Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

4-Traders Homepage  >  Equities  >  TAIWAN STOCK EXCHANGE  >  Taiwan Semiconductor Mfg. Co. Ltd.    2330   TW0002330008

SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M TWD Estimates in M TWD
Fiscal Period December 201420152016201720182019
Sales762 806843 497947 938977 9781 084 4901 218 411
EBITDA496 142542 553403 786643 901717 920804 048
Operating profit (EBIT)295 890320 048377 958384 542427 928489 266
Pre-Tax Profit (EBT)302 098350 429385 959394 597434 930497 457
Net income263 899306 574334 247341 836380 161433 775
P/E ratio---17,515,713,8
EPS ( TWD )10,211,812,913,214,716,7
Dividend per Share ( TWD )4,506,007,007,328,139,21
Yield---3,18%3,53%4,00%
Reference price ( TWD )230.5230.5230.5
Announcement Date01/16/2015
01:45am
01/15/2016
02:35am
01/13/2017
03:17am
---
Finances - Leverage
Actuals in M TWD Estimates in M TWD
Fiscal Period December 201420152016201720182019
Debt------
Finance108 577307 700292 071385 603528 482677 475
Operating income (EBITDA)496 142542 553403 786643 901717 920804 048
Leverage
(Debt/EBITDA)
------
Capital Expenditure288 540257 517328 045326 205350 558367 814
Book Value Per Share (BVPS)40,3  TWD47,1  TWD53,6  TWD58,7  TWD65,9  TWD74,1  TWD
Cash Flow per Share16,3  TWD20,4  TWD20,8  TWD22,0  TWD26,7  TWD29,0  TWD
Announcement Date01/16/2015
01:45am
01/15/2016
02:35am
01/13/2017
03:17am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Financial Ratios

Size 2017e 2018e
Capitalization 5 976 953 M TWD -
Entreprise Value (EV) 5 591 349 M TWD 5 448 471 M TWD
Valuation 2017e 2018e
P/E ratio (Price / EPS) 17,5x 15,7x
Capitalization / Revenue 6,11x 5,51x
EV / Revenue 5,72x 5,02x
EV / EBITDA 8,68x 7,59x
Yield (DPS / Price) 3,18% 3,53%
Price to book (Price / BVPS) 3,93x 3,50x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 39,3% 39,5%
operating Leverage (Delta EBIT / Delta Sales) 0,55x 1,04x
Net Margin (Net Profit / Revenue) 35,0% 35,1%
ROA (Net Profit / Asset) 17,8% 18,3%
ROE (Net Profit / Equities) 23,3% 23,3%
Rate of Dividend 55,5% 55,4%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   33,4% 32,3%
Cash Flow / Sales 58,2% 63,8%
Capital Intensity (Assets / Sales) 1,97x 1,92x
Financial Leverage (Net Debt / EBITDA) -0,60x -0,74x
EPS & Dividend