TSMC(US:TSM) SINOLINK SECURITIES·2025-10-16 14:49Investment Rating - The report maintains a "Buy" rating for the company, anticipating significant benefits from the high growth in AI demand and moderate growth in non-AI semiconductor demand [5]. Core Insights - The company reported Q3 2025 revenue of $33.1 billion, a year-on-year increase of 40.8%, with a gross margin of 59.5%, reflecting a 1.7 percentage point increase year-on-year [2]. - The company has raised its full-year revenue growth guidance to approximately 35% and expects Q4 2025 revenue to be between $32.2 billion and $33.4 billion [2]. - The company is optimistic about AI demand, projecting a CAGR of around 45% for AI revenue from 2024 to 2029, with expectations that future AI revenue growth will exceed this guidance [4]. Revenue and Profitability Analysis - In Q3 2025, the company's wafer revenue from advanced processes showed significant contributions from 3nm (23%), 5nm (37%), and 7nm (14%) processes [3]. - The revenue from downstream applications in Q3 2025 was stable for HPC, with increases of 19% for smartphones, 20% for IoT, and 18% for automotive [3]. - The company expects a full-year capital expenditure (CAPEX) of $40 billion to $42 billion [2]. Financial Projections - The company is projected to achieve net profits of $53.2 billion, $65.9 billion, and $83.2 billion for the years 2025, 2026, and 2027, respectively [5]. - Revenue forecasts for the company are $122.6 billion in 2025, $144.4 billion in 2026, and $172.8 billion in 2027, with growth rates of 36.6%, 17.8%, and 19.6% respectively [9]. - The projected EBITDA for 2025 is $61.8 billion, with a net profit margin expected to improve over the forecast period [10].