ѯ ఒ ଊ |ݚዻ༗ϸѯ ໋ΡѯҦࠊܼΚСѵၦ༊ϊൾ፳ົйᒋၦࡼ៊τޠݸίାȂӶӼᔭ᠍ অᅜழίȂࡿ२ུ Ԟඉ۠ ጤІ44,000ᘉȂಥൠαᅜ1,783.17ᘉȂᅜൾ4.20%Վ44,232.87ᘉȄҦܼѵၦ፳ົࡼ៊ЎȂђαᒋၦഀ2Сτႇࡤᒋၦൾഃᅛ௦ࡿߗঔҔൾ࡚Ȃӱԫ֊ٻ໕ᕼϬτᅜົႇ4%ȂดՅҭࠊУጤࡼ៊ί᠊ȂαРᗚԥ10СְጤЇᔇȂӱԫґ२ུયӲУጤࠊ༊пЇኇຝϟȄ |ݚϸঐ -- |२्ུݚᆹϸ ༉ѯᑗႬ݃ԒെᅜഷӼ።ାΚԚ(Ϗ୧A1)ᎄ ႁ ፑ ӏ ᡋ ᆪ ၰ ᔤ Ԟ ᗋ ज ȶཱུ ӏ ᡋ ȷЖ ᛗ ϰ ӈ ሰؒ(6442)(စᔽA3)τҴӏᘘᘹӵ࡚ӕҍၦ5.6ޑ࡛БρӵࠓூѯϜڦቈτҴӏ(3008) (စᔽC1)ᎄႁх౪AIΠٿᖓึऌӭ၅(Ϗ୧A3)TIᘉӫᐡᏣ୧ᐡѯኆໍ(Ϗ୧B1)ᇨϾࡋऌٴࠓDRAM (စᔽC3)ུऌ⢊٥ᕖւழࠑ(စᔽC3) |ݚᖃစϸ जᄈђಋ50ʦᜱใȂजяπՎђτќЩᇅໍπќЩȂᄈGDPኈޠኈޠࠣѠᄈ୧ݚϸजᇅђτຸܿ፣ཽќαॴȉ๗፤ȈԫԪजᄈђτಋя50%ᜱใ |ርҀၦଊ ӓ౩ҀІ୧ࠣቌੀၦଊርҀл्ঐቌੀၦଊ ݚᙐዻ༗Іฑᘉѯ ໋ΡजѳτࡿӓαᅜȂၿᛞࡿαᅜ0.74%Ȃໍາљτᅜ5.21%ȂѯᑗႬADRαᅜ5.55%Ȅ໋ΡѯҦࠊܼΚСѵၦ༊ϊൾ፳ົйᒋၦࡼ៊τޠݸίାȂӶӼᔭ᠍অᅜழίȂࡿ२ུԞ ඉ۠ጤІ44,000ᘉȂಥൠαᅜ1,783.17ᘉȂᅜൾ4.20%Վ44,232.87ᘉȂԚһߝ࣐8,662.52ቈϰȄαҀѵၦ፳ົ43.32ቈϰȂ߭ຶົ171.14ቈϰȂՍᕋ୧ຶົ35.07ቈϰȂήτݳӬॏຶົ164.89ቈϰȄαҀᒋၦቩђ74.61ቈϰȂᒋၦᎸ࣐5,764.96ቈϰȄαᘤᒋၦቩђ20.99ቈϰȂᒋၦᎸ1,902.90ቈϰȄ ዻ८ఋထР८ȂႬφαᅜ4.81%ȃߝᒋαᅜ0.85%ႬαᅜߝߩІ2.28%ȄөఋထϜпݷႬᐾȃႬφႮಣӈȃႬဟІ໋ᜟ೪റȃڐуႬφ๊αᅜົႇ5%ߓ౫ၷٺȇߓ౫৶༗ఋထ࣐ᆧᕘߴȃᐝጳȃ՞ᆓίໂົႇ0.5%Ȅ ܿೳһၦଊ ήτݳѯࡿഌ՞ᡑϾȂՍᕋ୧ӼЎ1,771πȂґ҂ঙӼژٿ1,203πȇ߭Ӽቩђ3,124πȂґ҂ঙӼژٿ75,570πȇѵၦޫቩђ153ژٿޫπȂґ҂ঙ78,490πȂήτݳޫЎ1,200πȂژٿޫґ҂ঙ1,717πȄ / (A1) AI202751012162810 5~10%10%3Q26AI14%1.45266%2Q2642.4%5.42EPS 105.062,760(7.1PBR*2027BVPS(F)) (6442)(A3) 50100(Dark Fiber)AIAIAI(6442) 2026(1)288864 1,7283,4566,91213,824CSP(2)CPO(ELS)(FAU)2026(3)2026/202725.5%/63.5%132.1/216.1EPS31.32/53.592,500 5.6(3008) (C1) 5.61CPO CPO202672027Multi-sourcePOCOne RowCPO20285%20262027EPS185.04200.72Forward PER11-17CPO2028204,000 AI(A3) SIGGRAPH 2026RTX SparkAIRTX SparkAIAI PCAIAIAI AIAI PCEdge AIASIC4Q26202027202720282027AI ASICSOCAIASICAI2Q2620262027EPS63.4106.18 TI(B1) ICSoCMCU 1Q265.3712.7%AI PC51.9%5NREEPS 3.720262027202620272026EPS 10.62PER 30 DRAM (C3) 2408AI21IO DRAM UWIO DRAM3D IC AI35UWIO DRAMWafer-on-Wafer3D ICDRAMCPUASIC5~10HBM1/10AIAI20%AIPCLTA20276,479.185.07%EPS 127.37600(3.5PBR*2027BVPS(F)) (C3) 7/2167.171YoYEPS1.481.13 6BB Ratio3~580%BB ratio1.2 ᖃᡞစᔽᐄϸݚ_ዊजҀൠ जᄈђಋ50ʦᜱใȂजяπՎђτќЩᇅໍπќЩȂᄈGDPኈȈޠ2025ԒजGDPङ23.8ӑजϰȂяπ2.6ӑजϰȃໍπ3.6ӑजϰȂяπᇅໍπϸրќGDPङ10.9%І15.1%ȄϜڐȂजᄈђτяπ3,336.2ቈजϰȂќᖃяπङ12.8%ȂङќGDP 1.4%ȇՍђτໍπ3,819.2ቈजϰȂќᖃໍπङ10.6%ȂङќGDP1.6%Ȃᚗᜟຸܿଜৰङ483ቈजϰȂќGDP༊ङ0.2%ȄҦԫѠُȂђτᗷजഷ२्ޠຸܿჲգϟΚȂկᚗᜟຸܿᄈᐍᡞGDPޣޠ௦ኈԥ४ȄดՅȂђτӶٚآȃ࡛؆ȃॶࠣȃᎠ؆ІФ؆๊ཿٽᔗᜧќԥ२्ӵ՞ȂΚҎ50%ᜱใҔԓᄃࢋȂණାӍཿ௵ᗋԚҐȃኈၯძٽᔗᜧၽձȂٯቩђӍཿ።ᐍٽᔗٿྜޠԚҐȄᄈजՅّȂፑᔟл्ЇӶ੬ۢཿԚҐІᑸȂՅߩᐍᡞစᔽԚߞȄϸݚѠᄈ୧ࠣኈȈޠҐԪ50%ᜱใోᇑȃٱᇨࠣȃЬݬȃঢ়ڏȃ݉Ⴛȃ෭ݩԲ೪റȃӖαԣේ౩ң๊ࠣ ໍາࠣᇅ࡛؆Ȃկྜȃ႖ȃᜱᗥᝫІന๊ޑၦᕖூᗆռȄՅّȂजໍπ୧ԚҐණାȂഌϸ୧ࠣቌੀѠᙾ༻ՎໍາȂঢ়ڏȃ࡛؆Іॶ๊ࠣቌੀ८ᖞαᅜᔇΩȇђτяπ୧ࠍӱቌੀᝰލΩί७ȂᄈजяπژڨᔇȂٻߵӍཿ൷ڐ׳уҀൠܗ።ᐍٽᔗᜧҁȄ जᇅђτຸܿ፣ཽќαॴȉᐍᡞՅّȂजϬඬԥၷτᓻ༗Ȃӱ࣐जᄈђτຸ࣐ܿଜৰȂࢉђτାٸ࡚ᒧजҀൠȂดՅȂђτජඬᎠȃФ؆І႖๊२्ၦྜȂजϲᜳпӓژ׳хٿྜȂϬڨܜഌϸԚҐαЁᇅٽᔗᜧ።ᐍᔇΩȄӱԫȂजፚցጇၷȂկसፑऐࡼ៊Ё઼ȂᚗРഎряစᔽхቌȄ ๗፤ȈԫԪजᄈђτಋя50%ᜱใȂޣ௦ኈޠຸܿዂќजGDPЩ२ϛାȂӱԫᄈᐍᡞစᔽԚߞፑᔟԥ४Ȃկණା੬ۢཿޠҢԚҐٯђഁіजٽᔗᜧ२ಣȄώޠۻ࢈ҭޠϛ༊ӶᕼຸܿଜৰȂוగᙥҦᜱใࢋᔇђτ२ུፚցUSMCAȂٯ௱ᇨആཿӲࢻᇅᎠཿၦȄґٿҀൠᔗࡼ៊ᜱݨђτ௵ڦൣඉܓ௪ࢋȃᚗРፚցໍȂпІᜱใᄈᑸȃӍཿၦᇅіजٽᔗᜧޠϜߞኈȄ αҀᘤࠊΫτ᠍অᅜໂൾ ӓ౩ҀІ୧ࠣቌੀၦଊࡿዊज Ҟύᜍڕၦୱӌԥ४ϵѨȞпίᙐᆏȶҞύȷȟ࣐ҞύߝᒋٲཿထϟԚসȄ ःفൣ֚ѠՍҐϵѨᆪય( www.esunconsulting.com.tw )ᎨȄڦ ೳһڏܿറା࡚ଓଡ଼ᄺఝਞݏȂॴᓏࣻၷܼಊҼၷାȂһܿڏറЩၷାޠॴᓏڨܜโ࡚Ȅ ݃সᖑفः ᢏᘉȄܗឋ࡛ޠ֚ൣفҐःܼՍٿঐൣႎڐณӉե݃সᖑفः ݃ռೱᖑ Ҟύϑଭᄈൣ֚ϲৡΩؒҔጃȂٯ࣐ःفস൸ڐཿΩණٽϟཏϸݚȂଓଡ଼ႲզІၦຠ๊߾൸ൣ֚ึ࿌ਣȂܛԞϟၦଊໍӬ౪ϟցᘟȂСࡤसԥၦଊུȂҞύϛଭᄈԫൣ֚яڏུޤȄҐൣ֚༊ٽၦՄȂҞύϛ॓ӉեၦࣵᖬϟࡢݳೱӉȂԄЖңҐНȂစҐϵѨӤཏȄ හኌଓ᠍݃ᖑ Ґၦਠөϲৡϟө᠍ւІහኌଓ᠍Ȟєࢃկϛ४ܼձ᠍ȃւ᠍ȃ୧ዀ᠍๊ȟְ឵ҞύܛԥȄଷߩᕖூҞύࠊٲਫ८ӤཏѵȂְϛூՍпӉեםԓፓᇨȃ२ᇨȃঔȃึȃα༉ȃຯȃ༉ଛȃයոȃϵ༉ክȃ୶ڐܗуٻݳߩңҐၦਠȄଷߩԥ݃ጃߓұȂҐၦਠϟණٯٽณ݃ұܗཱུұ௳᠍ີРӉեձ᠍ȃւ᠍ȃ୧ዀ᠍ȃ୧ཿᐡஞܗӉեڐуහኌଓ᠍Ȅ