OTC: TSMWF - TAIWAN SEMICONDUCTOR MANUFACTUR

Yield per half year: 0%
Dividend yield: +16.34%

Reporting TAIWAN SEMICONDUCTOR MANUFACTUR

Capitalization

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 LTM 5 year average CAGR 5
ΠšΠ°ΠΏΠΈΡ‚Π°Π»ΠΈΠ·Π°Ρ†ΠΈΡ, ΠΌΠ»Ρ€Π΄ NT$
447.07 447.07 0.00
Π’Ρ‹Ρ€ΡƒΡ‡ΠΊΠ°, ΠΌΠ»Ρ€Π΄ NT$
1 339.25 1 587.42 2 263.89 71 841.4 68 614.48 19257.99 170.63
Чистая ΠΏΡ€ΠΈΠ±Ρ‹Π»ΡŒ, ΠΌΠ»Ρ€Π΄ NT$
510.74 592.36 992.92 28 306.05 27 034.62 7600.52 172.85
Баланс ΡΡ‚ΠΎΠΈΠΌΠΎΡΡ‚ΡŒ, ΠΌΠ»Ρ€Π΄ NT$
1 834.81 2 149.26 94.95 3 712.87 3 546.1 1947.97 19.27
FCF, ΠΌΠ»Ρ€Π΄ NT$
305.89 262.72 17.04 310.25 296.31 223.97 0.35
ΠžΠΏΠ΅Ρ€Π°Ρ†ΠΈΠΎΠ½Π½Ρ‹ΠΉ Π΄Π΅Π½Π΅ΠΆΠ½Ρ‹ΠΉ ΠΏΠΎΡ‚ΠΎΠΊ, ΠΌΠ»Ρ€Π΄ NT$
822.67 1 112.16 52.68 1 344.58 1 284.18 833.02 13.07
ΠžΠΏΠ΅Ρ€Π°Ρ†ΠΈΠΎΠ½Π½Π°Ρ ΠΏΡ€ΠΈΠ±Ρ‹Π»ΡŒ, ΠΌΠ»Ρ€Π΄ NT$
566.78 649.98 1 121.28 30 622.94 29 247.44 8240.24 171.12
ΠžΠΏΠ΅Ρ€Π°Ρ†ΠΈΠΎΠ½Π½Ρ‹Π΅ расходы, ΠΌΠ»Ρ€Π΄ NT$
772.47 937.44 1 142.61 41 218.46 39 367.04 11017.74 170.27
CAPEX, ΠΌΠ»Ρ€Π΄ NT$
516.78 849.44 35.64 1 034.33 987.87 609.05 18.94


Balance sheet

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
ΠΠ°Π»ΠΈΡ‡Π½ΠΎΡΡ‚ΡŒ, ΠΌΠ»Ρ€Π΄ NT$
660.17 1 064.99 43.92 1 586.5 1 515.24 838.89 24.51
Short Term Investments NT$
139.72 139.92 7.97 269.98 257.85 139.40 17.90
Long term investments NT$
27.62 29.18 68.61 129.27 63.67 47.09
Total Receivables NT$
135.98 145.48 197.59 159.68 13.27
Total Current Assets NT$
1 092.19 1 607.07 67.15 2 375.3 2 268.61 1285.43 21.44
Активы, ΠΌΠ»Ρ€Π΄ NT$
2 760.6 3 725.3 162.38 5 989.27 5 720.25 3159.39 21.36
Short Term Debt NT$
2.82 3.69 0.6317 10.06 9.61 4.30 37.43
Long Term Debt NT$
256.07 613.38 27.44 994.15 949.5 472.76 40.37
Π—Π°Π΄ΠΎΠ»ΠΆΠ΅Π½Π½ΠΎΡΡ‚ΡŒ, ΠΌΠ»Ρ€Π΄ NT$
924.84 1 573.62 66.94 2 250.04 2 148.98 1203.86 24.89
Чистый Π΄ΠΎΠ»Π³, ΠΌΠ»Ρ€Π΄ NT$
-11.15 -12 -15.85 -582.29 -155.3225 168.82
Π”ΠΎΠ»Π³, ΠΌΠ»Ρ€Π΄ NT$
11 021.29 23 261.55 28.07 1 004.21 959.11 8828.78 -45.06
Interest income NT$
9.02 5.71 22.42 60.29 24.36 60.79
Расходы Π½Π° обслуТиваниС Π΄ΠΎΠ»Π³Π° NT$
2.08 5.41 11.75 398.78 380.87 104.50 272.11
Чист. ΠΏΡ€ΠΎΡ†. Π΄ΠΎΡ…ΠΎΠ΄Ρ‹, ΠΌΠ»Ρ€Π΄ NT$
6.94 0.2946 10.67 48.29 60.29 16.55 62.41
Goodwill NT$
5.44 5.38 5.79 5.8 5.60 1.61
Π‘Π΅Π±Π΅ΡΡ‚ΠΎΠΈΠΌΠΎΡΡ‚ΡŒ, ΠΌΠ»Ρ€Π΄ NT$
628.12 767.88 915.54 32 788.71 31 315.93 8775.06 168.79
Π’ΠΎΠ²Π°Ρ€Π½ΠΎ ΠΌΠ°Ρ‚Π΅Ρ€ΠΈΠ°Π»ΡŒΠ½Ρ‹Π΅ запасы NT$
137.35 193.1 7.23 271.73 259.53 152.35 18.60


