Vivotek Inc.
TWSE:3454.TW
132 (TWD) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) TWD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,893.556 | 1,679.665 | 1,583.34 | 1,859.934 | 2,315.677 | 2,560.978 | 2,425.834 | 3,396.285 | 2,567.302 | 2,114.773 | 1,869.777 | 1,411.822 | 1,233.511 | 1,525 | 1,281.272 | 1,236.282 | 1,326.768 | 1,402.143 | 1,579.24 | 1,349.277 | 1,578.512 | 1,933.659 | 1,712.169 | 1,457.209 | 1,295.582 | 1,379.565 | 1,103.61 | 1,627.016 | 1,413.236 | 1,575.782 | 1,260.557 | 1,205.897 | 1,177.916 | 1,348.888 | 1,067.527 | 1,032.401 | 1,064.145 | 1,140.936 | 901.27 | 776.124 | 980.136 | 1,063.28 | 862.587 | 973.644 | 1,063.467 | 1,071.35 | 1,004.455 | 900.893 | 1,068.206 | 792.442 | 708.337 | 787.778 | 805.352 | 769.054 | 511.683 | 487.567 | 459.16 | 453.783 | 358.116 |
Kosten van de omzet
| 1,257.343 | 1,150.861 | 1,115.353 | 1,279.087 | 1,664.934 | 1,971.19 | 1,895.674 | 2,586.66 | 1,863.333 | 1,537.55 | 1,372.824 | 1,029.027 | 895.319 | 1,091.415 | 824.141 | 815.7 | 850.747 | 960.137 | 1,049.72 | 897.686 | 1,063.349 | 1,364.824 | 1,208.31 | 1,020.573 | 871.739 | 878.823 | 664.527 | 1,041.17 | 918.076 | 1,046.699 | 820.682 | 700.368 | 652.839 | 795.978 | 619.812 | 622.103 | 597.698 | 653.056 | 502.106 | 453.734 | 551.979 | 642.619 | 459.954 | 570.922 | 563.749 | 580.374 | 545.492 | 485.618 | 563.489 | 429.878 | 385.776 | 429.689 | 455.633 | 445.586 | 294.675 | 274.1 | 258.455 | 254.852 | 204.434 |
Brutowinst
| 636.213 | 528.804 | 467.987 | 580.847 | 650.743 | 589.788 | 530.16 | 809.625 | 703.969 | 577.223 | 496.953 | 382.795 | 338.192 | 433.585 | 457.131 | 420.582 | 476.021 | 442.006 | 529.52 | 451.591 | 515.163 | 568.835 | 503.859 | 436.636 | 423.843 | 500.742 | 439.083 | 585.846 | 495.16 | 529.083 | 439.875 | 505.529 | 525.077 | 552.91 | 447.715 | 410.298 | 466.447 | 487.88 | 399.164 | 322.39 | 428.157 | 420.661 | 402.633 | 402.722 | 499.718 | 490.976 | 458.963 | 415.275 | 504.717 | 362.564 | 322.561 | 358.089 | 349.719 | 323.468 | 217.008 | 213.467 | 200.705 | 198.931 | 153.682 |
Brutowinstmarge
| 0.336 | 0.315 | 0.296 | 0.312 | 0.281 | 0.23 | 0.219 | 0.238 | 0.274 | 0.273 | 0.266 | 0.271 | 0.274 | 0.284 | 0.357 | 0.34 | 0.359 | 0.315 | 0.335 | 0.335 | 0.326 | 0.294 | 0.294 | 0.3 | 0.327 | 0.363 | 0.398 | 0.36 | 0.35 | 0.336 | 0.349 | 0.419 | 0.446 | 0.41 | 0.419 | 0.397 | 0.438 | 0.428 | 0.443 | 0.415 | 0.437 | 0.396 | 0.467 | 0.414 | 0.47 | 0.458 | 0.457 | 0.461 | 0.472 | 0.458 | 0.455 | 0.455 | 0.434 | 0.421 | 0.424 | 0.438 | 0.437 | 0.438 | 0.429 |
Onderzoek- en ontwikkelingskosten
| 189.435 | 180.968 | 175.539 | 176.385 | 184.442 | 187.39 | 172.851 | 216.311 | 186.243 | 167.618 | 151.366 | 140.555 | 147.324 | 184.446 | 173.297 | 177.5 | 176.617 | 188.271 | 187.669 | 179.578 | 193.89 | 187.925 | 174.374 | 160.176 | 153.244 | 174.74 | 159.523 | 187.706 | 169.373 | 167.113 | 156.691 | 168.836 | 158.087 | 162.513 | 151.28 | 134.127 | 155.148 | 148.261 | 118.032 | 101.481 | 119.853 | 160.896 | 100.09 | 113.749 | 104.499 | 87.588 | 97.87 | 109.378 | 87.557 | 77.543 | 69.992 | 77.834 | 75.589 | 82.89 | 66.877 | 62.033 | 54.764 | 71.728 | 53.275 |
Algemene en administratieve kosten
| 75.574 | 79.712 | 80.609 | 85.419 | 71.038 | 65.277 | 68.871 | 78.529 | 57.95 | 54.999 | 48.851 | 50.904 | 52.741 | 54.222 | 58.32 | 49.863 | 52.221 | 59.051 | 62.518 | 41.214 | 50.126 | 54.149 | 64.378 | 43.314 | 45.978 | 41.224 | 60.023 | 58.234 | 55.633 | 51.391 | 53.603 | 40.516 | 56.93 | 45.246 | 60.366 | 53.261 | 58.36 | 39.814 | 55.747 | 39.996 | 37.255 | 66.733 | 48.047 | 46.631 | 40.363 | 37.399 | 42.972 | -44.41 | 39.07 | 45.666 | 63.555 | 63.168 | 58.087 | 47.088 | 40.479 | 43.499 | 32.094 | 33.126 | 27.458 |
Verkoop- en marketingkosten
| 252.676 | 259.864 | 238.617 | 232.773 | 231.68 | 237.102 | 203.867 | 229.351 | 226.814 | 200.616 | 182.607 | 154.549 | 165.299 | 176.956 | 157.062 | 148.023 | 148.641 | 166.496 | 186.48 | 197.559 | 193.565 | 222.16 | 176.99 | 171.186 | 161.364 | 185.482 | 164.474 | 162.761 | 157.251 | 171.728 | 148.952 | 161.847 | 159.34 | 161.894 | 127.175 | 153.169 | 135.582 | 124.116 | 127.429 | 131.072 | 129.84 | 135.922 | 132.708 | 107.821 | 131.351 | 116.261 | 96.926 | 184.914 | 121.435 | 102.887 | 58.443 | 53.97 | 60.993 | 72.255 | 49.791 | 51.332 | 37.649 | 40.834 | 34.691 |
Verkoop-, algemene en administratieve kosten
| 328.25 | 331.923 | 310.828 | 319.352 | 302.718 | 302.379 | 272.738 | 307.88 | 284.764 | 255.615 | 231.458 | 205.453 | 218.04 | 231.178 | 215.382 | 197.886 | 200.862 | 225.547 | 248.998 | 238.773 | 243.691 | 276.309 | 241.368 | 214.5 | 207.342 | 226.706 | 224.497 | 220.995 | 212.884 | 223.119 | 202.555 | 202.363 | 216.27 | 207.14 | 187.541 | 206.43 | 193.942 | 163.93 | 183.176 | 171.068 | 167.095 | 202.655 | 180.755 | 154.452 | 171.714 | 153.66 | 139.898 | 140.504 | 160.505 | 148.553 | 121.998 | 117.138 | 119.08 | 119.343 | 90.27 | 94.831 | 69.743 | 73.96 | 62.149 |
