TSMC TSM(TAIWAN SEMICONDUCTOR MANUFACTURING CO LTD) | 재무제표

TSMC

TSM

NYSE

434.67

+ 4.41 (+1.02%) 26.09/18, USD

최근 실적발표 26. 08/14

연환산 연간 분기

손익계산서 * 단위 : 천만달러(TWD)

	26.06/30	26.03/31	25.12/31	25.09/30	25.06/30	25.03/31	24.12/31	24.09/30	24.06/30	24.03/31	23.12/31	23.09/30	23.06/30	23.03/31	22.12/31	22.09/30	22.06/30	22.03/31	21.12/31	21.09/30	21.06/30	21.03/31	20.12/31	20.09/30	20.06/30	20.03/31	19.12/31	19.09/30	19.06/30	19.03/31	18.12/31	18.09/30	18.06/30	18.03/31	17.12/31	17.09/30	17.06/30	17.03/31	16.12/31	16.09/30	16.06/30
매출액	444,049	410,390	380,905	363,143	340,120	314,092	289,431	265,138	243,842	224,575	216,174	216,174	222,815	228,145	226,389	207,655	187,808	171,608	158,742	151,076	145,252	139,107	133,926	129,496	123,158	116,188	106,999	104,252	100,982	100,210	103,147	101,927	101,103	99,161	97,745	96,210	97,040	97,836	94,794	88,923	84,133
매출원가	158,836	156,471	152,776	148,974	140,871	133,767	126,995	120,763	113,738	104,263	98,663	92,921	92,177	91,980	91,554	88,662	84,590	81,318	76,788	72,680	69,083	65,088	62,813	61,976	60,742	59,874	57,728	57,102	55,437	53,874	53,349	52,062	50,988	49,329	48,262	46,888	47,101	47,338	47,308	45,257	43,439
매출총이익	285,214	253,919	228,129	214,169	199,249	180,324	162,435	144,374	130,104	120,312	117,511	123,253	130,638	136,165	134,836	118,993	103,217	90,290	81,954	78,396	76,169	74,019	71,113	67,520	62,415	56,313	49,270	47,150	45,545	46,336	49,799	49,866	50,116	49,832	49,483	49,323	49,939	50,498	47,486	43,666	40,694
판매관리비	9,944	9,683	9,922	10,500	10,727	10,628	9,689	8,899	8,027	7,456	7,146	7,020	6,984	6,704	6,345	5,914	5,271	4,870	4,449	3,723	3,765	3,657	3,557	3,650	3,270	2,984	2,809	2,594	2,478	2,556	2,625	2,672	2,696	2,673	2,717	2,676	2,739	2,718	2,570	2,403	2,259
연구개발비	26,950	25,764	24,643	23,880	22,784	21,462	20,418	19,736	19,572	18,932	18,237	17,655	16,839	16,637	16,326	15,091	13,880	13,003	12,474	12,244	12,125	11,527	10,949	10,518	9,947	9,597	9,142	8,947	8,739	8,588	8,590	8,342	8,258	8,175	8,073	7,948	7,716	7,500	7,121	6,691	6,467
영업이익	249,116	218,798	193,609	179,690	165,698	148,012	132,205	115,655	102,384	93,925	92,147	98,630	106,856	112,873	112,128	97,901	83,969	72,323	64,998	62,427	60,330	58,879	56,678	53,401	49,189	43,697	37,270	35,546	34,281	35,105	38,374	38,555	38,835	38,716	38,556	38,661	39,481	40,284	37,799	34,603	31,815
EBITDA	336,897	299,070	274,460	260,870	247,227	226,100	207,999	189,044	172,775	159,515	152,422	153,733	157,010	161,037	159,271	144,465	130,134	117,357	109,032	105,225	102,042	97,385	91,829	85,590	78,564	73,444	67,992	67,099	66,430	66,748	69,309	68,841	68,769	67,302	65,959	64,551	63,832	64,285	61,297	58,150	55,654
영업외이익	18,893	12,432	12,041	11,544	11,348	10,198	9,514	9,083	8,179	7,501	7,056	6,190	5,435	4,517	3,417	2,530	1,963	1,774	1,795	1,869	2,012	2,099	1,978	2,019	2,003	1,958	2,033	2,014	1,925	1,783	1,681	1,553	1,446	1,439	1,389	1,313	1,264	1,186	1,116	1,182	1,486
법인세	45,147	39,137	34,653	32,856	31,405	27,716	24,832	18,594	15,798	13,229	12,829	16,371	16,829	16,415	15,078	11,105	9,270	7,879	7,016	7,301	7,338	7,460	7,374	5,299	4,648	4,413	3,584	3,099	2,955	3,108	3,444	4,576	4,653	5,108	5,112	5,494	5,583	5,686	5,412	5,138	4,799
중단손익	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
순이익	221,681	190,852	169,760	157,193	144,489	129,446	115,838	105,054	93,629	87,024	85,174	87,208	94,195	99,718	99,292	88,268	75,807	65,540	59,236	56,593	54,699	53,286	51,074	49,925	46,301	40,954	35,395	34,113	32,914	33,466	36,305	35,232	35,317	34,715	34,500	34,149	34,833	35,456	33,171	30,316	28,173

재무상태표 * 단위 : 천만달러(TWD)

	26.06/30	26.03/31	25.12/31	25.09/30	25.06/30	25.03/31	24.12/31	24.09/30	24.06/30	24.03/31	23.12/31	23.09/30	23.06/30	23.03/31	22.12/31	22.09/30	22.06/30	22.03/31	21.12/31	21.09/30	21.06/30	21.03/31	20.12/31	20.09/30	20.06/30	20.03/31	19.12/31	19.09/30	19.06/30	19.03/31	18.12/31	18.09/30	18.06/30	18.03/31	17.12/31	17.09/30	17.06/30	17.03/31	16.12/31	16.09/30	16.06/30
현금성자산	313,422	303,564	276,786	247,076	236,452	239,480	212,763	188,678	179,913	169,820	146,543	131,181	127,672	138,523	134,281	129,601	125,319	115,159	106,499	85,381	74,798	66,473	66,017	60,420	46,761	43,078	45,540	45,243	64,970	64,567	57,782	48,873	63,223	57,778	55,339	40,808	57,047	56,473	54,125	46,397	62,236
단기투자	46,383	41,735	36,044	33,432	31,911	36,782	35,752	31,612	28,513	25,719	24,938	26,642	23,890	22,996	24,463	22,763	19,727	14,642	14,008	13,598	13,530	14,706	14,198	14,787	14,784	14,147	13,906	15,017	12,985	12,510	13,594	13,034	13,005	11,823	10,319	9,881	9,091	9,836	9,495	5,885	5,293
매출채권등	44,213	36,469	28,206	30,787	23,825	24,395	27,209	25,005	21,261	20,206	20,201	22,291	19,355	14,812	23,141	26,161	22,459	21,349	19,836	18,724	17,997	16,753	14,609	16,262	15,218	14,648	13,982	14,548	11,767	10,679	12,926	12,960	9,138	10,791	12,249	11,889	11,186	10,916	12,945	12,944	11,327
재고자산	38,553	31,145	28,811	28,869	30,419	29,339	28,787	29,288	27,249	26,712	25,100	26,209	23,433	21,607	22,115	21,834	21,744	20,012	19,310	18,223	17,044	15,457	13,735	10,951	8,579	7,828	8,298	9,669	10,823	10,868	10,323	10,534	9,903	8,522	7,388	7,389	6,101	5,039	4,868	5,388	6,071
장기투자	1,813	16,657	3,803	14,898	3,416	16,079	14,887	12,733	14,022	13,847	12,927	11,635	9,461	6,991	6,861	7,580	6,444	4,574	2,918	2,773	1,934	2,913	2,762	2,652	2,292	3,103	3,009	3,014	2,932	3,004	2,921	2,980	2,884	3,438	4,144	1,702	1,898	1,994	4,600	4,991	5,340
유형자산	435,778	400,065	373,576	354,261	343,006	344,211	327,511	311,130	314,537	309,199	310,490	317,392	298,883	287,542	273,575	245,384	228,261	213,725	200,785	186,186	175,530	169,083	158,332	152,526	151,460	145,994	136,961	121,546	116,091	112,670	107,205	104,852	103,427	105,537	106,254	106,576	107,763	103,736	99,778	93,493	87,587
무형자산	2,408	2,473	2,495	2,556	2,471	2,545	2,628	2,208	2,243	2,224	2,277	2,341	2,385	2,430	2,600	2,671	2,721	2,562	2,682	2,564	2,654	2,501	2,577	2,634	2,740	2,723	2,065	1,809	1,750	1,797	1,700	1,399	1,379	1,367	1,418	1,484	1,412	1,428	1,462	1,463	1,407
이연세자산	6,289	6,533	6,294	6,210	6,500	6,667	6,594	6,594	6,516	6,373	6,418	7,103	6,838	6,878	6,919	6,306	5,785	5,390	4,915	4,193	3,618	3,125	2,596	2,251	2,049	1,931	1,793	1,718	1,712	1,696	1,681	1,470	1,363	1,299	1,211	1,124	1,001	1,064	827	751	664
기타자산	48,709	27,456	37,287	17,323	22,634	13,831	13,046	9,317	3,982	4,690	4,328	3,663	3,029	2,806	2,491	2,031	2,135	1,855	1,575	1,589	2,177	901	1,234	1,075	984	878	918	860	904	953	872	887	1,019	4,361	852	3,290	3,145	2,980	530	557	525
자산총계	937,566	866,095	793,302	735,411	700,635	713,329	669,177	616,566	598,236	578,789	553,220	548,456	514,947	504,584	496,446	464,330	434,594	399,268	372,530	333,231	309,282	291,913	276,060	263,557	244,867	234,330	226,473	213,423	223,934	218,744	209,003	196,989	205,341	204,916	199,173	184,142	198,643	193,466	188,630	171,869	180,449
매입채무등	29,085	34,378	17,773	26,182	16,142	27,594	48,728	19,595	20,069	18,479	39,734	28,462	18,973	20,476	41,264	22,180	22,031	17,302	33,708	17,226	14,838	14,764	32,855	14,153	13,727	14,124	31,067	13,040	7,103	10,463	7,749	5,859	3,960	7,687	8,579	4,798	5,038	5,767	9,048	5,879	4,810
차입금	89,999	93,760	93,074	95,039	91,526	101,818	98,718	96,441	100,308	99,497	94,697	96,704	93,725	88,539	86,886	87,624	89,602	80,056	74,907	60,451	57,588	43,962	36,519	40,403	27,919	20,925	15,866	12,620	12,900	12,895	14,566	13,112	11,529	14,030	15,557	14,650	15,415	18,901	21,107	19,004	22,022
이연수익	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
이연세부채	28,725	32,272	20,623	12,069	18,684	22,130	19,556	7,748	11,036	13,927	12,819	10,317	7,043	15,794	16,417	7,747	6,300	8,959	8,037	3,592	4,217	7,591	7,039	3,473	3,337	4,792	4,044	3,332	2,222	4,593	5,552	3,941	2,903	4,438	6,197	2,078	3,362	5,297	7,049	2,801	3,117
기타부채	142,231	112,368	115,677	98,488	112,549	101,539	74,163	90,498	84,714	80,221	60,492	75,593	74,563	70,394	60,007	71,457	65,531	60,733	40,642	44,066	33,204	31,462	16,044	26,685	27,744	26,768	14,039	25,660	46,247	16,259	14,691	16,050	37,349	17,501	18,637	18,551	39,510	16,639	13,973	14,209	28,972
부채총계	290,118	272,856	247,223	231,853	238,972	253,166	241,249	214,374	216,222	212,218	207,833	211,174	194,400	195,295	204,663	189,099	183,548	167,121	157,362	125,399	109,885	97,813	92,484	84,731	72,745	66,627	65,034	54,674	68,492	44,392	42,893	39,406	56,278	44,255	49,729	41,001	64,407	47,835	52,645	43,479	60,716
자본금+ 자본잉여금	582,741	533,891	490,925	452,295	413,799	414,794	385,697	362,428	344,754	330,628	311,666	304,730	290,102	280,091	264,353	249,670	227,604	211,060	196,048	189,489	181,915	177,261	167,743	163,596	157,623	153,772	148,114	145,867	142,926	159,905	152,440	144,740	137,106	147,343	137,324	131,729	123,725	133,955	125,487	118,584	110,885
이익잉여금	605,111	552,049	510,350	475,353	443,089	416,228	387,297	365,738	343,867	329,456	312,864	301,053	287,731	277,329	259,489	241,277	220,313	203,826	188,780	181,127	172,632	166,327	157,384	151,398	144,149	138,550	132,563	128,191	124,558	143,795	136,026	127,774	118,947	132,469	120,505	113,432	104,440	115,964	104,181	97,276	87,600
기타포괄익	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
자본총계	643,252	589,096	541,960	499,831	458,107	456,416	424,427	399,002	379,140	363,573	342,952	334,835	318,875	307,823	290,302	273,797	249,635	231,443	214,926	207,602	199,179	193,894	183,481	178,736	172,038	167,627	161,371	158,686	155,382	174,285	166,043	157,517	149,000	160,590	149,375	143,072	134,169	145,551	135,905	128,311	119,645
주식수(만주)	259,324	259,325	259,325	259,326	259,326	259,327	259,327	259,336	259,336	259,321	259,321	259,321	259,321	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304	259,304

현금흐름표 * 단위 : 천만달러(TWD)

	26.06/30	26.03/31	25.12/31	25.09/30	25.06/30	25.03/31	24.12/31	24.09/30	24.06/30	24.03/31	23.12/31	23.09/30	23.06/30	23.03/31	22.12/31	22.09/30	22.06/30	22.03/31	21.12/31	21.09/30	21.06/30	21.03/31	20.12/31	20.09/30	20.06/30	20.03/31	19.12/31	19.09/30	19.06/30	19.03/31	18.12/31	18.09/30	18.06/30	18.03/31	17.12/31	17.09/30	17.06/30	17.03/31	16.12/31	16.09/30	16.06/30
영업활동	263,468	234,838	227,498	216,967	213,484	201,544	182,618	160,080	150,345	129,303	124,197	133,402	145,207	162,367	161,060	150,192	140,793	125,652	111,216	99,309	86,456	84,745	82,267	76,649	71,807	66,550	61,514	60,156	55,389	56,590	57,395	58,871	61,141	58,504	58,532	56,641	57,604	57,931	53,984	49,929	49,102
투자활동	-147,538	-121,106	-114,439	-109,035	-102,611	-99,523	-86,484	-68,524	-73,198	-79,370	-90,612	-111,633	-115,848	-117,509	-119,093	-109,374	-98,637	-88,019	-83,637	-68,198	-60,104	-56,104	-50,578	-58,643	-59,864	-58,361	-45,880	-40,446	-35,964	-30,500	-31,427	-26,006	-26,225	-30,039	-33,617	-41,161	-45,284	-44,932	-39,544	-35,812	-30,602
재무활동	-52,974	-46,478	-42,954	-42,683	-38,217	-35,272	-33,974	-31,464	-26,946	-20,580	-19,860	-19,936	-29,131	-24,565	-20,024	-4,813	4,695	10,290	13,661	-4,688	3,588	-3,324	-8,862	-459	-28,114	-28,798	-26,964	-23,817	-18,149	-20,991	-24,513	-24,976	-29,012	-26,142	-21,570	-20,104	-15,744	-16,490	-15,780	-17,679	-9,807
환율변동	0	0	0	0	0	0	4,717	0	0	0	-834	0	2,126	3,070	5,840	8,215	3,670	763	-758	-1,462	-1,903	-1,922	-2,350	-2,370	-2,038	-880	-911	477	472	1,690	986	177	273	-1,017	-2,132	-965	-1,766	-1,835	-803	-1,614	654
현금의증감	0	0	0	0	0	0	0	0	0	0	0	4,680	4,680	14,840	27,782	39,938	50,521	48,686	40,482	19,364	22,439	14,114	0	13,658	-19,727	-19,324	0	-19,324	-13,947	-8,905	0	8,065	6,176	1,306	1,214	-5,589	-5,189	-5,326	-2,144	-9,872	5,967
자본적지출	-148,862	-128,990	-127,165	-127,692	-119,652	-110,494	-95,521	-76,337	-78,287	-82,771	-94,918	-111,598	-115,533	-112,261	-108,169	-98,041	-90,311	-85,236	-84,001	-69,560	-60,833	-56,800	-51,133	-59,030	-58,707	-57,676	-46,014	-40,425	-37,613	-31,947	-31,540	-26,327	-25,497	-30,053	-33,108	-38,169	-42,377	-39,298	-32,875	-29,999	-26,655
잉여현금	114,606	105,848	100,332	89,275	93,832	91,050	87,097	83,743	72,059	46,532	29,279	21,804	29,675	50,107	52,891	52,151	50,482	40,416	27,216	29,750	25,623	27,945	31,134	17,619	13,100	8,874	15,500	19,730	17,776	24,643	25,855	32,544	35,644	28,451	25,424	18,472	15,227	18,634	21,108	19,930	22,447

본 서비스는 투자판단에 참고용으로만 사용하실 수 있으며, 모든 투자판단은 투자자 본인의 책임으로 당사는 그 결과에 대해 법적인 일체의 책임을 지지 않습니다.

data from Quandl and Sharadar

종목검색

손익계산서 * 단위 : 천만달러(TWD)

재무상태표 * 단위 : 천만달러(TWD)

현금흐름표 * 단위 : 천만달러(TWD)

지금 살까?

스마트 스코어

경쟁사

마켓스코어

투자매력 점수