Elite Material Co., Ltd. (ELITEMAT) gelir tablosu
TAI · Technology · Hardware, Equipment & Parts · Çalışan: 2.098 · CEO: Ding-Yu Dong
- Fiyat
- NT$4.705,00 +%0,64
- Piyasa değeri
- NT$1,69 Tn
- Şirket değeri
- NT$1,7 Tn
- Son rapor
- Q3 '26 2026-09-30 tarihinde sunuldu
- Sonraki rapor
- 2027-02-25 EPS tahmini: NT$48,88
Elite Material Co., Ltd. (ELITEMAT), Q3 '26 dönemi için NT$60,9 Mr gelir (+%142,1 yıllık), NT$18,7 Mr faaliyet kârı (gelirin %30,7 kadarı) ve NT$14,5 Mr net kâr bildirdi. Son dört çeyrekte gelir NT$166 Mr oldu.
Gelir tablosu
| Gelir tablosu | Eğilim | Q4 '23 | Q1 '24 | Q2 '24 | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 | Q3 '26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gelir | NT$12,9 Mr | NT$12,9 Mr | NT$15,4 Mr | NT$17,5 Mr | NT$18,6 Mr | NT$21,7 Mr | NT$22,5 Mr | NT$25,1 Mr | NT$24,9 Mr | NT$33,1 Mr | NT$47,3 Mr | NT$60,9 Mr | |
| Satışların maliyeti | NT$9,29 Mr | NT$9,22 Mr | NT$11,3 Mr | NT$12,7 Mr | NT$13,3 Mr | NT$15,1 Mr | NT$15,7 Mr | NT$17,6 Mr | NT$17,7 Mr | NT$23,4 Mr | NT$31,4 Mr | NT$38 Mr | |
| Brüt kâr | NT$3,6 Mr | NT$3,68 Mr | NT$4,17 Mr | NT$4,72 Mr | NT$5,28 Mr | NT$6,59 Mr | NT$6,83 Mr | NT$7,5 Mr | NT$7,2 Mr | NT$9,63 Mr | NT$15,9 Mr | NT$22,8 Mr | |
| Araştırma ve geliştirme | NT$393 Mn | NT$344 Mn | NT$397 Mn | NT$467 Mn | NT$538 Mn | NT$479 Mn | NT$509 Mn | NT$592 Mn | -NT$1,58 Mr | NT$764 Mn | NT$907 Mn | NT$1,31 Mr | |
| Satış ve pazarlama | NT$390 Mn | NT$368 Mn | NT$386 Mn | NT$494 Mn | NT$637 Mn | NT$743 Mn | NT$829 Mn | NT$0 | NT$746 Mn | NT$789 Mn | NT$0 | NT$0 | |
| Genel ve idari giderler | NT$418 Mn | NT$488 Mn | NT$527 Mn | NT$587 Mn | NT$561 Mn | NT$828 Mn | NT$845 Mn | NT$0 | NT$890 Mn | NT$1,04 Mr | NT$0 | NT$0 | |
| Diğer faaliyet giderleri | NT$129 Mn | NT$152 Mn | NT$137 Mn | NT$0 | NT$0 | NT$0 | NT$0 | NT$0 | NT$2,21 Mr | -NT$95 Mn | NT$0 | NT$0 | |
| Faaliyet giderleri | NT$1,15 Mr | NT$1,14 Mr | NT$1,25 Mr | NT$1,55 Mr | NT$1,74 Mr | NT$2,05 Mr | NT$2,18 Mr | NT$2,51 Mr | NT$2,27 Mr | NT$2,5 Mr | NT$3,17 Mr | NT$4,15 Mr | |
| Faaliyet kârı | NT$2,45 Mr | NT$2,54 Mr | NT$2,92 Mr | NT$3,17 Mr | NT$3,54 Mr | NT$4,54 Mr | NT$4,65 Mr | NT$4,99 Mr | NT$4,93 Mr | NT$7,13 Mr | NT$12,7 Mr | NT$18,7 Mr | |
| Faiz geliri | NT$33,2 Mn | NT$26,7 Mn | NT$32,4 Mn | NT$38,8 Mn | NT$45,7 Mn | NT$42,8 Mn | NT$66 Mn | NT$76,7 Mn | -NT$186 Mn | NT$69,9 Mn | NT$63,4 Mn | NT$67,2 Mn | |
| Faiz gideri | NT$85,5 Mn | NT$101 Mn | NT$118 Mn | NT$121 Mn | NT$119 Mn | NT$108 Mn | NT$114 Mn | NT$123 Mn | -NT$344 Mn | NT$135 Mn | NT$152 Mn | NT$206 Mn | |
| Diğer faaliyet dışı gelirler (yatırım kazançları, kur farkları ...) | -NT$162 Mn | -NT$179 Mn | -NT$169 Mn | -NT$128 Mn | NT$55,9 Mn | -NT$235 Mn | NT$64 Mn | -NT$254 Mn | NT$425 Mn | NT$0 | NT$0 | NT$0 | |
| Toplam faaliyet dışı gelir | NT$76,9 Mn | NT$77,8 Mn | NT$51,6 Mn | NT$6,87 Mn | -NT$175 Mn | NT$128 Mn | -NT$178 Mn | NT$131 Mn | -NT$313 Mn | NT$65,7 Mn | NT$51,6 Mn | NT$16,9 Mn | |
| Vergi öncesi kâr | NT$2,53 Mr | NT$2,61 Mr | NT$2,98 Mr | NT$3,17 Mr | NT$3,37 Mr | NT$4,67 Mr | NT$4,47 Mr | NT$5,12 Mr | NT$4,62 Mr | NT$7,19 Mr | NT$12,8 Mr | NT$18,7 Mr | |
| Gelir vergisi | NT$542 Mn | NT$637 Mn | NT$542 Mn | NT$659 Mn | NT$726 Mn | NT$1,2 Mr | NT$989 Mn | NT$1,16 Mr | NT$884 Mn | NT$1,86 Mr | NT$2,91 Mr | NT$4,2 Mr | |
| Net kâr | NT$1,99 Mr | NT$1,98 Mr | NT$2,44 Mr | NT$2,52 Mr | NT$2,65 Mr | NT$3,47 Mr | NT$3,48 Mr | NT$3,97 Mr | NT$3,73 Mr | NT$5,34 Mr | NT$9,87 Mr | NT$14,5 Mr | |
| EPS (temel) | NT$5,79 | NT$5,76 | NT$7,08 | NT$7,30 | NT$7,68 | NT$10,01 | NT$10,02 | NT$11,19 | NT$10,45 | NT$14,90 | NT$27,55 | NT$40,47 | |
| EPS (seyreltilmiş) | NT$5,72 | NT$5,69 | NT$7,01 | NT$7,25 | NT$7,38 | NT$9,72 | NT$9,62 | NT$11,06 | NT$10,42 | NT$14,89 | NT$27,55 | NT$40,44 | |
| Hisse sayısı (temel, ağırlıklı) | 343 Mn | 344 Mn | 344 Mn | 345 Mn | 345 Mn | 347 Mn | 347 Mn | 354 Mn | 351 Mn | 358 Mn | 358 Mn | 358 Mn | |
| Hisse sayısı (seyreltilmiş, ağırlıklı) | 348 Mn | 348 Mn | 347 Mn | 347 Mn | 359 Mn | 357 Mn | 362 Mn | 359 Mn | 351 Mn | 359 Mn | 358 Mn | 359 Mn | |
| Amortisman ve itfa | NT$385 Mn | NT$403 Mn | NT$449 Mn | NT$458 Mn | NT$460 Mn | NT$468 Mn | NT$447 Mn | NT$438 Mn | NT$497 Mn | NT$583 Mn | NT$628 Mn | NT$719 Mn | |
| EBITDA | NT$3 Mr | NT$3,12 Mr | NT$3,54 Mr | NT$3,75 Mr | NT$3,95 Mr | NT$5,24 Mr | NT$5,03 Mr | NT$5,68 Mr | NT$5 Mr | NT$7,71 Mr | NT$13,4 Mr | NT$19,4 Mr |
| Gelir tablosu | Eğilim | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gelir | NT$22,1 Mr | NT$23,6 Mr | NT$22,9 Mr | NT$24,9 Mr | NT$27,2 Mr | NT$38,5 Mr | NT$38,7 Mr | NT$41,3 Mr | NT$64,4 Mr | NT$94,3 Mr | |
| Satışların maliyeti | NT$16,3 Mr | NT$17,8 Mr | NT$18,3 Mr | NT$18,8 Mr | NT$20,2 Mr | NT$28,4 Mr | NT$29 Mr | NT$30 Mr | NT$46,4 Mr | NT$66,1 Mr | |
| Brüt kâr | NT$5,77 Mr | NT$5,83 Mr | NT$4,58 Mr | NT$6,1 Mr | NT$7,04 Mr | NT$10,1 Mr | NT$9,71 Mr | NT$11,3 Mr | NT$18 Mr | NT$28,1 Mr | |
| Araştırma ve geliştirme | NT$203 Mn | NT$278 Mn | NT$416 Mn | NT$500 Mn | NT$583 Mn | NT$771 Mn | NT$953 Mn | NT$1,27 Mr | NT$1,75 Mr | NT$2,14 Mr | |
| Satış ve pazarlama | NT$1,04 Mr | NT$958 Mn | NT$905 Mn | NT$745 Mn | NT$867 Mn | NT$1,11 Mr | NT$1,23 Mr | NT$1,23 Mr | NT$1,88 Mr | NT$3,29 Mr | |
| Genel ve idari giderler | NT$588 Mn | NT$586 Mn | NT$497 Mn | NT$768 Mn | NT$914 Mn | NT$1,26 Mr | NT$1,3 Mr | NT$1,49 Mr | NT$2,16 Mr | NT$3,57 Mr | |
