DrayTek Corporation
TWSE:6216.TW
40.9 (TWD) • At close December 27, 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
| 337.156 | 376.53 | 279.871 | 166.312 | 236.7 | 226.895 | 145.378 | 165.203 | 141.415 | 301.768 | 290.902 | 263.974 | 236.999 | 214.328 | 215.713 | 212.093 | 219.204 | 191.218 | 218.73 | 236.195 | 247.149 | 246.626 | 191.363 | 255.833 | 228.541 | 275.172 | 226.597 | 254.137 | 209.565 | 262.103 | 255.691 | 281.332 | 259.503 | 299.539 | 302.194 | 219.188 | 258.675 | 346.435 | 265.852 | 272.253 | 265.427 | 257.904 | 235.803 | 238.885 | 206.147 | 189.495 | 193.576 | 178.923 | 210.401 | 217.999 | 202.478 | 215.285 | 229.235 | 221.672 | 188.352 | 233.457 | 230.422 | 224.105 | 211.542 |
Kosten van de omzet
| 174.067 | 196.508 | 154.479 | 88.821 | 131.946 | 113.206 | 76.738 | 90.201 | 75.09 | 161.134 | 156.85 | 139.012 | 121.946 | 106.81 | 108.441 | 108.571 | 112.179 | 94.762 | 115.404 | 118.943 | 122.543 | 122.364 | 100.429 | 126.378 | 108.892 | 145.827 | 109.858 | 121.125 | 100.876 | 127.514 | 123.032 | 140.817 | 134.814 | 143.052 | 148.584 | 104.538 | 130.12 | 182.073 | 146.656 | 148.383 | 147.68 | 128.829 | 122.399 | 120.871 | 106.893 | 97.839 | 96.241 | 93.808 | 108.468 | 119.769 | 106.056 | 118.438 | 132.255 | 125.551 | 108.318 | 138.509 | 132.428 | 129.948 | 108.859 |
Brutowinst
| 163.089 | 180.022 | 125.392 | 77.491 | 104.754 | 113.689 | 68.64 | 75.002 | 66.325 | 140.634 | 134.052 | 124.962 | 115.053 | 107.518 | 107.272 | 103.522 | 107.025 | 96.456 | 103.326 | 117.252 | 124.606 | 124.262 | 90.934 | 129.455 | 119.649 | 129.345 | 116.739 | 133.012 | 108.689 | 134.589 | 132.659 | 140.515 | 124.689 | 156.487 | 153.61 | 114.65 | 128.555 | 164.362 | 119.196 | 123.87 | 117.747 | 129.075 | 113.404 | 118.014 | 99.254 | 91.656 | 97.335 | 85.115 | 101.933 | 98.23 | 96.422 | 96.847 | 96.98 | 96.121 | 80.034 | 94.948 | 97.994 | 94.157 | 102.683 |
Brutowinstmarge
| 0.484 | 0.478 | 0.448 | 0.466 | 0.443 | 0.501 | 0.472 | 0.454 | 0.469 | 0.466 | 0.461 | 0.473 | 0.485 | 0.502 | 0.497 | 0.488 | 0.488 | 0.504 | 0.472 | 0.496 | 0.504 | 0.504 | 0.475 | 0.506 | 0.524 | 0.47 | 0.515 | 0.523 | 0.519 | 0.513 | 0.519 | 0.499 | 0.48 | 0.522 | 0.508 | 0.523 | 0.497 | 0.474 | 0.448 | 0.455 | 0.444 | 0.5 | 0.481 | 0.494 | 0.481 | 0.484 | 0.503 | 0.476 | 0.484 | 0.451 | 0.476 | 0.45 | 0.423 | 0.434 | 0.425 | 0.407 | 0.425 | 0.42 | 0.485 |
