ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
假設營收毛利率毛利營業 費用率減項所得稅減項業外 損益率加項稅後淨利股本推估 Q4 EPS
2024 EPS
股價EPS本益比營收
3
24Q4直觀40.8615.90%6.50 2.45%1.00 2.00%0.82 0.50%0.20 4.88 12.31 3.97 7.91 1007.91 12.65 10-11月營收27.24Q4 營收
4
40.8612.70%5.19 2.45%1.00 2.00%0.82 0.50%0.20 3.58 12.31 2.90 6.84 1006.84 14.61 12月營收直觀13.6240.86
5
40.8610.00%4.09 2.45%1.00 2.00%0.82 0.50%0.20 2.47 12.31 2.01 5.95 1005.95 16.81 12月營收樂觀1744.24
6
40.867.25%2.96 2.45%1.00 2.00%0.82 0.50%0.20 1.35 12.31 1.10 5.04 1005.04 19.86 12月營收悲觀1239.24
7
40.866.53%2.67 2.45%1.00 2.00%0.82 0.50%0.20 1.05 12.31 0.86 4.80 1004.80 20.85
8
樂觀44.24 15.90%7.03 2.45%1.08 2.00%0.88 0.50%0.22 5.03 12.31 4.09 8.03 1008.03 12.46
9
44.24 12.70%5.62 2.45%1.08 2.00%0.88 0.50%0.22 3.62 12.31 2.94 6.88 1006.88 14.54
10
44.24 10.00%4.42 2.45%1.08 2.00%0.88 0.50%0.22 2.42 12.31 1.97 5.91 1005.91 16.93
11
44.24 7.25%3.21 2.45%1.08 2.00%0.88 0.50%0.22 1.20 12.31 0.98 4.92 1004.92 20.33
12
44.24 6.53%2.89 2.45%1.08 2.00%0.88 0.50%0.22 0.89 12.31 0.72 4.66 1004.66 21.46
13
悲觀39.2415.90%6.24 2.45%0.96 2.00%0.78 0.50%0.20 4.46 12.31 3.62 7.56 1007.56 13.22
14
39.2412.70%4.98 2.45%0.96 2.00%0.78 0.50%0.20 3.20 12.31 2.60 6.54 1006.54 15.29
15
39.2410.00%3.92 2.45%0.96 2.00%0.78 0.50%0.20 2.14 12.31 1.74 5.68 1005.68 17.60
16
39.247.25%2.84 2.45%0.96 2.00%0.78 0.50%0.20 1.06 12.31 0.87 4.81 1004.81 20.81
17
39.246.53%2.56 2.45%0.96 2.00%0.78 0.50%0.20 0.78 12.31 0.64 4.58 1004.58 21.86
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100