Share

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.6089 0.7062 38.29 1091.55 1042.52 282.79 550.69
Π¦Π΅Π½Π° Π°ΠΊΡ†ΠΈΠΈ Π°ΠΎ 17.24 17.24 17.24 17.24 17.24 0.00
Число Π°ΠΊΡ†ΠΈΠΉ Π°ΠΎ, ΠΌΠ»Π½ 801.59 801.59 25930.38 861805.69 823095.76 222334.81 472.62
FCF/Π°ΠΊΡ†ΠΈΡŽ 11.8 10.13 0.6571 0.36 0.36 5.74 -58.21


Efficiency

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 27.84 27.56 1150.17 824.24 762.38 507.45 133.26
ROA, % 18.5 15.9 668.49 497.23 472.61 300.03 127.69
ROIC, % 35.59 30.45 814.83 293.62 183.95
ROS, % 38.14 37.32 43.86 39.4 39.4 39.4 39.4 39.88 1.09
ROCE, % 0 0
Ebit margin, % 0 0
Π Π΅Π½Ρ‚Π°Π± EBITDA, % 0 0
Чистая Ρ€Π΅Π½Ρ‚Π°Π±, % 38.14 37.32 43.86 39.4 39.4 39.68 0.82
Operation Margin, % 42.32 40.95 49.53 42.63 42.63 42.63 42.63 43.67 0.81
Π”ΠΎΡ…ΠΎΠ΄Π½ΠΎΡΡ‚ΡŒ FCF, % 64.1 64.10 0.00


Coefficients

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
0.5249 0.5249 0.5249 0.00
P/BV
3.97 3.97 3.97 0.00
P/S
0.2068 0.2068 0.2068 0.00
P/FCF
1.56 0 0 0 1.56 0.00
E/P
1.91 0 0 0 1.91 0.00
EV/EBIT
0 0 0
EV/S
0 0 0 0
EV/FCF
0 0 0
Debt/EBITDA
0 0 0 0
Netdebt/Ebitda
0 0 0 0
Debt/Ratio
0.1258 0.1967 0.1729 0.1677 0.1677 0.1677 0.1677 0.1745 -3.14
Debt/Equity
0.1892 0.341 0.2956 0.2705 0 0 0 0.2741 9.35
Debt/Net Income
0.6799 1.24 0.0283 0.0355 0.0355 0.0355 0.0355 0.2750 -50.87
peg
0.00089 0.00089 0.0009 0.00
Π‘Π΅Ρ‚Π°
0 0 0.000206 0 0.0002 0.00
ИндСкс ΠΠ»ΡŒΡ‚ΠΌΠ°Π½Π°
0 18.61 18.61 18.61 18.61 0.00


Dividends

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Π”ΠΈΠ².Π²Ρ‹ΠΏΠ»Π°Ρ‚Π°, ΠΌΠ»Ρ€Π΄
8.02 259.3 265.79 9.5 291.72 166.87 105.19
Π”ΠΈΠ²ΠΈΠ΄Π΅Π½Π΄
0.182 4.46 4.46 2.32 395.03
Π”ΠΈΠ² Π΄ΠΎΡ…ΠΎΠ΄, Π°ΠΎ, %
1.06 25.86 16.34 13.46 393.93
Π”ΠΈΠ²ΠΈΠ΄Π΅Π½Π΄Ρ‹ / ΠΏΡ€ΠΈΠ±Ρ‹Π»ΡŒ, %
50.77 44.87 0.9396 1.12 1.12 24.42 -61.46


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe