6% 13.0% 6.9% 15.7% 17.0% 16.7% 19.2% 23.1% 21.8% 23.9% 26.5% 31.2% 36.7% 39.1% 43.4% 46.5% 47.3% 42.9% 35.5% 36.0% 35.9% 30.7% 29.5% 33.8% 33.8% 30.4% 26.7%
Koszty i Wydatki (mln) 32,721 33,367 34,152 33,534 31,933 34,412 34,544 36,205 35,992 36,021 35,846 36,052 34,702 36,716 35,684 36,943 36,367 34,166 34,189 35,230 40,078 38,960 38,587 39,305 39,297 39,556 39,647 40,860 41,598 41,196 44,209 45,388 44,295 39,877 40,779 41,887 43,787 43,481 42,908 46,385 48,429 48,073
EBIT (mln) 4,532 4,099 3,876 981 1,880 -16 2,449 1,485 2,276 1,371 1,668 1,629 1,901 769 3,181 2,435 -706 -1,597 1,761 2,509 2,018 3,414 5,846 7,133 5,615 7,622 11,313 15,135 17,616 22,334 28,164 30,157 23,637 14,481 15,675 15,312 11,171 11,152 13,891 14,100 11,957 9,786
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -58.53% -100.40% -36.83% 51.4% 21.1% 8434.3% -31.91% 9.7% -16.49% -43.87% 90.8% 49.5% -137.15% -307.63% -44.64% 3.0% 385.7% 313.7% 232.0% 184.3% 178.3% 123.2% 93.5% 112.2% 213.7% 193.0% 149.0% 99.3% 34.2% -35.16% -44.34% -49.23% -52.74% -22.99% -11.38% -7.92% 7.0% -12.25%
EBIT (%) 12.2% 10.9% 10.2% 2.8% 5.6% -0.05% 6.6% 3.9% 5.9% 3.7% 4.4% 4.3% 5.2% 2.1% 8.2% 6.2% -1.99% -4.90% 4.9% 6.6% 4.8% 8.1% 13.2% 15.9% 12.4% 16.2% 22.2% 27.1% 29.8% 35.2% 39.1% 40.0% 34.8% 26.7% 27.8% 26.8% 20.3% 20.4% 24.5% 23.3% 19.8% 16.9%
Przychody fiansowe (mln) 106 74 89 105 87 99 76 51 67 54 79 93 127 139 205 0 0 0 252 224 0 235 215 145 128 116 153 152 154 169 286 567 1,000 1,230 1,288 1,042 1,293 1,071 1,059 791 0 605
Koszty finansowe (mln) 118 101 135 128 106 156 230 377 486 527 581 631 669 669 710 697 692 710 760 748 467 619 522 459 405 389 463 519 497 492 448 429 416 322 314 425 413 395 395 467 0 386
Amortyzacja (mln) 10,663 10,748 11,194 11,592 11,938 12,665 13,040 12,901 13,376 13,292 13,093 13,487 13,227 13,288 13,373 12,973 12,414 12,380 12,185 12,050 12,775 12,497 12,248 12,170 11,993 11,833 11,603 11,687 11,750 11,322 11,039 11,126 10,416 9,849 9,878 9,878 10,673 10,851 11,117 12,702 12,841 14,128
EBITDA (mln) 16,215 15,203 15,417 13,111 14,787 12,852 15,070 15,229 14,803 14,886 14,776 15,381 15,518 14,392 16,807 16,216 10,453 11,215 14,089 14,775 15,526 13,938 19,434 19,417 18,249 23,205 25,328 31,725 27,181 32,123 37,133 43,970 38,948 29,353 28,731 29,002 21,844 22,003 24,755 29,733 24,784 23,861
EBITDA(%) 41.2% 40.4% 40.6% 37.7% 42.5% 37.0% 41.4% 39.6% 40.3% 39.4% 39.4% 40.8% 41.4% 38.4% 43.3% 41.2% 30.6% 34.4% 40.6% 41.0% 37.3% 35.9% 43.4% 43.3% 48.6% 45.3% 48.3% 55.6% 45.5% 50.6% 51.8% 58.4% 51.0% 53.1% 50.0% 49.6% 39.7% 40.3% 43.6% 49.2% 41.0% 41.2%
