MPI Corporation
TPEx:6223.TWO
223 (TWD) • At close November 20, 2023
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
| 2,729.35 | 2,392.994 | 2,046.692 | 2,196.37 | 2,154.128 | 2,017.833 | 1,783.537 | 1,898.845 | 1,936.298 | 1,883.877 | 1,720.155 | 1,865.25 | 1,642.671 | 1,576.638 | 1,424.166 | 1,505.711 | 1,505.44 | 1,553.87 | 1,360.58 | 1,518.876 | 1,467.362 | 1,299.558 | 1,229.404 | 1,624.315 | 1,566.964 | 1,103.387 | 1,091.69 | 1,155.119 | 1,057.757 | 1,107.58 | 1,127.998 | 1,324.574 | 1,436.629 | 1,292.306 | 908.246 | 1,003.557 | 1,058.92 | 1,019.405 | 931.288 | 1,199.274 | 1,322.674 | 910.471 | 723.713 | 729.3 | 783.814 | 788.16 | 734.504 | 815.595 | 705.771 | 800.716 | 537.007 | 799.1 | 1,066.983 | 1,142.962 | 1,073.542 | 1,237.62 | 1,190.184 | 923.016 | 584 |
Kosten van de omzet
| 1,182.077 | 1,146.092 | 1,020.8 | 1,151.387 | 1,124.691 | 1,040.21 | 939.346 | 1,018.923 | 1,036.369 | 1,041.489 | 934.315 | 1,070.819 | 960.405 | 897.792 | 836.293 | 865.996 | 823.911 | 855.107 | 795.022 | 860.993 | 866.591 | 815.776 | 742.939 | 946.05 | 927.38 | 724.179 | 648.496 | 711.896 | 668.524 | 652.111 | 656.012 | 666.592 | 804.536 | 689.4 | 504.541 | 596.383 | 578.472 | 543.983 | 501.26 | 693.186 | 700.612 | 463.524 | 363.817 | 418.247 | 396.204 | 423.774 | 396.127 | 412.52 | 389.64 | 418.332 | 323.182 | 448.385 | 639.871 | 664.655 | 606.648 | 680.509 | 660.523 | 566.317 | 362.73 |
Brutowinst
| 1,547.273 | 1,246.902 | 1,025.892 | 1,044.983 | 1,029.437 | 977.623 | 844.191 | 879.922 | 899.929 | 842.388 | 785.84 | 794.431 | 682.266 | 678.846 | 587.873 | 639.715 | 681.529 | 698.763 | 565.558 | 657.883 | 600.771 | 483.782 | 486.465 | 678.265 | 639.584 | 379.208 | 443.194 | 443.223 | 389.233 | 455.469 | 471.986 | 657.982 | 632.093 | 602.906 | 403.705 | 407.174 | 480.448 | 475.422 | 430.028 | 506.088 | 622.062 | 446.947 | 359.896 | 311.053 | 387.61 | 364.386 | 338.377 | 403.075 | 316.131 | 382.384 | 213.825 | 350.715 | 427.112 | 478.307 | 466.894 | 557.111 | 529.661 | 356.699 | 221.27 |
Brutowinstmarge
| 0.567 | 0.521 | 0.501 | 0.476 | 0.478 | 0.484 | 0.473 | 0.463 | 0.465 | 0.447 | 0.457 | 0.426 | 0.415 | 0.431 | 0.413 | 0.425 | 0.453 | 0.45 | 0.416 | 0.433 | 0.409 | 0.372 | 0.396 | 0.418 | 0.408 | 0.344 | 0.406 | 0.384 | 0.368 | 0.411 | 0.418 | 0.497 | 0.44 | 0.467 | 0.444 | 0.406 | 0.454 | 0.466 | 0.462 | 0.422 | 0.47 | 0.491 | 0.497 | 0.427 | 0.495 | 0.462 | 0.461 | 0.494 | 0.448 | 0.478 | 0.398 | 0.439 | 0.4 | 0.418 | 0.435 | 0.45 | 0.445 | 0.386 | 0.379 |
