{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["整合夢幻報表","輸入預估參數","個股損益表","基本資料及十大股東","股價資訊","月營收資訊","季報含預估","IFRS-年報","IFRS財報_For預估用","IFRS資產負債表"],"not_rendered":{"charts":9,"images":0,"macros":1,"external_links":0,"defined_names":20,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"整合夢幻報表","index":0,"n_rows":79,"n_cols":30,"rows_kept":79,"cut":false,"hidden":false,"merged":[[5,0,6,0],[5,1,6,5],[8,3,8,4],[9,3,9,4],[10,3,10,4],[13,3,13,4],[0,18,0,22],[2,1,2,2],[2,3,2,4],[3,1,3,5]]}
[1216,"<<<請輸入股票代號後，按更新",null,null,null,null,null,"留意：下方財報中，淺藍底的部份是預估資料(未來五季)",null,null,null,null,null,null,null,null,null,null,"IFRS營收"]
[{"$f":"基本資料及十大股東!A1","v":"2330 台積電"},null,null,"研究員:",null,null,null,"年季",{"$f":"季報含預估!F2","v":"202309"},{"$f":"季報含預估!G2","v":"202312"},{"$f":"季報含預估!H2","v":"202403"},{"$f":"季報含預估!I2","v":"202406"},{"$f":"季報含預估!J2","v":"202409"},{"$f":"季報含預估!K2","v":"202412"},{"$f":"季報含預估!L2","v":"202503"},{"$f":"季報含預估!M2","v":"202506"},{"$f":"季報含預估!N2","v":"202509"},null,"年月","單月營收(千)","累計營收(千)","單月營收年成長(%)","單月營收月變動(%)",null,"年季",{"$f":"IFRS資產負債表!J2","v":"202306"},{"$f":"IFRS資產負債表!K2","v":"202309"},{"$f":"IFRS資產負債表!L2","v":"202312"},{"$f":"IFRS資產負債表!M2","v":"202403"},{"$f":"IFRS資產負債表!N2","v":"202406"}]
["發言人",{"$f":"基本資料及十大股東!A3","v":"黃仁昭(副總經理暨財務長)"},null,"實收資本(百萬)",null,{"$f":"基本資料及十大股東!D3/1000000","v":259327.33241999999},null,{"$f":"季報含預估!A3","v":"營業收入淨額(千)"},{"$f":"季報含預估!F3","v":546732758},{"$f":"季報含預估!G3","v":625528856},{"$f":"季報含預估!H3","v":592644201},{"$f":"季報含預估!I3","v":673510177},{"$f":"季報含預估!J3","v":445846899.41957498},{"$f":"季報含預估!K3","v":668770349.12936246},{"$f":"季報含預估!L3","v":535016279.30348998},{"$f":"季報含預估!M3","v":802524418.955235},{"$f":"季報含預估!N3","v":601893314.21642625},null,{"$f":"月營收資訊!Q10","v":"2025/04"},{"$f":"IF(ISERROR(月營收資訊!Y10),\"-\",月營收資訊!Y10)","v":280965212.69699186},{"$f":"IF(ISERROR(月營收資訊!Z10),\"-\",月營收資訊!Z10)","v":1161492519.8737013},{"$f":"IF(ISERROR(月營收資訊!AA10),\"-\",月營收資訊!AA10)","v":40.164249866906317},{"$f":"IF(ISERROR(月營收資訊!AB10),\"-\",月營收資訊!AB10)","v":1.1645984730281076},null,"　現金及約當現金(千)",{"$f":"IFRS資產負債表!J3","v":1276723984},{"$f":"IFRS資產負債表!K3","v":1311806535},{"$f":"IFRS資產負債表!L3","v":1465427753},{"$f":"IFRS資產負債表!M3","v":1698195704},{"$f":"IFRS資產負債表!N3","v":1799127351}]
["地址",{"$f":"基本資料及十大股東!B3","v":"新竹科學工業園區新竹市力行六路8 號"},null,null,null,null,null,{"$f":"季報含預估!A4","v":"營業成本(千)"},{"$f":"季報含預估!F4","v":250090294},{"$f":"季報含預估!G4","v":293760931},{"$f":"季報含預估!H4","v":278138932},{"$f":"季報含預估!I4","v":315385699},{"$f":"季報含預估!J4","v":234025037.50533491},{"$f":"季報含預估!K4","v":312315753.04341233},{"$f":"季報含預估!L4","v":267508139.65174499},{"$f":"季報含預估!M4","v":369161232.71940809},{"$f":"季報含預估!N4","v":276870924.53955603},null,{"$f":"月營收資訊!Q11","v":"2025/03"},{"$f":"IF(ISERROR(月營收資訊!Y11),\"-\",月營收資訊!Y11)","v":277730764.45501941},{"$f":"IF(ISERROR(月營收資訊!Z11),\"-\",月營收資訊!Z11)","v":880527307.17670953},{"$f":"IF(ISERROR(月營收資訊!AA11),\"-\",月營收資訊!AA11)","v":48.576043719140273},{"$f":"IF(ISERROR(月營收資訊!AB11),\"-\",月營收資訊!AB11)","v":-4.7109900291698645},null,"　透過損益按公允價值衡量之金融資產–流動(千)",{"$f":"IFRS資產負債表!J4","v":0},{"$f":"IFRS資產負債表!K4","v":0},{"$f":"IFRS資產負債表!L4","v":0},{"$f":"IFRS資產負債表!M4","v":0},{"$f":"IFRS資產負債表!N4","v":0}]
["電話",{"$f":"基本資料及十大股東!C3","v":"03-5636688"},null,null,null,null,null,{"$f":"季報含預估!A5","v":"營業毛利(千)"},{"$f":"季報含預估!F5","v":296642464},{"$f":"季報含預估!G5","v":331767925},{"$f":"季報含預估!H5","v":314505269},{"$f":"季報含預估!I5","v":358124478},{"$f":"季報含預估!J5","v":211821861.91424006},{"$f":"季報含預估!K5","v":356454596.08595014},{"$f":"季報含預估!L5","v":267508139.65174499},{"$f":"季報含預估!M5","v":433363186.23582691},{"$f":"季報含預估!N5","v":325022389.67687023},null,{"$f":"月營收資訊!Q12","v":"2025/02"},{"$f":"IF(ISERROR(月營收資訊!Y12),\"-\",月營收資訊!Y12)","v":291461485.99931759},{"$f":"IF(ISERROR(月營收資訊!Z12),\"-\",月營收資訊!Z12)","v":602796542.72169018},{"$f":"IF(ISERROR(月營收資訊!AA12),\"-\",月營收資訊!AA12)","v":51.67234240299392},{"$f":"IF(ISERROR(月營收資訊!AB12),\"-\",月營收資訊!AB12)","v":-6.383338558875125},null,"　備供出售金融資產–流動(千)",{"$f":"IFRS資產負債表!J5","v":140774929},{"$f":"IFRS資產負債表!K5","v":154838390},{"$f":"IFRS資產負債表!L5","v":154530830},{"$f":"IFRS資產負債表!M5","v":175880463},{"$f":"IFRS資產負債表!N5","v":185232206}]
["經營項目",{"$f":"基本資料及十大股東!E3&基本資料及十大股東!F3&基本資料及十大股東!G3","v":"依客戶之訂單與其提供之產品設計說明，以從事製造與銷售積體電路以及其他晶圓半導體裝置。提供前述產品之封裝與測試服務、積體電路之電腦輔助設計技術服務。提供製造光罩及其設計服務。"},null,null,null,null,null,{"$f":"季報含預估!A9","v":"營業費用(千)"},{"$f":"季報含預估!F9","v":68708791},{"$f":"季報含預估!G9","v":71621021},{"$f":"季報含預估!H9","v":65357281},{"$f":"季報含預估!I9","v":70295310},{"$f":"季報含預估!J9","v":186943604.92662778},{"$f":"季報含預估!K9","v":200631104.73880872},{"$f":"季報含預估!L9","v":214006511.721396},{"$f":"季報含預估!M9","v":240757325.6865705},{"$f":"季報含預估!N9","v":240757325.68657053},null,{"$f":"月營收資訊!Q13","v":"2025/01"},{"$f":"IF(ISERROR(月營收資訊!Y13),\"-\",月營收資訊!Y13)","v":311335056.72237253},{"$f":"IF(ISERROR(月營收資訊!Z13),\"-\",月營收資訊!Z13)","v":311335056.72237253},{"$f":"IF(ISERROR(月營收資訊!AA13),\"-\",月營收資訊!AA13)","v":44.280127667173524},{"$f":"IF(ISERROR(月營收資訊!AB13),\"-\",月營收資訊!AB13)","v":1.4449623689890436},null,"　短期投資合計(千)",{"$f":"IFRS資產負債表!J6","v":140804633},{"$f":"IFRS資產負債表!K6","v":154875841},{"$f":"IFRS資產負債表!L6","v":154530830},{"$f":"IFRS資產負債表!M6","v":175880463},{"$f":"IFRS資產負債表!N6","v":185233615}]
[null,null,null,null,null,null,null,{"$f":"季報含預估!A13","v":"營業利益(千)"},{"$f":"季報含預估!F13","v":228064903},{"$f":"季報含預估!G13","v":260204503},{"$f":"季報含預估!H13","v":249018306},{"$f":"季報含預估!I13","v":286555542},{"$f":"季報含預估!J13","v":24878256.987612277},{"$f":"季報含預估!K13","v":155823491.34714141},{"$f":"季報含預估!L13","v":53501627.930348992},{"$f":"季報含預估!M13","v":192605860.54925641},{"$f":"季報含預估!N13","v":84265063.990299702},null,{"$f":"月營收資訊!Q14","v":"2024/12"},{"$f":"IF(ISERROR(月營收資訊!Y14),\"-\",月營收資訊!Y14)","v":306900460.55706882},{"$f":"IF(ISERROR(月營收資訊!Z14),\"-\",月營收資訊!Z14)","v":2968591176.796165},{"$f":"IF(ISERROR(月營收資訊!AA14),\"-\",月營收資訊!AA14)","v":37.324418668236575},{"$f":"IF(ISERROR(月營收資訊!AB14),\"-\",月營收資訊!AB14)","v":-4.5720823228749508},null,"　應收票據淨額(千)",{"$f":"IFRS資產負債表!J7","v":191026814},{"$f":"IFRS資產負債表!K7","v":222823910},{"$f":"IFRS資產負債表!L7","v":201938365},{"$f":"IFRS資產負債表!M7","v":201979697},{"$f":"IFRS資產負債表!N7","v":210210419}]
[null,null,null,null,null,null,null,{"$f":"季報含預估!A14","v":"營業外收入及支出(千)"},{"$f":"季報含預估!F14","v":13875592},{"$f":"季報含預估!G14","v":18076486},{"$f":"季報含預估!H14","v":17524898},{"$f":"季報含預估!I14","v":19755033},{"$f":"季報含預估!J14","v":9352},{"$f":"季報含預估!K14","v":13078013.125},{"$f":"季報含預估!L14","v":13509126.765625},{"$f":"季報含預估!M14","v":13568170.861328125},{"$f":"季報含預估!N14","v":13674583.968994141},null,{"$f":"月營收資訊!Q15","v":"2024/11"},{"$f":"IF(ISERROR(月營收資訊!Y15),\"-\",月營收資訊!Y15)","v":321604482.23909605},{"$f":"IF(ISERROR(月營收資訊!Z15),\"-\",月營收資訊!Z15)","v":2661690716.2390962},{"$f":"IF(ISERROR(月營收資訊!AA15),\"-\",月營收資訊!AA15)","v":34.060768000292541},{"$f":"IF(ISERROR(月營收資訊!AB15),\"-\",月營收資訊!AB15)","v":2.3436787059107469},null,"　應收票據–關係人淨額(千)",{"$f":"IFRS資產負債表!J8","v":862572},{"$f":"IFRS資產負債表!K8","v":356257},{"$f":"IFRS資產負債表!L8","v":624451},{"$f":"IFRS資產負債表!M8","v":479363},{"$f":"IFRS資產負債表!N8","v":1089662}]
[{"$f":"YEAR(股價資訊!A3)&\"/\"&MONTH(股價資訊!A3)&\"/\"&DAY(股價資訊!A3)&\"股價\"","v":"2024/11/8股價"},{"$f":"股價資訊!B3","v":1090},null,"外資持股(%)",null,{"$f":"股價資訊!C1","v":73.77},null,{"$f":"季報含預估!A19","v":"稅前純益(千)"},{"$f":"季報含預估!F19","v":241940495},{"$f":"季報含預估!G19","v":278280989},{"$f":"季報含預估!H19","v":266543204},{"$f":"季報含預估!I19","v":306310575},{"$f":"季報含預估!J19","v":24887608.987612277},{"$f":"季報含預估!K19","v":168901504.47214141},{"$f":"季報含預估!L19","v":67010754.695973992},{"$f":"季報含預估!M19","v":206174031.41058454},{"$f":"季報含預估!N19","v":97939647.959293842},null,{"$f":"月營收資訊!Q16","v":"2024/10"},{"$f":"IF(ISERROR(月營收資訊!Y16),\"-\",月營收資訊!Y16)","v":314239713},{"$f":"IF(ISERROR(月營收資訊!Z16),\"-\",月營收資訊!Z16)","v":2340086234},{"$f":"IF(ISERROR(月營收資訊!AA16),\"-\",月營收資訊!AA16)","v":29.21},{"$f":"IF(ISERROR(月營收資訊!AB16),\"-\",月營收資訊!AB16)","v":24.76},null,"　存貨(千)",{"$f":"IFRS資產負債表!J9","v":234332949},{"$f":"IFRS資產負債表!K9","v":262090072},{"$f":"IFRS資產負債表!L9","v":250997088},{"$f":"IFRS資產負債表!M9","v":267123339},{"$f":"IFRS資產負債表!N9","v":272490587}]
["淨值(元)",{"$f":"季報含預估!I36","v":146.21},null,"投信持股(%)",null,{"$f":"股價資訊!D1","v":1.75},null,{"$f":"季報含預估!A20","v":"所得稅(千)"},{"$f":"季報含預估!F20","v":31145221},{"$f":"季報含預估!G20","v":39974788},{"$f":"季報含預估!H20","v":41321941},{"$f":"季報含預估!I20","v":58649137},{"$f":"季報含預估!J20","v":8212413.2137322994},{"$f":"季報含預估!K20","v":42225376.118035354},{"$f":"季報含預估!L20","v":16752688.673993498},{"$f":"季報含預估!M20","v":51543507.852646135},{"$f":"季報含預估!N20","v":24484911.989823461},null,{"$f":"月營收資訊!Q17","v":"2024/09"},{"$f":"IF(ISERROR(月營收資訊!Y17),\"-\",月營收資訊!Y17)","v":251872717},{"$f":"IF(ISERROR(月營收資訊!Z17),\"-\",月營收資訊!Z17)","v":2025846521},{"$f":"IF(ISERROR(月營收資訊!AA17),\"-\",月營收資訊!AA17)","v":39.6},{"$f":"IF(ISERROR(月營收資訊!AB17),\"-\",月營收資訊!AB17)","v":0.4},null,"　預付款項(千)",{"$f":"IFRS資產負債表!J10","v":0},{"$f":"IFRS資產負債表!K10","v":0},{"$f":"IFRS資產負債表!L10","v":0},{"$f":"IFRS資產負債表!M10","v":0},{"$f":"IFRS資產負債表!N10","v":0}]
["預估本益比",{"$f":"股價資訊!I1","v":18.25},null,"自營商持股(%)",null,{"$f":"股價資訊!E1","v":0.15},null,{"$f":"季報含預估!A22","v":"　母公司業主–稅後純益(千)"},{"$f":"季報含預估!F22","v":210999939},{"$f":"季報含預估!G22","v":238712143},{"$f":"季報含預估!H22","v":225484877},{"$f":"季報含預估!I22","v":247845528},{"$f":"季報含預估!J22","v":16675195.773879979},{"$f":"季報含預估!K22","v":126676128.35410607},{"$f":"季報含預估!L22","v":50258066.021980494},{"$f":"季報含預估!M22","v":154630523.5579384},{"$f":"季報含預估!N22","v":73454735.969470382},null,{"$f":"月營收資訊!Q18","v":"2024/08"},{"$f":"IF(ISERROR(月營收資訊!Y18),\"-\",月營收資訊!Y18)","v":250866368},{"$f":"IF(ISERROR(月營收資訊!Z18),\"-\",月營收資訊!Z18)","v":1773973804},{"$f":"IF(ISERROR(月營收資訊!AA18),\"-\",月營收資訊!AA18)","v":32.950000000000003},{"$f":"IF(ISERROR(月營收資訊!AB18),\"-\",月營收資訊!AB18)","v":-2.37},null,"　其他流動資產(千)",{"$f":"IFRS資產負債表!J11","v":16427659},{"$f":"IFRS資產負債表!K11","v":19221060},{"$f":"IFRS資產負債表!L11","v":26222380},{"$f":"IFRS資產負債表!M11","v":28200526},{"$f":"IFRS資產負債表!N11","v":22293958}]
["股價淨值比",{"$f":"B9/B10","v":7.4550304356747139},null,"董監持股(%)",null,{"$f":"股價資訊!B7","v":6.52},null,{"$f":"季報含預估!A23","v":"其他綜合損益(千)"},{"$f":"季報含預估!F23","v":26049225},{"$f":"季報含預估!G23","v":-37226200},{"$f":"季報含預估!H23","v":41273948},{"$f":"季報含預估!I23","v":13464599},{"$f":"季報含預估!J23","v":0},{"$f":"季報含預估!K23","v":0},{"$f":"季報含預估!L23","v":0},{"$f":"季報含預估!M23","v":0},{"$f":"季報含預估!N23","v":0},null,{"$f":"月營收資訊!Q19","v":"2024/07"},{"$f":"IF(ISERROR(月營收資訊!Y19),\"-\",月營收資訊!Y19)","v":256953058},{"$f":"IF(ISERROR(月營收資訊!Z19),\"-\",月營收資訊!Z19)","v":1523107436},{"$f":"IF(ISERROR(月營收資訊!AA19),\"-\",月營收資訊!AA19)","v":44.67},{"$f":"IF(ISERROR(月營收資訊!AB19),\"-\",月營收資訊!AB19)","v":23.61},null,"流動資產(千)",{"$f":"IFRS資產負債表!J12","v":1959964207},{"$f":"IFRS資產負債表!K12","v":2082477636},{"$f":"IFRS資產負債表!L12","v":2194032910},{"$f":"IFRS資產負債表!M12","v":2452767394},{"$f":"IFRS資產負債表!N12","v":2591658093}]
["近一月營收變動(%)",{"$f":"月營收資訊!D3","v":24.76},null,"融資比率(%)",null,{"$f":"股價資訊!G1","v":0.51},null,{"$f":"季報含預估!A24","v":"　母公司業主–綜合損益(千)"},{"$f":"季報含預估!F24","v":237285511},{"$f":"季報含預估!G24","v":201202304},{"$f":"季報含預估!H24","v":267398572},{"$f":"季報含預估!I24","v":262265420},{"$f":"季報含預估!J24","v":0},{"$f":"季報含預估!K24","v":0},{"$f":"季報含預估!L24","v":0},{"$f":"季報含預估!M24","v":0},{"$f":"季報含預估!N24","v":0},null,{"$f":"月營收資訊!Q20","v":"2024/06"},{"$f":"IF(ISERROR(月營收資訊!Y20),\"-\",月營收資訊!Y20)","v":207868693},{"$f":"IF(ISERROR(月營收資訊!Z20),\"-\",月營收資訊!Z20)","v":1266154378},{"$f":"IF(ISERROR(月營收資訊!AA20),\"-\",月營收資訊!AA20)","v":32.9},{"$f":"IF(ISERROR(月營收資訊!AB20),\"-\",月營收資訊!AB20)","v":-9.4700000000000006},null,"　透過損益按公允價值衡量之金融資產–非流動(千)",{"$f":"IFRS資產負債表!J13","v":0},{"$f":"IFRS資產負債表!K13","v":0},{"$f":"IFRS資產負債表!L13","v":0},{"$f":"IFRS資產負債表!M13","v":0},{"$f":"IFRS資產負債表!N13","v":0}]
[null,null,null,"其他",null,{"$f":"100-SUM(F9:F13)","v":17.299999999999997},null,{"$f":"季報含預估!A25","v":"原始每股稅前盈餘(元)"},{"$f":"季報含預估!F25","v":9.33},{"$f":"季報含預估!G25","v":10.73},{"$f":"季報含預估!H25","v":10.28},{"$f":"季報含預估!I25","v":11.81},{"$f":"季報含預估!J25","v":0.95966549053659933},{"$f":"季報含預估!K25","v":6.5128371802332019},{"$f":"季報含預估!L25","v":2.58393278392266},{"$f":"季報含預估!M25","v":7.9500647526256962},{"$f":"季報含預估!N25","v":3.7765500232915277},null,{"$f":"月營收資訊!Q21","v":"2024/05"},{"$f":"IF(ISERROR(月營收資訊!Y21),\"-\",月營收資訊!Y21)","v":229620372},{"$f":"IF(ISERROR(月營收資訊!Z21),\"-\",月營收資訊!Z21)","v":1058285685},{"$f":"IF(ISERROR(月營收資訊!AA21),\"-\",月營收資訊!AA21)","v":30.07},{"$f":"IF(ISERROR(月營收資訊!AB21),\"-\",月營收資訊!AB21)","v":-2.71},null,"　備供出售金融資產–非流動(千)",{"$f":"IFRS資產負債表!J14","v":7516718},{"$f":"IFRS資產負債表!K14","v":7933799},{"$f":"IFRS資產負債表!L14","v":7208655},{"$f":"IFRS資產負債表!M14","v":7428408},{"$f":"IFRS資產負債表!N14","v":7223448}]
[null,null,null,null,null,null,null,{"$f":"季報含預估!A26","v":"原始每股稅後盈餘(元)"},{"$f":"季報含預估!F26","v":8.14},{"$f":"季報含預估!G26","v":9.2100000000000009},{"$f":"季報含預估!H26","v":8.6999999999999993},{"$f":"季報含預估!I26","v":9.56},{"$f":"季報含預估!J26","v":0.64299507196933237},{"$f":"季報含預估!K26","v":4.8846278851749014},{"$f":"季報含預估!L26","v":1.9379495879419952},{"$f":"季報含預估!M26","v":5.9625485644692722},{"$f":"季報含預估!N26","v":2.8324125174686459},null,{"$f":"月營收資訊!Q22","v":"2024/04"},{"$f":"IF(ISERROR(月營收資訊!Y22),\"-\",月營收資訊!Y22)","v":236021112},{"$f":"IF(ISERROR(月營收資訊!Z22),\"-\",月營收資訊!Z22)","v":828665313},{"$f":"IF(ISERROR(月營收資訊!AA22),\"-\",月營收資訊!AA22)","v":59.58},{"$f":"IF(ISERROR(月營收資訊!AB22),\"-\",月營收資訊!AB22)","v":20.91},null,"　採用權益法之投資(千)",{"$f":"IFRS資產負債表!J15","v":26845396},{"$f":"IFRS資產負債表!K15","v":28921558},{"$f":"IFRS資產負債表!L15","v":29616638},{"$f":"IFRS資產負債表!M15","v":31168264},{"$f":"IFRS資產負債表!N15","v":29600356}]
["日漲幅(%)",{"$f":"股價資訊!E8","v":2.3474178403755867E-2},null,"法人買賣超合計(近一日)",null,{"$f":"股價資訊!E14","v":3917},null,{"$f":"季報含預估!A27","v":"毛利率(%)"},{"$f":"季報含預估!F27","v":54.26},{"$f":"季報含預估!G27","v":53.04},{"$f":"季報含預估!H27","v":53.07},{"$f":"季報含預估!I27","v":53.17},{"$f":"季報含預估!J27","v":47.51},{"$f":"季報含預估!K27","v":53.29999999999999},{"$f":"季報含預估!L27","v":50},{"$f":"季報含預估!M27","v":54},{"$f":"季報含預估!N27","v":54},null,{"$f":"月營收資訊!Q23","v":"2024/03"},{"$f":"IF(ISERROR(月營收資訊!Y23),\"-\",月營收資訊!Y23)","v":195210804},{"$f":"IF(ISERROR(月營收資訊!Z23),\"-\",月營收資訊!Z23)","v":592644201},{"$f":"IF(ISERROR(月營收資訊!AA23),\"-\",月營收資訊!AA23)","v":34.25},{"$f":"IF(ISERROR(月營收資訊!AB23),\"-\",月營收資訊!AB23)","v":7.47},null,"　　土地(千)",{"$f":"IFRS資產負債表!J16","v":0},{"$f":"IFRS資產負債表!K16","v":0},{"$f":"IFRS資產負債表!L16","v":0},{"$f":"IFRS資產負債表!M16","v":0},{"$f":"IFRS資產負債表!N16","v":0}]
["週漲幅(%)",{"$f":"股價資訊!E9","v":4.807692307692308E-2},null,"法人買賣超合計(近一周)",null,{"$f":"股價資訊!F14","v":-16706},null,{"$f":"季報含預估!A28","v":"營業利益率(%)"},{"$f":"季報含預估!F28","v":41.71},{"$f":"季報含預估!G28","v":41.6},{"$f":"季報含預估!H28","v":42.02},{"$f":"季報含預估!I28","v":42.55},{"$f":"季報含預估!J28","v":5.5799999999999992},{"$f":"季報含預估!K28","v":23.299999999999994},{"$f":"季報含預估!L28","v":10},{"$f":"季報含預估!M28","v":24.000000000000004},{"$f":"季報含預估!N28","v":14.000000000000004},null,{"$f":"月營收資訊!Q24","v":"2024/02"},{"$f":"IF(ISERROR(月營收資訊!Y24),\"-\",月營收資訊!Y24)","v":181648270},{"$f":"IF(ISERROR(月營收資訊!Z24),\"-\",月營收資訊!Z24)","v":397433397},{"$f":"IF(ISERROR(月營收資訊!AA24),\"-\",月營收資訊!AA24)","v":11.32},{"$f":"IF(ISERROR(月營收資訊!AB24),\"-\",月營收資訊!AB24)","v":-15.82},null,"　　房屋及建築(千)",{"$f":"IFRS資產負債表!J17","v":424512876},{"$f":"IFRS資產負債表!K17","v":427256494},{"$f":"IFRS資產負債表!L17","v":430809064},{"$f":"IFRS資產負債表!M17","v":428257444},{"$f":"IFRS資產負債表!N17","v":446310865}]
["月漲幅(%)",{"$f":"股價資訊!E10","v":7.9207920792079209E-2},null,"法人買賣超合計(近一月)",null,{"$f":"股價資訊!G14","v":33588},null,{"$f":"季報含預估!A30","v":"歸屬於母公司–稅後純益(%)"},{"$f":"季報含預估!F30","v":38.592883984463946},{"$f":"季報含預估!G30","v":38.161651650487563},{"$f":"季報含預估!H30","v":38.04725948883452},{"$f":"季報含預估!I30","v":36.799076905411034},{"$f":"季報含預估!J30","v":3.7401170212439641},{"$f":"季報含預估!K30","v":18.941648432682335},{"$f":"季報含預估!L30","v":9.3937451935871685},{"$f":"季報含預估!M30","v":19.268014767605933},{"$f":"季報含預估!N30","v":12.203946153663013},null,{"$f":"月營收資訊!Q25","v":"2024/01"},{"$f":"IF(ISERROR(月營收資訊!Y25),\"-\",月營收資訊!Y25)","v":215785127},{"$f":"IF(ISERROR(月營收資訊!Z25),\"-\",月營收資訊!Z25)","v":215785127},{"$f":"IF(ISERROR(月營收資訊!AA25),\"-\",月營收資訊!AA25)","v":7.87},{"$f":"IF(ISERROR(月營收資訊!AB25),\"-\",月營收資訊!AB25)","v":22.4},null,"　　機器設備(千)",{"$f":"IFRS資產負債表!J18","v":1643092148},{"$f":"IFRS資產負債表!K18","v":1637594965},{"$f":"IFRS資產負債表!L18","v":1685977156},{"$f":"IFRS資產負債表!M18","v":1722370453},{"$f":"IFRS資產負債表!N18","v":1686324743}]
["季漲幅(%)",{"$f":"股價資訊!E11","v":0.33742331288343558},null,null,null,null,null,{"$f":"季報含預估!A31","v":"歸屬於母公司–稅後權益報酬率(%)"},{"$f":"季報含預估!F31","v":6.3016100650924347},{"$f":"季報含預估!G31","v":6.9013617783523804},{"$f":"季報含預估!H31","v":6.2019115089158952},{"$f":"季報含預估!I31","v":6.5370401467918491},{"$f":"季報含預估!J31","v":0.43460941596938302},{"$f":"季報含預估!K31","v":3.1960677028761055},{"$f":"季報含預估!L31","v":1.2521450244705845},{"$f":"季報含預估!M31","v":3.7095999497731498},{"$f":"季報含預估!N31","v":1.7316703726653535},null,{"$f":"月營收資訊!Q26","v":"2023/12"},{"$f":"IF(ISERROR(月營收資訊!Y26),\"-\",月營收資訊!Y26)","v":176299866},{"$f":"IF(ISERROR(月營收資訊!Z26),\"-\",月營收資訊!Z26)","v":2161735841},{"$f":"IF(ISERROR(月營收資訊!AA26),\"-\",月營收資訊!AA26)","v":-8.44},{"$f":"IF(ISERROR(月營收資訊!AB26),\"-\",月營收資訊!AB26)","v":-14.43},null,"　　其他不動產、廠房及設備(千)",{"$f":"IFRS資產負債表!J19","v":879628369},{"$f":"IFRS資產負債表!K19","v":1067812908},{"$f":"IFRS資產負債表!L19","v":947688764},{"$f":"IFRS資產負債表!M19","v":901220092},{"$f":"IFRS資產負債表!N19","v":973224449}]
["K(9)",{"$f":"股價資訊!E23","v":0},"股利年度","現金股利","股票股利","現金殖利率",null,{"$f":"季報含預估!A36","v":"每股淨值(元)"},{"$f":"季報含預估!F36","v":129.12},{"$f":"季報含預估!G36","v":133.38},{"$f":"季報含預估!H36","v":140.19},{"$f":"季報含預估!I36","v":146.21},{"$f":"季報含預估!J36","v":147.94780056367429},{"$f":"季報含預估!K36","v":152.83242844884919},{"$f":"季報含預估!L36","v":154.77037803679116},{"$f":"季報含預估!M36","v":160.73292660126046},{"$f":"季報含預估!N36","v":163.56533911872907},null,{"$f":"月營收資訊!Q27","v":"2023/11"},{"$f":"IF(ISERROR(月營收資訊!Y27),\"-\",月營收資訊!Y27)","v":206026179},{"$f":"IF(ISERROR(月營收資訊!Z27),\"-\",月營收資訊!Z27)","v":1985435975},{"$f":"IF(ISERROR(月營收資訊!AA27),\"-\",月營收資訊!AA27)","v":-7.49},{"$f":"IF(ISERROR(月營收資訊!AB27),\"-\",月營收資訊!AB27)","v":-15.29},null,"　不動產、廠房及設備(千)",{"$f":"IFRS資產負債表!J20","v":49099},{"$f":"IFRS資產負債表!K20","v":49100},{"$f":"IFRS資產負債表!L20","v":49101},{"$f":"IFRS資產負債表!M20","v":49102},{"$f":"IFRS資產負債表!N20","v":49103}]
["D(9)",{"$f":"股價資訊!F23","v":0},{"$f":"YEAR(股價資訊!D17)","v":2023},{"$f":"股價資訊!E17","v":13},{"$f":"股價資訊!F17","v":0},{"$f":"股價資訊!I17","v":2.19},null,{"$f":"季報含預估!A37","v":"負債比率(%)"},{"$f":"季報含預估!F37","v":38.5},{"$f":"季報含預估!G37","v":37.04},{"$f":"季報含預估!H37","v":36.67},{"$f":"季報含預估!I37","v":36.14},null,null,null,null,null,null,{"$f":"月營收資訊!Q28","v":"2023/10"},{"$f":"IF(ISERROR(月營收資訊!Y28),\"-\",月營收資訊!Y28)","v":243202811},{"$f":"IF(ISERROR(月營收資訊!Z28),\"-\",月營收資訊!Z28)","v":1779409796},{"$f":"IF(ISERROR(月營收資訊!AA28),\"-\",月營收資訊!AA28)","v":15.66},{"$f":"IF(ISERROR(月營收資訊!AB28),\"-\",月營收資訊!AB28)","v":34.79},null,"　投資性不動產(千)",{"$f":"IFRS資產負債表!J21","v":0},{"$f":"IFRS資產負債表!K21","v":0},{"$f":"IFRS資產負債表!L21","v":0},{"$f":"IFRS資產負債表!M21","v":0},{"$f":"IFRS資產負債表!N21","v":0}]
["周K(9)",{"$f":"股價資訊!G23","v":0},{"$f":"YEAR(股價資訊!D18)","v":2022},{"$f":"股價資訊!E18","v":11},{"$f":"股價資訊!F18","v":0},{"$f":"股價資訊!I18","v":2.4500000000000002},null,{"$f":"季報含預估!A38","v":"流動比率(%)"},{"$f":"季報含預估!F38","v":214.68},{"$f":"季報含預估!G38","v":240.16},{"$f":"季報含預估!H38","v":239.02},{"$f":"季報含預估!I38","v":247.08},null,null,null,null,null,null,{"$f":"月營收資訊!Q29","v":"2023/09"},{"$f":"IF(ISERROR(月營收資訊!Y29),\"-\",月營收資訊!Y29)","v":180430282},{"$f":"IF(ISERROR(月營收資訊!Z29),\"-\",月營收資訊!Z29)","v":1536206985},{"$f":"IF(ISERROR(月營收資訊!AA29),\"-\",月營收資訊!AA29)","v":-13.36},{"$f":"IF(ISERROR(月營收資訊!AB29),\"-\",月營收資訊!AB29)","v":-4.38},null,"　　商譽",{"$f":"IFRS資產負債表!J22","v":0},{"$f":"IFRS資產負債表!K22","v":0},{"$f":"IFRS資產負債表!L22","v":0},{"$f":"IFRS資產負債表!M22","v":0},{"$f":"IFRS資產負債表!N22","v":0}]
["周D(9)",{"$f":"股價資訊!H23","v":0},{"$f":"YEAR(股價資訊!D19)","v":2021},{"$f":"股價資訊!E19","v":11},{"$f":"股價資訊!F19","v":0},{"$f":"股價資訊!I19","v":1.79},null,{"$f":"季報含預估!A41","v":"應付款項週轉天數(天)"},{"$f":"季報含預估!F41","v":18.690000000000001},{"$f":"季報含預估!G41","v":17.2},{"$f":"季報含預估!H41","v":18.8},{"$f":"季報含預估!I41","v":17.54},null,null,null,null,null,null,{"$f":"月營收資訊!Q30","v":"2023/08"},{"$f":"IF(ISERROR(月營收資訊!Y30),\"-\",月營收資訊!Y30)","v":188686256},{"$f":"IF(ISERROR(月營收資訊!Z30),\"-\",月營收資訊!Z30)","v":1355776703},{"$f":"IF(ISERROR(月營收資訊!AA30),\"-\",月營收資訊!AA30)","v":-13.5},{"$f":"IF(ISERROR(月營收資訊!AB30),\"-\",月營收資訊!AB30)","v":6.23},null,"　　特許權(千)",{"$f":"IFRS資產負債表!J23","v":0},{"$f":"IFRS資產負債表!K23","v":0},{"$f":"IFRS資產負債表!L23","v":0},{"$f":"IFRS資產負債表!M23","v":0},{"$f":"IFRS資產負債表!N23","v":0}]
["Beta係數(65)",{"$f":"基本資料及十大股東!B19","v":1.4397},{"$f":"YEAR(股價資訊!D20)","v":2020},{"$f":"股價資訊!E20","v":10},{"$f":"股價資訊!F20","v":0},{"$f":"股價資訊!I20","v":1.89},null,{"$f":"季報含預估!A47","v":"本期現金及約當現金增減數(千)"},{"$f":"季報含預估!F47","v":35082551},{"$f":"季報含預估!G47","v":153621218},{"$f":"季報含預估!H47","v":232767951},{"$f":"季報含預估!I47","v":100931647},null,null,null,null,null,null,{"$f":"月營收資訊!Q31","v":"2023/07"},{"$f":"IF(ISERROR(月營收資訊!Y31),\"-\",月營收資訊!Y31)","v":177616220},{"$f":"IF(ISERROR(月營收資訊!Z31),\"-\",月營收資訊!Z31)","v":1167090447},{"$f":"IF(ISERROR(月營收資訊!AA31),\"-\",月營收資訊!AA31)","v":-4.9000000000000004},{"$f":"IF(ISERROR(月營收資訊!AB31),\"-\",月營收資訊!AB31)","v":13.56},null,"　　發展中之無形資產",{"$f":"IFRS資產負債表!J24","v":18001489},{"$f":"IFRS資產負債表!K24","v":17405834},{"$f":"IFRS資產負債表!L24","v":16970306},{"$f":"IFRS資產負債表!M24","v":16272753},{"$f":"IFRS資產負債表!N24","v":16397484}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　無形資產(千)",{"$f":"IFRS資產負債表!J25","v":23849933},{"$f":"IFRS資產負債表!K25","v":23410569},{"$f":"IFRS資產負債表!L25","v":22766744},{"$f":"IFRS資產負債表!M25","v":22238925},{"$f":"IFRS資產負債表!N25","v":22430599}]
["投資評等表：每項給定0~2分，共五項，合計最高10分",null,null,null,null,null,null,"年度",{"$f":"YEAR('IFRS-年報'!D2)","v":2020},{"$f":"YEAR('IFRS-年報'!E2)","v":2021},{"$f":"YEAR('IFRS-年報'!F2)","v":2022},{"$f":"YEAR('IFRS-年報'!G2)","v":2023},{"$f":"L26+1","v":2024},{"$f":"M26+1","v":2025},null,null,null,null,null,null,null,null,null,null,"　遞延所得稅資產(千)",{"$f":"IFRS資產負債表!J26","v":68379721},{"$f":"IFRS資產負債表!K26","v":71030144},{"$f":"IFRS資產負債表!L26","v":64175787},{"$f":"IFRS資產負債表!M26","v":63729274},{"$f":"IFRS資產負債表!N26","v":65160047}]
[null,"技術面","技術面","基本面","基本面","籌碼面",null,"營業收入淨額(千)",{"$f":"'IFRS-年報'!D3","v":1339254811},{"$f":"'IFRS-年報'!E3","v":1587415037},{"$f":"'IFRS-年報'!F3","v":2263891292},{"$f":"'IFRS-年報'!G3","v":2161735841},{"$f":"IF(TRIM($L$2)=(TRIM($M$26)&\"01\"),SUM($L3:$O3),IF(TRIM($K$2)=(TRIM($M$26)&\"01\"),SUM($K3:$N3),IF(TRIM($J$2)=(TRIM($M$26)&\"01\"),SUM($J3:$M3),SUM($M3:$P3))))","v":2452157946.807662},{"$f":"IF(TRIM($N$2)=(TRIM($N$26)&\"01\"),SUM(N3:Q3),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,"　預付設備款",{"$f":"IFRS資產負債表!J27","v":2601},{"$f":"IFRS資產負債表!K27","v":2602},{"$f":"IFRS資產負債表!L27","v":2603},{"$f":"IFRS資產負債表!M27","v":2604},{"$f":"IFRS資產負債表!N27","v":2605}]
["評分表","(短線)","(中長線)","(安全性)","(成長性)",null,null,"營業成本(千)",{"$f":"'IFRS-年報'!D4","v":628124691},{"$f":"'IFRS-年報'!E4","v":767877771},{"$f":"'IFRS-年報'!F4","v":915536486},{"$f":"'IFRS-年報'!G4","v":986625213},{"$f":"IF(TRIM($L$2)=(TRIM($M$26)&\"01\"),SUM($L4:$O4),IF(TRIM($K$2)=(TRIM($M$26)&\"01\"),SUM($K4:$N4),IF(TRIM($J$2)=(TRIM($M$26)&\"01\"),SUM($J4:$M4),SUM($M4:$P4))))","v":1183010162.9199004},{"$f":"IF(TRIM($N$2)=(TRIM($N$26)&\"01\"),SUM(N4:Q4),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,"　預付投資款(千)",{"$f":"IFRS資產負債表!J28","v":0},{"$f":"IFRS資產負債表!K28","v":0},{"$f":"IFRS資產負債表!L28","v":0},{"$f":"IFRS資產負債表!M28","v":0},{"$f":"IFRS資產負債表!N28","v":0}]
[null,{"$f":"輸入預估參數!K11","v":0.4},{"$f":"輸入預估參數!L11","v":0.4},{"$f":"輸入預估參數!M11","v":1.6},{"$f":"輸入預估參數!N11","v":0.8},{"$f":"輸入預估參數!O11","v":0.5},null,"營業毛利(千)",{"$f":"'IFRS-年報'!D5","v":711130120},{"$f":"'IFRS-年報'!E5","v":819537266},{"$f":"'IFRS-年報'!F5","v":1348354806},{"$f":"'IFRS-年報'!G5","v":1175110628},1269147783.8877621,{"$f":"IF(TRIM($N$2)=(TRIM($N$26)&\"01\"),SUM(N5:Q5),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,"　其他非流動資產(千)",{"$f":"IFRS資產負債表!J29","v":13832676},{"$f":"IFRS資產負債表!K29","v":17372309},{"$f":"IFRS資產負債表!L29","v":17053843},{"$f":"IFRS資產負債表!M29","v":18702059},{"$f":"IFRS資產負債表!N29","v":17522804}]
["綜合評分:",{"$f":"SUM(B29:F29)","v":3.7},"建議:",null,"目標價: ",null,null,"營業費用(千)",{"$f":"'IFRS-年報'!D6","v":145056549},{"$f":"'IFRS-年報'!E6","v":169222934},{"$f":"'IFRS-年報'!F6","v":226707552},{"$f":"'IFRS-年報'!G6","v":253833716},842338547.073403,"-",null,null,null,null,null,null,null,null,null,null,"資產總計(千)",{"$f":"IFRS資產負債表!J30","v":5149465045},{"$f":"IFRS資產負債表!K30","v":5484556381},{"$f":"IFRS資產負債表!L30","v":5532371215},{"$f":"IFRS資產負債表!M30","v":5787891082},{"$f":"IFRS資產負債表!N30","v":5982364014}]
[null,null,null,null,null,null,null,"營業利益(千)",{"$f":"'IFRS-年報'!D7","v":566783698},{"$f":"'IFRS-年報'!E7","v":649980897},{"$f":"'IFRS-年報'!F7","v":1121278851},{"$f":"'IFRS-年報'!G7","v":921465606},426809236.81435907,"-",null,null,null,null,null,null,null,null,null,null,"　短期借款(千)",{"$f":"IFRS資產負債表!J31","v":0},{"$f":"IFRS資產負債表!K31","v":0},{"$f":"IFRS資產負債表!L31","v":0},{"$f":"IFRS資產負債表!M31","v":0},{"$f":"IFRS資產負債表!N31","v":0}]
[null,null,null,null,null,null,null,"營業外收入及支出(千)",{"$f":"'IFRS-年報'!D8","v":17993482},{"$f":"'IFRS-年報'!E8","v":13145417},{"$f":"'IFRS-年報'!F8","v":22911867},{"$f":"'IFRS-年報'!G8","v":57705718},40164662.751953125,"-",null,null,null,null,null,null,null,null,null,null,"　應付帳款及票據",{"$f":"IFRS資產負債表!J32","v":48972779},{"$f":"IFRS資產負債表!K32","v":53772306},{"$f":"IFRS資產負債表!L32","v":57293057},{"$f":"IFRS資產負債表!M32","v":57610008},{"$f":"IFRS資產負債表!N32","v":63947072}]
[null,null,null,null,null,null,null,"稅前純益(千)",{"$f":"'IFRS-年報'!D9","v":584777180},{"$f":"'IFRS-年報'!E9","v":663126314},{"$f":"'IFRS-年報'!F9","v":1144190718},{"$f":"'IFRS-年報'!G9","v":979171324},466973899.56631219,"-",null,null,null,null,null,null,null,null,null,null,"　應付帳款(千)",{"$f":"IFRS資產負債表!J33","v":246036},{"$f":"IFRS資產負債表!K33","v":246037},{"$f":"IFRS資產負債表!L33","v":246038},{"$f":"IFRS資產負債表!M33","v":246039},{"$f":"IFRS資產負債表!N33","v":246040}]
[null,null,null,null,null,null,null,"所得稅(千)",{"$f":"'IFRS-年報'!D10","v":66619098},{"$f":"'IFRS-年報'!E10","v":66053180},{"$f":"'IFRS-年報'!F10","v":127290203},{"$f":"'IFRS-年報'!G10","v":141403807},118733985.85840729,"-",null,null,null,null,null,null,null,null,null,null,"　應付帳款及票據─關係人",{"$f":"IFRS資產負債表!J34","v":1178664},{"$f":"IFRS資產負債表!K34","v":1621423},{"$f":"IFRS資產負債表!L34","v":1566300},{"$f":"IFRS資產負債表!M34","v":1185196},{"$f":"IFRS資產負債表!N34","v":1184013}]
[null,null,null,null,null,null,null,"　母公司業主–稅後純益(千)",{"$f":"'IFRS-年報'!D11","v":517885387},{"$f":"'IFRS-年報'!E11","v":596540013},{"$f":"'IFRS-年報'!F11","v":1016530249},{"$f":"'IFRS-年報'!G11","v":838497664},348239913.70790493,"-",null,null,null,null,null,null,null,null,null,null,"　其他應付款(千)",{"$f":"IFRS資產負債表!J35","v":399909598},{"$f":"IFRS資產負債表!K35","v":452806783},{"$f":"IFRS資產負債表!L35","v":423960584},{"$f":"IFRS資產負債表!M35","v":398231918},{"$f":"IFRS資產負債表!N35","v":439955866}]
[null,null,null,null,null,null,null,"其他綜合損益(千)",{"$f":"'IFRS-年報'!D32","v":-30321802},{"$f":"'IFRS-年報'!E32","v":-7619456},{"$f":"'IFRS-年報'!F32","v":42430165},{"$f":"'IFRS-年報'!G32","v":-8813644},null,null,null,null,null,null,null,null,null,null,null,null,"　預收款項(千)",{"$f":"IFRS資產負債表!J36","v":0},{"$f":"IFRS資產負債表!K36","v":0},{"$f":"IFRS資產負債表!L36","v":0},{"$f":"IFRS資產負債表!M36","v":0},{"$f":"IFRS資產負債表!N36","v":0}]
[null,null,null,null,null,null,null,"　母公司業主–綜合損益(千)",{"$f":"'IFRS-年報'!D33","v":487563478},{"$f":"'IFRS-年報'!E33","v":588918059},{"$f":"'IFRS-年報'!F33","v":1059124890},{"$f":"'IFRS-年報'!G33","v":830509542},null,null,null,null,null,null,null,null,null,null,null,null,"　一年或一營業週期內到期長期負債(千)",{"$f":"IFRS資產負債表!J37","v":8125556},{"$f":"IFRS資產負債表!K37","v":7420132},{"$f":"IFRS資產負債表!L37","v":9293266},{"$f":"IFRS資產負債表!M37","v":12500151},{"$f":"IFRS資產負債表!N37","v":23075426}]
[null,null,null,null,null,null,null,"公告基本每股盈餘(元)",{"$f":"'IFRS-年報'!D13","v":19.97},{"$f":"'IFRS-年報'!E13","v":23.01},{"$f":"'IFRS-年報'!F13","v":39.200000000000003},{"$f":"'IFRS-年報'!G13","v":32.340000000000003},{"$f":"IF(TRIM($L$2)=(TRIM($M$26)&\"01\"),SUM($L15:$O15),IF(TRIM($K$2)=(TRIM($M$26)&\"01\"),SUM($K15:$N15),IF(TRIM($J$2)=(TRIM($M$26)&\"01\"),SUM($J15:$M15),SUM($M15:$P15))))","v":13.428121109555502},{"$f":"IF(TRIM($N$2)=(TRIM($N$26)&\"01\"),SUM(N15:Q15),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,"　其他流動負債(千)",{"$f":"IFRS資產負債表!J38","v":1241},{"$f":"IFRS資產負債表!K38","v":1242},{"$f":"IFRS資產負債表!L38","v":1243},{"$f":"IFRS資產負債表!M38","v":1244},{"$f":"IFRS資產負債表!N38","v":1245}]
[null,null,null,null,null,null,null,"流動比率(%)",{"$f":"'IFRS-年報'!D18","v":176.97},{"$f":"'IFRS-年報'!E18","v":217.32},{"$f":"'IFRS-年報'!F18","v":217.42},{"$f":"'IFRS-年報'!G18","v":240.16},null,null,null,null,null,null,null,null,null,null,null,null,"流動負債(千)",{"$f":"IFRS資產負債表!J39","v":810829007},{"$f":"IFRS資產負債表!K39","v":970034816},{"$f":"IFRS資產負債表!L39","v":913583316},{"$f":"IFRS資產負債表!M39","v":1026180079},{"$f":"IFRS資產負債表!N39","v":1048915680}]
[null,null,null,null,null,null,null,"速動比率(%)",{"$f":"'IFRS-年報'!D19","v":151.91999999999999},{"$f":"'IFRS-年報'!E19","v":187.53},{"$f":"'IFRS-年報'!F19","v":189.88},{"$f":"'IFRS-年報'!G19","v":206.84},null,null,null,null,null,null,null,null,null,null,null,null,"　應付公司債(千)",{"$f":"IFRS資產負債表!J40","v":901710299},{"$f":"IFRS資產負債表!K40","v":932479423},{"$f":"IFRS資產負債表!L40","v":913899843},{"$f":"IFRS資產負債表!M40","v":955540142},{"$f":"IFRS資產負債表!N40","v":965313898}]
[null,null,null,null,null,null,null,"應付款項週轉天數(天)",{"$f":"'IFRS-年報'!D20","v":23.62},{"$f":"'IFRS-年報'!E20","v":21.35},{"$f":"'IFRS-年報'!F20","v":20.98},{"$f":"'IFRS-年報'!G20","v":21.05},null,null,null,null,null,null,null,null,null,null,null,null,"　長期借款(千)",{"$f":"IFRS資產負債表!J41","v":5611138},{"$f":"IFRS資產負債表!K41","v":5013050},{"$f":"IFRS資產負債表!L41","v":4382965},{"$f":"IFRS資產負債表!M41","v":10020132},{"$f":"IFRS資產負債表!N41","v":9029765}]
[null,null,null,null,null,null,null,"負債比率(%)",{"$f":"'IFRS-年報'!D17","v":32.97},{"$f":"'IFRS-年報'!E17","v":41.73},{"$f":"'IFRS-年報'!F17","v":40.369999999999997},{"$f":"'IFRS-年報'!G17","v":37.04},null,null,null,null,null,null,null,null,null,null,null,null,"　應計退休金負債(千)",{"$f":"IFRS資產負債表!J42","v":8604642},{"$f":"IFRS資產負債表!K42","v":8615678},{"$f":"IFRS資產負債表!L42","v":9257224},{"$f":"IFRS資產負債表!M42","v":7700892},{"$f":"IFRS資產負債表!N42","v":7702315}]
[null,null,null,null,null,null,null,"歸屬於母公司–稅後權益報酬率(%)",{"$f":"'IFRS-年報'!D37","v":27.998991992708945},{"$f":"'IFRS-年報'!E37","v":27.512046882117065},{"$f":"'IFRS-年報'!F37","v":34.509502025746791},{"$f":"'IFRS-年報'!G37","v":24.241647939825821},null,null,null,null,null,null,null,null,null,null,null,null,"　其他非流動負債",{"$f":"IFRS資產負債表!J43","v":187133564},{"$f":"IFRS資產負債表!K43","v":165967433},{"$f":"IFRS資產負債表!L43","v":179249329},{"$f":"IFRS資產負債表!M43","v":94223410},{"$f":"IFRS資產負債表!N43","v":102975027}]
[null,null,null,null,null,null,null,"毛利率(%)",{"$f":"'IFRS-年報'!D14","v":53.1},{"$f":"'IFRS-年報'!E14","v":51.63},{"$f":"'IFRS-年報'!F14","v":59.56},{"$f":"'IFRS-年報'!G14","v":54.36},{"$f":"M29/M27*100","v":51.756363636363645},{"$f":"IF(ISERROR(N29/N27*100),\"-\",N29/N27*100)","v":"-"},null,null,null,null,null,null,null,null,null,null,"非流動負債(千)",{"$f":"IFRS資產負債表!J44","v":1133167839},{"$f":"IFRS資產負債表!K44","v":1141703458},{"$f":"IFRS資產負債表!L44","v":1135525052},{"$f":"IFRS資產負債表!M44","v":1095994749},{"$f":"IFRS資產負債表!N44","v":1113300129}]
[null,null,null,null,null,null,null,"營業利益率(%)",{"$f":"'IFRS-年報'!D15","v":42.32},{"$f":"'IFRS-年報'!E15","v":40.950000000000003},{"$f":"'IFRS-年報'!F15","v":49.53},{"$f":"'IFRS-年報'!G15","v":42.63},{"$f":"M31/M27*100","v":17.405454545454546},{"$f":"IF(ISERROR(N31/N27*100),\"-\",N31/N27*100)","v":"-"},null,null,null,null,null,null,null,null,null,null,"負債總計(千)",{"$f":"IFRS資產負債表!J45","v":1943996846},{"$f":"IFRS資產負債表!K45","v":2111738274},{"$f":"IFRS資產負債表!L45","v":2049108368},{"$f":"IFRS資產負債表!M45","v":2122174828},{"$f":"IFRS資產負債表!N45","v":2162215809}]
[null,null,null,null,null,null,null,"稅前純益率(%)",{"$f":"'IFRS-年報'!D31","v":43.66},{"$f":"'IFRS-年報'!E31","v":41.77},{"$f":"'IFRS-年報'!F31","v":50.54},{"$f":"'IFRS-年報'!G31","v":45.3},{"$f":"M33/M27*100","v":19.043385854253046},{"$f":"IF(ISERROR(N34/N27*100),\"-\",N34/N27*100)","v":"-"},null,null,null,null,null,null,null,null,null,null,"　普通股股本(千)",{"$f":"IFRS資產負債表!J46","v":259320710},{"$f":"IFRS資產負債表!K46","v":259320710},{"$f":"IFRS資產負債表!L46","v":259320710},{"$f":"IFRS資產負債表!M46","v":259336292},{"$f":"IFRS資產負債表!N46","v":259336292}]
[null,null,null,null,null,null,null,"歸屬於母公司–稅後純益(%)",{"$f":"'IFRS-年報'!D11/'IFRS-年報'!D3*100","v":38.669667844112752},{"$f":"'IFRS-年報'!E11/'IFRS-年報'!E3*100","v":37.579334899547128},{"$f":"'IFRS-年報'!F11/'IFRS-年報'!F3*100","v":44.901901985848532},{"$f":"'IFRS-年報'!G11/'IFRS-年報'!G3*100","v":38.788164959698236},{"$f":"M35/M27*100","v":14.20136554259323},{"$f":"IF(ISERROR(N36/N27*100),\"-\",N36/N27*100)","v":"-"},null,null,null,null,null,null,null,null,null,null,"　特別股股本(千)",{"$f":"IFRS資產負債表!J47","v":0},{"$f":"IFRS資產負債表!K47","v":0},{"$f":"IFRS資產負債表!L47","v":0},{"$f":"IFRS資產負債表!M47","v":0},{"$f":"IFRS資產負債表!N47","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"股本(千)",{"$f":"IFRS資產負債表!J48","v":259320710},{"$f":"IFRS資產負債表!K48","v":259320710},{"$f":"IFRS資產負債表!L48","v":259320710},{"$f":"IFRS資產負債表!M48","v":259336292},{"$f":"IFRS資產負債表!N48","v":259336292}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–發行溢價(千)",{"$f":"IFRS資產負債表!J49","v":33299225},{"$f":"IFRS資產負債表!K49","v":33299225},{"$f":"IFRS資產負債表!L49","v":33299225},{"$f":"IFRS資產負債表!M49","v":33705184},{"$f":"IFRS資產負債表!N49","v":33705184}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–庫藏股票交易(千)",{"$f":"IFRS資產負債表!J50","v":0},{"$f":"IFRS資產負債表!K50","v":0},{"$f":"IFRS資產負債表!L50","v":0},{"$f":"IFRS資產負債表!M50","v":0},{"$f":"IFRS資產負債表!N50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–取得或處分子公司股權價格與帳面價值差額(千)",{"$f":"IFRS資產負債表!J51","v":8406282},{"$f":"IFRS資產負債表!K51","v":8406282},{"$f":"IFRS資產負債表!L51","v":8406282},{"$f":"IFRS資產負債表!M51","v":8411566},{"$f":"IFRS資產負債表!N51","v":8411566}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–處分資產增益(千)",{"$f":"IFRS資產負債表!J52","v":0},{"$f":"IFRS資產負債表!K52","v":0},{"$f":"IFRS資產負債表!L52","v":0},{"$f":"IFRS資產負債表!M52","v":0},{"$f":"IFRS資產負債表!N52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–受贈資產(千)",{"$f":"IFRS資產負債表!J53","v":64955},{"$f":"IFRS資產負債表!K53","v":64955},{"$f":"IFRS資產負債表!L53","v":81368},{"$f":"IFRS資產負債表!M53","v":81368},{"$f":"IFRS資產負債表!N53","v":81368}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–採用權益法認列關聯企業及合資股權淨值之變動數(千)",{"$f":"IFRS資產負債表!J54","v":4537906},{"$f":"IFRS資產負債表!K54","v":4521582},{"$f":"IFRS資產負債表!L54","v":4502332},{"$f":"IFRS資產負債表!M54","v":4498025},{"$f":"IFRS資產負債表!N54","v":4498212}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–合併溢額(千)",{"$f":"IFRS資產負債表!J55","v":22803291},{"$f":"IFRS資產負債表!K55","v":22803291},{"$f":"IFRS資產負債表!L55","v":22803291},{"$f":"IFRS資產負債表!M55","v":22803291},{"$f":"IFRS資產負債表!N55","v":22803291}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–員工認股權(千)",{"$f":"IFRS資產負債表!J56","v":0},{"$f":"IFRS資產負債表!K56","v":0},{"$f":"IFRS資產負債表!L56","v":0},{"$f":"IFRS資產負債表!M56","v":0},{"$f":"IFRS資產負債表!N56","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–認股權(千)",{"$f":"IFRS資產負債表!J57","v":0},{"$f":"IFRS資產負債表!K57","v":0},{"$f":"IFRS資產負債表!L57","v":0},{"$f":"IFRS資產負債表!M57","v":0},{"$f":"IFRS資產負債表!N57","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–其他(千)",{"$f":"IFRS資產負債表!J58","v":0},{"$f":"IFRS資產負債表!K58","v":0},{"$f":"IFRS資產負債表!L58","v":0},{"$f":"IFRS資產負債表!M58","v":0},{"$f":"IFRS資產負債表!N58","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"資本公積(千)",{"$f":"IFRS資產負債表!J59","v":69895542},{"$f":"IFRS資產負債表!K59","v":69879218},{"$f":"IFRS資產負債表!L59","v":69876381},{"$f":"IFRS資產負債表!M59","v":70940489},{"$f":"IFRS資產負債表!N59","v":70940676}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　法定盈餘公積(千)",{"$f":"IFRS資產負債表!J60","v":311146899},{"$f":"IFRS資產負債表!K60","v":311146899},{"$f":"IFRS資產負債表!L60","v":311146899},{"$f":"IFRS資產負債表!M60","v":311146899},{"$f":"IFRS資產負債表!N60","v":311146899}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　特別盈餘公積(千)",{"$f":"IFRS資產負債表!J61","v":23593925},{"$f":"IFRS資產負債表!K61","v":17228363},{"$f":"IFRS資產負債表!L61","v":0},{"$f":"IFRS資產負債表!M61","v":28020822},{"$f":"IFRS資產負債表!N61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　未分配盈餘(千)",{"$f":"IFRS資產負債表!J62","v":2542569779},{"$f":"IFRS資產負債表!K62","v":2682157537},{"$f":"IFRS資產負債表!L62","v":2846883893},{"$f":"IFRS資產負債表!M62","v":2955395983},{"$f":"IFRS資產負債表!N62","v":3127527816}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"保留盈餘(千)",{"$f":"IFRS資產負債表!J63","v":2877310603},{"$f":"IFRS資產負債表!K63","v":3010532799},{"$f":"IFRS資產負債表!L63","v":3158030792},{"$f":"IFRS資產負債表!M63","v":3294563704},{"$f":"IFRS資產負債表!N63","v":3438674715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　國外營運機構財務報表換算之兌換差額(千)",{"$f":"IFRS資產負債表!J64","v":-9862739},{"$f":"IFRS資產負債表!K64","v":18198873},{"$f":"IFRS資產負債表!L64","v":-25316769},{"$f":"IFRS資產負債表!M64","v":12297132},{"$f":"IFRS資產負債表!N64","v":25682909}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　備供出售金融資產未實現損益(千)",{"$f":"IFRS資產負債表!J65","v":-13},{"$f":"IFRS資產負債表!K65","v":-12},{"$f":"IFRS資產負債表!L65","v":-11},{"$f":"IFRS資產負債表!M65","v":-10},{"$f":"IFRS資產負債表!N65","v":-9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"庫藏股票(千)",{"$f":"IFRS資產負債表!J66","v":0},{"$f":"IFRS資產負債表!K66","v":0},{"$f":"IFRS資產負債表!L66","v":0},{"$f":"IFRS資產負債表!M66","v":0},{"$f":"IFRS資產負債表!N66","v":-3089177}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"母公司業主權益(千)",{"$f":"IFRS資產負債表!J67","v":3188750455},{"$f":"IFRS資產負債表!K67","v":3348349657},{"$f":"IFRS資產負債表!L67","v":3458913627},{"$f":"IFRS資產負債表!M67","v":3635731930},{"$f":"IFRS資產負債表!N67","v":3791402874}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"非控制權益(千)",{"$f":"IFRS資產負債表!J68","v":16717744},{"$f":"IFRS資產負債表!K68","v":24468450},{"$f":"IFRS資產負債表!L68","v":24349220},{"$f":"IFRS資產負債表!M68","v":29984324},{"$f":"IFRS資產負債表!N68","v":28745331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"權益總計(千)",{"$f":"IFRS資產負債表!J69","v":3205468199},{"$f":"IFRS資產負債表!K69","v":3372818107},{"$f":"IFRS資產負債表!L69","v":3483262847},{"$f":"IFRS資產負債表!M69","v":3665716254},{"$f":"IFRS資產負債表!N69","v":3820148205}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"每股淨值(元)",{"$f":"IFRS資產負債表!J70","v":122.97},{"$f":"IFRS資產負債表!K70","v":129.12},{"$f":"IFRS資產負債表!L70","v":133.38},{"$f":"IFRS資產負債表!M70","v":140.19},{"$f":"IFRS資產負債表!N70","v":146.21}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年季",{"$f":"Z2","v":"202306"},{"$f":"AA2","v":"202309"},{"$f":"AB2","v":"202312"},{"$f":"AC2","v":"202403"},{"$f":"AD2","v":"202406"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"營業活動現金流量(千)",{"$f":"IFRS資產負債表!J73","v":-167247979},{"$f":"IFRS資產負債表!K73","v":-294645276},{"$f":"IFRS資產負債表!L73","v":-394829347},{"$f":"IFRS資產負債表!M73","v":-436311108},{"$f":"IFRS資產負債表!N73","v":-377668210}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"投資活動現金流量(千)",{"$f":"IFRS資產負債表!J74","v":259326076},{"$f":"IFRS資產負債表!K74","v":242243223},{"$f":"IFRS資產負債表!L74","v":132319502},{"$f":"IFRS資產負債表!M74","v":159806991},{"$f":"IFRS資產負債表!N74","v":197607330}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"籌資活動現金流量(千)",{"$f":"IFRS資產負債表!J75","v":26588885},{"$f":"IFRS資產負債表!K75","v":38451204},{"$f":"IFRS資產負債表!L75","v":75367133},{"$f":"IFRS資產負債表!M75","v":71685617},{"$f":"IFRS資產負債表!N75","v":90244583}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"匯率變動對現金及約當現金之影響(千)",{"$f":"IFRS資產負債表!J76","v":-10158156},{"$f":"IFRS資產負債表!K76","v":-21131702},{"$f":"IFRS資產負債表!L76","v":33521494},{"$f":"IFRS資產負債表!M76","v":-27949451},{"$f":"IFRS資產負債表!N76","v":-11115350}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"本期現金及約當現金增減數(千)",{"$f":"IFRS資產負債表!J77","v":108508826},{"$f":"IFRS資產負債表!K77","v":-35082551},{"$f":"IFRS資產負債表!L77","v":-153621218},{"$f":"IFRS資產負債表!M77","v":-232767951},{"$f":"IFRS資產負債表!N77","v":-100931647}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"自由現金流量(千)",{"$f":"IFRS資產負債表!J78","v":-28624877},{"$f":"IFRS資產負債表!K78","v":-168144056},{"$f":"IFRS資產負債表!L78","v":-50787637},{"$f":"IFRS資產負債表!M78","v":-56801902},{"$f":"IFRS資產負債表!N78","v":-90998250}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"原始每股營業現金流量(元)",{"$f":"IFRS資產負債表!J79","v":-6.45},{"$f":"IFRS資產負債表!K79","v":-11.36},{"$f":"IFRS資產負債表!L79","v":-15.23},{"$f":"IFRS資產負債表!M79","v":-16.829999999999998},{"$f":"IFRS資產負債表!N79","v":-14.57}]

{"sheet":"輸入預估參數","index":1,"n_rows":56,"n_cols":19,"rows_kept":56,"cut":false,"hidden":false,"merged":[[51,0,53,0],[24,0,24,1],[25,0,29,0],[31,0,36,0],[37,0,39,0],[41,0,43,0],[45,0,47,0]]}
[2330]
[]
["下方 橘色格子，供研究員填入預估資料，您可選擇部份填入或不填入。其他白底或綠底格子請勿填寫。"]
["若您未輸入預估資料處，TEJ會自動以依TEJ蒐集的券商預估資料或以過去資料推估值填入，並計算未來四季預估財報"]
["定案之所有財務預測資料，都根據此工作表 綠色格子數字計算，並列出未來四季各季預估財報(目前不適用金融產業)"]
[null,null,null,null,null,null,null,null,"投資評等表：每項給定0~2分，共五項，合計最高10分，若您要自行給定，請輸入橘色格部份"]
["估計資料採用的優先順序 研究員估->券商估->過去資料估",null,null,null,null,null,null,null,null,"項目","技術面","技術面","基本面","基本面","籌碼面","評等合計","投資建議","目標價"]
["使用此表前，請先確認以下兩點:",null,null,null,null,null,null,null,null,null,"(短線)","(中長線)","(穩健性)","(成長性)"]
["1.確認[整合夢幻報表]!A1的個股代號，並按更新鈕之[更新所有工作表]",null,null,null,null,null,null,null,"評分表","系統評等",{"$f":"J32","v":0.4},{"$f":"L32","v":0.4},{"$f":"N32","v":1.6},{"$f":"P32","v":0.8},{"$f":"R32","v":0.5},null,{"$f":"IF(P11>=5,\"Buy\",IF(P11>=3.5,\"Hold\",\"Sell\"))","v":"Hold"},{"$f":"IF(整合夢幻報表!M38>0,IF(MAX(股價資訊!U2:U101,股價資訊!Q2/整合夢幻報表!M38)*1.05*整合夢幻報表!M38/股價資訊!Q2>1.15,股價資訊!Q2*1.15,MAX(股價資訊!U2:U101,股價資訊!Q2/整合夢幻報表!M38)*1.05*整合夢幻報表!M38),C56*MAX(股價資訊!T2:T101))","v":1144.5000000000002}]
["2.確認本表橘色格內的數字代表該代號資料(若沒有研究員預估資料則確認橘色格內沒資料)",null,null,null,null,null,null,null,null,"研究員評等"]
[null,null,null,null,null,null,null,null,null,"結論評等",{"$f":"IF(K10<>\"\",K10,K9)","v":0.4},{"$f":"IF(L10<>\"\",L10,L9)","v":0.4},{"$f":"IF(M10<>\"\",M10,M9)","v":1.6},{"$f":"IF(N10<>\"\",N10,N9)","v":0.8},{"$f":"IF(O10<>\"\",O10,O9)","v":0.5},{"$f":"SUM(K11:O11)","v":3.7},{"$f":"IF(Q10<>\"\",Q10,Q9)","v":"Hold"},{"$f":"IF(R10<>\"\",R10,R9)","v":1144.5000000000002}]
[{"$f":"整合夢幻報表!A2","v":"2330 台積電"},null,null,null,null,null,null,null,"綜合評分:",{"$f":"P11","v":3.7},"投資建議:",{"$f":"Q11","v":"Hold"},"目標價: ",{"$f":"R11","v":1144.5000000000002}]
[null,"1.以過去資料推估","2.以券商估推估","3.研究員概估(%)","概估採用值(%)"]
["預估年營收(千)",{"$f":"SUM(月營收資訊!B3:B14)/1000*(1+B15/100)","v":3509162.9597338429},"整合夢幻報表!"]
["預估未來四季平均營收成長率(%)",{"$f":"(AVERAGE(月營收資訊!F3:F14)+AVERAGE(月營收資訊!F3:F8)*2+AVERAGE(月營收資訊!F3:F5)*3)/6","v":28.899027777777775},null,null,{"$f":"IF(D15<>\"\",D15,IF(C15<>\"\",C15,B15))","v":28.899027777777775}]
["預估年稅後盈餘(千)","整合夢幻報表!","整合夢幻報表!"]
["預估年稅後EPS","整合夢幻報表!","整合夢幻報表!"]
["預估未來四季平均毛利率(%)",{"$f":"IF(ISERR(TREND(IFRS財報_For預估用!F41:I41,IFRS財報_For預估用!E77:I77,IFRS財報_For預估用!J77)),IF(ISERR(AVERAGE(IFRS財報_For預估用!F41:I41)),10,AVERAGE(IFRS財報_For預估用!F41:I41)),(TREND(IFRS財報_For預估用!F41:I41,IFRS財報_For預估用!E77:I77,IFRS財報_For預估用!J77)+IFRS財報_For預估用!I41)/2)","v":53.385000000000005},null,null,{"$f":"IF(D18<>\"\",D18,IF(C18<>\"\",C18,B18))","v":53.385000000000005}]
[" =>(優先順序 研究員估->券商估->過去資料估)"]
[]
[]
[]
["若您有需要針對各季的細項做更詳細的估計，請輸入以下橘色格(可部份輸入)",null,null,null,null,null,null,null,"上述投資評等表，是根據以下的檢驗條件所加總，您可參考此作法自行做修改與變更以符合您評等各股的需求"]
[]
["未來四季單季預估資料(千)",null,{"$f":"季報含預估!J2","v":"202409"},{"$f":"季報含預估!K2","v":"202412"},{"$f":"季報含預估!L2","v":"202503"},{"$f":"季報含預估!M2","v":"202506"},{"$f":"季報含預估!N2","v":"202509"},null,"系統評等","技術面(短線)",null,"技術面(中長線)",null,"基本面(穩健性)",null,"基本面(成長性)",null,"籌碼面"]
["營業收入(千)","以過去資料推估",{"$f":"IF(季報含預估!F3<>0,季報含預估!F3*(100+$B$15)/100,AVERAGE(季報含預估!C3:F3))","v":704733209.60463059},{"$f":"IF(季報含預估!G3<>0,季報含預估!G3*(100+$B$15)/100,AVERAGE(季報含預估!D3:G3))","v":806300613.85345554},{"$f":"IF(季報含預估!H3<>0,季報含預估!H3*(100+$B$15)/100,AVERAGE(季報含預估!E3:H3))","v":763912613.27037919},{"$f":"IF(季報含預估!I3<>0,季報含預估!I3*(100+$B$15)/100,AVERAGE(季報含預估!F3:I3))","v":868148070.13739026},{"$f":"IF(季報含預估!J3<>0,季報含預估!J3*(100+$B$15)/100,AVERAGE(季報含預估!G3:J3))","v":574692318.72919893},null,null,"條件","評等","條件","評等","條件","評等","條件","評等","條件","評等"]
[null,"以券商估推估",{"$f":"IF(季報含預估!F3<>0,IF($C$15<>\"\",季報含預估!F3*(100+$C$15)/100,\"\"),IF($C$15<>\"\",AVERAGE(季報含預估!C3:F3)*(100+$C$15)/100,\"\"))","v":""},{"$f":"IF(季報含預估!G3<>0,IF($C$15<>\"\",季報含預估!G3*(100+$C$15)/100,\"\"),IF($C$15<>\"\",AVERAGE(季報含預估!D3:G3)*(100+$C$15)/100,\"\"))","v":""},{"$f":"IF(季報含預估!H3<>0,IF($C$15<>\"\",季報含預估!H3*(100+$C$15)/100,\"\"),IF($C$15<>\"\",AVERAGE(季報含預估!E3:H3)*(100+$C$15)/100,\"\"))","v":""},{"$f":"IF(季報含預估!I3<>0,IF($C$15<>\"\",季報含預估!I3*(100+$C$15)/100,\"\"),IF($C$15<>\"\",AVERAGE(季報含預估!F3:I3)*(100+$C$15)/100,\"\"))","v":""},{"$f":"IF(季報含預估!J3<>0,IF($C$15<>\"\",季報含預估!J3*(100+$C$15)/100,\"\"),IF($C$15<>\"\",AVERAGE(季報含預估!G3:J3)*(100+$C$15)/100,\"\"))","v":""},null,"條件一","站上3日線",{"$f":"IF(L38>L39,0.4,0)","v":0},"站上月線",{"$f":"IF(L38>L45,0.4,0)","v":0},"PE<15",{"$f":"IF(L51<15,0.4,0)","v":0},"營收YoY>10",{"$f":"IF(O42>0,0.4,0)","v":0.4},"出量",{"$f":"IF(O47>O48,0.5,0)","v":0}]
[null,"研究員概估(請直接填D15格)",{"$f":"IF($D$15<>\"\",季報含預估!F3*(100+$D$15)/100,\"\")","v":""},{"$f":"IF($D$15<>\"\",季報含預估!G3*(100+$D$15)/100,\"\")","v":""},{"$f":"IF($D$15<>\"\",季報含預估!H3*(100+$D$15)/100,\"\")","v":""},{"$f":"IF($D$15<>\"\",季報含預估!I3*(100+$D$15)/100,\"\")","v":""},{"$f":"IF($D$15<>\"\",季報含預估!J3*(100+$D$15)/100,\"\")","v":""},null,"條件二","週線上揚",{"$f":"IF(L40>L41,0.4,0)","v":0.4},"季線上揚",{"$f":"IF(L46>L47,0.4,0)","v":0},"負債比率<70",{"$f":"IF(O38<70,0.4,0)","v":0.4},"預估營收成長",{"$f":"IF(O43>0,0.4,0)","v":0.4},"日成交量>周均量",{"$f":"IF(O47>O49,0.5,0)","v":0}]
[null,"研究員逐季估(與D15格擇一填)",{"$f":"整合夢幻報表!L3*(1-33.8025%)","v":445846899.41957498},{"$f":"C29*(1+50%)","v":668770349.12936246},{"$f":"D29*(1-20%)","v":535016279.30348998},{"$f":"E29*(1+50%)","v":802524418.955235},{"$f":"F29*(1-25%)","v":601893314.21642625},null,"條件三","K>D",{"$f":"IF(L42>L43,0.4,0)","v":0},"周K>周D",{"$f":"IF(L48>L49,0.4,0)","v":0},"速動比率>100",{"$f":"IF(O39>100,0.4,0)","v":0.4},"預估盈餘成長",{"$f":"IF(O44>0,0.4,0)","v":0},"本週法人加碼",{"$f":"IF(O50>=0,0.5,0)","v":0}]
[null,"最後定案採用值",{"$f":"IF(C29<>\"\",C29,IF(C28<>\"\",C28,IF(C27<>\"\",C27,C26)))","v":445846899.41957498},{"$f":"IF(D29<>\"\",D29,IF(D28<>\"\",D28,IF(D27<>\"\",D27,D26)))","v":668770349.12936246},{"$f":"IF(E29<>\"\",E29,IF(E28<>\"\",E28,IF(E27<>\"\",E27,E26)))","v":535016279.30348998},{"$f":"IF(F29<>\"\",F29,IF(F28<>\"\",F28,IF(F27<>\"\",F27,F26)))","v":802524418.955235},{"$f":"IF(G29<>\"\",G29,IF(G28<>\"\",G28,IF(G27<>\"\",G27,G26)))","v":601893314.21642625},null,"條件四","K<40",{"$f":"IF(L42>40,0.4,0)","v":0},"周K<40",{"$f":"IF(L48<40,0.4,0)","v":0.4},"單季EPS>0.5",{"$f":"IF(O40>0.5,0.4,0)","v":0.4},"預估營利率增",{"$f":"IF(O45>0,0.4,0)","v":0},"董監持股未減",{"$f":"IF(O52>=0,0.5,0)","v":0.5}]
["營業成本(千)"," =用營業收入-營業毛利",{"$f":"C30-C37","v":234025037.50533491},{"$f":"D30-D37","v":312315753.04341233},{"$f":"E30-E37","v":267508139.65174499},{"$f":"F30-F37","v":369161232.71940809},{"$f":"G30-G37","v":276870924.53955603},null,"條件五","K向上",{"$f":"IF(K424>L44,0.4,0)","v":0},"周K向上",{"$f":"IF(L48>L50,0.4,0)","v":0},"營運現金流增加",{"$f":"IF(O41>0,0.4,0)","v":0.4},"預估ROE增",{"$f":"IF(O46>0,0.4,0)","v":0}]
["營業毛利(千)\n(研究員預估值請在D18格或逐季金額或逐季百分比擇一填寫)","以過去資料推估",{"$f":"C30*$B$18/100","v":238015367.25514013},{"$f":"D30*$B$18/100","v":357023050.88271022},{"$f":"E30*$B$18/100","v":285618440.70616812},{"$f":"F30*$B$18/100","v":428427661.05925226},{"$f":"G30*$B$18/100","v":321320745.7944392},null,"合計",{"$f":"SUM(K27:K31)","v":0.4},null,{"$f":"SUM(M27:M31)","v":0.4},null,{"$f":"SUM(O27:O31)","v":1.6},null,{"$f":"SUM(Q27:Q31)","v":0.8},null,{"$f":"SUM(S27:S30)","v":0.5}]
[null,"以券商估推估",{"$f":"IF(C30<>\"\",IF($C$18<>\"\",C30*$C$18/100,\"\"),IF($C$18<>\"\",C30*$C$18/100,\"\"))","v":""},{"$f":"IF(D27<>\"\",IF($C$18<>\"\",D27*$C$18/100,\"\"),IF($C$18<>\"\",D30*$C$18/100,\"\"))","v":""},{"$f":"IF(E27<>\"\",IF($C$18<>\"\",E27*$C$18/100,\"\"),IF($C$18<>\"\",E30*$C$18/100,\"\"))","v":""},{"$f":"IF(F27<>\"\",IF($C$18<>\"\",F27*$C$18/100,\"\"),IF($C$18<>\"\",F30*$C$18/100,\"\"))","v":""},{"$f":"IF(G27<>\"\",IF($C$18<>\"\",G27*$C$18/100,\"\"),IF($C$18<>\"\",G30*$C$18/100,\"\"))","v":""}]
[null,"研究員概估(請直接填D18格)",{"$f":"IF($D$18<>\"\",C30*$D$18/100,\"\")","v":""},{"$f":"IF($D$18<>\"\",D30*$D$18/100,\"\")","v":""},{"$f":"IF($D$18<>\"\",E30*$D$18/100,\"\")","v":""},{"$f":"IF($D$18<>\"\",F30*$D$18/100,\"\")","v":""},{"$f":"IF($D$18<>\"\",G30*$D$18/100,\"\")","v":""}]
[null,"研究員逐季估_金額"]
[null,"研究員逐季估_百分比(%)",47.51,53.3,50,54,54]
[null,"最後定案採用值",{"$f":"IF(C35<>\"\",C35,IF(C36<>\"\",C36/100*C30,IF(C34<>\"\",C34,IF(C33<>\"\",C33,C32))))","v":211821861.91424006},{"$f":"IF(D35<>\"\",D35,IF(D36<>\"\",D36/100*D30,IF(D34<>\"\",D34,IF(D33<>\"\",D33,D32))))","v":356454596.08595014},{"$f":"IF(E35<>\"\",E35,IF(E36<>\"\",E36/100*E30,IF(E34<>\"\",E34,IF(E33<>\"\",E33,E32))))","v":267508139.65174499},{"$f":"IF(F35<>\"\",F35,IF(F36<>\"\",F36/100*F30,IF(F34<>\"\",F34,IF(F33<>\"\",F33,F32))))","v":433363186.23582691},{"$f":"IF(G35<>\"\",G35,IF(G36<>\"\",G36/100*G30,IF(G34<>\"\",G34,IF(G33<>\"\",G33,G32))))","v":325022389.67687023},null,null,"上述系統評等使用參數:"]
["   營業費用(千)","以過去資料推估",{"$f":"FORECAST(C30,季報含預估!B9:I9,季報含預估!B3:I3)","v":55675182.59657535},{"$f":"FORECAST(D30,季報含預估!C9:J9,季報含預估!C3:J3)","v":51009269.330462486},{"$f":"FORECAST(E30,季報含預估!D9:K9,季報含預估!D3:K3)","v":96588469.624398395},{"$f":"FORECAST(F30,季報含預估!E9:L9,季報含預估!E3:L3)","v":88862911.733933598},{"$f":"FORECAST(G30,季報含預估!F9:M9,季報含預估!F3:M3)","v":138632465.62145019},null,null,"最新股價",null,{"$f":"股價資訊!B10","v":0},null,"負債比率",{"$f":"IFRS財報_For預估用!I58","v":36.14}]
[null,"研究員細估",{"$f":"C30*41.93%","v":186943604.92662778},{"$f":"D30*30%","v":200631104.73880872},{"$f":"E30*40%","v":214006511.721396},{"$f":"F30*30%","v":240757325.6865705},{"$f":"G30*40%","v":240757325.68657053},null,null,"3日均線",null,{"$f":"AVERAGE(股價資訊!Q2:Q4)","v":1071.6666666666667},null,"速動比率",{"$f":"IFRS財報_For預估用!I59","v":247.08}]
[null,"最後定案採用值",{"$f":"IF(C39<>\"\",C39,C38)","v":186943604.92662778},{"$f":"IF(D39<>\"\",D39,D38)","v":200631104.73880872},{"$f":"IF(E39<>\"\",E39,E38)","v":214006511.721396},{"$f":"IF(F39<>\"\",F39,F38)","v":240757325.6865705},{"$f":"IF(G39<>\"\",G39,G38)","v":240757325.68657053},null,null,"週線",null,{"$f":"AVERAGE(股價資訊!Q2:Q6)","v":1061},null,"單季EPS",{"$f":"IFRS財報_For預估用!I40","v":9.56}]
["營業利益(千)","此欄用營業毛利-營業費用",{"$f":"C37-C40","v":24878256.987612277},{"$f":"D37-D40","v":155823491.34714141},{"$f":"E37-E40","v":53501627.930348992},{"$f":"F37-F40","v":192605860.54925641},{"$f":"G37-G40","v":84265063.990299702},null,null,"前一日週線",null,{"$f":"AVERAGE(股價資訊!Q3:Q7)","v":1048},null,"營運現金流量",{"$f":"IFRS財報_For預估用!I63","v":377668210}]
["   營業外收入及支出(千)","以過去資料推估",{"$f":"AVERAGE(季報含預估!B14:I14)","v":13872675.75},{"$f":"AVERAGE(季報含預估!C14:J14)","v":13078013.125},{"$f":"AVERAGE(季報含預估!D14:K14)","v":13509126.765625},{"$f":"AVERAGE(季報含預估!E14:L14)","v":13568170.861328125},{"$f":"AVERAGE(季報含預估!F14:M14)","v":13674583.968994141},null,null,"日K",null,{"$f":"股價資訊!E23","v":0},null,"最近一月營收yoy",{"$f":"月營收資訊!C3","v":29.21}]
[null,"研究員細估",9352,null,null,null,null,null,null,"日D",null,{"$f":"股價資訊!F23","v":0},null,"預估營收成長",{"$f":"輸入預估參數!E15","v":28.899027777777775}]
[null,"最後定案採用值",{"$f":"IF(C43<>\"\",C43,C42)","v":9352},{"$f":"IF(D43<>\"\",D43,D42)","v":13078013.125},{"$f":"IF(E43<>\"\",E43,E42)","v":13509126.765625},{"$f":"IF(F43<>\"\",F43,F42)","v":13568170.861328125},{"$f":"IF(G43<>\"\",G43,G42)","v":13674583.968994141},null,null,"前一日K",null,{"$f":"股價資訊!E24","v":0},null,"預估盈餘成長",{"$f":"整合夢幻報表!M35-整合夢幻報表!L35","v":-490257750.29209507}]
["稅前純益(千)"," =營業利益+營業外收入及支出",{"$f":"C41+C44","v":24887608.987612277},{"$f":"D41+D44","v":168901504.47214141},{"$f":"E41+E44","v":67010754.695973992},{"$f":"F41+F44","v":206174031.41058454},{"$f":"G41+G44","v":97939647.959293842},null,null,"月線",null,{"$f":"AVERAGE(股價資訊!Q2:Q21)","v":1056},null,"預估營利率增加",{"$f":"整合夢幻報表!M17-整合夢幻報表!L17","v":-36.97}]
["所得稅(千)","以過去資料推估",{"$f":"SUM(季報含預估!F20:I20)/SUM(季報含預估!F19:I19)*C45","v":3895475.6535566701},{"$f":"SUM(季報含預估!G20:J20)/SUM(季報含預估!G19:J19)*D45","v":28565658.728095308},{"$f":"SUM(季報含預估!H20:K20)/SUM(季報含預估!H19:K19)*E45","v":13146944.70137215},{"$f":"SUM(季報含預估!I20:L20)/SUM(季報含預估!I19:L19)*F45","v":45749220.544276319},{"$f":"SUM(季報含預估!J20:M20)/SUM(季報含預估!J19:M19)*G45","v":24902387.021150529},null,null,"季線",null,{"$f":"AVERAGE(股價資訊!B2:B61)","v":367.68},null,"預估ROE增",{"$f":"整合夢幻報表!M18-整合夢幻報表!L18","v":-33.058959884167074}]
[null,"研究員細估",{"$f":"C45*32.998%","v":8212413.2137322994},{"$f":"D45*25%","v":42225376.118035354},{"$f":"E45*25%","v":16752688.673993498},{"$f":"F45*25%","v":51543507.852646135},{"$f":"G45*25%","v":24484911.989823461},null,null,"前一日季線",null,{"$f":"AVERAGE(股價資訊!Q3:Q62)","v":986.43333333333328},null,"日成交量",{"$f":"股價資訊!R2","v":38840}]
[null,"最後定案採用值",{"$f":"IF(C47<>\"\",C47,C46)","v":8212413.2137322994},{"$f":"IF(D47<>\"\",D47,D46)","v":42225376.118035354},{"$f":"IF(E47<>\"\",E47,E46)","v":16752688.673993498},{"$f":"IF(F47<>\"\",F47,F46)","v":51543507.852646135},{"$f":"IF(G47<>\"\",G47,G46)","v":24484911.989823461},null,null,"周K",null,{"$f":"股價資訊!G23","v":0},null,"前一日成交量",{"$f":"股價資訊!R3","v":46030}]
["稅後純益(千)"," =稅前純益-所得稅",{"$f":"C45-C48","v":16675195.773879979},{"$f":"D45-D48","v":126676128.35410607},{"$f":"E45-E48","v":50258066.021980494},{"$f":"F45-F48","v":154630523.5579384},{"$f":"G45-G48","v":73454735.969470382},null,null,"周D",null,{"$f":"股價資訊!H23","v":0},null,"週均量",{"$f":"AVERAGE(股價資訊!R2:R6)","v":41181.199999999997}]
["每股稅前純益(元)"," =稅前純益/季末股本",{"$f":"C45/C$54*10","v":0.95966549053659933},{"$f":"D45/D$54*10","v":6.5128371802332019},{"$f":"E45/E$54*10","v":2.58393278392266},{"$f":"F45/F$54*10","v":7.9500647526256962},{"$f":"G45/G$54*10","v":3.7765500232915277},null,null,"前一日週K",null,{"$f":"股價資訊!G24","v":0},null,"近五日法人買超",{"$f":"股價資訊!F14","v":-16706}]
["每股稅後純益(元)"," =稅後純益/季末股本",{"$f":"C49/C54*10","v":0.64299507196933237},{"$f":"D49/D54*10","v":4.8846278851749014},{"$f":"E49/E54*10","v":1.9379495879419952},{"$f":"F49/F54*10","v":5.9625485644692722},{"$f":"G49/G54*10","v":2.8324125174686459},null,null,"PE",null,{"$f":"股價資訊!S2","v":30.552199999999999},null,"近五日融資增減",{"$f":"SUM(股價資訊!I23:I27)","v":857}]
["季末股本(千)","目前最新股本",{"$f":"IFRS財報_For預估用!$I$47","v":259336292},{"$f":"IFRS財報_For預估用!$I$47","v":259336292},{"$f":"IFRS財報_For預估用!$I$47","v":259336292},{"$f":"IFRS財報_For預估用!$I$47","v":259336292},{"$f":"IFRS財報_For預估用!$I$47","v":259336292},null,null,"PB",null,{"$f":"股價資訊!T2","v":7.46},null,"董監近一月增減",{"$f":"股價資訊!B7-股價資訊!B8","v":0}]
[null,"研究員逐季估"]
[null,"最後定案採用值",{"$f":"IF(C53<>\"\",C53,C52)","v":259336292},{"$f":"IF(D53<>\"\",D53,D52)","v":259336292},{"$f":"IF(E53<>\"\",E53,E52)","v":259336292},{"$f":"IF(F53<>\"\",F53,F52)","v":259336292},{"$f":"IF(G53<>\"\",G53,G52)","v":259336292}]
["季末股東權益(千)"," =稅後純益+前一季股東權益",{"$f":"季報含預估!I35+C49","v":3836823400.77388},{"$f":"C55+D49","v":3963499529.127986},{"$f":"D55+E49","v":4013757595.1499662},{"$f":"E55+F49","v":4168388118.7079048},{"$f":"F55+G49","v":4241842854.6773753}]
["季末每股淨值(元)"," =股東權益/股本",{"$f":"C55/C54*10","v":147.94780056367429},{"$f":"D55/D54*10","v":152.83242844884919},{"$f":"E55/E54*10","v":154.77037803679116},{"$f":"F55/F54*10","v":160.73292660126046},{"$f":"G55/G54*10","v":163.56533911872907}]

{"sheet":"個股損益表","index":2,"n_rows":28,"n_cols":16,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[2330]
[]
[null,null,{"$f":"MONTH(IFRS財報_For預估用!F2)/3&\"Q\"&RIGHT(YEAR(IFRS財報_For預估用!F2),2)","v":"3Q23"},{"$f":"MONTH(IFRS財報_For預估用!G2)/3&\"Q\"&RIGHT(YEAR(IFRS財報_For預估用!G2),2)","v":"4Q23"},{"$f":"MONTH(IFRS財報_For預估用!H2)/3&\"Q\"&RIGHT(YEAR(IFRS財報_For預估用!H2),2)","v":"1Q24"},{"$f":"MONTH(IFRS財報_For預估用!I2)/3&\"Q\"&RIGHT(YEAR(IFRS財報_For預估用!I2),2)","v":"2Q24"},{"$f":"LEFT(C3,2)&RIGHT(C3,2)+1&\"E\"","v":"3Q24E"},{"$f":"LEFT(D3,2)&RIGHT(D3,2)+1&\"E\"","v":"4Q24E"},{"$f":"LEFT(E3,2)&RIGHT(E3,2)+1&\"E\"","v":"1Q25E"},{"$f":"LEFT(F3,2)&RIGHT(F3,2)+1&\"E\"","v":"2Q25E"},{"$f":"YEAR('IFRS-年報'!C2)","v":2019},{"$f":"YEAR('IFRS-年報'!D2)","v":2020},{"$f":"YEAR('IFRS-年報'!E2)","v":2021},{"$f":"YEAR('IFRS-年報'!F2)","v":2022},{"$f":"YEAR('IFRS-年報'!G2)","v":2023},{"$f":"O3+1&\"E\"","v":"2024E"}]
[null,"營業收入",{"$f":"IFRS財報_For預估用!F3/1000","v":546732.75800000003},{"$f":"IFRS財報_For預估用!G3/1000","v":625528.85600000003},{"$f":"IFRS財報_For預估用!H3/1000","v":592644.201},{"$f":"IFRS財報_For預估用!I3/1000","v":673510.17700000003},{"$f":"整合夢幻報表!M3/1000","v":445846.899419575},{"$f":"整合夢幻報表!N3/1000","v":668770.3491293625},{"$f":"整合夢幻報表!O3/1000","v":535016.27930348995},{"$f":"整合夢幻報表!P3/1000","v":802524.41895523504},{"$f":"'IFRS-年報'!C3/1000","v":1069985.4480000001},{"$f":"'IFRS-年報'!D3/1000","v":1339254.811},{"$f":"'IFRS-年報'!E3/1000","v":1587415.037},{"$f":"'IFRS-年報'!F3/1000","v":2263891.2919999999},{"$f":"'IFRS-年報'!G3/1000","v":2161735.841},{"$f":"整合夢幻報表!M27/1000","v":2452157.946807662}]
[null,"YoY",{"$f":"(IFRS財報_For預估用!F3-IFRS財報_For預估用!B3)/IFRS財報_For預估用!B3","v":-0.10831080650986356},{"$f":"(IFRS財報_For預估用!G3-IFRS財報_For預估用!C3)/IFRS財報_For預估用!C3","v":-4.8151024017852279E-6},{"$f":"(IFRS財報_For預估用!H3-IFRS財報_For預估用!D3)/IFRS財報_For預估用!D3","v":0.1651706288416343},{"$f":"(IFRS財報_For預估用!I3-IFRS財報_For預估用!E3)/IFRS財報_For預估用!E3","v":0.40069133294457299},{"$f":"(G4-C4)/C4","v":-0.18452499343458953},{"$f":"(H4-D4)/D4","v":6.912789508364818E-2},{"$f":"(I4-E4)/E4","v":-9.7238649427888429E-2},{"$f":"(J4-F4)/F4","v":0.19155500000000003},{"$f":"('IFRS-年報'!C3-'IFRS-年報'!B3)/'IFRS-年報'!B3","v":3.7336770039951686E-2},{"$f":"('IFRS-年報'!D3-'IFRS-年報'!C3)/'IFRS-年報'!C3","v":0.25165703281602014},{"$f":"('IFRS-年報'!E3-'IFRS-年報'!D3)/'IFRS-年報'!D3","v":0.18529724437928488},{"$f":"('IFRS-年報'!F3-'IFRS-年報'!E3)/'IFRS-年報'!E3","v":0.42614958232879585},{"$f":"('IFRS-年報'!G3-'IFRS-年報'!F3)/'IFRS-年報'!F3","v":-4.512383229750945E-2},{"$f":"(P4-O4)/O4","v":0.13434671355280639}]
[null,"營業毛利",{"$f":"IFRS財報_For預估用!F5/1000","v":296642.46399999998},{"$f":"IFRS財報_For預估用!G5/1000","v":331767.92499999999},{"$f":"IFRS財報_For預估用!H5/1000","v":314505.26899999997},{"$f":"IFRS財報_For預估用!I5/1000","v":358124.478},{"$f":"整合夢幻報表!M5/1000","v":211821.86191424006},{"$f":"整合夢幻報表!N5/1000","v":356454.59608595015},{"$f":"整合夢幻報表!O5/1000","v":267508.13965174498},{"$f":"整合夢幻報表!P5/1000","v":433363.18623582693},{"$f":"'IFRS-年報'!C5/1000","v":492698.50099999999},{"$f":"'IFRS-年報'!D5/1000","v":711130.12},{"$f":"'IFRS-年報'!E5/1000","v":819537.26599999995},{"$f":"'IFRS-年報'!F5/1000","v":1348354.8060000001},{"$f":"'IFRS-年報'!G5/1000","v":1175110.628},{"$f":"整合夢幻報表!M29/1000","v":1269147.7838877621}]
[null,"毛利率",{"$f":"IFRS財報_For預估用!F41/100","v":0.54259999999999997},{"$f":"IFRS財報_For預估用!G41/100","v":0.53039999999999998},{"$f":"IFRS財報_For預估用!H41/100","v":0.53069999999999995},{"$f":"IFRS財報_For預估用!I41/100","v":0.53170000000000006},{"$f":"G6/G4","v":0.47509999999999997},{"$f":"H6/H4","v":0.53299999999999992},{"$f":"I6/I4","v":0.5},{"$f":"J6/J4","v":0.54},{"$f":"'IFRS-年報'!C14/100","v":0.46049999999999996},{"$f":"'IFRS-年報'!D14/100","v":0.53100000000000003},{"$f":"'IFRS-年報'!E14/100","v":0.51629999999999998},{"$f":"'IFRS-年報'!F14/100","v":0.59560000000000002},{"$f":"'IFRS-年報'!G14/100","v":0.54359999999999997},{"$f":"P6/P4","v":0.51756363636363645}]
[null,"營業費用",{"$f":"IFRS財報_For預估用!F8/1000","v":68708.790999999997},{"$f":"IFRS財報_For預估用!G8/1000","v":71621.020999999993},{"$f":"IFRS財報_For預估用!H8/1000","v":65357.281000000003},{"$f":"IFRS財報_For預估用!I8/1000","v":70295.31},{"$f":"整合夢幻報表!M6/1000","v":186943.6049266278},{"$f":"整合夢幻報表!N6/1000","v":200631.10473880873},{"$f":"整合夢幻報表!O6/1000","v":214006.511721396},{"$f":"整合夢幻報表!P6/1000","v":240757.32568657049},{"$f":"'IFRS-年報'!C6/1000","v":119504.58199999999},{"$f":"'IFRS-年報'!D6/1000","v":145056.549},{"$f":"'IFRS-年報'!E6/1000","v":169222.93400000001},{"$f":"'IFRS-年報'!F6/1000","v":226707.552},{"$f":"'IFRS-年報'!G6/1000","v":253833.71599999999},{"$f":"整合夢幻報表!M30/1000","v":842338.54707340302}]
[null,"費用率",{"$f":"IFRS財報_For預估用!F73/100","v":0.12570000000000001},{"$f":"IFRS財報_For預估用!G73/100","v":0.11449999999999999},{"$f":"IFRS財報_For預估用!H73/100","v":0.1103},{"$f":"IFRS財報_For預估用!I73/100","v":0.10439999999999999},{"$f":"G8/G4","v":0.41930000000000001},{"$f":"H8/H4","v":0.3},{"$f":"I8/I4","v":0.4},{"$f":"J8/J4","v":0.3},{"$f":"'IFRS-年報'!C36/100","v":0.11169999999999999},{"$f":"'IFRS-年報'!D36/100","v":0.10830000000000001},{"$f":"'IFRS-年報'!E36/100","v":0.1066},{"$f":"'IFRS-年報'!F36/100","v":0.10009999999999999},{"$f":"'IFRS-年報'!G36/100","v":0.1174},{"$f":"P8/P4","v":0.34350909090909099}]
[null,"營業利益",{"$f":"IFRS財報_For預估用!F12/1000","v":228064.90299999999},{"$f":"IFRS財報_For預估用!G12/1000","v":260204.503},{"$f":"IFRS財報_For預估用!H12/1000","v":249018.30600000001},{"$f":"IFRS財報_For預估用!I12/1000","v":286555.54200000002},{"$f":"整合夢幻報表!M7/1000","v":24878.256987612276},{"$f":"整合夢幻報表!N7/1000","v":155823.49134714142},{"$f":"整合夢幻報表!O7/1000","v":53501.627930348994},{"$f":"整合夢幻報表!P7/1000","v":192605.86054925641},{"$f":"'IFRS-年報'!C7/1000","v":372701.09},{"$f":"'IFRS-年報'!D7/1000","v":566783.69799999997},{"$f":"'IFRS-年報'!E7/1000","v":649980.897},{"$f":"'IFRS-年報'!F7/1000","v":1121278.851},{"$f":"'IFRS-年報'!G7/1000","v":921465.60600000003},{"$f":"整合夢幻報表!M31/1000","v":426809.23681435909}]
[null,"YoY",{"$f":"(IFRS財報_For預估用!F12-IFRS財報_For預估用!B12)/IFRS財報_For預估用!B12","v":-0.2650753866084069},{"$f":"(IFRS財報_For預估用!G12-IFRS財報_For預估用!C12)/IFRS財報_For預估用!C12","v":-0.19947118326110291},{"$f":"(IFRS財報_For預估用!H12-IFRS財報_For預估用!D12)/IFRS財報_For預估用!D12","v":7.6891068631030471E-2},{"$f":"(IFRS財報_For預估用!I12-IFRS財報_For預估用!E12)/IFRS財報_For預估用!E12","v":0.41888650604521849},{"$f":"(G10-C10)/C10","v":-0.89091588990519821},{"$f":"(H10-D10)/D10","v":-0.40114990497631237},{"$f":"(I10-E10)/E10","v":-0.78514981974719156},{"$f":"(J10-F10)/F10","v":-0.3278585393778341},{"$f":"('IFRS-年報'!C7-'IFRS-年報'!B7)/'IFRS-年報'!B7","v":-2.8471752425693268E-2},{"$f":"('IFRS-年報'!D7-'IFRS-年報'!C7)/'IFRS-年報'!C7","v":0.52074601660005881},{"$f":"('IFRS-年報'!E7-'IFRS-年報'!D7)/'IFRS-年報'!D7","v":0.14678827089342292},{"$f":"('IFRS-年報'!F7-'IFRS-年報'!E7)/'IFRS-年報'!E7","v":0.72509508537140899},{"$f":"('IFRS-年報'!G7-'IFRS-年報'!F7)/'IFRS-年報'!F7","v":-0.178201207328399},{"$f":"(P10-O10)/O10","v":-0.53681479369902918}]
[null,"營益率",{"$f":"IFRS財報_For預估用!F42/100","v":0.41710000000000003},{"$f":"IFRS財報_For預估用!G42/100","v":0.41600000000000004},{"$f":"IFRS財報_For預估用!H42/100","v":0.42020000000000002},{"$f":"IFRS財報_For預估用!I42/100","v":0.42549999999999999},{"$f":"G10/G4","v":5.5799999999999982E-2},{"$f":"H10/H4","v":0.23299999999999993},{"$f":"I10/I4","v":9.9999999999999992E-2},{"$f":"J10/J4","v":0.24},{"$f":"'IFRS-年報'!C15/100","v":0.3483},{"$f":"'IFRS-年報'!D15/100","v":0.42320000000000002},{"$f":"'IFRS-年報'!E15/100","v":0.40950000000000003},{"$f":"'IFRS-年報'!F15/100","v":0.49530000000000002},{"$f":"'IFRS-年報'!G15/100","v":0.42630000000000001},{"$f":"P10/P4","v":0.17405454545454546}]
[null,"每股營業利益",{"$f":"IFRS財報_For預估用!F12/IFRS財報_For預估用!F69","v":8.7956556195745907},{"$f":"IFRS財報_For預估用!G12/IFRS財報_For預估用!G69","v":10.035183198509266},{"$f":"IFRS財報_For預估用!H12/IFRS財報_For預估用!H69","v":9.6037541670576339},{"$f":"IFRS財報_For預估用!I12/IFRS財報_For預估用!I69","v":11.051558156644235},{"$f":"G10/(G18/G24)","v":0.95930487768415673},{"$f":"H10/(H18/H24)","v":6.0085493682905522},{"$f":"I10/(I18/I24)","v":2.0630212423315206},{"$f":"J10/(J18/J24)","v":7.4268764723934746},{"$f":"'IFRS-年報'!C7/'IFRS-年報'!C29","v":14.37314416526098},{"$f":"'IFRS-年報'!D7/'IFRS-年報'!D29","v":21.857901735339013},{"$f":"'IFRS-年報'!E7/'IFRS-年報'!E29","v":25.066385336427775},{"$f":"'IFRS-年報'!F7/'IFRS-年報'!F29","v":43.243882705167422},{"$f":"'IFRS-年報'!G7/'IFRS-年報'!G29","v":35.537725368785637},{"$f":"P10/(P18/P24)","v":16.457751960699703}]
[null,"淨業外收入",{"$f":"IFRS財報_For預估用!F12/1000","v":228064.90299999999},{"$f":"IFRS財報_For預估用!G12/1000","v":260204.503},{"$f":"IFRS財報_For預估用!H12/1000","v":249018.30600000001},{"$f":"IFRS財報_For預估用!I12/1000","v":286555.54200000002},{"$f":"整合夢幻報表!M8/1000","v":9.3520000000000003},{"$f":"整合夢幻報表!N8/1000","v":13078.013124999999},{"$f":"整合夢幻報表!O8/1000","v":13509.126765625},{"$f":"整合夢幻報表!P8/1000","v":13568.170861328124},{"$f":"'IFRS-年報'!C8/1000","v":17144.245999999999},{"$f":"'IFRS-年報'!D8/1000","v":17993.482},{"$f":"'IFRS-年報'!E8/1000","v":13145.416999999999},{"$f":"'IFRS-年報'!F8/1000","v":22911.866999999998},{"$f":"'IFRS-年報'!G8/1000","v":57705.718000000001},{"$f":"整合夢幻報表!M32/1000","v":40164.662751953125}]
[null,"稅前淨利",{"$f":"IFRS財報_For預估用!F33/1000","v":241940.495},{"$f":"IFRS財報_For預估用!G33/1000","v":278280.989},{"$f":"IFRS財報_For預估用!H33/1000","v":266543.20400000003},{"$f":"IFRS財報_For預估用!I33/1000","v":306310.57500000001},{"$f":"整合夢幻報表!M9/1000","v":24887.608987612279},{"$f":"整合夢幻報表!N9/1000","v":168901.50447214142},{"$f":"整合夢幻報表!O9/1000","v":67010.754695973999},{"$f":"整合夢幻報表!P9/1000","v":206174.03141058455},{"$f":"'IFRS-年報'!C9/1000","v":389845.33600000001},{"$f":"'IFRS-年報'!D9/1000","v":584777.18000000005},{"$f":"'IFRS-年報'!E9/1000","v":663126.31400000001},{"$f":"'IFRS-年報'!F9/1000","v":1144190.7180000001},{"$f":"'IFRS-年報'!G9/1000","v":979171.32400000002},{"$f":"整合夢幻報表!M33/1000","v":466973.8995663122}]
[null,"所得稅",{"$f":"季報含預估!F20/1000","v":31145.221000000001},{"$f":"季報含預估!G20/1000","v":39974.788},{"$f":"季報含預估!H20/1000","v":41321.940999999999},{"$f":"季報含預估!I20/1000","v":58649.137000000002},{"$f":"整合夢幻報表!M10/1000","v":8212.4132137322995},{"$f":"整合夢幻報表!N10/1000","v":42225.376118035354},{"$f":"整合夢幻報表!O10/1000","v":16752.6886739935},{"$f":"整合夢幻報表!P10/1000","v":51543.507852646137},{"$f":"'IFRS-年報'!C10/1000","v":44501.527000000002},{"$f":"'IFRS-年報'!D10/1000","v":66619.097999999998},{"$f":"'IFRS-年報'!E10/1000","v":66053.179999999993},{"$f":"'IFRS-年報'!F10/1000","v":127290.20299999999},{"$f":"'IFRS-年報'!G10/1000","v":141403.807},{"$f":"整合夢幻報表!M34/1000","v":118733.98585840729}]
[null,"所得稅率",{"$f":"C16/C15","v":0.12873091377282667},{"$f":"D16/D15","v":0.14364900794570629},0.15502905487697219,0.19146951423404171,0.32998,0.25,0.25,0.25,0.11415174914392204,0.11392219169701524,9.960874512966468E-2,0.11124911345417852,0.14441171175474496,0.254262574350896]
[null,"合併總損益",{"$f":"IFRS財報_For預估用!F37/1000","v":237285.511},{"$f":"IFRS財報_For預估用!G37/1000","v":201202.304},{"$f":"IFRS財報_For預估用!H37/1000","v":267398.57199999999},{"$f":"IFRS財報_For預估用!I37/1000","v":262265.42},{"$f":"季報含預估!J22/1000","v":16675.195773879979},{"$f":"季報含預估!K22/1000","v":126676.12835410607},{"$f":"季報含預估!L22/1000","v":50258.066021980492},{"$f":"季報含預估!M22/1000","v":154630.5235579384},{"$f":"'IFRS-年報'!C11/1000","v":345263.66800000001},{"$f":"'IFRS-年報'!D11/1000","v":517885.38699999999},{"$f":"'IFRS-年報'!E11/1000","v":596540.01300000004},{"$f":"'IFRS-年報'!F11/1000","v":1016530.249},{"$f":"'IFRS-年報'!G11/1000","v":838497.66399999999},{"$f":"整合夢幻報表!M35/1000","v":348239.91370790493}]
[null,"少數股權利益",{"$f":"(IFRS財報_For預估用!F55-IFRS財報_For預估用!F37)/1000","v":-26490.237000000001},{"$f":"(IFRS財報_For預估用!G55-IFRS財報_For預估用!G37)/1000","v":37103.896999999997},{"$f":"(IFRS財報_For預估用!H55-IFRS財報_For預估用!H37)/1000","v":-42177.309000000001},{"$f":"(IFRS財報_For預估用!I55-IFRS財報_For預估用!I37)/1000","v":-14603.982},{"$f":"(G20-G18)/1000","v":0},0,0,0,8.0141000000003265E-2,0.27269500000000696,0.53312099999992646,0.37026600000006149,-0.73014699999999721,0]
[null,"合併總損益",{"$f":"IFRS財報_For預估用!F55/1000","v":210795.274},{"$f":"IFRS財報_For預估用!G55/1000","v":238306.201},{"$f":"IFRS財報_For預估用!H55/1000","v":225221.26300000001},{"$f":"IFRS財報_For預估用!I55/1000","v":247661.43799999999},{"$f":"(季報含預估!J19-季報含預估!J20)/1000","v":16675.195773879979},{"$f":"(季報含預估!K19-季報含預估!K20)/1000","v":126676.12835410607},{"$f":"(季報含預估!L19-季報含預估!L20)/1000","v":50258.066021980492},{"$f":"(季報含預估!M19-季報含預估!M20)/1000","v":154630.5235579384},{"$f":"'IFRS-年報'!C26/1000","v":345343.80900000001},{"$f":"'IFRS-年報'!D26/1000","v":518158.08199999999},{"$f":"'IFRS-年報'!E26/1000","v":597073.13399999996},{"$f":"'IFRS-年報'!F26/1000","v":1016900.515},{"$f":"'IFRS-年報'!G26/1000","v":837767.51699999999},{"$f":"P15-P16","v":348239.91370790493}]
[null,"YoY",{"$f":"(IFRS財報_For預估用!F55-IFRS財報_For預估用!B55)/IFRS財報_For預估用!B55","v":-0.24975453201042636},{"$f":"(IFRS財報_For預估用!G55-IFRS財報_For預估用!C55)/IFRS財報_For預估用!C55","v":-0.19458083132926171},{"$f":"(IFRS財報_For預估用!H55-IFRS財報_For預估用!D55)/IFRS財報_For預估用!D55","v":8.8293366101980783E-2},{"$f":"(IFRS財報_For預估用!I55-IFRS財報_For預估用!E55)/IFRS財報_For預估用!E55","v":0.36289631582417775},{"$f":"(G20-C20)/C20","v":-0.92089388221350743},{"$f":"(H20-D20)/D20","v":-0.46843125431676841},{"$f":"(I20-E20)/E20","v":-0.77685026114971889},{"$f":"(J20-F20)/F20","v":-0.37563746376237062},{"$f":"('IFRS-年報'!C26-'IFRS-年報'!B26)/'IFRS-年報'!B26","v":-1.6631139937346762E-2},{"$f":"('IFRS-年報'!D26-'IFRS-年報'!C26)/'IFRS-年報'!C26","v":0.50041225149051394},{"$f":"('IFRS-年報'!E26-'IFRS-年報'!D26)/'IFRS-年報'!D26","v":0.15229918193189546},{"$f":"('IFRS-年報'!F26-'IFRS-年報'!E26)/'IFRS-年報'!E26","v":0.7031423071867775},{"$f":"('IFRS-年報'!G26-'IFRS-年報'!F26)/'IFRS-年報'!F26","v":-0.17615587302559288},{"$f":"(P20-O20)/O20","v":-0.5843239244284224}]
[null,"淨利率",{"$f":"IFRS財報_For預估用!F43/100","v":0.4425},{"$f":"IFRS財報_For預估用!G43/100","v":0.44490000000000002},{"$f":"IFRS財報_For預估用!H43/100","v":0.44979999999999998},{"$f":"IFRS財報_For預估用!I43/100","v":0.45479999999999998},{"$f":"G18/G4","v":3.740117021243964E-2},{"$f":"H18/H4","v":0.18941648432682334},{"$f":"I18/I4","v":9.3937451935871691E-2},{"$f":"J18/J4","v":0.19268014767605934},{"$f":"'IFRS-年報'!C15/100","v":0.3483},{"$f":"'IFRS-年報'!D15/100","v":0.42320000000000002},{"$f":"'IFRS-年報'!E15/100","v":0.40950000000000003},{"$f":"'IFRS-年報'!F15/100","v":0.49530000000000002},{"$f":"'IFRS-年報'!G15/100","v":0.42630000000000001},{"$f":"P20/P4","v":0.14201365542593231}]
[null,"股本",{"$f":"IFRS財報_For預估用!F47/1000","v":259320.71},{"$f":"IFRS財報_For預估用!G47/1000","v":259320.71},{"$f":"IFRS財報_For預估用!H47/1000","v":259336.29199999999},{"$f":"IFRS財報_For預估用!I47/1000","v":259336.29199999999},{"$f":"季報含預估!J34/1000","v":259336.29199999999},{"$f":"季報含預估!K34/1000","v":259336.29199999999},{"$f":"季報含預估!L34/1000","v":259336.29199999999},{"$f":"季報含預估!M34/1000","v":259336.29199999999},{"$f":"'IFRS-年報'!C34/1000","v":259303.80499999999},{"$f":"'IFRS-年報'!D34/1000","v":259303.80499999999},{"$f":"'IFRS-年報'!E34/1000","v":259303.80499999999},{"$f":"'IFRS-年報'!F34/1000","v":259303.80499999999},{"$f":"'IFRS-年報'!G34/1000","v":259320.71},{"$f":"季報含預估!M34/1000","v":259336.29199999999}]
[null,"EPS",{"$f":"IFRS財報_For預估用!F40","v":8.14},{"$f":"IFRS財報_For預估用!G40","v":9.2100000000000009},{"$f":"IFRS財報_For預估用!H40","v":8.6999999999999993},{"$f":"IFRS財報_For預估用!I40","v":9.56},{"$f":"整合夢幻報表!M15","v":0.64299507196933237},{"$f":"整合夢幻報表!N15","v":4.8846278851749014},{"$f":"整合夢幻報表!O15","v":1.9379495879419952},{"$f":"整合夢幻報表!P15","v":5.9625485644692722},{"$f":"'IFRS-年報'!C13","v":13.32},{"$f":"'IFRS-年報'!D13","v":19.97},{"$f":"'IFRS-年報'!E13","v":23.01},{"$f":"'IFRS-年報'!F13","v":39.200000000000003},{"$f":"'IFRS-年報'!G13","v":32.340000000000003},{"$f":"整合夢幻報表!M38","v":13.428121109555502}]
[null,"每股淨值",{"$f":"IFRS財報_For預估用!F49","v":129.12},{"$f":"IFRS財報_For預估用!G49","v":133.38},{"$f":"IFRS財報_For預估用!H49","v":140.19},{"$f":"IFRS財報_For預估用!I49","v":146.21},{"$f":"整合夢幻報表!M20","v":147.94780056367429},{"$f":"整合夢幻報表!N20","v":152.83242844884919},{"$f":"整合夢幻報表!O20","v":154.77037803679116},{"$f":"整合夢幻報表!P20","v":160.73292660126046},{"$f":"'IFRS-年報'!C16","v":62.53},{"$f":"'IFRS-年報'!D16","v":71.33},{"$f":"'IFRS-年報'!E16","v":83.62},{"$f":"'IFRS-年報'!F16","v":113.6},{"$f":"'IFRS-年報'!G16","v":133.38},{"$f":"J25","v":160.73292660126046}]
[null,"ROE",{"$f":"IFRS財報_For預估用!F55/IFRS財報_For預估用!F48","v":6.2498263266113331E-2},{"$f":"IFRS財報_For預估用!G55/IFRS財報_For預估用!G48","v":6.841464783665234E-2},{"$f":"IFRS財報_For預估用!H55/IFRS財報_For預估用!H48","v":6.1439906254129838E-2},{"$f":"IFRS財報_For預估用!I55/IFRS財報_For預估用!I48","v":6.4830321942967659E-2},{"$f":"G24/G25","v":4.3460941596938302E-3},{"$f":"H24/H25","v":3.1960677028761056E-2},{"$f":"I24/I25","v":1.2521450244705848E-2},{"$f":"J24/J25","v":3.7095999497731499E-2},{"$f":"'IFRS-年報'!B35/100","v":0.2195},{"$f":"'IFRS-年報'!C35/100","v":0.20929999999999999},{"$f":"'IFRS-年報'!D35/100","v":0.2984},{"$f":"'IFRS-年報'!E35/100","v":0.29699999999999999},{"$f":"'IFRS-年報'!F35/100","v":0.39640000000000003},{"$f":"P24/P25","v":8.3543063599329739E-2}]
[null,"現金股利(元)",null,null,null,null,null,null,null,null,{"$f":"股價資訊!E21","v":9.5},{"$f":"整合夢幻報表!D24","v":10},{"$f":"整合夢幻報表!D23","v":11},{"$f":"整合夢幻報表!D22","v":11},{"$f":"整合夢幻報表!D21","v":13}]
[null,"無償配股合計(元)",null,null,null,null,null,null,null,null,{"$f":"股價資訊!F21","v":0},{"$f":"整合夢幻報表!E24","v":0},{"$f":"整合夢幻報表!E23","v":0},{"$f":"整合夢幻報表!E22","v":0},{"$f":"整合夢幻報表!E21","v":0}]

{"sheet":"基本資料及十大股東","index":3,"n_rows":19,"n_cols":8,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["2330 台積電"]
["發言人","公司中文地址","電話","實收資本額(元)","主要產品1","主要產品2","主要產品3","主要產品比重"]
["黃仁昭(副總經理暨財務長)","新竹科學工業園區新竹市力行六路8 號","03-5636688",259327332420,"依客戶之訂單與其提供之產品設計說明，以從事製造與銷售積體電路","以及其他晶圓半導體裝置。提供前述產品之封裝與測試服務、積體電","路之電腦輔助設計技術服務。提供製造光罩及其設計服務。","2023/12:晶圓(87.1%),其他(12.9%)"]
[]
[]
["年月日","持股人姓名","總持股率％","十大股東"]
["2024-09-30","花旗台積存託    花旗台積存託",20.5,"1"]
["2024-09-30","富邦人壽保險(股)林福星",0.65,"10"]
["2024-09-30","行政院國發會    劉鏡清",6.38,"2"]
["2024-09-30","花旗台新加坡    花旗台新加坡",3.15,"3"]
["2024-09-30","花旗託管挪威    花旗託管挪威",1.7,"4"]
["2024-09-30","新制勞退基金    新制勞退基金",1.31,"5"]
["2024-09-30","大通先進星光    大通先進星光",1.26,"6"]
["2024-09-30","摩根梵市場股    摩根梵市場股",1.1100000000000001,"7"]
["2024-09-30","中信卓越50證    中信卓越50證",0.94,"8"]
["2024-09-30","渣打iShare指    渣打iShare指",0.86,"9"]
[]
["年月日","CAPM_Beta 三月"]
["2024-11-08",1.4397]

{"sheet":"股價資訊","index":4,"n_rows":302,"n_cols":38,"rows_kept":302,"cut":false,"hidden":false,"merged":[]}
["2330 台積電",{"$f":"SUM(B3:B5)","v":1090},{"$f":"SUM(C3:C5)","v":73.77},1.75,0.15,1.61,0.51,7.46,18.25,38840,46428.445,null,"年月日","開盤價(元)","最高價(元)","最低價(元)","收盤價(元)","成交量(千股)","本益比-TEJ","股價淨值比-TSE","本益比-TSE",null,null,null,null,null,null,20,15,10,5,null,null,4,3,2,1,0.5]
["年月日","當日收盤價(元)","外資總投資股率%","投信持股率%","自營持股率%","券資比","融資使用率","股價淨值比-TSE","每股盈餘（元）","成交量(千股)","20日均量",null,"2024-11-08",1085,1090,1080,1090,38840,30.552199999999999,7.46,30.62,null,null,null,null,null,null,"20*PE","15*PE","10*PE","5*PE",null,null,"4*PB","3*PB","2*PB","1*PB","0.5*PB"]
["2024-11-08",1090,73.77,1.75,0.15,1.61,0.51,7.46,null,38840,46428.445,null,"2024-11-07",1050,1075,1050,1065,46030,29.851500000000001,7.28,29.92,null,null,null,null,null,null,{"$f":"AB$1*$Q2/$S2","v":713.53290434076757},{"$f":"AC$1*$Q2/$S2","v":535.14967825557574},{"$f":"AD$1*$Q2/$S2","v":356.76645217038379},178.38322608519189,null,null,{"$f":"AH$1*$Q2/$T2","v":584.45040214477217},{"$f":"AI$1*$Q2/$T2","v":438.33780160857907},292.22520107238608,146.11260053619304,73.056300268096521]
["2024-06-28",null,null,null,null,null,null,null,18.25,null,null,null,"2024-11-06",1050,1080,1040,1060,59404,29.711300000000001,7.25,29.78,null,null,null,null,null,null,{"$f":"AB$1*$Q3/$S3","v":713.53198331742124},{"$f":"AC$1*$Q3/$S3","v":535.14898748806593},356.76599165871062,178.38299582935531,null,null,{"$f":"AH$1*$Q3/$T3","v":585.16483516483515},438.87362637362634,292.58241758241758,146.29120879120879,73.145604395604394]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-11-05",1030,1055,1030,1050,33407,29.431000000000001,7.18,29.49,null,null,null,null,null,null,713.53323482984581,535.14992612238439,356.76661741492291,178.38330870746145,null,null,584.82758620689651,438.62068965517244,292.41379310344826,146.20689655172413,73.103448275862064]
["年月日","董監持股%",null,null,null,null,null,null,null,null,null,null,"2024-11-04",1030,1045,1025,1040,28225,29.150700000000001,7.11,29.21,null,null,null,null,null,null,713.53334918962992,535.15001189222244,356.76667459481496,178.38333729740748,null,null,584.95821727019506,438.71866295264624,292.47910863509753,146.23955431754877,73.119777158774383]
["2024-09-30",6.52,null,null,{"$f":"A1","v":"2330 台積電"},null,null,null,null,null,null,null,"2024-11-01",996,1030,996,1025,61545,28.7303,7.01,28.79,null,null,null,null,null,null,713.5334657486784,535.15009931150882,356.7667328743392,178.3833664371696,null,null,585.09142053445851,438.81856540084385,292.54571026722925,146.27285513361463,73.136427566807313]
["2024-08-30",6.52,null,"日漲跌幅",{"$f":"(Q2-Q3)/Q3","v":2.3474178403755867E-2},null,null,null,null,null,null,null,"2024-10-30",1040,1055,1030,1030,40765,28.8704,7.04,28.93,null,null,null,null,null,null,713.53240307271415,535.14930230453558,356.76620153635707,178.38310076817854,null,null,584.87874465049936,438.65905848787446,292.43937232524968,146.21968616262484,73.10984308131242]
[null,null,null,"週漲跌幅",{"$f":"(Q2-Q6)/Q6","v":4.807692307692308E-2},null,null,null,null,null,null,null,"2024-10-29",1035,1040,1020,1040,48097,29.150700000000001,7.11,29.21,null,null,null,null,null,null,713.53358457104855,535.15018842828636,356.76679228552428,178.38339614276214,null,null,585.22727272727275,438.92045454545456,292.61363636363637,146.30681818181819,73.153409090909093]
[null,null,null,"月漲跌幅",{"$f":"(Q2-Q23)/Q23","v":7.9207920792079209E-2},null,null,null,null,null,null,null,"2024-10-28",1075,1080,1050,1050,41665,29.431000000000001,7.18,29.49,null,null,null,null,null,null,713.5334657486784,535.15009931150882,356.7667328743392,178.3833664371696,null,null,585.09142053445851,438.81856540084385,292.54571026722925,146.27285513361463,73.136427566807313]
[null,null,null,"季漲跌幅",{"$f":"(Q2-Q66)/Q66","v":0.33742331288343558},null,null,null,null,null,null,null,"2024-10-25",1065,1070,1060,1065,23347,29.851500000000001,7.28,29.92,null,null,null,null,null,null,713.53334918962992,535.15001189222244,356.76667459481496,178.38333729740748,null,null,584.95821727019506,438.71866295264624,292.47910863509753,146.23955431754877,73.119777158774383]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-10-24",1070,1075,1055,1060,40791,29.711300000000001,7.25,29.78,null,null,null,null,null,null,713.53198331742124,535.14898748806593,356.76599165871062,178.38299582935531,null,null,585.16483516483515,438.87362637362634,292.58241758241758,146.29120879120879,73.145604395604394]
[null,null,null,"年月日","合計買賣超(千股)","合計買賣超_週(千股)","合計買賣超_月(千股)","合計買賣超_季(千股)","合計買賣超_年(千股)",null,null,null,"2024-10-23",1060,1070,1055,1060,32895,29.711300000000001,7.25,29.78,null,null,null,null,null,null,713.53323482984581,535.14992612238439,356.76661741492291,178.38330870746145,null,null,584.82758620689651,438.62068965517244,292.41379310344826,146.20689655172413,73.103448275862064]
[null,null,null,"2024-11-08",3917,-16706,33588,68494,443813,null,null,null,"2024-10-22",1065,1075,1060,1075,43740,30.131799999999998,7.35,30.2,null,null,null,null,null,null,713.53323482984581,535.14992612238439,356.76661741492291,178.38330870746145,null,null,584.82758620689651,438.62068965517244,292.41379310344826,146.20689655172413,73.103448275862064]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-10-21",1090,1095,1080,1085,42094,30.412099999999999,7.42,30.48,null,null,null,null,null,null,713.53188325954648,535.1489124446598,356.76594162977324,178.38297081488662,null,null,585.03401360544217,438.77551020408163,292.51700680272108,146.25850340136054,73.129251700680271]
[null,null,null,"年月","普通股每股現金股利(元)","每股股票股利─盈餘(元)","每股股票股利─公積(元)","股利殖利率","現金股利率",null,null,null,"2024-10-18",1095,1100,1075,1085,91036,30.412099999999999,7.42,30.48,null,null,null,null,null,null,713.53178504608366,535.14883878456271,356.76589252304183,178.38294626152091,null,null,584.90566037735846,438.67924528301887,292.45283018867923,146.22641509433961,73.113207547169807]
[null,null,null,"2023-12-29",13,0,0,2.19,2.19,null,null,null,"2024-10-17",1050,1055,1030,1035,56618,29.0106,7.08,29.07,null,null,null,null,null,null,713.53178504608366,535.14883878456271,356.76589252304183,178.38294626152091,null,null,584.90566037735846,438.67924528301887,292.45283018867923,146.22641509433961,73.113207547169807]
[null,null,null,"2022-12-30",11,0,0,2.4500000000000002,2.4500000000000002,null,null,null,"2024-10-16",1040,1070,1035,1045,60312,29.290900000000001,7.15,29.35,null,null,null,null,null,null,713.53229509213872,535.14922131910407,356.76614754606936,178.38307377303468,null,null,584.74576271186436,438.5593220338983,292.37288135593218,146.18644067796609,73.093220338983045]
[null,null,null,"2021-12-30",11,0,0,1.79,1.79,null,null,null,"2024-10-15",1050,1075,1050,1070,52066,29.991599999999998,7.32,30.06,null,null,null,null,null,null,713.53218917820891,535.14914188365674,356.76609458910445,178.38304729455223,null,null,584.61538461538464,438.46153846153845,292.30769230769232,146.15384615384616,73.07692307692308]
[null,null,null,"2020-12-31",10,0,0,1.89,1.89,null,null,null,"2024-10-14",1045,1055,1035,1045,39906,29.290900000000001,7.15,29.35,null,null,null,null,null,null,713.53312260766347,535.14984195574766,356.76656130383174,178.38328065191587,null,null,584.6994535519126,438.52459016393442,292.3497267759563,146.17486338797815,73.087431693989075]
[null,null,null,"2019-12-31",9.5,0,0,2.87,2.87,null,null,null,"2024-10-11",1025,1050,1020,1045,47776,29.290900000000001,7.15,29.35,null,null,null,null,null,null,713.53218917820891,535.14914188365674,356.76609458910445,178.38304729455223,null,null,584.61538461538464,438.46153846153845,292.30769230769232,146.15384615384616,73.07692307692308]
[null,null,null,"日期","9日K值","9日D值","9週K值","9週D值","融資增減(張)",null,null,null,"2024-10-09",1030,1035,1020,1020,53208,28.5901,6.98,28.65,null,null,null,null,null,null,713.53218917820891,535.14914188365674,356.76609458910445,178.38304729455223,null,null,584.61538461538464,438.46153846153845,292.30769230769232,146.15384615384616,73.07692307692308]
[null,null,null,"2024-11-08",null,null,null,null,359,null,null,null,"2024-10-08",1000,1010,997,1010,35344,28.309899999999999,6.91,28.37,null,null,null,null,null,null,713.53370572330982,535.15027929248242,356.76685286165491,178.38342643082746,null,null,584.52722063037243,438.39541547277935,292.26361031518621,146.13180515759311,73.065902578796553]
[null,null,null,"2024-11-07",null,null,null,null,11,null,null,null,"2024-10-07",993,1010,989,1005,43850,28.169699999999999,6.87,28.23,null,null,null,null,null,null,713.53130883542508,535.14848162656881,356.76565441771254,178.38282720885627,null,null,584.65991316931979,438.49493487698987,292.3299565846599,146.16497829232995,73.082489146164974]
[null,null,null,"2024-11-06",null,null,null,null,340,null,null,null,"2024-10-04",986,986,967,977,43765,27.384899999999998,6.68,27.44,null,null,null,null,null,null,713.53262548056955,535.14946911042716,356.76631274028477,178.38315637014239,null,null,585.15283842794759,438.86462882096072,292.57641921397379,146.2882096069869,73.144104803493448]
[null,null,null,"2024-11-05",null,null,null,null,-95,null,null,null,"2024-10-01",967,977,967,972,27877,27.244700000000002,6.65,27.3,null,null,null,null,null,null,713.53190992116095,535.14893244087068,356.76595496058047,178.38297748029024,null,null,585.02994011976045,438.77245508982037,292.51497005988023,146.25748502994011,73.128742514970057]
[null,null,null,"2024-11-04",null,null,null,null,242,null,null,null,"2024-09-30",978,990,957,957,66874,29.012599999999999,6.55,26.88,null,null,null,null,null,null,713.53327436161896,535.1499557712142,356.76663718080948,178.38331859040474,null,null,584.66165413533827,438.49624060150376,292.33082706766913,146.16541353383457,73.082706766917283]
[null,null,null,"2024-11-01",null,null,null,null,550,null,null,null,"2024-09-27",1020,1025,1000,1000,37665,30.316199999999998,6.84,28.09,null,null,null,null,null,null,659.71336591687748,494.78502443765814,329.85668295843874,164.92834147921937,null,null,584.4274809160305,438.32061068702291,292.21374045801525,146.10687022900763,73.053435114503813]
[null,null,null,"2024-10-30",null,null,null,null,561,null,null,null,"2024-09-26",1010,1015,1005,1015,43341,30.771000000000001,6.94,28.51,null,null,null,null,null,null,659.7132886047724,494.78496645357927,329.8566443023862,164.9283221511931,null,null,584.79532163742692,438.59649122807019,292.39766081871346,146.19883040935673,73.099415204678365]
[null,null,null,"2024-10-29",null,null,null,null,-1339,null,null,null,"2024-09-25",1000,1005,998,1005,43039,30.4678,6.87,28.23,null,null,null,null,null,null,659.712066556173,494.78404991712978,329.8560332780865,164.92801663904325,null,null,585.01440922190193,438.76080691642647,292.50720461095096,146.25360230547548,73.126801152737741]
[null,null,null,"2024-10-28",null,null,null,null,-848,null,null,null,"2024-09-24",976,987,971,987,29324,29.9221,6.75,27.72,null,null,null,null,null,null,659.71287720150451,494.78465790112841,329.85643860075226,164.92821930037613,null,null,585.15283842794759,438.86462882096072,292.57641921397379,146.2882096069869,73.144104803493448]
[null,null,null,"2024-10-25",null,null,null,null,-493,null,null,null,"2024-09-23",971,977,971,977,15399,29.6189,6.68,27.44,null,null,null,null,null,null,659.71305489922167,494.78479117441623,329.85652744961084,164.92826372480542,null,null,584.88888888888891,438.66666666666669,292.44444444444446,146.22222222222223,73.111111111111114]
[null,null,null,"2024-10-24",null,null,null,null,-532,null,null,null,"2024-09-20",981,982,971,973,66762,29.497699999999998,6.65,27.33,null,null,null,null,null,null,659.71389889563761,494.78542417172821,329.85694944781881,164.9284747239094,null,null,585.02994011976045,438.77245508982037,292.51497005988023,146.25748502994011,73.128742514970057]
[null,null,null,"2024-10-23",null,null,null,null,381,null,null,null,"2024-09-19",940,960,936,960,35254,29.1036,6.57,26.97,null,null,null,null,null,null,659.71245215728686,494.78433911796515,329.85622607864343,164.92811303932172,null,null,585.26315789473676,438.9473684210526,292.63157894736838,146.31578947368419,73.157894736842096]
[null,null,null,"2024-10-22",null,null,null,null,1018,null,null,null,"2024-09-18",945,948,933,941,30094,28.5276,6.44,26.43,null,null,null,null,null,null,659.71220055250899,494.78415041438171,329.85610027625449,164.92805013812725,null,null,584.47488584474888,438.35616438356163,292.23744292237444,146.11872146118722,73.05936073059361]
[null,null,null,"2024-10-21",null,null,null,null,36,null,null,null,"2024-09-16",952,952,943,947,14456,28.709499999999998,6.48,26.6,null,null,null,null,null,null,659.71199820524691,494.78399865393516,329.85599910262346,164.92799955131173,null,null,584.47204968944095,438.35403726708074,292.23602484472048,146.11801242236024,73.059006211180119]
[null,null,null,"2024-10-18",null,null,null,null,-3419,null,null,null,"2024-09-13",955,955,939,947,28307,28.709499999999998,6.48,26.6,null,null,null,null,null,null,659.71194204009134,494.78395653006845,329.85597102004567,164.92798551002284,null,null,584.5679012345679,438.42592592592592,292.28395061728395,146.14197530864197,73.070987654320987]
[null,null,null,"2024-10-17",null,null,null,null,2138,null,null,null,"2024-09-12",936,944,928,940,43749,28.497199999999999,6.43,26.4,null,null,null,null,null,null,659.71194204009134,494.78395653006845,329.85597102004567,164.92798551002284,null,null,584.5679012345679,438.42592592592592,292.28395061728395,146.14197530864197,73.070987654320987]
[null,null,null,"2024-10-16",null,null,null,null,1858,null,null,null,"2024-09-11",906,906,900,901,19513,27.314900000000002,6.16,25.31,null,null,null,null,null,null,659.71393680782671,494.78545260587003,329.85696840391336,164.92848420195668,null,null,584.7589424572318,438.56920684292379,292.3794712286159,146.18973561430795,73.094867807153975]
[null,null,null,"2024-10-15",null,null,null,null,-92,null,null,null,"2024-09-10",907,911,901,904,34312,27.405899999999999,6.18,25.39,null,null,null,null,null,null,659.71319682664034,494.78489761998026,329.85659841332017,164.92829920666009,null,null,585.06493506493507,438.7987012987013,292.53246753246754,146.26623376623377,73.133116883116884]
[null,null,null,"2024-10-14",null,null,null,null,637,null,null,null,"2024-09-09",892,900,891,899,38448,27.254300000000001,6.15,25.25,null,null,null,null,null,null,659.71195983346649,494.7839698750999,329.85597991673325,164.92798995836662,null,null,585.11326860841427,438.8349514563107,292.55663430420714,146.27831715210357,73.139158576051784]
[null,null,null,"2024-10-11",null,null,null,null,17,null,null,null,"2024-09-06",909,918,903,918,28248,27.830300000000001,6.28,25.79,null,null,null,null,null,null,659.71241235328,494.78430926496003,329.85620617664,164.92810308832,null,null,584.71544715447146,438.53658536585363,292.35772357723573,146.17886178861787,73.089430894308933]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-09-05",907,915,900,902,34147,27.345199999999998,6.17,25.34,null,null,null,null,null,null,659.71261538682654,494.78446154011993,329.85630769341327,164.92815384670664,null,null,584.7133757961783,438.53503184713372,292.35668789808915,146.17834394904457,73.089171974522287]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-09-04",894,905,888,889,93169,26.9511,6.08,24.97,null,null,null,null,null,null,659.71358775946055,494.78519081959541,329.85679387973028,164.92839693986514,null,null,584.76499189627225,438.57374392220424,292.38249594813612,146.19124797406806,73.095623987034031]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-09-03",948,952,939,940,23205,28.497199999999999,6.43,26.4,null,null,null,null,null,null,659.71333266545707,494.78499949909281,329.85666633272854,164.92833316636427,null,null,584.86842105263156,438.6513157894737,292.43421052631578,146.21710526315789,73.108552631578945]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-09-02",950,955,943,948,19272,28.739799999999999,6.48,26.63,null,null,null,null,null,null,659.71393680782671,494.78545260587003,329.85696840391336,164.92848420195668,null,null,584.7589424572318,438.56920684292379,292.3794712286159,146.18973561430795,73.094867807153975]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-30",944,952,941,944,75533,28.619499999999999,6.46,26.52,null,null,null,null,null,null,659.7123153257852,494.78423649433887,329.8561576628926,164.9280788314463,null,null,585.18518518518511,438.88888888888886,292.59259259259255,146.29629629629628,73.148148148148138]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-29",942,947,937,943,46275,28.589200000000002,6.45,26.49,null,null,null,null,null,null,659.69007145477735,494.76755359108301,329.84503572738868,164.92251786369434,null,null,584.52012383900933,438.39009287925694,292.26006191950466,146.13003095975233,73.065015479876166]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-28",945,964,943,964,33519,29.2258,6.59,27.08,null,null,null,null,null,null,659.68967302337944,494.76725476753455,329.84483651168972,164.92241825584486,null,null,584.80620155038753,438.60465116279067,292.40310077519376,146.20155038759688,73.100775193798441]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-27",945,946,940,942,19969,28.558900000000001,6.44,26.46,null,null,null,null,null,null,659.69109485454635,494.76832114090973,329.84554742727317,164.92277371363659,null,null,585.12898330804251,438.84673748103188,292.56449165402125,146.28224582701063,73.141122913505313]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-26",957,961,945,950,26518,28.801400000000001,6.5,26.69,null,null,null,null,null,null,659.68927374653788,494.76695530990338,329.84463687326894,164.92231843663447,null,null,585.09316770186331,438.81987577639751,292.54658385093165,146.27329192546583,73.136645962732914]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-23",944,952,939,949,31203,28.771100000000001,6.49,26.66,null,null,null,null,null,null,659.69015395084955,494.76761546313719,329.84507697542477,164.92253848771239,null,null,584.61538461538464,438.46153846153845,292.30769230769232,146.15384615384616,73.07692307692308]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-22",958,964,948,951,25850,28.831700000000001,6.5,26.71,null,null,null,null,null,null,659.68975812534109,494.76731859400576,329.84487906267054,164.92243953133527,null,null,584.89984591679502,438.67488443759629,292.44992295839751,146.22496147919875,73.112480739599377]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-21",961,964,956,958,32606,29.043900000000001,6.55,26.91,null,null,null,null,null,null,659.69054894439103,494.7679117082933,329.84527447219551,164.92263723609776,null,null,585.23076923076928,438.92307692307691,292.61538461538464,146.30769230769232,73.15384615384616]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-20",977,977,968,973,26420,29.498699999999999,6.65,27.33,null,null,null,null,null,null,659.69101945675334,494.76826459256506,329.84550972837667,164.92275486418833,null,null,585.03816793893134,438.7786259541985,292.51908396946567,146.25954198473283,73.129770992366417]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-19",969,975,964,973,22416,29.498699999999999,6.65,27.33,null,null,null,null,null,null,659.69008803777797,494.76756602833348,329.84504401888898,164.92252200944449,null,null,585.26315789473676,438.9473684210526,292.63157894736838,146.31578947368419,73.157894736842096]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-16",963,969,958,969,49830,29.377400000000002,6.63,27.22,null,null,null,null,null,null,659.69008803777797,494.76756602833348,329.84504401888898,164.92252200944449,null,null,585.26315789473676,438.9473684210526,292.63157894736838,146.31578947368419,73.157894736842096]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-15",945,950,941,943,21714,28.589200000000002,6.45,26.49,null,null,null,null,null,null,659.69078271051899,494.76808703288918,329.84539135525949,164.92269567762975,null,null,584.61538461538464,438.46153846153845,292.30769230769232,146.15384615384616,73.07692307692308]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-14",951,955,945,948,40527,28.7408,6.48,26.63,null,null,null,null,null,null,659.68967302337944,494.76725476753455,329.84483651168972,164.92241825584486,null,null,584.80620155038753,438.60465116279067,292.40310077519376,146.20155038759688,73.100775193798441]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-13",945,945,937,941,26831,28.528600000000001,6.71,28.48,null,null,null,null,null,null,659.68936146523413,494.76702109892557,329.84468073261706,164.92234036630853,null,null,585.18518518518511,438.88888888888886,292.59259259259255,146.29629629629628,73.148148148148138]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-12",942,948,931,940,40968,28.498200000000001,6.71,28.45,null,null,null,null,null,null,659.68887362155874,494.766655216169,329.84443681077937,164.92221840538969,null,null,560.95380029806256,420.71535022354692,280.47690014903128,140.23845007451564,70.11922503725782]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-09",927,934,922,934,54464,28.316299999999998,6.66,28.27,null,null,null,null,null,null,659.6907874883326,494.76809061624942,329.8453937441663,164.92269687208315,null,null,560.35767511177346,420.2682563338301,280.17883755588673,140.08941877794337,70.044709388971683]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-08",901,905,887,896,41288,27.164300000000001,6.39,27.12,null,null,null,null,null,null,659.69070817868158,494.76803113401121,329.84535408934079,164.92267704467039,null,null,560.96096096096096,420.72072072072069,280.48048048048048,140.24024024024024,{"$f":"AL$1*$Q62/$T62","v":70.12012012012012}]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-07",901,920,893,920,62643,27.8919,6.56,27.85,null,null,null,null,null,null,659.6893717121369,494.76702878410265,329.84468585606845,164.92234292803423,null,null,560.87636932707358,420.65727699530521,280.43818466353679,140.21909233176839,70.109546165884197]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-06",868,895,840,880,108521,26.679200000000002,6.28,26.63,null,null,null,null,null,null,659.68973071034964,494.7672980327622,329.84486535517482,164.92243267758741,null,null,560.97560975609758,420.73170731707319,280.48780487804879,140.2439024390244,70.121951219512198]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-05",852,857,813,815,159662,24.708600000000001,5.81,24.67,null,null,null,null,null,null,659.68994572550901,494.76745929413175,329.8449728627545,164.92248643137725,null,null,560.50955414012742,420.38216560509551,280.25477707006371,140.12738853503186,70.063694267515928]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-02",918,928,903,903,89044,27.3765,6.44,27.33,null,null,null,null,null,null,659.6893389346219,494.76700420096643,329.84466946731095,164.92233473365548,null,null,561.10154905335628,420.82616179001724,280.55077452667814,140.27538726333907,70.137693631669535]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-01",969,969,948,960,50257,29.104600000000001,6.85,29.06,null,null,null,null,null,null,{"$f":"AB$1*$Q67/$S67","v":659.68988000657498},{"$f":"AC$1*$Q67/$S67","v":494.76741000493121},329.84494000328749,164.92247000164375,null,null,{"$f":"AH$1*$Q67/$T67","v":560.86956521739125},420.65217391304344,280.43478260869563,140.21739130434781,70.108695652173907]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-31",929,940,928,934,47407,28.316299999999998,6.66,28.27,null,null,null,null,null,null,659.68953361324327,494.76715020993242,329.84476680662164,164.92238340331082,null,null,560.58394160583941,420.43795620437959,280.29197080291971,140.14598540145985,70.072992700729927]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-30",930,949,926,940,45996,28.498200000000001,6.71,28.45,null,null,null,null,null,null,659.69070817868158,494.76803113401121,329.84535408934079,164.92267704467039,null,null,560.96096096096096,420.72072072072069,280.48048048048048,140.24024024024024,70.12012012012012]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-29",942,948,936,944,44000,28.619499999999999,6.73,28.57,null,null,null,null,null,null,659.6907874883326,494.76809061624942,329.8453937441663,164.92269687208315,null,null,560.35767511177346,420.2682563338301,280.17883755588673,140.08941877794337,70.044709388971683]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-26",915,930,915,924,95625,28.013200000000001,6.59,27.97,null,null,null,null,null,null,659.69007145477735,494.76755359108301,329.84503572738868,164.92251786369434,null,null,561.06983655274882,420.80237741456165,280.53491827637441,140.26745913818721,70.133729569093603]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-23",963,979,956,979,53439,29.680599999999998,6.98,29.63,null,null,null,null,null,null,659.68900375537248,494.76675281652933,329.84450187768624,164.92225093884312,null,null,560.84977238239753,420.63732928679821,280.42488619119877,140.21244309559938,70.106221547799692]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-22",964,965,938,939,90266,28.4679,6.7,28.42,null,null,null,null,null,null,659.69016798851783,494.76762599138834,329.84508399425891,164.92254199712946,null,null,561.03151862464176,420.77363896848135,280.51575931232088,140.25787965616044,70.12893982808022]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-19",988,995,970,970,110541,29.407800000000002,6.92,29.36,null,null,null,null,null,null,659.69038812135773,494.7677910910183,329.84519406067886,164.92259703033943,null,null,560.59701492537317,420.44776119402985,280.29850746268659,140.14925373134329,70.074626865671647]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-18",988,1005,986,1005,94327,30.468900000000001,7.17,30.42,null,null,null,null,null,null,659.68892606723387,494.76669455042537,329.84446303361693,164.92223151680847,null,null,560.69364161849717,420.52023121387282,280.34682080924858,140.17341040462429,70.086705202312146]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-17",1035,1045,1020,1030,62390,31.226800000000001,7.35,31.17,null,null,null,null,null,null,659.68905999232004,494.76679499424,329.84452999616002,164.92226499808001,null,null,560.6694560669456,420.50209205020923,280.3347280334728,140.1673640167364,70.0836820083682]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-16",1040,1070,1035,1055,36244,31.9847,7.53,31.93,null,null,null,null,null,null,659.68975367312692,494.76731525484519,329.84487683656346,164.92243841828173,null,null,560.54421768707482,420.40816326530614,280.27210884353741,140.1360544217687,70.068027210884352]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-15",1040,1045,1025,1040,44123,31.53,7.42,31.48,null,null,null,null,null,null,659.690414479423,494.76781085956725,329.8452072397115,164.92260361985575,null,null,560.42496679946873,420.31872509960158,280.21248339973437,140.10624169986718,70.053120849933592]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-12",1030,1045,1025,1040,79472,31.53,7.42,31.48,null,null,null,null,null,null,659.68918490326666,494.76688867745003,329.84459245163333,164.92229622581667,null,null,560.64690026954179,420.48517520215631,280.32345013477089,140.16172506738545,70.080862533692724]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-11",1065,1080,1055,1080,49304,32.742699999999999,7.7,32.69,null,null,null,null,null,null,659.68918490326666,494.76688867745003,329.84459245163333,164.92229622581667,null,null,560.64690026954179,420.48517520215631,280.32345013477089,140.16172506738545,70.080862533692724]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-10",1020,1050,1015,1045,51810,31.6815,7.45,31.63,null,null,null,null,null,null,659.6890299211733,494.76677244087995,329.84451496058665,164.92225748029333,null,null,561.03896103896102,420.77922077922079,280.51948051948051,140.25974025974025,70.129870129870127]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-09",1030,1055,1025,1040,54339,31.53,7.42,31.48,null,null,null,null,null,null,659.69098685352651,494.76824014014488,329.84549342676326,164.92274671338163,null,null,561.07382550335569,420.80536912751677,280.53691275167785,140.26845637583892,70.134228187919462]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-08",1005,1050,1000,1035,45678,31.378399999999999,7.38,31.33,null,null,null,null,null,null,659.68918490326666,494.76688867745003,329.84459245163333,164.92229622581667,null,null,560.64690026954179,420.48517520215631,280.32345013477089,140.16172506738545,70.080862533692724]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-05",1005,1010,1000,1005,21735,30.468900000000001,7.17,30.42,null,null,null,null,null,null,659.689467914234,494.7671009356755,329.844733957117,164.9223669785585,null,null,560.97560975609758,420.73170731707319,280.48780487804879,140.2439024390244,70.121951219512198]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-04",1000,1010,997,1005,47251,30.468900000000001,7.17,30.42,null,null,null,null,null,null,659.68905999232004,494.76679499424,329.84452999616002,164.92226499808001,null,null,560.6694560669456,420.50209205020923,280.3347280334728,140.1673640167364,70.0836820083682]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-03",976,979,967,979,25022,29.680599999999998,6.98,29.63,null,null,null,null,null,null,659.68905999232004,494.76679499424,329.84452999616002,164.92226499808001,null,null,560.6694560669456,420.50209205020923,280.3347280334728,140.1673640167364,70.0836820083682]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-02",967,971,959,960,27992,29.104600000000001,6.85,29.06,null,null,null,null,null,null,659.69016798851783,494.76762599138834,329.84508399425891,164.92254199712946,null,null,561.03151862464176,420.77363896848135,280.51575931232088,140.25787965616044,70.12893982808022]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-01",968,977,965,968,20936,29.347100000000001,6.9,29.3,null,null,null,null,null,null,659.68953361324327,494.76715020993242,329.84476680662164,164.92238340331082,null,null,560.58394160583941,420.43795620437959,280.29197080291971,140.14598540145985,70.072992700729927]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-28",956,971,955,966,42998,29.2865,6.89,29.24,null,null,null,null,null,null,659.69039530311341,494.76779647733503,329.8451976515567,164.92259882577835,null,null,561.15942028985501,420.86956521739125,280.5797101449275,140.28985507246375,70.144927536231876]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-27",951,961,949,960,41276,29.104600000000001,6.85,29.06,null,null,null,null,null,null,659.68961808341726,494.76721356256297,329.84480904170863,164.92240452085431,null,null,560.81277213352689,420.60957910014514,280.40638606676345,140.20319303338172,70.101596516690861]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-26",951,960,951,960,48821,29.104600000000001,6.85,29.06,null,null,null,null,null,null,659.68953361324327,494.76715020993242,329.84476680662164,164.92238340331082,null,null,560.58394160583941,420.43795620437959,280.29197080291971,140.14598540145985,70.072992700729927]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-25",925,945,923,945,62079,28.649799999999999,6.74,28.6,null,null,null,null,null,null,659.68953361324327,494.76715020993242,329.84476680662164,164.92238340331082,null,null,560.58394160583941,420.43795620437959,280.29197080291971,140.14598540145985,70.072992700729927]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-24",958,960,940,940,74081,28.498200000000001,6.71,28.45,null,null,null,null,null,null,659.69046904341394,494.76785178256046,329.84523452170697,164.92261726085349,null,null,560.83086053412467,420.62314540059344,280.41543026706233,140.20771513353117,70.103857566765583]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-21",961,978,960,970,97995,29.407800000000002,6.92,29.36,null,null,null,null,null,null,659.6907874883326,494.76809061624942,329.8453937441663,164.92269687208315,null,null,560.35767511177346,420.2682563338301,280.17883755588673,140.08941877794337,70.044709388971683]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-20",971,981,971,981,52144,29.741199999999999,7,29.69,null,null,null,null,null,null,659.68892606723387,494.76669455042537,329.84446303361693,164.92223151680847,null,null,560.69364161849717,420.52023121387282,280.34682080924858,140.17341040462429,70.086705202312146]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-19",953,984,953,981,76684,29.741199999999999,7,29.69,null,null,null,null,null,null,659.69093378881826,494.76820034161369,329.84546689440913,164.92273344720456,null,null,560.57142857142856,420.42857142857144,280.28571428571428,140.14285714285714,70.071428571428569]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-18",944,950,940,943,40870,28.589200000000002,6.73,28.54,null,null,null,null,null,null,659.69093378881826,494.76820034161369,329.84546689440913,164.92273344720456,null,null,560.57142857142856,420.42857142857144,280.28571428571428,140.14285714285714,70.071428571428569]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-17",913,925,913,921,28796,27.9222,6.57,27.88,null,null,null,null,null,null,659.68967302337944,494.76725476753455,329.84483651168972,164.92241825584486,null,null,560.47548291233284,420.35661218424963,280.23774145616642,140.11887072808321,70.059435364041605]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-14",916,922,905,922,43289,27.952500000000001,6.58,27.91,null,null,null,null,null,null,659.69013902915958,494.76760427186969,329.84506951457979,164.9225347572899,null,null,560.73059360730588,420.54794520547944,280.36529680365294,140.18264840182647,70.091324200913235]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-13",923,935,911,919,59656,27.861599999999999,6.56,27.81,null,null,null,null,null,null,659.69054646274924,494.76790984706196,329.84527323137462,164.92263661568731,null,null,560.48632218844989,420.36474164133739,280.24316109422494,140.12158054711247,70.060790273556236]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-12",888,914,888,909,51874,27.558399999999999,6.48,27.51,null,null,null,null,null,null,659.6893215034313,494.76699112757342,329.84466075171565,164.92233037585783,null,null,560.36585365853659,420.27439024390247,280.1829268292683,140.09146341463415,70.045731707317074]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-11",892,895,883,883,57435,26.770099999999999,6.3,26.73,null,null,null,null,null,null,659.68996748722714,494.76747561542038,329.84498374361357,164.92249187180678,null,null,561.11111111111109,420.83333333333331,280.55555555555554,140.27777777777777,70.138888888888886]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-07",885,888,879,879,44489,26.648900000000001,6.27,26.6,null,null,null,null,null,null,659.69122267006844,494.76841700255136,329.84561133503422,164.92280566751711,null,null,560.6349206349206,420.47619047619048,280.3174603174603,140.15873015873015,70.079365079365076]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-06",893,899,885,894,67300,27.1036,6.38,27.06,null,null,null,null,null,null,659.68951814146169,494.7671386060963,329.84475907073084,164.92237953536542,null,null,560.76555023923447,420.57416267942585,280.38277511961724,140.19138755980862,70.095693779904309]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-05",841,857,835,854,37531,25.892299999999999,6.09,25.85,null,null,null,null,null,null,659.69096356203602,494.76822267152704,329.84548178101801,164.922740890509,null,null,560.50156739811916,420.37617554858934,280.25078369905958,140.12539184952979,70.062695924764895]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-04",844,851,837,839,31031,25.4376,5.98,25.39,null,null,null,null,null,null,659.65557327854231,494.74167995890673,329.82778663927115,164.91389331963558,null,null,560.91954022988511,420.68965517241378,280.45977011494256,140.22988505747128,70.114942528735639]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-03",839,853,837,846,29629,25.649799999999999,6.03,25.61,null,null,null,null,null,null,659.65342642387645,494.74006981790734,329.82671321193823,164.91335660596911,null,null,561.20401337792634,420.90301003344479,280.60200668896317,140.30100334448159,70.150501672240793]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-31",838,846,821,821,90177,23.918199999999999,5.86,24.85,null,null,null,null,null,null,659.65426631006869,494.74069973255155,329.82713315503435,164.91356657751717,null,null,561.19402985074623,420.8955223880597,280.59701492537312,140.29850746268656,70.149253731343279]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-30",841,848,838,838,42535,24.413399999999999,5.98,25.36,null,null,null,null,null,null,686.50650968718389,514.87988226538789,343.25325484359195,171.62662742179597,null,null,560.40955631399311,420.30716723549483,280.20477815699655,140.10238907849828,70.051194539249138]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-29",861,868,856,857,51073,24.966999999999999,6.11,25.94,null,null,null,null,null,null,686.50822908730458,514.88117181547841,343.25411454365229,171.62705727182615,null,null,560.53511705685617,420.4013377926421,280.26755852842808,140.13377926421404,70.066889632107021]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-28",867,873,865,865,32712,25.2,6.17,26.18,null,null,null,null,null,null,686.50618816838232,514.87964112628674,343.25309408419116,171.62654704209558,null,null,561.04746317512274,420.78559738134203,280.52373158756137,140.26186579378069,70.130932896890343]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-27",872,878,866,869,32691,25.316600000000001,6.2,26.3,null,null,null,null,null,null,686.50793650793651,514.88095238095241,343.25396825396825,171.62698412698413,null,null,560.77795786061586,420.58346839546192,280.38897893030793,140.19448946515396,70.097244732576982]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-24",858,872,858,867,37353,25.258299999999998,6.18,26.24,null,null,null,null,null,null,686.50608691530454,514.87956518647843,343.25304345765227,171.62652172882613,null,null,560.64516129032256,420.48387096774195,280.32258064516128,140.16129032258064,70.08064516129032]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-23",875,877,867,875,40771,25.491399999999999,6.24,26.48,null,null,null,null,null,null,686.50700957704998,514.88025718278743,343.25350478852499,171.6267523942625,null,null,561.1650485436893,420.873786407767,280.58252427184465,140.29126213592232,70.145631067961162]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-22",845,865,843,864,40904,25.1709,6.16,26.15,null,null,null,null,null,null,686.50603733023695,514.87952799767766,343.25301866511847,171.62650933255924,null,null,560.89743589743591,420.67307692307691,280.44871794871796,140.22435897435898,70.112179487179489]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-21",830,841,830,841,20548,24.500800000000002,6,25.45,null,null,null,null,null,null,686.50703788899091,514.88027841674318,343.25351894449545,171.62675947224773,null,null,561.03896103896102,420.77922077922079,280.51948051948051,140.25974025974025,70.129870129870127]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-20",834,838,822,835,30148,24.326000000000001,5.96,25.27,null,null,null,null,null,null,686.50819565075426,514.88114673806569,343.25409782537713,171.62704891268856,null,null,560.66666666666663,420.5,280.33333333333331,140.16666666666666,70.083333333333329]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-17",848,848,834,835,27855,24.326000000000001,5.96,25.27,null,null,null,null,null,null,686.50826276412067,514.88119707309056,343.25413138206034,171.62706569103017,null,null,560.40268456375838,420.30201342281879,280.20134228187919,140.1006711409396,70.050335570469798]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-16",852,856,837,841,46276,24.500800000000002,6,25.45,null,null,null,null,null,null,686.50826276412067,514.88119707309056,343.25413138206034,171.62706569103017,null,null,560.40268456375838,420.30201342281879,280.20134228187919,140.1006711409396,70.050335570469798]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15",838,844,837,839,41805,24.442599999999999,5.98,25.39,null,null,null,null,null,null,686.50819565075426,514.88114673806569,343.25409782537713,171.62704891268856,null,null,560.66666666666663,420.5,280.33333333333331,140.16666666666666,70.083333333333329]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-14",816,825,811,825,29663,24.034700000000001,6.19,25.52,null,null,null,null,null,null,686.5063454787952,514.87975910909643,343.2531727393976,171.6265863696988,null,null,561.20401337792634,420.90301003344479,280.60200668896317,140.30100334448159,70.150501672240793]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-13",823,825,818,819,38146,23.8599,6.14,25.33,null,null,null,null,null,null,686.5074246818142,514.88056851136059,343.2537123409071,171.62685617045355,null,null,533.11793214862678,399.83844911147008,266.55896607431339,133.27948303715669,66.639741518578347]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-10",803,807,798,802,27560,23.364699999999999,6.01,24.81,null,null,null,null,null,null,686.50748745803628,514.88061559352718,343.25374372901814,171.62687186450907,null,null,533.55048859934857,400.1628664495114,266.77524429967428,133.38762214983714,66.693811074918571]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-09",798,802,796,796,22863,23.189900000000002,5.97,24.62,null,null,null,null,null,null,686.50571160768175,514.87928370576128,343.25285580384087,171.62642790192044,null,null,533.77703826955076,400.33277870216307,266.88851913477538,133.44425956738769,66.722129783693845]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-08",794,802,792,802,22585,23.364699999999999,6.01,24.81,null,null,null,null,null,null,686.5057632848783,514.8793224636587,343.25288164243915,171.62644082121957,null,null,533.33333333333337,400,266.66666666666669,133.33333333333334,66.666666666666671]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-07",797,800,792,800,35917,23.3064,6,24.74,null,null,null,null,null,null,686.50571160768175,514.87928370576128,343.25285580384087,171.62642790192044,null,null,533.77703826955076,400.33277870216307,266.88851913477538,133.44425956738769,{"$f":"AL$1*$Q126/$T126","v":66.722129783693845}]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-06",791,793,786,786,33733,22.898499999999999,5.89,24.31,null,null,null,null,null,null,686.50671060309617,514.88003295232215,343.25335530154808,171.62667765077404,null,null,533.33333333333337,400,266.66666666666669,133.33333333333334,66.666666666666671]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-03",788,788,773,780,31026,22.723700000000001,5.85,24.13,null,null,null,null,null,null,686.50784985916107,514.8808873943708,343.25392492958053,171.62696246479027,null,null,533.78607809847199,400.33955857385399,266.89303904923599,133.446519524618,66.723259762308999]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-02",789,789,772,772,47536,22.4907,5.79,23.88,null,null,null,null,null,null,686.5079190448738,514.88093928365538,343.2539595224369,171.62697976121845,null,null,533.33333333333337,400,266.66666666666669,133.33333333333334,66.666666666666671]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-30",797,802,790,790,41627,23.0151,5.92,24.44,null,null,null,null,null,null,686.50597802647314,514.87948351985483,343.25298901323657,171.62649450661829,null,null,533.33333333333337,400,266.66666666666669,{"$f":"AK$1*$Q130/$T130","v":133.33333333333334},66.666666666666671]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-29",790,795,787,795,30704,23.160699999999999,5.96,24.59,null,null,null,null,null,null,{"$f":"AB$1*$Q131/$S131","v":686.50581574705302},{"$f":"AC$1*$Q131/$S131","v":514.87936181028977},343.25290787352651,171.62645393676326,null,null,{"$f":"AH$1*$Q131/$T131","v":533.78378378378375},400.33783783783787,266.89189189189187,133.44594594594594,66.722972972972968]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-26",788,789,782,782,34721,22.782,5.86,24.19,null,null,null,null,null,null,686.50774803870354,514.88081102902765,343.25387401935177,171.62693700967588,null,null,533.55704697986573,400.16778523489933,266.77852348993287,133.38926174496643,66.694630872483216]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-25",770,774,765,766,30492,22.315899999999999,5.74,23.69,null,null,null,null,null,null,686.50689140549559,514.88016855412172,343.2534457027478,171.6267228513739,null,null,533.78839590443681,400.34129692832761,266.89419795221841,133.4470989761092,66.723549488054601]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-24",770,785,769,783,41652,22.8111,5.87,24.22,null,null,null,null,null,null,686.50603381445524,514.8795253608414,343.25301690722762,171.62650845361381,null,null,533.79790940766543,400.34843205574913,266.89895470383271,133.44947735191636,66.724738675958179]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-23",761,761,752,754,32067,21.9663,5.65,23.32,null,null,null,null,null,null,686.50788431947603,514.88091323960703,343.25394215973802,171.62697107986901,null,null,533.56047700170359,400.17035775127766,266.78023850085179,133.3901192504259,66.695059625212949]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-22",740,757,740,742,52354,21.616700000000002,5.56,22.95,null,null,null,null,null,null,686.50614805406462,514.87961104054841,343.25307402703231,171.62653701351616,null,null,533.80530973451323,400.35398230088492,266.90265486725662,133.45132743362831,66.725663716814154]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-19",769,770,746,750,143868,21.849699999999999,5.62,23.2,null,null,null,null,null,null,686.50626598879569,514.87969949159674,343.25313299439784,171.62656649719892,null,null,533.8129496402878,400.35971223021585,266.9064748201439,133.45323741007195,66.726618705035975]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-18",796,810,792,804,45765,23.422899999999998,6.03,24.87,null,null,null,null,null,null,686.50828157823685,514.88121118367758,343.25414078911842,171.62707039455921,null,null,533.80782918149464,400.35587188612101,266.90391459074732,133.45195729537366,66.72597864768683]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-17",798,808,793,804,36616,23.422899999999998,6.03,24.87,null,null,null,null,null,null,686.50764849783764,514.88073637337823,343.25382424891882,171.62691212445941,null,null,533.33333333333326,400,266.66666666666663,133.33333333333331,66.666666666666657]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-16",802,803,785,788,54120,22.956800000000001,5.91,24.37,null,null,null,null,null,null,686.50764849783764,514.88073637337823,343.25382424891882,171.62691212445941,null,null,533.33333333333326,400,266.66666666666663,133.33333333333331,66.666666666666657]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-15",804,812,803,806,41251,23.481200000000001,6.04,24.93,null,null,null,null,null,null,686.50683022023975,514.88012266517978,343.25341511011987,171.62670755505994,null,null,533.33333333333337,400,266.66666666666669,133.33333333333334,66.666666666666671]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-12",823,826,817,818,32473,23.8308,6.13,25.3,null,null,null,null,null,null,686.50665213021477,514.87998909766111,343.25332606510739,171.62666303255369,null,null,533.77483443708604,400.33112582781456,266.88741721854302,133.44370860927151,66.721854304635755]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-11",811,820,811,820,27772,23.888999999999999,6.15,25.36,null,null,null,null,null,null,686.50653775785963,514.87990331839467,343.25326887892982,171.62663443946491,null,null,533.76835236541604,400.326264274062,266.88417618270802,133.44208809135401,66.721044045677004]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-10",815,819,810,815,31109,23.743400000000001,6.11,25.21,null,null,null,null,null,null,686.5084348444891,514.88132613336688,343.25421742224455,171.62710871112228,null,null,533.33333333333326,400,266.66666666666663,133.33333333333331,66.666666666666657]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-09",795,820,792,819,61642,23.8599,6.14,25.33,null,null,null,null,null,null,686.50656603519292,514.87992452639469,343.25328301759646,171.62664150879823,null,null,533.55155482815053,400.1636661211129,266.77577741407526,133.38788870703763,66.693944353518816]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-08",789,792,783,783,40567,22.8111,5.87,24.22,null,null,null,null,null,null,686.50748745803628,514.88061559352718,343.25374372901814,171.62687186450907,null,null,533.55048859934857,400.1628664495114,266.77524429967428,133.38762214983714,66.693811074918571]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-03",783,785,778,780,32909,22.723700000000001,5.85,24.13,null,null,null,null,null,null,686.50788431947603,514.88091323960703,343.25394215973802,171.62697107986901,null,null,533.56047700170359,400.17035775127766,266.78023850085179,133.3901192504259,66.695059625212949]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-02",784,790,783,790,42219,23.0151,5.92,24.44,null,null,null,null,null,null,686.5079190448738,514.88093928365538,343.2539595224369,171.62697976121845,null,null,533.33333333333337,400,266.66666666666669,133.33333333333334,66.666666666666671]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-01",783,783,769,770,22348,22.432400000000001,5.77,23.82,null,null,null,null,null,null,686.50581574705302,514.87936181028977,343.25290787352651,171.62645393676326,null,null,533.78378378378375,400.33783783783787,266.89189189189187,133.44594594594594,66.722972972972968]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-29",769,781,768,779,20212,22.694600000000001,5.84,24.1,null,null,null,null,null,null,686.50701663665052,514.88026247748792,343.25350831832526,171.62675415916263,null,null,533.7954939341422,400.34662045060662,266.8977469670711,133.44887348353555,66.724436741767775]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-28",774,776,768,769,28393,22.403300000000002,5.77,23.79,null,null,null,null,null,null,686.5069223515726,514.88019176367948,343.2534611757863,171.62673058789315,null,null,533.56164383561645,400.17123287671234,266.78082191780823,133.39041095890411,66.695205479452056]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-27",785,785,779,779,19732,22.694600000000001,5.84,24.1,null,null,null,null,null,null,686.50600581164372,514.87950435873279,343.25300290582186,171.62650145291093,null,null,533.10225303292896,399.82668977469672,266.55112651646448,133.27556325823224,66.63778162911612]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-26",788,792,776,782,43103,22.782,5.86,24.19,null,null,null,null,null,null,686.5069223515726,514.88019176367948,343.2534611757863,171.62673058789315,null,null,533.56164383561645,400.17123287671234,266.78082191780823,133.39041095890411,66.695205479452056]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-25",783,788,779,780,21223,22.723700000000001,5.85,24.13,null,null,null,null,null,null,686.50689140549559,514.88016855412172,343.2534457027478,171.6267228513739,null,null,533.78839590443681,400.34129692832761,266.89419795221841,133.4470989761092,66.723549488054601]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-22",788,789,775,785,32629,22.869399999999999,5.89,24.28,null,null,null,null,null,null,686.5079190448738,514.88093928365538,343.2539595224369,171.62697976121845,null,null,533.33333333333337,400,266.66666666666669,133.33333333333334,66.666666666666671]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-21",773,784,772,784,47759,22.840299999999999,5.88,24.25,null,null,null,null,null,null,686.50686069595179,514.88014552196387,343.25343034797589,171.62671517398795,null,null,533.10696095076401,399.830220713073,266.553480475382,133.276740237691,66.638370118845501]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-20",764,769,752,758,48788,22.082799999999999,5.68,23.45,null,null,null,null,null,null,686.50586901222846,514.87940175917129,343.25293450611423,171.62646725305711,null,null,533.33333333333337,400,266.66666666666669,133.33333333333334,66.666666666666671]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-19",758,765,755,762,32078,22.199300000000001,5.71,23.57,null,null,null,null,null,null,686.50714583295598,514.88035937471705,343.25357291647799,171.626786458239,null,null,533.80281690140851,400.35211267605638,266.90140845070425,133.45070422535213,66.725352112676063]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-18",754,765,754,764,46006,22.2576,5.73,23.63,null,null,null,null,null,null,686.50813313933315,514.88109985449989,343.25406656966658,171.62703328483329,null,null,533.80035026269707,400.35026269702274,266.90017513134853,133.45008756567427,66.725043782837133]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-15",771,777,753,753,80580,21.937100000000001,5.65,23.29,null,null,null,null,null,null,686.50708072748182,514.88031054561134,343.25354036374091,171.62677018187046,null,null,533.33333333333326,399.99999999999994,266.66666666666663,133.33333333333331,66.666666666666657]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-14",779,785,770,784,48964,22.840299999999999,5.88,24.25,null,null,null,null,null,null,686.50824402496221,514.88118301872169,343.2541220124811,171.62706100624055,null,null,533.09734513274338,399.82300884955748,266.54867256637169,133.27433628318585,66.637168141592923]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-13",785,785,777,779,43130,22.694600000000001,5.84,24.1,null,null,null,null,null,null,686.50586901222846,514.87940175917129,343.25293450611423,171.62646725305711,null,null,533.33333333333337,400,266.66666666666669,133.33333333333334,66.666666666666671]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-12",757,771,754,770,63336,22.432400000000001,5.77,23.82,null,null,null,null,null,null,686.5069223515726,514.88019176367948,343.2534611757863,171.62673058789315,null,null,533.56164383561645,400.17123287671234,266.78082191780823,133.39041095890411,66.695205479452056]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-11",768,778,761,766,73436,22.315899999999999,5.74,23.69,null,null,null,null,null,null,686.50701663665052,514.88026247748792,343.25350831832526,171.62675415916263,null,null,533.7954939341422,400.34662045060662,266.8977469670711,133.44887348353555,66.724436741767775]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-08",795,796,772,784,98069,22.840299999999999,5.88,24.25,null,null,null,null,null,null,686.50603381445524,514.8795253608414,343.25301690722762,171.62650845361381,null,null,533.79790940766543,400.34843205574913,266.89895470383271,133.44947735191636,66.724738675958179]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-07",755,769,754,760,80382,22.141100000000002,5.7,23.51,null,null,null,null,null,null,686.50586901222846,514.87940175917129,343.25293450611423,171.62646725305711,null,null,533.33333333333337,400,266.66666666666669,133.33333333333334,66.666666666666671]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-06",718,738,717,735,52464,21.412700000000001,5.51,22.73,null,null,null,null,null,null,686.50609048330932,514.87956786248196,343.25304524165466,171.62652262082733,null,null,533.33333333333337,400,266.66666666666669,133.33333333333334,66.666666666666671]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-05",735,738,728,730,73299,21.267099999999999,5.47,22.58,null,null,null,null,null,null,686.50847394303378,514.88135545727528,343.25423697151689,171.62711848575844,null,null,533.57531760435575,400.18148820326678,266.78765880217787,133.39382940108894,66.696914700544468]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-04",714,725,711,725,97210,21.121400000000001,5.44,22.42,null,null,null,null,null,null,686.50638780087559,514.87979085065672,343.25319390043779,171.6265969502189,null,null,533.82084095063988,400.36563071297991,266.91042047531994,133.45521023765997,66.727605118829985]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-01",697,697,688,689,24167,20.072600000000001,5.17,21.31,null,null,null,null,null,null,686.50752317554702,514.88064238166032,343.25376158777351,171.62688079388676,null,null,533.08823529411757,399.81617647058823,266.54411764705878,133.27205882352939,66.636029411764696]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-29",691,698,688,690,59337,20.099499999999999,5.17,21.34,null,null,null,null,null,null,686.50797604694958,514.88098203521213,343.25398802347479,171.62699401173739,null,null,533.0754352030948,399.80657640232107,266.5377176015474,133.2688588007737,66.63442940038685]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-27",700,701,691,698,35389,20.3325,5.41,20.21,null,null,null,null,null,null,686.58424338913903,514.9381825418543,343.29212169456952,171.64606084728476,null,null,533.8491295938104,400.38684719535786,266.9245647969052,133.4622823984526,66.7311411992263]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-26",700,700,695,698,29976,20.3325,5.41,20.21,null,null,null,null,null,null,686.58551579982793,514.93913684987092,343.29275789991397,171.64637894995698,null,null,516.08133086876148,387.06099815157114,258.04066543438074,129.02033271719037,64.510166358595185]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-23",701,703,696,697,48404,20.3034,5.4,20.18,null,null,null,null,null,null,686.58551579982793,514.93913684987092,343.29275789991397,171.64637894995698,null,null,516.08133086876148,387.06099815157114,258.04066543438074,129.02033271719037,64.510166358595185]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-22",695,695,685,692,34269,20.157699999999998,5.36,20.03,null,null,null,null,null,null,686.58451293871963,514.93838470403978,343.29225646935981,171.64612823467991,null,null,516.2962962962963,387.22222222222217,258.14814814814815,129.07407407407408,64.537037037037038]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-21",678,683,678,681,31980,19.837299999999999,5.27,19.72,null,null,null,null,null,null,686.58626728247771,514.93970046185825,343.29313364123885,171.64656682061943,null,null,516.41791044776119,387.31343283582089,258.20895522388059,129.1044776119403,64.552238805970148]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-20",675,688,675,687,31403,20.0121,5.32,19.89,null,null,null,null,null,null,686.58537200122998,514.93902900092257,343.29268600061499,171.6463430003075,null,null,516.88804554079695,387.66603415559774,258.44402277039848,129.22201138519924,64.611005692599619]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-19",674,682,674,678,36366,19.7499,5.25,19.63,null,null,null,null,null,null,686.58461630713418,514.93846223035064,343.29230815356709,171.64615407678355,null,null,516.54135338345861,387.40601503759399,258.27067669172931,129.13533834586465,64.567669172932327]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-16",697,699,683,683,48963,19.895600000000002,5.29,19.77,null,null,null,null,null,null,686.58575486458153,514.93931614843621,343.29287743229077,171.64643871614538,null,null,516.57142857142856,387.42857142857144,258.28571428571428,129.14285714285714,64.571428571428569]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-15",709,709,693,697,132263,20.3034,5.4,20.18,null,null,null,null,null,null,686.5839683146022,514.93797623595162,343.2919841573011,171.64599207865055,null,null,516.44612476370514,387.33459357277883,258.22306238185257,129.11153119092629,64.555765595463143]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-05",645,647,638,646,48037,18.817799999999998,5,18.7,null,null,null,null,null,null,686.58451293871963,514.93838470403978,343.29225646935981,171.64612823467991,null,null,516.2962962962963,387.22222222222217,258.14814814814815,129.07407407407408,64.537037037037038]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-02",633,635,628,635,27797,18.497299999999999,4.92,18.38,null,null,null,null,null,null,686.58397899860779,514.93798424895579,343.2919894993039,171.64599474965195,null,null,516.79999999999995,387.6,258.39999999999998,129.19999999999999,64.599999999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-01",625,628,619,628,46924,18.293399999999998,4.8600000000000003,18.18,null,null,null,null,null,null,686.58669103058287,514.94001827293721,343.29334551529143,171.64667275764572,null,null,516.26016260162601,387.19512195121951,258.130081300813,129.0650406504065,64.532520325203251]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-31",634,637,626,628,47554,18.293399999999998,4.8600000000000003,18.18,null,null,null,null,null,null,686.58641914570285,514.93981435927719,343.29320957285142,171.64660478642571,null,null,516.87242798353907,387.65432098765427,258.43621399176953,129.21810699588477,64.609053497942384]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-30",642,647,642,642,40398,18.7012,4.97,18.59,null,null,null,null,null,null,686.58641914570285,514.93981435927719,343.29320957285142,171.64660478642571,null,null,516.87242798353907,387.65432098765427,258.43621399176953,129.21810699588477,64.609053497942384]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-29",646,648,644,648,29828,18.876000000000001,5.0199999999999996,18.760000000000002,null,null,null,null,null,null,686.58695698671738,514.94021774003807,343.29347849335869,171.64673924667935,null,null,516.70020120724348,387.52515090543261,258.35010060362174,129.17505030181087,64.587525150905435]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-26",644,646,639,644,44103,18.759499999999999,4.99,18.649999999999999,null,null,null,null,null,null,686.58614113159558,514.93960584869671,343.29307056579779,171.6465352828989,null,null,516.33466135458173,387.25099601593627,258.16733067729086,129.08366533864543,64.541832669322716]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-25",635,642,633,642,59214,18.7012,4.97,18.59,null,null,null,null,null,null,686.58546336522829,514.93909752392119,343.29273168261415,171.64636584130707,null,null,516.2324649298597,387.17434869739475,258.11623246492985,129.05811623246493,64.529058116232463]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-24",628,630,624,627,29905,18.264299999999999,4.8600000000000003,18.149999999999999,null,null,null,null,null,null,686.58695698671738,514.94021774003807,343.29347849335869,171.64673924667935,null,null,516.70020120724348,387.52515090543261,258.35010060362174,129.17505030181087,64.587525150905435]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-23",629,629,622,628,45761,18.293399999999998,4.8600000000000003,18.18,null,null,null,null,null,null,686.5853057604179,514.93897932031348,343.29265288020895,171.64632644010447,null,null,516.04938271604931,387.03703703703701,258.02469135802465,129.01234567901233,64.506172839506164]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-22",633,633,623,626,70829,18.235199999999999,4.8499999999999996,18.12,null,null,null,null,null,null,686.58641914570285,514.93981435927719,343.29320957285142,171.64660478642571,null,null,516.87242798353907,387.65432098765427,258.43621399176953,129.21810699588477,64.609053497942384]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-19",625,627,614,626,176166,18.235199999999999,4.8499999999999996,18.12,null,null,null,null,null,null,686.58418882161982,514.93814161621481,343.29209441080991,171.64604720540495,null,null,516.28865979381442,387.21649484536084,258.14432989690721,129.0721649484536,64.536082474226802]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-18",586,589,585,588,36746,17.1282,4.55,17.02,null,null,null,null,null,null,686.58418882161982,514.93814161621481,343.29209441080991,171.64604720540495,null,null,516.28865979381442,387.21649484536084,258.14432989690721,129.0721649484536,64.536082474226802]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-17",583,584,578,581,46857,16.924299999999999,4.5,16.82,null,null,null,null,null,null,686.58703191228506,514.94027393421379,343.29351595614253,171.64675797807126,null,null,516.92307692307691,387.69230769230768,258.46153846153845,129.23076923076923,64.615384615384613]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-16",581,588,579,580,28889,16.895199999999999,4.49,16.79,null,null,null,null,null,null,{"$f":"AB$1*$Q195/$S195","v":686.58674213999996},{"$f":"AC$1*$Q195/$S195","v":514.940056605},343.29337106999998,171.64668553499999,null,null,{"$f":"AH$1*$Q195/$T195","v":516.44444444444446},387.33333333333331,258.22222222222223,129.11111111111111,{"$f":"AL$1*$Q195/$T195","v":64.555555555555557}]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-15",590,590,585,586,21900,17.07,4.54,16.97,null,null,null,null,null,null,686.58553908802503,514.93915431601874,343.29276954401251,171.64638477200626,null,null,516.70378619153678,387.52783964365256,258.35189309576839,129.17594654788419,64.587973273942097]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-12",581,588,581,584,17636,17.011700000000001,4.5199999999999996,16.91,null,null,null,null,null,null,686.58465143526655,514.93848857644991,343.29232571763328,171.64616285881664,null,null,516.29955947136568,387.22466960352421,258.14977973568284,129.07488986784142,64.53744493392071]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-11",586,589,583,586,27842,17.07,4.54,16.97,null,null,null,null,null,null,686.58629061175543,514.93971795881657,343.29314530587772,171.64657265293886,null,null,516.81415929203547,387.61061946902657,258.40707964601773,129.20353982300887,64.601769911504434]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-10",581,586,580,584,13708,17.011700000000001,4.5199999999999996,16.91,null,null,null,null,null,null,686.58465143526655,514.93848857644991,343.29232571763328,171.64616285881664,null,null,516.29955947136568,387.22466960352421,258.14977973568284,129.07488986784142,64.53744493392071]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-09",588,589,583,586,23718,17.07,4.54,16.97,null,null,null,null,null,null,686.58629061175543,514.93971795881657,343.29314530587772,171.64657265293886,null,null,516.81415929203547,387.61061946902657,258.40707964601773,129.20353982300887,64.601769911504434]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-08",582,585,579,583,19270,16.982600000000001,4.5199999999999996,16.88,null,null,null,null,null,null,686.58465143526655,514.93848857644991,343.29232571763328,171.64616285881664,null,null,516.29955947136568,387.22466960352421,258.14977973568284,129.07488986784142,64.53744493392071]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-05",578,580,574,576,22008,16.778700000000001,4.46,16.68,null,null,null,null,null,null,686.58509297751812,514.93881973313853,343.29254648875906,171.64627324437953,null,null,515.92920353982311,386.9469026548673,257.96460176991155,128.98230088495578,64.491150442477888]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-04",580,581,577,580,18063,16.895199999999999,4.49,16.79,null,null,null,null,null,null,686.58477712814454,514.93858284610849,343.29238856407227,171.64619428203613,null,null,516.59192825112109,387.44394618834082,258.29596412556054,129.14798206278027,64.573991031390136]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-03",584,585,576,578,40134,16.8369,4.4800000000000004,16.73,null,null,null,null,null,null,686.58553908802503,514.93915431601874,343.29276954401251,171.64638477200626,null,null,516.70378619153678,387.52783964365256,258.35189309576839,129.17594654788419,64.587973273942097]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-02",590,593,589,593,27997,17.273900000000001,4.59,17.170000000000002,null,null,null,null,null,null,686.58719835599186,514.94039876699389,343.29359917799593,171.64679958899796,null,null,516.07142857142856,387.05357142857139,258.03571428571428,129.01785714285714,64.508928571428569]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-29",589,593,589,593,20155,17.273900000000001,4.59,17.170000000000002,null,null,null,null,null,null,686.58496344195578,514.93872258146678,343.29248172097789,171.64624086048894,null,null,516.77559912854031,387.58169934640523,258.38779956427015,129.19389978213508,64.596949891067538]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-28",592,593,589,593,27152,17.273900000000001,4.59,17.170000000000002,null,null,null,null,null,null,686.58496344195578,514.93872258146678,343.29248172097789,171.64624086048894,null,null,516.77559912854031,387.58169934640523,258.38779956427015,129.19389978213508,64.596949891067538]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-27",587,592,586,592,34750,17.244800000000001,4.58,17.14,null,null,null,null,null,null,686.58496344195578,514.93872258146678,343.29248172097789,171.64624086048894,null,null,516.77559912854031,387.58169934640523,258.38779956427015,129.19389978213508,64.596949891067538]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-26",583,586,582,586,17033,17.07,4.54,16.97,null,null,null,null,null,null,686.58378177769521,514.93783633327143,343.2918908888476,171.6459454444238,null,null,517.03056768558952,387.77292576419211,258.51528384279476,129.25764192139738,64.62882096069869]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-25",582,585,580,581,9994,16.924299999999999,4.5,16.82,null,null,null,null,null,null,686.58465143526655,514.93848857644991,343.29232571763328,171.64616285881664,null,null,516.29955947136568,387.22466960352421,258.14977973568284,129.07488986784142,64.53744493392071]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-22",582,582,579,582,19328,16.953499999999998,4.51,16.850000000000001,null,null,null,null,null,null,686.58674213999996,514.940056605,343.29337106999998,171.64668553499999,null,null,516.44444444444446,387.33333333333331,258.22222222222223,129.11111111111111,64.555555555555557]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-21",577,579,575,577,26007,16.8078,4.47,16.71,null,null,null,null,null,null,686.58389123189909,514.93791842392432,343.29194561594954,171.64597280797477,null,null,516.18625277161868,387.13968957871401,258.09312638580934,129.04656319290467,64.523281596452335]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-20",587,587,583,585,38628,17.040900000000001,4.53,16.940000000000001,null,null,null,null,null,null,686.58598983805132,514.93949237853849,343.29299491902566,171.64649745951283,null,null,516.33109619686809,387.24832214765104,258.16554809843404,129.08277404921702,64.541387024608511]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-19",588,588,580,585,30591,17.040900000000001,4.53,16.940000000000001,null,null,null,null,null,null,686.58345509920252,514.93759132440186,343.29172754960126,171.64586377480063,null,null,516.55629139072846,387.41721854304632,258.27814569536423,129.13907284768212,64.569536423841058]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-18",579,585,577,585,26938,17.040900000000001,4.53,16.940000000000001,null,null,null,null,null,null,686.58345509920252,514.93759132440186,343.29172754960126,171.64586377480063,null,null,516.55629139072846,387.41721854304632,258.27814569536423,129.13907284768212,64.569536423841058]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-15",585,586,580,585,58693,17.040900000000001,4.53,16.940000000000001,null,null,null,null,null,null,686.58345509920252,514.93759132440186,343.29172754960126,171.64586377480063,null,null,516.55629139072846,387.41721854304632,258.27814569536423,129.13907284768212,64.569536423841058]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-14",581,582,579,582,40580,16.953499999999998,4.51,16.850000000000001,null,null,null,null,null,null,686.58345509920252,514.93759132440186,343.29172754960126,171.64586377480063,null,null,516.55629139072846,387.41721854304632,258.27814569536423,129.13907284768212,64.569536423841058]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-13",576,579,576,577,24327,16.8078,4.47,16.71,null,null,null,null,null,null,686.58389123189909,514.93791842392432,343.29194561594954,171.64597280797477,null,null,516.18625277161868,387.13968957871401,258.09312638580934,129.04656319290467,64.523281596452335]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-12",580,581,575,578,32856,16.8369,4.4800000000000004,16.73,null,null,null,null,null,null,686.58598983805132,514.93949237853849,343.29299491902566,171.64649745951283,null,null,516.33109619686809,387.24832214765104,258.16554809843404,129.08277404921702,64.541387024608511]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-11",572,575,570,574,29204,16.720400000000001,4.45,16.62,null,null,null,null,null,null,686.58719835599186,514.94039876699389,343.29359917799593,171.64679958899796,null,null,516.07142857142856,387.05357142857139,258.03571428571428,129.01785714285714,64.508928571428569]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-08",574,577,570,570,39243,16.603899999999999,4.41,16.5,null,null,null,null,null,null,686.58644530035156,514.9398339752637,343.29322265017578,171.64661132508789,null,null,515.95505617977528,386.96629213483146,257.97752808988764,128.98876404494382,64.49438202247191]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-07",570,573,566,566,24259,16.487400000000001,4.38,16.39,null,null,null,null,null,null,686.58568167719636,514.93926125789721,343.29284083859818,171.64642041929909,null,null,517.00680272108843,387.75510204081633,258.50340136054422,129.25170068027211,64.625850340136054]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-06",568,575,568,570,23116,16.603899999999999,4.41,16.5,null,null,null,null,null,null,686.58490726251557,514.93868044688668,343.29245363125779,171.64622681562889,null,null,516.89497716894982,387.67123287671234,258.44748858447491,129.22374429223746,64.611872146118728]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-05",571,572,567,570,27355,16.603899999999999,4.41,16.5,null,null,null,null,null,null,686.58568167719636,514.93926125789721,343.29284083859818,171.64642041929909,null,null,517.00680272108843,387.75510204081633,258.50340136054422,129.25170068027211,64.625850340136054]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-04",582,582,571,574,29424,16.720400000000001,4.45,16.62,null,null,null,null,null,null,686.58568167719636,514.93926125789721,343.29284083859818,171.64642041929909,null,null,517.00680272108843,387.75510204081633,258.50340136054422,129.25170068027211,64.625850340136054]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-01",573,579,573,579,28797,16.866099999999999,4.4800000000000004,16.760000000000002,null,null,null,null,null,null,686.58644530035156,514.9398339752637,343.29322265017578,171.64661132508789,null,null,515.95505617977528,386.96629213483146,257.97752808988764,128.98876404494382,64.49438202247191]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-30",576,577,570,577,54365,15.645799999999999,4.47,16.71,null,null,null,null,null,null,686.58433188466813,514.93824891350107,343.29216594233407,171.64608297116703,null,null,516.96428571428567,387.72321428571422,258.48214285714283,129.24107142857142,64.620535714285708]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-29",578,579,570,574,27786,15.564500000000001,4.45,16.62,null,null,null,null,null,null,737.57813598537632,553.18360198903224,368.78906799268816,184.39453399634408,null,null,516.33109619686809,387.24832214765104,258.16554809843404,129.08277404921702,64.541387024608511]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-28",565,576,565,575,26932,15.5916,4.45,16.649999999999999,null,null,null,null,null,null,737.57589386102984,553.18192039577241,368.78794693051492,184.39397346525746,null,null,515.95505617977528,386.96629213483146,257.97752808988764,128.98876404494382,64.49438202247191]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-27",573,577,568,568,20321,15.4018,4.4000000000000004,16.440000000000001,null,null,null,null,null,null,737.57664383385929,553.1824828753945,368.78832191692965,184.39416095846482,null,null,516.85393258426961,387.64044943820221,258.42696629213481,129.2134831460674,64.606741573033702]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-24",577,578,574,575,12503,15.5916,4.45,16.649999999999999,null,null,null,null,null,null,737.57612746562097,553.1820955992157,368.78806373281049,184.39403186640524,null,null,516.36363636363637,387.27272727272725,258.18181818181819,129.09090909090909,64.545454545454547]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-23",574,578,574,578,15143,15.6729,4.4800000000000004,16.73,null,null,null,null,null,null,737.57664383385929,553.1824828753945,368.78832191692965,184.39416095846482,null,null,516.85393258426961,387.64044943820221,258.42696629213481,129.2134831460674,64.606741573033702]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-22",576,579,574,577,23922,15.645799999999999,4.47,16.71,null,null,null,null,null,null,737.57887819101757,553.18415864326323,368.78943909550878,184.39471954775439,null,null,516.07142857142856,387.05357142857139,258.03571428571428,129.01785714285714,64.508928571428569]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-21",582,585,581,585,39880,15.8628,4.53,16.940000000000001,null,null,null,null,null,null,737.57813598537632,553.18360198903224,368.78906799268816,184.39453399634408,null,null,516.33109619686809,387.24832214765104,258.16554809843404,129.08277404921702,64.541387024608511]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-20",576,579,575,577,26606,15.645799999999999,4.47,16.71,null,null,null,null,null,null,737.57470307890162,553.18102730917622,368.78735153945081,184.39367576972541,null,null,516.55629139072846,387.41721854304632,258.27814569536423,129.13907284768212,64.569536423841058]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-17",579,583,579,580,22878,15.7272,4.49,16.79,null,null,null,null,null,null,737.57813598537632,553.18360198903224,368.78906799268816,184.39453399634408,null,null,516.33109619686809,387.24832214765104,258.16554809843404,129.08277404921702,64.541387024608511]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-16",581,583,578,583,31059,15.8085,4.5199999999999996,16.88,null,null,null,null,null,null,737.57566508978073,553.18174881733557,368.78783254489036,184.39391627244518,null,null,516.70378619153678,387.52783964365256,258.35189309576839,129.17594654788419,64.587973273942097]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-15",583,583,575,581,53122,15.754300000000001,4.5,16.82,null,null,null,null,null,null,737.57788531486221,553.18341398614666,368.78894265743111,184.39447132871555,null,null,515.92920353982311,386.9469026548673,257.96460176991155,128.98230088495578,64.491150442477888]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-14",576,576,571,572,25366,15.510199999999999,4.43,16.559999999999999,null,null,null,null,null,null,737.57640771091064,553.18230578318298,368.78820385545532,184.39410192772766,null,null,516.44444444444446,387.33333333333331,258.22222222222223,129.11111111111111,64.555555555555557]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-13",579,580,571,571,46556,15.4831,4.6399999999999997,15.33,null,null,null,null,null,null,737.57914146819519,553.18435610114636,368.78957073409759,184.3947853670488,null,null,516.47855530474044,387.35891647855533,258.23927765237022,129.11963882618511,64.559819413092555]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-10",555,557,554,557,14105,15.1035,4.53,14.96,null,null,null,null,null,null,737.5783919240979,553.1837939430734,368.78919596204895,184.39459798102448,null,null,492.24137931034488,369.18103448275866,246.12068965517244,123.06034482758622,61.53017241379311]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-09",551,557,551,557,13649,15.1035,4.53,14.96,null,null,null,null,null,null,737.57738272585823,553.1830370443937,368.78869136292911,184.39434568146456,null,null,491.83222958057394,368.87417218543044,245.91611479028697,122.95805739514348,61.479028697571742]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-08",550,557,550,556,16780,15.0764,4.5199999999999996,14.93,null,null,null,null,null,null,737.57738272585823,553.1830370443937,368.78869136292911,184.39434568146456,null,null,491.83222958057394,368.87417218543044,245.91611479028697,122.95805739514348,61.479028697571742]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-07",552,555,550,555,16990,15.049300000000001,4.51,14.9,null,null,null,null,null,null,737.5766098007482,553.18245735056121,368.7883049003741,184.39415245018705,null,null,492.03539823008856,369.02654867256643,246.01769911504428,123.00884955752214,61.50442477876107]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-06",553,556,550,550,31297,14.9137,4.47,14.77,null,null,null,null,null,null,737.57583409195104,553.18187556896328,368.78791704597552,184.39395852298776,null,null,492.23946784922396,369.17960088691797,246.11973392461198,123.05986696230599,61.529933481152995]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-03",547,549,545,549,16673,14.8866,4.46,14.74,null,null,null,null,null,null,737.57685886131537,553.18264414598661,368.78842943065769,184.39421471532884,null,null,492.17002237136467,369.1275167785235,246.08501118568233,123.04250559284117,61.521252796420583]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-02",536,547,535,547,31075,14.8324,4.45,14.69,null,null,null,null,null,null,737.57607512796744,553.18205634597564,368.78803756398372,184.39401878199186,null,null,492.37668161434976,369.28251121076232,246.18834080717488,123.09417040358744,61.54708520179372]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-01",533,533,527,528,14028,14.3172,4.29,14.18,null,null,null,null,null,null,737.57449906960437,553.18087430220328,368.78724953480219,184.39362476740109,null,null,491.68539325842693,368.76404494382024,245.84269662921346,122.92134831460673,61.460674157303366]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-31",535,535,527,529,28073,14.3443,4.3,14.21,null,null,null,null,null,null,737.57438605313894,553.18078953985412,368.78719302656947,184.39359651328473,null,null,492.30769230769232,369.23076923076923,246.15384615384616,123.07692307692308,61.53846153846154]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-30",531,534,528,532,23299,14.425599999999999,4.33,14.29,null,null,null,null,null,null,737.57520408803498,553.18140306602618,368.78760204401749,184.39380102200874,null,null,492.09302325581399,369.06976744186051,246.04651162790699,123.0232558139535,61.511627906976749]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-27",534,536,532,533,17050,14.4527,4.33,14.31,null,null,null,null,null,null,737.57763975155285,553.18322981366464,368.78881987577643,184.39440993788821,null,null,491.45496535796764,368.59122401847577,245.72748267898382,122.86374133949191,61.431870669745955]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-26",530,535,530,531,31682,14.3985,4.32,14.26,null,null,null,null,null,null,737.57844554996643,553.1838341624748,368.78922277498322,184.39461138749161,null,null,492.37875288683603,369.284064665127,246.18937644341801,123.09468822170901,61.547344110854503]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-25",544,551,544,544,17137,14.750999999999999,4.42,14.61,null,null,null,null,null,null,737.57683091988747,553.1826231899156,368.78841545994374,184.39420772997187,null,null,491.66666666666663,368.75,245.83333333333331,122.91666666666666,61.458333333333329]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-24",543,546,540,544,15761,14.750999999999999,4.42,14.61,null,null,null,null,null,null,737.57711341603965,553.18283506202977,368.78855670801983,184.39427835400991,null,null,492.30769230769232,369.23076923076923,246.15384615384616,123.07692307692308,61.53846153846154]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-23",552,553,543,544,24172,14.750999999999999,4.42,14.61,null,null,null,null,null,null,737.57711341603965,553.18283506202977,368.78855670801983,184.39427835400991,null,null,492.30769230769232,369.23076923076923,246.15384615384616,123.07692307692308,61.53846153846154]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-20",549,556,546,556,49143,15.0764,4.5199999999999996,14.93,null,null,null,null,null,null,737.57711341603965,553.18283506202977,368.78855670801983,184.39427835400991,null,null,492.30769230769232,369.23076923076923,246.15384615384616,123.07692307692308,61.53846153846154]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-19",540,548,540,546,26999,14.805199999999999,4.4400000000000004,14.66,null,null,null,null,null,null,737.5766098007482,553.18245735056121,368.7883049003741,184.39415245018705,null,null,492.03539823008856,369.02654867256643,246.01769911504428,123.00884955752214,61.50442477876107]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-18",549,549,540,540,28848,14.6425,4.3899999999999997,14.5,null,null,null,null,null,null,737.57868856888126,553.18401642666095,368.78934428444063,184.39467214222032,null,null,491.89189189189187,368.91891891891891,245.94594594594594,{"$f":"AK$1*$Q258/$T258","v":122.97297297297297},61.486486486486484]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-17",550,552,548,551,19462,14.940799999999999,4.4800000000000004,14.8,null,null,null,null,null,null,{"$f":"AB$1*$Q259/$S259","v":737.57896534061808},{"$f":"AC$1*$Q259/$S259","v":553.18422400546353},368.78948267030904,184.39474133515452,null,null,{"$f":"AH$1*$Q259/$T259","v":492.02733485193625},{"$f":"AI$1*$Q259/$T259","v":369.02050113895217},{"$f":"AJ$1*$Q259/$T259","v":246.01366742596812},123.00683371298406,61.503416856492031]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-16",546,547,542,545,21867,14.7781,4.43,14.63,null,null,null,null,null,null,737.57763975155285,553.18322981366464,368.78881987577643,184.39440993788821,null,null,491.96428571428567,368.97321428571428,245.98214285714283,122.99107142857142,61.495535714285708]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-13",550,554,548,553,34704,14.994999999999999,4.5,14.85,null,null,null,null,null,null,737.57790243671377,553.1834268275353,368.78895121835689,184.39447560917844,null,null,492.09932279909708,369.07449209932281,246.04966139954854,123.02483069977427,61.512415349887135]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-12",545,550,544,550,36350,14.9137,4.47,14.77,null,null,null,null,null,null,737.57919306435485,553.18439479826611,368.78959653217743,184.39479826608871,null,null,491.55555555555554,368.66666666666669,245.77777777777777,122.88888888888889,61.444444444444443]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-11",542,544,540,544,61670,14.750999999999999,4.42,14.61,null,null,null,null,null,null,737.57685886131537,553.18264414598661,368.78842943065769,184.39421471532884,null,null,492.17002237136467,369.1275167785235,246.08501118568233,123.04250559284117,61.521252796420583]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-06",530,533,529,532,16160,14.425599999999999,4.33,14.29,null,null,null,null,null,null,737.57711341603965,553.18283506202977,368.78855670801983,184.39427835400991,null,null,492.30769230769232,369.23076923076923,246.15384615384616,123.07692307692308,61.53846153846154]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-05",523,529,523,528,25749,14.3172,4.29,14.18,null,null,null,null,null,null,737.57763975155285,553.18322981366464,368.78881987577643,184.39440993788821,null,null,491.45496535796764,368.59122401847577,245.72748267898382,122.86374133949191,61.431870669745955]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-04",521,523,519,520,29808,14.100199999999999,4.2300000000000004,13.96,null,null,null,null,null,null,737.57438605313894,553.18078953985412,368.78719302656947,184.39359651328473,null,null,492.30769230769232,369.23076923076923,246.15384615384616,123.07692307692308,61.53846153846154]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-03",528,533,528,529,17601,14.3443,4.3,14.21,null,null,null,null,null,null,737.57819038027833,553.1836427852088,368.78909519013916,184.39454759506958,null,null,491.72576832151293,368.79432624113474,245.86288416075647,122.93144208037823,61.465721040189116]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-02",530,534,528,533,26891,14.4527,4.33,14.31,null,null,null,null,null,null,737.57520408803498,553.18140306602618,368.78760204401749,184.39380102200874,null,null,492.09302325581399,369.06976744186051,246.04651162790699,123.0232558139535,61.511627906976749]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-28",523,525,520,523,28350,13.293100000000001,4.25,14.04,null,null,null,null,null,null,737.57844554996643,553.1838341624748,368.78922277498322,184.39461138749161,null,null,492.37875288683603,369.284064665127,246.18937644341801,123.09468822170901,61.547344110854503]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-27",517,523,516,522,18655,13.2676,4.24,14.02,null,null,null,null,null,null,786.87439348233295,590.15579511174963,393.43719674116647,196.71859837058324,null,null,492.23529411764707,369.1764705882353,246.11764705882354,123.05882352941177,61.529411764705884]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-26",521,524,519,519,29064,13.1914,4.22,13.94,null,null,null,null,null,null,786.87931502306367,590.15948626729778,393.43965751153183,196.71982875576592,null,null,492.45283018867923,369.33962264150944,246.22641509433961,123.11320754716981,61.556603773584904]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-25",522,529,522,525,20583,13.3439,4.2699999999999996,14.1,null,null,null,null,null,null,786.87629819427809,590.15722364570854,393.43814909713905,196.71907454856952,null,null,491.94312796208533,368.957345971564,245.97156398104266,122.98578199052133,61.492890995260666]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-22",523,525,522,522,33499,13.2676,4.24,14.02,null,null,null,null,null,null,786.87640045264129,590.15730033948103,393.43820022632065,196.71910011316032,null,null,491.80327868852464,368.85245901639348,245.90163934426232,122.95081967213116,61.47540983606558]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-21",530,531,526,527,35984,13.3947,4.29,14.15,null,null,null,null,null,null,786.87931502306367,590.15948626729778,393.43965751153183,196.71982875576592,null,null,492.45283018867923,369.33962264150944,246.22641509433961,123.11320754716981,61.556603773584904]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-20",536,538,535,535,28098,13.598100000000001,4.3499999999999996,14.37,null,null,null,null,null,null,786.87839219989996,590.15879414992492,393.43919609994998,196.71959804997499,null,null,491.3752913752914,368.53146853146853,245.6876456876457,122.84382284382285,61.421911421911425]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-19",539,543,538,538,21099,13.674300000000001,4.38,14.45,null,null,null,null,null,null,786.87463689780191,590.15597767335146,393.43731844890095,196.71865922445048,null,null,491.95402298850581,368.96551724137936,245.97701149425291,122.98850574712645,61.494252873563227]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-18",548,549,540,540,40148,13.725099999999999,4.3899999999999997,14.5,null,null,null,null,null,null,786.87757325786322,590.1581799433975,393.43878662893161,196.7193933144658,null,null,491.32420091324201,368.49315068493149,245.662100456621,122.8310502283105,61.415525114155251]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-15",549,558,547,558,44681,14.182600000000001,4.54,14.98,null,null,null,null,null,null,786.87951271757584,590.15963453818188,393.43975635878792,196.71987817939396,null,null,492.02733485193625,369.02050113895217,246.01366742596812,123.00683371298406,61.503416856492031]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-14",544,550,543,550,18377,13.9793,4.47,14.77,null,null,null,null,null,null,786.87969765769321,590.15977324326991,393.43984882884661,196.7199244144233,null,null,491.62995594713658,368.72246696035239,245.81497797356829,122.90748898678414,61.453744493392072]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-13",545,548,541,541,16836,13.7506,4.4000000000000004,14.53,null,null,null,null,null,null,786.87774065940357,590.15830549455268,393.43887032970179,196.71943516485089,null,null,492.17002237136467,369.1275167785235,246.08501118568233,123.04250559284117,61.521252796420583]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-12",536,545,536,544,17135,13.8268,4.42,14.61,null,null,null,null,null,null,786.87475455616482,590.15606591712356,393.43737727808241,196.7186886390412,null,null,491.81818181818176,368.86363636363632,245.90909090909088,122.95454545454544,61.47727272727272]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-11",539,540,536,536,15540,13.6235,4.3600000000000003,14.39,null,null,null,null,null,null,786.87765788179479,590.15824341134601,393.43882894089739,196.7194144704487,null,null,492.30769230769232,369.23076923076923,246.15384615384616,123.07692307692308,61.53846153846154]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-08",535,540,535,539,16702,13.6997,4.38,14.47,null,null,null,null,null,null,786.87561933423865,590.15671450067896,393.43780966711932,196.71890483355966,null,null,491.74311926605503,368.80733944954125,245.87155963302752,122.93577981651376,61.467889908256879]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-07",546,548,542,542,22610,13.776,4.41,14.55,null,null,null,null,null,null,786.87854478565225,590.15890858923922,393.43927239282613,196.71963619641306,null,null,492.23744292237444,369.17808219178085,246.11872146118722,123.05936073059361,61.529680365296805]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-06",556,556,550,550,14442,13.9793,4.47,14.77,null,null,null,null,null,null,786.87572590011621,590.15679442508713,393.4378629500581,196.71893147502905,null,null,491.60997732426301,368.70748299319729,245.80498866213151,122.90249433106575,61.451247165532877]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-05",553,555,550,552,14337,14.030099999999999,4.49,14.82,null,null,null,null,null,null,786.87774065940357,590.15830549455268,393.43887032970179,196.71943516485089,null,null,492.17002237136467,369.1275167785235,246.08501118568233,123.04250559284117,61.521252796420583]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-04",549,557,549,557,9772,14.1572,4.53,14.96,null,null,null,null,null,null,786.87963735112373,590.15972801334283,393.43981867556187,196.71990933778093,null,null,491.75946547884183,368.81959910913139,245.87973273942092,122.93986636971046,61.469933184855229]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-01",543,553,543,548,15194,13.9285,4.46,14.72,null,null,null,null,null,null,786.87876133698751,590.15907100274069,393.43938066849375,196.71969033424688,null,null,491.83222958057394,368.87417218543044,245.91611479028697,122.95805739514348,61.479028697571742]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-31",553,556,548,549,47265,13.953900000000001,4.46,14.74,null,null,null,null,null,null,786.87583013246228,590.15687259934668,393.43791506623114,196.71895753311557,null,null,491.47982062780267,368.60986547085201,245.73991031390133,122.86995515695067,61.434977578475333]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-30",558,560,554,555,18674,14.106400000000001,4.51,14.9,null,null,null,null,null,null,786.87678713477942,590.15759035108465,393.43839356738971,196.71919678369485,null,null,492.37668161434976,369.28251121076232,246.18834080717488,123.09417040358744,61.54708520179372]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-29",551,553,546,552,10969,14.030099999999999,4.49,14.82,null,null,null,null,null,null,786.87687857993535,590.15765893495143,393.43843928996768,196.71921964498384,null,null,492.23946784922396,369.17960088691797,246.11973392461198,123.05986696230599,61.529933481152995]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-28",547,553,547,549,9384,13.953900000000001,4.46,14.74,null,null,null,null,null,null,786.87963735112373,590.15972801334283,393.43981867556187,196.71990933778093,null,null,491.75946547884183,368.81959910913139,245.87973273942092,122.93986636971046,61.469933184855229]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-25",549,551,546,546,25782,13.877599999999999,4.4400000000000004,14.66,null,null,null,null,null,null,786.87678713477942,590.15759035108465,393.43839356738971,196.71919678369485,null,null,492.37668161434976,369.28251121076232,246.18834080717488,123.09417040358744,61.54708520179372]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-24",563,564,558,564,24409,14.335100000000001,4.59,15.15,null,null,null,null,null,null,786.87957571914455,590.15968178935839,393.43978785957228,196.71989392978614,null,null,491.89189189189187,368.91891891891891,245.94594594594594,122.97297297297297,61.486486486486484]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-23",546,552,544,552,21701,14.030099999999999,6.73,28.54,null,null,null,null,null,null,786.87975668115325,590.15981751086497,393.43987834057663,196.71993917028831,null,null,491.50326797385623,368.62745098039215,245.75163398692811,122.87581699346406,61.437908496732028]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-22",544,544,538,541,14853,13.7506,4.4000000000000004,14.53,null,null,null,null,null,null,786.87963735112373,590.15972801334283,393.43981867556187,196.71990933778093,null,null,328.08320950965822,246.06240713224366,164.04160475482911,82.020802377414554,41.010401188707277]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-21",544,544,534,537,18313,13.648899999999999,4.37,14.42,null,null,null,null,null,null,786.87475455616482,590.15606591712356,393.43737727808241,196.7186886390412,null,null,491.81818181818176,368.86363636363632,245.90909090909088,122.95454545454544,61.47727272727272]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-18",540,544,539,539,19582,13.6997,4.38,14.47,null,null,null,null,null,null,786.8765981141338,590.15744858560038,393.4382990570669,196.71914952853345,null,null,491.53318077803203,368.649885583524,245.76659038901602,122.88329519450801,61.441647597254004]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-17",540,546,537,544,24070,13.8268,4.42,14.61,null,null,null,null,null,null,786.87854478565225,590.15890858923922,393.43927239282613,196.71963619641306,null,null,492.23744292237444,369.17808219178085,246.11872146118722,123.05936073059361,61.529680365296805]
[null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-16",541,543,536,542,29612,13.776,4.41,14.55,null,null,null,null,null,null,786.87765788179479,590.15824341134601,393.43882894089739,196.7194144704487,null,null,492.30769230769232,369.23076923076923,246.15384615384616,123.07692307692308,61.53846153846154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,786.87572590011621,590.15679442508713,393.4378629500581,196.71893147502905,null,null,491.60997732426301,368.70748299319729,245.80498866213151,122.90249433106575,61.451247165532877]

{"sheet":"月營收資訊","index":5,"n_rows":51,"n_cols":30,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["2330 台積電"]
["年月","單月營收(千元)","單月營收成長率％","單月營收與上月比％","累計營收(千元)","累計營收成長率％","合併單月營收(千元)","合併累計營收(千元)","合併單月營收成長率％","合併單月營收與上月比％",null,null,"月營收預估表(以過去資料推估未來12個月)"]
["2024-10-30",314239713,29.21,24.76,2340086234,31.51,314239713,2340086234,29.21,24.76,null,"營收比重(以過去24個月的單月佔全年營收比重推估)","年月","單月營收(千)以過去推估","單月營收(千)研究員估",null,"年月","單月營收(千)","累計營收(千)","累計營收成長(%)","單月營收月變動 (%)",null,null,"年月"]
["2024-09-30",251872717,39.6,0.4,2025846521,31.87,251872717,2025846521,39.6,0.4,null,{"$f":"(B3+B15)/SUM(B3:B26)","v":0.11336841822960873},{"$f":"Q4","v":"2025/10"},{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L4*0.4+N5*0.6","v":337348905.29458082},null,null,{"$f":"LEFT(Q16,4)+1&\"/\" & RIGHT(Q16,2)","v":"2025/10"},{"$f":"IF(O4<>0,O4,N4)","v":337348905.29458082},{"$f":"IF(V4<>\"-\",V4,W4)","v":2966117562.9798512},{"$f":"(S4-S16)/S16*100","v":26.75248971102025},{"$f":"(R4-R5)/R5*100","v":10.98836531119855},{"$f":"IF(RIGHT(Q4,2)=\"01\",SUM(R4),IF(RIGHT(Q4,2)=\"02\",SUM(R4:R5),IF(RIGHT(Q4,2)=\"03\",SUM(R4:R6),IF(RIGHT(Q4,2)=\"04\",SUM(R4:R7),IF(RIGHT(Q4,2)=\"05\",SUM(R4:R8),IF(RIGHT(Q4,2)=\"06\",SUM(R4:R9),\"-\"))))))","v":"-"},{"$f":"IF(RIGHT(Q4,2)=\"07\",SUM(R4:R10),IF(RIGHT(Q4,2)=\"08\",SUM(R4:R11),IF(RIGHT(Q4,2)=\"09\",SUM(R4:R12),IF(RIGHT(Q4,2)=\"10\",SUM(R4:R13),IF(RIGHT(Q4,2)=\"11\",SUM(R4:R14),IF(RIGHT(Q4,2)=\"12\",SUM(R4:R15),\"-\"))))))","v":2966117562.9798512},{"$f":"Q4","v":"2025/10"},{"$f":"IF(O20<>0,N20,N20)","v":337348905.29458082},{"$f":"IF(AC4<>\"-\",AC4,AD4)","v":2966117562.9798512},{"$f":"(Z4-Z16)/Z16*100","v":26.75248971102025},{"$f":"(Y4-Y5)/Y5*100","v":10.98836531119855},{"$f":"IF(RIGHT(X4,2)=\"01\",SUM(Y4),IF(RIGHT(X4,2)=\"02\",SUM(Y4:Y5),IF(RIGHT(X4,2)=\"03\",SUM(Y4:Y6),IF(RIGHT(X4,2)=\"04\",SUM(Y4:Y7),IF(RIGHT(X4,2)=\"05\",SUM(Y4:Y8),IF(RIGHT(X4,2)=\"06\",SUM(Y4:Y9),\"-\"))))))","v":"-"},{"$f":"IF(RIGHT(X4,2)=\"07\",SUM(Y4:Y10),IF(RIGHT(X4,2)=\"08\",SUM(Y4:Y11),IF(RIGHT(X4,2)=\"09\",SUM(Y4:Y12),IF(RIGHT(X4,2)=\"10\",SUM(Y4:Y13),IF(RIGHT(X4,2)=\"11\",SUM(Y4:Y14),IF(RIGHT(X4,2)=\"12\",SUM(Y4:Y15),\"-\"))))))","v":2966117562.9798512}]
["2024-08-30",250866368,32.950000000000003,-2.37,1773973804,30.85,250866368,1773973804,32.950000000000003,-2.37,null,8.9817730962101022E-2,{"$f":"Q5","v":"2025/09"},{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L5*0.4+N6*0.6","v":303949791.80808139},null,null,"2025/09",{"$f":"IF(O5<>0,O5,N5)","v":303949791.80808139},{"$f":"IF(V5<>\"-\",V5,W5)","v":2628768657.6852703},{"$f":"(S5-S17)/S17*100","v":29.761491328950989},{"$f":"(R5-R6)/R6*100","v":0.66481182406174877},{"$f":"IF(RIGHT(Q5,2)=\"01\",SUM(R5),IF(RIGHT(Q5,2)=\"02\",SUM(R5:R6),IF(RIGHT(Q5,2)=\"03\",SUM(R5:R7),IF(RIGHT(Q5,2)=\"04\",SUM(R5:R8),IF(RIGHT(Q5,2)=\"05\",SUM(R5:R9),IF(RIGHT(Q5,2)=\"06\",SUM(R5:R10),\"-\"))))))","v":"-"},{"$f":"IF(RIGHT(Q5,2)=\"07\",SUM(R5:R11),IF(RIGHT(Q5,2)=\"08\",SUM(R5:R12),IF(RIGHT(Q5,2)=\"09\",SUM(R5:R13),IF(RIGHT(Q5,2)=\"10\",SUM(R5:R14),IF(RIGHT(Q5,2)=\"11\",SUM(R5:R15),IF(RIGHT(Q5,2)=\"12\",SUM(R5:R16),\"-\"))))))","v":2628768657.6852703},{"$f":"Q5","v":"2025/09"},{"$f":"IF(O21<>0,N21,N21)","v":303949791.80808139},{"$f":"IF(AC5<>\"-\",AC5,AD5)","v":2628768657.6852703},{"$f":"(Z5-Z17)/Z17*100","v":29.761491328950989},{"$f":"(Y5-Y6)/Y6*100","v":0.66481182406174877},{"$f":"IF(RIGHT(X5,2)=\"01\",SUM(Y5),IF(RIGHT(X5,2)=\"02\",SUM(Y5:Y6),IF(RIGHT(X5,2)=\"03\",SUM(Y5:Y7),IF(RIGHT(X5,2)=\"04\",SUM(Y5:Y8),IF(RIGHT(X5,2)=\"05\",SUM(Y5:Y9),IF(RIGHT(X5,2)=\"06\",SUM(Y5:Y10),\"-\"))))))","v":"-"},{"$f":"IF(RIGHT(X5,2)=\"07\",SUM(Y5:Y11),IF(RIGHT(X5,2)=\"08\",SUM(Y5:Y12),IF(RIGHT(X5,2)=\"09\",SUM(Y5:Y13),IF(RIGHT(X5,2)=\"10\",SUM(Y5:Y14),IF(RIGHT(X5,2)=\"11\",SUM(Y5:Y15),IF(RIGHT(X5,2)=\"12\",SUM(Y5:Y16),\"-\"))))))","v":2628768657.6852703}]
["2024-07-31",256953058,44.67,23.61,1523107436,30.5,256953058,1523107436,44.67,23.61,null,9.2159266491644937E-2,"2025/08",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L6*0.4+N7*0.6","v":301942442.74683952},null,null,"2025/08",301942442.74683952,2324818865.8771892,31.051476669786787,2.959992907983044,"-",2324818865.8771892,"2025/08",301942442.74683952,2324818865.8771892,31.051476669786787,2.959992907983044,"-",2324818865.8771892]
["2024-06-28",207868693,32.9,-9.4700000000000006,1266154378,27.96,207868693,1266154378,32.9,-9.4700000000000006,null,9.1744086350872445E-2,"2025/07",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L7*0.4+N8*0.6","v":293261910.98001552},null,null,"2025/07",293261910.98001552,2022876423.1303494,32.812457960473736,4.8336285984586906,"-",2022876423.1303494,"2025/07",293261910.98001552,2022876423.1303494,32.812457960473736,4.8336285984586906,"-",2022876423.1303494]
["2024-05-31",229620372,30.07,-2.71,1058285685,27.03,229620372,1058285685,30.07,-2.71,null,7.8060174940288996E-2,"2025/06",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L8*0.4+N9*0.6","v":279740303.66084951},null,null,"2025/06",279740303.66084951,1729614512.1503339,36.603761926915197,-2.9965095899159007,1729614512.1503339,"-","2025/06",279740303.66084951,1729614512.1503339,36.603761926915197,-2.9965095899159007,1729614512.1503339,"-"]
["2024-04-30",236021112,59.58,20.91,828665313,26.22,236021112,828665313,59.58,20.91,null,8.7636545549243342E-2,"2025/05",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L9*0.4+N10*0.6","v":288381688.61578286},null,null,"2025/05",288381688.61578286,1449874208.4894843,37.002156321285241,2.6396420566090955,1449874208.4894843,"-","2025/05",288381688.61578286,1449874208.4894843,37.002156321285241,2.6396420566090955,1449874208.4894843,"-"]
["2024-03-29",195210804,34.25,7.47,592644201,16.52,195210804,592644201,34.25,7.47,null,8.3630948312711118E-2,"2025/04",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L10*0.4+N11*0.6","v":280965212.69699186},null,null,"2025/04",280965212.69699186,1161492519.8737013,40.164249866906317,1.1645984730281076,1161492519.8737013,"-","2025/04",280965212.69699186,1161492519.8737013,40.164249866906317,1.1645984730281076,1161492519.8737013,"-"]
["2024-02-29",181648270,11.32,-15.82,397433397,9.42,181648270,397433397,11.32,-15.82,null,7.5238442637235184E-2,"2025/03",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L11*0.4+N12*0.6","v":277730764.45501941},null,null,"2025/03",277730764.45501941,880527307.17670953,48.576043719140273,-4.7109900291698645,880527307.17670953,"-","2025/03",277730764.45501941,880527307.17670953,48.576043719140273,-4.7109900291698645,880527307.17670953,"-"]
["2024-01-31",215785127,7.87,22.4,215785127,7.87,215785127,215785127,7.87,22.4,null,7.6559969916654397E-2,"2025/02",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L12*0.4+N13*0.6","v":291461485.99931759},null,null,"2025/02",291461485.99931759,602796542.72169018,51.67234240299392,-6.383338558875125,602796542.72169018,"-","2025/02",291461485.99931759,602796542.72169018,51.67234240299392,-6.383338558875125,602796542.72169018,"-"]
["2023-12-29",176299866,-8.44,-14.43,2161735841,-4.51,176299866,2161735841,-8.44,-14.43,null,9.3044014020158675E-2,"2025/01",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L13*0.4+N14*0.6","v":311335056.72237253},null,null,"2025/01",311335056.72237253,311335056.72237253,44.280127667173524,1.4449623689890436,311335056.72237253,"-","2025/01",311335056.72237253,311335056.72237253,44.280127667173524,1.4449623689890436,311335056.72237253,"-"]
["2023-11-30",206026179,-7.49,-15.29,1985435975,-4.1500000000000004,206026179,1985435975,-7.49,-15.29,null,8.3346404230390012E-2,"2024/12",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L14*0.4+N15*0.6","v":306900460.55706882},null,null,"2024/12",306900460.55706882,2968591176.796165,37.324418668236575,-4.5720823228749508,"-",2968591176.796165,"2024/12",306900460.55706882,2968591176.796165,37.324418668236575,-4.5720823228749508,"-",2968591176.796165]
["2023-10-31",243202811,15.66,34.79,1779409796,-3.74,243202811,1779409796,15.66,34.79,null,9.7334948489112588E-2,"2024/11",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L15*0.4+B3*0.6","v":321604482.23909605},null,null,{"$f":"LEFT(Q27,4)+1&\"/\" & RIGHT(Q27,2)","v":"2024/11"},321604482.23909605,2661690716.2390962,34.060768000292541,2.3436787059107469,"-",2661690716.2390962,"2024/11",321604482.23909605,2661690716.2390962,34.060768000292541,2.3436787059107469,"-",2661690716.2390962]
["2023-09-28",180430282,-13.36,-4.38,1536206985,-6.24,180430282,1536206985,-13.36,-4.38,null,null,null,null,null,null,{"$f":"YEAR(A3)&\"/\"&IF(MONTH(A3)<=9,\"0\"&MONTH(A3),MONTH(A3))","v":"2024/10"},{"$f":"B3","v":314239713},{"$f":"E3","v":2340086234},{"$f":"F3","v":31.51},{"$f":"D3","v":24.76},null,null,"2024/10",{"$f":"G3","v":314239713},{"$f":"H3","v":2340086234},{"$f":"I3","v":29.21},{"$f":"J3","v":24.76}]
["2023-08-31",188686256,-13.5,6.23,1355776703,-5.2,188686256,1355776703,-13.5,6.23,null,null,null,null,null,null,"2024/09",{"$f":"B4","v":251872717},{"$f":"E4","v":2025846521},{"$f":"F4","v":31.87},{"$f":"D4","v":0.4},null,null,"2024/09",{"$f":"G4","v":251872717},{"$f":"H4","v":2025846521},{"$f":"I4","v":39.6},{"$f":"J4","v":0.4}]
["2023-07-31",177616220,-4.9000000000000004,13.56,1167090447,-3.7,177616220,1167090447,-4.9000000000000004,13.56,null,null,"合併月營收預估表(以過去資料推估未來12個月)",null,null,null,"2024/08",250866368,1773973804,30.85,-2.37,null,null,"2024/08",250866368,1773973804,32.950000000000003,-2.37]
["2023-06-30",156404174,-11.07,-11.4,989474227,-3.49,156404174,989474227,-11.07,-11.4,null,"營收比重(以過去24個月的單月佔全年營收比重推估)","年月","單月營收(千)以過去推估","單月營收(千)研究員估",null,"2024/07",256953058,1523107436,30.5,23.61,null,null,"2024/07",256953058,1523107436,44.67,23.61]
["2023-05-31",176537345,-4.9400000000000004,19.36,833070053,-1.92,176537345,833070053,-4.9400000000000004,19.36,null,{"$f":"(G3+G15)/SUM(G3:G26)","v":0.11336841822960873},{"$f":"Q4","v":"2025/10"},{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L20*0.4+N21*0.6","v":337348905.29458082},null,null,"2024/06",207868693,1266154378,27.96,-9.4700000000000006,null,null,"2024/06",207868693,1266154378,32.9,-9.4700000000000006]
["2023-04-28",147899735,-14.29,1.71,656532708,-1.07,147899735,656532708,-14.29,1.71,null,8.9817730962101022E-2,{"$f":"Q5","v":"2025/09"},{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L21*0.4+N22*0.6","v":303949791.80808139},null,null,"2024/05",229620372,1058285685,27.03,-2.71,null,null,"2024/05",229620372,1058285685,30.07,-2.71]
["2023-03-31",145408332,-15.44,-10.89,508632973,3.58,145408332,508632973,-15.44,-10.89,null,9.2159266491644937E-2,"2025/08",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L22*0.4+N23*0.6","v":301942442.74683952},null,null,"2024/04",236021112,828665313,26.22,20.91,null,null,"2024/04",236021112,828665313,59.58,20.91]
["2023-02-24",163174097,11.05,-18.43,363224641,13.82,163174097,363224641,11.05,-18.43,null,9.1744086350872445E-2,"2025/07",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L23*0.4+N24*0.6","v":293261910.98001552},null,null,"2024/03",195210804,592644201,16.52,7.47,null,null,"2024/03",195210804,592644201,34.25,7.47]
["2023-01-31",200050544,16.190000000000001,3.89,200050544,16.190000000000001,200050544,200050544,16.190000000000001,3.89,null,7.8060174940288996E-2,"2025/06",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L24*0.4+N25*0.6","v":279740303.66084951},null,null,"2024/02",181648270,397433397,9.42,-15.82,null,null,"2024/02",181648270,397433397,11.32,-15.82]
["2022-12-30",192560242,23.93,-13.54,2263891292,42.61,192560242,2263891292,23.93,-13.54,null,8.7636545549243342E-2,"2025/05",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L25*0.4+N26*0.6","v":288381688.61578286},null,null,"2024/01",215785127,215785127,7.87,22.4,null,null,"2024/01",215785127,215785127,7.87,22.4]
["2022-11-30",222705993,50.21,5.92,2071331050,44.64,222705993,2071331050,50.21,5.92,null,8.3630948312711118E-2,"2025/04",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L26*0.4+N27*0.6","v":280965212.69699186},null,null,"2023/12",176299866,2161735841,-4.51,-14.43,null,null,"2023/12",176299866,2161735841,-8.44,-14.43]
["2022-10-31",210265633,56.29,0.97,1848625057,44,210265633,1848625057,56.29,0.97,null,7.5238442637235184E-2,"2025/03",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L27*0.4+N28*0.6","v":277730764.45501941},null,null,"2023/11",206026179,1985435975,-4.1500000000000004,-15.29,null,null,"2023/11",206026179,1985435975,-7.49,-15.29]
["2022-09-30",208247663,36.39,-4.53,1638359424,42.56,208247663,1638359424,36.39,-4.53,null,7.6559969916654397E-2,"2025/02",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L28*0.4+N29*0.6","v":291461485.99931759},null,null,"2023/10",243202811,1779409796,-3.74,34.79,null,null,"2023/10",243202811,1779409796,15.66,34.79]
["2022-08-31",218132391,58.73,16.8,1430111761,43.51,218132391,1430111761,58.73,16.8,null,9.3044014020158675E-2,"2025/01",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L29*0.4+N30*0.6","v":311335056.72237253},null,null,"2023/09",180430282,1536206985,-6.24,-4.38,null,null,"2023/09",180430282,1536206985,-13.36,-4.38]
["2022-07-29",186762689,49.94,6.19,1211979370,41.07,186762689,1211979370,49.94,6.19,null,8.3346404230390012E-2,"2024/12",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L30*0.4+N31*0.6","v":306900460.55706882},null,null,"2023/08",188686256,1355776703,-5.2,6.23,null,null,"2023/08",188686256,1355776703,-13.5,6.23]
["2022-06-30",175874001,18.46,-5.29,1025216681,39.57,175874001,1025216681,18.46,-5.29,null,9.7334948489112588E-2,"2024/11",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L31*0.4+G3*0.6","v":321604482.23909605},null,null,"2023/07",177616220,1167090447,-3.7,13.56,null,null,"2023/07",177616220,1167090447,-4.9000000000000004,13.56]
["2022-05-31",185705425,65.28,7.62,849342680,44.92,185705425,849342680,65.28,7.62,null,null,null,null,null,null,"2023/06",156404174,989474227,-3.49,-11.4,null,null,"2023/06",156404174,989474227,-11.07,-11.4]
["2022-04-29",172561382,55.02,0.35,663637255,40.090000000000003,172561382,663637255,55.02,0.35,null,null,null,null,null,null,"2023/05",176537345,833070053,-1.92,19.36,null,null,"2023/05",176537345,833070053,-4.9400000000000004,19.36]
["2022-03-31",171966525,33.18,17.04,491075873,35.5,171966525,491075873,33.18,17.04,null,null,null,null,null,null,"2023/04",147899735,656532708,-1.07,1.71,null,null,"2023/04",147899735,656532708,-14.29,1.71]
["2022-02-25",146933238,37.92,-14.66,319109348,36.79,146933238,319109348,37.92,-14.66,null,null,null,null,null,null,"2023/03",145408332,508632973,3.58,-10.89,null,null,"2023/03",145408332,508632973,-15.44,-10.89]
["2022-01-26",172176110,35.840000000000003,10.81,172176110,35.840000000000003,172176110,172176110,35.840000000000003,10.81,null,null,null,null,null,null,"2023/02",163174097,363224641,13.82,-18.43,null,null,"2023/02",163174097,363224641,11.05,-18.43]
["2021-12-30",155382230,32.39,4.8,1587415037,18.53,155382230,1587415037,32.39,4.8,null,null,null,null,null,null,"2023/01",200050544,200050544,16.190000000000001,3.89,null,null,"2023/01",200050544,200050544,16.190000000000001,3.89]
["2021-11-30",148267599,18.739999999999998,10.199999999999999,1432032807,17.2,148267599,1432032807,18.739999999999998,10.199999999999999,null,null,null,null,null,null,"2022/12",192560242,2263891292,42.61,-13.54,null,null,"2022/12",192560242,2263891292,23.93,-13.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/11",222705993,2071331050,44.64,5.92,null,null,"2022/11",222705993,2071331050,50.21,5.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/10",210265633,1848625057,44,0.97,null,null,"2022/10",210265633,1848625057,56.29,0.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/09",208247663,1638359424,42.56,-4.53,null,null,"2022/09",208247663,1638359424,36.39,-4.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/08",218132391,1430111761,43.51,16.8,null,null,"2022/08",218132391,1430111761,58.73,16.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/07",186762689,1211979370,41.07,6.19,null,null,"2022/07",186762689,1211979370,49.94,6.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/06",175874001,1025216681,39.57,-5.29,null,null,"2022/06",175874001,1025216681,18.46,-5.29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/05",185705425,849342680,44.92,7.62,null,null,"2022/05",185705425,849342680,65.28,7.62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/04",172561382,663637255,40.090000000000003,0.35,null,null,"2022/04",172561382,663637255,55.02,0.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/03",171966525,491075873,35.5,17.04,null,null,"2022/03",171966525,491075873,33.18,17.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/02",146933238,319109348,36.79,-14.66,null,null,"2022/02",146933238,319109348,37.92,-14.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/01",172176110,172176110,35.840000000000003,10.81,null,null,"2022/01",172176110,172176110,35.840000000000003,10.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021/12",155382230,1587415037,18.53,4.8,null,null,"2021/12",155382230,1587415037,32.39,4.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(A38)&\"/\"&IF(MONTH(A38)<=9,\"0\"&MONTH(A38),MONTH(A38))","v":"2021/11"},148267599,1432032807,17.2,10.199999999999999,null,null,"2021/11",148267599,1432032807,18.739999999999998,10.199999999999999]

{"sheet":"季報含預估","index":6,"n_rows":52,"n_cols":14,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[2330]
["年季",{"$f":"YEAR(IFRS財報_For預估用!B2)&IF(MONTH(IFRS財報_For預估用!B2)<12,\"0\"&MONTH(IFRS財報_For預估用!B2),MONTH(IFRS財報_For預估用!B2))","v":"202209"},{"$f":"YEAR(IFRS財報_For預估用!C2)&IF(MONTH(IFRS財報_For預估用!C2)<12,\"0\"&MONTH(IFRS財報_For預估用!C2),MONTH(IFRS財報_For預估用!C2))","v":"202212"},{"$f":"YEAR(IFRS財報_For預估用!D2)&IF(MONTH(IFRS財報_For預估用!D2)<12,\"0\"&MONTH(IFRS財報_For預估用!D2),MONTH(IFRS財報_For預估用!D2))","v":"202303"},{"$f":"YEAR(IFRS財報_For預估用!E2)&IF(MONTH(IFRS財報_For預估用!E2)<12,\"0\"&MONTH(IFRS財報_For預估用!E2),MONTH(IFRS財報_For預估用!E2))","v":"202306"},{"$f":"YEAR(IFRS財報_For預估用!F2)&IF(MONTH(IFRS財報_For預估用!F2)<12,\"0\"&MONTH(IFRS財報_For預估用!F2),MONTH(IFRS財報_For預估用!F2))","v":"202309"},{"$f":"YEAR(IFRS財報_For預估用!G2)&IF(MONTH(IFRS財報_For預估用!G2)<12,\"0\"&MONTH(IFRS財報_For預估用!G2),MONTH(IFRS財報_For預估用!G2))","v":"202312"},{"$f":"YEAR(IFRS財報_For預估用!H2)&IF(MONTH(IFRS財報_For預估用!H2)<12,\"0\"&MONTH(IFRS財報_For預估用!H2),MONTH(IFRS財報_For預估用!H2))","v":"202403"},{"$f":"YEAR(IFRS財報_For預估用!I2)&IF(MONTH(IFRS財報_For預估用!I2)<12,\"0\"&MONTH(IFRS財報_For預估用!I2),MONTH(IFRS財報_For預估用!I2))","v":"202406"},{"$f":"LEFT(F2,4)+1 &RIGHT(F2,2)","v":"202409"},{"$f":"LEFT(G2,4)+1 &RIGHT(G2,2)","v":"202412"},{"$f":"LEFT(H2,4)+1 &RIGHT(H2,2)","v":"202503"},{"$f":"LEFT(I2,4)+1 &RIGHT(I2,2)","v":"202506"},{"$f":"LEFT(J2,4)+1 &RIGHT(J2,2)","v":"202509"}]
["營業收入淨額(千)",{"$f":"IFRS財報_For預估用!B3","v":613142743},{"$f":"IFRS財報_For預估用!C3","v":625531868},{"$f":"IFRS財報_For預估用!D3","v":508632973},{"$f":"IFRS財報_For預估用!E3","v":480841254},{"$f":"IFRS財報_For預估用!F3","v":546732758},{"$f":"IFRS財報_For預估用!G3","v":625528856},{"$f":"IFRS財報_For預估用!H3","v":592644201},{"$f":"IFRS財報_For預估用!I3","v":673510177},{"$f":"輸入預估參數!C30","v":445846899.41957498},{"$f":"輸入預估參數!D30","v":668770349.12936246},{"$f":"輸入預估參數!E30","v":535016279.30348998},{"$f":"輸入預估參數!F30","v":802524418.955235},{"$f":"輸入預估參數!G30","v":601893314.21642625}]
["營業成本(千)",{"$f":"IFRS財報_For預估用!B4","v":242644026},{"$f":"IFRS財報_For預估用!C4","v":236346939},{"$f":"IFRS財報_For預估用!D4","v":222132581},{"$f":"IFRS財報_For預估用!E4","v":220641407},{"$f":"IFRS財報_For預估用!F4","v":250090294},{"$f":"IFRS財報_For預估用!G4","v":293760931},{"$f":"IFRS財報_For預估用!H4","v":278138932},{"$f":"IFRS財報_For預估用!I4","v":315385699},{"$f":"輸入預估參數!C31","v":234025037.50533491},{"$f":"輸入預估參數!D31","v":312315753.04341233},{"$f":"輸入預估參數!E31","v":267508139.65174499},{"$f":"輸入預估參數!F31","v":369161232.71940809},{"$f":"輸入預估參數!G31","v":276870924.53955603}]
["營業毛利(千)",{"$f":"IFRS財報_For預估用!B5","v":370498717},{"$f":"IFRS財報_For預估用!C5","v":389184929},{"$f":"IFRS財報_For預估用!D5","v":286500392},{"$f":"IFRS財報_For預估用!E5","v":260199847},{"$f":"IFRS財報_For預估用!F5","v":296642464},{"$f":"IFRS財報_For預估用!G5","v":331767925},{"$f":"IFRS財報_For預估用!H5","v":314505269},{"$f":"IFRS財報_For預估用!I5","v":358124478},{"$f":"輸入預估參數!C37","v":211821861.91424006},{"$f":"輸入預估參數!D37","v":356454596.08595014},{"$f":"輸入預估參數!E37","v":267508139.65174499},{"$f":"輸入預估參數!F37","v":433363186.23582691},{"$f":"輸入預估參數!G37","v":325022389.67687023}]
["　聯屬公司間未實現利益(千)"]
["　聯屬公司間已實現利益(千)"]
["營業毛利淨額(千)",{"$f":"IFRS財報_For預估用!B7","v":370498717},{"$f":"IFRS財報_For預估用!C7","v":389184929},{"$f":"IFRS財報_For預估用!D7","v":286500392},{"$f":"IFRS財報_For預估用!E7","v":260199847},{"$f":"IFRS財報_For預估用!F7","v":296642464},{"$f":"IFRS財報_For預估用!G7","v":331767925},{"$f":"IFRS財報_For預估用!H7","v":314505269},{"$f":"IFRS財報_For預估用!I7","v":358124478}]
["營業費用(千)",{"$f":"IFRS財報_For預估用!B8","v":60186462},{"$f":"IFRS財報_For預估用!C8","v":64535382},{"$f":"IFRS財報_For預估用!D8","v":55309344},{"$f":"IFRS財報_For預估用!E8","v":58194560},{"$f":"IFRS財報_For預估用!F8","v":68708791},{"$f":"IFRS財報_For預估用!G8","v":71621021},{"$f":"IFRS財報_For預估用!H8","v":65357281},{"$f":"IFRS財報_For預估用!I8","v":70295310},{"$f":"輸入預估參數!C40","v":186943604.92662778},{"$f":"輸入預估參數!D40","v":200631104.73880872},{"$f":"輸入預估參數!E40","v":214006511.721396},{"$f":"輸入預估參數!F40","v":240757325.6865705},{"$f":"輸入預估參數!G40","v":240757325.68657053}]
["　推銷費用(千)",{"$f":"IFRS財報_For預估用!B9","v":42977507},{"$f":"IFRS財報_For預估用!C9","v":44587031},{"$f":"IFRS財報_For預估用!D9","v":39157036},{"$f":"IFRS財報_For預估用!E9","v":41665278},{"$f":"IFRS財報_For預估用!F9","v":51137762},{"$f":"IFRS財報_For預估用!G9","v":50410094},{"$f":"IFRS財報_For預估用!H9","v":46108936},{"$f":"IFRS財報_For預估用!I9","v":48057704}]
["　管理費用(千)",{"$f":"IFRS財報_For預估用!B10","v":14499002},{"$f":"IFRS財報_For預估用!C10","v":16957275},{"$f":"IFRS財報_For預估用!D10","v":13475948},{"$f":"IFRS財報_For預估用!E10","v":14163389},{"$f":"IFRS財報_For預估用!F10","v":14998124},{"$f":"IFRS財報_For預估用!G10","v":18235380},{"$f":"IFRS財報_For預估用!H10","v":16137086},{"$f":"IFRS財報_For預估用!I10","v":19290282}]
["　研發費用(千)",{"$f":"IFRS財報_For預估用!B11","v":2709953},{"$f":"IFRS財報_For預估用!C11","v":2991076},{"$f":"IFRS財報_For預估用!D11","v":2676360},{"$f":"IFRS財報_For預估用!E11","v":2365893},{"$f":"IFRS財報_For預估用!F11","v":2572905},{"$f":"IFRS財報_For預估用!G11","v":2975547},{"$f":"IFRS財報_For預估用!H11","v":3111259},{"$f":"IFRS財報_For預估用!I11","v":2947324}]
["營業利益(千)",{"$f":"IFRS財報_For預估用!B12","v":310324214},{"$f":"IFRS財報_For預估用!C12","v":325040770},{"$f":"IFRS財報_For預估用!D12","v":231238157},{"$f":"IFRS財報_For預估用!E12","v":201958043},{"$f":"IFRS財報_For預估用!F12","v":228064903},{"$f":"IFRS財報_For預估用!G12","v":260204503},{"$f":"IFRS財報_For預估用!H12","v":249018306},{"$f":"IFRS財報_For預估用!I12","v":286555542},{"$f":"輸入預估參數!C41","v":24878256.987612277},{"$f":"輸入預估參數!D41","v":155823491.34714141},{"$f":"輸入預估參數!E41","v":53501627.930348992},{"$f":"輸入預估參數!F41","v":192605860.54925641},{"$f":"輸入預估參數!G41","v":84265063.990299702}]
["營業外收入及支出(千)",{"$f":"IFRS財報_For預估用!B13","v":6366653},{"$f":"IFRS財報_For預估用!C13","v":9629104},{"$f":"IFRS財報_For預估用!D13","v":13036774},{"$f":"IFRS財報_For預估用!E13","v":12716866},{"$f":"IFRS財報_For預估用!F13","v":13875592},{"$f":"IFRS財報_For預估用!G13","v":18076486},{"$f":"IFRS財報_For預估用!H13","v":17524898},{"$f":"IFRS財報_For預估用!I13","v":19755033},{"$f":"輸入預估參數!C44","v":9352},{"$f":"輸入預估參數!D44","v":13078013.125},{"$f":"輸入預估參數!E44","v":13509126.765625},{"$f":"輸入預估參數!F44","v":13568170.861328125},{"$f":"輸入預估參數!G44","v":13674583.968994141}]
["其他收入(千)",{"$f":"IFRS財報_For預估用!B18","v":6735949},{"$f":"IFRS財報_For預估用!C18","v":10593573},{"$f":"IFRS財報_For預估用!D18","v":13705728},{"$f":"IFRS財報_For預估用!E18","v":13909673},{"$f":"IFRS財報_For預估用!F18","v":15673439},{"$f":"IFRS財報_For預估用!G18","v":17485045},{"$f":"IFRS財報_For預估用!H18","v":19431051},{"$f":"IFRS財報_For預估用!I18","v":21182489}]
["其他利益及損失(千)",{"$f":"IFRS財報_For預估用!B26","v":933317},{"$f":"IFRS財報_For預估用!C26","v":652514},{"$f":"IFRS財報_For預估用!D26","v":1262079},{"$f":"IFRS財報_For預估用!E26","v":692311},{"$f":"IFRS財報_For預估用!F26","v":167952},{"$f":"IFRS財報_For預估用!G26","v":2189498},{"$f":"IFRS財報_For預估用!H26","v":-79326},{"$f":"IFRS財報_For預估用!I26","v":70641}]
["財務成本(千)",{"$f":"IFRS財報_For預估用!B29","v":3370018},{"$f":"IFRS財報_For預估用!C29","v":3334969},{"$f":"IFRS財報_For預估用!D29","v":2963686},{"$f":"IFRS財報_For預估用!E29","v":3005155},{"$f":"IFRS財報_For預估用!F29","v":3111922},{"$f":"IFRS財報_For預估用!G29","v":2918597},{"$f":"IFRS財報_For預估用!H29","v":2698255},{"$f":"IFRS財報_For預估用!I29","v":2638140}]
["採用權益法之關聯企業及合資損益之份額(千)",{"$f":"IFRS財報_For預估用!B30","v":2077809},{"$f":"IFRS財報_For預估用!C30","v":1737055},{"$f":"IFRS財報_For預估用!D30","v":1038817},{"$f":"IFRS財報_For預估用!E30","v":1134187},{"$f":"IFRS財報_For預估用!F30","v":1166970},{"$f":"IFRS財報_For預估用!G30","v":1315124},{"$f":"IFRS財報_For預估用!H30","v":878001},{"$f":"IFRS財報_For預估用!I30","v":1152225}]
["稅前純益(千)",{"$f":"IFRS財報_For預估用!B33","v":316690867},{"$f":"IFRS財報_For預估用!C33","v":334669874},{"$f":"IFRS財報_For預估用!D33","v":244274931},{"$f":"IFRS財報_For預估用!E33","v":214674909},{"$f":"IFRS財報_For預估用!F33","v":241940495},{"$f":"IFRS財報_For預估用!G33","v":278280989},{"$f":"IFRS財報_For預估用!H33","v":266543204},{"$f":"IFRS財報_For預估用!I33","v":306310575},{"$f":"輸入預估參數!C45","v":24887608.987612277},{"$f":"輸入預估參數!D45","v":168901504.47214141},{"$f":"輸入預估參數!E45","v":67010754.695973992},{"$f":"輸入預估參數!F45","v":206174031.41058454},{"$f":"輸入預估參數!G45","v":97939647.959293842}]
["所得稅(千)",{"$f":"IFRS財報_For預估用!B34","v":35722460},{"$f":"IFRS財報_For預估用!C34","v":38791392},{"$f":"IFRS財報_For預估用!D34","v":37325895},{"$f":"IFRS財報_For預估用!E34","v":32957903},{"$f":"IFRS財報_For預估用!F34","v":31145221},{"$f":"IFRS財報_For預估用!G34","v":39974788},{"$f":"IFRS財報_For預估用!H34","v":41321941},{"$f":"IFRS財報_For預估用!I34","v":58649137},{"$f":"輸入預估參數!C48","v":8212413.2137322994},{"$f":"輸入預估參數!D48","v":42225376.118035354},{"$f":"輸入預估參數!E48","v":16752688.673993498},{"$f":"輸入預估參數!F48","v":51543507.852646135},{"$f":"輸入預估參數!G48","v":24484911.989823461}]
["停業部門損益(千)",{"$f":"IFRS財報_For預估用!B35","v":0},{"$f":"IFRS財報_For預估用!C35","v":0},{"$f":"IFRS財報_For預估用!D35","v":0},{"$f":"IFRS財報_For預估用!E35","v":0},{"$f":"IFRS財報_For預估用!F35","v":0},{"$f":"IFRS財報_For預估用!G35","v":0},{"$f":"IFRS財報_For預估用!H35","v":0},{"$f":"IFRS財報_For預估用!I35","v":0}]
["　母公司業主–稅後純益(千)",{"$f":"IFRS財報_For預估用!B36","v":280865780},{"$f":"IFRS財報_For預估用!C36","v":295904177},{"$f":"IFRS財報_For預估用!D36","v":206986561},{"$f":"IFRS財報_For預估用!E36","v":181799021},{"$f":"IFRS財報_For預估用!F36","v":210999939},{"$f":"IFRS財報_For預估用!G36","v":238712143},{"$f":"IFRS財報_For預估用!H36","v":225484877},{"$f":"IFRS財報_For預估用!I36","v":247845528},{"$f":"輸入預估參數!C49","v":16675195.773879979},{"$f":"輸入預估參數!D49","v":126676128.35410607},{"$f":"輸入預估參數!E49","v":50258066.021980494},{"$f":"輸入預估參數!F49","v":154630523.5579384},{"$f":"輸入預估參數!G49","v":73454735.969470382}]
["其他綜合損益(千)",{"$f":"IFRS財報_For預估用!B56","v":32121399},{"$f":"IFRS財報_For預估用!C56","v":-16481956},{"$f":"IFRS財報_For預估用!D56","v":-3295773},{"$f":"IFRS財報_For預估用!E56","v":5659104},{"$f":"IFRS財報_For預估用!F56","v":26049225},{"$f":"IFRS財報_For預估用!G56","v":-37226200},{"$f":"IFRS財報_For預估用!H56","v":41273948},{"$f":"IFRS財報_For預估用!I56","v":13464599}]
["　母公司業主–綜合損益(千)",{"$f":"IFRS財報_For預估用!B37","v":312889198},{"$f":"IFRS財報_For預估用!C37","v":278903377},{"$f":"IFRS財報_For預估用!D37","v":203834717},{"$f":"IFRS財報_For預估用!E37","v":188187010},{"$f":"IFRS財報_For預估用!F37","v":237285511},{"$f":"IFRS財報_For預估用!G37","v":201202304},{"$f":"IFRS財報_For預估用!H37","v":267398572},{"$f":"IFRS財報_For預估用!I37","v":262265420}]
["原始每股稅前盈餘(元)",{"$f":"IFRS財報_For預估用!B39","v":12.21},{"$f":"IFRS財報_For預估用!C39","v":12.91},{"$f":"IFRS財報_For預估用!D39","v":9.42},{"$f":"IFRS財報_For預估用!E39","v":8.2799999999999994},{"$f":"IFRS財報_For預估用!F39","v":9.33},{"$f":"IFRS財報_For預估用!G39","v":10.73},{"$f":"IFRS財報_For預估用!H39","v":10.28},{"$f":"IFRS財報_For預估用!I39","v":11.81},{"$f":"輸入預估參數!C50","v":0.95966549053659933},{"$f":"輸入預估參數!D50","v":6.5128371802332019},{"$f":"輸入預估參數!E50","v":2.58393278392266},{"$f":"輸入預估參數!F50","v":7.9500647526256962},{"$f":"輸入預估參數!G50","v":3.7765500232915277}]
["原始每股稅後盈餘(元)",{"$f":"IFRS財報_For預估用!B40","v":10.83},{"$f":"IFRS財報_For預估用!C40","v":11.41},{"$f":"IFRS財報_For預估用!D40","v":7.98},{"$f":"IFRS財報_For預估用!E40","v":7.01},{"$f":"IFRS財報_For預估用!F40","v":8.14},{"$f":"IFRS財報_For預估用!G40","v":9.2100000000000009},{"$f":"IFRS財報_For預估用!H40","v":8.6999999999999993},{"$f":"IFRS財報_For預估用!I40","v":9.56},{"$f":"輸入預估參數!C51","v":0.64299507196933237},{"$f":"輸入預估參數!D51","v":4.8846278851749014},{"$f":"輸入預估參數!E51","v":1.9379495879419952},{"$f":"輸入預估參數!F51","v":5.9625485644692722},{"$f":"輸入預估參數!G51","v":2.8324125174686459}]
["毛利率(%)",{"$f":"IFRS財報_For預估用!B41","v":60.43},{"$f":"IFRS財報_For預估用!C41","v":62.22},{"$f":"IFRS財報_For預估用!D41","v":56.33},{"$f":"IFRS財報_For預估用!E41","v":54.11},{"$f":"IFRS財報_For預估用!F41","v":54.26},{"$f":"IFRS財報_For預估用!G41","v":53.04},{"$f":"IFRS財報_For預估用!H41","v":53.07},{"$f":"IFRS財報_For預估用!I41","v":53.17},{"$f":"J5/J3*100","v":47.51},{"$f":"K5/K3*100","v":53.29999999999999},{"$f":"L5/L3*100","v":50},{"$f":"M5/M3*100","v":54},{"$f":"N5/N3*100","v":54}]
["營業利益率(%)",{"$f":"IFRS財報_For預估用!B42","v":50.61},{"$f":"IFRS財報_For預估用!C42","v":51.96},{"$f":"IFRS財報_For預估用!D42","v":45.46},{"$f":"IFRS財報_For預估用!E42","v":42},{"$f":"IFRS財報_For預估用!F42","v":41.71},{"$f":"IFRS財報_For預估用!G42","v":41.6},{"$f":"IFRS財報_For預估用!H42","v":42.02},{"$f":"IFRS財報_For預估用!I42","v":42.55},{"$f":"J13/J3*100","v":5.5799999999999992},{"$f":"K13/K3*100","v":23.299999999999994},{"$f":"L13/L3*100","v":10},{"$f":"M13/M3*100","v":24.000000000000004},{"$f":"N13/N3*100","v":14.000000000000004}]
["稅前純益率(%)",{"$f":"IFRS財報_For預估用!B43","v":51.65},{"$f":"IFRS財報_For預估用!C43","v":53.5},{"$f":"IFRS財報_For預估用!D43","v":48.03},{"$f":"IFRS財報_For預估用!E43","v":44.65},{"$f":"IFRS財報_For預估用!F43","v":44.25},{"$f":"IFRS財報_For預估用!G43","v":44.49},{"$f":"IFRS財報_For預估用!H43","v":44.98},{"$f":"IFRS財報_For預估用!I43","v":45.48},{"$f":"J19/J3*100","v":5.5820975810333477},{"$f":"K19/K3*100","v":25.255531243576446},{"$f":"L19/L3*100","v":12.52499359144956},{"$f":"M19/M3*100","v":25.690686356807912},{"$f":"N19/N3*100","v":16.271928204884016}]
["歸屬於母公司–稅後純益(%)",{"$f":"IFRS財報_For預估用!B74","v":45.807568173403304},{"$f":"IFRS財報_For預估用!C74","v":47.304412794521284},{"$f":"IFRS財報_For預估用!D74","v":40.69468005173939},{"$f":"IFRS財報_For預估用!E74","v":37.808532335289186},{"$f":"IFRS財報_For預估用!F74","v":38.592883984463946},{"$f":"IFRS財報_For預估用!G74","v":38.161651650487563},{"$f":"IFRS財報_For預估用!H74","v":38.04725948883452},{"$f":"IFRS財報_For預估用!I74","v":36.799076905411034},{"$f":"J22/J3*100","v":3.7401170212439641},{"$f":"K22/K3*100","v":18.941648432682335},{"$f":"L22/L3*100","v":9.3937451935871685},{"$f":"M22/M3*100","v":19.268014767605933},{"$f":"N22/N3*100","v":12.203946153663013}]
["歸屬於母公司–稅後權益報酬率(%)",{"$f":"IFRS財報_For預估用!B75","v":10.258159814886152},{"$f":"IFRS財報_For預估用!C75","v":10.045451973174323},{"$f":"IFRS財報_For預估用!D75","v":6.7241984795231078},{"$f":"IFRS財報_For預估用!E75","v":5.7012620951550756},{"$f":"IFRS財報_For預估用!F75","v":6.3016100650924347},{"$f":"IFRS財報_For預估用!G75","v":6.9013617783523804},{"$f":"IFRS財報_For預估用!H75","v":6.2019115089158952},{"$f":"IFRS財報_For預估用!I75","v":6.5370401467918491},{"$f":"J22/J35*100","v":0.43460941596938302},{"$f":"K22/K35*100","v":3.1960677028761055},{"$f":"L22/L35*100","v":1.2521450244705845},{"$f":"M22/M35*100","v":3.7095999497731498},{"$f":"N22/N35*100","v":1.7316703726653535}]
["　應收帳款與票據合計(千)",{"$f":"IFRS財報_For預估用!B45","v":261538308},{"$f":"IFRS財報_For預估用!C45","v":231339845},{"$f":"IFRS財報_For預估用!D45","v":148047679},{"$f":"IFRS財報_For預估用!E45","v":191026814},{"$f":"IFRS財報_For預估用!F45","v":222823910},{"$f":"IFRS財報_For預估用!G45","v":201938365},{"$f":"IFRS財報_For預估用!H45","v":201979697},{"$f":"IFRS財報_For預估用!I45","v":210210419}]
["　存貨(千)",{"$f":"IFRS財報_For預估用!B46","v":218335874},{"$f":"IFRS財報_For預估用!C46","v":221149148},{"$f":"IFRS財報_For預估用!D46","v":216067981},{"$f":"IFRS財報_For預估用!E46","v":234332949},{"$f":"IFRS財報_For預估用!F46","v":262090072},{"$f":"IFRS財報_For預估用!G46","v":250997088},{"$f":"IFRS財報_For預估用!H46","v":267123339},{"$f":"IFRS財報_For預估用!I46","v":272490587}]
["股本(千)",{"$f":"IFRS財報_For預估用!B47","v":259303805},{"$f":"IFRS財報_For預估用!C47","v":259303805},{"$f":"IFRS財報_For預估用!D47","v":259320710},{"$f":"IFRS財報_For預估用!E47","v":259320710},{"$f":"IFRS財報_For預估用!F47","v":259320710},{"$f":"IFRS財報_For預估用!G47","v":259320710},{"$f":"IFRS財報_For預估用!H47","v":259336292},{"$f":"IFRS財報_For預估用!I47","v":259336292},{"$f":"輸入預估參數!C54","v":259336292},{"$f":"輸入預估參數!D54","v":259336292},{"$f":"輸入預估參數!E54","v":259336292},{"$f":"輸入預估參數!F54","v":259336292},{"$f":"輸入預估參數!G54","v":259336292}]
["權益總計(千)",{"$f":"IFRS財報_For預估用!B48","v":2752316159},{"$f":"IFRS財報_For預估用!C48","v":2960488867},{"$f":"IFRS財報_For預估用!D48","v":3092897598},{"$f":"IFRS財報_For預估用!E48","v":3205468199},{"$f":"IFRS財報_For預估用!F48","v":3372818107},{"$f":"IFRS財報_For預估用!G48","v":3483262847},{"$f":"IFRS財報_For預估用!H48","v":3665716254},{"$f":"IFRS財報_For預估用!I48","v":3820148205},{"$f":"輸入預估參數!C55","v":3836823400.77388},{"$f":"輸入預估參數!D55","v":3963499529.127986},{"$f":"輸入預估參數!E55","v":4013757595.1499662},{"$f":"輸入預估參數!F55","v":4168388118.7079048},{"$f":"輸入預估參數!G55","v":4241842854.6773753}]
["每股淨值(元)",{"$f":"IFRS財報_For預估用!B49","v":105.59},{"$f":"IFRS財報_For預估用!C49","v":113.6},{"$f":"IFRS財報_For預估用!D49","v":118.7},{"$f":"IFRS財報_For預估用!E49","v":122.97},{"$f":"IFRS財報_For預估用!F49","v":129.12},{"$f":"IFRS財報_For預估用!G49","v":133.38},{"$f":"IFRS財報_For預估用!H49","v":140.19},{"$f":"IFRS財報_For預估用!I49","v":146.21},{"$f":"輸入預估參數!C56","v":147.94780056367429},{"$f":"輸入預估參數!D56","v":152.83242844884919},{"$f":"輸入預估參數!E56","v":154.77037803679116},{"$f":"輸入預估參數!F56","v":160.73292660126046},{"$f":"輸入預估參數!G56","v":163.56533911872907}]
["負債比率(%)",{"$f":"IFRS財報_For預估用!B58","v":40.729999999999997},{"$f":"IFRS財報_For預估用!C58","v":40.369999999999997},{"$f":"IFRS財報_For預估用!D58","v":38.700000000000003},{"$f":"IFRS財報_For預估用!E58","v":37.75},{"$f":"IFRS財報_For預估用!F58","v":38.5},{"$f":"IFRS財報_For預估用!G58","v":37.04},{"$f":"IFRS財報_For預估用!H58","v":36.67},{"$f":"IFRS財報_For預估用!I58","v":36.14}]
["流動比率(%)",{"$f":"IFRS財報_For預估用!B59","v":249.46},{"$f":"IFRS財報_For預估用!C59","v":217.42},{"$f":"IFRS財報_For預估用!D59","v":228.58},{"$f":"IFRS財報_For預估用!E59","v":241.72},{"$f":"IFRS財報_For預估用!F59","v":214.68},{"$f":"IFRS財報_For預估用!G59","v":240.16},{"$f":"IFRS財報_For預估用!H59","v":239.02},{"$f":"IFRS財報_For預估用!I59","v":247.08}]
["速動比率(%)",{"$f":"IFRS財報_For預估用!B60","v":218.04},{"$f":"IFRS財報_For預估用!C60","v":189.88},{"$f":"IFRS財報_For預估用!D60","v":198.98},{"$f":"IFRS財報_For預估用!E60","v":207.63},{"$f":"IFRS財報_For預估用!F60","v":182.9},{"$f":"IFRS財報_For預估用!G60","v":206.84},{"$f":"IFRS財報_For預估用!H60","v":207.05},{"$f":"IFRS財報_For預估用!I60","v":215.58}]
["應付款項週轉率(次)",{"$f":"B41/91","v":0.25109890109890109},{"$f":"C41/91","v":0.2507692307692308},0.23384615384615387,0.21835164835164836,0.20538461538461539,0.18901098901098901,0.20659340659340661,0.19274725274725274]
["應付款項週轉天數(天)",{"$f":"IFRS財報_For預估用!B57","v":22.85},{"$f":"IFRS財報_For預估用!C57","v":22.82},{"$f":"IFRS財報_For預估用!D57","v":21.28},{"$f":"IFRS財報_For預估用!E57","v":19.87},{"$f":"IFRS財報_For預估用!F57","v":18.690000000000001},{"$f":"IFRS財報_For預估用!G57","v":17.2},{"$f":"IFRS財報_For預估用!H57","v":18.8},{"$f":"IFRS財報_For預估用!I57","v":17.54}]
["　折舊費用(千)",{"$f":"IFRS財報_For預估用!B61","v":103147219},{"$f":"IFRS財報_For預估用!C61","v":105375960},{"$f":"IFRS財報_For預估用!D61","v":108083376},{"$f":"IFRS財報_For預估用!E61","v":121643961},{"$f":"IFRS財報_For預估用!F61","v":144926830},{"$f":"IFRS財報_For預估用!G61","v":148278504},{"$f":"IFRS財報_For預估用!H61","v":156697101},{"$f":"IFRS財報_For預估用!I61","v":162929310}]
["　攤銷費用(千)",{"$f":"IFRS財報_For預估用!B62","v":2198447},{"$f":"IFRS財報_For預估用!C62","v":2205937},{"$f":"IFRS財報_For預估用!D62","v":2239265},{"$f":"IFRS財報_For預估用!E62","v":2295727},{"$f":"IFRS財報_For預估用!F62","v":2353332},{"$f":"IFRS財報_For預估用!G62","v":2369926},{"$f":"IFRS財報_For預估用!H62","v":2326061},{"$f":"IFRS財報_For預估用!I62","v":2237284}]
["營業活動現金流量(千)",{"$f":"IFRS財報_For預估用!B63","v":412698167},{"$f":"IFRS財報_For預估用!C63","v":486881904},{"$f":"IFRS財報_For預估用!D63","v":385244745},{"$f":"IFRS財報_For預估用!E63","v":167247979},{"$f":"IFRS財報_For預估用!F63","v":294645276},{"$f":"IFRS財報_For預估用!G63","v":394829347},{"$f":"IFRS財報_For預估用!H63","v":436311108},{"$f":"IFRS財報_For預估用!I63","v":377668210}]
["投資活動現金流量(千)",{"$f":"IFRS財報_For預估用!B64","v":-284390325},{"$f":"IFRS財報_For預估用!C64","v":-342532013},{"$f":"IFRS財報_For預估用!D64","v":-272231795},{"$f":"IFRS財報_For預估用!E64","v":-259326076},{"$f":"IFRS財報_For預估用!F64","v":-242243223},{"$f":"IFRS財報_For預估用!G64","v":-132319502},{"$f":"IFRS財報_For預估用!H64","v":-159806991},{"$f":"IFRS財報_For預估用!I64","v":-197607330}]
["籌資活動現金流量(千)",{"$f":"IFRS財報_For預估用!B65","v":-130406753},{"$f":"IFRS財報_For預估用!C65","v":-69831545},{"$f":"IFRS財報_For預估用!D65","v":-64487030},{"$f":"IFRS財報_For預估用!E65","v":-26588885},{"$f":"IFRS財報_For預估用!F65","v":-38451204},{"$f":"IFRS財報_For預估用!G65","v":-75367133},{"$f":"IFRS財報_For預估用!H65","v":-71685617},{"$f":"IFRS財報_For預估用!I65","v":-90244583}]
["本期現金及約當現金增減數(千)",{"$f":"IFRS財報_For預估用!B66","v":42823587},{"$f":"IFRS財報_For預估用!C66","v":46801299},{"$f":"IFRS財報_For預估用!D66","v":42418727},{"$f":"IFRS財報_For預估用!E66","v":-108508826},{"$f":"IFRS財報_For預估用!F66","v":35082551},{"$f":"IFRS財報_For預估用!G66","v":153621218},{"$f":"IFRS財報_For預估用!H66","v":232767951},{"$f":"IFRS財報_For預估用!I66","v":100931647}]
["自由現金流量(千)",{"$f":"IFRS財報_For預估用!B67","v":-25831672},{"$f":"IFRS財報_For預估用!C67","v":164747150},{"$f":"IFRS財報_For預估用!D67","v":805376},{"$f":"IFRS財報_For預估用!E67","v":28624877},{"$f":"IFRS財報_For預估用!F67","v":168144056},{"$f":"IFRS財報_For預估用!G67","v":50787637},{"$f":"IFRS財報_For預估用!H67","v":56801902},{"$f":"IFRS財報_For預估用!I67","v":90998250}]
["原始每股營業現金流量(元)",{"$f":"IFRS財報_For預估用!B68","v":15.92},{"$f":"IFRS財報_For預估用!C68","v":18.78},{"$f":"IFRS財報_For預估用!D68","v":14.86},{"$f":"IFRS財報_For預估用!E68","v":6.45},{"$f":"IFRS財報_For預估用!F68","v":11.36},{"$f":"IFRS財報_For預估用!G68","v":15.23},{"$f":"IFRS財報_For預估用!H68","v":16.829999999999998},{"$f":"IFRS財報_For預估用!I68","v":14.57}]
["原始每股現金流量(元)",{"$f":"IFRS財報_For預估用!B66/IFRS財報_For預估用!B69","v":1.6515715438698295},{"$f":"IFRS財報_For預估用!C66/IFRS財報_For預估用!C69","v":1.8049657162448962},{"$f":"IFRS財報_For預估用!D66/IFRS財報_For預估用!D69","v":1.6359513685942213},{"$f":"IFRS財報_For預估用!E66/IFRS財報_For預估用!E69","v":-4.184800974713208},{"$f":"IFRS財報_For預估用!F66/IFRS財報_For預估用!F69","v":1.3530097476338225},{"$f":"IFRS財報_For預估用!G66/IFRS財報_For預估用!G69","v":5.9246363842063454},{"$f":"IFRS財報_For預估用!H66/IFRS財報_For預估用!H69","v":8.9770355251461602},{"$f":"IFRS財報_For預估用!I66/IFRS財報_For預估用!I69","v":3.8926204633180213}]
["存貨週轉天數(天)",{"$f":"IFRS財報_For預估用!B70","v":81.72},{"$f":"IFRS財報_For預估用!C70","v":84.61},{"$f":"IFRS財報_For預估用!D70","v":89.56},{"$f":"IFRS財報_For預估用!E70","v":92.88},{"$f":"IFRS財報_For預估用!F70","v":90.32},{"$f":"IFRS財報_For預估用!G70","v":79.47},{"$f":"IFRS財報_For預估用!H70","v":84.76},{"$f":"IFRS財報_For預估用!I70","v":77.849999999999994}]
["存貨週轉率(次)",{"$f":"IFRS財報_For預估用!B71","v":1.1100000000000001},{"$f":"IFRS財報_For預估用!C71","v":1.08},{"$f":"IFRS財報_For預估用!D71","v":1.02},{"$f":"IFRS財報_For預估用!E71","v":0.98},{"$f":"IFRS財報_For預估用!F71","v":1.01},{"$f":"IFRS財報_For預估用!G71","v":1.1499999999999999},{"$f":"IFRS財報_For預估用!H71","v":1.07},{"$f":"IFRS財報_For預估用!I71","v":1.17}]

{"sheet":"IFRS-年報","index":7,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["2330 台積電"]
["Data Field","2018-12-28","2019-12-31","2020-12-31","2021-12-30","2022-12-30","2023-12-29"]
["營業收入淨額",1031473557,1069985448,1339254811,1587415037,2263891292,2161735841]
["營業成本",533487516,577286947,628124691,767877771,915536486,986625213]
["營業毛利",497986041,492698501,711130120,819537266,1348354806,1175110628]
["營業費用",112149280,119504582,145056549,169222934,226707552,253833716]
["營業利益",383623524,372701090,566783698,649980897,1121278851,921465606]
["營業外收入及支出",13886739,17144246,17993482,13145417,22911867,57705718]
["稅前淨利",397510263,389845336,584777180,663126314,1144190718,979171324]
["所得稅費用",46325857,44501527,66619098,66053180,127290203,141403807]
["歸屬母公司淨利(損)",351130884,345263668,517885387,596540013,1016530249,838497664]
["每股稅前淨利(元)",15.33,15.03,22.55,25.57,44.13,37.76]
["每股盈餘（元）",13.54,13.32,19.97,23.01,39.200000000000003,32.340000000000003]
["營業毛利率",48.28,46.05,53.1,51.63,59.56,54.36]
["營業利益率",37.19,34.83,42.32,40.950000000000003,49.53,42.63]
["每股淨值 (B)",64.67,62.53,71.33,83.62,113.6,133.38]
["負債比率％",19.739999999999998,28.38,32.97,41.73,40.369999999999997,37.04]
["流動比率",279.45999999999998,139.25,176.97,217.32,217.42,240.16]
["速動比率",242.1,122.44,151.91999999999999,187.53,189.88,206.84]
["應付帳款付現天數",22.04,23.57,23.62,21.35,20.98,21.05]
["平均收帳天數",44.5,45.88,38.950000000000003,39.590000000000003,34.630000000000003,36.58]
["平均售貨天數",60.59,58.87,64.02,78.540000000000006,82.58,87.33]
["來自營運之現金流量",573954308,615138744,822666212,1112160722,1610599188,1241967347]
["本期產生現金流量",24422905,-122415265,204771311,404819545,277823891,122613670]
["自由現金流量 (D)",215508122,551064822,99488004,-212262994,130382280,248361946]
["合併總損益",351184406,345343809,518158082,597073134,1016900515,837767517]
["投資活動之現金流量",-314268908,-458801647,-505781714,-836365863,-1190928235,-906120596]
["籌資活動之現金流量",-245124791,-269638166,-88615087,136608438,-200244032,-204894252]
["加權平均股數 (仟股)",25930380,25930380,25930380,25930380,25929190,25929223]
["母公司股東權益合計",1676817665,1621410124,1849657256,2168286553,2945653195,3458913627]
["稅前淨利率",38.54,36.43,43.66,41.77,50.54,45.3]
["其他綜合損益─OCI",9836976,-11823562,-30321802,-7619456,42430165,-8813644]
["綜合損益歸屬母公司",360965015,333440460,487563478,588918059,1059124890,830509542]
["股本",259303805,259303805,259303805,259303805,259303805,259320710]
["ROE(A)─稅後",21.95,20.93,29.84,29.7,39.64,26]
["營業費用率",10.87,11.17,10.83,10.66,10.01,11.74]
["母公司稅後ROE",{"$f":"(B11/B30)*100","v":20.940313984585796},21.294036770181162,27.998991992708945,27.512046882117065,34.509502025746791,24.241647939825821]

{"sheet":"IFRS財報_For預估用","index":8,"n_rows":77,"n_cols":10,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
["2330 台積電"]
["Data Field","2022-09-30","2022-12-30","2023-03-31","2023-06-30","2023-09-28","2023-12-29","2024-03-29","2024-06-28"]
["營業收入淨額",613142743,625531868,508632973,480841254,546732758,625528856,592644201,673510177]
["營業成本",242644026,236346939,222132581,220641407,250090294,293760931,278138932,315385699]
["營業毛利",370498717,389184929,286500392,260199847,296642464,331767925,314505269,358124478]
["聯屬公司已〈未〉實現銷貨利益",0,0,0,0,0,0,0,0]
["已實現銷貨毛利",370498717,389184929,286500392,260199847,296642464,331767925,314505269,358124478]
["營業費用",60186462,64535382,55309344,58194560,68708791,71621021,65357281,70295310]
["研究發展費",42977507,44587031,39157036,41665278,51137762,50410094,46108936,48057704]
["管理費用",14499002,16957275,13475948,14163389,14998124,18235380,16137086,19290282]
["推銷費用",2709953,2991076,2676360,2365893,2572905,2975547,3111259,2947324]
["營業利益",310324214,325040770,231238157,201958043,228064903,260204503,249018306,286555542]
["營業外收入及支出",6366653,9629104,13036774,12716866,13875592,18076486,17524898,19755033]
["營業外收入及支出─其他",0,0,0,0,0,0,0,0]
["股利收入",0,266767,72021,237651,-309672,464094,71879,203256]
["租金收入",0,0,0,0,0,0,0,0]
["利息收入",6615044,10587341,13617818,13672021,15595274,17408788,19359172,20979233]
["其他收入",6735949,10593573,13705728,13909673,15673439,17485045,19431051,21182489]
["處分投資利益",0,0,0,0,0,15758,0,0]
["資產評價利益",0,0,0,0,0,0,0,0]
["資產減損迴轉利益",0,0,0,0,0,0,0,0]
["處分投資損失",100974,63951,135693,121860,115078,101266,102504,102582]
["無形資產減損損失",0,0,0,0,0,0,0,0]
["資產減損損失",0,0,0,0,0,0,0,0]
["資產評價損失",0,0,0,0,0,0,0,0]
["其他利益及損失",933317,652514,1262079,692311,167952,2189498,-79326,70641]
["利息支出",4058453,4346090,4233170,4398097,4619630,4696140,4670542,4898108]
["負債性特別股股息",0,0,0,0,0,0,0,0]
["財務成本",3370018,3334969,2963686,3005155,3111922,2918597,2698255,2638140]
["採用權益法認列之關聯企業及合資利益之份額",2077809,1737055,1038817,1134187,1166970,1315124,878001,1152225]
["採用權益法認列之關聯企業及合資損失之份額"]
["採權益法之關聯企業及合資損益",2077809,1737055,1038817,1134187,1166970,1315124,878001,1152225]
["稅前淨利",316690867,334669874,244274931,214674909,241940495,278280989,266543204,306310575]
["所得稅費用",35722460,38791392,37325895,32957903,31145221,39974788,41321941,58649137]
["停業單位損益",0,0,0,0,0,0,0,0]
["歸屬母公司淨利(損)",280865780,295904177,206986561,181799021,210999939,238712143,225484877,247845528]
["綜合損益歸屬母公司",312889198,278903377,203834717,188187010,237285511,201202304,267398572,262265420]
["本期稅後純益"]
["每股稅前淨利(元)",12.21,12.91,9.42,8.2799999999999994,9.33,10.73,10.28,11.81]
["每股盈餘（元）",10.83,11.41,7.98,7.01,8.14,9.2100000000000009,8.6999999999999993,9.56]
["營業毛利率",60.43,62.22,56.33,54.11,54.26,53.04,53.07,53.17]
["營業利益率",50.61,51.96,45.46,42,41.71,41.6,42.02,42.55]
["稅前淨利率",51.65,53.5,48.03,44.65,44.25,44.49,44.98,45.48]
["母公司股東權益合計",2737974306,2945653195,3078233958,3188750455,3348349657,3458913627,3635731930,3791402874]
["應收帳款及票據",261538308,231339845,148047679,191026814,222823910,201938365,201979697,210210419]
["存貨",218335874,221149148,216067981,234332949,262090072,250997088,267123339,272490587]
["股本",259303805,259303805,259320710,259320710,259320710,259320710,259336292,259336292]
["股東權益總額",2752316159,2960488867,3092897598,3205468199,3372818107,3483262847,3665716254,3820148205]
["每股淨值 (B)",105.59,113.6,118.7,122.97,129.12,133.38,140.19,146.21]
["攤銷合計",2198447,2205937,2239265,2295727,2353332,2369926,2326061,2237284]
["折舊合計",103147219,105375960,108083376,121643961,144926830,148278504,156697101,162929310]
["來自營運之現金流量",412698167,486881904,385244745,167247979,294645276,394829347,436311108,377668210]
["投資活動之現金流量",-284390325,-342532013,-272231795,-259326076,-242243223,-132319502,-159806991,-197607330]
["本期產生現金流量",42823587,46801299,42418727,-108508826,35082551,153621218,232767951,100931647]
["合併總損益",280968407,295878482,206949036,181717006,210795274,238306201,225221263,247661438]
["其他綜合損益─OCI",32121399,-16481956,-3295773,5659104,26049225,-37226200,41273948,13464599]
["應付帳款付現天數",22.85,22.82,21.28,19.87,18.690000000000001,17.2,18.8,17.54]
["負債比率％",40.729999999999997,40.369999999999997,38.700000000000003,37.75,38.5,37.04,36.67,36.14]
["流動比率",249.46,217.42,228.58,241.72,214.68,240.16,239.02,247.08]
["速動比率",218.04,189.88,198.98,207.63,182.9,206.84,207.05,215.58]
["折舊合計_(單季)",103147219,105375960,108083376,121643961,144926830,148278504,156697101,162929310]
["攤銷合計_(單季)",2198447,2205937,2239265,2295727,2353332,2369926,2326061,2237284]
["來自營運之現金流量_(單季)",412698167,486881904,385244745,167247979,294645276,394829347,436311108,377668210]
["投資活動之現金流量_(單季)",-284390325,-342532013,-272231795,-259326076,-242243223,-132319502,-159806991,-197607330]
["籌資活動之現金流量",-130406753,-69831545,-64487030,-26588885,-38451204,-75367133,-71685617,-90244583]
["本期產生現金流量_(單季)",42823587,46801299,42418727,-108508826,35082551,153621218,232767951,100931647]
["自由現金流量 (D)",-25831672,164747150,805376,28624877,168144056,50787637,56801902,90998250]
["每股現金流量",15.92,18.78,14.86,6.45,11.36,15.23,16.829999999999998,14.57]
["加權平均股數 (仟股)",25928993,25929190,25929088,25929268,25929267,25929223,25929267,25928972]
["平均售貨天數",81.72,84.61,89.56,92.88,90.32,79.47,84.76,77.849999999999994]
["存貨週轉率 (次)",1.1100000000000001,1.08,1.02,0.98,1.01,1.1499999999999999,1.07,1.17]
["季別",3,4,1,2,3,4,1,2]
["營業費用率",9.82,10.32,10.87,12.1,12.57,11.45,11.03,10.44]
["歸屬於母公司-稅後純益(%)",{"$f":"B36/B3*100","v":45.807568173403304},{"$f":"C36/C3*100","v":47.304412794521284},40.69468005173939,37.808532335289186,38.592883984463946,38.161651650487563,38.04725948883452,36.799076905411034]
["歸屬於母公司-稅後權益報酬率(%)",{"$f":"B36/B44*100","v":10.258159814886152},{"$f":"C36/C44*100","v":10.045451973174323},6.7241984795231078,5.7012620951550756,6.3016100650924347,6.9013617783523804,6.2019115089158952,6.5370401467918491]
[]
[null,null,null,null,1,2,3,4,5,6]

{"sheet":"IFRS資產負債表","index":9,"n_rows":99,"n_cols":14,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
["2330 台積電"]
["Data Field","2023-06-30","2023-09-28","2023-12-29","2024-03-29","2024-06-28",null,null,"年季",{"$f":"YEAR(B2)&IF(MONTH(B2)<12,\"0\"&MONTH(B2),MONTH(B2))","v":"202306"},{"$f":"YEAR(C2)&IF(MONTH(C2)<12,\"0\"&MONTH(C2),MONTH(C2))","v":"202309"},{"$f":"YEAR(D2)&IF(MONTH(D2)<12,\"0\"&MONTH(D2),MONTH(D2))","v":"202312"},{"$f":"YEAR(E2)&IF(MONTH(E2)<12,\"0\"&MONTH(E2),MONTH(E2))","v":"202403"},{"$f":"YEAR(F2)&IF(MONTH(F2)<12,\"0\"&MONTH(F2),MONTH(F2))","v":"202406"}]
["現金及約當現金",1276723984,1311806535,1465427753,1698195704,1799127351,null,null,"　現金及約當現金(千)",{"$f":"B3","v":1276723984},{"$f":"C3","v":1311806535},1465427753,1698195704,1799127351]
["透過損益按公允價值衡量之金融資產─流動",null,null,null,null,null,null,null,"　透過損益按公允價值衡量之金融資產–流動(千)",{"$f":"B4","v":0},0,0,0,0]
["備供出售金融資產─流動",140774929,154838390,154530830,175880463,185232206,null,null,"　備供出售金融資產–流動(千)",{"$f":"B5","v":140774929},154838390,154530830,175880463,185232206]
["無活絡市場之債券投資─流動",null,null,null,null,null,null,null,"　短期投資合計(千)",{"$f":"SUM(B4:B9)","v":140804633},{"$f":"SUM(C4:C9)","v":154875841},{"$f":"SUM(D4:D9)","v":154530830},{"$f":"SUM(E4:E9)","v":175880463},{"$f":"SUM(F4:F9)","v":185233615}]
["以成本衡量之金融資產─流動",null,null,null,null,null,null,null,"　應收票據淨額(千)",{"$f":"B10","v":191026814},222823910,201938365,201979697,210210419]
["避險之衍生金融資產─流動",29704,37451,0,0,1409,null,null,"　應收票據–關係人淨額(千)",862572,356257,624451,479363,1089662]
["持有至到期日金融資產─流動",null,null,null,null,null,null,null,"　存貨(千)",{"$f":"B13","v":234332949},262090072,250997088,267123339,272490587]
["應收帳款及票據",191026814,222823910,201938365,201979697,210210419,null,null,"　預付款項(千)",0,0,0,0,0]
["應收帳款及票據─關係人",862572,356257,624451,479363,1089662,null,null,"　其他流動資產(千)",16427659,19221060,26222380,28200526,22293958]
["其他應收款",2521323,82363,71871,79307,2403027,null,null,"流動資產(千)",1959964207,2082477636,2194032910,2452767394,2591658093]
["存貨",234332949,262090072,250997088,267123339,272490587,null,null,"　透過損益按公允價值衡量之金融資產–非流動(千)",{"$f":"B23","v":0},{"$f":"C23","v":0},{"$f":"D23","v":0},{"$f":"E23","v":0},{"$f":"F23","v":0}]
["預付費用及預付款",0,0,0,0,0,null,null,"　備供出售金融資產–非流動(千)",{"$f":"B22","v":7516718},{"$f":"C22","v":7933799},{"$f":"D22","v":7208655},{"$f":"E22","v":7428408},{"$f":"F22","v":7223448}]
["其他流動資產",16427659,19221060,26222380,28200526,22293958,null,null,"　採用權益法之投資(千)",{"$f":"B17","v":26845396},{"$f":"C17","v":28921558},{"$f":"D17","v":29616638},{"$f":"E17","v":31168264},{"$f":"F17","v":29600356}]
["流動資產",1959964207,2082477636,2194032910,2452767394,2591658093,null,null,"　　土地(千)",{"$f":"B83","v":0},{"$f":"C83","v":0},{"$f":"D83","v":0},{"$f":"E83","v":0},{"$f":"F83","v":0}]
["採權益法之長期股權投資",26845396,28921558,29616638,31168264,29600356,null,null,"　　房屋及建築(千)",{"$f":"B85","v":424512876},427256494,430809064,428257444,446310865]
["無活絡市場之債券投資─非流動",null,null,null,null,null,null,null,"　　機器設備(千)",1643092148,1637594965,1685977156,1722370453,1686324743]
["以成本衡量之金融資產─非流動",null,null,null,null,null,null,null,"　　其他不動產、廠房及設備(千)",{"$f":"B84+B87+B88+B89+B90+B91+B92+B93+B94+B95+B96","v":879628369},{"$f":"C84+C87+C88+C89+C90+C91+C92+C93+C94+C95+C96","v":1067812908},{"$f":"D84+D87+D88+D89+D90+D91+D92+D93+D94+D95+D96","v":947688764},{"$f":"E84+E87+E88+E89+E90+E91+E92+E93+E94+E95+E96","v":901220092},{"$f":"F84+F87+F88+F89+F90+F91+F92+F93+F94+F95+F96","v":973224449}]
["持有至到期日金融資產─非流動",null,null,null,null,null,null,null,"　不動產、廠房及設備(千)",49099,49100,49101,49102,49103]
["避險之衍生金融資產─非流動",0,0,0,0,0,null,null,"　投資性不動產(千)",{"$f":"B97","v":0},{"$f":"C97","v":0},{"$f":"D97","v":0},{"$f":"E97","v":0},{"$f":"F97","v":0}]
["備供出售金融資產─非流動",7516718,7933799,7208655,7428408,7223448,null,null,"　　商譽",{"$f":"B26","v":0},0,0,0,0]
["透過損益按公允價值衡量之金融資產─非流動",null,null,null,null,null,null,null,"　　特許權(千)",0,0,0,0,0]
["不動產廠房及設備",2947233393,3132664367,3064474984,3051847989,3105860057,null,null,"　　發展中之無形資產",18001489,17405834,16970306,16272753,16397484]
["商譽淨額",5848444,6004735,5796438,5966172,6033115,null,null,"　無形資產(千)",23849933,23410569,22766744,22238925,22430599]
["特許權",0,0,0,0,0,null,null,"　遞延所得稅資產(千)",68379721,71030144,64175787,63729274,65160047]
["發展中之無形資產",0,0,0,0,0,null,null,"　預付設備款",2601,2602,2603,2604,2605]
["其他無形資產淨額",18001489,17405834,16970306,16272753,16397484,null,null,"　預付投資款(千)",{"$f":"B98","v":0},{"$f":"C98","v":0},{"$f":"D98","v":0},{"$f":"E98","v":0},{"$f":"F98","v":0}]
["商譽及無形資產合計",23849933,23410569,22766744,22238925,22430599,null,null,"　其他非流動資產(千)",{"$f":"B32","v":13832676},{"$f":"C32","v":17372309},{"$f":"D32","v":17053843},{"$f":"E32","v":18702059},{"$f":"F32","v":17522804}]
["遞延所得稅資產",68379721,71030144,64175787,63729274,65160047,null,null,"資產總計(千)",{"$f":"B34","v":5149465045},5484556381,5532371215,5787891082,5982364014]
["預付設備款",0,0,0,0,0,null,null,"　短期借款(千)",0,0,0,0,0]
["其他非流動資產─其他",13832676,17372309,17053843,18702059,17522804,null,null,"　應付帳款及票據",48972779,53772306,57293057,57610008,63947072]
["非流動資產",3189500838,3402078745,3338338305,3335123688,3390705921,null,null,"　應付帳款(千)",246036,246037,246038,246039,246040]
["資產總額",5149465045,5484556381,5532371215,5787891082,5982364014,null,null,"　應付帳款及票據─關係人",{"$f":"B37","v":1178664},1621423,1566300,1185196,1184013]
["短期借款",0,0,0,0,0,null,null,"　其他應付款(千)",399909598,452806783,423960584,398231918,439955866]
["應付帳款及票據",48972779,53772306,57293057,57610008,63947072,null,null,"　預收款項(千)",{"$f":"B99","v":0},{"$f":"C99","v":0},{"$f":"D99","v":0},{"$f":"E99","v":0},{"$f":"F99","v":0}]
["應付帳款及票據─關係人",1178664,1621423,1566300,1185196,1184013,null,null,"　一年或一營業週期內到期長期負債(千)",{"$f":"B41","v":8125556},{"$f":"C41","v":7420132},{"$f":"D41","v":9293266},{"$f":"E41","v":12500151},{"$f":"F41","v":23075426}]
["其他應付款",399909598,452806783,423960584,398231918,439955866,null,null,"　其他流動負債(千)",1241,1242,1243,1244,1245]
["當期所得稅負債",70060259,102953391,98912902,139222213,110302021,null,null,"流動負債(千)",{"$f":"B43","v":810829007},{"$f":"C43","v":970034816},{"$f":"D43","v":913583316},{"$f":"E43","v":1026180079},{"$f":"F43","v":1048915680}]
["負債準備─流動",0,0,0,0,0,null,null,"　應付公司債(千)",901710299,932479423,913899843,955540142,965313898]
["一年內到期長期負債",8125556,7420132,9293266,12500151,23075426,null,null,"　長期借款(千)",5611138,5013050,4382965,10020132,9029765]
["其他流動負債",229959108,272442326,241120950,339297462,341051665,null,null,"　應計退休金負債(千)",8604642,8615678,9257224,7700892,7702315]
["流動負債",810829007,970034816,913583316,1026180079,1048915680,null,null,"　其他非流動負債",187133564,165967433,179249329,94223410,102975027]
["應付公司債─非流動",901710299,932479423,913899843,955540142,965313898,null,null,"非流動負債(千)",1133167839,1141703458,1135525052,1095994749,1113300129]
["銀行借款─非流動",5611138,5013050,4382965,10020132,9029765,null,null,"負債總計(千)",1943996846,2111738274,2049108368,2122174828,2162215809]
["應計退休金負債",8604642,8615678,9257224,7700892,7702315,null,null,"　普通股股本(千)",259320710,259320710,259320710,259336292,259336292]
["其他非流動負債",187133564,165967433,179249329,94223410,102975027,null,null,"　特別股股本(千)",0,0,0,0,0]
["非流動負債",1133167839,1141703458,1135525052,1095994749,1113300129,null,null,"股本(千)",259320710,259320710,259320710,259336292,259336292]
["負債總額",1943996846,2111738274,2049108368,2122174828,2162215809,null,null,"　資本公積–發行溢價(千)",33299225,33299225,33299225,33705184,33705184]
["普通股股本",259320710,259320710,259320710,259336292,259336292,null,null,"　資本公積–庫藏股票交易(千)",{"$f":"B58","v":0},{"$f":"C58","v":0},{"$f":"D58","v":0},{"$f":"E58","v":0},{"$f":"F58","v":0}]
["特別股股本",0,0,0,0,0,null,null,"　資本公積–取得或處分子公司股權價格與帳面價值差額(千)",{"$f":"B56","v":8406282},{"$f":"C56","v":8406282},{"$f":"D56","v":8406282},{"$f":"E56","v":8411566},{"$f":"F56","v":8411566}]
["股本",259320710,259320710,259320710,259336292,259336292,null,null,"　資本公積–處分資產增益(千)",{"$f":"B54","v":0},{"$f":"C54","v":0},{"$f":"D54","v":0},{"$f":"E54","v":0},{"$f":"F54","v":0}]
["資本公積─發行溢價",33299225,33299225,33299225,33705184,33705184,null,null,"　資本公積–受贈資產(千)",{"$f":"B57","v":64955},{"$f":"C57","v":64955},{"$f":"D57","v":81368},{"$f":"E57","v":81368},{"$f":"F57","v":81368}]
["資本公積─處分資產增益",null,null,null,null,null,null,null,"　資本公積–採用權益法認列關聯企業及合資股權淨值之變動數(千)",{"$f":"B55","v":4537906},{"$f":"C55","v":4521582},{"$f":"D55","v":4502332},{"$f":"E55","v":4498025},{"$f":"F55","v":4498212}]
["資本公積─採權益法認列關聯企業及合資企業股權淨值之變動數",4537906,4521582,4502332,4498025,4498212,null,null,"　資本公積–合併溢額(千)",{"$f":"B59","v":22803291},22803291,22803291,22803291,22803291]
["資本公積─處分子公司股權價格與帳面價值差額",8406282,8406282,8406282,8411566,8411566,null,null,"　資本公積–員工認股權(千)",0,0,0,0,0]
["資本公積─受贈資產",64955,64955,81368,81368,81368,null,null,"　資本公積–認股權(千)",0,0,0,0,0]
["資本公積─庫藏股票交易",null,null,null,null,null,null,null,"　資本公積–其他(千)",{"$f":"B63","v":0},0,0,0,0]
["資本公積─合併溢額",22803291,22803291,22803291,22803291,22803291,null,null,"資本公積(千)",69895542,69879218,69876381,70940489,70940676]
["資本公積─員工認股權",null,null,null,null,null,null,null,"　法定盈餘公積(千)",311146899,311146899,311146899,311146899,311146899]
["資本公積─認股權",null,null,null,null,null,null,null,"　特別盈餘公積(千)",23593925,17228363,0,28020822,0]
["資本公積─限制員工權利股票",783883,783883,783883,1441055,1441055,null,null,"　未分配盈餘(千)",2542569779,2682157537,2846883893,2955395983,3127527816]
["資本公積─其他",null,null,null,null,null,null,null,"保留盈餘(千)",2877310603,3010532799,3158030792,3294563704,3438674715]
["資本公積合計",69895542,69879218,69876381,70940489,70940676,null,null,"　國外營運機構財務報表換算之兌換差額(千)",-9862739,18198873,-25316769,12297132,25682909]
["法定盈餘公積",311146899,311146899,311146899,311146899,311146899,null,null,"　備供出售金融資產未實現損益(千)",-13,-12,-11,-10,-9]
["特別盈餘公積",23593925,17228363,0,28020822,0,null,null,"庫藏股票(千)",{"$f":"B71","v":0},0,0,0,-3089177]
["未分配盈餘",2542569779,2682157537,2846883893,2955395983,3127527816,null,null,"母公司業主權益(千)",3188750455,3348349657,3458913627,3635731930,3791402874]
["保留盈餘",2877310603,3010532799,3158030792,3294563704,3438674715,null,null,"非控制權益(千)",16717744,24468450,24349220,29984324,28745331]
["國外營運機構財務報表換算之兌換差額",-9862739,18198873,-25316769,12297132,25682909,null,null,"權益總計(千)",3205468199,3372818107,3483262847,3665716254,3820148205]
["備供出售金融資產未實現損益",-8812431,-10609427,-4099928,-1588684,-536274,null,null,"每股淨值(元)",122.97,129.12,133.38,140.19,146.21]
["庫藏股票帳面值",0,0,0,0,-3089177]
["母公司股東權益合計",3188750455,3348349657,3458913627,3635731930,3791402874,null,null,"年季",{"$f":"J2","v":"202306"},{"$f":"K2","v":"202309"},{"$f":"L2","v":"202312"},{"$f":"M2","v":"202403"},{"$f":"N2","v":"202406"}]
["非控制權益",16717744,24468450,24349220,29984324,28745331,null,null,"營業活動現金流量(千)",{"$f":"-B78","v":-167247979},-294645276,-394829347,-436311108,-377668210]
["股東權益總額",3205468199,3372818107,3483262847,3665716254,3820148205,null,null,"投資活動現金流量(千)",259326076,242243223,132319502,159806991,197607330]
["每股淨值 (B)",122.97,129.12,133.38,140.19,146.21,null,null,"籌資活動現金流量(千)",26588885,38451204,75367133,71685617,90244583]
["每股現金流量",6.45,11.36,15.23,16.829999999999998,14.57,null,null,"匯率變動對現金及約當現金之影響(千)",-10158156,-21131702,33521494,-27949451,-11115350]
["本期產生現金流量",-108508826,35082551,153621218,232767951,100931647,null,null,"本期現金及約當現金增減數(千)",{"$f":"-B77","v":108508826},{"$f":"-C77","v":-35082551},{"$f":"-D77","v":-153621218},{"$f":"-E77","v":-232767951},{"$f":"-F77","v":-100931647}]
["來自營運之現金流量",167247979,294645276,394829347,436311108,377668210,null,null,"自由現金流量(千)",{"$f":"-B82","v":-28624877},{"$f":"-C82","v":-168144056},{"$f":"-D82","v":-50787637},{"$f":"-E82","v":-56801902},{"$f":"-F82","v":-90998250}]
["投資活動之現金流量",-259326076,-242243223,-132319502,-159806991,-197607330,null,null,"原始每股營業現金流量(元)",{"$f":"-B76","v":-6.45},{"$f":"-C76","v":-11.36},{"$f":"-D76","v":-15.23},{"$f":"-E76","v":-16.829999999999998},{"$f":"-F76","v":-14.57}]
["籌資活動之現金流量",-26588885,-38451204,-75367133,-71685617,-90244583]
["匯率影響數",10158156,21131702,-33521494,27949451,11115350]
["自由現金流量 (D)",28624877,168144056,50787637,56801902,90998250]
["土地淨額",0,0,0,0,0]
["土地改良物淨額",7091922,7211448,7063923,9060832,12358837]
["房屋及建築淨額",424512876,427256494,430809064,428257444,446310865]
["機器及儀器設備淨額",1643092148,1637594965,1685977156,1722370453,1686324743]
["模具設備淨額",0,0,0,0,0]
["水電設備淨額",0,0,0,0,0]
["電腦通訊設備淨額",0,0,0,0,0]
["試驗設備淨額",0,0,0,0,0]
["運輸設備淨額",0,0,0,0,0]
["租賃資產及改良淨額",0,0,0,0,0]
["辦公設備淨額",32600944,32557017,33075105,32851395,33459425]
["出租資產淨額",15236,3369,50725,225822,217534]
["其他設備淨額",0,0,0,0,0]
["未完工程淨額",839920267,1028041074,907499011,859082043,927188653]
["投資性不動產淨額",0,0,0,0,0]
["預付投資款",0,0,0,0,0]
["預收款項"]