Overige kosten
| 0 | 17.898 | 22.762 | 19.505 | 25.753 | 32.352 | 73.972 | 6.853 | 33.324 | -1.507 | 15.174 | 1.227 | 11.236 | 101.701 | 0.104 | -11.081 | -7.956 | 22.138 | 14.367 | -17.907 | 9.535 | 16.043 | 7.283 | 11.871 | 5.29 | 42.154 | -13.193 | -11.728 | 0.78 | 16.224 | -49.718 | 41.845 | -22.623 | 7.761 | -14.122 | 7.954 | 50.582 | 1.442 | -10.515 | 22.645 | 17.04 | -7.663 | 18.361 | 14.766 | 0.514 | 13.344 | 18.763 | 2.896 | -6.966 | 8.237 | 0.502 | 0.298 | 0.858 | 0.247 | 0.545 | 3.121 | 1.929 | 2.17 | 2.85 |
Bedrijfskosten
| 517.685 | 512.891 | 486.367 | 495.737 | 487.16 | 489.769 | 445.589 | 524.191 | 471.007 | 423.233 | 382.824 | 346.008 | 365.364 | 415.624 | 388.679 | 375.386 | 377.479 | 413.818 | 436.667 | 418.351 | 437.581 | 464.234 | 415.742 | 374.676 | 360.586 | 401.446 | 384.02 | 408.701 | 382.257 | 390.232 | 359.246 | 371.199 | 374.357 | 369.653 | 338.821 | 340.557 | 349.09 | 312.191 | 301.208 | 272.549 | 286.948 | 363.551 | 280.845 | 268.201 | 276.213 | 241.248 | 237.768 | 249.882 | 248.062 | 226.096 | 191.99 | 194.972 | 194.669 | 202.233 | 157.147 | 156.864 | 124.507 | 145.688 | 115.424 |
Bedrijfsresultaat
| 118.528 | 15.913 | -18.38 | 85.11 | 193.719 | 136.773 | 160.519 | 295.069 | 267.457 | 153.277 | 129.889 | 30.866 | -27.172 | 17.961 | 68.452 | 45.196 | 98.542 | 28.188 | 92.853 | 33.24 | 77.582 | 104.601 | 88.117 | 61.96 | 63.257 | 99.296 | 55.063 | 177.145 | 112.903 | 138.851 | 80.629 | 134.33 | 150.72 | 183.257 | 108.894 | 69.741 | 117.357 | 175.689 | 97.956 | 49.841 | 141.209 | 57.11 | 121.788 | 134.521 | 223.505 | 249.728 | 221.195 | 165.393 | 256.655 | 136.468 | 130.571 | 163.117 | 155.05 | 121.235 | 59.861 | 56.603 | 76.198 | 53.243 | 38.258 |
Bedrijfsresultaat ratio
| 0.063 | 0.009 | -0.012 | 0.046 | 0.084 | 0.053 | 0.066 | 0.087 | 0.104 | 0.072 | 0.069 | 0.022 | -0.022 | 0.012 | 0.053 | 0.037 | 0.074 | 0.02 | 0.059 | 0.025 | 0.049 | 0.054 | 0.051 | 0.043 | 0.049 | 0.072 | 0.05 | 0.109 | 0.08 | 0.088 | 0.064 | 0.111 | 0.128 | 0.136 | 0.102 | 0.068 | 0.11 | 0.154 | 0.109 | 0.064 | 0.144 | 0.054 | 0.141 | 0.138 | 0.21 | 0.233 | 0.22 | 0.184 | 0.24 | 0.172 | 0.184 | 0.207 | 0.193 | 0.158 | 0.117 | 0.116 | 0.166 | 0.117 | 0.107 |
Totaal overige inkomsten en kosten netto