Onderzoek- en ontwikkelingskosten
| 286.369 | 249.662 | 217.232 | 234.54 | 213.533 | 203.386 | 178.729 | 196.516 | 196.481 | 181.359 | 173.195 | 204.481 | 182.721 | 178.265 | 179.299 | 186.035 | 174.226 | 165.682 | 156.528 | 177.679 | 174.081 | 185.536 | 173.331 | 274.333 | 240.556 | 184.87 | 186.175 | 268.369 | 188.865 | 185.004 | 161.22 | 223.725 | 197.48 | 247.099 | 180.312 | 220.237 | 220.887 | 198.753 | 179.546 | 219.612 | 191.961 | 177.549 | 139.874 | 157.977 | 146.358 | 129.116 | 116.752 | 150.686 | 128.603 | 156.339 | 101.443 | 114.956 | 118.58 | 109.039 | 96.699 | 115.959 | 86.749 | 74.485 | 69.184 |
Algemene en administratieve kosten
| 177.999 | 161.674 | 154.293 | 148.463 | 151.484 | 136.513 | 127.679 | 137.553 | 135.12 | 125.831 | 119.738 | 129.552 | 123.233 | 106.273 | 104.217 | 111.241 | 107.804 | 102.111 | 91.204 | 107.836 | 96.141 | 87.293 | 86.531 | 69.8 | 86.135 | 85.981 | 80.531 | 72.468 | 76.693 | 71.412 | 63.976 | 92.4 | 73.819 | 74.096 | 78.497 | 64.642 | 64.081 | 66.2 | 65.709 | 67.921 | 77.546 | 51.36 | 85.485 | 42.969 | 36.083 | 52.863 | 50.95 | 74.279 | 58.272 | 42.076 | 36.675 | 89.718 | 58.727 | 52.956 | 55.51 | 107.79 | 67.895 | 51.15 | 45.799 |
Verkoop- en marketingkosten
| 313.626 | 296.386 | 269.17 | 307.439 | 259.703 | 253.264 | 208.998 | 273.577 | 224.036 | 205.924 | 194.173 | 217.022 | 176.694 | 175.159 | 159.965 | 172.822 | 156.35 | 156.981 | 145.534 | 185.82 | 171.729 | 157.283 | 136.662 | 191.257 | 157.918 | 144.751 | 115.846 | 143.171 | 121.617 | 119.301 | 108.412 | 134.786 | 121.566 | 104.512 | 82.627 | 103.977 | 101.116 | 101.597 | 89.526 | 101.682 | 100.65 | 85.7 | 79.512 | 78.218 | 92.808 | 89.186 | 77.492 | 51.547 | 66.675 | 66.564 | 73.494 | 99.146 | 68.88 | 73.962 | 66.089 | 75.826 | 61.42 | 52.659 | 40.315 |
Verkoop-, algemene en administratieve kosten
| 491.625 | 399.644 | 423.463 | 455.902 | 411.187 | 389.777 | 336.677 | 411.13 | 359.156 | 331.755 | 313.911 | 346.574 | 299.927 | 281.432 | 264.182 | 284.063 | 264.154 | 259.092 | 236.738 | 293.656 | 267.87 | 244.576 | 223.193 | 261.057 | 244.053 | 230.732 | 196.377 | 215.639 | 198.31 | 190.713 | 172.388 | 227.186 | 195.385 | 178.608 | 161.124 | 168.619 | 165.197 | 167.797 | 155.235 | 169.603 | 178.196 | 137.06 | 164.997 | 121.187 | 128.891 | 142.049 | 128.442 | 125.826 | 124.947 | 108.64 | 110.169 | 188.864 | 127.607 | 126.918 | 121.599 | 183.616 | 129.315 | 103.809 | 86.114 |
Overige kosten
| 769.279 | 0 | 94.808 | -692.034 | 99.618 | 16.406 | 5.792 | -7.555 | 88.734 | 47.56 | 76.323 | 19.886 | 12.698 | -24.562 | 14.343 | -12.483 | 16.319 | -14.344 | 6.643 | -8.856 | 6.126 | 11.525 | 22.478 | 47.385 | 9.902 | 26.196 | 11.351 | 1.102 | 38.453 | 9.182 | -17.724 | -29.198 | -1.109 | 6.422 | 2.855 | 5.68 | 23.756 | -2.218 | 16.999 | 30.273 | 14.405 | 1.497 | 3.68 | 4.829 | 2.293 | -0.916 | 12.231 | -0.035 | -3.878 | 28.74 | 1.416 | -1.433 | 1.387 | 5.829 | 1.177 | 7.02 | 1.502 | -2.09 | 6.002 |
Bedrijfskosten
| 1,547.273 | 702.449 | 640.695 | 692.034 | 624.72 | 593.163 | 515.406 | 607.646 | 555.637 | 513.114 | 487.106 | 551.055 | 482.648 | 459.697 | 443.481 | 470.098 | 438.38 | 424.774 | 393.266 | 471.335 | 441.951 | 430.112 | 396.524 | 535.39 | 484.609 | 415.602 | 382.552 | 483.762 | 387.166 | 375.707 | 333.598 | 450.902 | 392.855 | 425.686 | 341.3 | 388.76 | 385.614 | 365.86 | 332.997 | 387.829 | 370.413 | 314.187 | 304.897 | 278.455 | 274.532 | 270.436 | 244.454 | 276.512 | 252.792 | 264.137 | 211.612 | 303.82 | 246.187 | 235.957 | 218.298 | 299.575 | 216.064 | 178.294 | 155.298 |
Bedrijfsresultaat
| 0 | 597.596 | 488.595 | 352.949 | 517.087 | 407.2 | 340.702 | 267.501 | 435.465 | 377.714 | 375.534 | 262.173 | 199.618 | 219.149 | 144.392 | 169.617 | 243.149 | 273.989 | 172.292 | 186.548 | 158.82 | 53.67 | 89.941 | 142.875 | 154.975 | -36.394 | 60.642 | -40.539 | 2.067 | 79.762 | 138.388 | 207.08 | 239.238 | 177.22 | 62.405 | 18.414 | 94.834 | 109.562 | 97.031 | 118.259 | 251.649 | 132.76 | 54.999 | 32.598 | 113.078 | 93.95 | 93.923 | 126.563 | 63.339 | 118.247 | 2.213 | 46.895 | 180.925 | 242.35 | 248.596 | 257.536 | 313.597 | 178.405 | 65.972 |
Bedrijfsresultaat ratio
| 0 | 0.25 | 0.239 | 0.161 | 0.24 | 0.202 | 0.191 | 0.141 | 0.225 | 0.2 | 0.218 | 0.141 | 0.122 | 0.139 | 0.101 | 0.113 | 0.162 | 0.176 | 0.127 | 0.123 | 0.108 | 0.041 | 0.073 | 0.088 | 0.099 | -0.033 | 0.056 | -0.035 | 0.002 | 0.072 | 0.123 | 0.156 | 0.167 | 0.137 | 0.069 | 0.018 | 0.09 | 0.107 | 0.104 | 0.099 | 0.19 | 0.146 | 0.076 | 0.045 | 0.144 | 0.119 | 0.128 | 0.155 | 0.09 | 0.148 | 0.004 | 0.059 | 0.17 | 0.212 | 0.232 | 0.208 | 0.263 | 0.193 | 0.113 |
Totaal overige inkomsten en kosten netto
