Taiwan Semiconductor Manufacturing Company Limited (2330)

Basic

  • Market Cap

    NT$14.78T

  • EV

    NT$14.26T

  • Shares Out

    25.93B

  • Revenue

    NT$2,161.74B

  • Employees

    —

Margins

  • Gross

    57.02%

  • EBITDA

    67.86%

  • Operating

    45.63%

  • Pre-Tax

    47.9%

  • Net

    41.43%

  • FCF

    10.06%

Returns (5Yr Avg)

  • ROA

    13.09%

  • ROE

    28.73%

  • ROCE

    26.54%

  • ROIC

    25.13%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    NT$695.84

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    NT$83.37

  • Earnings (Dil)

    NT$34.54

  • FCF

    NT$8.39

  • Book Value

    NT$129.12

Growth (CAGR)

  • Rev 3Yr

    18.63%

  • Rev 5Yr

    16.23%

  • Rev 10Yr

    14.01%

  • Dil EPS 3Yr

    21.46%

  • Dil EPS 5Yr

    20.51%

  • Dil EPS 10Yr

    17.53%

  • Rev Fwd 2Yr

    7.42%

  • EBITDA Fwd 2Yr

    7.63%

  • EPS Fwd 2Yr

    -1.92%

  • EPS LT Growth Est

    7.49%

Dividends

  • Yield

    —

  • Payout

    35.46%

  • DPS

    NT$12.25

  • DPS Growth 3Yr

    7%

  • DPS Growth 5Yr

    8.89%

  • DPS Growth 10Yr

    15.11%

  • DPS Growth Fwd 2Yr

    6.31%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

1,031,473.6

1,069,985.4

1,339,254.8

1,587,415.0

2,263,891.3

2,161,738.9

Total Revenues % Chg.

5.5%

3.7%

25.2%

18.5%

42.6%

4.1%

Cost of Goods Sold, Total

530,891.5

573,883.5

628,124.7

767,877.8

915,536.5

929,211.2

Gross Profit

500,582.1

496,101.9

711,130.1

819,537.3

1,348,354.8

1,232,527.6

Selling General & Admin Expenses, Total

26,253.7

28,085.8

35,570.4

44,488.2

63,445.3

70,201.0

R&D Expenses

85,895.6

91,418.7

109,486.0

124,734.8

163,262.2

176,547.1

Other Operating Expenses

784.2

-152.3

-531.3

59.0

-422.3

-522.3

Other Operating Expenses, Total

112,933.5

119,352.2

144,525.1

169,282.0

226,285.2

246,225.8

Operating Income

387,648.6

376,749.7

566,605.0

650,255.3

1,122,069.6

986,301.9

Interest Expense, Total

-3,051.2

-3,250.9

-2,081.5

-5,414.2

-11,750.0

-12,415.7

Interest And Investment Income

14,694.4

16,189.4

9,018.4

5,708.8

22,422.2

53,472.5

Net Interest Expenses

11,643.2

12,938.5

6,936.9

294.5

10,672.2

41,056.7

Income (Loss) On Equity Invest.

3,090.6

2,861.0

3,562.0

5,603.1

7,798.4

5,077.0

Currency Exchange Gains (Loss)

2,438.2

2,095.2

-3,303.3

13,662.7

4,505.8

-3,192.2

Other Non Operating Income (Expenses)

-2,265.7

-1,260.0

9,326.7

-6,510.8

397.9

6,813.6

EBT, Excl. Unusual Items

402,554.9

393,384.4

583,127.3

663,304.7

1,145,443.9

1,036,057.0

Restructuring Charges

—

—

—

—

—

—

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

-986.7

530.9

1,440.3

96.0

-462.4

-496.8

Gain (Loss) On Sale Of Assets

-1,005.6

-954.6

188.9

—

—

—

Asset Writedown

-423.5

301.4

-10.2

-274.4

-790.7

—

Other Unusual Items

-2,596.0

-3,400.0

—

—

—

—

EBT, Incl. Unusual Items

397,543.1

389,862.1

584,746.3

663,126.3

1,144,190.7

1,035,560.2

Income Tax Expense

34,436.9

35,835.1

73,738.3

66,053.2

127,290.2

140,220.4

Earnings From Continuing Operations

363,106.2

354,027.0

511,008.0

597,073.1

1,016,900.5

895,339.8

Minority Interest

-53.5

-79.0

-264.0

-533.1

-370.3

349.9

Net Income

363,052.7

353,948.0

510,744.0

596,540.0

1,016,530.2

895,689.7

Net Income to Common Incl Extra Items

363,052.7

353,948.0

510,744.0

596,540.0

1,016,530.2

895,689.7

Net Income to Common Excl. Extra Items

363,052.7

353,948.0

510,744.0

596,540.0

1,016,530.2

895,689.7

Total Shares Outstanding

25,930.4

25,930.4

25,930.4

25,930.4

25,930.4

25,932.1

Weighted Avg. Shares Outstanding

25,930.3

25,930.3

25,930.3

25,930.4

25,929.2

25,929.2

Weighted Avg. Shares Outstanding Dil

25,930.3

25,930.3

25,930.3

25,930.4

25,929.4

25,929.3

EPS

14.0

13.6

19.7

23.0

39.2

34.5

EPS Diluted

14.0

13.6

19.7

23.0

39.2

34.5

EBITDA

677,359.6

657,263.9

891,978.8

1,065,770.1

1,551,476.3

1,466,879.1