Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Nyse  >  Taiwan Semiconductor Manufacturing Company Limited    TSM

TAIWAN SEMICONDUCTOR MANUFACTURING COMPA

(TSM)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M TWD Estimates in M TWD
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 947 938 977 447 1 031 474 1 068 546 1 236 358 1 382 068
EBITDA 601 786 645 702 676 170 663 993 795 246 894 570
Operating profit (EBIT) 377 958 385 559 383 624 369 739 464 747 532 424
Pre-Tax Profit (EBT) 385 959 396 133 397 510 386 589 476 228 543 640
Net income 334 247 343 111 351 131 341 659 417 845 477 377
P/E ratio - - - 23,8x 19,3x 16,9x
EPS ( TWD ) 12,9 13,2 13,5 13,2 16,2 18,5
Dividend per Share ( TWD ) 7,00 8,00 8,00 9,96 10,6 11,9
Yield - - - 3,18% 3,39% 3,81%
Reference price ( TWD ) - - - 313,000 313,000 313,000
Announcement Date 01/12/2017
06:05am
01/18/2018
05:30am
01/17/2019
05:43am
- - -
Finances - Leverage
Actuals in M TWD Estimates in M TWD
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt - - - - - -
Finance 382 947 493 792 514 627 417 655 415 948 556 344
Operating income (EBITDA) 601 786 645 702 676 170 663 993 795 246 894 570
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 328 045 330 588 315 582 446 625 435 186 395 447
Free Cash Flow (FCF) 211 790 254 730 258 372 179 198 294 760 440 042
Book Value Per Share (BVPS) ( TWD ) 53,6 58,7 64,7 65,8 71,5 78,0
Cash Flow per Share ( TWD ) 20,8 22,6 22,1 23,7 28,2 31,8
Announcement Date 01/12/2017
06:05am
01/18/2018
05:30am
01/17/2019
05:43am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 8 116 209 M TWD -
Entreprise Value (EV) 7 698 554 M TWD 7 700 261 M TWD
Valuation 2019e 2020e
P/E ratio (Price / EPS) 23,8x 19,3x
Capitalization / Revenue 7,60x 6,56x
EV / Revenue 7,20x 6,23x
EV / EBITDA 11,6x 9,68x
Yield (DPS / Price) 3,18% 3,39%
Price to book (Price / BVPS) 4,76x 4,38x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 34,6% 37,6%
Operating Leverage (Delta EBIT / Delta Sales) - 1,64x
Net Margin (Net Profit / Revenue) 32,0% 33,8%
ROA (Net Profit / Asset) 15,7% 17,9%
ROE (Net Profit / Equities) 20,2% 23,4%
Rate of Dividend 75,6% 65,4%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   41,8% 35,2%
Cash Flow / Sales 57,5% 59,2%
Capital Intensity (Assets / Sales) 2,04x 1,89x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend