Silergy Corp.
TWSE:6415.TW
421 (TWD) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) TWD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 4,615.27 | 3,841.6 | 4,283.604 | 4,111.329 | 3,597.738 | 3,434.664 | 4,698.317 | 5,991.037 | 6,800.957 | 6,020.775 | 6,154.043 | 5,913.889 | 5,258.206 | 4,179.928 | 4,078.379 | 3,643.635 | 3,300.802 | 2,853.629 | 3,321.92 | 2,878.458 | 2,522.593 | 2,054.81 | 2,272.33 | 2,538.324 | 2,424.588 | 2,178.917 | 2,301.699 | 2,282.365 | 2,184.607 | 1,830.566 | 2,129.956 | 1,892.903 | 1,798.697 | 1,317.347 | 1,354.33 | 1,192.005 | 1,250.695 | 903.951 | 946.123 | 914.72 | 847.775 | 564.114 | 671.244 | 538.477 | 502.726 | 374.734 | 434.32 | 358.413 |
Kosten van de omzet
| 2,267.002 | 1,978.895 | 2,613.625 | 2,337.549 | 2,133.908 | 1,904.754 | 2,309.089 | 2,887.126 | 3,160.073 | 2,795.858 | 2,828.343 | 2,587.231 | 2,449.86 | 2,184.786 | 2,273.165 | 1,861.723 | 1,636.648 | 1,432.787 | 1,660.478 | 1,543.573 | 1,352.717 | 1,105.718 | 1,184.65 | 1,333.335 | 1,330.239 | 1,168.08 | 1,223.272 | 1,197.401 | 1,124.583 | 949.376 | 1,069.048 | 995.941 | 953.531 | 719.773 | 746.912 | 638.801 | 660.363 | 474.202 | 521.946 | 514.132 | 450.935 | 297.824 | 346.705 | 274.455 | 270.827 | 188.341 | 207.058 | 175.147 |
Brutowinst
| 2,348.268 | 1,862.705 | 1,669.979 | 1,773.78 | 1,463.83 | 1,529.91 | 2,389.228 | 3,103.911 | 3,640.884 | 3,224.917 | 3,325.7 | 3,326.658 | 2,808.346 | 1,995.142 | 1,805.214 | 1,781.912 | 1,664.154 | 1,420.842 | 1,661.442 | 1,334.885 | 1,169.876 | 949.092 | 1,087.68 | 1,204.989 | 1,094.349 | 1,010.837 | 1,078.427 | 1,084.964 | 1,060.024 | 881.19 | 1,060.908 | 896.962 | 845.166 | 597.574 | 607.418 | 553.204 | 590.332 | 429.749 | 424.177 | 400.588 | 396.84 | 266.29 | 324.539 | 264.022 | 231.899 | 186.393 | 227.262 | 183.266 |
Brutowinstmarge
| 0.509 | 0.485 | 0.39 | 0.431 | 0.407 | 0.445 | 0.509 | 0.518 | 0.535 | 0.536 | 0.54 | 0.563 | 0.534 | 0.477 | 0.443 | 0.489 | 0.504 | 0.498 | 0.5 | 0.464 | 0.464 | 0.462 | 0.479 | 0.475 | 0.451 | 0.464 | 0.469 | 0.475 | 0.485 | 0.481 | 0.498 | 0.474 | 0.47 | 0.454 | 0.449 | 0.464 | 0.472 | 0.475 | 0.448 | 0.438 | 0.468 | 0.472 | 0.483 | 0.49 | 0.461 | 0.497 | 0.523 | 0.511 |
Onderzoek- en ontwikkelingskosten
| 1,291.152 | 1,219.453 | 1,255.601 | 1,229.995 | 1,240.41 | 1,168.412 | 1,259.384 | 1,128.632 | 1,080.389 | 991.965 | 1,000.472 | 837.908 | 735.96 | 628.492 | 624.528 | 560.773 | 519.547 | 456.273 | 399.117 | 443.599 | 400.247 | 366.847 | 373.718 | 375.303 | 344.842 | 304.396 | 304.602 | 302.752 | 302.415 | 258.182 | 280.531 | 291.368 | 249.487 | 188.212 | 184.33 | 162.483 | 139.941 | 127.93 | 109.092 | 104.134 | 97.282 | 79.961 | 80.356 | 61.041 | 53.139 | 39.832 | 26.791 | 47.026 |
Algemene en administratieve kosten
| 243.593 | 233.44 | 216.111 | 235.652 | 218.115 | 225.423 | 213.984 | 216.719 | 206.053 | 191.578 | 112.112 | 213.471 | 174.571 | 165.166 | 162.75 | 204.315 | 202.454 | 143.358 | 146.847 | 159.084 | 127.814 | 121.227 | 128.227 | 118.176 | 117.749 | 114.823 | 113.781 | 108.783 | 98.802 | 123.957 | 118.898 | 150.662 | 141.283 | 81.56 | 70.899 | 58.601 | 72.082 | 47.418 | 34.093 | 41.307 | 38.304 | 31.489 | 31.741 | 28.493 | 23.045 | 22.967 | 38.857 | 14.195 |
Verkoop- en marketingkosten
| 399.492 | 465.326 | 318.059 | 322.625 | 334.558 | 338.056 | 257.821 | 305.65 | 309.28 | 267.264 | 264.629 | 251.598 | 247.938 | 203.995 | 190.073 | 200.495 | 183.432 | 164.991 | 163.581 | 171.22 | 155.378 | 143.719 | 161.597 | 154.992 | 156.048 | 153.369 | 180.621 | 168.011 | 146.234 | 142.527 | 144.951 | 118.313 | 98.825 | 98.205 | 100.743 | 85.492 | 80.59 | 66.192 | 55.312 | 48.423 | 39.863 | 45.554 | 26.871 | 42.335 | 33.533 | 28.703 | 26.438 | 20.25 |
Verkoop-, algemene en administratieve kosten
| 510.118 | 570.089 | 392.23 | 558.277 | 552.673 | 563.479 | 471.805 | 522.369 | 515.333 | 458.842 | 376.741 | 465.069 | 422.509 | 369.161 | 352.823 | 404.81 | 385.886 | 308.349 | 310.428 | 330.304 | 283.192 | 264.946 | 289.824 | 273.168 | 273.797 | 268.192 | 294.402 | 276.794 | 245.036 | 266.484 | 263.849 | 268.975 | 240.108 | 179.765 | 171.642 | 144.093 | 152.672 | 113.61 | 89.405 | 89.73 | 78.167 | 77.043 | 58.612 | 70.828 | 56.578 | 51.67 | 65.295 | 34.445 |
Overige kosten
| 56.71 | 30.993 | 5.633 | 55.085 | 16.497 | -4.291 | -4.241 | -4.06 | -4.218 | -4.197 | 35.655 | 19.331 | 43.037 | 8.095 | 78.543 | 11.844 | 11.921 | 72.31 | 35.895 | 8.494 | 32.797 | 7.981 | 33.466 | 11.908 | 15.889 | 10.719 | 11.332 | 11.64 | 1.467 | 10.015 | 14.471 | 61.185 | 9.099 | 17.773 | 24.432 | 20.375 | 0.512 | 9.364 | 11.915 | 2.649 | 1.684 | 3.644 | 7.542 | -0.003 | 0.128 | 1.848 | -0.035 | 0.739 |
Bedrijfskosten
| 1,801.27 | 1,789.542 | 1,642.198 | 1,774.848 | 1,789.226 | 1,727.6 | 1,726.948 | 1,646.941 | 1,591.504 | 1,446.61 | 1,373.022 | 1,298.837 | 1,154.29 | 993.447 | 973.055 | 927.622 | 901.357 | 760.452 | 705.618 | 769.612 | 679.073 | 627.385 | 659.251 | 644.211 | 614.13 | 568.154 | 594.705 | 575.163 | 543.189 | 520.307 | 556.128 | 555.75 | 484.832 | 363.074 | 164.797 | 306.576 | 292.613 | 241.54 | 198.497 | 193.864 | 175.449 | 157.004 | 138.968 | 131.869 | 109.717 | 91.502 | 92.086 | 81.471 |
Bedrijfsresultaat
| 546.998 | 73.163 | 27.781 | 346.05 | -118.431 | 16.323 | 843.859 | 1,696.549 | 2,344.682 | 1,824.22 | 1,564.167 | 2,027.821 | 1,654.056 | 1,001.695 | 832.159 | 854.29 | 762.797 | 660.39 | 955.824 | 565.273 | 490.803 | 321.707 | 428.429 | 560.778 | 480.219 | 442.683 | 483.722 | 509.801 | 516.835 | 360.883 | 504.78 | 341.212 | 360.334 | 234.5 | 442.621 | 246.628 | 297.719 | 188.209 | 225.68 | 206.724 | 221.391 | 109.286 | 185.571 | 132.153 | 122.182 | 94.891 | 135.176 | 101.795 |
Bedrijfsresultaat ratio
| 0.119 | 0.019 | 0.006 | 0.084 | -0.033 | 0.005 | 0.18 | 0.283 | 0.345 | 0.303 | 0.254 | 0.343 | 0.315 | 0.24 | 0.204 | 0.234 | 0.231 | 0.231 | 0.288 | 0.196 | 0.195 | 0.157 | 0.189 | 0.221 | 0.198 | 0.203 | 0.21 | 0.223 | 0.237 | 0.197 | 0.237 | 0.18 | 0.2 | 0.178 | 0.327 | 0.207 | 0.238 | 0.208 | 0.239 | 0.226 | 0.261 | 0.194 | 0.276 | 0.245 | 0.243 | 0.253 | 0.311 | 0.284 |
Totaal overige inkomsten en kosten netto
| 116.038 | 202.28 | 171.646 | 121.634 | -39.241 | 131.217 | 32.749 | -83.078 | 22.224 | -7.176 | -13.694 | 42.791 | 90.576 | 45.348 | 261.536 | -62.345 | -31.65 | 47.618 | -256.347 | 43.595 | 234.532 | 56.23 | -30.839 | 22.899 | 33.738 | -7.309 | 7.762 | -32.06 | 0.741 | 14.703 | 7.344 | 45.416 | -9.986 | 14.642 | 11.375 | 47.02 | 8.827 | 19.238 | 4.25 | 6.697 | 7.94 | 5.381 | -3.108 | 0.013 | -1.318 | -0.059 | 0.466 | 0.978 |
Inkomen voor belasting
| 663.036 | 275.443 | 199.427 | 467.684 | -157.672 | 147.54 | 876.608 | 1,613.471 | 2,366.906 | 1,817.044 | 1,550.473 | 2,070.612 | 1,744.632 | 1,047.043 | 1,093.695 | 791.945 | 731.147 | 708.008 | 699.477 | 608.868 | 725.335 | 377.937 | 397.59 | 583.677 | 513.957 | 435.374 | 491.484 | 477.741 | 517.576 | 375.586 | 512.124 | 386.628 | 350.348 | 249.142 | 453.996 | 293.648 | 306.546 | 207.447 | 229.93 | 213.421 | 229.331 | 114.667 | 182.463 | 132.166 | 120.864 | 94.832 | 135.642 | 102.773 |
Inkomen voor belasting ratio
| 0.144 | 0.072 | 0.047 | 0.114 | -0.044 | 0.043 | 0.187 | 0.269 | 0.348 | 0.302 | 0.252 | 0.35 | 0.332 | 0.25 | 0.268 | 0.217 | 0.222 | 0.248 | 0.211 | 0.212 | 0.288 | 0.184 | 0.175 | 0.23 | 0.212 | 0.2 | 0.214 | 0.209 | 0.237 | 0.205 | 0.24 | 0.204 | 0.195 | 0.189 | 0.335 | 0.246 | 0.245 | 0.229 | 0.243 | 0.233 | 0.271 | 0.203 | 0.272 | 0.245 | 0.24 | 0.253 | 0.312 | 0.287 |
Belastingkosten
| 76.19 | 159.056 | 27.566 | 7.847 | -22.907 | -27.326 | 28.718 | 123.062 | 204.283 | 173.054 | 182.392 | 170.848 | 189.85 | 72.34 | 30.398 | 24.119 | 15.024 | 13.459 | 16.461 | 19.931 | 35.807 | 13.536 | 11.203 | 29.07 | 36.404 | 24.07 | 13.594 | 14.321 | 14.755 | 11.7 | 11.031 | -0.872 | 7.833 | 10.594 | 45.956 | 11.073 | -0.78 | 4.147 | -3.24 | -3.314 | -6.827 | -0.34 | -3.084 | 0.013 | 0 | 0 | 0.384 | 0 |
Nettowinst
| 560.604 | 78.007 | 136.34 | 494.367 | -103.08 | 218.377 | 901.336 | 1,468.52 | 2,090.776 | 1,578.099 | 1,381.474 | 1,838.387 | 1,522.173 | 991.742 | 1,081.875 | 772.934 | 723.844 | 699.825 | 683.016 | 588.937 | 689.528 | 364.401 | 386.387 | 554.607 | 477.553 | 411.304 | 477.89 | 463.42 | 502.821 | 363.886 | 501.093 | 387.5 | 342.515 | 238.548 | 408.04 | 282.575 | 307.327 | 203.305 | 233.17 | 216.735 | 236.158 | 114.667 | 182.439 | 132.166 | 120.864 | 94.832 | 135.642 | 102.773 |
Nettowinstmarge
| 0.121 | 0.02 | 0.032 | 0.12 | -0.029 | 0.064 | 0.192 | 0.245 | 0.307 | 0.262 | 0.224 | 0.311 | 0.289 | 0.237 | 0.265 | 0.212 | 0.219 | 0.245 | 0.206 | 0.205 | 0.273 | 0.177 | 0.17 | 0.218 | 0.197 | 0.189 | 0.208 | 0.203 | 0.23 | 0.199 | 0.235 | 0.205 | 0.19 | 0.181 | 0.301 | 0.237 | 0.246 | 0.225 | 0.246 | 0.237 | 0.279 | 0.203 | 0.272 | 0.245 | 0.24 | 0.253 | 0.312 | 0.287 |
WPA (Winst Per Aandeel)
| 1.46 | 0.2 | 0.36 | 1.29 | -0.27 | 0.57 | 2.37 | 3.87 | 5.53 | 3.96 | 3.66 | 4.92 | 1.02 | 2.67 | 2.94 | 2.1 | 1.98 | 1.92 | 1.9 | 1.64 | 1.92 | 1.02 | 1.1 | 1.57 | 1.36 | 1.18 | 1.39 | 1.35 | 1.48 | 1.09 | 1.6 | 1.24 | 1.11 | 0.77 | 1.33 | 0.92 | 1 | 0.67 | 0.77 | 0.71 | 0.78 | 0.38 | 0.69 | 0.5 | 0.38 | 0.37 | 0.67 | 0.51 |
Verwaterde WPA
| 1.42 | 0.2 | 0.34 | 1.26 | -0.27 | 0.55 | 2.29 | 3.69 | 5.5 | 3.96 | 3.66 | 4.64 | 0.96 | 2.52 | 2.94 | 2 | 1.89 | 1.85 | 1.9 | 1.6 | 1.88 | 0.99 | 1.1 | 1.51 | 1.31 | 1.13 | 1.39 | 1.28 | 1.39 | 1.02 | 1.6 | 1.17 | 1.06 | 0.74 | 1.33 | 0.89 | 0.97 | 0.64 | 0.77 | 0.69 | 0.75 | 0.37 | 0.69 | 0.48 | 0.37 | 0.36 | 0.67 | 0.4 |
EBITDA
| 722.957 | 246.22 | 215.617 | 530.159 | 57.036 | 189.674 | 1,012.11 | 1,852.977 | 2,489.637 | 1,947.938 | 2,074.288 | 2,189.691 | 1,805.771 | 1,146.851 | 956.571 | 869.062 | 833.982 | 838.461 | 1,050.874 | 674.747 | 601.194 | 403.62 | 523.558 | 661.388 | 581.128 | 491.217 | 550.306 | 537.56 | 577.512 | 443.815 | 598.155 | 470.029 | 452.35 | 266.526 | 476.318 | 256.122 | 307.308 | 197.899 | 232.833 | 213.428 | 227.678 | 112.133 | 186.73 | 135.275 | 124.445 | 97.13 | 137.07 | 105.24 |
EBITDA ratio
| 0.157 | 0.064 | 0.05 | 0.129 | 0.016 | 0.055 | 0.215 | 0.309 | 0.366 | 0.324 | 0.337 | 0.37 | 0.343 | 0.274 | 0.235 | 0.239 | 0.253 | 0.294 | 0.316 | 0.234 | 0.238 | 0.196 | 0.23 | 0.261 | 0.24 | 0.225 | 0.239 | 0.236 | 0.264 | 0.242 | 0.281 | 0.248 | 0.251 | 0.202 | 0.352 | 0.215 | 0.246 | 0.219 | 0.246 | 0.233 | 0.269 | 0.199 | 0.278 | 0.251 | 0.248 | 0.259 | 0.316 | 0.294 |