Innolux Corporation

TWSE:3481 주식 리포트

시가총액: NT$380.9b

Innolux 향후 성장

Future 기준 점검 0/6

Innolux 의 수익은 연간 19.6% 감소할 것으로 예상되는 반면, 연간 수익은 7.5% 로 증가할 것으로 예상됩니다. EPS는 연간 10% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 4.8% 로 예상됩니다.

핵심 정보

-19.6%

이익 성장률

9.96%

EPS 성장률

Electronic 이익 성장33.9%
매출 성장률7.5%
향후 자기자본이익률4.82%
애널리스트 커버리지

Low

마지막 업데이트11 Sep 2026

최근 향후 성장 업데이트

Recent updates

내러티브 업데이트 • Sep 03

3481: Sharply Higher Future P/E Assumption Will Restrain Share Returns

Analysts have revised Innolux's fair value estimate from NT$12.40 to NT$26.00, citing updated assumptions for discount rates, revenue growth, profit margins and future P/E expectations. What’s in the News for Innolux No recent company specific news for Innolux has been identified from the provided sources as of 1 Sep 2026.
내러티브 업데이트 • Aug 19

3481: Fair Value Outlook Will Rely On Higher P/E Assumptions

Analysts have raised their price target for Innolux to NT$48.26 from NT$41.56. This change reflects updated assumptions regarding fair value, discount rate, revenue growth, profit margin, and future P/E levels.
내러티브 업데이트 • Jul 29

3481: Fair Value Outlook Will Rely On Higher Margin And P/E Assumptions

The latest narrative update for Innolux reflects a revised analyst price target of NT$47.13 compared with the prior NT$41.56. Analysts cited adjusted fair value, discount rate, revenue growth, profit margin and future P/E assumptions to support the change.
내러티브 업데이트 • Jul 15

3481: Higher Multiple Assumptions Will Likely Sustain An Overstretched P/E

Innolux’s updated analyst price target has moved from roughly NT$19.76 to about NT$47.13, with analysts pointing to refined assumptions on discount rates, revenue growth, profit margins and future P/E expectations to support the change. What’s in the News for Innolux No recent company specific news items for Innolux were identified in the provided sources.
내러티브 업데이트 • Jul 01

3481: Future Returns Will Rely On High P E Multiple Assumptions

Analysts now set their fair value price target for Innolux at around NT$85.3, compared with the prior NT$27.0. This reflects updated assumptions on discount rates, revenue growth, profit margins, and future P/E expectations. What's in the News No recent company specific news items for Innolux were identified in the provided sources.
내러티브 업데이트 • Jun 17

3481: Slight Assumption Tweaks Will Likely Maintain An Overstretched P/E

Analysts have maintained their NT$19.76 price target for Innolux, citing only very small shifts in assumptions for the discount rate, long term revenue growth, profit margins and future P/E as the basis for this stable view. What's in the News for Innolux No recent Innolux specific news items were identified in the provided sources.
내러티브 업데이트 • Jun 03

3481: Stable Dividend Assumptions Will Likely Sustain An Overvalued P/E

Analysts have kept Innolux's fair value estimate broadly steady at NT$19.76, with only small tweaks to underlying assumptions such as the discount rate and future P/E. These changes feed into the updated price target narrative.
내러티브 업데이트 • May 19

3481: Higher Margin Assumptions Will Likely Sustain An Overvalued P/E

Analysts have lifted their fair value estimate for Innolux from NT$16.37 to NT$19.76, citing updated assumptions for revenue growth, profit margins, the discount rate, and a lower future P/E multiple. Valuation Changes Fair Value: NT$16.37 to NT$19.76, indicating a higher assessed value per share based on the updated inputs.
내러티브 업데이트 • May 02

3481: Future Returns Will Rely On Margins And Stable P E Multiple

Analysts have kept their NT$ price target for Innolux unchanged, pointing to only minor tweaks in discount rate, revenue growth and profit margin assumptions, along with a steady future P/E outlook. Valuation Changes Fair Value: NT$27.0 is unchanged, so the headline valuation level remains the same.
내러티브 업데이트 • Apr 18

3481: Higher Discount Rate And Lower Future P/E Will Limit Share Upside

Analysts have trimmed their price target on Innolux to NT$16.56 from NT$17.25 as small shifts in discount rate assumptions, revenue growth outlook and profit margin forecasts feed through to a slightly lower expected P/E multiple. Valuation Changes Fair Value: NT$12.4 is unchanged, with no adjustment to the underlying fair value estimate.
내러티브 업데이트 • Apr 03

3481: Fair Value Outlook Will Depend On Profit Margins And P E Multiple

Analysts now place Innolux's fair value at NT$27.0, compared with the prior NT$25.8. This reflects updated views on discount rates, profit margins and future P/E assumptions. Valuation Changes Fair Value: NT$27.0, up from NT$25.8, indicating a modest upward revision in the assessed value per share.
내러티브 업데이트 • Mar 20

3481: Lower Future P/E Assumptions Will Likely Restrain Share Upside

Analysts have reduced their price target for Innolux to NT$12.40 from NT$115.22, pointing to updated assumptions for discount rate, revenue growth, profit margin, and a much lower future P/E that together suggest a more cautious view on the stock’s upside potential. Valuation Changes Fair Value: NT$12.40 is unchanged, indicating no shift in the central value estimate used in the analysis.
내러티브 업데이트 • Mar 05

3481: Steady Fair Value Will Rely On Higher P/E And Margins

Narrative Update on Innolux Price Target The analyst price target for Innolux has been left unchanged at NT$25.8. Analysts point to a slightly lower discount rate, modestly adjusted revenue growth and profit margin assumptions, and a revised future P/E of about 195x as key inputs supporting their current valuation stance. Valuation Changes Fair Value: NT$25.8 remains unchanged, indicating no revision to the central valuation estimate.
내러티브 업데이트 • Feb 19

3481: Higher Revenue Outlook And Richer P/E Will Support Stronger Sentiment

Analysts have modestly lifted their NT$ price target for Innolux, pointing to updated assumptions that combine slightly higher revenue growth with a lower profit margin outlook and a higher future P/E multiple. Valuation Changes Fair Value: NT$25.8 remains unchanged in the latest update.
내러티브 업데이트 • Feb 05

3481: Higher Revenue Outlook And Richer P/E Will Support Stronger Sentiment

Analysts have increased their price target range for Innolux from $15.50 to $25.80, citing updated assumptions on revenue growth, profit margins, and a higher forward P/E profile in their revised models. Valuation Changes Fair Value: Raised from NT$15.50 to NT$25.80, indicating a higher assessed equity value per share in the updated model.
내러티브 업데이트 • Jan 22

3481: Higher Margin Assumptions And Rich P/E Will Likely Cap Future Returns

Analysts have lifted their fair value estimate for Innolux from $11.30 to $12.40, citing updated assumptions around revenue growth, profit margin, discount rate and future P/E that together point to a different balance of risk and reward in their models. Valuation Changes The Fair Value Estimate has risen slightly from NT$11.30 to NT$12.40, reflecting updated model inputs.
내러티브 업데이트 • Jan 08

3481: Future Profit Margin Assumptions Will Likely Prove Overly Optimistic

Analysts have raised their fair value estimate for Innolux from $13.79 to approximately $16.37, citing updated assumptions for revenue growth, profit margins and future P/E levels as key factors behind the higher price target. Valuation Changes Fair Value Estimate increased from NT$13.79 to about NT$16.37.
내러티브 업데이트 • Dec 15

3481: Stronger Profit Margins Will Drive A More Optimistic Outlook

Analysts have trimmed their price target on Innolux to approximately $15.50 from about $17.50, citing slightly higher discount rates, more modest revenue growth assumptions, and a lower future price to earnings multiple, despite improved profit margin expectations. Valuation Changes Fair Value: Reduced from NT$17.50 to NT$15.50, representing a modest downward revision in the intrinsic value estimate.
User avatar
새로운 내러티브 • Mar 16

Embracing eLEAP And Fan-Out PLP Technologies Will Provide Future Advantages Amid Industry Cycles

Investing in premium, advanced panels and strategic technology collaborations could boost revenue growth and enhance net margins in high-value sectors.

이익 및 매출 성장 예측

TWSE:3481 - 애널리스트 향후 추정치 및 과거 재무 데이터 (TWD Millions)
날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수
12/31/2028294,2955,608N/AN/A2
12/31/2027275,5946,52119,67234,9384
12/31/2026253,38416,56619,51136,9872
6/30/2026244,9056,20916,78627,453N/A
3/31/2026237,43791717,90929,245N/A
12/31/2025226,7242508,48220,168N/A
9/30/2025223,6669,29321,20119,116N/A
6/30/2025221,3219,6483,36117,830N/A
3/31/2025221,95011,53997115,968N/A
12/31/2024216,5106,4731,51017,533N/A
9/30/2024216,230-5,78970017,550N/A
6/30/2024218,411-8,109-6,46811,867N/A
3/31/2024216,637-14,978-9,24210,967N/A
12/31/2023211,741-18,643-11,7969,556N/A
9/30/2023206,249-27,799-14,8037,166N/A
6/30/2023196,611-38,647-24,260-3,022N/A
3/31/2023199,425-37,649-29,026-7,488N/A
12/31/2022223,716-27,990-23,037-1,983N/A
9/30/2022255,719-9,655-15,47110,893N/A
6/30/2022300,79021,69420,42749,046N/A
3/31/2022336,12447,85358,12888,018N/A
12/31/2021350,07757,53473,591101,752N/A
9/30/2021348,22861,73679,298101,786N/A
6/30/2021329,71144,67658,90879,282N/A
3/31/2021303,35818,47626,96744,621N/A
12/31/2020269,9111,6361,70522,404N/A
9/30/2020257,421-15,367-1,66118,649N/A
6/30/2020246,146-20,797-4,56016,049N/A
3/31/2020242,439-18,987N/A6,760N/A
12/31/2019251,971-17,443N/A13,835N/A
9/30/2019258,637-11,281N/A15,189N/A
6/30/2019269,250-5,479N/A24,260N/A
3/31/2019272,537-4,442N/A40,097N/A
12/31/2018279,3762,223N/A52,580N/A
9/30/2018286,2657,215N/A58,688N/A
6/30/2018291,86514,059N/A60,487N/A
3/31/2018309,91228,110N/A71,848N/A
12/31/2017329,17437,029N/A82,643N/A
9/30/2017339,42543,603N/A78,345N/A
6/30/2017334,40237,904N/A79,640N/A
3/31/2017316,69822,310N/A63,223N/A
12/31/2016287,0891,871N/A33,399N/A
9/30/2016279,171-15,722N/A35,165N/A
6/30/2016293,442-15,298N/A42,152N/A
3/31/2016320,392-6,417N/A53,197N/A
12/31/2015364,13310,816N/A81,064N/A
9/30/2015397,61628,693N/A102,644N/A

애널리스트 향후 성장 전망

수입 대 저축률: 3481 의 수익은 향후 3년간 감소할 것으로 예상됩니다(연간 -19.6%).

수익 vs 시장: 3481 의 수익은 향후 3년간 감소할 것으로 예상됩니다(연간 -19.6%).

고성장 수익: 3481 의 수익은 향후 3년간 감소할 것으로 예상됩니다.

수익 대 시장: 3481 의 수익(연간 7.5%)이 TW 시장(연간 21.7%)보다 느리게 성장할 것으로 예상됩니다.

고성장 매출: 3481 의 수익(연간 7.5%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.

주당순이익 성장 예측

향후 자기자본이익률

미래 ROE: 3481의 자본 수익률은 3년 후 4.8%로 낮을 것으로 예상됩니다.

성장 기업 찾아보기

7D

1Y

7D

1Y

7D

1Y

기업 분석 및 재무 데이터 상태

데이터최종 업데이트 (UTC 시간)
기업 분석2026/09/11 18:23
종가2026/09/11 00:00
수익2026/06/30
연간 수익2025/12/31

데이터 소스

당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.

패키지데이터기간미국 소스 예시 *
기업 재무제표10년
  • 손익계산서
  • 현금흐름표
  • 대차대조표
분석가 컨센서스 추정치+3년
  • 재무 예측
  • 분석가 목표주가
시장 가격30년
  • 주가
  • 배당, 분할 및 기타 조치
지분 구조10년
  • 주요 주주
  • 내부자 거래
경영진10년
  • 리더십 팀
  • 이사회
주요 개발10년
  • 회사 공시

* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.

별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.

분석 모델 및 스노우플레이크

이 보고서를 생성하는 데 사용된 분석 모델의 세부 정보는 당사의 GitHub 페이지에서 확인하실 수 있습니다. 또한 보고서 사용 방법에 대한 가이드와 YouTube 튜토리얼도 제공하고 있습니다.

Simply Wall St 분석 모델을 설계하고 구축한 에 대해 알아보세요.

산업 및 섹터 지표

산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.

분석가 소스

Innolux Corporation는 26명의 분석가가 다루고 있습니다. 이 중 4명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.

분석가기관
Wanping YehBarclays
Alberto MoelBernstein
Brad LinBofA Global Research