• 掃描立即下載
    掃描立即下載

WWD Woodward

336.71
5.46
(+1.65%)

Woodward WWD 產業機械及部件

336.71
5.46
(+1.65%)
showMore
單位：美金千元
科目 2025/Q3 2025/Q2 2025/Q1 2024/Q4 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
營業收入淨額
995,264 915,446 883,629 772,725 854,488 847,688 835,343 786,730 777,070 800,663 718,214 618,619 640,033 614,332 586,839 541,586 570,217 556,675 581,321 537,619
營業成本
717,864 666,287 643,530 583,091 646,733 617,702 600,954 582,381 587,510 597,661 559,149 492,663 504,506 480,403 453,425 419,151 436,434 422,457 434,243 401,640
營業毛利
277,400 249,159 240,099 189,634 207,755 229,986 234,389 204,349 189,560 203,002 159,065 125,956 135,527 133,929 133,414 122,435 133,783 134,218 147,078 135,979
營業費用
126,625 129,791 121,072 99,903 112,418 112,540 - 105,305 98,005 98,606 118,527 91,821 76,447 78,714 76,508 87,698 71,116 77,786 71,956 88,107
研發費用
39,043 41,088 37,230 30,207 34,689 38,728 36,465 30,794 32,061 33,623 37,777 28,634 29,782 32,224 32,384 25,392 27,703 29,765 27,627 31,996
推銷及管理費用
87,582 88,703 83,842 69,696 77,729 73,812 81,447 74,511 65,944 64,983 75,578 63,187 50,085 46,490 44,124 62,306 38,405 48,021 44,329 56,111
非經常性項目費用
- - - - - - - - - - 5,172 - -3,420 - - - 5,008 - - -
其他營業費用
- - - - - - - - - - - - - - - - - - - -
營業利益
150,775 119,368 119,027 89,731 95,337 117,446 116,477 99,044 91,555 104,396 40,538 34,135 59,080 55,215 56,906 34,737 62,667 56,432 75,122 47,872
其他收入及費用
19,208 - 25,825 24,464 19,671 16,166 15,677 22,112 18,221 13,517 12,548 8,756 8,198 3,605 5,387 11,315 7,093 10,663 11,614 8,618
利息費用
10,225 11,234 11,889 12,341 13,477 11,516 11,530 11,436 11,736 12,175 12,845 11,142 9,509 8,533 8,197 8,306 8,730 8,397 8,249 8,906
稅前純益
159,758 126,836 132,963 101,854 101,531 122,096 120,624 109,720 98,040 105,738 40,241 31,749 57,769 50,287 54,096 37,746 61,030 58,698 78,487 47,584
所得稅
22,135 18,388 24,014 14,763 18,235 20,021 23,068 19,676 15,388 21,139 4,730 2,143 3,728 10,841 6,190 7,441 11,125 9,837 10,174 6,014
稅後純益
137,623 108,448 108,949 87,091 83,296 102,075 97,556 90,044 82,652 84,599 35,511 29,606 54,041 39,446 47,906 30,305 49,905 48,861 68,313 41,570
基本每股稅後盈餘(元)
2.3 1.82 1.83 1.47 1.4 1.69 1.61 1.5 1.38 1.41 0.59 0.5 0.9 0.65 0.77 0.48 0.79 0.77 1.08 0.66
稀釋每股稅後盈餘(元)
2.23 1.76 1.78 1.42 1.36 1.63 1.56 1.46 1.34 1.37 0.58 0.49 0.87 0.63 0.74 0.47 0.76 0.74 1.04 0.64
基本平均股數(千股)
59,921 59,680 59,432 59,216 59,437 60,425 60,427 60,021 60,103 60,056 59,807 59,667 59,929 60,506 62,550 63,094 63,500 63,559 63,278 62,812
稀釋平均股數(千股)
61,720 61,488 61,344 61,141 61,385 62,522 62,365 61,846 62,039 61,591 61,227 60,928 61,234 62,088 64,618 65,099 65,711 65,910 65,654 64,892
還原基本每股稅後盈餘(元)
2.3 1.82 1.83 1.47 1.4 1.69 1.61 1.5 1.38 1.41 0.59 0.5 0.9 0.65 0.77 0.48 0.79 0.77 1.08 0.66
還原稀釋每股稅後盈餘(元)
2.23 1.76 1.78 1.42 1.36 1.63 1.56 1.46 1.34 1.37 0.58 0.49 0.87 0.63 0.74 0.47 0.76 0.74 1.04 0.64
還原基本平均股數(千股)
59,921 59,680 59,432 59,216 59,437 60,425 60,427 60,021 60,103 60,056 59,807 59,667 59,929 60,506 62,550 63,094 63,500 63,559 63,278 62,812
還原稀釋平均股數(千股)
61,720 61,488 61,344 61,141 61,385 62,522 62,365 61,846 62,039 61,591 61,227 60,928 61,234 62,088 64,618 65,099 65,711 65,910 65,654 64,892
EBITDA(千元)
199,165 166,724 172,418 142,071 144,336 162,404 161,379 149,981 140,218 147,957 83,039 72,195 96,648 88,747 92,903 76,773 101,485 99,338 119,215 89,567

目前沒有任何討論