Last Price$173.0(4.2%)
Market Cap$917.5B
EV/EBIT LTM
28.4x
5Y avg
20.3x
Semiconductors industry
median
11.1x
Stock quality & Intrinsic value
8/10
2.2% undervalued
Taiwan Semiconductor Manufacturing Company Limited EV/EBIT LTM
Annual
Quarterly
Daily
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EV/EBIT LTM | 0.0x | 13.6x | 15.8x | 9.2x | 23.7x | 11.6x | 13.1x | 15.1x | 13.2x | 14.3x | 10.9x | 13.0x | 14.9x | 14.1x | 24.1x | 29.1x | 27.1x | 11.5x | 16.2x | 28.4x |
Overvalued or undervalued?
Check the intrinsic value for TSM
and see if it's the right time to invest.
Taiwan Semiconductor Manufacturing Company Limited (TSM) EV/EBIT LTM comparison analysis
General
LTM EV/EBIT LTM
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Taiwan Semiconductor Manufacturing Company LimitedTSM
21.7x
29.9%
33.6%
40.5%
Median Peer Set
35.2x
11.2%
(1.7%)
21.7%
Arm Holdings plc American Depositary SharesARM
300.3x
20.7%
(41.2%)
9.5%
Advanced Micro Devices, Inc.AMD
84.2x
13.7%
90.6%
6.4%
Broadcom Inc.AVGO
66.8x
44.0%
(60.8%)
11.4%
Analog Devices, Inc.ADI
61.5x
(23.4%)
(50.0%)
17.3%
NVIDIA CorporationNVDA
35.4x
114.2%
145.5%
55.8%
Texas Instruments IncorporatedTXN
35.1x
(10.7%)
(26.2%)
30.7%
ASML Holding N.V.ASML
29.2x
2.6%
(3.3%)
26.8%
Micron Technology, Inc.MU
25.5x
61.6%
N/A
3.1%
QUALCOMM IncorporatedQCOM
16.4x
8.8%
40.5%
26.0%
Applied Materials, Inc.AMAT
15.6x
2.5%
6.4%
26.4%
TSM key stats
USD
TWD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 8,239.4 3.8% | 9,702.8 17.8% | 9,796.0 1.0% | 10,583.9 8.0% | 8,944.6 (15.5%) | 13,306.4 48.8% | 14,522.5 9.1% | 16,901.1 16.4% | 20,095.8 18.9% | 25,137.7 25.1% | 26,539.3 5.6% | 29,379.1 10.7% | 32,089.5 9.2% | 34,207.1 6.6% | 34,617.6 1.2% | 45,489.9 31.4% | 56,818.6 24.9% | 76,138.5 34.0% | 69,340.4 (8.9%) | 90,043.9 29.9% |
| Cost of Goods Sold (COGS) | 4,585.8 | 4,939.8 | 5,473.9 | 6,080.8 | 5,033.1 | 6,739.3 | 7,920.8 | 8,978.5 | 10,638.9 | 12,690.2 | 13,627.1 | 14,662.4 | 15,844.3 | 17,694.2 | 18,677.1 | 21,334.9 | 27,484.8 | 30,791.1 | 31,647.2 | 39,509.1 |
% margin | 3,653.6 44.3% | 4,762.9 49.1% | 4,322.1 44.1% | 4,503.2 42.5% | 3,911.5 43.7% | 6,567.1 49.4% | 6,601.7 45.5% | 7,922.6 46.9% | 9,456.9 47.1% | 12,447.5 49.5% | 12,912.2 48.7% | 14,716.8 50.1% | 16,245.2 50.6% | 16,513.0 48.3% | 15,940.5 46.0% | 24,154.9 53.1% | 29,333.8 51.6% | 45,347.5 59.6% | 37,693.2 54.4% | 50,534.8 56.1% |
| Operating Expenses | 841.8 | 872.6 | 929.9 | 1,185.4 | 1,130.1 | 1,518.5 | 1,785.6 | 1,944.4 | 2,409.7 | 2,665.8 | 2,789.7 | 3,003.9 | 3,551.2 | 3,742.0 | 3,861.4 | 4,903.0 | 6,057.0 | 7,637.0 | 8,136.0 | 9,404.8 |
| Research & Development Expenses (R&D) | 433.2 | 491.4 | 544.9 | 682.4 | 653.1 | 942.2 | 1,150.4 | 1,311.5 | 1,619.7 | 1,872.5 | 2,062.2 | 2,207.0 | 2,650.5 | 2,848.9 | 2,957.7 | 3,718.9 | 4,464.7 | 5,490.8 | 5,849.8 | 6,352.2 |
| Selling, General & Administrative Expenses (SG&A) | 408.6 | 381.2 | 385.0 | 503.0 | 477.1 | 576.3 | 635.3 | 632.9 | 789.2 | 791.5 | 721.2 | 796.4 | 892.0 | 870.8 | 908.7 | 1,208.2 | 1,592.4 | 2,133.8 | 2,292.3 | 3,014.3 |
% margin | 2,811.8 34.1% | 3,890.3 40.1% | 3,392.2 34.6% | 3,317.8 31.3% | 2,781.3 31.1% | 5,048.5 37.9% | 4,816.1 33.2% | 5,978.1 35.4% | 7,049.6 35.1% | (9,750.5) (38.8%) | (10,069.6) (37.9%) | (11,714.3) (39.9%) | 12,657.9 39.4% | 12,723.6 37.2% | 12,058.1 34.8% | 19,251.9 42.3% | 23,264.9 40.9% | 37,710.5 49.5% | 29,557.2 42.6% | 41,130.0 45.7% |
| Interest Income | 0.0 | 0.0 | 0.0 | 170.3 | 78.7 | 52.8 | 50.3 | 29.3 | 61.8 | 90.0 | 129.9 | 195.8 | 310.7 | 487.4 | 523.8 | 306.3 | 204.3 | 754.1 | 1,934.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 19.5 | 11.8 | 13.5 | 21.3 | 32.0 | 89.1 | 106.6 | 100.4 | 102.5 | 109.3 | 101.2 | 105.2 | 70.7 | 193.8 | 395.2 | 384.9 | 0.0 |
| Pre-tax Income | 2,913.6 | 4,076.7 | 3,693.4 | 3,541.3 | 2,887.2 | 5,400.4 | 4,935.6 | 6,209.0 | 7,253.5 | 9,955.0 | 11,025.5 | 11,962.3 | 13,005.1 | 13,184.2 | 12,612.8 | 19,863.1 | 23,735.4 | 38,481.1 | 31,412.8 | 43,736.6 |
% effective tax rate | 19.5 0.7% | 237.6 5.8% | 355.6 9.6% | 347.8 9.8% | 181.4 6.3% | 253.4 4.7% | 363.7 7.4% | 590.7 9.5% | 924.6 12.7% | 1,262.6 12.7% | 1,380.4 12.5% | 1,599.9 13.4% | 1,739.5 13.4% | 1,536.5 11.7% | 1,439.8 11.4% | 2,262.8 11.4% | 2,364.3 10.0% | 4,281.0 11.1% | 4,535.7 14.4% | 7,261.5 16.6% |
% margin | 2,892.4 35.1% | 3,882.5 40.0% | 3,314.9 33.8% | 3,174.8 30.0% | 2,698.3 30.2% | 5,125.6 38.5% | 4,563.4 31.4% | 5,618.3 33.2% | 6,333.2 31.5% | 8,696.2 34.6% | 9,645.7 36.3% | 10,359.5 35.3% | 11,264.4 35.1% | 11,645.9 34.0% | 11,170.4 32.3% | 17,348.4 38.1% | 21,202.4 37.3% | 33,393.7 43.9% | 27,320.6 39.4% | 36,501.2 40.5% |
| EPS | 0.11 | 0.15 | 0.12 | 0.12 | 0.10 | 0.21 | 0.18 | 0.22 | 0.24 | 0.34 | 0.37 | 0.40 | 0.43 | 0.45 | 0.43 | 0.68 | 0.82 | 1.32 | 1.05 | 1.41 |
| Diluted EPS | 0.11 | 0.15 | 0.12 | 0.12 | 0.10 | 0.21 | 0.18 | 0.22 | 0.24 | 0.34 | 0.37 | 0.40 | 0.43 | 0.45 | 0.43 | 0.68 | 0.82 | 1.32 | 1.05 | 1.41 |
% margin | 5,108.9 62.0% | 6,142.8 63.3% | 5,738.8 58.6% | 5,857.2 55.3% | 5,341.9 59.7% | 8,126.1 61.1% | 8,588.0 59.1% | 10,548.6 62.4% | 12,466.2 62.0% | 16,530.4 65.8% | 17,996.5 67.8% | 18,893.7 64.3% | 21,556.9 67.2% | 22,886.9 66.9% | 21,907.6 63.3% | 31,079.5 68.3% | 38,847.5 68.4% | 53,319.6 70.0% | 48,714.4 70.3% | 61,750.0 68.6% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Taiwan Semiconductor Manufacturing Company Limited's EV/EBIT LTM?
As of today, Microsoft Corp's last 12-month EV/EBIT LTM is 28.4x, based on the financial report for Dec 30, 2024 (Q4’2024). The average annual EV/EBIT LTM for Taiwan Semiconductor Manufacturing Company Limited have been 20.8x over the past three years, and 21.3x over the past five years.
2) Is Taiwan Semiconductor Manufacturing Company Limited's EV/EBIT LTM Good?
As of today, Taiwan Semiconductor Manufacturing Company Limited's EV/EBIT LTM is 28.4x, which is higher than industry median of 11.1x. It indicates that Taiwan Semiconductor Manufacturing Company Limited's EV/EBIT LTM is Bad.