AI assistant
Tripod Technology Corp. — Interim / Quarterly Report 2024
May 15, 2024
52276_rns_2024-05-15_a629e5ee-2042-40c8-99c1-ea0ec26021af.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [842 x 120] intentionally omitted <==
==> picture [842 x 120] intentionally omitted <==
健鼎科技
==> picture [842 x 120] intentionally omitted <==
2024 年 05 月
全球PCB製造產值區域別
| M USD | America+ Europe |
Japan | Korea | Taiwan | China | China Growth |
Worldwide TOTAL |
Worldwide Growth |
China's Share |
|
| 2015 | 4,709 | 5,655 | 6,652 | 7,204 | 26,729 | 2.0% | 55,325 | -3.7% | 48.3% | |
| 2016 | 4,662 | 5,253 | 6,232 | 6,922 | 27,123 | 1.5% | 54,207 | -2.0% | 50.0% | |
| 2017 | 4,705 | 5,256 | 6,860 | 7,536 | 29,732 | 9.6% | 58,843 | 8.6% | 50.5% | |
| 2018 | 4,833 | 5,439 | 6,550 | 7,842 | 32,702 | 10.0% | 62,396 | 6.0% | 52.4% | |
| 2019 | 4,583 | 5,288 | 6,439 | 7,676 | 32,942 | 0.7% | 61,311 | -1.7% | 53.7% | |
| 2020 | 4,556 | 5,771 | 6,996 | 8,445 | 35,009 | 6.3% | 65,219 | 6.4% | 53.7% | |
| 2021 | 5,248 | 7,308 | 8,267 | 10,182 | 44,150 | 26.1% | 80,920 | 24.1% | 54.6% | |
| 2022 | 5,254 | 7,280 | 9,052 | 11,121 | 43,553 | -1.4% | 81,740 | 1.0% | 53.3% | |
| 2023 | 4,934 | 6,078 | 7,034 | 8,698 | 37,794 | -13.2% | 69,517 | -15.0% | 54.4% | |
| 2024E | 5,058 | 6,316 | 7,486 | 9,375 | 39,341 | 4.1% | 72,971 | 5.0% | 53.9% |
Source : Prismark (Mar.2024)
2023年全球前20大PCB公司
單位: 百萬美金
| Rank | Makers | HQ | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 23/22 | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | Zhen Ding* | Taiwan | 3908(1) 3889(1) 4442(1) 5534(1) |
5704(1) 4835(1) |
-15.2% | ||||||||
| 2 | Unimicron |
Taiwan | 2620(4) 2781(2) 3117(2) 3920(2) |
4826(2) 3342(2) |
-30.7% | ||||||||
| 3 | Dongshan Precision (M-Flex* & Multek) | China | 1789(5) 2140(5) 2735(3) 3180(3) |
3229(3) 3276(3) |
1.5% | ||||||||
| 4 | Nippon Mektron* |
Japan | 2856(2) 2555(4) 2594(4) 2795(4) |
2591(4) 2479(4) |
-4.3% | ||||||||
| 5 | TTM | USA | 2847(3) 2689(3) 2105(5) 2249(7) |
2495(6) 2233(5) |
-10.5% | ||||||||
| 6 | Compeq | Taiwan | 1681(7) 1820(6) 2063(6) 2260(5) |
2560(5) 2146(6) |
-16.2% | ||||||||
| 7 8 |
Tripod Shennan |
Taiwan China |
1727(6) 1763(7) 1891(7) 2257(6) 1145(14) 1522(8) 1679(8) 2163(8) |
2218(7) 1919(7) 2083(9) 1909(8) |
-13.5% -8.3% |
||||||||
| 9 | AT&S | Austria | 1202(12) 1110(15) 1290(15) 1712(14) |
2033(10) 1631(9) |
-19.8% | ||||||||
| 10 | Kinwong | China | 752(27) 915(20) 1027(22) 1479(17) |
1563(16) 1519(10) |
5.7% | ||||||||
| 11 | Young Poong Group (KCC, Interflex*) | Korea | 1217(11) 1303(11) 1408(12) 1634(15) |
1738(12) 1489(11) |
-14.3% | ||||||||
| 12 | Kingboard PCB Group |
China | 1245(10) 1235(12) 1356(13) 1750(12) |
1671(13) 1488(12) |
-11.0% | ||||||||
| 13 | Ibiden |
Japan | 1083(15) 1156(14) 1444(11) 2055(9) |
1933(11) 1450(13) |
-25.0% | ||||||||
| 14 15 |
HannStar Board Group Wus Group |
Taiwan Taiwan |
1480(8) 1396(9) 1557(9) 2042(10) 1012(17) 1195(13) 1244(16) 1342(18) |
1605(15) 1380(14) 1404(19) 1373(15) |
-14.0% -2.2% |
||||||||
| 16 17 |
Nanya PCB SEMCO |
Taiwan Korea |
955(18) 1007(17) 1312(14) 1871(11) 1346(9) 1383(10) 1504(10) 1719(13) |
2167(8) 1360(16) 1623(14) 1315(17) |
-37.3% -19.0% |
||||||||
| 18 | Meiko | Japan | 1074(16) 1075(16) 1045(18) 1307(19) |
1274(23) 1250(18) |
-1.9% | ||||||||
| 19 | BH* | Korea | 693(28) 559(33) 617(32) 897(28) |
1297(22) 1218(24) |
-6.1% | ||||||||
| 20 | Victory Giant | China | 503 (38) 561(32) 816 (25) 1153 (23) |
1206 (24) 1120 (20) |
-4.7% | ||||||||
| Top20PCB Makers | 45220 38732 |
-14.3% |
==> picture [46 x 46] intentionally omitted <==
- FPCB Makers Include FPCB Assembly Value
Source : Prismark
健鼎 PCB 廠區地理位置
==> picture [487 x 203] intentionally omitted <==
==> picture [487 x 300] intentionally omitted <==
----- Start of picture text -----
PCB 2
PCB 1
PCB 3
----- End of picture text -----
==> picture [266 x 163] intentionally omitted <==
==> picture [206 x 16] intentionally omitted <==
----- Start of picture text -----
JiangSu- WuXi Site I (2003~)
----- End of picture text -----
==> picture [266 x 148] intentionally omitted <==
----- Start of picture text -----
JiangSu- WuXi Site I (2003~)
----- End of picture text -----
JiangSu- WuXi Site II (2007~)
==> picture [269 x 154] intentionally omitted <==
Vietnam- BienHoa (2023~)
HuBei- XianTao (2013~)
Taiwan- PingJen (1998~)
健鼎合併損益表
| 折舊與攤提 淨利歸屬於: 營業收入淨額 營業成本 基本每股盈餘 本公司業主 稅前淨利 所得稅費用 本期淨利 單位:新台幣百萬元 營業外淨收益 營業淨利 其他費損 營業毛利 營業費用 |
AMT % 54,451 100.0% 43,185 79.3% 11,266 20.7% 4,393 8.1% 103 0.2% 6,771 12.4% 1,028 1.9% 7,798 14.3% 1,761 3.2% 6,037 11.1% 6,037 11.1% $11.49 3,301 6.1% 2019 |
AMT % 55,548 100.0% 44,397 79.9% 11,150 20.1% 4,576 8.2% 0 0.0% 6,574 11.8% 1,182 2.1% 7,757 14.0% 1,631 2.9% 6,125 11.0% 6,126 11.0% $11.65 3,290 5.9% 2020 |
AMT % 63,000 100.0% 51,101 81.1% 11,899 18.9% 5,286 8.4% 0 0.0% 6,613 10.5% 885 1.4% 7,498 11.9% 1,639 2.6% 5,858 9.3% 5,858 9.3% $11.15 4,052 6.4% 2021 |
AMT % 65,784 100.0% 53,979 82.1% 11,805 17.9% 5,036 7.7% 0 0.0% 6,769 10.3% 1,056 1.6% 7,825 11.9% 1,624 2.5% 6,201 9.4% 6,200 9.4% $11.80 5,012 7.6% 2022 |
