(單位：百萬人民幣、股數：百萬股、EPS：元)
|
總資產 |
723,521 |
953,986 |
1,333,425 |
1,612,364 |
|
股東權益 |
356,207 |
488,824 |
778,043 |
876,693 |
|
負債比 |
51% |
49% |
42% |
46% |
|
股數 |
9,568 |
9,603 |
9,490 |
9,528 |
|
攤薄股數 |
|
|
9,650 |
9,696 |
|
年度 |
2018 |
2019 |
2020 |
2021 |
|
營收 |
312,694 |
377,289 |
482,064 |
560,118 |
|
毛利 |
|
|
|
245,944 |
|
毛利率 |
|
44.40% |
45.95% |
43.91% |
|
盈業利益 |
|
|
|
271,620 |
|
營益率 |
|
31.46% |
38.22% |
48.49% |
|
純益 |
78,719 |
92,602 |
159,847 |
224,822 |
|
純益率 |
|
24.54% |
33.16% |
40.14% |
|
攤薄純益 |
|
|
159,444 |
224,605 |
|
折舊 |
34,012 |
44,588 |
50,531 |
57,670 |
|
資本支出 |
54,028 |
56,984 |
66,599 |
61,974 |
|
業主盈餘 |
58,703 |
80,206 |
143,779 |
220,518 |
|
EPS |
$8.23 |
$9.64 |
$16.844 |
$23.596 |
|
EPS攤薄 |
|
|
$16.523 |
$23.165 |
|
業主盈餘EPS |
$6.14 |
$8.35 |
$15.151 |
$23.144 |
|
每股淨值 |
$37.23 |
$50.90 |
$81.99 |
$92.01 |
2021年公司發展持續迅猛，但成長速度有變緩慢的趨勢，綜合尚未公佈的2022年中期業績，目前股價可能大約處在合理區間。
No comments:
Post a Comment