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 938973 9631 084 3671 210 987
EBITDA496 142542 553403 786643 883719 746794 673
Operating profit (EBIT)295 890320 048377 958384 956431 454489 664
Pre-Tax Profit (EBT)302 098350 429385 959393 965434 945498 817
Net income263 899306 574334 247341 356380 384434 946
P/E ratio---16,314,612,9
EPS ( TWD )10,211,812,913,214,716,7
Dividend per Share ( TWD )4,506,007,007,368,209,16
Yield---3,43%3,82%4,27%
Reference price ( TWD )214.5214.5214.5
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 071428 454560 698718 282
Operating income (EBITDA)496 142542 553403 786643 883719 746794 673
Leverage
(Debt/EBITDA)
------
Capital Expenditure288 540257 517328 045318 009334 226358 712
Book Value Per Share (BVPS)40,3  TWD47,1  TWD53,6  TWD59,2  TWD66,8  TWD75,4  TWD
Cash Flow per Share16,3  TWD20,4  TWD20,8  TWD22,1  TWD26,4  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 5 562 067 M TWD -
Entreprise Value (EV) 5 133 613 M TWD 5 001 368 M TWD
Valuation 2017e 2018e
P/E ratio (Price / EPS) 16,3x 14,6x
Capitalization / Revenue 5,71x 5,13x
EV / Revenue 5,27x 4,61x
EV / EBITDA 7,97x 6,95x
Yield (DPS / Price) 3,43% 3,82%
Price to book (Price / BVPS) 3,62x 3,21x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 39,5% 39,8%
operating Leverage (Delta EBIT / Delta Sales) 0,67x 1,07x
Net Margin (Net Profit / Revenue) 35,0% 35,1%
ROA (Net Profit / Asset) 17,8% 18,7%
ROE (Net Profit / Equities) 23,2% 23,4%
Rate of Dividend 55,9% 55,7%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   32,7% 30,8%
Cash Flow / Sales 58,9% 63,1%
Capital Intensity (Assets / Sales) 1,97x 1,87x
Financial Leverage (Net Debt / EBITDA) -0,67x -0,78x
EPS & Dividend