TSMC(US:TSM) Guohai Securities·2025-07-22 08:16Investment Rating - The report maintains a "Buy" rating for the company [1][11]. Core Insights - The company has raised its revenue guidance for 2025, indicating potential for further upward revisions in the future [3][10]. - The Q2 2025 financial results exceeded expectations, with revenue of NT$9,337.9 billion (US$300.7 billion), a QoQ increase of 11.3% and YoY increase of 38.6% [5][10]. - The company expects a revenue growth rate of approximately 30% for 2025, up from a previous mid-20% estimate [7][10]. - The gross margin for Q2 2025 was reported at 58.6%, slightly lower QoQ but higher YoY, indicating strong demand for advanced process nodes [7][10]. Financial Performance Summary - Q2 2025 revenue breakdown: 7nm, 5nm, and 3nm processes accounted for 14%, 36%, and 24% of wafer revenue, respectively, with advanced processes (7nm and below) making up 74% of total wafer revenue [7][10]. - The diluted EPS for Q2 2025 was NT$15.36, surpassing Bloomberg's consensus estimate [7][10]. - The company anticipates Q3 2025 revenue between US$318 billion and US$330 billion, which is above market expectations [7][10]. Forecasts - Revenue projections for 2025-2027 are NT$36,862 billion, NT$42,199 billion, and NT$52,677 billion, respectively, with corresponding net profits of NT$15,676 billion, NT$17,505 billion, and NT$21,946 billion [9][10]. - The diluted EPS estimates for 2025, 2026, and 2027 are NT$60.46, NT$67.51, and NT$84.64, respectively [9][10]. - The report assigns a target price of NT$1,350.33 based on a 20x PE for the 2026 EPS [10].