Onderzoek- en ontwikkelingskosten
| 47.077 | 54.376 | 53.003 | 38.699 | 41.329 | 47.807 | 42.843 | 35.929 | 40.782 | 46.051 | 47.398 | 39.196 | 38.733 | 40.558 | 43.854 | 37.878 | 40.4 | 38.381 | 40.806 | 38.2 | 41.364 | 40.486 | 39.16 | 38.569 | 38.902 | 45.349 | 35.566 | 38.333 | 35.467 | 37.453 | 28.822 | 48.601 | 34.146 | 37.919 | 37.83 | 33.235 | 35.011 | 34.653 | 30.768 | 31.101 | 28.458 | 29.123 | 28.993 | 28.936 | 24.124 | 25.796 | 26.616 | 26.894 | 27.385 | 24.325 | 24.525 | 19.745 | 28.379 | 24.529 | 22.972 | 24.335 | 25.214 | 22.602 | 23.236 |
Algemene en administratieve kosten
| 17.337 | 17.809 | 17.73 | 14.771 | 15.274 | 14.507 | 13.169 | 18.688 | 13.514 | 15.35 | 17.127 | 13.029 | 13.219 | 13.465 | 15.094 | 12.157 | 13.695 | 12.96 | 23.382 | 14.96 | 16.039 | 15.928 | 16.72 | 13.556 | 17.968 | 18.734 | 15.372 | 14.33 | 17.006 | 16.707 | 15.951 | 17.417 | 14.911 | 17.386 | 19.079 | 9.953 | 22.324 | 18.457 | 20.262 | 23.847 | 24.34 | 22.697 | 27.819 | 21.176 | 21.612 | 21.922 | 26.922 | 23.441 | 21.098 | 20.662 | 24.69 | 19.585 | 22.786 | 21.502 | 24.971 | 22.468 | 24.026 | 21.082 | 22.214 |
Verkoop- en marketingkosten
| 13.891 | 18.376 | 15.106 | 11.896 | 13.248 | 11.264 | 11.218 | 9.358 | 10.927 | 11.423 | 15.165 | 11.965 | 11.004 | 10.992 | 12.671 | 9.743 | 11.106 | 11.797 | 11.956 | 12.478 | 11.445 | 15.539 | 14.943 | 26.499 | 15.363 | 18.048 | 12.521 | 13.92 | 13.394 | 14.077 | 7.906 | 23.891 | 14.816 | 18.49 | 14.185 | 29.92 | 15.981 | 16.175 | 15.298 | 12.246 | 13.792 | 13.334 | 13.143 | 15.492 | 13.92 | 12.646 | 11.062 | 12.331 | 14.282 | 13.207 | 13.684 | 10.356 | 18.228 | 13.71 | 12.814 | 13.083 | 10.201 | 10.898 | 8.442 |
Verkoop-, algemene en administratieve kosten
| 31.228 | 36.185 | 32.836 | 26.667 | 28.522 | 25.771 | 24.387 | 28.046 | 24.441 | 26.773 | 32.292 | 24.994 | 24.223 | 24.457 | 27.765 | 21.9 | 24.801 | 24.757 | 35.338 | 27.438 | 27.484 | 31.467 | 31.663 | 40.055 | 33.331 | 36.782 | 27.893 | 28.25 | 30.4 | 30.784 | 23.857 | 41.308 | 29.727 | 35.876 | 33.264 | 39.873 | 38.305 | 34.632 | 35.56 | 36.093 | 38.132 | 36.031 | 40.962 | 36.668 | 35.532 | 34.568 | 37.984 | 35.772 | 35.38 | 33.869 | 38.374 | 29.941 | 41.014 | 35.212 | 37.785 | 35.551 | 34.227 | 31.98 | 30.656 |
Overige kosten
