Taiwan Semiconductor Manufacturing Company Limited Website

Taiwan Semiconductor Manufacturing Company Limited

TWSE-2330

Basic

  • Market Cap

    NT$21.66T

  • EV

    NT$20.77T

  • Shares Out

    25.94B

  • Revenue

    NT$2,245.75B

  • Employees

Margins

  • Gross

    53.57%

  • EBITDA

    67.29%

  • Operating

    41.82%

  • Pre-Tax

    44.59%

  • Net

    38.16%

  • FCF

    20.68%

Returns (5Yr Avg)

  • ROA

    19.12%

  • ROTA

    29.64%

  • ROE

    29.38%

  • ROCE

    26.44%

  • ROIC

    24.8%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    NT$919.13

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    NT$1,922.66B

  • Net Debt

    -NT$913.18B

  • Debt/Equity

    0.28

  • EBIT/Interest

    80.05

Growth (CAGR)

  • Rev 3Yr

    17.31%

  • Rev 5Yr

    17.51%

  • Rev 10Yr

    13.87%

  • Dil EPS 3Yr

    17.12%

  • Dil EPS 5Yr

    20.69%

  • Dil EPS 10Yr

    16.12%

  • Rev Fwd 2Yr

    23.26%

  • EBITDA Fwd 2Yr

    24.46%

  • EPS Fwd 2Yr

    22.96%

  • EPS LT Growth Est

    20.22%

Dividends

  • Yield

  • Payout

    42.36%

  • DPS

    NT$14

  • DPS Growth 3Yr

    10.95%

  • DPS Growth 5Yr

    6.96%

  • DPS Growth 10Yr

    16.65%

  • DPS Growth Fwd 2Yr

    12.7%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

1,069,985.4

1,339,254.8

1,587,415

2,263,891.3

2,161,735.8

2,245,747.1

Total Revenues % Chg.

3.7%

25.2%

18.5%

42.6%

-4.5%

-1.6%

Cost of Goods Sold, Total

573,883.5

628,124.7

767,877.8

915,536.5

986,625.2

1,042,631.6

Gross Profit

496,101.9

711,130.1

819,537.3

1,348,354.8

1,175,110.6

1,203,115.5

Selling General & Admin Expenses, Total

28,085.8

35,570.4

44,488.2

63,445.3

71,463.5

74,559.6

R&D Expenses

91,418.7

109,486

124,734.8

163,262.2

182,370.2

189,322.1

Other Operating Expenses

-152.3

-531.3

59

-422.3

-188.7

-11.9

Other Operating Expenses, Total

119,352.2

144,525.1

169,282

226,285.2

253,645

263,869.8

Operating Income

376,749.7

566,605

650,255.3

1,122,069.6

921,465.6

939,245.8

Interest Expense, Total

-3,250.9

-2,081.5

-5,414.2

-11,750

-11,999.4

-11,733.9

Interest And Investment Income

16,189.4

9,018.4

5,708.8

22,422.2

60,293.9

66,035.3

Net Interest Expenses

12,938.5

6,936.9

294.5

10,672.2

48,294.5

54,301.3

Income (Loss) On Equity Invest.

2,861

3,562

5,603.1

7,798.4

4,655.1

4,494.3

Currency Exchange Gains (Loss)

2,095.2

-3,303.3

13,662.7

4,505.8

-2,685.5

555.9

Other Non Operating Income (Expenses)

-1,260

9,326.7

-6,510.8

397.9

7,935.4

3,303.5

EBT, Excl. Unusual Items

393,384.4

583,127.3

663,304.7

1,145,443.9

979,665.2

1,001,900.7

Restructuring Charges

Impairment of Goodwill

Gain (Loss) On Sale Of Investments

530.9

1,440.3

96

-462.4

-493.9

-461.1

Gain (Loss) On Sale Of Assets

-954.6

188.9

Asset Writedown

301.4

-10.2

-274.4

-790.7

Other Unusual Items

-3,400

EBT, Incl. Unusual Items

389,862.1

584,746.3

663,126.3

1,144,190.7

979,171.3

1,001,439.6

Income Tax Expense

35,835.1

73,738.3

66,053.2

127,290.2

141,403.8

145,399.9

Earnings From Continuing Operations

354,027

511,008

597,073.1

1,016,900.5

837,767.5

856,039.7

Minority Interest

-79

-264

-533.1

-370.3

730.1

956.2

Net Income

353,948

510,744

596,540

1,016,530.2

838,497.7

856,996

Net Income to Common Incl Extra Items

353,948

510,744

596,540

1,016,530.2

838,497.7

856,996

Net Income to Common Excl. Extra Items

353,948

510,744

596,540

1,016,530.2

838,497.7

856,996

Total Shares Outstanding

25,930.4

25,930.4

25,930.4

25,930.4

25,932.1

25,933.6

Weighted Avg. Shares Outstanding

25,930.3

25,930.3

25,930.4

25,929.2

25,929.2

25,929.3

Weighted Avg. Shares Outstanding Dil

25,930.3

25,930.3

25,930.4

25,929.4

25,929.3

25,929.4

EPS

13.6

19.7

23

39.2

32.3

33.1

EPS Diluted

13.6

19.7

23

39.2

32.3

33.1

EBITDA

657,263.9

891,978.8

1,065,770.1

1,551,476.3

1,444,889.5

1,511,090.4

Effective Tax Rate

9.2%

12.6%

10%

11.1%

14.4%

14.5%