| 1.578 | 19.364 | 22.618 | 18.398 | -12.564 | 6.32 | -13.216 | -5.07 | 2.295 | -7.721 | -3.592 | 4.163 | 8.359 | 101.085 | -2.989 | -12.04 | -9.334 | 21.386 | 12.045 | -20.327 | 7.157 | 13.69 | 4.805 | 9.747 | 5.078 | 40.058 | -15.46 | -12.991 | -2.784 | 11.514 | -50.989 | 38.252 | -25.488 | 5.805 | -15.035 | 7.024 | 49.719 | 0.582 | -11.375 | 19.565 | 15.825 | -9.196 | 16.69 | 10.475 | -0.272 | 12.654 | 17.952 | 4.817 | -7.655 | 7.239 | -4.851 | -2.387 | 22.099 | -0.796 | 7.037 | -17.993 | 1.386 | 0.729 | 0.634 |
Inkomen voor belasting
| 120.106 | 35.277 | 4.238 | 103.508 | 181.155 | 143.093 | 147.303 | 289.999 | 269.752 | 145.556 | 126.297 | 35.029 | -18.813 | 119.046 | 65.463 | 33.156 | 89.208 | 49.574 | 104.898 | 12.913 | 84.739 | 118.291 | 92.922 | 71.707 | 68.335 | 139.354 | 39.603 | 164.154 | 110.119 | 150.365 | 29.64 | 172.582 | 125.232 | 189.062 | 93.859 | 76.765 | 167.076 | 176.271 | 86.581 | 69.406 | 157.034 | 47.914 | 138.478 | 144.996 | 223.233 | 262.382 | 239.147 | 170.21 | 249 | 143.707 | 125.72 | 160.73 | 177.149 | 120.439 | 66.898 | 38.61 | 77.584 | 53.972 | 38.892 |
Inkomen voor belasting ratio
| 0.063 | 0.021 | 0.003 | 0.056 | 0.078 | 0.056 | 0.061 | 0.085 | 0.105 | 0.069 | 0.068 | 0.025 | -0.015 | 0.078 | 0.051 | 0.027 | 0.067 | 0.035 | 0.066 | 0.01 | 0.054 | 0.061 | 0.054 | 0.049 | 0.053 | 0.101 | 0.036 | 0.101 | 0.078 | 0.095 | 0.024 | 0.143 | 0.106 | 0.14 | 0.088 | 0.074 | 0.157 | 0.154 | 0.096 | 0.089 | 0.16 | 0.045 | 0.161 | 0.149 | 0.21 | 0.245 | 0.238 | 0.189 | 0.233 | 0.181 | 0.177 | 0.204 | 0.22 | 0.157 | 0.131 | 0.079 | 0.169 | 0.119 | 0.109 |
Belastingkosten
| 18.666 | 3.803 | 0.257 | 13.544 | 26.179 | 14.346 | 10.091 | 36.396 | 41.054 | 1.321 | 20.643 | -42.663 | -0.623 | 20.178 | 18.374 | -10.243 | 26.738 | 13.141 | 25.693 | 8.826 | 23.563 | 17.976 | 16.626 | -0.137 | 15.477 | 28.869 | 8.623 | 64.04 | 12.476 | 26.534 | 2.527 | -0.15 | 20.415 | 31.306 | 14.59 | 8.951 | 19.73 | 20.828 | 14.279 | 24.926 | 21.999 | 5.579 | 17.319 | 21.001 | 43.881 | 45.127 | 45.014 | 26.349 | 50.802 | 24.937 | 23.945 | 70.287 | 16.69 | 15.391 | 11.472 | 1.954 | 16.408 | 18.583 | 8.451 |
Nettowinst
| 95.45 | 26.047 | 1.944 | 84.089 | 145.691 | 127.785 | 131.706 | 243.336 | 221.633 | 136.281 | 100.945 | 71.52 | -21.963 | 86.398 | 52.183 | 50.791 | 65.918 | 45.926 | 88.188 | 10.488 | 73.061 | 106.041 | 85.315 | 80.822 | 67.079 | 129.432 | 52.245 | 138.049 | 119.314 | 129.042 | 44.051 | 159.145 | 108.438 | 164.355 | 88.898 | 79.946 | 156.951 | 158.899 | 78.624 | 57.804 | 142.428 | 44.183 | 123.458 | 131.668 | 182.882 | 215.929 | 193.924 | 146.646 | 201.328 | 121.12 | 105.381 | 110.486 | 166.536 | 115.889 | 62.336 | 46.398 | 67.437 | 45.363 | 36.794 |
Nettowinstmarge
| 0.05 | 0.016 | 0.001 | 0.045 | 0.063 | 0.05 | 0.054 | 0.072 | 0.086 | 0.064 | 0.054 | 0.051 | -0.018 | 0.057 | 0.041 | 0.041 | 0.05 | 0.033 | 0.056 | 0.008 | 0.046 | 0.055 | 0.05 | 0.055 | 0.052 | 0.094 | 0.047 | 0.085 | 0.084 | 0.082 | 0.035 | 0.132 | 0.092 | 0.122 | 0.083 | 0.077 | 0.147 | 0.139 | 0.087 | 0.074 | 0.145 | 0.042 | 0.143 | 0.135 | 0.172 | 0.202 | 0.193 | 0.163 | 0.188 | 0.153 | 0.149 | 0.14 | 0.207 | 0.151 | 0.122 | 0.095 | 0.147 | 0.1 | 0.103 |
WPA (Winst Per Aandeel)
| 1.11 | 0.3 | 0.023 | 0.97 | 1.68 | 1.48 | 1.52 | 2.81 | 2.56 | 1.57 | 1.17 | 0.88 | -0.25 | 1 | 0.6 | 0.59 | 0.76 | 0.53 | 1.02 | 0.12 | 0.85 | 1.23 | 0.99 | 0.94 | 0.78 | 1.5 | 0.6 | 1.61 | 1.39 | 1.47 | 0.51 | 1.87 | 1.27 | 1.88 | 1.04 | 0.94 | 1.84 | 1.8 | 0.92 | 0.68 | 1.67 | 0.5 | 1.46 | 1.56 | 2.18 | 2.48 | 2.3 | 1.75 | 2.4 | 1.4 | 1.26 | 1.32 | 2 | 1.4 | 0.75 | 0.56 | 0.81 | 0.59 | 0.48 |
Verwaterde WPA
| 1.1 | 0.3 | 0.022 | 0.96 | 1.68 | 1.47 | 1.52 | 2.79 | 2.55 | 1.56 | 1.16 | 0.88 | -0.25 | 1 | 0.6 | 0.59 | 0.76 | 0.53 | 1.01 | 0.12 | 0.84 | 1.23 | 0.99 | 0.94 | 0.77 | 1.49 | 0.6 | 1.61 | 1.39 | 1.46 | 0.5 | 1.87 | 1.25 | 1.86 | 1.02 | 0.94 | 1.82 | 1.78 | 0.92 | 0.68 | 1.66 | 0.5 | 1.46 | 1.56 | 2.15 | 2.44 | 2.27 | 1.75 | 2.38 | 1.38 | 1.25 | 1.32 | 2 | 1.4 | 0.74 | 0.56 | 0.81 | 0.59 | 0.46 |
EBITDA
| 164.56 | 55.914 | 18.288 | 129.538 | 240.704 | 182.386 | 203.245 | 336.838 | 312.879 | 198.376 | 174.811 | 84.865 | 29.001 | 171.691 | 122.494 | 89.525 | 147.5 | 109.229 | 166.206 | 73.269 | 142.473 | 176.082 | 151.419 | 107.667 | 97.211 | 172.888 | 74.308 | 189.48 | 149.851 | 226.358 | 81.846 | 228.284 | 166.435 | 228.484 | 129.163 | 125.115 | 205.387 | 215.428 | 126.194 | 115.181 | 185.911 | 76.37 | 164.969 | 168.373 | 242.819 | 290.972 | 268.388 | 207.66 | 266.683 | 160.888 | 141.613 | 177.177 | 192.832 | 136.095 | 82.104 | 56.679 | 97.416 | 77.87 | 65.536 |
EBITDA ratio
| 0.087 | 0.033 | 0.012 | 0.07 | 0.104 | 0.071 | 0.084 | 0.099 | 0.122 | 0.094 | 0.093 | 0.06 | 0.024 | 0.113 | 0.096 | 0.072 | 0.111 | 0.078 | 0.105 | 0.054 | 0.09 | 0.091 | 0.088 | 0.074 | 0.075 | 0.125 | 0.067 | 0.116 | 0.106 | 0.144 | 0.065 | 0.189 | 0.141 | 0.169 | 0.121 | 0.121 | 0.193 | 0.189 | 0.14 | 0.148 | 0.19 | 0.072 | 0.191 | 0.173 | 0.228 | 0.272 | 0.267 | 0.231 | 0.25 | 0.203 | 0.2 | 0.225 | 0.239 | 0.177 | 0.16 | 0.116 | 0.212 | 0.172 | 0.183 |