Taiwan Semiconductor Manufacturing Company Limited (TSM) Return on Invested Capital (ROIC) - Discounting Cash Flows
TSM
Taiwan Semiconductor Manufacturing Company Limited
TSM (NYSE)

Estimated Value

%

* Values are not guaranteed, please do your own
research before making investment decisions.

Return on Invested Capital (ROIC)

The return on capital or invested capital in a business attempts to measure the return earned on capital invested in an investment.

Read more: Aswath Damodaran - Return Measures PDF

Interactive Assumptions

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Historical ROIC Values

Monetary values in USD

ROIC Formula

Return on Capital (ROIC) = After-tax Operating Income / Invested Capital

After-tax Operating Income or sometimes called Net Operating Profit After Tax (NOPAT) is calculated using the reported Earnings Before Interest and Taxes (EBIT) or Operating Income on the income statement adjusted for the tax liability.

After-tax Operating Income = Operating Income * (1 - Income Tax Rate)

There are two ways to calculate invested capital: One looks at the company's assets, and another looks at its financing from debt and equity. In this model, we are using the Asset based approach.

Invested Capital = Total Non-Current Assets + Total Current Assets - Total Current Liabilities - Cash and Equivalents

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
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
2015
Dec 31
Return on Invested Capital (ROIC) 32.29% 39.72% 33.44% 25.63% 36.94% 30.56% 33.73% 27.95% 30.33% 31.94% 32.6% 32.35%
After-tax Operating Income 20,819 46,985 33,150 26,083 31,757 20,966 17,609 11,314 11,458 11,300 10,002 8,385
Operating Income 24,235 56,821 40,262 30,016 36,577 23,447 20,150 12,459 12,544 12,974 11,634 9,704
Income Tax Rate 12.98% 17.31% 17.66% 13.1% 13.18% 10.58% 12.61% 9.19% 8.66% 12.9% 14.02% 13.59%
Invested Capital 63,293 118,292 99,142 101,760 85,959 68,611 52,209 40,482 37,781 35,381 30,680 25,922
Fixed (Non-Current) Assets 69,252 128,478 109,738 108,737 94,978 76,413 59,315 48,210 37,224 38,177 32,891 27,611
Current Assets 52,476 112,670 94,053 71,468 66,968 57,974 38,829 27,500 31,120 28,845 25,170 22,641
Current Liabilities 23,372 41,838 39,854 30,711 32,183 27,357 22,465 20,003 11,669 13,019 10,720 7,270
Cash 35,064 81,019 64,795 47,735 43,804 38,418 23,470 15,224 18,895 18,622 16,660 17,061
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