| 0 | 10.669 | 36.292 | -31.764 | 26.331 | 17.349 | -0.807 | -26.258 | 51.799 | 27.568 | 22.412 | -17.908 | -7.014 | -1.075 | -1.959 | -15.254 | -6.133 | -11.438 | 6.308 | -19.783 | 1.025 | 14.155 | 5.64 | 6.289 | 3.353 | 28.336 | -8.92 | -0.262 | 4.506 | 4.956 | -44.568 | 17.708 | 8.015 | -0.829 | -14.387 | 7.114 | 36.696 | -1.239 | -14.415 | 13.206 | -4.663 | -1.146 | 8.881 | 6.253 | 2.268 | 6.066 | 0.333 | -0.149 | -0.151 | -2.799 | 1.25 | 3.318 | 0.604 | 0.473 | 1.186 | 1.665 | 1.491 | 1.243 | 0.006 |
Bedrijfskosten
| 78.305 | 90.561 | 85.839 | 65.366 | 69.851 | 73.578 | 67.23 | 63.975 | 65.223 | 72.824 | 79.69 | 64.19 | 62.956 | 65.015 | 71.619 | 59.778 | 65.201 | 63.138 | 76.144 | 65.638 | 68.848 | 71.953 | 70.823 | 78.624 | 72.233 | 82.131 | 63.459 | 66.583 | 65.867 | 68.237 | 52.679 | 89.909 | 63.873 | 73.795 | 71.094 | 73.108 | 73.316 | 69.285 | 66.328 | 67.194 | 66.59 | 65.154 | 69.955 | 65.604 | 59.656 | 60.364 | 64.6 | 62.666 | 62.765 | 58.194 | 62.899 | 49.686 | 69.393 | 59.741 | 60.757 | 59.886 | 59.441 | 54.582 | 53.892 |
Bedrijfsresultaat
| 84.784 | 89.461 | 39.553 | 12.125 | 34.903 | 45.432 | 2.112 | 11.027 | 1.102 | 67.958 | 54.502 | 42.584 | 52.097 | 42.503 | 35.653 | 43.744 | 41.824 | 33.318 | 27.182 | 51.614 | 55.758 | 52.309 | 20.111 | 50.831 | 47.416 | 47.214 | 53.28 | 66.429 | 42.822 | 66.352 | 79.98 | 50.606 | 60.816 | 82.692 | 82.516 | 41.542 | 55.239 | 95.077 | 52.868 | 56.676 | 51.157 | 63.921 | 43.449 | 52.41 | 39.598 | 31.292 | 32.735 | 22.449 | 39.168 | 40.036 | 33.523 | 47.161 | 27.587 | 36.38 | 19.277 | 35.062 | 38.553 | 39.575 | 48.791 |
Bedrijfsresultaat ratio
| 0.251 | 0.238 | 0.141 | 0.073 | 0.147 | 0.2 | 0.015 | 0.067 | 0.008 | 0.225 | 0.187 | 0.161 | 0.22 | 0.198 | 0.165 | 0.206 | 0.191 | 0.174 | 0.124 | 0.219 | 0.226 | 0.212 | 0.105 | 0.199 | 0.207 | 0.172 | 0.235 | 0.261 | 0.204 | 0.253 | 0.313 | 0.18 | 0.234 | 0.276 | 0.273 | 0.19 | 0.214 | 0.274 | 0.199 | 0.208 | 0.193 | 0.248 | 0.184 | 0.219 | 0.192 | 0.165 | 0.169 | 0.125 | 0.186 | 0.184 | 0.166 | 0.219 | 0.12 | 0.164 | 0.102 | 0.15 | 0.167 | 0.177 | 0.231 |
Totaal overige inkomsten en kosten netto
| 1.975 | 20.938 | 46.421 | -22.695 | 37.042 | 18.478 | 6.44 | -24.559 | 52.588 | 29.13 | 23.466 | -18.22 | -6.011 | 1.247 | 2.964 | -15.224 | -3.042 | -8.53 | 6.308 | -20.348 | 1.025 | 16.243 | 5.64 | 6.289 | 3.353 | 28.336 | -8.92 | -0.262 | 4.506 | 4.91 | -44.593 | 17.649 | 7.888 | -0.829 | -14.387 | 6.993 | 36.696 | -1.239 | -14.415 | 13.206 | -4.663 | -1.146 | 8.881 | 6.253 | 2.268 | 6.066 | 4.572 | -0.574 | -0.151 | -2.799 | -8.352 | -6.468 | 20.718 | -0.744 | 12.01 | -30.053 | 20.261 | -26.953 | -10.627 |
