Financiën TSMC (Taiwan Semiconductor Manufacturing Company)
Aandelen
2330
TW0002330008
Halfgeleiders
|
Slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.740,00 TWD | +2,96% |
|
+3,57% | +12,26% |
| 06:46 | Rupiah flirteert met recorddieptes door zorgen over begrotingsdiscipline en handelsoorlogsrisico's | RE |
| 16/01 | TSMC wil het verschil tussen chipproductie in de VS en Taiwan verkleinen | 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 | 3.809.054 | 4.980.081 | 5.987.457 |
| Variatie | - | 18,53% | 42,61% | -4,51% | 33,89% | 31,6% | 30,74% | 20,23% |
| EBITDA 1 | 898.509 | 1.072.376 | 1.558.533 | 1.453.657 | 1.984.849 | 2.624.188 | 3.460.278 | 4.166.771 |
| Variatie | - | 19,35% | 45,33% | -6,73% | 36,54% | 32,21% | 31,86% | 20,42% |
| Bedrijfsresultaat (EBIT) 1 | 566.784 | 649.981 | 1.121.279 | 921.466 | 1.322.053 | 1.936.092 | 2.710.757 | 3.160.519 |
| Variatie | - | 14,68% | 72,51% | -17,82% | 43,47% | 46,45% | 40,01% | 16,59% |
| Betaalde rente 1 | -2.081 | -5.414 | -11.750 | -11.999 | -10.495 | -11.964 | -11.216 | -10.713 |
| Resultaat voor belastingen (EBT) 1 | 584.777 | 663.126 | 1.144.191 | 979.170 | 1.405.839 | 2.041.663 | 2.803.154 | 3.340.027 |
| Variatie | - | 13,4% | 72,55% | -14,42% | 43,57% | 45,23% | 37,3% | 19,15% |
| Nettowinst (verlies) 1 | 517.885 | 596.540 | 1.016.530 | 838.498 | 1.173.268 | 1.717.883 | 2.294.073 | 2.734.172 |
| Variatie | - | 15,19% | 70,4% | -17,51% | 39,92% | 46,42% | 33,54% | 19,18% |
| Datum van publicatie | 14/01/21 | 13/01/22 | 12/01/23 | 18/01/24 | 16/01/25 | 15/01/26 | - | - |
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 | -2.075.440 | -2.562.118 | -3.739.978 |
| Variatie | - | -6,52% | -111,02% | -8% | -87,79% | -44,57% | -47,47% | -45,97% |
| Datum van publicatie | 14/01/21 | 13/01/22 | 12/01/23 | 18/01/24 | 16/01/25 | 15/01/26 | - | - |
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 | 1.272.411 | 1.685.968 | 1.811.249 |
| Variatie | - | 65,44% | 29,01% | -12,27% | 0,65% | 33,1% | 32,4% | 7,43% |
| Vrije kasstroom (FCF) 1 | 315.430 | 272.965 | 527.927 | 292.150 | 870.170 | 1.002.565 | 1.393.125 | 1.861.530 |
| Variatie | - | -13,46% | 93,4% | -44,66% | 197,85% | 15,21% | 49,53% | 33,62% |
| Datum van publicatie | 14/01/21 | 13/01/22 | 12/01/23 | 18/01/24 | 16/01/25 | 15/01/26 | - | - |
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% | 68,89% | 69,48% | 69,59% |
| EBIT-marge (%) | 42,32% | 40,95% | 49,53% | 42,63% | 45,68% | 50,83% | 54,43% | 52,79% |
| EBT-marge (%) | 43,66% | 41,77% | 50,54% | 45,3% | 48,57% | 53,6% | 56,29% | 55,78% |
| Nettomarge (%) | 38,67% | 37,58% | 44,9% | 38,79% | 40,54% | 45,1% | 46,06% | 45,66% |
| FCF-marge (%) | 23,55% | 17,2% | 23,32% | 13,51% | 30,06% | 26,32% | 27,97% | 31,09% |
| Vrije kasstroom/nettoresultaat (%) | 60,91% | 45,76% | 51,93% | 34,84% | 74,17% | 58,36% | 60,73% | 68,08% |
Winstgevendheid | ||||||||
| ROA | 20,61% | 16,9% | 23,39% | 15,98% | 19,2% | 23,49% | 25,97% | 24,11% |
| ROE | 29,8% | 29,69% | 39,76% | 26,2% | 30,29% | 35,39% | 36,19% | 33,45% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Schuld/vrije kasstroom | - | - | - | - | - | - | - | - |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 37,87% | 52,87% | 47,82% | 43,94% | 33,03% | 33,4% | 33,85% | 30,25% |
| CAPEX / EBITDA (%) | 56,45% | 78,26% | 69,47% | 65,34% | 48,17% | 48,49% | 48,72% | 43,47% |
| CAPEX / FCF (%) | 160,81% | 307,44% | 205,08% | 325,11% | 109,86% | 126,92% | 121,02% | 97,3% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 31,73 | 42,89 | 62,12 | 47,9 | 70,43 | 87,73 | 114,2 | 138,1 |
| Variatie | - | 35,19% | 44,82% | -22,89% | 47,03% | 24,57% | 38,26% | 20,91% |
| Dividend per aandeel 1 | 10 | 11 | 11 | 13 | 16,99 | 20,3 | 24,3 | 29,71 |
| Variatie | - | 10% | 0% | 18,18% | 30,69% | 19,46% | 19,71% | 22,28% |
| Nettoactief per aandeel 1 | 71,33 | 83,62 | 113,6 | 133,4 | 165,4 | 209 | 276,7 | 360,9 |
| Variatie | - | 17,23% | 35,86% | 17,42% | 23,98% | 26,37% | 34,72% | 30,45% |
| WPA 1 | 19,98 | 23,01 | 39,2 | 32,34 | 45,25 | 66,25 | 89,68 | 106,1 |
| Variatie | - | 15,17% | 70,36% | -17,5% | 39,92% | 46,41% | 38,81% | 18,27% |
| Aantal aandelen (in duizend) | 25.930.380 | 25.930.380 | 25.930.380 | 25.932.071 | 25.932.733 | 25.932.524 | 25.932.524 | 25.932.524 |
| Datum van publicatie | 14/01/21 | 13/01/22 | 12/01/23 | 18/01/24 | 16/01/25 | 15/01/26 | - | - |
1TWD
Geschatte gegevens
| 2025 | 2026 * | |
|---|---|---|
| k/w-verhouding | 23,4x | 19,4x |
| PBR-ratio | 7,42x | 6,29x |
| EV/omzet | 10x | 8,55x |
| Dividendrendement | 1,17% | 1,4% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
AA
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
34
Laatste slotkoers
1.740,00TWD
Gemiddelde koersdoel
2.151,61TWD
Spread / Gemiddelde doel
+23,66%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers 2330
- Financiën TSMC (Taiwan Semiconductor Manufacturing Company)
Kies jouw editie
Alle financiële informatie op nationaal niveau
