TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY) Valuation TSMC (Taiwan Semiconductor Manufacturing Company)
Equities
2330
TW0002330008
Semiconductors
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 941.00 TWD | -0.63% |
|
+4.44% | +58.68% |
| 05:26am | TSMC Unit Buys Corporate Bonds Worth About $10 Million | MT |
| 09-17 | Intel's Amazon chip deal lifts investor confidence in money-losing foundry unit | RE |
Company Valuation: TSMC (Taiwan Semiconductor Manufacturing Company)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,582,956 | 13,743,101 | 15,947,184 | 11,629,776 | 15,377,718 | 24,401,880 | - | - |
| Change | - | 60.12% | 16.04% | -27.07% | 32.23% | 58.68% | - | - |
| Enterprise Value (EV) 1 | 8,174,930 | 13,428,194 | 15,611,753 | 10,921,940 | 14,613,266 | 23,408,164 | 22,796,084 | 21,784,270 |
| Change | - | 64.26% | 16.26% | -30.04% | 33.8% | 60.18% | -2.61% | -4.44% |
| P/E ratio | 24.8x | 26.5x | 26.7x | 11.4x | 18.3x | 22.4x | 17.5x | 14.7x |
| PBR | 5.29x | 7.43x | 7.35x | 3.95x | 4.45x | 5.75x | 4.67x | 3.77x |
| PEG | - | 0.5x | 1.8x | 0.2x | -1x | 0.8x | 0.6x | 0.8x |
| Capitalization / Revenue | 8.02x | 10.3x | 10x | 5.14x | 7.11x | 8.69x | 7x | 5.94x |
| EV / Revenue | 7.64x | 10x | 9.83x | 4.82x | 6.76x | 8.33x | 6.54x | 5.3x |
| EV / EBITDA | 12.4x | 14.9x | 14.6x | 7.01x | 10.1x | 12.4x | 9.51x | 7.78x |
| EV / EBIT | 21.9x | 23.7x | 24x | 9.74x | 15.9x | 19.2x | 14.5x | 11.5x |
| EV / FCF | 52.8x | 42.6x | 57.2x | 20.7x | 50x | 34.5x | 24.3x | 16.3x |
| FCF Yield | 1.89% | 2.35% | 1.75% | 4.83% | 2% | 2.9% | 4.11% | 6.14% |
| Dividend per Share 2 | 9.5 | 10 | 11 | 11 | 13 | 14.87 | 18.16 | 19.08 |
| Rate of return | 2.87% | 1.89% | 1.79% | 2.45% | 2.19% | 1.58% | 1.93% | 2.03% |
| EPS 2 | 13.32 | 19.98 | 23.01 | 39.2 | 32.34 | 41.92 | 53.74 | 63.94 |
| Distribution rate | 71.3% | 50.1% | 47.8% | 28.1% | 40.2% | 35.5% | 33.8% | 29.8% |
| Net sales 1 | 1,069,985 | 1,339,255 | 1,587,415 | 2,263,891 | 2,161,740 | 2,808,652 | 3,485,929 | 4,110,865 |
| EBITDA 1 | 659,585 | 898,509 | 1,072,376 | 1,558,533 | 1,453,657 | 1,894,694 | 2,396,944 | 2,798,944 |
| EBIT 1 | 372,701 | 566,784 | 649,981 | 1,121,279 | 921,466 | 1,216,106 | 1,576,048 | 1,890,274 |
| Net income 1 | 345,264 | 517,885 | 596,540 | 1,016,530 | 838,498 | 1,089,299 | 1,402,174 | 1,655,690 |
| Net Debt 1 | -408,026 | -314,907 | -335,431 | -707,836 | -764,452 | -993,715 | -1,605,795 | -2,617,609 |
| Reference price 2 | 331.00 | 530.00 | 615.00 | 448.50 | 593.00 | 941.00 | 941.00 | 941.00 |
| Nbr of stocks (in thousands) | 25,930,380 | 25,930,380 | 25,930,380 | 25,930,380 | 25,932,071 | 25,931,859 | - | - |
| Announcement Date | 16/01/20 | 14/01/21 | 13/01/22 | 12/01/23 | 18/01/24 | - | - | - |
1TWD in Million2TWD
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 22.44x | 8.33x | 12.35x | +1.58% | 762B | ||
| 41.3x | 21.7x | 33.6x | +0.03% | 2,835B | ||
| 154.3x | 15.72x | 25.67x | +1.30% | 759B | ||
| 112.97x | 9.09x | 40.45x | -.--% | 244B | ||
| 19.39x | 4.89x | 12.7x | +1.96% | 188B | ||
| 38.84x | 11.98x | 26.67x | +2.61% | 184B | ||
| 159.21x | 35.7x | 70.03x | -.--% | 143B | ||
| 70.5x | 12.33x | 27.74x | +1.64% | 112B | ||
| 124.18x | 4x | 11.21x | +0.53% | 98.39B | ||
| -24.19x | 2.37x | 12.21x | +1.81% | 91.81B | ||
| Average | 71.89x | 12.61x | 27.26x | +1.15% | 541.78B | |
| Weighted average by Cap. | 60.98x | 17.03x | 28.92x | +0.65% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 2330 Stock
- Valuation TSMC (Taiwan Semiconductor Manufacturing Company)
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition