QST International Corp.
TPEx:8349.TWO
59 (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
| 3,299.825 | 3,209.709 | 3,187.884 | 3,424.511 | 3,122.034 | 3,001.22 | 2,690.149 | 2,969.546 | 3,077.345 | 2,540.844 | 2,888.125 | 2,713.994 | 2,535.102 | 2,451.305 | 2,492.987 | 2,713.903 | 2,413.666 | 1,690.659 | 2,005.803 | 2,501.114 | 2,455.432 | 2,414.104 | 2,554.55 | 2,629.34 | 2,685.756 | 2,865.416 | 2,659.776 | 2,748.202 | 2,639.975 | 2,496.249 | 2,460.274 | 2,559.315 | 2,463.939 | 2,562.147 | 2,431.013 | 2,491.096 | 2,284.597 | 2,461.669 | 2,459.142 | 2,572.193 | 2,192.748 | 1,048.509 | 1,025.325 | 1,076.434 | 1,038.144 | 977.669 | 844.698 | 949.257 | 939.018 | 992.007 | 879.183 | 1,005.505 | 1,006.888 | 964.681 | 863.471 | 849.031 | 1,000.287 | 884.791 | 682.584 |
Kosten van de omzet
| 2,593.436 | 2,556.741 | 2,528.918 | 2,751.908 | 2,575.218 | 2,497.034 | 2,276.964 | 2,439.994 | 2,461.929 | 2,072.34 | 2,322.311 | 2,177.865 | 2,061.379 | 2,009.622 | 2,010.799 | 2,082.643 | 1,901.808 | 1,450.486 | 1,692.108 | 2,001.803 | 2,020.514 | 1,999.045 | 2,070.266 | 2,093.913 | 2,050.536 | 2,253.492 | 2,038.154 | 2,097.942 | 1,995.465 | 1,897.573 | 1,788.838 | 2,000.848 | 1,847.547 | 1,917.599 | 1,783.413 | 1,892.274 | 1,787.918 | 1,855.457 | 1,836.626 | 1,959.249 | 1,640.683 | 819.633 | 801.643 | 836.734 | 831.68 | 774.07 | 678.177 | 787.345 | 753.911 | 795.06 | 701.169 | 811.537 | 815.336 | 794.206 | 704.898 | 677.901 | 804.741 | 711.718 | 543.618 |
Brutowinst
| 706.389 | 652.968 | 658.966 | 672.603 | 546.816 | 504.186 | 413.185 | 529.552 | 615.416 | 468.504 | 565.814 | 536.129 | 473.723 | 441.683 | 482.188 | 631.26 | 511.858 | 240.173 | 313.695 | 499.311 | 434.918 | 415.059 | 484.284 | 535.427 | 635.22 | 611.924 | 621.622 | 650.26 | 644.51 | 598.676 | 671.436 | 558.467 | 616.392 | 644.548 | 647.6 | 598.822 | 496.679 | 606.212 | 622.516 | 612.944 | 552.065 | 228.876 | 223.682 | 239.7 | 206.464 | 203.599 | 166.521 | 161.912 | 185.107 | 196.947 | 178.014 | 193.968 | 191.552 | 170.475 | 158.573 | 171.13 | 195.546 | 173.073 | 138.966 |
Brutowinstmarge
| 0.214 | 0.203 | 0.207 | 0.196 | 0.175 | 0.168 | 0.154 | 0.178 | 0.2 | 0.184 | 0.196 | 0.198 | 0.187 | 0.18 | 0.193 | 0.233 | 0.212 | 0.142 | 0.156 | 0.2 | 0.177 | 0.172 | 0.19 | 0.204 | 0.237 | 0.214 | 0.234 | 0.237 | 0.244 | 0.24 | 0.273 | 0.218 | 0.25 | 0.252 | 0.266 | 0.24 | 0.217 | 0.246 | 0.253 | 0.238 | 0.252 | 0.218 | 0.218 | 0.223 | 0.199 | 0.208 | 0.197 | 0.171 | 0.197 | 0.199 | 0.202 | 0.193 | 0.19 | 0.177 | 0.184 | 0.202 | 0.195 | 0.196 | 0.204 |
Onderzoek- en ontwikkelingskosten
| 35.432 | 7.927 | 7.934 | 9.051 | 8.551 | 8.586 | 8.127 | 10.133 | 8.181 | 8.34 | 6.24 | 6.204 | 6.606 | 6.82 | 6.217 | 7.648 | 6.641 | 4.757 | 6.084 | 6.722 | 5.721 | 6.458 | 5.643 | 19.696 | 17.96 | 16.69 | 15.997 | 20.075 | 16.353 | 15.112 | 13.822 | 27.595 | 13.518 | 14.751 | 11.832 | 14.676 | 12.127 | 11.947 | 11.627 | 16.225 | 10.811 | 1.03 | 1.121 | 1.214 | 1.13 | 1.117 | 1.035 | 1.194 | 1.048 | 1.099 | 0.788 | 0.428 | 0.955 | 0.927 | 0.725 | 1.014 | 1.255 | 1.464 | 1.333 |
Algemene en administratieve kosten
| 193.596 | 205.454 | 184.025 | 188.66 | 189.772 | 169.396 | 165.862 | 166.184 | 173.043 | 153.859 | 170.329 | 170.656 | 139.101 | 151.86 | 143.819 | 176.98 | 149.048 | 147.57 | 139.364 | 135.123 | 169.274 | 183.04 | 166.165 | 148.887 | 202.087 | 197.928 | 193.772 | 184.935 | 170.833 | 162.32 | 179.153 | 240.424 | 185.619 | 194.15 | 196.135 | 220.29 | 172.137 | 162.841 | 150.658 | 113.621 | 265.453 | 26.902 | 71.849 | 49.577 | 44.718 | 52.209 | 45.041 | 51.821 | 48.246 | 48.342 | 47.368 | 49.773 | 46.448 | 43.508 | 46.994 | 36.686 | 57.622 | 47.857 | 45.563 |
Verkoop- en marketingkosten
| 227.611 | 214.508 | 215.149 | 147.65 | 191.047 | 176.397 | 177.059 | 189.927 | 230.682 | 192.477 | 262.979 | 219.416 | 224.665 | 187.174 | 187.306 | 206.418 | 176.011 | 133.551 | 160.149 | 202.84 | 189.56 | 195.085 | 197.7 | 201.429 | 188.453 | 193.118 | 183.144 | 191.341 | 177.978 | 150.061 | 167.843 | 113.925 | 204.205 | 195.227 | 186.529 | 184.783 | 172.723 | 183.377 | 152.598 | 204.017 | 130.867 | 119.438 | 64.436 | 116.759 | 92.06 | 87.676 | 76.768 | 69.776 | 81.504 | 82.05 | 74.369 | 84.215 | 88.948 | 85.706 | 75.004 | 79.723 | 77.645 | 86.537 | 59.356 |
Verkoop-, algemene en administratieve kosten
| 421.207 | 414.772 | 399.174 | 297.861 | 380.819 | 345.793 | 342.921 | 356.111 | 403.725 | 346.336 | 433.308 | 390.072 | 363.766 | 339.034 | 331.125 | 383.398 | 325.059 | 281.121 | 299.513 | 337.963 | 358.834 | 378.125 | 363.865 | 350.316 | 390.54 | 391.046 | 376.916 | 376.276 | 348.811 | 312.381 | 346.996 | 354.349 | 389.824 | 389.377 | 382.664 | 405.073 | 344.86 | 346.218 | 303.256 | 317.638 | 396.32 | 146.34 | 136.285 | 166.336 | 136.778 | 139.885 | 121.809 | 121.597 | 129.75 | 130.392 | 121.737 | 133.988 | 135.396 | 129.214 | 121.998 | 116.409 | 135.267 | 134.394 | 104.919 |
Overige kosten
| 249.75 | 0 | -384.017 | -3.104 | 81.652 | 21.548 | 0.678 | 0.383 | 1.139 | 0.264 | 0.803 | 75.372 | 8.296 | -8.111 | -16.031 | 62.521 | 27.825 | -0.773 | 42.651 | -11.75 | 8.166 | 7.666 | 15.866 | 39.399 | 25.433 | 54.003 | 50.789 | 97.518 | 21.958 | 24.868 | 12.476 | 126.212 | 12.796 | 33.708 | 4.089 | 41.892 | 40.768 | 62.536 | 40.384 | 56.759 | 26.013 | -7.514 | 17.018 | 9.697 | 11.262 | 12.114 | 8.497 | 1.946 | 8.336 | 9.345 | 0.857 | 11.026 | 8.972 | 5.552 | 3.784 | 2.828 | 9.734 | 4.285 | 7.877 |
Bedrijfskosten
| 706.389 | 422.699 | 384.017 | 306.912 | 389.38 | 354.712 | 351.726 | 366.627 | 413.045 | 354.94 | 440.351 | 398.593 | 380.523 | 347.479 | 337.222 | 393.363 | 331.778 | 285.93 | 305.612 | 333.293 | 364.979 | 384.431 | 370.491 | 369.882 | 410.217 | 409.028 | 394.059 | 398.408 | 355.298 | 327.883 | 360.978 | 385.082 | 403.547 | 401.191 | 394.737 | 418.577 | 355.057 | 360.151 | 314.268 | 333.863 | 407.131 | 147.37 | 137.406 | 167.55 | 137.908 | 141.002 | 122.844 | 122.791 | 130.798 | 131.491 | 122.525 | 134.416 | 136.351 | 130.141 | 122.723 | 117.423 | 136.522 | 135.858 | 106.252 |
Bedrijfsresultaat
| 0 | 230.269 | 274.949 | 365.691 | 261.804 | 196.139 | 106.388 | 220.155 | 293.615 | 156.918 | 202.756 | 221.585 | 93.2 | 94.204 | 144.966 | 237.897 | 180.08 | -45.757 | 8.083 | 166.018 | 69.939 | 30.628 | 113.793 | 165.545 | 225.003 | 202.896 | 227.563 | 251.852 | 289.212 | 270.793 | 310.458 | 173.385 | 212.845 | 243.357 | 252.863 | 180.245 | 141.622 | 246.061 | 308.248 | 279.081 | 144.934 | 81.506 | 86.276 | 72.15 | 68.556 | 62.597 | 43.677 | 39.121 | 54.309 | 65.456 | 55.489 | 59.552 | 55.201 | 40.334 | 35.85 | 53.707 | 59.024 | 37.215 | 32.714 |
Bedrijfsresultaat ratio
| 0 | 0.072 | 0.086 | 0.107 | 0.084 | 0.065 | 0.04 | 0.074 | 0.095 | 0.062 | 0.07 | 0.082 | 0.037 | 0.038 | 0.058 | 0.088 | 0.075 | -0.027 | 0.004 | 0.066 | 0.028 | 0.013 | 0.045 | 0.063 | 0.084 | 0.071 | 0.086 | 0.092 | 0.11 | 0.108 | 0.126 | 0.068 | 0.086 | 0.095 | 0.104 | 0.072 | 0.062 | 0.1 | 0.125 | 0.108 | 0.066 | 0.078 | 0.084 | 0.067 | 0.066 | 0.064 | 0.052 | 0.041 | 0.058 | 0.066 | 0.063 | 0.059 | 0.055 | 0.042 | 0.042 | 0.063 | 0.059 | 0.042 | 0.048 |
Totaal overige inkomsten en kosten netto
| 207.397 | 4.316 | 72.167 | -59.703 | 46.217 | -64.257 | -49.46 | -50.791 | -31.73 | -40.751 | -5.715 | -28.054 | -3.83 | -12.056 | -22.48 | 24.129 | 13.638 | -30.916 | 11.719 | -34.784 | -4.246 | -8.726 | 4.439 | 15.281 | 23.09 | 42.656 | 43.368 | 80.567 | 4.894 | 11.242 | -3.341 | 109.945 | -2.285 | 9.129 | -21.428 | 10.017 | 15.023 | 37.771 | 17.286 | 26.596 | 4.411 | 11.097 | 27.683 | 21.734 | 19.181 | 18.654 | 9.643 | 6.334 | 2.876 | 2.941 | -8.191 | 8.068 | 6.555 | -4.175 | 7.217 | -35.366 | 6.048 | -3.752 | -3.632 |
Inkomen voor belasting
| 207.397 | 234.585 | 347.116 | 305.988 | 185.711 | 131.882 | 56.928 | 169.364 | 261.885 | 116.167 | 197.041 | 193.531 | 89.37 | 73.137 | 122.486 | 261.198 | 193.718 | -76.673 | 19.802 | 131.234 | 65.693 | 21.902 | 118.232 | 180.826 | 248.093 | 245.552 | 270.931 | 332.419 | 294.106 | 282.035 | 307.117 | 283.33 | 210.56 | 252.486 | 231.435 | 190.262 | 156.645 | 281.657 | 321.884 | 305.677 | 145.946 | 92.426 | 113.994 | 93.884 | 87.737 | 81.251 | 53.32 | 45.455 | 57.185 | 68.397 | 47.298 | 67.62 | 61.756 | 36.159 | 43.067 | 18.341 | 65.072 | 33.463 | 29.082 |
Inkomen voor belasting ratio
| 0.063 | 0.073 | 0.109 | 0.089 | 0.059 | 0.044 | 0.021 | 0.057 | 0.085 | 0.046 | 0.068 | 0.071 | 0.035 | 0.03 | 0.049 | 0.096 | 0.08 | -0.045 | 0.01 | 0.052 | 0.027 | 0.009 | 0.046 | 0.069 | 0.092 | 0.086 | 0.102 | 0.121 | 0.111 | 0.113 | 0.125 | 0.111 | 0.085 | 0.099 | 0.095 | 0.076 | 0.069 | 0.114 | 0.131 | 0.119 | 0.067 | 0.088 | 0.111 | 0.087 | 0.085 | 0.083 | 0.063 | 0.048 | 0.061 | 0.069 | 0.054 | 0.067 | 0.061 | 0.037 | 0.05 | 0.022 | 0.065 | 0.038 | 0.043 |
Belastingkosten
| 59.319 | 65.106 | 141.129 | 105.463 | 55.039 | 37.994 | 19.902 | 40.3 | 58.937 | 25.758 | 47.016 | 49.396 | 21.171 | 20.807 | 22.256 | 69.061 | 48.105 | -23.75 | 17.466 | 42.043 | 12.833 | 13.2 | 30.395 | 38.262 | 57.267 | 44.56 | 65.503 | 63.317 | 69.848 | 68.885 | 75.133 | 48.58 | 55.965 | 91.906 | 82.712 | 64.027 | 33.119 | 81.107 | 99.907 | 112.978 | 51.742 | 24.004 | 29.898 | 11.992 | 22.637 | 24.569 | 12.035 | 13.095 | 12.18 | 19.173 | 11.552 | 22.349 | 19.536 | 11.818 | 8.837 | 10.483 | 15.024 | 6.793 | 7.498 |
Nettowinst
| 157.426 | 191.091 | 203.302 | 207.613 | 127.981 | 96.796 | 41.156 | 134.529 | 207.504 | 95.861 | 151.097 | 146.939 | 70.821 | 56.997 | 101.298 | 191.192 | 143.432 | -42.932 | 1.667 | 93.78 | 46.582 | 22.334 | 88.539 | 142.679 | 175.54 | 155.651 | 153.425 | 201.406 | 168.313 | 166.877 | 152.182 | 173.921 | 111.751 | 109.497 | 106.493 | 87.25 | 131.867 | 148.681 | 126.821 | 130.467 | 30.653 | 63.383 | 79.424 | 78.211 | 60.074 | 51.716 | 36.515 | 29.488 | 38.63 | 42.063 | 30.876 | 42.986 | 38.923 | 20.557 | 30.907 | 1.879 | 47.022 | 23.839 | 21.526 |
Nettowinstmarge
| 0.048 | 0.06 | 0.064 | 0.061 | 0.041 | 0.032 | 0.015 | 0.045 | 0.067 | 0.038 | 0.052 | 0.054 | 0.028 | 0.023 | 0.041 | 0.07 | 0.059 | -0.025 | 0.001 | 0.037 | 0.019 | 0.009 | 0.035 | 0.054 | 0.065 | 0.054 | 0.058 | 0.073 | 0.064 | 0.067 | 0.062 | 0.068 | 0.045 | 0.043 | 0.044 | 0.035 | 0.058 | 0.06 | 0.052 | 0.051 | 0.014 | 0.06 | 0.077 | 0.073 | 0.058 | 0.053 | 0.043 | 0.031 | 0.041 | 0.042 | 0.035 | 0.043 | 0.039 | 0.021 | 0.036 | 0.002 | 0.047 | 0.027 | 0.032 |
WPA (Winst Per Aandeel)
| 0.93 | 1.13 | 1.21 | 1.38 | 0.85 | 0.65 | 0.15 | 0.9 | 1.51 | 0.69 | 1.08 | 1.63 | 0.54 | 0.44 | 0.66 | 1.49 | 1.12 | -0.33 | 0.009 | 0.73 | 0.36 | 0.17 | 0.69 | 1.12 | 1.37 | 1.22 | 1.23 | 1.83 | 1.53 | 1.62 | 1.51 | 1.74 | 1.12 | 1.09 | 1.06 | 0.87 | 1.31 | 1.47 | 1.26 | 1.47 | 0.34 | 0.71 | 0.88 | 0.98 | 0.79 | 0.63 | 0.46 | 0.39 | 0.51 | 0.57 | 0.41 | 0.55 | 0.5 | 0.26 | 0.4 | 0.024 | 0.6 | 0.31 | 0.27 |
Verwaterde WPA
| 0.93 | 1.23 | 1.19 | 1.35 | 0.83 | 0.63 | 0.15 | 0.9 | 1.51 | 0.69 | 1.08 | 1.63 | 0.53 | 0.42 | 0.63 | 1.49 | 1.04 | -0.33 | 0.009 | 0.73 | 0.35 | 0.17 | 0.66 | 1.12 | 1.31 | 1.16 | 1.14 | 1.83 | 1.25 | 1.25 | 1.13 | 1.74 | 0.89 | 0.96 | 1 | 0.87 | 1.21 | 1.46 | 1.25 | 1.47 | 0.34 | 0.71 | 0.88 | 0.98 | 0.76 | 0.58 | 0.44 | 0.39 | 0.45 | 0.45 | 0.37 | 0.55 | 0.5 | 0.26 | 0.36 | 0.024 | 0.6 | 0.31 | 0.27 |
EBITDA
| 457.114 | 462.72 | 557.706 | 567.987 | 416.677 | 346.853 | 278.226 | 394.948 | 459.598 | 303.888 | 392.806 | 379.582 | 264.485 | 240.533 | 305.962 | 475.269 | 382.908 | 106.406 | 203.395 | 335.087 | 267.336 | 216.917 | 308.773 | 355.128 | 436.322 | 433.022 | 456.963 | 527.063 | 478.674 | 456.786 | 483.592 | 474.102 | 380.848 | 444.239 | 423.776 | 384.618 | 345.175 | 472.361 | 507.615 | 466.387 | 337.276 | 136.505 | 155.289 | 135.704 | 127.882 | 125.528 | 92.462 | 85.668 | 96.734 | 108.29 | 84.178 | 109.486 | 106.005 | 74.03 | 82.442 | 58.361 | 99.267 | 75.195 | 57.451 |
EBITDA ratio
| 0.139 | 0.144 | 0.145 | 0.165 | 0.146 | 0.125 | 0.107 | 0.139 | 0.159 | 0.132 | 0.136 | 0.145 | 0.112 | 0.106 | 0.128 | 0.178 | 0.161 | 0.074 | 0.112 | 0.14 | 0.115 | 0.097 | 0.127 | 0.146 | 0.168 | 0.157 | 0.173 | 0.195 | 0.186 | 0.187 | 0.201 | 0.189 | 0.158 | 0.173 | 0.174 | 0.154 | 0.158 | 0.192 | 0.206 | 0.181 | 0.154 | 0.13 | 0.151 | 0.126 | 0.123 | 0.128 | 0.109 | 0.089 | 0.102 | 0.113 | 0.096 | 0.099 | 0.113 | 0.074 | 0.095 | 0.074 | 0.099 | 0.085 | 0.085 |