Member access

4-Traders Homepage  >  Shares  >  Deutsche Boerse AG  >  Taiwan Semiconductor Mfg. Co. Ltd.    TSFA   US8740391003

SummaryQuotesChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisionsForum 
Income Statement Evolution
Taiwan Semiconductor Mfg. : Income Statement Evolution
Annual Income Statement Data
Actuals in M TWD Estimates in M TWD
Fiscal Period December 201020112012201320142015
Sales419 538427 081506 249604 787697 623790 917
Operating income (EBITDA)256 819251 960312 400374 193441 047510 430
Operating profit (EBIT)159 175144 295181 057215 323245 816273 724
Pre-Tax Profit (EBT)170 270145 148181 554217 633247 098272 333
Net income161 605134 201166 159180 945213 404235 073
EPS ( TWD)6,235,186,417,308,319,13
Dividend per Share ( TWD)3,003,003,003,003,022,77
Yield2,84%2,84%2,84%2,85%2,86%2,63%
Announcement Date03/15/2011
08:31am		02/28/2012
11:34am		01/17/2013
08:45am		---
Finances - Leverage
Taiwan Semiconductor Mfg. : Finances - Leverage
Actuals in M TWD Estimates in M TWD
Fiscal Period December 201020112012201320142015
Debt---5 5961 293-
Finance116 130119 32226 406--63 915
Operating income (EBITDA)256 819251 960312 400374 193441 047510 430
Leverage
(Debt/EBITDA)		---0,01x0,00x-
Capital Expenditure186 944213 963246 137290 561312 392303 929
Book Value Per Share (BVPS)22,2  TWD24,3  TWD27,9  TWD32,6  TWD37,6  TWD43,0  TWD
Cash Flow per Share8,85  TWD9,55  TWD11,1  TWD13,4  TWD15,8  TWD18,7  TWD
Announcement Date03/15/2011
08:31am		02/28/2012
11:34am		01/17/2013
08:45am		---
Balance Sheet Analysis
Taiwan Semiconductor Mfg. : Balance Sheet Analysis
Assessed data source :
© 2013 Thomson Reuters
Advertisement
Financial Ratios

Size 2013e 2014e
Capitalization 2 735 472 M TWD -
Company Value 2 741 068 M TWD 2 736 765 M TWD
Valuation 2013e 2014e
PER (Price / EPS) 14,5x 12,7x
Capitalization / Revenue 4,52x 3,92x
EV / Revenue 4,53x 3,92x
EV / EBITDA 7,33x 6,21x
Yield (DPS / Price) 2,85% 2,86%
Profitability 2013e 2014e
Operating Margin (EBIT / Sales) 35,6% 35,2%
operating laverage (Delta EBIT / Delta Sales) 0,97x 0,92x
Net Margin (Net Profit / Revenue) 29,9% 30,6%
ROA (Net Profit / Asset) 18,2% 17,7%
ROE (Net Profit / Equities) 23,9% 23,3%
Rate of Dividend 41,2% 36,3%
Balance Sheet Analysis 2013e 2014e
CAPEX / Sales   48,0% 44,8%
Cash Flow / Sales (Taux d'autofinancement) 57,3% 58,8%
Capital Intensity (Assets / Sales) 1,64x 1,73x
Financial Leverage (Net Debt / EBITDA) 0,01x 0,00x
Price Earning Ratio
Taiwan Semiconductor Mfg. : Price Earning Ratio
EPS & Dividend
Taiwan Semiconductor Mfg. : EPS Dividend
Dynamic quotes  
ON
| OFF
My Watchlist|My Portfolio
4-traders.com :
About :
Stay Connected :
Copyright © 2013 Surperformance. All rights reserved.