AI assistant
DELTA — Interim / Quarterly Report 2023
Nov 6, 2023
52000_rns_2023-11-06_3dd6fc57-5de0-4560-9cfd-e2721386dc79.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Delta Electronics, Inc. 3Q 2023 Results 台達電子2023年第三季財報法人說明會
1 November 2023
Business Categories 業務範疇
==> picture [106 x 170] intentionally omitted <==
==> picture [103 x 170] intentionally omitted <==
==> picture [104 x 170] intentionally omitted <==
==> picture [106 x 170] intentionally omitted <==
Power Electronics 電源及零組件
Mobility 交通
-
EV Powertrain System
-
Components 零組件
電動車動力系統
-
Power and System 電源及系統
-
Fans & Thermal Management
風扇與散熱管理
==> picture [105 x 170] intentionally omitted <==
==> picture [106 x 170] intentionally omitted <==
Automation 自動化
-
Industrial Automation
-
工業自動化
-
Building Automation 樓宇自動化
==> picture [106 x 170] intentionally omitted <==
==> picture [106 x 170] intentionally omitted <==
Infrastructure 基礎設施
-
ICT Infrastructure 資通訊基礎設施
-
Energy Infrastructure 能源基礎設施
-
Display 視訊系統
==> picture [109 x 50] intentionally omitted <==
2 Delta Confidential
The financial numbers hereby are based on International
Financial Reporting Standards (IFRS) 本簡報財務數字係根據國際財務報導準則編製
Cumulative consolidated numbers have been reviewed by CPA 合併數字經會計師核閱
3Q 2023 Financial Results 2023年第三季結算數字
==> picture [109 x 50] intentionally omitted <==
4 Delta Confidential
Sales Revenues & Gross Profits 合併營收及毛利
NT$ billion 新台幣十億元
==> picture [561 x 302] intentionally omitted <==
----- Start of picture text -----
Sales
營收
3Q22 4Q22 1Q23 2Q23 3Q23
Sales 106.3 105.6 92.9 100.5 107.8
GP
毛利
3Q22 4Q22 1Q23 2Q23 3Q23
GP 32.2 29.6 25.6 29.4 31.8
GPM 30.3% 28.0% 27.5% 29.2% 29.6%
----- End of picture text -----
==> picture [265 x 330] intentionally omitted <==
----- Start of picture text -----
Y/Y Q/Q
年對年 季對季
Sales
+1% +7%
營收
GP
-1% +9%
毛利
----- End of picture text -----
==> picture [109 x 50] intentionally omitted <==
5 Delta Confidential
Operating Profits & Expenses 營業淨利及費用
| 00 5.0 10.0 15.0 20.0 25.0 30.0 35.0 40.0 R&D SG&A OP NT$ billion 新台幣十億元 |
13.6 10.7 8.4 10.3 11.9 10.2 10.1 9.5 10.2 10.4 8.4 8.8 7.7 8.8 9.6 3Q22 4Q22 1Q23 2Q23 3Q23 8.0% 8.3% 8.3% 8.8% 8.9% 9.6% 9.6% 10.2% 10.2% 9.6% 17.5% 17.8% 18.5% 19.0% 18.5% 12.7% 10.2% 9.1% 10.2% 11.0% |
13.6 10.7 8.4 10.3 11.9 10.2 10.1 9.5 10.2 10.4 8.4 8.8 7.7 8.8 9.6 3Q22 4Q22 1Q23 2Q23 3Q23 8.0% 8.3% 8.3% 8.8% 8.9% 9.6% 9.6% 10.2% 10.2% 9.6% 17.5% 17.8% 18.5% 19.0% 18.5% 12.7% 10.2% 9.1% 10.2% 11.0% |
13.6 10.7 8.4 10.3 11.9 10.2 10.1 9.5 10.2 10.4 8.4 8.8 7.7 8.8 9.6 3Q22 4Q22 1Q23 2Q23 3Q23 8.0% 8.3% 8.3% 8.8% 8.9% 9.6% 9.6% 10.2% 10.2% 9.6% 17.5% 17.8% 18.5% 19.0% 18.5% 12.7% 10.2% 9.1% 10.2% 11.0% |
13.6 10.7 8.4 10.3 11.9 10.2 10.1 9.5 10.2 10.4 8.4 8.8 7.7 8.8 9.6 3Q22 4Q22 1Q23 2Q23 3Q23 8.0% 8.3% 8.3% 8.8% 8.9% 9.6% 9.6% 10.2% 10.2% 9.6% 17.5% 17.8% 18.5% 19.0% 18.5% 12.7% 10.2% 9.1% 10.2% 11.0% |
13.6 10.7 8.4 10.3 11.9 10.2 10.1 9.5 10.2 10.4 8.4 8.8 7.7 8.8 9.6 3Q22 4Q22 1Q23 2Q23 3Q23 8.0% 8.3% 8.3% 8.8% 8.9% 9.6% 9.6% 10.2% 10.2% 9.6% 17.5% 17.8% 18.5% 19.0% 18.5% 12.7% 10.2% 9.1% 10.2% 11.0% |
|
|---|---|---|---|---|---|---|
| Y/Y 年對年 Q/Q 季對季 |
||||||
| R&D 研發費用 +13% +9% |
||||||
| SG&A 銷管費用 +2% +1% |
||||||
| . (% of sales) |
3Q22 | 4Q22 | 1Q23 | 2Q23 | 3Q23 | |
| R&D | 8.0% | 8.3% | 8.3% | 8.8% | 8.9% | |
| OPEX 總營業費用 +7% +5% |
||||||
| SG&A | 9.6% | 9.6% | 10.2% | 10.2% | 9.6% | |
| OPEX | 17.5% | 17.8% | 18.5% | 19.0% | 18.5% | |
| OP 營業淨利 -12% +16% |
||||||
| OPM | 12.7% | 10.2% | 9.1% | 10.2% | 11.0% |
==> picture [109 x 50] intentionally omitted <==
6 Delta Confidential
Performance by Segment 主要部門表現
==> picture [68 x 37] intentionally omitted <==
----- Start of picture text -----
Sales%
營收佔比
----- End of picture text -----
| NT$ million 新台幣百萬元 |
Sales Y/Y Q/Q |
Profits | Y/Y | Q/Q |
|---|---|---|---|---|
| Power Electronics 電源及零組件 |
70,393 +11% +15% |
10,842 +8% +18% |
||
| Automation 自動化 |
13,190 -8% -9% |
576 -43% -5% |
||
| Infrastructure 基礎設施 |
24,159 -15% -2% |
479 -81% -8% |
==> picture [228 x 298] intentionally omitted <==
----- Start of picture text -----
60% 61%
65%
13% 14%
12%
27% 25% 23%
3Q22 2Q23 3Q23
Power Electronics
Automation
Infrastructure
Others
----- End of picture text -----
==> picture [109 x 50] intentionally omitted <==
7 Delta Confidential
Non-operating Profits 業外損益
NT$ billion 新台幣十億元
==> picture [411 x 219] intentionally omitted <==
----- Start of picture text -----
新台幣十億元
Non-OP
業外損益
3Q22 4Q22 1Q23 2Q23 3Q23
1.7 0.7 1.6 1.6 1.9
non-op
% of sales 1.5% 0.7% 1.7% 1.7% 1.7%
----- End of picture text -----
-
*包含透過損益按公允價值衡量之有價證券已實現及未實現評價損益、股利收入、 採用權益法認列之投資損益及處分損益等
-
*The item includes realized and unrealized evaluations of gains or losses from
financial assets at fair value through profit or loss, dividend income, share of profit(loss) of associates accounted for under the equity, and gain (loss) on disposal of associates accounted for under the equity, etc.
| NT$ million 新台幣百萬元 |
3Q22 | 2Q23 | 3Q23 | |
|---|---|---|---|---|
| Gains or losses from | ||||
| investment* | 127 | 396 | 320 | |
| 投資損益* | ||||
| Interest income 利息收益 |
(10) | 205 | 206 | |
| FX income and valuation of FX forward 滙兌損益及遠匯評價損益等 |
874 | 251 | 537 | |
| Others 其他 |
642 | 813 | 811 | |
| Total 合計 |
1,633 | 1,665 | 1,874 |
8 Delta Confidential
Profits before Tax v.s EBITDA 稅前淨利及息稅折舊及攤銷前利潤
NT$ billion 新台幣十億元
==> picture [560 x 343] intentionally omitted <==
----- Start of picture text -----
Profits
before tax
稅前淨利
3Q22 4Q22 1Q23 2Q23 3Q23
PBT 15.1 11.5 10.0 11.9 13.8
% of sales 14.3% 10.9% 10.7% 11.9% 12.8%
EBITDA
息稅折舊及
攤銷前利潤
3Q22 4Q22 1Q23 2Q23 3Q23
EBITDA 20.1 16.7 15.3 17.4 19.7
% of sales 19.0% 15.8% 16.5% 17.4% 18.2%
----- End of picture text -----
| Y/Y | Q/Q | |
|---|---|---|
| 年對年 | 季對季 | |
| Profits | ||
| before tax | -9% | +15% |
| 稅前淨利 | ||
| EBITDA | ||
| 息稅折舊及 | -2% | +13% |
| 攤銷前利潤 |
==> picture [109 x 50] intentionally omitted <==
9 Delta Confidential
Net Profits after Tax 稅後淨利
| Net Profits after 稅後淨利 |
Net Profits after 稅後淨利 |
Net Profits after 稅後淨利 |
Net Profits after 稅後淨利 |
Net Profits after 稅後淨利 |
Tax | |
|---|---|---|---|---|---|---|
| NT$ billion | ||||||
| Net profits after tax 稅後淨利 新台幣十億元 |
NT$ million 新台幣百萬元 3Q22 2Q23 3Q23 |
|||||
| Profit before income tax 稅前淨利 15,172 11,948 13,771 |
||||||
| 3Q22 | 4Q22 | 1Q23 | 2Q23 | 3Q23 | ||
| Income tax 所得稅 (2,950) (2,425) (2,741) |
||||||
| 稅後淨利 | 11.1 | 7.9 | 6.9 | 8.2 | 9.3 | |
| 稅後淨利率 | 10.4% | 7.5% | 7.4% | 8.1% | 8.7% | |
| Non-controlling interest 非控制權益 (1,153) (1,374) (1,667) |
||||||
| Y/Y 年對年 Q/Q 季對季 Net profits after tax -15% +15% |
||||||
| Y/Y 年對年 Q/Q 季對季 |
||||||
| Net profit after tax 稅後淨利 11,069 8,149 9,363 |
||||||
| Net profits after tax -15% +15% |
==> picture [109 x 50] intentionally omitted <==
10 Delta Confidential
==> picture [82 x 43] intentionally omitted <==
----- Start of picture text -----
EPS
每股淨利
----- End of picture text -----
Unit: NT$ 新台幣元
==> picture [796 x 221] intentionally omitted <==
----- Start of picture text -----
4.26
3.60
3.05 3.14
2.66
3Q22 4Q22 1Q23 2Q23 3Q23
----- End of picture text -----
- *EPS based on shares outstanding of 2,598 million.
每股盈餘之設算基於在外流通股數25.98億股。
==> picture [109 x 50] intentionally omitted <==
11 Delta Confidential
YT3Q 2023 Financial Results 2023年前三季結算數字
==> picture [109 x 50] intentionally omitted <==
12 Delta Confidential
Sales Revenues & Gross Profits 合併營收及毛利
NT$ billion 新台幣十億元
Sales 營收 Y/Y 年對年 YT3Q22 YT3Q23 Sales 278.8 301.2 Sales +8% 營收 GP GP 毛利 +7% 毛利 YT3Q22 YT3Q23 GP 81.2 86.8 GPM 29.1% 28.8%
==> picture [109 x 50] intentionally omitted <==
13 Delta Confidential
Operating Profits & Expenses 營業淨利及費用
==> picture [890 x 368] intentionally omitted <==
----- Start of picture text -----
NT$ billion 80.0 Y/Y
新台幣十億元 26.1
70.0 23.0 年對年
60.0
R&D 50.0
27.5 30.1 R&D +13%
SG&A 40.0
研發費用
30.0
OP
20.0 30.7 30.6
10.0 SG&A
+10%
(% of sales) YT3Q22 YT3Q23 銷管費用
R&D 8.3% 8.7%
OPEX
+11%
SG&A 9.8% 10.0% 總營業費用
OPEX 18.1% 18.7%
OP
0%
營業淨利
OPM 11.0% 10.2%
----- End of picture text -----
==> picture [109 x 50] intentionally omitted <==
14 Delta Confidential
Performance by Segment 主要部門表現
| NT$ million 新台幣百萬元 Sales Y/Y Profits Y/Y Power Electronics 電源及零組件 186,270 +12% 26,961 +19% Automation 自動化 41,662 +6% 1,694 -36% Infrastructure 基礎設施 73,144 0% 1,931 -64% |
26% 24% 14% 14% 60% 62% YT3Q22 YT3Q23 Power Electronics Automation Infrastructure Others Sales% 營收佔比 |
|
|---|---|---|
==> picture [109 x 50] intentionally omitted <==
15 Delta Confidential
Non-operating Profits 業外損益
==> picture [358 x 248] intentionally omitted <==
----- Start of picture text -----
NT$ billion
新台幣十億元
Non-OP
業外損益
YT3Q22 YT3Q23
non-op 3.9 5.1
% of sales 1.4% 1.7%
----- End of picture text -----
*包含透過損益按公允價值衡量之有價證券已實現及未實現評價損益、股利收入、 採用權益法認列之投資損益及處分損益等
*The item includes realized and unrealized evaluations of gains or losses from
financial assets at fair value through profit or loss, dividend income, share of
profit(loss) of associates accounted for under the equity, and gain (loss) on disposal of associates accounted for under the equity, etc.
| NT$ million 新台幣百萬元 |
YT3Q22 | YT3Q23 |
|---|---|---|
| Gain on disposal of | ||
| investment | 4 | 1,141 |
| 處分投資損益 | ||
| Interest income 利息收益 |
(2) | 529 |
| FX income and valuation of | ||
| FX forward | 1,755 | 971 |
| 滙兌損益及遠匯評價損益等 | ||
| Others 其他 |
2,123 | 2,451 |
| Total 合計 |
3,880 | 5,092 |
==> picture [109 x 50] intentionally omitted <==
16 Delta Confidential
Profits before Tax v.s EBITDA 稅前淨利及息稅折舊及攤銷前利潤
NT$ billion 新台幣十億元
| PBT % of sales Profits before tax 稅前淨利 EBITDA 息稅折舊及 |
YT3Q22 YT3Q23 34.5 35.7 12.4% 11.8% YT3Q22 YT3Q23 48.8 52.4 17.5% 17.4% |
YT3Q22 YT3Q23 34.5 35.7 12.4% 11.8% YT3Q22 YT3Q23 48.8 52.4 17.5% 17.4% |
|
|---|---|---|---|
| Y/Y 年對年 |
|||
| Profits before tax 稅前淨利 +3% |
|||
| EBITDA 息稅折舊及 攤銷前利潤 +7% |
|||
| 攤銷前利潤 | YT3Q22 | YT3Q23 | |
| EBITDA | 48.8 | 52.4 | |
| % of sales | 17.5% | 17.4% |
==> picture [109 x 50] intentionally omitted <==
17 Delta Confidential
Net Profits after Tax 稅後淨利
| Net profits after tax 稅後淨利 NT$ billion 新台幣十億元 |
Net profits after tax 稅後淨利 NT$ billion 新台幣十億元 |
|||
|---|---|---|---|---|
| YT3Q22 | YT3Q23 | |||
| Net profits after tax |
24.8 | 24.4 | ||
| % of sales | 8.9% | 8.1% | ||
| Y/Y 年對年 -1% |
||||
| Y/Y 年對年 |
||||
| Net profits after tax |
-1% |
| NT$ million 新台幣百萬元 |
YT3Q22 | YT3Q23 |
|---|---|---|
| Profit before income tax 稅前淨利 |
34,542 | 35,678 |
| Income tax 所得稅 |
(6,648) | (7,154) |
| Non-controlling interest 非控制權益 |
(3,139) | (4,105) |
| Net profit after tax 稅後淨利 |
24,755 | 24,419 |
==> picture [109 x 50] intentionally omitted <==
18 Delta Confidential
EPS 每股淨利
Unit: NT$ 新台幣元
==> picture [487 x 237] intentionally omitted <==
----- Start of picture text -----
-1%
9.53
9.40
YT3Q22 YT3Q23
----- End of picture text -----
- *EPS based on shares outstanding of 2,598 million. 每股盈餘之設算基於在外流通股數25.98億股。
==> picture [109 x 50] intentionally omitted <==
19 Delta Confidential