Inkomen voor belasting
| 86.759 | 110.399 | 85.974 | -10.57 | 71.945 | 63.91 | 8.552 | -13.532 | 53.69 | 97.088 | 77.968 | 42.552 | 46.086 | 43.75 | 38.617 | 28.52 | 38.782 | 24.788 | 33.49 | 31.266 | 56.783 | 68.552 | 25.751 | 57.12 | 50.769 | 75.55 | 44.36 | 66.167 | 47.328 | 71.262 | 35.387 | 68.255 | 68.704 | 81.863 | 68.129 | 48.535 | 91.935 | 93.838 | 38.453 | 69.882 | 46.494 | 62.775 | 52.33 | 58.663 | 41.866 | 37.358 | 37.307 | 25.345 | 39.017 | 37.237 | 25.171 | 40.693 | 48.305 | 35.636 | 31.287 | 5.009 | 58.814 | 12.622 | 38.164 |
Inkomen voor belasting ratio
| 0.257 | 0.293 | 0.307 | -0.064 | 0.304 | 0.282 | 0.059 | -0.082 | 0.38 | 0.322 | 0.268 | 0.161 | 0.194 | 0.204 | 0.179 | 0.134 | 0.177 | 0.13 | 0.153 | 0.132 | 0.23 | 0.278 | 0.135 | 0.223 | 0.222 | 0.275 | 0.196 | 0.26 | 0.226 | 0.272 | 0.138 | 0.243 | 0.265 | 0.273 | 0.225 | 0.221 | 0.355 | 0.271 | 0.145 | 0.257 | 0.175 | 0.243 | 0.222 | 0.246 | 0.203 | 0.197 | 0.193 | 0.142 | 0.185 | 0.171 | 0.124 | 0.189 | 0.211 | 0.161 | 0.166 | 0.021 | 0.255 | 0.056 | 0.18 |
Belastingkosten
| 17.9 | 9.134 | 17.876 | -2.938 | 14.389 | -1.294 | 0.712 | -7.93 | 12.299 | 16.879 | 18.132 | -13.852 | 10.779 | 8.854 | 4.276 | -1.553 | 9.019 | 1.621 | 7.77 | -0.642 | 13.414 | 12.056 | 5.947 | 12.181 | 11.901 | 8.007 | 7.976 | 7.458 | 7.798 | 7.659 | 3.785 | 13.136 | 11.964 | 6.195 | 14.72 | 4.869 | 17.436 | 12.465 | 7.351 | 13.868 | 9.507 | 12.134 | 10.436 | 4.031 | 7.682 | 7.259 | 6.253 | 2.799 | 3.841 | 0.73 | 5.068 | 8.592 | 5.968 | 7.236 | 5.323 | 5.718 | 7.793 | -2.114 | 5.37 |
Nettowinst
| 68.859 | 101.265 | 68.098 | -7.632 | 57.556 | 65.204 | 7.84 | -5.602 | 41.391 | 80.209 | 59.836 | 56.404 | 35.307 | 34.896 | 34.341 | 30.073 | 29.763 | 23.167 | 25.72 | 31.908 | 43.369 | 56.496 | 19.804 | 44.939 | 38.868 | 67.543 | 36.384 | 58.709 | 39.53 | 63.603 | 31.602 | 55.119 | 56.74 | 75.668 | 53.409 | 43.666 | 74.499 | 81.373 | 31.102 | 56.014 | 36.987 | 50.641 | 41.894 | 54.632 | 34.184 | 30.099 | 31.054 | 22.546 | 35.176 | 36.507 | 20.103 | 32.101 | 42.337 | 28.4 | 25.964 | -0.709 | 51.021 | 14.736 | 32.794 |
Nettowinstmarge
| 0.204 | 0.269 | 0.243 | -0.046 | 0.243 | 0.287 | 0.054 | -0.034 | 0.293 | 0.266 | 0.206 | 0.214 | 0.149 | 0.163 | 0.159 | 0.142 | 0.136 | 0.121 | 0.118 | 0.135 | 0.175 | 0.229 | 0.103 | 0.176 | 0.17 | 0.245 | 0.161 | 0.231 | 0.189 | 0.243 | 0.124 | 0.196 | 0.219 | 0.253 | 0.177 | 0.199 | 0.288 | 0.235 | 0.117 | 0.206 | 0.139 | 0.196 | 0.178 | 0.229 | 0.166 | 0.159 | 0.16 | 0.126 | 0.167 | 0.167 | 0.099 | 0.149 | 0.185 | 0.128 | 0.138 | -0.003 | 0.221 | 0.066 | 0.155 |
WPA (Winst Per Aandeel)
| 0.72 | 1.07 | 0.73 | -0.082 | 0.62 | 0.71 | 0.09 | -0.061 | 0.46 | 0.88 | 0.67 | 0.7 | 0.4 | 0.4 | 0.4 | 0.35 | 0.35 | 0.27 | 0.3 | 0.38 | 0.51 | 0.67 | 0.24 | 0.54 | 0.47 | 0.82 | 0.45 | 0.73 | 0.49 | 0.79 | 0.4 | 0.7 | 0.72 | 0.97 | 0.68 | 0.56 | 0.95 | 1.05 | 0.4 | 0.73 | 0.48 | 0.66 | 0.56 | 0.74 | 0.46 | 0.4 | 0.42 | 0.3 | 0.47 | 0.49 | 0.28 | 0.43 | 0.57 | 0.38 | 0.35 | -0.01 | 0.69 | 0.2 | 0.44 |
Verwaterde WPA
| 0.7 | 1.05 | 0.71 | -0.082 | 0.61 | 0.7 | 0.08 | -0.061 | 0.45 | 0.88 | 0.67 | 0.7 | 0.4 | 0.4 | 0.39 | 0.35 | 0.34 | 0.27 | 0.3 | 0.38 | 0.5 | 0.66 | 0.23 | 0.54 | 0.46 | 0.81 | 0.43 | 0.73 | 0.47 | 0.77 | 0.38 | 0.7 | 0.7 | 0.94 | 0.66 | 0.56 | 0.92 | 0.99 | 0.39 | 0.73 | 0.46 | 0.64 | 0.54 | 0.74 | 0.45 | 0.39 | 0.41 | 0.3 | 0.46 | 0.48 | 0.28 | 0.43 | 0.57 | 0.38 | 0.34 | -0.01 | 0.69 | 0.2 | 0.44 |
EBITDA
| 86.724 | 91.224 | 41.146 | 13.605 | 36.351 | 46.952 | 3.669 | 12.648 | 2.733 | 98.813 | 56.327 | 62.616 | 47.872 | 44.417 | 37.443 | 45.537 | 43.621 | 35.181 | 29.385 | 53.984 | 58.144 | 54.666 | 22.444 | 59.414 | 53.166 | 77.883 | 46.613 | 68.411 | 49.721 | 73.459 | 37.025 | 69.928 | 70.42 | 84.226 | 84.061 | 43.07 | 56.769 | 96.585 | 54.386 | 58.204 | 52.682 | 65.673 | 45.381 | 54.334 | 41.404 | 33.112 | 34.67 | 24.566 | 41.314 | 42.256 | 35.775 | 49.591 | 31.364 | 37.761 | 21.743 | 38.54 | 40.104 | 42.673 | 52.111 |
EBITDA ratio
| 0.257 | 0.242 | 0.147 | 0.082 | 0.154 | 0.207 | 0.025 | 0.077 | 0.019 | 0.231 | 0.194 | 0.239 | 0.228 | 0.207 | 0.174 | 0.215 | 0.202 | 0.184 | 0.134 | 0.231 | 0.235 | 0.213 | 0.117 | 0.232 | 0.233 | 0.283 | 0.206 | 0.269 | 0.237 | 0.28 | 0.145 | 0.249 | 0.271 | 0.281 | 0.278 | 0.325 | 0.219 | 0.279 | 0.205 | 0.214 | 0.198 | 0.255 | 0.192 | 0.227 | 0.201 | 0.175 | 0.179 | 0.133 | 0.196 | 0.194 | 0.177 | 0.23 | 0.137 | 0.17 | 0.115 | 0.165 | 0.174 | 0.19 | 0.246 |