Schlusskurs
Andere Börsenplätze
|
% 5 Tage | % 1. Jan. | ||
977.00 TWD | +0.51% | -2.30% | +64.76% |
04.10. | Sektor-Update: Tech-Aktien legen am Freitag vor der Glocke zu | MT |
04.10. | Sektor-Update: Technologie | MT |
Voraussichtliche Gewinn- und Verlustrechnung: TSMC (Taiwan Semiconductor Manufacturing Company)
Steuerjahr: Dicembre | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Umsatz 1 | 1’069’985 | 1’339’255 | 1’587’415 | 2’263’891 | 2’161’740 | 2’810’369 | 3’492’356 | 4’131’631 |
Veränderung | - | 25.17% | 18.53% | 42.61% | -4.51% | 30% | 24.27% | 18.3% |
EBITDA 1 | 659’585 | 898’509 | 1’072’376 | 1’558’533 | 1’453’657 | 1’895’937 | 2’401’397 | 2’809’916 |
Veränderung | - | 36.22% | 19.35% | 45.33% | -6.73% | 30.43% | 26.66% | 17.01% |
Betriebsergebnis (EBIT) 1 | 372’701 | 566’784 | 649’981 | 1’121’279 | 921’466 | 1’217’262 | 1’581’261 | 1’902’465 |
Veränderung | - | 52.07% | 14.68% | 72.51% | -17.82% | 32.1% | 29.9% | 20.31% |
Gezahlte Zinsen 1 | -3’251 | -2’081 | -5’414 | -11’750 | -11’999 | -10’889 | -10’577 | - |
Gewinn vor Steuern (EBT) 1 | 389’850 | 584’777 | 663’126 | 1’144’191 | 979’170 | 1’286’307 | 1’632’542 | 1’943’056 |
Veränderung | - | 50% | 13.4% | 72.55% | -14.42% | 31.37% | 26.92% | 19.02% |
Nettoergebnis 1 | 345’264 | 517’885 | 596’540 | 1’016’530 | 838’498 | 1’090’864 | 1’404’348 | 1’660’333 |
Veränderung | - | 50% | 15.19% | 70.4% | -17.51% | 30.1% | 28.74% | 18.23% |
Datum der Veröffentlichung | 16.01.20 | 14.01.21 | 13.01.22 | 12.01.23 | 18.01.24 | - | - | - |
Vorläufige Bilanz: TSMC (Taiwan Semiconductor Manufacturing Company)
Steuerjahr: Dicembre | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Nettoverschuldung 1 | -408’026 | -314’907 | -335’431 | -707’836 | -764’452 | -975’943 | -1’575’295 | -2’581’508 |
Veränderung | - | -177.18% | -206.52% | -311.02% | -208% | -227.67% | -261.41% | -263.87% |
Datum der Veröffentlichung | 16.01.20 | 14.01.21 | 13.01.22 | 12.01.23 | 18.01.24 | - | - | - |
Prognostizierter Cashflow: TSMC (Taiwan Semiconductor Manufacturing Company)
Steuerjahr: Dicembre | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
CAPEX Investitionsaufwand 1 | 460’420 | 507’239 | 839’196 | 1’082’672 | 949’820 | 992’399 | 1’142’229 | 1’270’958 |
Veränderung | - | 10.17% | 65.44% | 29.01% | -12.27% | 4.48% | 15.1% | 11.27% |
Free Cashflow (FCF) 1 | 154’720 | 315’430 | 272’965 | 527’927 | 292’150 | 680’453 | 938’582 | 1’331’749 |
Veränderung | - | 103.87% | -13.46% | 93.4% | -44.66% | 132.91% | 37.94% | 41.89% |
Datum der Veröffentlichung | 16.01.20 | 14.01.21 | 13.01.22 | 12.01.23 | 18.01.24 | - | - | - |
Voraussichtliche Finanzkennzahlen: TSMC (Taiwan Semiconductor Manufacturing Company)
Steuerjahr: Dicembre | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Rentabilität | ||||||||
EBITDA-Marge (%) | 61.64% | 67.09% | 67.55% | 68.84% | 67.24% | 67.46% | 68.76% | 68.01% |
EBIT-Marge (%) | 34.83% | 42.32% | 40.95% | 49.53% | 42.63% | 43.31% | 45.28% | 46.05% |
EBT-Marge (%) | 36.44% | 43.66% | 41.77% | 50.54% | 45.3% | 45.77% | 46.75% | 47.03% |
Nettogewinn (%) | 32.27% | 38.67% | 37.58% | 44.9% | 38.79% | 38.82% | 40.21% | 40.19% |
FCF-Marge N (%) | 14.46% | 23.55% | 17.2% | 23.32% | 13.51% | 24.21% | 26.88% | 32.23% |
FCF / Nettogewinn (%) | 44.81% | 60.91% | 45.76% | 51.93% | 34.84% | 62.38% | 66.83% | 80.21% |
Rentabilität | ||||||||
ROA | 15.86% | 20.61% | 16.9% | 23.39% | 15.98% | 17.89% | 19.8% | 19.94% |
ROE | 20.9% | 29.8% | 29.69% | 39.76% | 26.2% | 27.93% | 29.51% | 28.56% |
Finanzielle Gesundheit | ||||||||
Verschuldungsgrad (Verbindlichkeiten/EBITDA) | - | - | - | - | - | - | - | - |
Verschuldung / Free Cashflow | - | - | - | - | - | - | - | - |
Kapitalintensität | ||||||||
CAPEX / Umsatz (%) | 43.03% | 37.87% | 52.87% | 47.82% | 43.94% | 35.31% | 32.71% | 30.76% |
CAPEX / EBITDA (%) | 69.8% | 56.45% | 78.26% | 69.47% | 65.34% | 52.34% | 47.57% | 45.23% |
CAPEX / FCF (%) | 297.58% | 160.81% | 307.44% | 205.08% | 325.11% | 145.84% | 121.7% | 95.44% |
Elemente pro Aktie | ||||||||
Cashflow pro Aktie 1 | 23.73 | 31.73 | 42.89 | 62.12 | 47.9 | 65.45 | 80.17 | 91.04 |
Veränderung | - | 33.69% | 35.19% | 44.82% | -22.89% | 36.64% | 22.5% | 13.56% |
Dividende pro Aktie 1 | 9.5 | 10 | 11 | 11 | 13 | 14.97 | 18.16 | 19.15 |
Veränderung | - | 5.26% | 10% | 0% | 18.18% | 15.14% | 21.3% | 5.49% |
Buchwert je Aktie 1 | 62.53 | 71.33 | 83.62 | 113.6 | 133.4 | 163.3 | 201 | 247.8 |
Veränderung | - | 14.08% | 17.23% | 35.86% | 17.42% | 22.38% | 23.12% | 23.29% |
Gewinn pro Aktie 1 | 13.32 | 19.98 | 23.01 | 39.2 | 32.34 | 41.99 | 53.91 | 64.28 |
Veränderung | - | 50% | 15.17% | 70.36% | -17.5% | 29.83% | 28.41% | 19.23% |
Anz. der Aktien (in Tausend) | 25’930’380 | 25’930’380 | 25’930’380 | 25’930’380 | 25’932’071 | 25’932’733 | 25’932’733 | 25’932’733 |
Datum der Veröffentlichung | 16.01.20 | 14.01.21 | 13.01.22 | 12.01.23 | 18.01.24 | - | - | - |
2024 * | 2025 * | |
---|---|---|
KGV | 23.3x | 18.1x |
KBV | 5.98x | 4.86x |
EV / Sales | 8.67x | 6.8x |
Rendite | 1.53% | 1.86% |
Gewinn pro Aktie & Dividende
Historische Entwicklung KGV
Entwicklung der Dividendenrendite
- Börse
- Aktien
- 2330 Aktie
- Finanzen TSMC (Taiwan Semiconductor Manufacturing Company)
MarketScreener is also available in this country: United States.
Switch edition