Toevoegen aan een lijst
Financiën TSMC (Taiwan Semiconductor Manufacturing Company)
Aandelen
2330
TW0002330008
Halfgeleiders
|
Slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.030,00 TWD | -1,44% |
|
+3,52% | -4,19% |
| 13/06 | TSMC-unit verwerft vastrentende effecten voor 19,4 miljoen dollar | RE |
| 13/06 | TSMC en Universiteit van Tokio openen onderzoekscentrum in Tokio | MT |
Voorlopige winst- en verliesrekening: TSMC (Taiwan Semiconductor Manufacturing Company)
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.339.255 | 1.587.415 | 2.263.891 | 2.161.740 | 2.894.308 | 3.673.843 | 4.289.595 | 5.031.949 |
| Variatie | - | 18,53% | 42,61% | -4,51% | 33,89% | 26,93% | 16,76% | 17,31% |
| EBITDA 1 | 898.509 | 1.072.376 | 1.558.533 | 1.453.657 | 1.984.849 | 2.496.101 | 2.904.293 | 3.365.160 |
| Variatie | - | 19,35% | 45,33% | -6,73% | 36,54% | 25,76% | 16,35% | 15,87% |
| Bedrijfsresultaat (EBIT) 1 | 566.784 | 649.981 | 1.121.279 | 921.466 | 1.322.053 | 1.757.725 | 2.035.104 | 2.351.589 |
| Variatie | - | 14,68% | 72,51% | -17,82% | 43,47% | 32,95% | 15,78% | 15,55% |
| Betaalde rente 1 | -2.081 | -5.414 | -11.750 | -11.999 | - | -10.709 | -10.304 | - |
| Resultaat voor belastingen (EBT) 1 | 584.777 | 663.126 | 1.144.191 | 979.170 | 1.405.839 | 1.861.703 | 2.145.863 | 2.498.003 |
| Variatie | - | 13,4% | 72,55% | -14,42% | 43,57% | 32,43% | 15,26% | 16,41% |
| Nettowinst (verlies) 1 | 517.885 | 596.540 | 1.016.530 | 838.498 | 1.173.268 | 1.556.069 | 1.806.352 | 2.088.321 |
| Variatie | - | 15,19% | 70,4% | -17,51% | 39,92% | 32,63% | 16,08% | 15,61% |
| Datum van publicatie | 14-01-21 | 13-01-22 | 12-01-23 | 18-01-24 | 16-01-25 | - | - | - |
1TWD in Miljoen
Geschatte gegevens
Balansprognose: TSMC (Taiwan Semiconductor Manufacturing Company)
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | -314.907 | -335.431 | -707.836 | -764.452 | -1.435.557 | -1.719.188 | -2.409.699 | -3.283.620 |
| Variatie | - | -6,52% | -111,02% | -8% | -87,79% | -19,76% | -40,16% | -36,27% |
| Datum van publicatie | 14-01-21 | 13-01-22 | 12-01-23 | 18-01-24 | 16-01-25 | - | - | - |
1TWD in Miljoen
Geschatte gegevens
Verwachte kasstroom: TSMC (Taiwan Semiconductor Manufacturing Company)
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 507.239 | 839.196 | 1.082.672 | 949.820 | 956.007 | 1.299.377 | 1.385.867 | 1.487.337 |
| Variatie | - | 65,44% | 29,01% | -12,27% | 0,65% | 35,92% | 6,66% | 7,32% |
| Vrije kasstroom (FCF) 1 | 315.430 | 272.965 | 527.927 | 292.150 | 870.170 | 758.255 | 1.177.614 | 1.818.452 |
| Variatie | - | -13,46% | 93,4% | -44,66% | 197,85% | -12,86% | 55,31% | 54,42% |
| Datum van publicatie | 14-01-21 | 13-01-22 | 12-01-23 | 18-01-24 | 16-01-25 | - | - | - |
1TWD in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: TSMC (Taiwan Semiconductor Manufacturing Company)
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 67,09% | 67,55% | 68,84% | 67,24% | 68,58% | 67,94% | 67,71% | 66,88% |
| EBIT-marge (%) | 42,32% | 40,95% | 49,53% | 42,63% | 45,68% | 47,84% | 47,44% | 46,73% |
| EBT-marge (%) | 43,66% | 41,77% | 50,54% | 45,3% | 48,57% | 50,67% | 50,02% | 49,64% |
| Nettomarge (%) | 38,67% | 37,58% | 44,9% | 38,79% | 40,54% | 42,36% | 42,11% | 41,5% |
| FCF-marge (%) | 23,55% | 17,2% | 23,32% | 13,51% | 30,06% | 20,64% | 27,45% | 36,14% |
| Vrije kasstroom/nettoresultaat (%) | 60,91% | 45,76% | 51,93% | 34,84% | 74,17% | 48,73% | 65,19% | 87,08% |
Winstgevendheid | ||||||||
| ROA | 20,61% | 16,9% | 23,39% | 15,98% | 19,2% | 20,63% | 20,49% | 20,02% |
| ROE | 29,8% | 29,69% | 39,76% | 26,2% | 30,29% | 31% | 29,25% | 27,23% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Schuld/vrije kasstroom | - | - | - | - | - | - | - | - |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 37,87% | 52,87% | 47,82% | 43,94% | 33,03% | 35,37% | 32,31% | 29,56% |
| CAPEX / EBITDA (%) | 56,45% | 78,26% | 69,47% | 65,34% | 48,17% | 52,06% | 47,72% | 44,2% |
| CAPEX / FCF (%) | 160,81% | 307,44% | 205,08% | 325,11% | 109,86% | 171,36% | 117,68% | 81,79% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 31,73 | 42,89 | 62,12 | 47,9 | 70,43 | 84,57 | 96,49 | 114,1 |
| Variatie | - | 35,19% | 44,82% | -22,89% | 47,03% | 20,08% | 14,09% | 18,29% |
| Dividend per aandeel 1 | 10 | 11 | 11 | 13 | - | 18,05 | 21,43 | 23,52 |
| Variatie | - | 10% | 0% | 18,18% | - | - | 18,74% | 9,78% |
| Nettoactief per aandeel 1 | 71,33 | 83,62 | 113,6 | 133,4 | 165,4 | 208,6 | 257,5 | 316,6 |
| Variatie | - | 17,23% | 35,86% | 17,42% | 23,98% | 26,13% | 23,46% | 22,94% |
| WPA 1 | 19,98 | 23,01 | 39,2 | 32,34 | 45,25 | 59,76 | 69,85 | 80,99 |
| Variatie | - | 15,17% | 70,36% | -17,5% | 39,92% | 32,08% | 16,87% | 15,95% |
| Aantal aandelen (in duizend) | 25.930.380 | 25.930.380 | 25.930.380 | 25.932.071 | 25.932.733 | 25.932.616 | 25.932.616 | 25.932.616 |
| Datum van publicatie | 14-01-21 | 13-01-22 | 12-01-23 | 18-01-24 | 16-01-25 | - | - | - |
1TWD
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 17,2x | 14,7x |
| PBR-ratio | 4,94x | 4x |
| EV/omzet | 6,8x | 5,67x |
| Dividendrendement | 1,75% | 2,08% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
31
Laatste slotkoers
1.030,00TWD
Gemiddelde koersdoel
1.238,73TWD
Spread / Gemiddelde doel
+20,26%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers 2330
- Financiën TSMC (Taiwan Semiconductor Manufacturing Company)
Kies jouw editie
Alle financiële informatie op nationaal niveau
