Valuation TSMC (Taiwan Semiconductor Manufacturing Company)
Equities
2330
TW0002330008
Semiconductors
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,505.00 TWD | +1.69% |
|
+5.24% | +40.00% |
| 12-10 | Taiwan Semiconductor November Revenue Falls Sequentially, Rises Annually | MT |
| 12-10 | TSMC's Revenue Soars 25% in November | MT |
Company Valuation: TSMC (Taiwan Semiconductor Manufacturing Company)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 13,743,101 | 15,947,184 | 11,629,776 | 15,377,718 | 27,877,688 | 39,028,449 | - | - |
| Change | - | 16.04% | -27.07% | 32.23% | 81.29% | 40% | - | - |
| Enterprise Value (EV) 1 | 13,428,194 | 15,611,753 | 10,921,940 | 14,613,266 | 26,442,131 | 37,268,215 | 36,521,219 | 35,435,538 |
| Change | - | 16.26% | -30.04% | 33.8% | 80.95% | 40.94% | -2% | -2.97% |
| P/E ratio | 26.5x | 26.7x | 11.4x | 18.3x | 23.8x | 23.5x | 19.5x | 16.2x |
| PBR | 7.43x | 7.35x | 3.95x | 4.45x | 6.5x | 7.23x | 5.75x | 4.51x |
| PEG | - | 1.8x | 0.2x | -1x | 0.6x | 0.6x | 1x | 0.8x |
| Capitalization / Revenue | 10.3x | 10x | 5.14x | 7.11x | 9.63x | 10.3x | 8.57x | 7.09x |
| EV / Revenue | 10x | 9.83x | 4.82x | 6.76x | 9.14x | 9.87x | 8.02x | 6.44x |
| EV / EBITDA | 14.9x | 14.6x | 7.01x | 10.1x | 13.3x | 14.3x | 11.7x | 9.43x |
| EV / EBIT | 23.7x | 24x | 9.74x | 15.9x | 20x | 19.8x | 16.2x | 13x |
| EV / FCF | 42.6x | 57.2x | 20.7x | 50x | 30.4x | 39.2x | 27.1x | 19.2x |
| FCF Yield | 2.35% | 1.75% | 4.83% | 2% | 3.29% | 2.55% | 3.68% | 5.21% |
| Dividend per Share 2 | 10 | 11 | 11 | 13 | 16.99 | 19.71 | 23.28 | 27.36 |
| Rate of return | 1.89% | 1.79% | 2.45% | 2.19% | 1.58% | 1.31% | 1.55% | 1.82% |
| EPS 2 | 19.98 | 23.01 | 39.2 | 32.34 | 45.25 | 64.12 | 77.19 | 92.98 |
| Distribution rate | 50.1% | 47.8% | 28.1% | 40.2% | 37.5% | 30.7% | 30.2% | 29.4% |
| Net sales 1 | 1,339,255 | 1,587,415 | 2,263,891 | 2,161,740 | 2,894,308 | 3,775,931 | 4,554,777 | 5,502,692 |
| EBITDA 1 | 898,509 | 1,072,376 | 1,558,533 | 1,453,657 | 1,984,849 | 2,604,626 | 3,130,521 | 3,756,739 |
| EBIT 1 | 566,784 | 649,981 | 1,121,279 | 921,466 | 1,322,053 | 1,877,693 | 2,251,379 | 2,726,126 |
| Net income 1 | 517,885 | 596,540 | 1,016,530 | 838,498 | 1,173,268 | 1,654,349 | 1,976,277 | 2,376,669 |
| Net Debt 1 | -314,907 | -335,431 | -707,836 | -764,452 | -1,435,557 | -1,760,234 | -2,507,230 | -3,592,911 |
| Reference price 2 | 530.00 | 615.00 | 448.50 | 593.00 | 1,075.00 | 1,505.00 | 1,505.00 | 1,505.00 |
| Nbr of stocks (in thousands) | 25,930,380 | 25,930,380 | 25,930,380 | 25,932,071 | 25,932,733 | 25,932,524 | - | - |
| Announcement Date | 1/14/21 | 1/13/22 | 1/12/23 | 1/18/24 | 1/16/25 | - | - | - |
1TWD in Million2TWD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.08x | 9.7x | 14.06x | 1.33% | 1,233B | |
| 40.27x | 20.76x | 32.66x | 0.02% | 4,495B | |
| 95.51x | 30.98x | 46.58x | 0.58% | 1,919B | |
| 87.45x | 10.45x | 50.94x | -.--% | 361B | |
| 14.59x | 4.94x | 8.22x | 0.19% | 283B | |
| 10.61x | 4.09x | 6.67x | 0.33% | 266B | |
| -948.48x | 4.04x | 16.26x | -.--% | 193B | |
| 18.16x | 4.18x | 11.48x | 2.04% | 187B | |
| 32.76x | 9.76x | 21.37x | 3.06% | 163B | |
| 155.81x | 30.26x | 63.96x | -.--% | 151B | |
| Average | -47.02x | 12.92x | 27.22x | 0.76% | 925.03B | |
| Weighted average by Cap. | 30.29x | 19.32x | 31.83x | 0.42% |
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
- Equities
- 2330 Stock
- Valuation TSMC (Taiwan Semiconductor Manufacturing Company)
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