Taiwan Semiconductor Manufacturing Company Limited (TSM)
Every figure this model derived for TSM, the value it took, and
the element in the company's own XBRL it was read from — so any of it can be checked
against the filing rather than taken on trust.
As at 2024-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it
was read from, so it can be checked against the filing itself.
The figures themselves rather than their scores — what somebody looking up
TSM on one particular measure came for.
Ratio
Value
cash operating margin
68.3
current ratio
2.36
current ratio reported
2.36
ebit cagr
18.88
ebit yoy
33.98
ev ebit
273.2
ev owner earnings
415.67
ev sales
124.79
fcf margin
30.06
growth cv
0.64
interest cover
125.96
operating margin
45.68
owner earnings margin
30.02
revenue growth
25.03
revenue growth per share
25.03
roic
50.08
rule of 40
70.71
sbc pct revenue
0.04
What to be careful about
What this model itself distrusts about TSM's figures. Written by the
derivation as it ran, not added afterwards.
newest fact in the filing is 2024-12-31 (1y old); this company's data is not usable and the scores below should be ignored
revenue is annual, not TTM
operating income is annual, not TTM
revenue period ends 2024-12-31 (605 days ago) - the tag chain found nothing recent, so treat this row as unscored
no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
no forward EPS estimate; growth rests on filings only. Analyst consensus is not published in XBRL, so it has to be fetched from a data provider or set by hand in overrides.yaml as `eps_growth_2y`
durability rests on 3 of 4 inputs; not tagged: contracted coverage