AnnualReportAI — Business Intelligence
Financial & Valuation Intelligence™

TSMC

NASDAQ
TSM
Sector: Technology· Semiconductors
Current Price
$412.4
Market Cap
$5.03 T
AI Financial Summary

TSMC (TSM) demonstrates strong financial performance with consistent revenue and profit growth. Despite high valuation metrics, the company maintains robust profitability, indicating efficient operations. However, the current price is significantly above the calculated fair value, suggesting a need for careful business analysis regarding market expectations.

Business Performance (CAGR)

10 Years
Revenue
15.1%
PAT
17.2%
EPS
17.2%
Book Value
14.6%
Free Cash Flow
—

Valuation Snapshot

P/E142.4
P/B38.5
EV/EBITDA67.3
P/S57
Div Yield0.00%

Financial Health

Debt to Equity—
Interest Coverage134.9x
Current Ratio—
Cash & Investments$2.12 T

Profitability Metrics

ROE
27.0%
ROCE
—
ROA
17.3%
EBITDA Mgn
48.9%
Op Margin
48.9%
Net Margin
40.0%

Cash Flow Intelligence

Operating Cash Flow—
Free Cash Flow—
Cash Conversion—
FCF Margin—

Intrinsic Value

Premium
Estimated Intrinsic Value
████████
Current Price$412.4
Margin of Safety██.██%
Unlock with Premium

Estimated Intrinsic Value & DCF Fair Value are available with Premium plans.

AI Business Verdict

TSMC exhibits robust growth and superior profitability, underpinned by strong operational efficiency. However, its current market valuation is exceptionally high and considerably exceeds the calculated intrinsic value, warranting careful consideration for long-term value creation. The lower scores in business quality, financial strength, and capital allocation, along with missing financial data, suggest areas for deeper scrutiny. The company's future performance hinges on sustaining its growth trajectory and justifying its premium valuation through continued innovation and market leadership.

  • Strong revenue and profit growth as evidenced by CAGRs of over 15% and 17%, respectively.
  • High profitability with a Net Margin of close to 40% and Operating Margin of nearly 49%.
  • Excellent interest coverage ratio of 134.94x, indicating financial stability.
  • Consistent and strong Return on Equity (ROE) averaging above 20% over the past years.

Balance Sheet

AI-Powered Analysis
Balance Sheet Strength™
65/100
Good

TSMC maintains a balanced sheet with adequate liquidity and manageable leverage.

AI Confidence
78%
Stability
61
Flexibility
71
Strength Factors
Liquidity55
Leverage55
Working Capital82
Asset Quality50
Shareholder Strength83
Financial Stability61
Financial Flexibility™
71/100
Good

Capacity to fund growth, withstand downturns and return capital.

Total Assets
Not Available
Total Liabilities
Not Available
Shareholder Equity
$130.51 B
▲ 15.7% YoY
Net Cash Position
+$2.12 T
Excellent
Debt / Equity
Not Available
Elevated
Enterprise Value
$2.91 T
Capital Structure
Assets
Not Available
Equity
$130.51 B (Not Available)
Liabilities
Not Available (Not Available)
Debt Intelligence™
Debt vs Cash Trend
Debt / EquityNot Available
Interest Coverage134.9x
Debt / EBITDANot Available
Net DebtNot Available
Debt Trend (5Y)Not Available
Debt MaturityWell Staggered
Liquidity Intelligence™
Current RatioNot Available
Quick RatioNot Available
Cash RatioNot Available
Working Capital$2.13 T
Operating Cash CoverageGood
Short-term LiquidityAdequate
Working Capital Intelligence™
CCC Trend
Receivable DaysNot Available
Inventory Days36
Payable DaysNot Available
Cash Conversion Cycle36 days
Asset Quality (% of Total Assets)
Cash & InvestmentsNot Available
Property, Plant & Equip.Not Available
ReceivablesNot Available
InventoryNot Available
GoodwillNot Available
Intangible AssetsNot Available
Other AssetsNot Available
Shareholder Strength™
Strength Radar
Book Value CAGR (5Y)14.6%
Net Worth CAGR (5Y)14.6%
Retained EarningsStrong
Equity Dilution0.00%
Buyback EfficiencyStrong
Dividend Sustain.Adequate
Balance Sheet Evolution
Annual
Balance Sheet Risk Monitor
Debt RiskElevated
Liquidity RiskElevated
Working Capital RiskLow
Refinancing RiskModerate
Asset Quality RiskElevated
Dilution RiskLow
Contingent LiabilityLow
Overall Balance Sheet RiskModerate
Balance Sheet Stress Test™
Economic Slowdown59
Acquisition Capacity66
High Interest Rates96
Dividend Sustainability77
Revenue Decline63
Cash Flow Resilience67
Expansion Capacity76
Overall Resilience Score
72/100
Strong Resilience
AI Balance Sheet Commentary
Overall Assessment
  • TSMC maintains a balanced sheet with adequate liquidity and manageable leverage.
What Stands Out
  • Net cash position — debt fully covered by cash & investments
  • Strong shareholder equity growth
  • High interest coverage
Areas To Monitor
  • Working capital cycle trends
  • Future capital allocation discipline
  • Macro environment sensitivity
Financial data based on consolidated numbers and TTM · Source: Company Filings, Annual Report AI Analysis · Data as of: 31/03/2024