2023 | 2023 |
|---|---|---|---|---|---|---|
| AMT | AMT | AMT | AMT | AMT | % | |
| 54,451 43,185 |
55,548 44,397 |
63,000 51,101 |
65,784 53,979 |
58,862 47,476 |
100.0% 80.7% |
|
| 11,266 4,393 103 |
11,150 4,576 0 |
11,899 5,286 0 |
11,805 5,036 0 |
11,387 4,763 0 |
19.3% 8.1% 0.0% |
|
| 6,771 1,028 |
6,574 1,182 |
6,613 885 |
6,769 1,056 |
6,624 1,453 |
11.3% 2.5% |
|
| 7,798 1,761 |
7,757 1,631 |
7,498 1,639 |
7,825 1,624 |
8,077 2,015 |
13.7% 3.4% |
|
| 6,037 | 6,125 | 5,858 | 6,201 | 6,062 | 10.3% | |
| 6,037 | 6,126 | 5,858 | 6,200 | 6,062 | 10.3% | |
| $11.49 | $11.65 | $11.15 | $11.80 | $11.53 | ||
| 3,301 | 3,290 | 4,052 | 5,012 | 5,171 | 8.8% |
健鼎季度合併損益表
| 營業收入淨額 基本每股盈餘 稅前淨利 其他費損 淨利歸屬於: 本期淨利 營業成本 營業毛利 營業費用 營業淨利 營業外淨收益 所得稅費用 折舊攤提 本公司業主 單位:新台幣百萬元 |
AMT % 14,229 100.0% 12,051 84.7% 2,177 15.3% 1,121 7.9% 0 0.0% 1,056 7.4% 400 2.8% 1,456 10.2% 323 2.3% 1,133 8.0% 1,133 8.0% $2.16 1,340 9.4% 2023 Q1 |
AMT % 13,443 100.0% 11,151 82.9% 2,292 17.1% 1,086 8.1% 0 0.0% 1,207 9.0% 234 1.7% 1,441 10.7% 472 3.5% 969 7.2% 969 7.2% $1.84 1,316 9.8% 2023 Q2 |
AMT % 16,239 100.0% 12,646 77.9% 3,593 22.1% 1,265 7.8% 0 0.0% 2,328 14.3% 445 2.7% 2,773 17.1% 634 3.9% 2,139 13.2% 2,139 13.2% $4.07 1,289 7.9% 2023 Q3 |
AMT % 14,951 100.0% 11,627 77.8% 3,324 22.2% 1,291 8.6% 0 0.0% 2,033 13.6% 374 2.5% 2,407 16.1% 587 3.9% 1,820 12.2% 1,821 12.2% $3.46 1,226 8.2% 2023 Q4 |
2024 Q1 | 2024 Q1 |
|---|---|---|---|---|---|---|
| AMT 14,229 12,051 2,177 1,121 0 1,056 400 1,456 323 1,133 |
AMT 13,443 11,151 2,292 1,086 0 1,207 234 1,441 472 969 |
AMT 16,239 12,646 3,593 1,265 0 2,328 445 2,773 634 2,139 |
AMT 14,951 11,627 3,324 1,291 0 2,033 374 2,407 587 1,820 |
AMT 15,285 11,928 3,358 1,220 0 2,138 336 2,474 634 1,840 |
% | |
| 100.0% 78.0% |
||||||
| 22.0% 8.0% 0.0% |
||||||
| 14.0% 2.2% |
||||||
| 16.2% 4.1% |
||||||
| 12.0% | ||||||
| 1,133 $2.16 |
969 $1.84 |
2,139 $4.07 |
1,821 $3.46 |
1,840 $3.50 |
12.0% | |
| 1,340 | 1,316 | 1,289 | 1,226 | 1,163 | 7.6% |
健鼎合併資產負債表
| 單位: 新台幣百萬元 現金及約當現金 其他流動資產 基金及投資 固定資產 無形及其他資產 資產總計 短期借款 其他流動負債 長期借款 其他負債 股東權益 負債及股東權益總計 |
AMT % 18,864 22.2% 35,629 42.0% 0 0.0% 24,425 28.8% 5,869 6.9% 84,787 100.0% 16,355 19.3% 26,488 31.2% 0 0.0% 3,624 4.3% 38,320 45.2% 84,787 100.0% 2021 |
AMT % 18,864 22.2% 35,629 42.0% 0 0.0% 24,425 28.8% 5,869 6.9% 84,787 100.0% 16,355 19.3% 26,488 31.2% 0 0.0% 3,624 4.3% 38,320 45.2% 84,787 100.0% 2021 |
AMT % 15,219 19.9% 31,009 40.5% 0 0.0% 23,596 30.8% 6,720 8.8% 76,544 100.0% 7,617 10.0% 22,727 29.7% 0 0.0% 4,030 5.3% 42,170 55.1% 76,544 100.0% 2022 |
