Schlusskurs
Andere Börsenplätze
|
% 5 Tage | % 1. Jan. | ||
1’065.00 TWD | +0.47% | -0.93% | +79.60% |
Voraussichtliche Gewinn- und Verlustrechnung: TSMC (Taiwan Semiconductor Manufacturing Company)
Steuerjahr: December | 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 | 2’876’958 | 3’608’707 | 4’264’427 |
Veränderung | - | 25.17% | 18.53% | 42.61% | -4.51% | 33.09% | 25.43% | 18.17% |
EBITDA 1 | 659’585 | 898’509 | 1’072’376 | 1’558’533 | 1’453’657 | 1’979’938 | 2’518’389 | 2’979’227 |
Veränderung | - | 36.22% | 19.35% | 45.33% | -6.73% | 36.2% | 27.2% | 18.3% |
Betriebsergebnis (EBIT) 1 | 372’701 | 566’784 | 649’981 | 1’121’279 | 921’466 | 1’304’967 | 1’702’660 | 2’030’507 |
Veränderung | - | 52.07% | 14.68% | 72.51% | -17.82% | 41.62% | 30.48% | 19.25% |
Gezahlte Zinsen 1 | -3’251 | -2’081 | -5’414 | -11’750 | -11’999 | -10’356 | -9’976 | -10’553 |
Gewinn vor Steuern (EBT) 1 | 389’850 | 584’777 | 663’126 | 1’144’191 | 979’170 | 1’379’931 | 1’773’014 | 2’096’534 |
Veränderung | - | 50% | 13.4% | 72.55% | -14.42% | 40.93% | 28.49% | 18.25% |
Nettoergebnis 1 | 345’264 | 517’885 | 596’540 | 1’016’530 | 838’498 | 1’164’522 | 1’507’909 | 1’774’244 |
Veränderung | - | 50% | 15.19% | 70.4% | -17.51% | 38.88% | 29.49% | 17.66% |
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: Diciembre | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Nettoverschuldung 1 | -408’026 | -314’907 | -335’431 | -707’836 | -764’452 | -1’028’026 | -1’660’640 | -2’572’144 |
Veränderung | - | -177.18% | -206.52% | -311.02% | -208% | -234.48% | -261.54% | -254.89% |
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: Diciembre | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
CAPEX Investitionsaufwand 1 | 460’420 | 507’239 | 839’196 | 1’082’672 | 949’820 | 990’989 | 1’171’913 | 1’306’082 |
Veränderung | - | 10.17% | 65.44% | 29.01% | -12.27% | 4.33% | 18.26% | 11.45% |
Free Cashflow (FCF) 1 | 154’720 | 315’430 | 272’965 | 527’927 | 292’150 | 704’925 | 992’461 | 1’372’193 |
Veränderung | - | 103.87% | -13.46% | 93.4% | -44.66% | 141.29% | 40.79% | 38.26% |
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: Diciembre | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Rentabilität | ||||||||
EBITDA-Marge (%) | 61.64% | 67.09% | 67.55% | 68.84% | 67.24% | 68.82% | 69.79% | 69.86% |
EBIT-Marge (%) | 34.83% | 42.32% | 40.95% | 49.53% | 42.63% | 45.36% | 47.18% | 47.61% |
EBT-Marge (%) | 36.44% | 43.66% | 41.77% | 50.54% | 45.3% | 47.96% | 49.13% | 49.16% |
Nettogewinn (%) | 32.27% | 38.67% | 37.58% | 44.9% | 38.79% | 40.48% | 41.79% | 41.61% |
FCF-Marge N (%) | 14.46% | 23.55% | 17.2% | 23.32% | 13.51% | 24.5% | 27.5% | 32.18% |
FCF / Nettogewinn (%) | 44.81% | 60.91% | 45.76% | 51.93% | 34.84% | 60.53% | 65.82% | 77.34% |
Rentabilität | ||||||||
ROA | 15.86% | 20.61% | 16.9% | 23.39% | 15.98% | 18.96% | 20.89% | 21.36% |
ROE | 20.9% | 29.8% | 29.69% | 39.76% | 26.2% | 29.51% | 31.03% | 29.99% |
Finanzielle Gesundheit | ||||||||
Verschuldungsgrad (Verbindlichkeiten/EBITDA) | - | - | - | - | - | - | - | - |
Verschuldung / Free Cashflow | - | - | - | - | - | - | - | - |
Kapitalintensität | ||||||||
CAPEX / Umsatz (%) | 43.03% | 37.87% | 52.87% | 47.82% | 43.94% | 34.45% | 32.47% | 30.63% |
CAPEX / EBITDA (%) | 69.8% | 56.45% | 78.26% | 69.47% | 65.34% | 50.05% | 46.53% | 43.84% |
CAPEX / FCF (%) | 297.58% | 160.81% | 307.44% | 205.08% | 325.11% | 140.58% | 118.08% | 95.18% |
Elemente pro Aktie | ||||||||
Cashflow pro Aktie 1 | 23.73 | 31.73 | 42.89 | 62.12 | 47.9 | 67.35 | 85.47 | 98.36 |
Veränderung | - | 33.69% | 35.19% | 44.82% | -22.89% | 40.62% | 26.9% | 15.08% |
Dividende pro Aktie 1 | 9.5 | 10 | 11 | 11 | 13 | 14.96 | 17.32 | 20.09 |
Veränderung | - | 5.26% | 10% | 0% | 18.18% | 15.06% | 15.81% | 15.96% |
Buchwert je Aktie 1 | 62.53 | 71.33 | 83.62 | 113.6 | 133.4 | 164.1 | 206.8 | 256.8 |
Veränderung | - | 14.08% | 17.23% | 35.86% | 17.42% | 23% | 26.04% | 24.15% |
Gewinn pro Aktie 1 | 13.32 | 19.98 | 23.01 | 39.2 | 32.34 | 44.95 | 58.07 | 68.9 |
Veränderung | - | 50% | 15.17% | 70.36% | -17.5% | 38.98% | 29.19% | 18.67% |
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 | 23.6x | 18.3x |
KBV | 6.46x | 5.13x |
EV / Sales | 9.2x | 7.16x |
Rendite | 1.41% | 1.63% |
Gewinn pro Aktie & Dividende
Historische Entwicklung KGV
Entwicklung der Dividendenrendite
Quartalsumsätze - Abweichungsrate
- Börse
- Aktien
- 2330 Aktie
- Finanzen TSMC (Taiwan Semiconductor Manufacturing Company)
MarketScreener is also available in this country: United States.
Switch edition