| 771.772 | 86.652 | 97.17 | -15.912 | 104.285 | -4.522 | 1.544 | -6.089 | 86.138 | -5.342 | -8.671 | -1.769 | 10.622 | -25.057 | 19.614 | -15.861 | 16.528 | -13.938 | -1.061 | -21.994 | 5.558 | 1.312 | 15.176 | 47.05 | -0.445 | 19.608 | 9.307 | 0.214 | 37.235 | 6.978 | -19.275 | -30.93 | -5.029 | 2.415 | -0.91 | 2.451 | 22.682 | -2.576 | 17.117 | 23.988 | 14.229 | 1.112 | 2.387 | -3.068 | -2.571 | -7.215 | 5.905 | -3.458 | -5.863 | 19.706 | -8.652 | 3.353 | 26.051 | -13.053 | -17.051 | -10.749 | 3.245 | 7.256 | 8.613 |
Inkomen voor belasting
| 771.772 | 684.248 | 482.367 | 337.037 | 506.227 | 402.678 | 333.407 | 268.585 | 433.055 | 372.372 | 366.863 | 260.404 | 210.24 | 194.092 | 164.006 | 153.756 | 259.677 | 260.051 | 171.231 | 164.554 | 164.378 | 54.982 | 105.117 | 189.925 | 154.53 | -16.786 | 69.949 | -40.325 | 39.302 | 86.74 | 119.113 | 176.15 | 234.209 | 179.635 | 61.495 | 20.865 | 117.516 | 106.986 | 114.148 | 142.247 | 265.878 | 133.872 | 57.386 | 29.53 | 110.506 | 86.735 | 99.828 | 123.105 | 57.476 | 137.953 | -6.064 | 50.248 | 206.976 | 229.297 | 231.545 | 246.787 | 316.842 | 185.661 | 74.585 |
Inkomen voor belasting ratio
| 0.283 | 0.286 | 0.236 | 0.153 | 0.235 | 0.2 | 0.187 | 0.141 | 0.224 | 0.198 | 0.213 | 0.14 | 0.128 | 0.123 | 0.115 | 0.102 | 0.172 | 0.167 | 0.126 | 0.108 | 0.112 | 0.042 | 0.086 | 0.117 | 0.099 | -0.015 | 0.064 | -0.035 | 0.037 | 0.078 | 0.106 | 0.133 | 0.163 | 0.139 | 0.068 | 0.021 | 0.111 | 0.105 | 0.123 | 0.119 | 0.201 | 0.147 | 0.079 | 0.04 | 0.141 | 0.11 | 0.136 | 0.151 | 0.081 | 0.172 | -0.011 | 0.063 | 0.194 | 0.201 | 0.216 | 0.199 | 0.266 | 0.201 | 0.128 |
Belastingkosten
| 120.862 | 141.698 | 85.684 | 68.649 | 92.562 | 57.823 | 53.686 | 29.184 | 67.982 | 70.814 | 60.633 | 38.943 | 32.521 | 36.34 | 25.48 | 26.296 | 38.514 | 38.252 | 27.432 | 16.103 | 21.644 | 10.221 | 13.079 | 30.65 | 24.428 | 4.875 | 0.037 | 0.025 | 10.313 | 32.115 | 13.109 | 20.844 | 29.534 | 32.325 | 7.948 | 2.528 | 17.891 | 26.404 | 18.551 | 26.319 | 28.388 | 24.331 | 3.047 | 7.836 | 12.897 | 15.086 | 19.847 | 21.12 | 2.404 | 12.013 | 0.897 | 6.116 | 21.955 | 35.361 | 23.782 | 14.292 | 44.199 | 11.276 | 6.651 |
Nettowinst
| 649.718 | 542.811 | 393.799 | 275.34 | 412.737 | 343.424 | 280.398 | 240.53 | 365.118 | 301.769 | 306.208 | 221.086 | 176.905 | 157.373 | 138.487 | 127.591 | 221.138 | 222.145 | 143.608 | 148.387 | 143.012 | 45.062 | 91.909 | 158.645 | 128.977 | -23.992 | 70.932 | -40.385 | 26.876 | 52.718 | 106.558 | 154.233 | 206.014 | 148.416 | 54.616 | 19.075 | 99.426 | 80.773 | 95.546 | 115.958 | 238.225 | 109.026 | 54.427 | 20.799 | 97.652 | 71.149 | 81.433 | 105.23 | 56.46 | 127.248 | -5.384 | 45.303 | 185.78 | 194.192 | 208.486 | 232.646 | 272.643 | 174.385 | 68.284 |
Nettowinstmarge
| 0.238 | 0.227 | 0.192 | 0.125 | 0.192 | 0.17 | 0.157 | 0.127 | 0.189 | 0.16 | 0.178 | 0.119 | 0.108 | 0.1 | 0.097 | 0.085 | 0.147 | 0.143 | 0.106 | 0.098 | 0.097 | 0.035 | 0.075 | 0.098 | 0.082 | -0.022 | 0.065 | -0.035 | 0.025 | 0.048 | 0.094 | 0.116 | 0.143 | 0.115 | 0.06 | 0.019 | 0.094 | 0.079 | 0.103 | 0.097 | 0.18 | 0.12 | 0.075 | 0.029 | 0.125 | 0.09 | 0.111 | 0.129 | 0.08 | 0.159 | -0.01 | 0.057 | 0.174 | 0.17 | 0.194 | 0.188 | 0.229 | 0.189 | 0.117 |
WPA (Winst Per Aandeel)
| 6.89 | 5.76 | 4.18 | 2.92 | 4.38 | 3.64 | 2.98 | 2.55 | 3.88 | 3.21 | 3.25 | 2.75 | 1.88 | 1.69 | 1.5 | 1.44 | 2.5 | 2.78 | 1.8 | 1.86 | 1.79 | 0.56 | 1.15 | 1.98 | 1.61 | -0.3 | 0.89 | -0.51 | 0.34 | 0.66 | 1.34 | 1.94 | 2.59 | 1.86 | 0.69 | 0.24 | 1.25 | 1.02 | 1.2 | 1.47 | 3.03 | 1.39 | 0.71 | 0.27 | 1.27 | 0.93 | 1.06 | 1.38 | 0.74 | 1.66 | -0.07 | 0.58 | 2.38 | 2.48 | 2.65 | 2.97 | 3.48 | 2.28 | 0.89 |
Verwaterde WPA
| 6.89 | 5.75 | 4.17 | 2.92 | 4.32 | 3.64 | 2.97 | 2.55 | 3.86 | 3.19 | 3.24 | 2.75 | 1.88 | 1.67 | 1.47 | 1.44 | 2.41 | 2.37 | 1.53 | 1.86 | 1.52 | 0.48 | 0.98 | 1.98 | 1.37 | -0.3 | 0.89 | -0.51 | 0.31 | 0.61 | 1.23 | 1.94 | 2.38 | 1.72 | 0.64 | 0.24 | 1.16 | 0.94 | 1.12 | 1.47 | 3.02 | 1.39 | 0.71 | 0.27 | 1.27 | 0.93 | 1.06 | 1.38 | 0.74 | 1.66 | -0.07 | 0.58 | 2.38 | 2.48 | 2.62 | 2.97 | 3.48 | 2.28 | 0.89 |
EBITDA
| 919.414 | 732.661 | 621.405 | 478.126 | 650.871 | 545.365 | 468.01 | 399.153 | 568.32 | 505.396 | 501.252 | 392.572 | 335.137 | 315.991 | 288.491 | 293.354 | 397.656 | 401.877 | 317.605 | 310.699 | 312.648 | 212.168 | 264.643 | 330.662 | 295.337 | 125.074 | 212.172 | 89.605 | 162.317 | 204.895 | 232.393 | 286.589 | 343.339 | 289.373 | 169.01 | 150.429 | 191.487 | 173.191 | 173.848 | 196.229 | 311.2 | 174.605 | 94.88 | 66.706 | 146.238 | 124.598 | 134.132 | 158.846 | 88.911 | 167.544 | 21.63 | 77.18 | 230.386 | 253.688 | 254.773 | 272.287 | 348.237 | 208.071 | 106.972 |
EBITDA ratio
| 0.337 | 0.306 | 0.303 | 0.218 | 0.302 | 0.27 | 0.264 | 0.21 | 0.294 | 0.269 | 0.295 | 0.213 | 0.204 | 0.2 | 0.198 | 0.198 | 0.262 | 0.256 | 0.235 | 0.21 | 0.21 | 0.166 | 0.217 | 0.201 | 0.191 | 0.115 | 0.192 | 0.079 | 0.156 | 0.187 | 0.209 | 0.217 | 0.24 | 0.224 | 0.186 | 0.15 | 0.181 | 0.17 | 0.187 | 0.164 | 0.235 | 0.192 | 0.131 | 0.091 | 0.187 | 0.158 | 0.183 | 0.195 | 0.12 | 0.21 | 0.039 | 0.096 | 0.2 | 0.222 | 0.238 | 0.22 | 0.293 | 0.225 | 0.183 |