AMT % 15,219 19.9% 31,009 40.5% 0 0.0% 23,596 30.8% 6,720 8.8% 76,544 100.0% 7,617 10.0% 22,727 29.7% 0 0.0% 4,030 5.3% 42,170 55.1% 76,544 100.0% 2022 |
AMT % 17,818 23.3% 30,443 39.9% 0 0.0% 23,455 30.7% 4,644 6.1% 76,360 100.0% 7,263 9.5% 21,887 28.7% 0 0.0% 4,164 5.5% 43,047 56.4% 76,360 100.0% 2023 1Q |
AMT % 17,818 23.3% 30,443 39.9% 0 0.0% 23,455 30.7% 4,644 6.1% 76,360 100.0% 7,263 9.5% 21,887 28.7% 0 0.0% 4,164 5.5% 43,047 56.4% 76,360 100.0% 2023 1Q |
AMT % 20,632 27.0% 28,797 37.7% 0 0.0% 20,873 27.3% 6,043 7.9% 76,344 100.0% 6,045 7.9% 22,238 29.1% 0 0.0% 4,509 5.9% 43,553 57.0% 76,344 100.0% 2023 |
AMT % 20,632 27.0% 28,797 37.7% 0 0.0% 20,873 27.3% 6,043 7.9% 76,344 100.0% 6,045 7.9% 22,238 29.1% 0 0.0% 4,509 5.9% 43,553 57.0% 76,344 100.0% 2023 |
2024 1Q | 2024 1Q |
|---|---|---|---|---|---|---|---|---|---|---|
| AMT 18,864 35,629 0 24,425 5,869 84,787 16,355 26,488 0 3,624 38,320 84,787 |
AMT 15,219 31,009 0 23,596 6,720 76,544 7,617 22,727 0 4,030 42,170 76,544 |
AMT 17,818 30,443 0 23,455 4,644 76,360 7,263 21,887 0 4,164 43,047 76,360 |
AMT 20,632 28,797 0 20,873 6,043 76,344 6,045 22,238 0 4,509 43,553 76,344 |
AMT 27,026 27,018 0 20,802 6,817 81,663 6,788 23,427 0 4,656 46,792 81,663 |
% | |||||
| 33.1% 33.1% 0.0% 25.5% 8.3% |
||||||||||
| 100.0% | ||||||||||
| 8.3% 28.7% 0.0% 5.7% 57.3% |
||||||||||
| 100.0% | ||||||||||
| 總資產週轉率 (x) 固定資產週轉率 (x) 資產報酬率 (%) 股東權益報酬率 (%) 流動比率 (%) 負債佔資產比率 (%) 淨負債比率 (%) 每股淨現金 (NT$) 每股淨值 (NT$) |
0.79 2.88 7.3% 15.8% 127% 55% -7% 4.8 72.9 |
0.82 2.74 7.7% 15.4% 152% 45% -18% 14.5 80.2 |
0.74 2.42 5.9% 10.6% 166% 44% -25% 20.1 81.9 |
0.77 2.65 7.9% 14.1% 175% 43% -33% 27.8 82.9 |
0.77 2.93 9.3% 16.3% 179% 43% -43% 38.5 89.0 |
|||||
健鼎合併現金流量表
| 單位: 新台幣百萬元 稅前淨利 折舊費用及各項攤提 其他營業活動 營業活動之淨現金流入 購置固定資產資本支出 長期股權投資減少(增加) 其他投資活動 投資活動之淨現金流入 長短期借款增加(減少) 現金股利 其他融資活動 融資活動之淨現金流入 匯率影響數 淨現金部位之增加(減少) 期末現金及約當現金餘額 |
2020 7,757 3,290 -2,448 8,598 -5,971 0 -16 -5,987 70 -3,811 110 -3,630 -562 -1,581 26,033 |
2021 7,498 4,052 -7,015 4,535 -8,443 0 -2,247 -10,690 2,489 -3,863 -145 -1,519 505 -7,169 18,864 |
2022 7,825 5,012 5 12,843 -4,055 0 219 -3,836 -9,308 -3,679 -60 -13,047 396 -3,645 15,219 |
2023 8,077 5,171 2,678 15,926 -3,337 0 -893 -4,230 -1,571 -3,916 -446 -5,933 -351 5,412 20,632 |
1Q23 1,456 1,340 1,500 4,296 -1,284 0 214 -1,070 -391 0 -127 -518 -110 2,599 17,818 |
1Q24 2,474 1,163 -377 3,260 -574 0 2,183 1,609 705 0 36 741 784 6,395 27,026 |
|---|---|---|---|---|---|---|