|
截至 3 個月 |
2026年3月28日 |
|
2025年12月27日 |
|
2025年9月27日 |
|
2025年6月28日 |
|
2025年3月29日 |
|
2024年12月28日 |
|
2024年9月28日 |
|
2024年6月29日 |
|
2024年3月30日 |
|
2023年12月30日 |
|
2023年9月30日 |
|
2023年7月1日 |
|
2023年4月1日 |
|
2022年12月31日 |
|
2022年9月24日 |
|
2022年6月25日 |
|
2022年3月26日 |
|
2021年12月25日 |
|
2021年9月25日 |
|
2021年6月26日 |
|
2021年3月27日 |
|
2020年12月26日 |
|
2020年9月26日 |
|
2020年6月27日 |
|
2020年3月28日 |
|
2019年12月28日 |
|
|
|
產品 |
72.14% | |
79.12% | |
71.94% | |
70.84% | |
72.06% | |
78.81% | |
73.69% | |
71.77% | |
73.70% | |
80.67% | |
75.07% | |
74.07% | |
77.95% | |
82.27% | |
78.71% | |
76.37% | |
79.62% | |
84.25% | |
78.07% | |
78.53% | |
81.13% | |
85.86% | |
77.51% | |
77.96% | |
77.11% | |
86.15% | |
|
|
服務業 |
27.86% | |
20.88% | |
28.06% | |
29.16% | |
27.94% | |
21.19% | |
26.31% | |
28.23% | |
26.30% | |
19.33% | |
24.93% | |
25.93% | |
22.05% | |
17.73% | |
21.29% | |
23.63% | |
20.38% | |
15.75% | |
21.93% | |
21.47% | |
18.87% | |
14.14% | |
22.49% | |
22.04% | |
22.89% | |
13.85% | |
|
|
淨銷售額 |
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
|
|
產品 |
-44.23% | |
-46.94% | |
-45.89% | |
-46.39% | |
-46.17% | |
-47.83% | |
-46.95% | |
-46.40% | |
-46.75% | |
-48.87% | |
-47.58% | |
-47.85% | |
-49.34% | |
-51.87% | |
-51.46% | |
-50.01% | |
-50.67% | |
-51.89% | |
-51.33% | |
-50.22% | |
-51.85% | |
-55.75% | |
-54.40% | |
-54.78% | |
-53.71% | |
-56.71% | |
|
|
服務業 |
-6.50% | |
-4.90% | |
-6.93% | |
-7.12% | |
-6.78% | |
-5.29% | |
-6.83% | |
-7.34% | |
-6.68% | |
-5.25% | |
-7.25% | |
-7.64% | |
-6.40% | |
-5.17% | |
-6.28% | |
-6.74% | |
-5.58% | |
-4.35% | |
-6.47% | |
-6.48% | |
-5.65% | |
-4.47% | |
-7.44% | |
-7.22% | |
-7.93% | |
-4.93% | |
|
|
銷售成本 |
-50.73% |
|
-51.84% |
|
-52.82% |
|
-53.51% |
|
-52.95% |
|
-53.12% |
|
-53.78% |
|
-53.74% |
|
-53.42% |
|
-54.13% |
|
-54.83% |
|
-55.48% |
|
-55.74% |
|
-57.04% |
|
-57.74% |
|
-56.74% |
|
-56.25% |
|
-56.24% |
|
-57.80% |
|
-56.71% |
|
-57.49% |
|
-60.22% |
|
-61.84% |
|
-62.00% |
|
-61.64% |
|
-61.65% |
|
|
|
毛利率 |
49.27% |
|
48.16% |
|
47.18% |
|
46.49% |
|
47.05% |
|
46.88% |
|
46.22% |
|
46.26% |
|
46.58% |
|
45.87% |
|
45.17% |
|
44.52% |
|
44.26% |
|
42.96% |
|
42.26% |
|
43.26% |
|
43.75% |
|
43.76% |
|
42.20% |
|
43.29% |
|
42.51% |
|
39.78% |
|
38.16% |
|
38.00% |
|
38.36% |
|
38.35% |
|
|
|
研究與開發 |
-10.27% | |
-7.57% | |
-8.65% | |
-9.43% | |
-8.97% | |
-6.65% | |
-8.18% | |
-9.33% | |
-8.71% | |
-6.44% | |
-8.16% | |
-9.10% | |
-7.86% | |
-6.58% | |
-7.50% | |
-8.19% | |
-6.57% | |
-5.09% | |
-6.92% | |
-7.02% | |
-5.87% | |
-4.63% | |
-7.69% | |
-7.97% | |
-7.83% | |
-4.85% | |
|
|
銷售、一般和管理 |
-6.72% | |
-5.21% | |
-6.88% | |
-7.07% | |
-7.06% | |
-5.77% | |
-6.87% | |
-7.37% | |
-7.13% | |
-5.68% | |
-6.87% | |
-7.30% | |
-6.54% | |
-5.64% | |
-7.14% | |
-7.25% | |
-6.37% | |
-5.20% | |
-6.74% | |
-6.65% | |
-5.93% | |
-5.05% | |
-7.63% | |
-8.09% | |
-8.49% | |
-5.66% | |
|
|
運營費用 |
-17.00% |
|
-12.78% |
|
-15.53% |
|
-16.50% |
|
-16.02% |
|
-12.42% |
|
-15.05% |
|
-16.70% |
|
-15.84% |
|
-12.11% |
|
-15.04% |
|
-16.40% |
|
-14.40% |
|
-12.22% |
|
-14.64% |
|
-15.44% |
|
-12.93% |
|
-10.29% |
|
-13.66% |
|
-13.67% |
|
-11.81% |
|
-9.69% |
|
-15.32% |
|
-16.07% |
|
-16.32% |
|
-10.51% |
|
|
|
營業利潤 |
32.28% |
|
35.37% |
|
31.65% |
|
29.99% |
|
31.03% |
|
34.46% |
|
31.17% |
|
29.56% |
|
30.74% |
|
33.76% |
|
30.13% |
|
28.12% |
|
29.86% |
|
30.74% |
|
27.62% |
|
27.82% |
|
30.82% |
|
33.47% |
|
28.53% |
|
29.63% |
|
30.70% |
|
30.09% |
|
22.84% |
|
21.93% |
|
22.04% |
|
27.85% |
|
|
|
其他收入(支出),淨額 |
-0.05% | |
0.10% | |
0.37% | |
-0.18% | |
-0.29% | |
-0.20% | |
0.02% | |
0.17% | |
0.17% | |
-0.04% | |
0.03% | |
-0.32% | |
0.07% | |
-0.34% | |
-0.26% | |
-0.01% | |
0.16% | |
-0.20% | |
-0.65% | |
0.30% | |
0.57% | |
0.04% | |
0.19% | |
0.08% | |
0.48% | |
0.38% | |
|
|
所得稅準備金前的收益 |
32.23% |
|
35.48% |
|
32.01% |
|
29.81% |
|
30.74% |
|
34.26% |
|
31.19% |
|
29.72% |
|
30.92% |
|
33.72% |
|
30.17% |
|
27.79% |
|
29.93% |
|
30.41% |
|
27.35% |
|
27.80% |
|
30.98% |
|
33.27% |
|
27.89% |
|
29.92% |
|
31.27% |
|
30.13% |
|
23.03% |
|
22.01% |
|
22.52% |
|
28.23% |
|
|
|
所得稅準備金 |
-5.63% | |
-6.19% | |
-5.21% | |
-4.89% | |
-4.75% | |
-5.03% | |
-15.67% | |
-4.72% | |
-4.87% | |
-5.36% | |
-4.52% | |
-3.49% | |
-4.45% | |
-4.80% | |
-4.37% | |
-4.37% | |
-5.27% | |
-5.33% | |
-3.24% | |
-3.22% | |
-4.89% | |
-4.33% | |
-3.44% | |
-3.16% | |
-3.23% | |
-4.01% | |
|
|
淨收入 |
26.60% |
|
29.28% |
|
26.80% |
|
24.92% |
|
25.99% |
|
29.23% |
|
15.52% |
|
25.00% |
|
26.04% |
|
28.36% |
|
25.65% |
|
24.31% |
|
25.48% |
|
25.61% |
|
22.99% |
|
23.44% |
|
25.71% |
|
27.94% |
|
24.65% |
|
26.70% |
|
26.38% |
|
25.80% |
|
19.59% |
|
18.85% |
|
19.29% |
|
24.22% |
|
根據報告:
10-Q (報告日期: 2026-03-28), 10-Q (報告日期: 2025-12-27), 10-K (報告日期: 2025-09-27), 10-Q (報告日期: 2025-06-28), 10-Q (報告日期: 2025-03-29), 10-Q (報告日期: 2024-12-28), 10-K (報告日期: 2024-09-28), 10-Q (報告日期: 2024-06-29), 10-Q (報告日期: 2024-03-30), 10-Q (報告日期: 2023-12-30), 10-K (報告日期: 2023-09-30), 10-Q (報告日期: 2023-07-01), 10-Q (報告日期: 2023-04-01), 10-Q (報告日期: 2022-12-31), 10-K (報告日期: 2022-09-24), 10-Q (報告日期: 2022-06-25), 10-Q (報告日期: 2022-03-26), 10-Q (報告日期: 2021-12-25), 10-K (報告日期: 2021-09-25), 10-Q (報告日期: 2021-06-26), 10-Q (報告日期: 2021-03-27), 10-Q (報告日期: 2020-12-26), 10-K (報告日期: 2020-09-26), 10-Q (報告日期: 2020-06-27), 10-Q (報告日期: 2020-03-28), 10-Q (報告日期: 2019-12-28).
分析顯示營收結構發生顯著移轉,產品銷售佔淨銷售額的百分比由 2019 年底的 86.15% 逐步下降至 2026 年第一季的 72.14%。與此相對,服務業的貢獻度從 13.85% 提升至 27.86%,顯示營收來源趨向多元化,對高毛利服務業務的依賴程度增加。
- 毛利表現與成本控制
- 毛利率呈現持續且穩定的上升趨勢,從 38.35% 成長至 49.27%。這一成長主要得益於銷售成本佔淨銷售額的百分比由 61.65% 降至 50.73%,反映出生產效率的提升或產品組合向高毛利項目偏移。
- 營運費用趨勢
- 研究與開發費用佔比顯著增加,從 4.85% 攀升至 10.27%,顯示對技術創新投入的強度持續提升。銷售、一般和管理費用則相對穩定,長期維持在 5% 至 8% 的區間內。整體營運費用佔比由 10.51% 增加至 17%,顯示公司在擴大研發投入的同時,管理成本控制良好。
- 獲利能力分析
- 營業利潤率在 22% 至 35% 之間波動,但整體基調向上,從 27.85% 提升至 32.28%。淨收入率則維持在 24% 至 29% 的高水準,但在 2024 年 6 月 29 日出現明顯下滑至 15.52%,該異常波動與同期的所得稅準備金激增至 15.67% 具有直接相關性。
- 綜合財務洞見
- 數據顯示出一種從硬體驅動轉向服務驅動的戰略模式。雖然研發投入佔比增加,但由於毛利率的強勁成長,足以抵消營運費用的上升,進而推動營業利潤率的整體提升。除特定季度的稅務衝擊外,獲利能力保持高度穩定。