TSMC(US:TSM) GUOTAI HAITONG SECURITIES·2026-01-16 15:15Investment Rating - The investment rating for TSMC is "Buy" [7] Core Insights - TSMC confirms the strength and sustainability of AI demand, leading to an upward revision of long-term guidance and boosting the AI narrative [3] - Capital expenditures have been raised beyond expectations, with wafer manufacturing remaining a bottleneck, indicating a positive outlook for computing power [3] Financial Summary - Total revenue projections for TSMC are adjusted to NT$ 4,880,557 million for FY2026, NT$ 6,151,836 million for FY2027, and NT$ 7,532,792 million for FY2028, reflecting growth rates of 28%, 26%, and 22% respectively [5] - GAAP net profit is projected to be NT$ 2,362,106 million for FY2026, NT$ 2,976,546 million for FY2027, and NT$ 3,650,595 million for FY2028, with growth rates of 38%, 26%, and 23% respectively [5] - The gross profit margin is expected to increase to 63.5% in FY2026 and 64.0% in FY2028 [5] Earnings Forecast and Investment Recommendations - The earnings forecast for TSMC has been adjusted to NT$ 4,880.6 billion for FY2026, NT$ 6,151.8 billion for FY2027, and NT$ 7,532.8 billion for FY2028, with GAAP net profit projected at NT$ 23,621 million, NT$ 29,765 million, and NT$ 36,506 million respectively [11] - The target price for TSMC's stock is set at $407 for FY2027, based on a PE ratio of 22x [11]