| Diğer faaliyet giderleri | NT$5,71 Mn | NT$0 | NT$0 | NT$0 | NT$0 | NT$23,3 Mn | NT$0 | NT$0 | NT$0 | NT$5 Mn | |
| Faaliyet giderleri | NT$1,83 Mr | NT$1,82 Mr | NT$1,82 Mr | NT$2,01 Mr | NT$2,36 Mr | NT$3,15 Mr | NT$3,48 Mr | NT$3,79 Mr | NT$5,8 Mr | NT$9,01 Mr | |
| Faaliyet kârı | NT$3,94 Mr | NT$4,01 Mr | NT$2,76 Mr | NT$4,26 Mr | NT$4,9 Mr | NT$6,98 Mr | NT$6,48 Mr | NT$7,34 Mr | NT$12,2 Mr | NT$19,1 Mr | |
| Faiz geliri | NT$0 | NT$51 Mn | NT$66,6 Mn | NT$90,4 Mn | NT$74,3 Mn | NT$52,3 Mn | NT$62,4 Mn | NT$121 Mn | NT$144 Mn | NT$259 Mn | |
| Faiz gideri | NT$27,2 Mn | NT$34,8 Mn | NT$32,9 Mn | NT$47,1 Mn | NT$60,7 Mn | NT$76,3 Mn | NT$184 Mn | NT$319 Mn | NT$459 Mn | NT$476 Mn | |
| Diğer faaliyet dışı gelirler (yatırım kazançları, kur farkları ...) | -NT$5,71 Mn | -NT$56,7 Mn | -NT$101 Mn | NT$7,35 Mn | -NT$221 Mn | -NT$65,6 Mn | -NT$255 Mn | -NT$393 Mn | -NT$417 Mn | NT$0 | |
| Toplam faaliyet dışı gelir | -NT$21,5 Mn | NT$21,9 Mn | NT$68,5 Mn | -NT$54,4 Mn | NT$160 Mn | -NT$10,7 Mn | NT$70,8 Mn | NT$74,7 Mn | -NT$41,5 Mn | -NT$232 Mn | |
| Vergi öncesi kâr | NT$3,92 Mr | NT$4,03 Mr | NT$2,83 Mr | NT$4,2 Mr | NT$4,84 Mr | NT$6,91 Mr | NT$6,3 Mr | NT$7,42 Mr | NT$12,1 Mr | NT$18,9 Mr | |
| Gelir vergisi | NT$1,14 Mr | NT$1,23 Mr | NT$1,07 Mr | NT$959 Mn | NT$1,15 Mr | NT$1,41 Mr | NT$1,22 Mr | NT$1,93 Mr | NT$2,56 Mr | NT$4,23 Mr | |
| Net kâr | NT$2,77 Mr | NT$2,79 Mr | NT$1,75 Mr | NT$3,24 Mr | NT$3,69 Mr | NT$5,49 Mr | NT$5,07 Mr | NT$5,49 Mr | NT$9,58 Mr | NT$14,6 Mr | |
| EPS (temel) | NT$8,70 | NT$8,74 | NT$5,48 | NT$10,14 | NT$11,33 | NT$16,50 | NT$15,24 | NT$16,35 | NT$27,81 | NT$41,67 | |
| EPS (seyreltilmiş) | NT$8,65 | NT$8,53 | NT$5,25 | NT$9,73 | NT$11,07 | NT$16,46 | NT$14,86 | NT$15,78 | NT$27,30 | NT$40,81 | |
| Hisse sayısı (temel, ağırlıklı) | 318 Mn | 319 Mn | 320 Mn | 320 Mn | 326 Mn | 333 Mn | 333 Mn | 336 Mn | 344 Mn | 351 Mn | |
| Hisse sayısı (seyreltilmiş, ağırlıklı) | 320 Mn | 329 Mn | 334 Mn | 334 Mn | 334 Mn | 334 Mn | 343 Mn | 348 Mn | 351 Mn | 351 Mn | |
| Amortisman ve itfa | NT$469 Mn | NT$445 Mn | NT$468 Mn | NT$492 Mn | NT$609 Mn | NT$719 Mn | NT$774 Mn | NT$1,3 Mr | NT$1,77 Mr | NT$1,85 Mr | |
| EBITDA | NT$4,41 Mr | NT$4,51 Mr | NT$3,33 Mr | NT$4,74 Mr | NT$5,52 Mr | NT$7,72 Mr | NT$7,25 Mr | NT$9,04 Mr | NT$14,4 Mr | NT$21 Mr |
Şirket raporlarından standartlaştırılmıştır; çıkışlar ve maliyetler sağlayıcının bildirdiği işareti korur. Bitiş tarihi için bir dönemin üzerine gelin. Tutarlar TWD cinsindendir.
Gelir, faaliyet kârı ve büyüme
çeyreklikMarjlar
çeyreklikGelirin yüzdesi olarak maliyetler
çeyreklikDiğer tablolar
Kaynaklar
Tablolar, segment geliri, metrikler ve tahminler şirket raporlarından standartlaştırılmıştır.
Veri tarihi: 2026-11-02