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 938975 6261 087 4951 214 278
EBITDA496 142542 553403 786642 606719 675796 648
Operating profit (EBIT)295 890320 048377 958384 511430 928490 727
Pre-Tax Profit (EBT)302 098350 429385 959394 148435 669501 207
Net income263 899306 574334 247341 250381 101435 954
P/E ratio---18,216,214,2
EPS ( TWD )10,211,812,913,214,816,8
Dividend per Share ( TWD )4,506,007,007,338,249,21
Yield---3,07%3,45%3,85%
Reference price ( TWD )239239239
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 071409 173551 318707 019
Operating income (EBITDA)496 142542 553403 786642 606719 675796 648
Leverage
(Debt/EBITDA)
------
Capital Expenditure288 540257 517328 045321 403330 066366 651
Book Value Per Share (BVPS)40,3  TWD47,1  TWD53,6  TWD58,8  TWD66,0  TWD74,5  TWD
Cash Flow per Share16,3  TWD20,4  TWD20,8  TWD22,3  TWD26,6  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 6 197 361 M TWD -
Entreprise Value (EV) 5 788 187 M TWD 5 646 043 M TWD
Valuation 2017e 2018e
P/E ratio (Price / EPS) 18,2x 16,2x
Capitalization / Revenue 6,35x 5,70x
EV / Revenue 5,93x 5,19x
EV / EBITDA 9,01x 7,85x
Yield (DPS / Price) 3,07% 3,45%
Price to book (Price / BVPS) 4,07x 3,62x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 39,4% 39,6%
operating Leverage (Delta EBIT / Delta Sales) 0,59x 1,05x
Net Margin (Net Profit / Revenue) 35,0% 35,0%
ROA (Net Profit / Asset) 18,0% 19,0%
ROE (Net Profit / Equities) 23,4% 23,7%
Rate of Dividend 55,7% 55,8%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   32,9% 30,4%
Cash Flow / Sales 59,2% 63,5%
Capital Intensity (Assets / Sales) 1,94x 1,84x
Financial Leverage (Net Debt / EBITDA) -0,64x -0,77x
EPS & Dividend