Taiwan Semiconductor Manufacturing Company Limited (TSM) Annual Margin Report - Discounting Cash Flows
TSM
Taiwan Semiconductor Manufacturing Company Limited
TSM (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 11
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 75,353 114,831 88,143 70,416 73,850 57,264 47,613
Revenue Growth Rate 22.19% 30.28% 25.17% -4.65% 28.96% 20.27% 33.11%
Cost of Revenue 32,970 47,108 38,675 32,138 29,866 27,700 22,331
Gross Profit 42,383 67,723 49,468 38,278 43,985 29,564 25,282
Gross Margin 55.62% 58.98% 56.12% 54.36% 59.56% 51.63% 53.1%
Operating Income 34,546 56,821 40,262 30,016 36,577 23,447 20,150
Operating Margin 45.1% 49.48% 45.68% 42.63% 49.53% 40.95% 42.32%
Net Income 30,774 49,707 35,277 27,745 32,390 21,369 18,158
Net Margin 40.34% 43.29% 40.02% 39.4% 43.86% 37.32% 38.14%

Monetary values in USD

amounts except #

Average LTM
Jan 11
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 75,353 114,831 88,143 70,416 73,850 57,264 47,613
Cash From Operating Activities Margin 63.82% 59.75% 63.1% 57.45% 71.14% 70.06% 61.43%
Cash From Operating Activities 47,764 68,608 55,614 40,456 52,539 40,120 29,247
Free Cash Flow Margin 21.64% 24.5% 30.06% 13.26% 23.01% 16.55% 22.49%
Free Cash Flow 16,859 28,139 26,500 9,335 16,995 9,478 10,708
Depreciation and Amortization Margin 22.09% 14.35% 22.9% 24.62% 19.31% 26.61% 24.77%
Depreciation and Amortization 15,883 16,482 20,185 17,336 14,264 15,237 11,793
Capital Expenditure Margin -42.18% -35.24% -33.03% -44.2% -48.13% -53.51% -38.94%
Capital Expenditure -30,905 -40,469 -29,114 -31,121 -35,545 -30,643 -18,539
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program