Taiwan Equity CoverageStocks Tracker
Back to company list

Business Overview

[[三芳化學]]工業股份有限公司成立於1973年,總部位於台灣高雄,隸屬[[寶成]]集團。三芳為全球最大之運動鞋用[[PU合成皮]]與人工皮革製造商,市佔率逾40%。公司以獨特之濕式PU製程技術起家,並持續投入研發[[超細纖維]]人工皮革、[[TPU]]薄膜及環保水性PU回收材料。營運據點遍佈台灣、中國東莞、越南及印尼,與全球頂尖運動品牌及製鞋大廠建立長期緊密之「三角貿易」夥伴關係。近年子公司貝達先進亦切入[[半導體]]拋光墊領域。

Supply Chain

上游 (原料與技術):

  • 化學原料: PU樹脂 (部分自製)、[[DMF]]溶劑、[[超細纖維]]不織布基布
  • 技術: 擁有環保水性PU技術及回收再生材料製程,符合國際品牌環保要求 (如ZDHC)

中游 (製造):

  • 三芳化學: [[PU合成皮]]、人工皮革、[[TPU]]薄膜及機能性紗線之生產

下游 (終端應用):

  • 運動鞋材 (主力): 足球鞋、籃球鞋、休閒鞋之鞋面材料
  • 車用內飾: 座椅皮革、門飾板,已打入Tier 1供應鏈及[[MIH]]聯盟
  • 半導體: 拋光墊 (子公司貝達先進)

Customers and Suppliers

主要客戶

  • 運動品牌: [[Nike]]、[[Adidas]]、[[New Balance]]、[[Puma]]、[[Hoka]]、[[On Running]] (主要指定供應商)
  • 製鞋代工: [[寶成]]、[[豐泰]]、[[鈺齊]]、[[志強-KY]]
  • 半導體: 中國半導體廠 (如長江存儲等)

主要供應商

  • 化工原料: 國內外PU樹脂及化工原料廠

Financial Tables

Valuation Metrics (Share price $33.95 as of 2026-03-26 | TTM through 2025-12-31 | Forward forecast through 2026-12-31)

P/E (TTM)Forward P/EP/S (TTM)P/BEV/EBITDA
11.958.821.251.346.02

Annual Financials (Last 3 Years)

2025-12-312024-12-312023-12-31
Revenue10814.9410779.8210086.74
Gross Profit3422.103298.682525.73
Gross Margin (%)31.6430.6025.04
Selling & Marketing Exp705.87638.74543.78
R&D Exp421.70387.78330.39
General & Admin Exp741.00712.18667.17
Operating Income1553.541559.97984.39
Operating Margin (%)14.3614.479.76
Net Income1132.311479.40760.27
Net Margin (%)10.4713.727.54
Op Cash Flow1528.642290.792148.36
Investing Cash Flow-833.80-2960.39-1464.55
Financing Cash Flow-681.19-671.99-738.44
CAPEX-830.62-954.12-672.89

Quarterly Financials (Last 4 Quarters)

2025-12-312025-09-302025-06-302025-03-31
Revenue2563.362845.952474.622931.01
Gross Profit819.36877.76759.62965.36
Gross Margin (%)31.9630.8430.7032.94
Selling & Marketing Exp174.39177.32164.71189.45
R&D Exp114.85113.8393.6699.36
General & Admin Exp177.59195.26159.19208.94
Operating Income352.52391.35342.06467.61
Operating Margin (%)13.7513.7513.8215.95
Net Income333.59417.01-47.89429.60
Net Margin (%)13.0114.65-1.9414.66
Op Cash Flow609.13380.61462.0376.87
Investing Cash Flow-206.11-517.34180.55-290.90
Financing Cash Flow-293.50-407.6662.03-42.06
CAPEX-224.13-259.26-125.57-221.66