NOPLAT (mln) 5,434 4,354 5,180 1,391 2,743 30 1,799 1,951 941 1,067 2,116 2,865 1,622 1,857 2,086 829 -2,653 -350 1,144 1,977 2,964 822 6,664 9,207 11,234 10,983 13,194 19,452 14,867 23,648 25,578 32,346 24,526 19,128 18,485 18,648 12,732 12,620 15,153 16,564 10,514 9,347
Podatek (mln) 2,003 442 635 84 -134 -49 221 194 187 -430 639 402 382 -1,173 -331 632 -258 -443 202 39 -191 -408 613 197 344 1,094 1,328 2,100 3,396 3,582 4,087 5,003 5,406 2,744 2,589 2,683 1,457 2,291 2,645 2,122 2,055 1,603
Zysk Netto (mln) 3,531 3,980 4,600 1,708 2,965 210 2,583 2,975 2,853 2,286 2,099 3,473 1,819 3,400 3,659 1,720 -1,102 1,201 1,740 2,929 3,837 2,207 6,681 9,106 11,196 10,428 11,943 17,460 11,415 19,808 21,327 26,996 21,348 16,183 15,641 15,971 11,894 10,456 13,786 14,472 8,497 7,777
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -16.02% -94.73% -43.85% 74.1% -3.77% 990.5% -18.75% 16.7% -36.25% 48.7% 74.3% -50.46% -160.57% -64.67% -52.43% 70.2% 448.2% 83.7% 283.8% 210.9% 191.8% 372.5% 78.8% 91.7% 2.0% 89.9% 78.6% 54.6% 87.0% -18.30% -26.66% -40.84% -44.29% -35.39% -11.86% -9.39% -28.56% -25.63%
Zysk netto (%) 9.5% 10.6% 12.1% 4.8% 8.8% 0.6% 7.0% 7.8% 7.4% 6.1% 5.6% 9.2% 5.0% 9.1% 9.4% 4.4% -3.10% 3.7% 4.8% 7.8% 9.2% 5.2% 15.1% 20.3% 24.7% 22.1% 23.5% 31.2% 19.3% 31.2% 29.6% 35.8% 31.5% 29.9% 27.8% 28.0% 21.6% 19.1% 24.3% 23.9% 14.1% 13.4%
EPS 1.41 1.6 1.85 0.7 1.19 0.1 1.05 1.2 1.17 0.95 0.85 1.4 0.75 1.4 1.5 0.7 -0.46 0.5 0.75 1.25 0.97 0.95 2.75 3.75 1.99 4.25 4.9 7.15 4.7 8.06 8.68 3.78 1.54 1.31 1.27 1.29 1.06 0.84 1.1 0.0 0.68 3.1
EPS (rozwodnione) 1.39 1.55 1.75 0.65 1.19 0.1 1.0 1.15 1.06 0.9 0.8 1.3 0.68 1.3 1.4 0.65 -0.42 0.5 0.7 1.15 0.87 0.85 2.7 3.75 1.97 4.2 4.8 7.05 4.62 7.9 8.49 3.78 1.48 1.28 1.25 1.27 1.05 0.83 1.1 0.0 0.68 3.1
Ilośc akcji (mln) 2,505 2,505 2,514 2,505 2,482 2,482 2,467 2,442 2,442 2,442 2,442 2,442 2,441 2,441 2,410 2,411 2,382 2,382 2,364 2,342 2,357 2,357 2,439 2,422 2,441 2,441 2,441 2,441 2,441 2,457 2,457 7,133 12,358 12,349 12,349 12,371 12,424 12,414 12,533 0 12,507 2,497
Ważona ilośc akcji (mln) 2,532 2,532 2,645 2,739 2,498 2,498 2,692 2,680 2,684 2,684 2,677 2,688 2,691 2,691 2,654 2,671 2,648 2,648 2,616 2,610 2,618 2,618 2,453 2,436 2,476 2,476 2,477 2,482 2,482 2,507 2,511 7,133 12,853 12,597 12,526 12,567 12,530 12,578 12,530 0 12,481 2,516
Waluta TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD