Page 41 - 陳威豪
P. 41

表  19 : SDS  情境下  25%  市占率之預測自由現金流量計算表  (百萬)

                                            2020     2021     2022F      2023F      2024F     2025F     2026F      2027F      2028F      2029F      2030F

             全球電動車銷售(千輛)                   3,000     6,500     9,732     11,699    13,437     15,498    18,897     23,782     30,012    37,965      48,129

             TESLA 總銷售量(輛)                499,550  936,172  1,459,755  1,901,039 2,351,458 2,905,894 3,779,320  5,053,590  6,752,678 9,016,711  12,032,300

             市占率                          16.65%  14.40%       15%      16.25%     17.50%  18.75%        20%       21.25%     22.50%  23.75%         25%

             營業收入                          31,536  53,823     92,441    126,118  163,091  210,308  284,917         396,221    549,800  761,326  1,052,231

             營業成本                          24,906  40,217     64,709     87,652    112,533  144,061  193,744       267,449    368,366  506,282     694,473

             營業毛利                          6,630    13,606    27,732     38,466    50,558     66,247    91,173     128,772    181,434  255,044     357,759

             營業費用                          4,636     7,083    12,017     16,395    21,202     27,340    37,039     51,509     71,474    98,972     136,790

             營業淨利                          1,994     6,523    15,715     22,071    29,356     38,907    54,134     77,263     109,960  156,072     220,969

             所得稅準備金                         292      699       1,729     2,428      3,229     4,280      5,955      8,499     12,096    17,168      24,307

             稅後淨利                           862      5,644    13,986     19,643    26,127     34,627    48,179     68,764     97,864    138,904    196,662

             營業活動現金流量調整                    5,081     5,853     6,785     7,803      8,973     10,319    11,867     13,647     15,694    18,048      20,755

             營業活動之淨現金流                     5,943    11,497    20,771     27,446    35,100     44,946    60,046     82,411     113,558  156,952     217,418

             資本支出                          (3,157)  (6,482)   (7,454)    (8,572)   (9,858)  (11,337)  (13,038)  (14,993)  (17,242)  (19,829)       (22,803)

             自由現金流                         2,786     5,015    13,317     18,873    25,242     33,609    47,009     67,418     96,316    137,124    194,615





                                                                                    32
   36   37   38   39   40   41   42   43   44   45   46