|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,290.00 TWD | -7.29% |
|
-5.18% | +47.74% |
| 06:48pm | S&P 500 and Nasdaq slip as chip rout extends; Netflix slides | RE |
| 06:26pm | Global markets live: Netflix, Coca-Cola, Apple, Google, SpaceX… |  |
Company Valuation: TSMC (Taiwan Semiconductor Manufacturing Company)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,947,184 | 11,629,776 | 15,377,718 | 27,877,688 | 40,195,412 | 59,385,127 | - | - |
| Change | - | -27.07% | 32.23% | 81.29% | 44.18% | 47.74% | - | - |
| Enterprise Value (EV) 1 | 15,611,753 | 10,921,940 | 14,613,266 | 26,442,131 | 38,119,972 | 56,659,332 | 55,359,535 | 53,325,936 |
| Change | - | -30.04% | 33.8% | 80.95% | 44.16% | 48.63% | -2.29% | -3.67% |
| P/E | 26.7x | 11.4x | 18.3x | 23.8x | 23.4x | 21.4x | 17.1x | 13.3x |
| PBR | 7.35x | 3.95x | 4.45x | 6.5x | 7.42x | 7.73x | 5.59x | 4.14x |
| PEG | - | 0.2x | -1x | 0.6x | 0.5x | 0.3x | 0.7x | 0.5x |
| Capitalization / Revenue | 10x | 5.14x | 7.11x | 9.63x | 10.6x | 10.9x | 8.47x | 6.71x |
| EV / Revenue | 9.83x | 4.82x | 6.76x | 9.14x | 10x | 10.4x | 7.89x | 6.03x |
| EV / EBITDA | 14.6x | 7.01x | 10.1x | 13.3x | 14.5x | 14.1x | 10.8x | 8.2x |
| EV / EBIT | 24x | 9.74x | 15.9x | 20x | 19.7x | 17.9x | 13.7x | 10.5x |
| EV / FCF | 57.2x | 20.7x | 50x | 30.4x | 38x | 42.4x | 26.5x | 18.9x |
| FCF Yield | 1.75% | 4.83% | 2% | 3.29% | 2.63% | 2.36% | 3.77% | 5.3% |
| Dividend per Share 2 | 11 | 11 | 13 | 16.99 | 22 | 26.9 | 33.27 | 40.58 |
| Rate of return | 1.79% | 2.45% | 2.19% | 1.58% | 1.42% | 1.17% | 1.45% | 1.77% |
| EPS 2 | 23.01 | 39.2 | 32.34 | 45.25 | 66.25 | 107.1 | 133.6 | 171.6 |
| Distribution rate | 47.8% | 28.1% | 40.2% | 37.5% | 33.2% | 25.1% | 24.9% | 23.6% |
| Net sales 1 | 1,587,415 | 2,263,891 | 2,161,740 | 2,894,308 | 3,809,054 | 5,445,509 | 7,013,288 | 8,846,040 |
| EBITDA 1 | 1,072,376 | 1,558,533 | 1,453,657 | 1,984,849 | 2,624,188 | 4,012,725 | 5,130,740 | 6,506,679 |
| EBIT 1 | 649,981 | 1,121,279 | 921,466 | 1,322,053 | 1,936,092 | 3,170,689 | 4,037,825 | 5,091,294 |
| Net income 1 | 596,540 | 1,016,530 | 838,498 | 1,173,268 | 1,717,883 | 2,768,038 | 3,436,663 | 4,287,435 |
| Net Debt 1 | -335,431 | -707,836 | -764,452 | -1,435,557 | -2,075,440 | -2,725,795 | -4,025,593 | -6,059,191 |
| Reference price 2 | 615.00 | 448.50 | 593.00 | 1,075.00 | 1,550.00 | 2,290.00 | 2,290.00 | 2,290.00 |
| Nbr of stocks (in thousands) | 25,930,380 | 25,930,380 | 25,932,071 | 25,932,733 | 25,932,524 | 25,932,370 | - | - |
| Announcement Date | 13/01/22 | 12/01/23 | 18/01/24 | 16/01/25 | 15/01/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.08x | 11.27x | 15.3x | 1.09% | 1,984B | |
| 21.95x | 12.36x | 18.33x | 0.37% | 5,023B | |
| 41.34x | 17.03x | 25.07x | 0.7% | 1,781B | |
| 11.73x | 7.1x | 8.6x | 0.06% | 964B | |
| 5.7x | 3.28x | 3.95x | 0.31% | 906B | |
| 92.74x | 16.19x | 60.62x | -.--% | 817B | |
| -254.17x | 8.6x | 25.62x | -.--% | 487B | |
| 216.47x | 46.14x | 97.75x | -.--% | 280B | |
| 37.71x | 12.95x | 24.89x | 1.98% | 265B | |
| 6.29x | 3.22x | 3.91x | 1.34% | 209B | |
| Average | 20.28x | 13.82x | 28.40x | 0.58% | 1,272B | |
| Weighted average by Cap. | 21.22x | 12.51x | 21.68x | 0.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2330 Stock
- Valuation TSMC (Taiwan Semiconductor Manufacturing Company)
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition