AI 銘柄分析 · 10年

Taiwan Semiconductor Manufacturing Company Limited

2330 · TWD · 分析基準日 2026-11-06

TSMC台湾普通株：先端製造と投資負担の10年シナリオ

10年期待年率4.42%

資本コスト11.50%

直近終値2,135.00 TWD2026-11-06

AIによるシナリオ分析です。基準日以降の出来事、株価や為替の変化は個別に確認が必要です。各数値は元の分析の単位と前提に従います。

分析の要約

台湾普通株の2026年11月6日を起点に5シナリオを試算。先端製造、設備投資、SBC、配当権と旧株主持分を考慮。2026年Q3財務は未監査、株数は6月末の代理値。株式報酬信託の会計と拠出時期は仮定。台湾の現地源泉税は未反映。

要約の補足

fact: TWSE 2026-11-06 close NT$2135. 2026Q3 TIFRS unaudited sales 14,942.43 oku, operating 8,764.45 oku, parent NI 7,630.64 oku; 2026 Sep parent equity 69,979.02 oku.
value_thesis: HPC/AI leading-edge logic pricing, packaging and scale support profit; capex $60-64bn 2026, overseas gross-margin 3-4ppt future dilution and Taiwan geopolitical/FX concentration threaten FCFF.
shareholder_group: old 2026-11-06 share-equivalent cohort always non-selling; new free restricted shares dilute; old holders earn only dividends before end; company buybacks assumed zero 2026-2036.
valuation: 2037 normalized EBIT after SBC and tax, growth reinvestment g/ROIC, WACC discounted FCFF, surplus cash minus debt/NCI, equity-cost PV buybacks that offset 2037+ free share issuances; no market P/E or P/B terminal.
tax: Gross dividends; EWT withholding effective on TSMC per position not confirmed; no U.S. or Japan investor-stage tax; neither general 21% nor fund historic aggregate used as a factor in scenarios.
data_limitations: Q3 2026 condensed statements explicitly unaudited and not yet approved by Board as of Oct15; Sep30 assets / Jun30 exact share count are dated proxies for Nov6. Oct 2026 revenue not yet published as of Nov6 (TSMC calendar says Nov10).
terminal_time_convention: 2036-11-06 is 3653 actual days since 2026-11-06 = 10.001368925 years at /365.25, not exactly 10.000. Timing formula takes priority over relabeling the terminal. If an app requires <=10.0, it needs an explicit endpoint convention change, not silent truncation.

結論の補足

名称

TSMC台湾普通株2330：先端製造優位と巨額設備投資の10年評価

price_twd

2135

時価総額（億）

553656.101635

expected_irr_gross

0.044233819839

終価の基準日

2036-11-06

strict_terminal_year_as_daycount_36525

10.001368925394

outcomes

内容を開く

case: severe_downside
名称: 深刻な悪化
p: 0.1
期間内株主受取: 54253.55408267
terminal_old_holder_mcap_oku: 173865.87603499
old_fraction: 0.99980722795022
irr: -0.093346850656

内容を開く

case: bear
名称: 弱気
p: 0.2
期間内株主受取: 72703.33198129
terminal_old_holder_mcap_oku: 361732.578227
old_fraction: 0.99980722795022
irr: -0.02589789475

内容を開く

case: neutral
名称: 中立
p: 0.45
期間内株主受取: 94555.71828161
terminal_old_holder_mcap_oku: 718171.01778858
old_fraction: 0.99980722795022
irr: 0.041662057972

内容を開く

case: bull
名称: 強気
p: 0.2
期間内株主受取: 111267.27805982
terminal_old_holder_mcap_oku: 1195967.1040841
old_fraction: 0.99980722795022
irr: 0.094518931647

内容を開く

case: exceptional_upside
名称: 大幅上振れ
p: 0.05
期間内株主受取: 125436.03529356
terminal_old_holder_mcap_oku: 1793275.1369698
old_fraction: 0.99980722795022
irr: 0.138462303228

EWT_after_fund_withholding_IRR

未確認

EWT_tax_status

TSMC-stock-specific fund effective withholding and reclaims unconfirmed; gross stock IRRs only.

事業

事業モデル

専業受託半導体製造。ウェハ量×製造プロセス構成/単価、先端パッケージ、顧客別稼働率。自社ブランド製品販売ではない。

2026Q3_12in_wafer_shipments_k

4476

2026Q2_12in_wafer_shipments_k

4336

wafer_volume_qoq

0.032287822878229

sales_qoq

0.17621642641066

asp_mix_fx_residual_vs_volume_qoq

0.13942681521819

volume_vs_price_note

残差は実測ASPではない。先端ノード/パッケージ売上構成・非ウェハ売上・為替の複合差。

geographical_sales_customer_domicile_2026Q3

内容を開く

North_America: 0.79
Asia_Pacific: 0.1
China: 0.05
Japan: 0.03
EMEA: 0.03

地域別情報の注意点

顧客所在地による売上割合であり、台湾/米国/日本/ドイツ工場の製造場所別売上ではない。

投資

2026年CapEx計画USD60-64bn、米Arizona・Japan JASM・Germany ESMC及び先端パッケージに投資。Q3公司見込み海外工場粗利希薄化2026年約2pt、後年3-4pt。

customer_and_geopolitics

HPC customers high concentration; US export restrictions, China market, tariffs, supply chain, energy/water reliability, Taiwan Strait risk.

forex

Q3 weighted avg USD/TWD31.98; Q4 guidance 31.8. Sales USD prices and costs, translation TWD. Price return denominated TWD; no future USD/JPY or USD/TWD added.

競争力・事業の質

competitive_qualities

内容を開く

1: 7nm以下先端製造Q3ウェハ売上79%
2: Q3売上前年比+50.9%
3: 先端ノード製造歩留まり・IPエコシステム
4: 顧客分散（顧客所在地で北米79%、個社比率は非開示）

risks

内容を開く

1: 2026設備投資USD60-64bn、将来維持投資が高水準
2: 米国・日本・欧州工場の高コストと初期稼働率
3: AI投資サイクル過熱・需要集中
4: 台湾地政学・技術・エネルギー・輸出規制
5: TWD建て利益に為替換算変動

measurement_notes

1: SBC費用は営業利益と親会社利益に残す
2: 資本組入・RSU無償交付を新たな現金支払とは扱わない
3: 長期報酬信託の市場買付は発行会社株式数を直接変更しない

業界と環境

industry_type

pure_play_foundry_with_advanced_packaging

2026Q3_platform_share_of_total_sales

内容を開く

HPC: 0.68
Smartphone: 0.21
IoT: 0.04
Automotive: 0.04
DCE: 0.01
Other: 0.02

node_wafer_sales_share_2026Q3

内容を開く

2nm: 0.08
3nm: 0.33
5nm: 0.28
7nm: 0.1
16_20nm: 0.06
28nm: 0.06
40_45nm: 0.02
65nm: 0.04
90nm_013um: 0.01
130nm_and_above: 0.02

advanced_7nm_and_below_wafer_revenue_share

0.79

technology_mix_is_not_separately_additive_to_platform_revenue

はい

node_mix_future

Not separately monetized on top of HPC/smartphone forecast; process shifts affect assumed platform volume+ASP/mix and consolidated margins only.

財務・資本配分

reporting

Taiwan-adopted IFRS / TIFRS; 2026 Q3 condensed statements unaudited

2026Q3_actual_oku

内容を開く

revenue: 14942.43
operating_profit: 8764.45
parent_profit: 7630.64
net_profit: 7633.41
nci_profit: 2.77
wafer_shipments_12in_equivalent_k: 4476
avg_usd_twd: 31.98
sbc_equity_2026H1: 2.37026
sbc_cash_settled_2026H1: 3.60249

2026_9mo_actual_oku

内容を開く

revenue: 38987.27
cost_of_revenue: 12947.42
operating_expenses: 3094.24
operating_profit: 23020.14
parent_profit: 20421.06
nci_profit: 8.17
consolidated_net_profit: 20429.23
cfo: 24021.17
capex: 12899.71
depreciation_amortization: 5841.92
cash_dividends_paid: 4408.53

2026_9mo_cashflow_reporting_cash_dividends_vs_declared_balance

2026 9mo cash dividends paid 4408.53 oku; September 30 declared payable 3630.53 oku. They are not interchangeable.

2026_09_30_sep_balance_oku

内容を開く

parent_equity: 69979.02
nci: 453.26
cash: 36218.94
securities: 3950.85
debt: 9835.13
dividend_payable: 3630.53
assets: 100528.88
total_liabilities: 30096.6
ppe: 45264.88
capital_stock_par: 2593.24
other_liabilities: 16630.94
other_assets: 15094.21

2026H1_equity_settled_SBC_expense_oku

2.37026

2026H1_cash_settled_SBC_expense_oku

3.60249

2026H1_total_SBC_expense_oku

5.97275

2026Q3_SBC_amount_exact

未確認

2026Q3_SBC_unknown_reason

Q3 four-page unaudited condensed FS does not separately disclose SBC by nature; June 30 detailed filing is latest confirmed component breakdown.

RSA_2022_2024

Noncash free shares under 2022/2023/2024 approved awards; new 2027+ grant sizes are pure forward-looking assumption.

2026H1_issued_shares_exact

25932370100

company_2026_11_06_actual_repurchase_oku

未確認

company_2026_11_06_confirmed_treasury_shares

未確認

future_buys_model

2027-2036 zero issuer buyback assumed, 2037+ repurchase equal free award grants charged at terminal per-share intrinsic value to hold share count neutral.

LTI_trust_market_purchases

Secondary-market stock acquired for incentive trust from accrued bonus: operating cost inside profit, cash settlement embedded in CFO, not issuer share cancellation, not an extra owner cash payout.

ESPP

Eligible employees buy shares / ADS via payroll; employer covers 15 percent of purchase price per 2025 20-F. Uses existing authorized-issued shares acquired by plan administrator; not per se paid new issue. Future option issue/paid proceeds assumed 0.

share_based_awards_future_paid_option_proceeds

equity_accounting

parent equity increases net income (after SBC) plus equity-settled SBC reserve credit; cash from operations adds back equity-settled SBC; new free stock issuance creates no cash, dilutes only outstanding shares.

dividend_accounting

Board-declared quarterly dividends reduce parent equity and establish liability; ex-date fixes old cohort entitlement, payment reduces cash and liability without another equity debit. Already declared 2026Q2 payable at base.

terminal_payable_treatment

2036 Q2 board declaration in scenario before terminal; ex/pay after terminal. Terminal ex-div equity value plus old-group payable claim equals cum-div terminal; no post-terminal cash in 10y events.

share_class_note

1 ADR = 5 common shares; NYSE ADS USD price/time and Taiwan stock TWD close are different and not equated without FX/time normalization.

評価の前提と確認

source_time_cutoff: 2026-11-06
Q3_2026_board_approved: いいえ
source_2026_10_publication: 2026Q3 condensed unaudited; March/June 2026 TIFRS reviewed detailed; 2025 20-F audited.
2026_10_monthly_revenue_asof_2026_11_06: 未確認
2026_10_monthly_revenue_unknown_reason: TSMC financial calendar confirms scheduled 2026-11-10, after base.
market_Pe_or_Pbr_terminal_multiple_used: いいえ
exact_2026_11_06_share_count_known: いいえ
initial_share_count_is_dated_proxy: はい
price_unit_NOT_TSM_ADS_USD: はい
basic_diluted_vs_issued_share_base_distinct: はい
EWT_fund_specific_TS_MC_dividend_withholding_unknown: はい
confirm_before_2026_12_10_ex_date: 2026Q2 announced date confirmed as of 2026-11-06; later changes/adjustments should be rechecked before processing
terminal_2036_11_06_duration_days: 3653
terminal_duration_as_days_over_365_25: 10.00136893
unit_multiplier_TWD_per_oku: 100000000
share_basis_company_issued_not_fund_units: はい

資本コストの前提

資本コスト

11.50%

種類

nominal_TWD_equity_cost_of_capital

equity_cost_of_capital_assumed

0.115

wacc_by_scenario

内容を開く

severe_downside: 0.113
bear: 0.113
neutral: 0.108
bull: 0.105
exceptional_upside: 0.105

interpretation

Shareholder expected-IRR hurdle 11.5%; enterprise FCFF discounted at assumed WACC, equity maintenance-buyback at equity k. Not market PER/PBR regression.

事業別データ

事業別の内訳と、収録されている年度別データを確認できます。

事業別データを開く →

10年のシナリオ

シナリオごとの確率、期間内の株主還元・追加負担、終価です。金額は億TWD。株主の範囲や受取時点は各分析の前提を確認してください。

シナリオ	確率	株主還元・追加負担	終価
大幅上振れ	5.0%	125,436.04	1,793,275.14
強気	20.0%	111,267.28	1,195,967.10
中立	45.0%	94,555.72	718,171.02
弱気	20.0%	72,703.33	361,732.58
深刻な悪化	10.0%	54,253.55	173,865.88

大幅上振れ（確率 5.0%）

予測シナリオ：高付加価値AI処理半導体需要加速・価格と稼働率の同時上振れ。成長率・利益率・設備投資は年度別予測を参照。

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

リスク

高付加価値AI処理半導体需要加速・価格と稼働率の同時上振れ

事業別の前提

内容を開く

id: consolidated
数量: 1
価格・単価: 195832.74751863
売上高: 195832.74751863
営業利益: 112603.82982321
注記: 連結合計。プラットフォーム別利益は非開示のため、仮の利益を配分しない。2036年1月1日〜11月6日の部分期間。

日付別キャッシュフロー

内容を開く

想定日: 2026-11-10
year: 0.010951403148528
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-03-16
company_liability_credited_oku: 1815.265907
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2026-11-10
record_date_confirmed: 未確認
record_date_assumed: 2027-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2027-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-03-16

内容を開く

想定日: 2026-12-10
year: 0.093086926762491
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: confirmed_schedule_asof_2026_11_06
noncash: はい
related_quarter: 2026Q2
dividend_forecast: いいえ
ex_date_confirmed: 2026-12-10
ex_date_assumed: 未確認
holder_entitlement_created_no_cash_oku: 1815.265907
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 2026-08-11
board_date_assumed: 未確認
record_date_confirmed: 2026-12-16
record_date_assumed: 未確認
payment_date_confirmed: 2027-01-07
payment_date_assumed: 未確認
dividend_date_status: confirmed_asof_2026_11_06
ex_date_purchase_cutoff_exclusive: 2026-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: confirmed_issuer_primary
ex_date_is_confirmed: はい
ex_date_model_context: 2026-12-10

内容を開く

想定日: 2027-01-07
year: 0.16974674880219
金額: 1815.265907
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: confirmed_schedule_asof_2026_11_06
noncash: いいえ
related_quarter: 2026Q2
dividend_forecast: いいえ
ex_date_confirmed: 2026-12-10
ex_date_assumed: 未確認
company_cash_paid_oku: 1815.265907
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 2026-08-11
board_date_assumed: 未確認
record_date_confirmed: 2026-12-16
record_date_assumed: 未確認
payment_date_confirmed: 2027-01-07
payment_date_assumed: 未確認
dividend_date_status: confirmed_asof_2026_11_06
ex_date_purchase_cutoff_exclusive: 2026-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date: 2026-12-10
ex_date_status: confirmed_issuer_primary
ex_date_is_confirmed: はい
ex_date_for_new_purchaser_cutoff_inclusive: 2026-12-10
ex_date_confirmed_source_url: https://pr.tsmc.com/japanese/news/3332
record_date: 2026-12-16
payment_date: 2027-01-07
payment_date_status: confirmed_issuer_primary
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2027-02-10
year: 0.26283367556468
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-06-11
company_liability_credited_oku: 1867.1306472
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-02-10
record_date_confirmed: 未確認
record_date_assumed: 2027-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2027-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-06-11

内容を開く

想定日: 2027-03-01
year: 0.31485284052019
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2026-11-10
record_date_confirmed: 未確認
record_date_assumed: 2027-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2027-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-03-16

内容を開く

想定日: 2027-03-15
year: 0.35318275154004
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2027-03-16
year: 0.35592060232717
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-03-16
holder_entitlement_created_no_cash_oku: 1815.265907
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2026-11-10
record_date_confirmed: 未確認
record_date_assumed: 2027-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2027-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-03-16

内容を開く

想定日: 2027-04-08
year: 0.41889117043121
金額: 1815.265907
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2026Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-03-16
company_cash_paid_oku: 1815.265907
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2026-11-10
record_date_confirmed: 未確認
record_date_assumed: 2027-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2027-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2027-03-22
payment_date: 2027-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2027-03-16

内容を開く

想定日: 2027-05-12
year: 0.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_liability_credited_oku: 2204.2514585
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-05-12
record_date_confirmed: 未確認
record_date_assumed: 2027-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2027-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-09-16

内容を開く

想定日: 2027-05-27
year: 0.55304585900068
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-02-10
record_date_confirmed: 未確認
record_date_assumed: 2027-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2027-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-06-11

内容を開く

想定日: 2027-06-01
year: 0.56673511293634
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2027-06-11
year: 0.59411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-06-11
holder_entitlement_created_no_cash_oku: 1867.1306472
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-02-10
record_date_confirmed: 未確認
record_date_assumed: 2027-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2027-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-06-11

内容を開く

想定日: 2027-07-09
year: 0.67077344284736
金額: 1867.1306472
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2026Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-06-11
company_cash_paid_oku: 1867.1306472
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-02-10
record_date_confirmed: 未確認
record_date_assumed: 2027-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2027-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2027-06-17
payment_date: 2027-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2027-06-11

内容を開く

想定日: 2027-08-11
year: 0.76112251882272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_liability_credited_oku: 2208.65996142
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-08-11
record_date_confirmed: 未確認
record_date_assumed: 2027-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2028-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-12-10

内容を開く

想定日: 2027-08-11
year: 0.76112251882272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2027-09-01
year: 0.8186173853525
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-05-12
record_date_confirmed: 未確認
record_date_assumed: 2027-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2027-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-09-16

内容を開く

想定日: 2027-09-01
year: 0.8186173853525
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25932370100
issued_shares_after: 25932870100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99998072
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2027-09-16
year: 0.85968514715948
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
holder_entitlement_created_no_cash_oku: 2204.2514585
payable_balance_adjustment_oku: 0.0425
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-05-12
record_date_confirmed: 未確認
record_date_assumed: 2027-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2027-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-09-16

内容を開く

想定日: 2027-10-08
year: 0.91991786447639
金額: 2204.2514585
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_cash_paid_oku: 2204.2939585
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-05-12
record_date_confirmed: 未確認
record_date_assumed: 2027-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2027-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2027-09-22
payment_date: 2027-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2027-09-16

内容を開く

想定日: 2027-10-15
year: 0.93908281998631
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.23394128
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2027-11-10
year: 1.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_liability_credited_oku: 2213.11113433
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-11-10
record_date_confirmed: 未確認
record_date_assumed: 2028-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2028-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-03-16

内容を開く

想定日: 2027-11-25
year: 1.0513347022587
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-08-11
record_date_confirmed: 未確認
record_date_assumed: 2027-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2028-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-12-10

内容を開く

想定日: 2027-12-10
year: 1.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
holder_entitlement_created_no_cash_oku: 2208.65996142
payable_balance_adjustment_oku: 0.042585
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-08-11
record_date_confirmed: 未確認
record_date_assumed: 2027-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2028-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-12-10

内容を開く

想定日: 2028-01-07
year: 1.1690622861054
金額: 2208.65996142
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_cash_paid_oku: 2208.70254642
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-08-11
record_date_confirmed: 未確認
record_date_assumed: 2027-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2028-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2027-12-16
payment_date: 2028-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2027-12-10

内容を開く

想定日: 2028-02-10
year: 1.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_liability_credited_oku: 2217.51972225
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-02-10
record_date_confirmed: 未確認
record_date_assumed: 2028-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2028-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-06-12

内容を開く

想定日: 2028-03-01
year: 1.3169062286105
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-11-10
record_date_confirmed: 未確認
record_date_assumed: 2028-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2028-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-03-16

内容を開く

想定日: 2028-03-15
year: 1.3552361396304
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2028-03-16
year: 1.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
holder_entitlement_created_no_cash_oku: 2213.06846433
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-11-10
record_date_confirmed: 未確認
record_date_assumed: 2028-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2028-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-03-16

内容を開く

想定日: 2028-04-10
year: 1.4264202600958
金額: 2213.06846433
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_cash_paid_oku: 2213.11113433
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-11-10
record_date_confirmed: 未確認
record_date_assumed: 2028-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2028-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2028-03-22
payment_date: 2028-04-10
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2028-03-16

内容を開く

想定日: 2028-05-12
year: 1.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_liability_credited_oku: 2402.68041477
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-05-12
record_date_confirmed: 未確認
record_date_assumed: 2028-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2028-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-09-18

内容を開く

想定日: 2028-05-28
year: 1.5578370978782
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-02-10
record_date_confirmed: 未確認
record_date_assumed: 2028-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2028-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-06-12

内容を開く

想定日: 2028-06-01
year: 1.5687885010267
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2028-06-12
year: 1.5989048596851
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
holder_entitlement_created_no_cash_oku: 2217.47696725
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-02-10
record_date_confirmed: 未確認
record_date_assumed: 2028-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2028-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-06-12

内容を開く

想定日: 2028-07-10
year: 1.6755646817248
金額: 2217.47696725
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_cash_paid_oku: 2217.51972225
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-02-10
record_date_confirmed: 未確認
record_date_assumed: 2028-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2028-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-06-12
ex_date_confirmed_source_url: 未確認
record_date: 2028-06-19
payment_date: 2028-07-10
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2028-06-12

内容を開く

想定日: 2028-08-11
year: 1.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_liability_credited_oku: 2407.48577559
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-08-11
record_date_confirmed: 未確認
record_date_assumed: 2028-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-12-11

内容を開く

想定日: 2028-08-11
year: 1.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2028-09-01
year: 1.8206707734428
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25932870100
issued_shares_after: 25933370100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99996144
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2028-09-03
year: 1.8261464750171
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-05-12
record_date_confirmed: 未確認
record_date_assumed: 2028-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2028-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-09-18

内容を開く

想定日: 2028-09-18
year: 1.8672142368241
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
holder_entitlement_created_no_cash_oku: 2402.63408977
payable_balance_adjustment_oku: 0.04632499
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-05-12
record_date_confirmed: 未確認
record_date_assumed: 2028-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2028-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-09-18

内容を開く

想定日: 2028-10-09
year: 1.9247091033539
金額: 2402.63408977
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_cash_paid_oku: 2402.72673976
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-05-12
record_date_confirmed: 未確認
record_date_assumed: 2028-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2028-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-09-18
ex_date_confirmed_source_url: 未確認
record_date: 2028-09-25
payment_date: 2028-10-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2028-09-18

内容を開く

想定日: 2028-10-15
year: 1.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.24266391
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2028-11-10
year: 2.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_liability_credited_oku: 2412.33764672
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-11-10
record_date_confirmed: 未確認
record_date_assumed: 2029-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2029-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-03-16

内容を開く

想定日: 2028-11-26
year: 2.0561259411362
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-08-11
record_date_confirmed: 未確認
record_date_assumed: 2028-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-12-11

内容を開く

想定日: 2028-12-11
year: 2.0971937029432
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
holder_entitlement_created_no_cash_oku: 2407.43935794
payable_balance_adjustment_oku: 0.04641765
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-08-11
record_date_confirmed: 未確認
record_date_assumed: 2028-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-12-11

内容を開く

想定日: 2029-01-08
year: 2.1738535249829
金額: 2407.43935794
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_cash_paid_oku: 2407.53219324
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-08-11
record_date_confirmed: 未確認
record_date_assumed: 2028-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-12-11
ex_date_confirmed_source_url: 未確認
record_date: 2028-12-18
payment_date: 2029-01-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2028-12-11

内容を開く

想定日: 2029-02-12
year: 2.2696783025325
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_liability_credited_oku: 2417.1431002
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-02-12
record_date_confirmed: 未確認
record_date_assumed: 2029-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-06-11

内容を開く

想定日: 2029-03-01
year: 2.3162217659138
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-11-10
record_date_confirmed: 未確認
record_date_assumed: 2029-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2029-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-03-16

内容を開く

想定日: 2029-03-15
year: 2.3545516769336
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2029-03-16
year: 2.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
holder_entitlement_created_no_cash_oku: 2412.24462612
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-11-10
record_date_confirmed: 未確認
record_date_assumed: 2029-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2029-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-03-16

内容を開く

想定日: 2029-04-09
year: 2.4229979466119
金額: 2412.24462612
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_cash_paid_oku: 2412.33764672
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-11-10
record_date_confirmed: 未確認
record_date_assumed: 2029-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2029-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2029-03-22
payment_date: 2029-04-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2029-03-16

内容を開く

想定日: 2029-05-14
year: 2.5188227241615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_liability_credited_oku: 2618.97214634
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-05-14
record_date_confirmed: 未確認
record_date_assumed: 2029-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2029-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-09-17

内容を開く

想定日: 2029-05-27
year: 2.5544147843943
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-02-12
record_date_confirmed: 未確認
record_date_assumed: 2029-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-06-11

内容を開く

想定日: 2029-06-01
year: 2.5681040383299
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2029-06-11
year: 2.5954825462012
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
holder_entitlement_created_no_cash_oku: 2417.0498943
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-02-12
record_date_confirmed: 未確認
record_date_assumed: 2029-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-06-11

内容を開く

想定日: 2029-07-09
year: 2.6721423682409
金額: 2417.0498943
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_cash_paid_oku: 2417.1431002
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-02-12
record_date_confirmed: 未確認
record_date_assumed: 2029-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2029-06-18
payment_date: 2029-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2029-06-11

内容を開く

想定日: 2029-08-11
year: 2.7624914442163
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2029-08-13
year: 2.7679671457906
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_liability_credited_oku: 2624.21009064
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-08-13
record_date_confirmed: 未確認
record_date_assumed: 2029-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-12-10

内容を開く

想定日: 2029-09-01
year: 2.8199863107461
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25933370100
issued_shares_after: 25933870100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99994216
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2029-09-02
year: 2.8227241615332
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-05-14
record_date_confirmed: 未確認
record_date_assumed: 2029-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2029-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-09-17

内容を開く

想定日: 2029-09-17
year: 2.8637919233402
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
holder_entitlement_created_no_cash_oku: 2618.87115784
payable_balance_adjustment_oku: 0.05049425
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-05-14
record_date_confirmed: 未確認
record_date_assumed: 2029-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2029-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-09-17

内容を開く

想定日: 2029-10-08
year: 2.92128678987
金額: 2618.87115784
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_cash_paid_oku: 2619.02264059
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-05-14
record_date_confirmed: 未確認
record_date_assumed: 2029-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2029-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-09-17
ex_date_confirmed_source_url: 未確認
record_date: 2029-09-24
payment_date: 2029-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2029-09-17

内容を開く

想定日: 2029-10-15
year: 2.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.25386408
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2029-11-12
year: 3.0171115674196
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_liability_credited_oku: 2629.49873116
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-11-12
record_date_confirmed: 未確認
record_date_assumed: 2030-03-25
payment_date_confirmed: 未確認
payment_date_assumed: 2030-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-03-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-03-18

内容を開く

想定日: 2029-11-25
year: 3.0527036276523
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-08-13
record_date_confirmed: 未確認
record_date_assumed: 2029-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-12-10

内容を開く

想定日: 2029-12-10
year: 3.0937713894593
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
holder_entitlement_created_no_cash_oku: 2624.10890016
payable_balance_adjustment_oku: 0.05059524
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-08-13
record_date_confirmed: 未確認
record_date_assumed: 2029-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-12-10

内容を開く

想定日: 2030-01-07
year: 3.170431211499
金額: 2624.10890016
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_cash_paid_oku: 2624.26068588
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-08-13
record_date_confirmed: 未確認
record_date_assumed: 2029-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2029-12-17
payment_date: 2030-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2029-12-10

内容を開く

想定日: 2030-02-11
year: 3.2662559890486
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_liability_credited_oku: 2634.73677644
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-02-11
record_date_confirmed: 未確認
record_date_assumed: 2030-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-06-11

内容を開く

想定日: 2030-03-03
year: 3.3210130047912
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-11-12
record_date_confirmed: 未確認
record_date_assumed: 2030-03-25
payment_date_confirmed: 未確認
payment_date_assumed: 2030-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-03-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-03-18

内容を開く

想定日: 2030-03-15
year: 3.3538672142368
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2030-03-18
year: 3.3620807665982
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
holder_entitlement_created_no_cash_oku: 2629.34664248
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-11-12
record_date_confirmed: 未確認
record_date_assumed: 2030-03-25
payment_date_confirmed: 未確認
payment_date_assumed: 2030-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-03-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-03-18

内容を開く

想定日: 2030-04-08
year: 3.419575633128
金額: 2629.34664248
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_cash_paid_oku: 2629.49873116
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-11-12
record_date_confirmed: 未確認
record_date_assumed: 2030-03-25
payment_date_confirmed: 未確認
payment_date_assumed: 2030-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-03-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-03-18
ex_date_confirmed_source_url: 未確認
record_date: 2030-03-25
payment_date: 2030-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2030-03-18

内容を開く

想定日: 2030-05-13
year: 3.5154004106776
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_liability_credited_oku: 2854.73467825
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-05-13
record_date_confirmed: 未確認
record_date_assumed: 2030-09-23
payment_date_confirmed: 未確認
payment_date_assumed: 2030-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-09-16

内容を開く

想定日: 2030-05-27
year: 3.5537303216975
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-02-11
record_date_confirmed: 未確認
record_date_assumed: 2030-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-06-11

内容を開く

想定日: 2030-06-01
year: 3.5674195756331
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2030-06-11
year: 3.5947980835044
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
holder_entitlement_created_no_cash_oku: 2634.58438479
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-02-11
record_date_confirmed: 未確認
record_date_assumed: 2030-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-06-11

内容を開く

想定日: 2030-07-09
year: 3.6714579055441
金額: 2634.58438479
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_cash_paid_oku: 2634.73677644
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-02-11
record_date_confirmed: 未確認
record_date_assumed: 2030-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2030-06-17
payment_date: 2030-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2030-06-11

内容を開く

想定日: 2030-08-11
year: 3.7618069815195
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2030-08-12
year: 3.7645448323066
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_liability_credited_oku: 2860.4441476
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-08-12
record_date_confirmed: 未確認
record_date_assumed: 2030-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2031-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-12-10

内容を開く

想定日: 2030-09-01
year: 3.8193018480493
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-05-13
record_date_confirmed: 未確認
record_date_assumed: 2030-09-23
payment_date_confirmed: 未確認
payment_date_assumed: 2030-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-09-16

内容を開く

想定日: 2030-09-01
year: 3.8193018480493
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25933870100
issued_shares_after: 25934370100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99992288
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2030-09-16
year: 3.8603696098563
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
holder_entitlement_created_no_cash_oku: 2854.56956205
payable_balance_adjustment_oku: 0.05503873
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-05-13
record_date_confirmed: 未確認
record_date_assumed: 2030-09-23
payment_date_confirmed: 未確認
payment_date_assumed: 2030-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-09-16

内容を開く

想定日: 2030-10-08
year: 3.9206023271732
金額: 2854.56956205
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_cash_paid_oku: 2854.78971698
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-05-13
record_date_confirmed: 未確認
record_date_assumed: 2030-09-23
payment_date_confirmed: 未確認
payment_date_assumed: 2030-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2030-09-23
payment_date: 2030-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2030-09-16

内容を開く

想定日: 2030-10-15
year: 3.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.26784159
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2030-11-11
year: 4.0136892539357
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_liability_credited_oku: 2866.20887585
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-11-11
record_date_confirmed: 未確認
record_date_assumed: 2031-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2031-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-03-17

内容を開く

想定日: 2030-11-25
year: 4.0520191649555
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-08-12
record_date_confirmed: 未確認
record_date_assumed: 2030-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2031-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-12-10

内容を開く

想定日: 2030-12-10
year: 4.0930869267625
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
holder_entitlement_created_no_cash_oku: 2860.27870117
payable_balance_adjustment_oku: 0.05514881
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-08-12
record_date_confirmed: 未確認
record_date_assumed: 2030-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2031-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-12-10

内容を開く

想定日: 2031-01-07
year: 4.1697467488022
金額: 2860.27870117
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_cash_paid_oku: 2860.49929641
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-08-12
record_date_confirmed: 未確認
record_date_assumed: 2030-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2031-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2030-12-16
payment_date: 2031-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2030-12-10

内容を開く

想定日: 2031-02-10
year: 4.2628336755647
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_liability_credited_oku: 2871.91845528
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-02-10
record_date_confirmed: 未確認
record_date_assumed: 2031-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2031-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-06-11

内容を開く

想定日: 2031-03-02
year: 4.3175906913073
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-11-11
record_date_confirmed: 未確認
record_date_assumed: 2031-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2031-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-03-17

内容を開く

想定日: 2031-03-15
year: 4.35318275154
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2031-03-17
year: 4.3586584531143
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
holder_entitlement_created_no_cash_oku: 2865.9878403
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-11-11
record_date_confirmed: 未確認
record_date_assumed: 2031-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2031-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-03-17

内容を開く

想定日: 2031-04-08
year: 4.4188911704312
金額: 2865.9878403
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_cash_paid_oku: 2866.20887585
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-11-11
record_date_confirmed: 未確認
record_date_assumed: 2031-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2031-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-03-17
ex_date_confirmed_source_url: 未確認
record_date: 2031-03-24
payment_date: 2031-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2031-03-17

内容を開く

想定日: 2031-05-12
year: 4.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_liability_credited_oku: 3111.72079151
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-05-12
record_date_confirmed: 未確認
record_date_assumed: 2031-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2031-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-09-16

内容を開く

想定日: 2031-05-27
year: 4.5530458590007
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-02-10
record_date_confirmed: 未確認
record_date_assumed: 2031-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2031-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-06-11

内容を開く

想定日: 2031-06-01
year: 4.5667351129363
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2031-06-11
year: 4.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
holder_entitlement_created_no_cash_oku: 2871.69697942
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-02-10
record_date_confirmed: 未確認
record_date_assumed: 2031-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2031-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-06-11

内容を開く

想定日: 2031-07-09
year: 4.6707734428474
金額: 2871.69697942
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_cash_paid_oku: 2871.91845528
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-02-10
record_date_confirmed: 未確認
record_date_assumed: 2031-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2031-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2031-06-17
payment_date: 2031-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2031-06-11

内容を開く

想定日: 2031-08-11
year: 4.7611225188227
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_liability_credited_oku: 3117.94423309
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-08-11
record_date_confirmed: 未確認
record_date_assumed: 2031-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-12-10

内容を開く

想定日: 2031-08-11
year: 4.7611225188227
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

100

内容を開く

想定日: 2031-09-01
year: 4.8186173853525
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-05-12
record_date_confirmed: 未確認
record_date_assumed: 2031-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2031-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-09-16

101

内容を開く

想定日: 2031-09-01
year: 4.8186173853525
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25934370100
issued_shares_after: 25934870100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.9999036
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

102

内容を開く

想定日: 2031-09-16
year: 4.8596851471595
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
holder_entitlement_created_no_cash_oku: 3111.48082263
payable_balance_adjustment_oku: 0.05999222
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-05-12
record_date_confirmed: 未確認
record_date_assumed: 2031-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2031-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-09-16

103

内容を開く

想定日: 2031-10-08
year: 4.9199178644764
金額: 3111.48082263
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_cash_paid_oku: 3111.78078373
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-05-12
record_date_confirmed: 未確認
record_date_assumed: 2031-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2031-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2031-09-22
payment_date: 2031-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2031-09-16

104

内容を開く

想定日: 2031-10-15
year: 4.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.28476391
注記: not attributable to TSMC ordinary holders

105

内容を開く

想定日: 2031-11-10
year: 5.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_liability_credited_oku: 3124.22790686
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-11-10
record_date_confirmed: 未確認
record_date_assumed: 2032-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-03-16

106

内容を開く

想定日: 2031-11-25
year: 5.0513347022587
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-08-11
record_date_confirmed: 未確認
record_date_assumed: 2031-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-12-10

107

内容を開く

想定日: 2031-12-10
year: 5.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
holder_entitlement_created_no_cash_oku: 3117.70378428
payable_balance_adjustment_oku: 0.0601122
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-08-11
record_date_confirmed: 未確認
record_date_assumed: 2031-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-12-10

108

内容を開く

想定日: 2032-01-07
year: 5.1690622861054
金額: 3117.70378428
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_cash_paid_oku: 3118.00434529
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-08-11
record_date_confirmed: 未確認
record_date_assumed: 2031-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2031-12-16
payment_date: 2032-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2031-12-10

109

内容を開く

想定日: 2032-02-10
year: 5.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_liability_credited_oku: 3130.45146843
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-02-10
record_date_confirmed: 未確認
record_date_assumed: 2032-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2032-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-06-11

110

内容を開く

想定日: 2032-03-01
year: 5.3169062286105
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-11-10
record_date_confirmed: 未確認
record_date_assumed: 2032-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-03-16

111

内容を開く

想定日: 2032-03-15
year: 5.3552361396304
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

112

内容を開く

想定日: 2032-03-16
year: 5.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
holder_entitlement_created_no_cash_oku: 3123.92674592
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-11-10
record_date_confirmed: 未確認
record_date_assumed: 2032-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-03-16

113

内容を開く

想定日: 2032-04-08
year: 5.4209445585216
金額: 3123.92674592
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_cash_paid_oku: 3124.22790686
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-11-10
record_date_confirmed: 未確認
record_date_assumed: 2032-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2032-03-22
payment_date: 2032-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2032-03-16

114

内容を開く

想定日: 2032-05-12
year: 5.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_liability_credited_oku: 3391.84105426
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-05-12
record_date_confirmed: 未確認
record_date_assumed: 2032-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-09-16

115

内容を開く

想定日: 2032-05-27
year: 5.555099247091
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-02-10
record_date_confirmed: 未確認
record_date_assumed: 2032-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2032-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-06-11

116

内容を開く

想定日: 2032-06-01
year: 5.5687885010267
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

117

内容を開く

想定日: 2032-06-11
year: 5.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
holder_entitlement_created_no_cash_oku: 3130.14970757
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-02-10
record_date_confirmed: 未確認
record_date_assumed: 2032-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2032-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-06-11

118

内容を開く

想定日: 2032-07-09
year: 5.6728268309377
金額: 3130.14970757
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_cash_paid_oku: 3130.45146843
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-02-10
record_date_confirmed: 未確認
record_date_assumed: 2032-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2032-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2032-06-17
payment_date: 2032-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2032-06-11

119

内容を開く

想定日: 2032-08-11
year: 5.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_liability_credited_oku: 3398.62473637
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-08-11
record_date_confirmed: 未確認
record_date_assumed: 2032-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-12-10

120

内容を開く

想定日: 2032-08-11
year: 5.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

121

内容を開く

想定日: 2032-09-01
year: 5.8206707734428
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-05-12
record_date_confirmed: 未確認
record_date_assumed: 2032-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-09-16

122

内容を開く

想定日: 2032-09-01
year: 5.8206707734428
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25934870100
issued_shares_after: 25935370100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99988433
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

123

内容を開く

想定日: 2032-09-16
year: 5.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
holder_entitlement_created_no_cash_oku: 3391.51409667
payable_balance_adjustment_oku: 0.06539152
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-05-12
record_date_confirmed: 未確認
record_date_assumed: 2032-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-09-16

124

内容を開く

想定日: 2032-10-08
year: 5.9219712525667
金額: 3391.51409667
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_cash_paid_oku: 3391.90644578
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-05-12
record_date_confirmed: 未確認
record_date_assumed: 2032-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2032-09-22
payment_date: 2032-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2032-09-16

125

内容を開く

想定日: 2032-10-15
year: 5.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.3049265
注記: not attributable to TSMC ordinary holders

126

内容を開く

想定日: 2032-11-10
year: 6.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_liability_credited_oku: 3405.47407156
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-11-10
record_date_confirmed: 未確認
record_date_assumed: 2033-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-03-16

127

内容を開く

想定日: 2032-11-25
year: 6.0533880903491
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-08-11
record_date_confirmed: 未確認
record_date_assumed: 2032-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-12-10

128

内容を開く

想定日: 2032-12-10
year: 6.0944558521561
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
holder_entitlement_created_no_cash_oku: 3398.29712486
payable_balance_adjustment_oku: 0.0655223
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-08-11
record_date_confirmed: 未確認
record_date_assumed: 2032-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-12-10

129

内容を開く

想定日: 2033-01-07
year: 6.1711156741958
金額: 3398.29712486
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_cash_paid_oku: 3398.69025867
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-08-11
record_date_confirmed: 未確認
record_date_assumed: 2032-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2032-12-16
payment_date: 2033-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2032-12-10

130

内容を開く

想定日: 2033-02-10
year: 6.2642026009582
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_liability_credited_oku: 3412.25788445
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-02-10
record_date_confirmed: 未確認
record_date_assumed: 2033-06-20
payment_date_confirmed: 未確認
payment_date_assumed: 2033-07-11
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-06-13
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-06-13

131

内容を開く

想定日: 2033-03-01
year: 6.3162217659138
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-11-10
record_date_confirmed: 未確認
record_date_assumed: 2033-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-03-16

132

内容を開く

想定日: 2033-03-15
year: 6.3545516769336
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

133

内容を開く

想定日: 2033-03-16
year: 6.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
holder_entitlement_created_no_cash_oku: 3405.08015306
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-11-10
record_date_confirmed: 未確認
record_date_assumed: 2033-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-03-16

134

内容を開く

想定日: 2033-04-08
year: 6.4202600958248
金額: 3405.08015306
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_cash_paid_oku: 3405.47407156
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-11-10
record_date_confirmed: 未確認
record_date_assumed: 2033-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2033-03-22
payment_date: 2033-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2033-03-16

135

内容を開く

想定日: 2033-05-12
year: 6.5133470225873
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_liability_credited_oku: 3697.1780259
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-05-12
record_date_confirmed: 未確認
record_date_assumed: 2033-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-10-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-09-16

136

内容を開く

想定日: 2033-05-29
year: 6.5598904859685
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-02-10
record_date_confirmed: 未確認
record_date_assumed: 2033-06-20
payment_date_confirmed: 未確認
payment_date_assumed: 2033-07-11
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-06-13
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-06-13

137

内容を開く

想定日: 2033-06-01
year: 6.5681040383299
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

138

内容を開く

想定日: 2033-06-13
year: 6.6009582477755
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
holder_entitlement_created_no_cash_oku: 3411.86318125
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-02-10
record_date_confirmed: 未確認
record_date_assumed: 2033-06-20
payment_date_confirmed: 未確認
payment_date_assumed: 2033-07-11
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-06-13
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-06-13

139

内容を開く

想定日: 2033-07-11
year: 6.6776180698152
金額: 3411.86318125
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_cash_paid_oku: 3412.25788445
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-02-10
record_date_confirmed: 未確認
record_date_assumed: 2033-06-20
payment_date_confirmed: 未確認
payment_date_assumed: 2033-07-11
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-06-13
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-06-13
ex_date_confirmed_source_url: 未確認
record_date: 2033-06-20
payment_date: 2033-07-11
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2033-06-13

140

内容を開く

想定日: 2033-08-11
year: 6.7624914442163
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_liability_credited_oku: 3704.57238195
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-08-11
record_date_confirmed: 未確認
record_date_assumed: 2033-12-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-01-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-12-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-12-12

141

内容を開く

想定日: 2033-08-11
year: 6.7624914442163
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

142

内容を開く

想定日: 2033-09-01
year: 6.8199863107461
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-05-12
record_date_confirmed: 未確認
record_date_assumed: 2033-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-10-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-09-16

143

内容を開く

想定日: 2033-09-01
year: 6.8199863107461
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25935370100
issued_shares_after: 25935870100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99986505
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

144

内容を開く

想定日: 2033-09-16
year: 6.861054072553
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
holder_entitlement_created_no_cash_oku: 3696.75036537
payable_balance_adjustment_oku: 0.07127675
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-05-12
record_date_confirmed: 未確認
record_date_assumed: 2033-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-10-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-09-16

145

内容を開く

想定日: 2033-10-10
year: 6.9267624914442
金額: 3696.75036537
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_cash_paid_oku: 3697.24930265
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-05-12
record_date_confirmed: 未確認
record_date_assumed: 2033-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-10-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2033-09-22
payment_date: 2033-10-10
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2033-09-16

146

内容を開く

想定日: 2033-10-15
year: 6.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.32858523
注記: not attributable to TSMC ordinary holders

147

内容を開く

想定日: 2033-11-10
year: 7.0116358658453
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_liability_credited_oku: 3712.03829987
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-11-10
record_date_confirmed: 未確認
record_date_assumed: 2034-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2034-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-03-16

148

内容を開く

想定日: 2033-11-27
year: 7.0581793292266
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-08-11
record_date_confirmed: 未確認
record_date_assumed: 2033-12-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-01-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-12-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-12-12

149

内容を開く

想定日: 2033-12-12
year: 7.0992470910335
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
holder_entitlement_created_no_cash_oku: 3704.1438661
payable_balance_adjustment_oku: 0.07141931
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-08-11
record_date_confirmed: 未確認
record_date_assumed: 2033-12-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-01-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-12-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-12-12

150

内容を開く

想定日: 2034-01-09
year: 7.1759069130732
金額: 3704.1438661
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_cash_paid_oku: 3704.64380126
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-08-11
record_date_confirmed: 未確認
record_date_assumed: 2033-12-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-01-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-12-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-12-12
ex_date_confirmed_source_url: 未確認
record_date: 2033-12-19
payment_date: 2034-01-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2033-12-12

151

内容を開く

想定日: 2034-02-10
year: 7.2635181382615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_liability_credited_oku: 3719.43279847
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-02-10
record_date_confirmed: 未確認
record_date_assumed: 2034-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-06-12

152

内容を開く

想定日: 2034-03-01
year: 7.315537303217
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-11-10
record_date_confirmed: 未確認
record_date_assumed: 2034-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2034-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-03-16

153

内容を開く

想定日: 2034-03-15
year: 7.3538672142368
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

154

内容を開く

想定日: 2034-03-16
year: 7.356605065024
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
holder_entitlement_created_no_cash_oku: 3711.53736683
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-11-10
record_date_confirmed: 未確認
record_date_assumed: 2034-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2034-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-03-16

155

内容を開く

想定日: 2034-04-10
year: 7.4250513347023
金額: 3711.53736683
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_cash_paid_oku: 3712.03829987
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-11-10
record_date_confirmed: 未確認
record_date_assumed: 2034-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2034-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2034-03-22
payment_date: 2034-04-10
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2034-03-16

156

内容を開く

想定日: 2034-05-12
year: 7.5126625598905
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_liability_credited_oku: 4030.00173989
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-05-12
record_date_confirmed: 未確認
record_date_assumed: 2034-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2034-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-09-18

157

内容を開く

想定日: 2034-05-28
year: 7.5564681724846
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-02-10
record_date_confirmed: 未確認
record_date_assumed: 2034-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-06-12

158

内容を開く

想定日: 2034-06-01
year: 7.5674195756331
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

159

内容を開く

想定日: 2034-06-12
year: 7.5975359342916
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
holder_entitlement_created_no_cash_oku: 3718.93086756
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-02-10
record_date_confirmed: 未確認
record_date_assumed: 2034-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-06-12

160

内容を開く

想定日: 2034-07-10
year: 7.6741957563313
金額: 3718.93086756
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_cash_paid_oku: 3719.43279847
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-02-10
record_date_confirmed: 未確認
record_date_assumed: 2034-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-06-12
ex_date_confirmed_source_url: 未確認
record_date: 2034-06-19
payment_date: 2034-07-10
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2034-06-12

161

内容を開く

想定日: 2034-08-11
year: 7.7618069815195
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_liability_credited_oku: 4038.06174337
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-08-11
record_date_confirmed: 未確認
record_date_assumed: 2034-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-12-11

162

内容を開く

想定日: 2034-08-11
year: 7.7618069815195
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

163

内容を開く

想定日: 2034-09-01
year: 7.8193018480493
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25935870100
issued_shares_after: 25936370100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99984578
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

164

内容を開く

想定日: 2034-09-03
year: 7.8247775496235
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-05-12
record_date_confirmed: 未確認
record_date_assumed: 2034-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2034-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-09-18

165

内容を開く

想定日: 2034-09-18
year: 7.8658453114305
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
holder_entitlement_created_no_cash_oku: 4029.45789826
payable_balance_adjustment_oku: 0.07769167
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-05-12
record_date_confirmed: 未確認
record_date_assumed: 2034-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2034-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-09-18

166

内容を開く

想定日: 2034-10-09
year: 7.9233401779603
金額: 4029.45789826
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_cash_paid_oku: 4030.07943156
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-05-12
record_date_confirmed: 未確認
record_date_assumed: 2034-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2034-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-09-18
ex_date_confirmed_source_url: 未確認
record_date: 2034-09-25
payment_date: 2034-10-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2034-09-18

167

内容を開く

想定日: 2034-10-15
year: 7.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.35609067
注記: not attributable to TSMC ordinary holders

168

内容を開く

想定日: 2034-11-10
year: 8.0109514031485
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_liability_credited_oku: 4046.19974928
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-11-10
record_date_confirmed: 未確認
record_date_assumed: 2035-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2035-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-03-16

169

内容を開く

想定日: 2034-11-26
year: 8.0547570157426
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-08-11
record_date_confirmed: 未確認
record_date_assumed: 2034-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-12-11

170

内容を開く

想定日: 2034-12-11
year: 8.0958247775496
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
holder_entitlement_created_no_cash_oku: 4037.51681405
payable_balance_adjustment_oku: 0.07784705
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-08-11
record_date_confirmed: 未確認
record_date_assumed: 2034-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-12-11

171

内容を開く

想定日: 2035-01-08
year: 8.1724845995893
金額: 4037.51681405
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_cash_paid_oku: 4038.13959042
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-08-11
record_date_confirmed: 未確認
record_date_assumed: 2034-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-12-11
ex_date_confirmed_source_url: 未確認
record_date: 2034-12-18
payment_date: 2035-01-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2034-12-11

172

内容を開く

想定日: 2035-02-12
year: 8.2683093771389
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_liability_credited_oku: 4054.25990815
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-02-12
record_date_confirmed: 未確認
record_date_assumed: 2035-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-06-11

173

内容を開く

想定日: 2035-03-01
year: 8.3148528405202
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-11-10
record_date_confirmed: 未確認
record_date_assumed: 2035-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2035-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-03-16

174

内容を開く

想定日: 2035-03-15
year: 8.35318275154
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

175

内容を開く

想定日: 2035-03-16
year: 8.3559206023272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
holder_entitlement_created_no_cash_oku: 4045.57572985
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-11-10
record_date_confirmed: 未確認
record_date_assumed: 2035-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2035-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-03-16

176

内容を開く

想定日: 2035-04-09
year: 8.4216290212183
金額: 4045.57572985
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_cash_paid_oku: 4046.19974928
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-11-10
record_date_confirmed: 未確認
record_date_assumed: 2035-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2035-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2035-03-22
payment_date: 2035-04-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2035-03-16

177

内容を開く

想定日: 2035-05-14
year: 8.517453798768
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_liability_credited_oku: 4392.7865804
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-05-14
record_date_confirmed: 未確認
record_date_assumed: 2035-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2035-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-09-17

178

内容を開く

想定日: 2035-05-27
year: 8.5530458590007
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-02-12
record_date_confirmed: 未確認
record_date_assumed: 2035-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-06-11

179

内容を開く

想定日: 2035-06-01
year: 8.5667351129363
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

180

内容を開く

想定日: 2035-06-11
year: 8.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
holder_entitlement_created_no_cash_oku: 4053.63464564
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-02-12
record_date_confirmed: 未確認
record_date_assumed: 2035-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-06-11

181

内容を開く

想定日: 2035-07-09
year: 8.6707734428474
金額: 4053.63464564
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_cash_paid_oku: 4054.25990815
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-02-12
record_date_confirmed: 未確認
record_date_assumed: 2035-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2035-06-18
payment_date: 2035-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2035-06-11

182

内容を開く

想定日: 2035-08-11
year: 8.7611225188227
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

183

内容を開く

想定日: 2035-08-13
year: 8.766598220397
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_liability_credited_oku: 4401.57215356
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-08-13
record_date_confirmed: 未確認
record_date_assumed: 2035-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-12-10

184

内容を開く

想定日: 2035-09-01
year: 8.8186173853525
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25936370100
issued_shares_after: 25936870100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.9998265
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

185

内容を開く

想定日: 2035-09-02
year: 8.8213552361396
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-05-14
record_date_confirmed: 未確認
record_date_assumed: 2035-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2035-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-09-17

186

内容を開く

想定日: 2035-09-17
year: 8.8624229979466
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
holder_entitlement_created_no_cash_oku: 4392.1091091
payable_balance_adjustment_oku: 0.08468391
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-05-14
record_date_confirmed: 未確認
record_date_assumed: 2035-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2035-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-09-17

187

内容を開く

想定日: 2035-10-08
year: 8.9199178644764
金額: 4392.1091091
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_cash_paid_oku: 4392.87126431
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-05-14
record_date_confirmed: 未確認
record_date_assumed: 2035-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2035-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-09-17
ex_date_confirmed_source_url: 未確認
record_date: 2035-09-24
payment_date: 2035-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2035-09-17

188

内容を開く

想定日: 2035-10-15
year: 8.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.3877335
注記: not attributable to TSMC ordinary holders

189

内容を開く

想定日: 2035-11-12
year: 9.015742642026
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_liability_credited_oku: 4410.44274937
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-11-12
record_date_confirmed: 未確認
record_date_assumed: 2036-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2036-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-03-17

190

内容を開く

想定日: 2035-11-25
year: 9.0513347022587
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-08-13
record_date_confirmed: 未確認
record_date_assumed: 2035-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-12-10

191

内容を開く

想定日: 2035-12-10
year: 9.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
holder_entitlement_created_no_cash_oku: 4400.89332732
payable_balance_adjustment_oku: 0.08485328
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-08-13
record_date_confirmed: 未確認
record_date_assumed: 2035-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-12-10

192

内容を開く

想定日: 2036-01-07
year: 9.1690622861054
金額: 4400.89332732
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_cash_paid_oku: 4401.65700684
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-08-13
record_date_confirmed: 未確認
record_date_assumed: 2035-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2035-12-17
payment_date: 2036-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2035-12-10

193

内容を開く

想定日: 2036-02-11
year: 9.264887063655
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_liability_credited_oku: 4419.22849189
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-02-11
record_date_confirmed: 未確認
record_date_assumed: 2036-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-06-11

194

内容を開く

想定日: 2036-03-02
year: 9.3196440793977
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-11-12
record_date_confirmed: 未確認
record_date_assumed: 2036-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2036-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-03-17

195

内容を開く

想定日: 2036-03-15
year: 9.3552361396304
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

196

内容を開く

想定日: 2036-03-17
year: 9.3607118412047
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
holder_entitlement_created_no_cash_oku: 4409.67754553
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-11-12
record_date_confirmed: 未確認
record_date_assumed: 2036-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2036-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-03-17

197

内容を開く

想定日: 2036-04-08
year: 9.4209445585216
金額: 4409.67754553
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_cash_paid_oku: 4410.44274937
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-11-12
record_date_confirmed: 未確認
record_date_assumed: 2036-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2036-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-03-17
ex_date_confirmed_source_url: 未確認
record_date: 2036-03-24
payment_date: 2036-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2036-03-17

198

内容を開く

想定日: 2036-05-12
year: 9.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_liability_credited_oku: 4788.2296781
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-05-12
record_date_confirmed: 未確認
record_date_assumed: 2036-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2036-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-09-16

199

内容を開く

想定日: 2036-05-27
year: 9.555099247091
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-02-11
record_date_confirmed: 未確認
record_date_assumed: 2036-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-06-11

200

内容を開く

想定日: 2036-06-01
year: 9.5687885010267
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

201

内容を開く

想定日: 2036-06-11
year: 9.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
holder_entitlement_created_no_cash_oku: 4418.46176375
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-02-11
record_date_confirmed: 未確認
record_date_assumed: 2036-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-06-11

202

内容を開く

想定日: 2036-07-09
year: 9.6728268309377
金額: 4418.46176375
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_cash_paid_oku: 4419.22849189
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-02-11
record_date_confirmed: 未確認
record_date_assumed: 2036-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2036-06-17
payment_date: 2036-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2036-06-11

203

内容を開く

想定日: 2036-08-11
year: 9.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-12-10
company_liability_credited_oku: 4797.80613745
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-08-11
record_date_confirmed: 未確認
record_date_assumed: 2036-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2037-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: いいえ
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-12-10

204

内容を開く

想定日: 2036-08-11
year: 9.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

205

内容を開く

想定日: 2036-09-01
year: 9.8206707734428
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-05-12
record_date_confirmed: 未確認
record_date_assumed: 2036-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2036-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-09-16

206

内容を開く

想定日: 2036-09-01
year: 9.8206707734428
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25936870100
issued_shares_after: 25937370100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99980723
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

207

内容を開く

想定日: 2036-09-16
year: 9.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
holder_entitlement_created_no_cash_oku: 4787.39892892
payable_balance_adjustment_oku: 0.09230546
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-05-12
record_date_confirmed: 未確認
record_date_assumed: 2036-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2036-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-09-16

208

内容を開く

想定日: 2036-10-08
year: 9.9219712525667
金額: 4787.39892892
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_cash_paid_oku: 4788.32198356
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-05-12
record_date_confirmed: 未確認
record_date_assumed: 2036-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2036-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2036-09-22
payment_date: 2036-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2036-09-16

209

内容を開く

想定日: 2036-10-15
year: 9.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.42380507
注記: not attributable to TSMC ordinary holders

その他の数値・前提

キャッシュフローの算出方法

timed_holder_cashflows_v1

old_holder_policy

non_selling_no_participation_in_buybacks

期間内株主受取

125436.03529356

終価

1793275.1369698

initial_old_holder_mcap_oku

553656.101635

terminal_year

10.00136893

expected_irr

0.138462303228

irr

0.138462303228

dividend_cash_only_oku

125436.03529356

company_share_buyback_total_within_10y_oku

old_holder_tender_cash_oku

old_holder_remaining_shares

25932370100

old_holder_equity_fraction

0.99980722795022

initial_partial_2026

内容を開く

period

2026_initial_partial

year

2026

期間開始（翌日から）

2026-11-06

期間末

2026-12-31

calendar_days

fraction_of_reference_period

0.59782608695652

initial_partial_period

はい

terminal_partial_period

いいえ

reference_period

2026_Q4_from_issuer_guidance

begin

内容を開く

親会社持分（億）: 73345.66327396
非支配持分（億）: 454.60655245
現金（億）: 35676.33783246
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 1815.264093
ppe_oku: 47182.8473913
other_liabilities_oku: 16630.94
発行済株式数: 25932370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.24
other_assets_oku: 15271.56869565
total_equity_oku: 73800.26982641
total_debt_and_dividend_payable_oku: 11650.394093
total_liabilities_oku: 28281.334093
total_assets_oku: 102081.60391941
net_cash_excluding_declared_dividends_oku: 29792.05783246
old_holder_equity_fraction: 1
noncash_net_assets_reconciliation_oku: 15271.56869565
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 76714.36053981
非支配持分（億）: 456.68001058
現金（億）: 37986.83098517
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 49794.74956522
other_liabilities_oku: 16630.94
発行済株式数: 25932370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.24
other_assets_oku: 15535.21
total_equity_oku: 77171.04055039
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 107267.64055039
net_cash_excluding_declared_dividends_oku: 32102.55098517
old_holder_equity_fraction: 1
noncash_net_assets_reconciliation_oku: 15535.21
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

1815.265907

dividend_ex_date_liability_adjustments_oku

cash_dividends_paid_company_oku

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

sbc_non_cash_cashflow_addback_oku

2.39130435

sbc_cash_settled_no_cashflow_addback_oku

1.79347826

LTI_market_purchase_non_issuer_repurchase_oku

5.38043478

old_holder_equity_percent_end

100

expected_ordinary_tax_rate

0.17

source_status

forecast_partial

event_count

events

内容を開く

想定日: 2026-11-10
year: 0.010951403148528
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-03-16
company_liability_credited_oku: 1815.265907
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2026-12-10
year: 0.093086926762491
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: confirmed_schedule_asof_2026_11_06
noncash: はい
related_quarter: 2026Q2
dividend_forecast: いいえ
ex_date_confirmed: 2026-12-10
ex_date_assumed: 未確認
holder_entitlement_created_no_cash_oku: 1815.265907
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2026-12-10
ex_date_status: confirmed_issuer_primary
ex_date_is_confirmed: はい

売上高

10322.90217391

営業利益（億）

6038.89777174

cost_of_revenue_oku

3458.17222826

r_and_d_sga_other_op_expenditure_oku

825.83217391

parent_profit_after_sbc_oku

5181.5718685

nci_profit_oku

2.07345813

consolidated_net_income_oku

5183.64532663

tax_expense_oku

1061.71048859

depreciation_amortization_oku

1375

capex_oku

3945.65217391

working_capital_investment_oku

304.89130435

equity_sbc_expense_and_equity_credit_oku

2.39130435

cash_settled_sbc_expense_oku

1.79347826

lti_secondary_market_trust_purchase_oku

5.38043478

interest_income_net_oku

185.81223913

associates_and_other_nonop_oku

20.64580435

fcfo_derived_before_dividend_oku

6256.14532663

free_cash_flow_before_distributions_oku

2310.49315272

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

-1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

年度別・部分期間の財務台帳

内容を開く

period

2027_full_year

year

2027

期間開始（翌日から）

2026-12-31

期間末

2027-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2027_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 76714.36053981
非支配持分（億）: 456.68001058
現金（億）: 37986.83098517
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 49794.74956522
other_liabilities_oku: 16630.94
発行済株式数: 25932370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.24
other_assets_oku: 15535.21
total_equity_oku: 77171.04055039
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 107267.64055039
net_cash_excluding_declared_dividends_oku: 32102.55098517
old_holder_equity_fraction: 1
noncash_net_assets_reconciliation_oku: 15535.21
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 103713.35284554
非支配持分（億）: 470.64373355
現金（億）: 51430.69594085
securities_oku: 3950.85
debt_oku: 9585.13
dividend_payable_oku: 4421.81186675
ppe_oku: 63367.28791897
other_liabilities_oku: 16671.19865459
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 16113.3032406
total_equity_oku: 104183.99657908
total_debt_and_dividend_payable_oku: 14006.94186675
total_liabilities_oku: 30678.14052133
total_assets_oku: 134862.13710042
net_cash_excluding_declared_dividends_oku: 45796.41594085
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 16113.3032406
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

8493.15320145

dividend_ex_date_liability_adjustments_oku

0.085085

cash_dividends_paid_company_oku

7701.9564197

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.23394128

sbc_non_cash_cashflow_addback_oku

12.26765876

sbc_cash_settled_no_cashflow_addback_oku

5.22556661

LTI_market_purchase_non_issuer_repurchase_oku

12.54135988

old_holder_equity_percent_end

99.998072

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2027-01-07
year: 0.16974674880219
金額: 1815.265907
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: confirmed_schedule_asof_2026_11_06
noncash: いいえ
related_quarter: 2026Q2
dividend_forecast: いいえ
ex_date_confirmed: 2026-12-10
ex_date_assumed: 未確認
company_cash_paid_oku: 1815.265907
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2026-12-10
ex_date_status: confirmed_issuer_primary
ex_date_is_confirmed: はい
ex_date_for_new_purchaser_cutoff_inclusive: 2026-12-10
ex_date_confirmed_source_url: https://pr.tsmc.com/japanese/news/3332
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2027-02-10
year: 0.26283367556468
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-06-11
company_liability_credited_oku: 1867.1306472
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-03-01
year: 0.31485284052019
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2027-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-03-15
year: 0.35318275154004
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2027-03-16
year: 0.35592060232717
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-03-16
holder_entitlement_created_no_cash_oku: 1815.265907
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-04-08
year: 0.41889117043121
金額: 1815.265907
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2026Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-03-16
company_cash_paid_oku: 1815.265907
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2027-05-12
year: 0.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_liability_credited_oku: 2204.2514585
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-05-27
year: 0.55304585900068
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2027-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-06-01
year: 0.56673511293634
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2027-06-11
year: 0.59411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-06-11
holder_entitlement_created_no_cash_oku: 1867.1306472
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-07-01
year: 0.64887063655031
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2027-07-09
year: 0.67077344284736
金額: 1867.1306472
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2026Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-06-11
company_cash_paid_oku: 1867.1306472
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2027-08-11
year: 0.76112251882272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_liability_credited_oku: 2208.65996142
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-08-11
year: 0.76112251882272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2027-09-01
year: 0.8186173853525
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-09-01
year: 0.8186173853525
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25932370100
issued_shares_after: 25932870100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99998072
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2027-09-16
year: 0.85968514715948
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
holder_entitlement_created_no_cash_oku: 2204.2514585
payable_balance_adjustment_oku: 0.0425
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-10-08
year: 0.91991786447639
金額: 2204.2514585
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_cash_paid_oku: 2204.2939585
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2027-10-15
year: 0.93908281998631
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.23394128
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2027-11-10
year: 1.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_liability_credited_oku: 2213.11113433
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-11-25
year: 1.0513347022587
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-12-10
year: 1.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
holder_entitlement_created_no_cash_oku: 2208.65996142
payable_balance_adjustment_oku: 0.042585
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

69674.2215285

営業利益（億）

41804.5329171

cost_of_revenue_oku

22295.75088912

r_and_d_sga_other_op_expenditure_oku

5573.93772228

parent_profit_after_sbc_oku

35479.96293342

nci_profit_oku

14.19766424

consolidated_net_income_oku

35494.16059766

tax_expense_oku

7269.88831518

depreciation_amortization_oku

11147.87544456

capex_oku

24385.97753497

working_capital_investment_oku

872.27084935

equity_sbc_expense_and_equity_credit_oku

12.26765876

cash_settled_sbc_expense_oku

5.22556661

lti_secondary_market_trust_purchase_oku

12.54135988

interest_income_net_oku

924.67888497

associates_and_other_nonop_oku

34.83711076

fcfo_derived_before_dividend_oku

45782.03285162

free_cash_flow_before_distributions_oku

21396.05531665

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2028_full_year

year

2028

期間開始（翌日から）

2027-12-31

期間末

2028-12-31

calendar_days

366

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2028_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 103713.35284554
非支配持分（億）: 470.64373355
現金（億）: 51430.69594085
securities_oku: 3950.85
debt_oku: 9585.13
dividend_payable_oku: 4421.81186675
ppe_oku: 63367.28791897
other_liabilities_oku: 16671.19865459
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 16113.3032406
total_equity_oku: 104183.99657908
total_debt_and_dividend_payable_oku: 14006.94186675
total_liabilities_oku: 30678.14052133
total_assets_oku: 134862.13710042
net_cash_excluding_declared_dividends_oku: 45796.41594085
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 16113.3032406
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

end

内容を開く

親会社持分（億）: 137516.24682552
非支配持分（億）: 488.99753062
現金（億）: 68959.0494012
securities_oku: 3950.85
debt_oku: 9335.13
dividend_payable_oku: 4819.86802598
ppe_oku: 79187.34256978
other_liabilities_oku: 16759.20739816
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 16822.2078093
total_equity_oku: 138005.24435614
total_debt_and_dividend_payable_oku: 14154.99802598
total_liabilities_oku: 30914.20542414
total_assets_oku: 168919.44978028
net_cash_excluding_declared_dividends_oku: 63574.7694012
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 16822.2078093
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

9440.02355933

dividend_ex_date_liability_adjustments_oku

0.09274265

cash_dividends_paid_company_oku

9042.06014276

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.24266391

sbc_non_cash_cashflow_addback_oku

14.02306026

sbc_cash_settled_no_cashflow_addback_oku

6.41931884

LTI_market_purchase_non_issuer_repurchase_oku

15.40636521

old_holder_equity_percent_end

99.996144

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2028-01-07
year: 1.1690622861054
金額: 2208.65996142
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_cash_paid_oku: 2208.70254642
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-02-10
year: 1.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_liability_credited_oku: 2217.51972225
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-03-01
year: 1.3169062286105
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-03-15
year: 1.3552361396304
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2028-03-16
year: 1.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
holder_entitlement_created_no_cash_oku: 2213.06846433
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-04-10
year: 1.4264202600958
金額: 2213.06846433
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_cash_paid_oku: 2213.11113433
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-05-12
year: 1.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_liability_credited_oku: 2402.68041477
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-05-28
year: 1.5578370978782
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-06-01
year: 1.5687885010267
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2028-06-12
year: 1.5989048596851
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
holder_entitlement_created_no_cash_oku: 2217.47696725
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-07-01
year: 1.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2028-07-10
year: 1.6755646817248
金額: 2217.47696725
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_cash_paid_oku: 2217.51972225
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-06-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-08-11
year: 1.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_liability_credited_oku: 2407.48577559
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-08-11
year: 1.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2028-09-01
year: 1.8206707734428
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25932870100
issued_shares_after: 25933370100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99996144
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2028-09-03
year: 1.8261464750171
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-09-18
year: 1.8672142368241
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
holder_entitlement_created_no_cash_oku: 2402.63408977
payable_balance_adjustment_oku: 0.04632499
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-10-09
year: 1.9247091033539
金額: 2402.63408977
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_cash_paid_oku: 2402.72673976
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-09-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-10-15
year: 1.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.24266391
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2028-11-10
year: 2.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_liability_credited_oku: 2412.33764672
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-11-26
year: 2.0561259411362
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-12-11
year: 2.0971937029432
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
holder_entitlement_created_no_cash_oku: 2407.43935794
payable_balance_adjustment_oku: 0.04641765
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

85590.9178583

営業利益（億）

51116.79816537

cost_of_revenue_oku

27626.84626426

r_and_d_sga_other_op_expenditure_oku

6847.27342866

parent_profit_after_sbc_oku

43228.98722172

nci_profit_oku

18.59646098

consolidated_net_income_oku

43247.5836827

tax_expense_oku

8857.93882658

depreciation_amortization_oku

13789.64787717

capex_oku

29196.01309166

working_capital_investment_oku

1034.58526144

equity_sbc_expense_and_equity_credit_oku

14.02306026

cash_settled_sbc_expense_oku

6.41931884

lti_secondary_market_trust_purchase_oku

15.40636521

interest_income_net_oku

945.92888497

associates_and_other_nonop_oku

42.79545893

fcfo_derived_before_dividend_oku

56016.66935869

free_cash_flow_before_distributions_oku

26820.65626703

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2029_full_year

year

2029

期間開始（翌日から）

2028-12-31

期間末

2029-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2029_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 137516.24682552
非支配持分（億）: 488.99753062
現金（億）: 68959.0494012
securities_oku: 3950.85
debt_oku: 9335.13
dividend_payable_oku: 4819.86802598
ppe_oku: 79187.34256978
other_liabilities_oku: 16759.20739816
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 16822.2078093
total_equity_oku: 138005.24435614
total_debt_and_dividend_payable_oku: 14154.99802598
total_liabilities_oku: 30914.20542414
total_assets_oku: 168919.44978028
net_cash_excluding_declared_dividends_oku: 63574.7694012
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 16822.2078093
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 178823.78483549
非支配持分（億）: 512.48214923
現金（億）: 91860.52624856
securities_oku: 3950.85
debt_oku: 9085.13
dividend_payable_oku: 5253.75760306
ppe_oku: 97177.65873575
other_liabilities_oku: 16899.08396287
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 17585.20356633
total_equity_oku: 179336.26698471
total_debt_and_dividend_payable_oku: 14338.88760306
total_liabilities_oku: 31237.97156594
total_assets_oku: 210574.23855065
net_cash_excluding_declared_dividends_oku: 86726.24624856
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 17585.20356633
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

10289.82406834

dividend_ex_date_liability_adjustments_oku

0.1010895

cash_dividends_paid_company_oku

9856.03558075

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.25386408

sbc_non_cash_cashflow_addback_oku

15.80448878

sbc_cash_settled_no_cashflow_addback_oku

7.71601437

LTI_market_purchase_non_issuer_repurchase_oku

18.51843448

old_holder_equity_percent_end

99.994216

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2029-01-08
year: 2.1738535249829
金額: 2407.43935794
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_cash_paid_oku: 2407.53219324
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-12-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-02-12
year: 2.2696783025325
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_liability_credited_oku: 2417.1431002
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-03-01
year: 2.3162217659138
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-03-15
year: 2.3545516769336
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2029-03-16
year: 2.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
holder_entitlement_created_no_cash_oku: 2412.24462612
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-04-09
year: 2.4229979466119
金額: 2412.24462612
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_cash_paid_oku: 2412.33764672
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-05-14
year: 2.5188227241615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_liability_credited_oku: 2618.97214634
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-05-27
year: 2.5544147843943
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-06-01
year: 2.5681040383299
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2029-06-11
year: 2.5954825462012
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
holder_entitlement_created_no_cash_oku: 2417.0498943
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-07-01
year: 2.6502395619439
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2029-07-09
year: 2.6721423682409
金額: 2417.0498943
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_cash_paid_oku: 2417.1431002
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-08-11
year: 2.7624914442163
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2029-08-13
year: 2.7679671457906
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_liability_credited_oku: 2624.21009064
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-09-01
year: 2.8199863107461
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25933370100
issued_shares_after: 25933870100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99994216
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2029-09-02
year: 2.8227241615332
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-09-17
year: 2.8637919233402
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
holder_entitlement_created_no_cash_oku: 2618.87115784
payable_balance_adjustment_oku: 0.05049425
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-10-08
year: 2.92128678987
金額: 2618.87115784
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_cash_paid_oku: 2619.02264059
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-09-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-10-15
year: 2.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.25386408
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2029-11-12
year: 3.0171115674196
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_liability_credited_oku: 2629.49873116
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-11-25
year: 3.0527036276523
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-12-10
year: 3.0937713894593
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
holder_entitlement_created_no_cash_oku: 2624.10890016
payable_balance_adjustment_oku: 0.05059524
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

102880.19157056

営業利益（億）

61156.5583225

cost_of_revenue_oku

33493.21792242

r_and_d_sga_other_op_expenditure_oku

8230.41532565

parent_profit_after_sbc_oku

51581.65867901

nci_profit_oku

23.73848269

consolidated_net_income_oku

51605.39716171

tax_expense_oku

10569.78014155

depreciation_amortization_oku

16689.45329923

capex_oku

34179.08586622

working_capital_investment_oku

1123.8027913

equity_sbc_expense_and_equity_credit_oku

15.80448878

cash_settled_sbc_expense_oku

7.71601437

lti_secondary_market_trust_purchase_oku

18.51843448

interest_income_net_oku

967.17888497

associates_and_other_nonop_oku

51.44009579

fcfo_derived_before_dividend_oku

67186.85215842

free_cash_flow_before_distributions_oku

33007.7662922

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

-1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2030_full_year

year

2030

期間開始（翌日から）

2029-12-31

期間末

2030-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2030_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 178823.78483549
非支配持分（億）: 512.48214923
現金（億）: 91860.52624856
securities_oku: 3950.85
debt_oku: 9085.13
dividend_payable_oku: 5253.75760306
ppe_oku: 97177.65873575
other_liabilities_oku: 16899.08396287
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 17585.20356633
total_equity_oku: 179336.26698471
total_debt_and_dividend_payable_oku: 14338.88760306
total_liabilities_oku: 31237.97156594
total_assets_oku: 210574.23855065
net_cash_excluding_declared_dividends_oku: 86726.24624856
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 17585.20356633
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 227603.99442813
非支配持分（億）: 541.61839459
現金（億）: 120484.74798787
securities_oku: 3950.85
debt_oku: 8835.13
dividend_payable_oku: 5726.70635828
ppe_oku: 117035.4922778
other_liabilities_oku: 17091.59042362
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 18327.94933895
total_equity_oku: 228145.61282272
total_debt_and_dividend_payable_oku: 14561.83635828
total_liabilities_oku: 31653.4267819
total_assets_oku: 259799.03960462
net_cash_excluding_declared_dividends_oku: 115600.46798787
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 18327.94933895
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

11216.12447814

dividend_ex_date_liability_adjustments_oku

0.11018754

cash_dividends_paid_company_oku

10743.28591046

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.26784159

sbc_non_cash_cashflow_addback_oku

17.50761922

sbc_cash_settled_no_cashflow_addback_oku

9.03176177

LTI_market_purchase_non_issuer_repurchase_oku

21.67622824

old_holder_equity_percent_end

99.992288

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2030-01-07
year: 3.170431211499
金額: 2624.10890016
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_cash_paid_oku: 2624.26068588
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-02-11
year: 3.2662559890486
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_liability_credited_oku: 2634.73677644
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-03-03
year: 3.3210130047912
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-03-15
year: 3.3538672142368
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2030-03-18
year: 3.3620807665982
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
holder_entitlement_created_no_cash_oku: 2629.34664248
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-04-08
year: 3.419575633128
金額: 2629.34664248
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_cash_paid_oku: 2629.49873116
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-03-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-05-13
year: 3.5154004106776
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_liability_credited_oku: 2854.73467825
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-05-27
year: 3.5537303216975
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-06-01
year: 3.5674195756331
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2030-06-11
year: 3.5947980835044
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
holder_entitlement_created_no_cash_oku: 2634.58438479
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-07-01
year: 3.6495550992471
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2030-07-09
year: 3.6714579055441
金額: 2634.58438479
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_cash_paid_oku: 2634.73677644
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-08-11
year: 3.7618069815195
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2030-08-12
year: 3.7645448323066
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_liability_credited_oku: 2860.4441476
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-09-01
year: 3.8193018480493
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-09-01
year: 3.8193018480493
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25933870100
issued_shares_after: 25934370100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99992288
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2030-09-16
year: 3.8603696098563
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
holder_entitlement_created_no_cash_oku: 2854.56956205
payable_balance_adjustment_oku: 0.05503873
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-10-08
year: 3.9206023271732
金額: 2854.56956205
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_cash_paid_oku: 2854.78971698
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-10-15
year: 3.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.26784159
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2030-11-11
year: 4.0136892539357
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_liability_credited_oku: 2866.20887585
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-11-25
year: 4.0520191649555
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-12-10
year: 4.0930869267625
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
holder_entitlement_created_no_cash_oku: 2860.27870117
payable_balance_adjustment_oku: 0.05514881
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

120423.49024892

営業利益（億）

71250.56506395

cost_of_revenue_oku

39539.04596506

r_and_d_sga_other_op_expenditure_oku

9633.87921991

parent_profit_after_sbc_oku

59978.9366391

nci_profit_oku

29.40408696

consolidated_net_income_oku

60008.34072606

tax_expense_oku

12290.86496799

depreciation_amortization_oku

19669.17007399

capex_oku

38936.92851382

working_capital_investment_oku

1140.31441409

equity_sbc_expense_and_equity_credit_oku

17.50761922

cash_settled_sbc_expense_oku

9.03176177

lti_secondary_market_trust_purchase_oku

21.67622824

interest_income_net_oku

988.42888497

associates_and_other_nonop_oku

60.21174512

fcfo_derived_before_dividend_oku

78554.70400518

free_cash_flow_before_distributions_oku

39617.77549136

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2031_full_year

year

2031

期間開始（翌日から）

2030-12-31

期間末

2031-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2031_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 227603.99442813
非支配持分（億）: 541.61839459
現金（億）: 120484.74798787
securities_oku: 3950.85
debt_oku: 8835.13
dividend_payable_oku: 5726.70635828
ppe_oku: 117035.4922778
other_liabilities_oku: 17091.59042362
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 18327.94933895
total_equity_oku: 228145.61282272
total_debt_and_dividend_payable_oku: 14561.83635828
total_liabilities_oku: 31653.4267819
total_assets_oku: 259799.03960462
net_cash_excluding_declared_dividends_oku: 115600.46798787
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 18327.94933895
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 283383.51428482
非支配持分（億）: 576.70494267
現金（億）: 154865.19126465
securities_oku: 3950.85
debt_oku: 8585.13
dividend_payable_oku: 6242.23043817
ppe_oku: 138313.3978617
other_liabilities_oku: 17334.83405186
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 18992.97459117
total_equity_oku: 283960.21922749
total_debt_and_dividend_payable_oku: 14827.36043817
total_liabilities_oku: 32162.19449003
total_assets_oku: 316122.41371752
net_cash_excluding_declared_dividends_oku: 150230.91126465
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 18992.97459117
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

12225.81138674

dividend_ex_date_liability_adjustments_oku

0.12010442

cash_dividends_paid_company_oku

11710.40741127

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.28476391

sbc_non_cash_cashflow_addback_oku

19.06884612

sbc_cash_settled_no_cashflow_addback_oku

10.30019096

LTI_market_purchase_non_issuer_repurchase_oku

24.72045829

old_holder_equity_percent_end

99.99036

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2031-01-07
year: 4.1697467488022
金額: 2860.27870117
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_cash_paid_oku: 2860.49929641
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-02-10
year: 4.2628336755647
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_liability_credited_oku: 2871.91845528
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-03-02
year: 4.3175906913073
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-03-15
year: 4.35318275154
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2031-03-17
year: 4.3586584531143
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
holder_entitlement_created_no_cash_oku: 2865.9878403
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-04-08
year: 4.4188911704312
金額: 2865.9878403
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_cash_paid_oku: 2866.20887585
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-03-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-05-12
year: 4.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_liability_credited_oku: 3111.72079151
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-05-27
year: 4.5530458590007
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-06-01
year: 4.5667351129363
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2031-06-11
year: 4.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
holder_entitlement_created_no_cash_oku: 2871.69697942
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-07-01
year: 4.6488706365503
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2031-07-09
year: 4.6707734428474
金額: 2871.69697942
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_cash_paid_oku: 2871.91845528
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-08-11
year: 4.7611225188227
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_liability_credited_oku: 3117.94423309
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-08-11
year: 4.7611225188227
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2031-09-01
year: 4.8186173853525
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-09-01
year: 4.8186173853525
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25934370100
issued_shares_after: 25934870100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.9999036
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2031-09-16
year: 4.8596851471595
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
holder_entitlement_created_no_cash_oku: 3111.48082263
payable_balance_adjustment_oku: 0.05999222
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-10-08
year: 4.9199178644764
金額: 3111.48082263
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_cash_paid_oku: 3111.78078373
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-10-15
year: 4.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.28476391
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2031-11-10
year: 5.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_liability_credited_oku: 3124.22790686
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-11-25
year: 5.0513347022587
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-12-10
year: 5.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
holder_entitlement_created_no_cash_oku: 3117.70378428
payable_balance_adjustment_oku: 0.0601122
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

137335.87941419

営業利益（億）

80875.5734328

cost_of_revenue_oku

45473.43562825

r_and_d_sga_other_op_expenditure_oku

10986.87035314

parent_profit_after_sbc_oku

67986.38250173

nci_profit_oku

35.37131198

consolidated_net_income_oku

68021.75381371

tax_expense_oku

13932.16644377

depreciation_amortization_oku

22584.12239256

capex_oku

43184.50430469

working_capital_investment_oku

1099.30529574

equity_sbc_expense_and_equity_credit_oku

19.06884612

cash_settled_sbc_expense_oku

10.30019096

lti_secondary_market_trust_purchase_oku

24.72045829

interest_income_net_oku

1009.67888497

associates_and_other_nonop_oku

68.66793971

fcfo_derived_before_dividend_oku

89525.63975664

free_cash_flow_before_distributions_oku

46341.13545195

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2032_full_year

year

2032

期間開始（翌日から）

2031-12-31

期間末

2032-12-31

calendar_days

366

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2032_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 283383.51428482
非支配持分（億）: 576.70494267
現金（億）: 154865.19126465
securities_oku: 3950.85
debt_oku: 8585.13
dividend_payable_oku: 6242.23043817
ppe_oku: 138313.3978617
other_liabilities_oku: 17334.83405186
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 18992.97459117
total_equity_oku: 283960.21922749
total_debt_and_dividend_payable_oku: 14827.36043817
total_liabilities_oku: 32162.19449003
total_assets_oku: 316122.41371752
net_cash_excluding_declared_dividends_oku: 150230.91126465
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 18992.97459117
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 346362.7034997
非支配持分（億）: 618.37990002
現金（億）: 195348.18976821
securities_oku: 3950.85
debt_oku: 8335.13
dividend_payable_oku: 6804.16251625
ppe_oku: 160784.38379225
other_liabilities_oku: 17631.09389418
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 19668.0462497
total_equity_oku: 346981.08339972
total_debt_and_dividend_payable_oku: 15139.29251625
total_liabilities_oku: 32770.38641044
total_assets_oku: 379751.46981016
net_cash_excluding_declared_dividends_oku: 190963.90976821
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 19668.0462497
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

13326.39133062

dividend_ex_date_liability_adjustments_oku

0.13091382

cash_dividends_paid_company_oku

12764.59016636

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.3049265

sbc_non_cash_cashflow_addback_oku

20.62979391

sbc_cash_settled_no_cashflow_addback_oku

11.62559631

LTI_market_purchase_non_issuer_repurchase_oku

27.90143114

old_holder_equity_percent_end

99.988433

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2032-01-07
year: 5.1690622861054
金額: 3117.70378428
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_cash_paid_oku: 3118.00434529
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-02-10
year: 5.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_liability_credited_oku: 3130.45146843
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-03-01
year: 5.3169062286105
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-03-15
year: 5.3552361396304
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2032-03-16
year: 5.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
holder_entitlement_created_no_cash_oku: 3123.92674592
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-04-08
year: 5.4209445585216
金額: 3123.92674592
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_cash_paid_oku: 3124.22790686
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-05-12
year: 5.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_liability_credited_oku: 3391.84105426
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-05-27
year: 5.555099247091
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-06-01
year: 5.5687885010267
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2032-06-11
year: 5.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
holder_entitlement_created_no_cash_oku: 3130.14970757
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-07-01
year: 5.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2032-07-09
year: 5.6728268309377
金額: 3130.14970757
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_cash_paid_oku: 3130.45146843
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-08-11
year: 5.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_liability_credited_oku: 3398.62473637
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-08-11
year: 5.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2032-09-01
year: 5.8206707734428
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-09-01
year: 5.8206707734428
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25934870100
issued_shares_after: 25935370100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99988433
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2032-09-16
year: 5.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
holder_entitlement_created_no_cash_oku: 3391.51409667
payable_balance_adjustment_oku: 0.06539152
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-10-08
year: 5.9219712525667
金額: 3391.51409667
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_cash_paid_oku: 3391.90644578
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-10-15
year: 5.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.3049265
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2032-11-10
year: 6.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_liability_credited_oku: 3405.47407156
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-11-25
year: 6.0533880903491
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-12-10
year: 6.0944558521561
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
holder_entitlement_created_no_cash_oku: 3398.29712486
payable_balance_adjustment_oku: 0.0655223
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

155007.95077407

営業利益（億）

90851.88225925

cost_of_revenue_oku

51755.4324529

r_and_d_sga_other_op_expenditure_oku

12400.63606193

parent_profit_after_sbc_oku

76285.08166542

nci_profit_oku

41.97988385

consolidated_net_income_oku

76327.06154927

tax_expense_oku

15633.25357033

depreciation_amortization_oku

25662.42740593

capex_oku

47363.5405143

working_capital_investment_oku

1148.68463839

equity_sbc_expense_and_equity_credit_oku

20.62979391

cash_settled_sbc_expense_oku

11.62559631

lti_secondary_market_trust_purchase_oku

27.90143114

interest_income_net_oku

1030.92888497

associates_and_other_nonop_oku

77.50397539

fcfo_derived_before_dividend_oku

100861.43411072

free_cash_flow_before_distributions_oku

53497.89359642

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

cash_bridge_residual_oku

-1.0E-8

dividend_liability_bridge_residual_oku

-1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2033_full_year

year

2033

期間開始（翌日から）

2032-12-31

期間末

2033-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2033_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 346362.7034997
非支配持分（億）: 618.37990002
現金（億）: 195348.18976821
securities_oku: 3950.85
debt_oku: 8335.13
dividend_payable_oku: 6804.16251625
ppe_oku: 160784.38379225
other_liabilities_oku: 17631.09389418
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 19668.0462497
total_equity_oku: 346981.08339972
total_debt_and_dividend_payable_oku: 15139.29251625
total_liabilities_oku: 32770.38641044
total_assets_oku: 379751.46981016
net_cash_excluding_declared_dividends_oku: 190963.90976821
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 19668.0462497
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 416570.96938493
非支配持分（億）: 667.21295644
現金（億）: 242285.98383095
securities_oku: 3950.85
debt_oku: 8085.13
dividend_payable_oku: 7416.68028717
ppe_oku: 184154.84956543
other_liabilities_oku: 17981.67356803
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 20329.98280019
total_equity_oku: 417238.18234137
total_debt_and_dividend_payable_oku: 15501.81028717
total_liabilities_oku: 33483.4838552
total_assets_oku: 450721.66619657
net_cash_excluding_declared_dividends_oku: 238151.70383095
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 20329.98280019
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

14526.04659217

dividend_ex_date_liability_adjustments_oku

0.14269607

cash_dividends_paid_company_oku

13913.67151733

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.32858523

sbc_non_cash_cashflow_addback_oku

22.16570992

sbc_cash_settled_no_cashflow_addback_oku

12.9835921

LTI_market_purchase_non_issuer_repurchase_oku

31.16062103

old_holder_equity_percent_end

99.986505

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2033-01-07
year: 6.1711156741958
金額: 3398.29712486
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_cash_paid_oku: 3398.69025867
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-02-10
year: 6.2642026009582
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_liability_credited_oku: 3412.25788445
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-03-01
year: 6.3162217659138
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-03-15
year: 6.3545516769336
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2033-03-16
year: 6.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
holder_entitlement_created_no_cash_oku: 3405.08015306
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-04-08
year: 6.4202600958248
金額: 3405.08015306
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_cash_paid_oku: 3405.47407156
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-05-12
year: 6.5133470225873
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_liability_credited_oku: 3697.1780259
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-05-29
year: 6.5598904859685
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-06-01
year: 6.5681040383299
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2033-06-13
year: 6.6009582477755
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
holder_entitlement_created_no_cash_oku: 3411.86318125
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-07-01
year: 6.6502395619439
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2033-07-11
year: 6.6776180698152
金額: 3411.86318125
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_cash_paid_oku: 3412.25788445
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-06-13
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-08-11
year: 6.7624914442163
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_liability_credited_oku: 3704.57238195
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-08-11
year: 6.7624914442163
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2033-09-01
year: 6.8199863107461
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-09-01
year: 6.8199863107461
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25935370100
issued_shares_after: 25935870100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99986505
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2033-09-16
year: 6.861054072553
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
holder_entitlement_created_no_cash_oku: 3696.75036537
payable_balance_adjustment_oku: 0.07127675
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-10-10
year: 6.9267624914442
金額: 3696.75036537
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_cash_paid_oku: 3697.24930265
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-10-15
year: 6.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.32858523
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2033-11-10
year: 7.0116358658453
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_liability_credited_oku: 3712.03829987
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-11-27
year: 7.0581793292266
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-12-12
year: 7.0992470910335
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
holder_entitlement_created_no_cash_oku: 3704.1438661
payable_balance_adjustment_oku: 0.07141931
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

173114.56128276

営業利益（億）

100983.49408161

cost_of_revenue_oku

58281.90229853

r_and_d_sga_other_op_expenditure_oku

13849.16490262

parent_profit_after_sbc_oku

84712.28946356

nci_profit_oku

49.16164164

consolidated_net_income_oku

84761.4511052

tax_expense_oku

17360.77914203

depreciation_amortization_oku

28852.42688046

capex_oku

51357.31984722

working_capital_investment_oku

1176.92968307

equity_sbc_expense_and_equity_credit_oku

22.16570992

cash_settled_sbc_expense_oku

12.9835921

lti_secondary_market_trust_purchase_oku

31.16062103

interest_income_net_oku

1052.17888497

associates_and_other_nonop_oku

86.55728064

fcfo_derived_before_dividend_oku

112459.11401252

free_cash_flow_before_distributions_oku

61101.7941653

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2034_full_year

year

2034

期間開始（翌日から）

2033-12-31

期間末

2034-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2034_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 416570.96938493
非支配持分（億）: 667.21295644
現金（億）: 242285.98383095
securities_oku: 3950.85
debt_oku: 8085.13
dividend_payable_oku: 7416.68028717
ppe_oku: 184154.84956543
other_liabilities_oku: 17981.67356803
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 20329.98280019
total_equity_oku: 417238.18234137
total_debt_and_dividend_payable_oku: 15501.81028717
total_liabilities_oku: 33483.4838552
total_assets_oku: 450721.66619657
net_cash_excluding_declared_dividends_oku: 238151.70383095
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 20329.98280019
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 494131.98848982
非支配持分（億）: 723.84804517
現金（億）: 296076.67949075
securities_oku: 3950.85
debt_oku: 7835.13
dividend_payable_oku: 8084.33752574
ppe_oku: 208145.74695667
other_liabilities_oku: 18388.53759461
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 20990.56520792
total_equity_oku: 494855.83653499
total_debt_and_dividend_payable_oku: 15919.46752574
total_liabilities_oku: 34308.00512035
total_assets_oku: 529163.84165534
net_cash_excluding_declared_dividends_oku: 292192.39949075
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 20990.56520792
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

15833.69603102

dividend_ex_date_liability_adjustments_oku

0.15553871

cash_dividends_paid_company_oku

15166.19433116

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.35609067

sbc_non_cash_cashflow_addback_oku

23.69890338

sbc_cash_settled_no_cashflow_addback_oku

14.39070091

LTI_market_purchase_non_issuer_repurchase_oku

34.53768219

old_holder_equity_percent_end

99.984578

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2034-01-09
year: 7.1759069130732
金額: 3704.1438661
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_cash_paid_oku: 3704.64380126
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-12-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-02-10
year: 7.2635181382615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_liability_credited_oku: 3719.43279847
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-03-01
year: 7.315537303217
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-03-15
year: 7.3538672142368
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2034-03-16
year: 7.356605065024
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
holder_entitlement_created_no_cash_oku: 3711.53736683
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-04-10
year: 7.4250513347023
金額: 3711.53736683
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_cash_paid_oku: 3712.03829987
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-05-12
year: 7.5126625598905
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_liability_credited_oku: 4030.00173989
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-05-28
year: 7.5564681724846
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-06-01
year: 7.5674195756331
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2034-06-12
year: 7.5975359342916
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
holder_entitlement_created_no_cash_oku: 3718.93086756
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-07-01
year: 7.6495550992471
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2034-07-10
year: 7.6741957563313
金額: 3718.93086756
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_cash_paid_oku: 3719.43279847
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-06-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-08-11
year: 7.7618069815195
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_liability_credited_oku: 4038.06174337
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-08-11
year: 7.7618069815195
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2034-09-01
year: 7.8193018480493
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25935870100
issued_shares_after: 25936370100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99984578
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2034-09-03
year: 7.8247775496235
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-09-18
year: 7.8658453114305
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
holder_entitlement_created_no_cash_oku: 4029.45789826
payable_balance_adjustment_oku: 0.07769167
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-10-09
year: 7.9233401779603
金額: 4029.45789826
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_cash_paid_oku: 4030.07943156
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-09-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-10-15
year: 7.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.35609067
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2034-11-10
year: 8.0109514031485
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_liability_credited_oku: 4046.19974928
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-11-26
year: 8.0547570157426
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-12-11
year: 8.0958247775496
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
holder_entitlement_created_no_cash_oku: 4037.51681405
payable_balance_adjustment_oku: 0.07784705
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

191876.01219335

営業利益（億）

111394.6848567

cost_of_revenue_oku

65131.24636119

r_and_d_sga_other_op_expenditure_oku

15350.08097547

parent_profit_after_sbc_oku

93371.17177125

nci_profit_oku

56.9911794

consolidated_net_income_oku

93428.16295065

tax_expense_oku

19135.88879712

depreciation_amortization_oku

32192.53093466

capex_oku

55217.65239786

working_capital_investment_oku

1219.49430919

equity_sbc_expense_and_equity_credit_oku

23.69890338

cash_settled_sbc_expense_oku

14.39070091

lti_secondary_market_trust_purchase_oku

34.53768219

interest_income_net_oku

1073.42888497

associates_and_other_nonop_oku

95.9380061

fcfo_derived_before_dividend_oku

124424.8984795

free_cash_flow_before_distributions_oku

69207.24608164

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

-1.0E-8

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2035_full_year

year

2035

期間開始（翌日から）

2034-12-31

期間末

2035-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2035_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 494131.98848982
非支配持分（億）: 723.84804517
現金（億）: 296076.67949075
securities_oku: 3950.85
debt_oku: 7835.13
dividend_payable_oku: 8084.33752574
ppe_oku: 208145.74695667
other_liabilities_oku: 18388.53759461
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 20990.56520792
total_equity_oku: 494855.83653499
total_debt_and_dividend_payable_oku: 15919.46752574
total_liabilities_oku: 34308.00512035
total_assets_oku: 529163.84165534
net_cash_excluding_declared_dividends_oku: 292192.39949075
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 20990.56520792
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 579051.09064835
非支配持分（億）: 788.88017632
現金（億）: 357072.32799525
securities_oku: 3950.85
debt_oku: 7585.13
dividend_payable_oku: 8812.09794223
ppe_oku: 232433.48438602
other_liabilities_oku: 18852.99964737
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 21633.53603299
total_equity_oku: 579839.97082467
total_debt_and_dividend_payable_oku: 16397.22794223
total_liabilities_oku: 35250.2275896
total_assets_oku: 615090.19841427
net_cash_excluding_declared_dividends_oku: 353438.04799525
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 21633.53603299
assets_minus_liabilities_and_equity_check_oku: -0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

17259.06139147

dividend_ex_date_liability_adjustments_oku

0.16953718

cash_dividends_paid_company_oku

16531.47051216

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.3877335

sbc_non_cash_cashflow_addback_oku

25.21443252

sbc_cash_settled_no_cashflow_addback_oku

15.83065157

LTI_market_purchase_non_issuer_repurchase_oku

37.99356377

old_holder_equity_percent_end

99.98265

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2035-01-08
year: 8.1724845995893
金額: 4037.51681405
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_cash_paid_oku: 4038.13959042
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-12-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-02-12
year: 8.2683093771389
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_liability_credited_oku: 4054.25990815
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-03-01
year: 8.3148528405202
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-03-15
year: 8.35318275154
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2035-03-16
year: 8.3559206023272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
holder_entitlement_created_no_cash_oku: 4045.57572985
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-04-09
year: 8.4216290212183
金額: 4045.57572985
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_cash_paid_oku: 4046.19974928
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-05-14
year: 8.517453798768
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_liability_credited_oku: 4392.7865804
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-05-27
year: 8.5530458590007
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-06-01
year: 8.5667351129363
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2035-06-11
year: 8.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
holder_entitlement_created_no_cash_oku: 4053.63464564
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-07-01
year: 8.6488706365503
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2035-07-09
year: 8.6707734428474
金額: 4053.63464564
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_cash_paid_oku: 4054.25990815
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-08-11
year: 8.7611225188227
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2035-08-13
year: 8.766598220397
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_liability_credited_oku: 4401.57215356
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-09-01
year: 8.8186173853525
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25936370100
issued_shares_after: 25936870100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.9998265
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2035-09-02
year: 8.8213552361396
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-09-17
year: 8.8624229979466
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
holder_entitlement_created_no_cash_oku: 4392.1091091
payable_balance_adjustment_oku: 0.08468391
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-10-08
year: 8.9199178644764
金額: 4392.1091091
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_cash_paid_oku: 4392.87126431
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-09-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-10-15
year: 8.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.3877335
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2035-11-12
year: 9.015742642026
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_liability_credited_oku: 4410.44274937
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-11-25
year: 9.0513347022587
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-12-10
year: 9.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
holder_entitlement_created_no_cash_oku: 4400.89332732
payable_balance_adjustment_oku: 0.08485328
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

211075.35425275

営業利益（億）

121954.64912381

cost_of_revenue_oku

72234.67678872

r_and_d_sga_other_op_expenditure_oku

16886.02834022

parent_profit_after_sbc_oku

102153.11865465

nci_profit_oku

65.41986465

consolidated_net_income_oku

102218.53851931

tax_expense_oku

20936.3271666

depreciation_amortization_oku

35648.28205158

capex_oku

58866.57101938

working_capital_investment_oku

1247.95723386

equity_sbc_expense_and_equity_credit_oku

25.21443252

cash_settled_sbc_expense_oku

15.83065157

lti_secondary_market_trust_purchase_oku

37.99356377

interest_income_net_oku

1094.67888497

associates_and_other_nonop_oku

105.53767713

fcfo_derived_before_dividend_oku

136644.07776954

free_cash_flow_before_distributions_oku

77777.50675016

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2036_terminal_partial

year

2036

期間開始（翌日から）

2035-12-31

期間末

2036-11-06

calendar_days

311

fraction_of_reference_period

0.84972677595628

initial_partial_period

いいえ

terminal_partial_period

はい

reference_period

2036_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 579051.09064835
非支配持分（億）: 788.88017632
現金（億）: 357072.32799525
securities_oku: 3950.85
debt_oku: 7585.13
dividend_payable_oku: 8812.09794223
ppe_oku: 232433.48438602
other_liabilities_oku: 18852.99964737
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 21633.53603299
total_equity_oku: 579839.97082467
total_debt_and_dividend_payable_oku: 16397.22794223
total_liabilities_oku: 35250.2275896
total_assets_oku: 615090.19841427
net_cash_excluding_declared_dividends_oku: 353438.04799525
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 21633.53603299
assets_minus_liabilities_and_equity_check_oku: -0

end

内容を開く

親会社持分（億）: 659334.70234709
非支配持分（億）: 851.6571256
現金（億）: 412500.18440041
securities_oku: 3950.85
debt_oku: 7335.13
dividend_payable_oku: 4797.80432347
ppe_oku: 253015.50615024
other_liabilities_oku: 19297.09459181
発行済株式数: 25937370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.74
other_assets_oku: 22149.84783734
total_equity_oku: 660186.35947269
total_debt_and_dividend_payable_oku: 12132.93432347
total_liabilities_oku: 31430.02891529
total_assets_oku: 691616.38838798
net_cash_excluding_declared_dividends_oku: 409115.90440041
old_holder_equity_fraction: 0.99980723
noncash_net_assets_reconciliation_oku: 22149.84783734
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

14005.26430744

dividend_ex_date_liability_adjustments_oku

0.09230546

cash_dividends_paid_company_oku

18019.65023166

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.42380507

sbc_non_cash_cashflow_addback_oku

22.68496002

sbc_cash_settled_no_cashflow_addback_oku

14.68745606

LTI_market_purchase_non_issuer_repurchase_oku

35.24989455

old_holder_equity_percent_end

99.980723

expected_ordinary_tax_rate

0.17

source_status

forecast_partial

event_count

events

内容を開く

想定日: 2036-01-07
year: 9.1690622861054
金額: 4400.89332732
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_cash_paid_oku: 4401.65700684
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-02-11
year: 9.264887063655
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_liability_credited_oku: 4419.22849189
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-03-02
year: 9.3196440793977
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-03-15
year: 9.3552361396304
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2036-03-17
year: 9.3607118412047
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
holder_entitlement_created_no_cash_oku: 4409.67754553
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-04-08
year: 9.4209445585216
金額: 4409.67754553
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_cash_paid_oku: 4410.44274937
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-03-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-05-12
year: 9.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_liability_credited_oku: 4788.2296781
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-05-27
year: 9.555099247091
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-06-01
year: 9.5687885010267
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2036-06-11
year: 9.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
holder_entitlement_created_no_cash_oku: 4418.46176375
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-07-01
year: 9.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2036-07-09
year: 9.6728268309377
金額: 4418.46176375
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_cash_paid_oku: 4419.22849189
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-08-11
year: 9.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-12-10
company_liability_credited_oku: 4797.80613745
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-08-11
year: 9.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2036-09-01
year: 9.8206707734428
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-09-01
year: 9.8206707734428
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25936870100
issued_shares_after: 25937370100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99980723
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2036-09-16
year: 9.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
holder_entitlement_created_no_cash_oku: 4787.39892892
payable_balance_adjustment_oku: 0.09230546
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-10-08
year: 9.9219712525667
金額: 4787.39892892
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_cash_paid_oku: 4788.32198356
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-10-15
year: 9.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.42380507
注記: not attributable to TSMC ordinary holders

売上高

195832.74751863

営業利益（億）

112603.82982321

cost_of_revenue_oku

67562.29789393

r_and_d_sga_other_op_expenditure_oku

15666.61980149

parent_profit_after_sbc_oku

94266.28335165

nci_profit_oku

63.20075435

consolidated_net_income_oku

94329.484106

tax_expense_oku

19320.4967446

depreciation_amortization_oku

33291.56707817

capex_oku

52874.84183003

working_capital_investment_oku

1070.96387226

equity_sbc_expense_and_equity_credit_oku

22.68496002

cash_settled_sbc_expense_oku

14.68745606

lti_secondary_market_trust_purchase_oku

35.24989455

interest_income_net_oku

948.23465363

associates_and_other_nonop_oku

97.91637376

fcfo_derived_before_dividend_oku

126572.77227192

free_cash_flow_before_distributions_oku

73697.93044189

reported_parent_equity_clean_surplus_residual_oku

-2.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

all_11_periods_ledger

内容を開く

period

2026_initial_partial

year

2026

期間開始（翌日から）

2026-11-06

期間末

2026-12-31

calendar_days

fraction_of_reference_period

0.59782608695652

initial_partial_period

はい

terminal_partial_period

いいえ

reference_period

2026_Q4_from_issuer_guidance

begin

内容を開く

親会社持分（億）: 73345.66327396
非支配持分（億）: 454.60655245
現金（億）: 35676.33783246
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 1815.264093
ppe_oku: 47182.8473913
other_liabilities_oku: 16630.94
発行済株式数: 25932370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.24
other_assets_oku: 15271.56869565
total_equity_oku: 73800.26982641
total_debt_and_dividend_payable_oku: 11650.394093
total_liabilities_oku: 28281.334093
total_assets_oku: 102081.60391941
net_cash_excluding_declared_dividends_oku: 29792.05783246
old_holder_equity_fraction: 1
noncash_net_assets_reconciliation_oku: 15271.56869565
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 76714.36053981
非支配持分（億）: 456.68001058
現金（億）: 37986.83098517
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 49794.74956522
other_liabilities_oku: 16630.94
発行済株式数: 25932370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.24
other_assets_oku: 15535.21
total_equity_oku: 77171.04055039
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 107267.64055039
net_cash_excluding_declared_dividends_oku: 32102.55098517
old_holder_equity_fraction: 1
noncash_net_assets_reconciliation_oku: 15535.21
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

1815.265907

dividend_ex_date_liability_adjustments_oku

cash_dividends_paid_company_oku

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

sbc_non_cash_cashflow_addback_oku

2.39130435

sbc_cash_settled_no_cashflow_addback_oku

1.79347826

LTI_market_purchase_non_issuer_repurchase_oku

5.38043478

old_holder_equity_percent_end

100

expected_ordinary_tax_rate

0.17

source_status

forecast_partial

event_count

events

内容を開く

想定日: 2026-11-10
year: 0.010951403148528
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-03-16
company_liability_credited_oku: 1815.265907
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2026-12-10
year: 0.093086926762491
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: confirmed_schedule_asof_2026_11_06
noncash: はい
related_quarter: 2026Q2
dividend_forecast: いいえ
ex_date_confirmed: 2026-12-10
ex_date_assumed: 未確認
holder_entitlement_created_no_cash_oku: 1815.265907
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2026-12-10
ex_date_status: confirmed_issuer_primary
ex_date_is_confirmed: はい

売上高

10322.90217391

営業利益（億）

6038.89777174

cost_of_revenue_oku

3458.17222826

r_and_d_sga_other_op_expenditure_oku

825.83217391

parent_profit_after_sbc_oku

5181.5718685

nci_profit_oku

2.07345813

consolidated_net_income_oku

5183.64532663

tax_expense_oku

1061.71048859

depreciation_amortization_oku

1375

capex_oku

3945.65217391

working_capital_investment_oku

304.89130435

equity_sbc_expense_and_equity_credit_oku

2.39130435

cash_settled_sbc_expense_oku

1.79347826

lti_secondary_market_trust_purchase_oku

5.38043478

interest_income_net_oku

185.81223913

associates_and_other_nonop_oku

20.64580435

fcfo_derived_before_dividend_oku

6256.14532663

free_cash_flow_before_distributions_oku

2310.49315272

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

-1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: exceptional_upside
period: 2026_initial_partial
期間開始（翌日から）: 2026-11-06
期間末: 2026-12-31
reference_period_days: 55
売上高: 10322.90217391
operating_profit_after_all_SBC_and_LTI_oku: 6038.89777174
total_operating_cost_incl_all_compensation_oku: 4284.00440217
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 5.38043478
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 4278.62396739
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 1.79347826
noncash_equity_RSA_SBC_expense_oku: 2.39130435
operating_cost_ex_LTI_and_both_SBC_types_oku: 4274.43918478
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 5181.5718685
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 5183.64532663
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 6261.52576141
forecast_operating_CFO_LTI_settlement_deduction_oku: -5.38043478
forecast_operating_CFO_after_LTI_cash_payment_oku: 6256.14532663
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 2.39130435
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 3945.65217391
dividend_cash_paid_company_oku: 0
debt_net_cash_issued_oku: 0
NCI_dividend_cash_oku: 0
cash_begin_oku: 35676.33783246
cash_end_oku: 37986.83098517
cash_independent_formula_end_oku: 37986.83098518
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 73345.66327396
parent_equity_end_oku: 76714.36053981
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25932370100
new_free_RSA_issued_shares: 0
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25932370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 1
cash_dividend_payable_begin_oku: 1815.264093
cash_dividend_payable_end_oku: 3630.53
double_count_if_LTI_were_subtracted_again_cash_end_oku: 37981.45055039
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2027_full_year

year

2027

期間開始（翌日から）

2026-12-31

期間末

2027-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2027_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 76714.36053981
非支配持分（億）: 456.68001058
現金（億）: 37986.83098517
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 49794.74956522
other_liabilities_oku: 16630.94
発行済株式数: 25932370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.24
other_assets_oku: 15535.21
total_equity_oku: 77171.04055039
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 107267.64055039
net_cash_excluding_declared_dividends_oku: 32102.55098517
old_holder_equity_fraction: 1
noncash_net_assets_reconciliation_oku: 15535.21
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 103713.35284554
非支配持分（億）: 470.64373355
現金（億）: 51430.69594085
securities_oku: 3950.85
debt_oku: 9585.13
dividend_payable_oku: 4421.81186675
ppe_oku: 63367.28791897
other_liabilities_oku: 16671.19865459
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 16113.3032406
total_equity_oku: 104183.99657908
total_debt_and_dividend_payable_oku: 14006.94186675
total_liabilities_oku: 30678.14052133
total_assets_oku: 134862.13710042
net_cash_excluding_declared_dividends_oku: 45796.41594085
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 16113.3032406
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

8493.15320145

dividend_ex_date_liability_adjustments_oku

0.085085

cash_dividends_paid_company_oku

7701.9564197

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.23394128

sbc_non_cash_cashflow_addback_oku

12.26765876

sbc_cash_settled_no_cashflow_addback_oku

5.22556661

LTI_market_purchase_non_issuer_repurchase_oku

12.54135988

old_holder_equity_percent_end

99.998072

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2027-01-07
year: 0.16974674880219
金額: 1815.265907
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: confirmed_schedule_asof_2026_11_06
noncash: いいえ
related_quarter: 2026Q2
dividend_forecast: いいえ
ex_date_confirmed: 2026-12-10
ex_date_assumed: 未確認
company_cash_paid_oku: 1815.265907
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2026-12-10
ex_date_status: confirmed_issuer_primary
ex_date_is_confirmed: はい
ex_date_for_new_purchaser_cutoff_inclusive: 2026-12-10
ex_date_confirmed_source_url: https://pr.tsmc.com/japanese/news/3332
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2027-02-10
year: 0.26283367556468
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-06-11
company_liability_credited_oku: 1867.1306472
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-03-01
year: 0.31485284052019
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2027-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-03-15
year: 0.35318275154004
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2027-03-16
year: 0.35592060232717
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-03-16
holder_entitlement_created_no_cash_oku: 1815.265907
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-04-08
year: 0.41889117043121
金額: 1815.265907
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2026Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-03-16
company_cash_paid_oku: 1815.265907
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2027-05-12
year: 0.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_liability_credited_oku: 2204.2514585
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-05-27
year: 0.55304585900068
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2027-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-06-01
year: 0.56673511293634
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2027-06-11
year: 0.59411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2026Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-06-11
holder_entitlement_created_no_cash_oku: 1867.1306472
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-07-01
year: 0.64887063655031
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2027-07-09
year: 0.67077344284736
金額: 1867.1306472
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2026Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-06-11
company_cash_paid_oku: 1867.1306472
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2027-08-11
year: 0.76112251882272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_liability_credited_oku: 2208.65996142
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-08-11
year: 0.76112251882272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2027-09-01
year: 0.8186173853525
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-09-01
year: 0.8186173853525
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25932370100
issued_shares_after: 25932870100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99998072
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2027-09-16
year: 0.85968514715948
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
holder_entitlement_created_no_cash_oku: 2204.2514585
payable_balance_adjustment_oku: 0.0425
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-10-08
year: 0.91991786447639
金額: 2204.2514585
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_cash_paid_oku: 2204.2939585
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2027-10-15
year: 0.93908281998631
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.23394128
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2027-11-10
year: 1.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_liability_credited_oku: 2213.11113433
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-11-25
year: 1.0513347022587
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-12-10
year: 1.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
holder_entitlement_created_no_cash_oku: 2208.65996142
payable_balance_adjustment_oku: 0.042585
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

69674.2215285

営業利益（億）

41804.5329171

cost_of_revenue_oku

22295.75088912

r_and_d_sga_other_op_expenditure_oku

5573.93772228

parent_profit_after_sbc_oku

35479.96293342

nci_profit_oku

14.19766424

consolidated_net_income_oku

35494.16059766

tax_expense_oku

7269.88831518

depreciation_amortization_oku

11147.87544456

capex_oku

24385.97753497

working_capital_investment_oku

872.27084935

equity_sbc_expense_and_equity_credit_oku

12.26765876

cash_settled_sbc_expense_oku

5.22556661

lti_secondary_market_trust_purchase_oku

12.54135988

interest_income_net_oku

924.67888497

associates_and_other_nonop_oku

34.83711076

fcfo_derived_before_dividend_oku

45782.03285162

free_cash_flow_before_distributions_oku

21396.05531665

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: exceptional_upside
period: 2027_full_year
期間開始（翌日から）: 2026-12-31
期間末: 2027-12-31
reference_period_days: 365
売上高: 69674.2215285
operating_profit_after_all_SBC_and_LTI_oku: 41804.5329171
total_operating_cost_incl_all_compensation_oku: 27869.6886114
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 12.54135988
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 27857.14725152
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 5.22556661
noncash_equity_RSA_SBC_expense_oku: 12.26765876
operating_cost_ex_LTI_and_both_SBC_types_oku: 27839.65402615
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 35479.96293342
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 35494.16059766
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 45794.5742115
forecast_operating_CFO_LTI_settlement_deduction_oku: -12.54135988
forecast_operating_CFO_after_LTI_cash_payment_oku: 45782.03285162
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 12.26765876
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 24385.97753497
dividend_cash_paid_company_oku: 7701.9564197
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.23394128
cash_begin_oku: 37986.83098517
cash_end_oku: 51430.69594085
cash_independent_formula_end_oku: 51430.69594084
cash_bridge_residual_oku: -1.0E-8
parent_equity_begin_oku: 76714.36053981
parent_equity_end_oku: 103713.35284554
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25932370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25932870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99998072
cash_dividend_payable_begin_oku: 3630.53
cash_dividend_payable_end_oku: 4421.81186675
double_count_if_LTI_were_subtracted_again_cash_end_oku: 51418.15458097
op_profit_decomposition_residual_oku: -0
CFO_recalculation_residual_oku: 1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2028_full_year

year

2028

期間開始（翌日から）

2027-12-31

期間末

2028-12-31

calendar_days

366

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2028_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 103713.35284554
非支配持分（億）: 470.64373355
現金（億）: 51430.69594085
securities_oku: 3950.85
debt_oku: 9585.13
dividend_payable_oku: 4421.81186675
ppe_oku: 63367.28791897
other_liabilities_oku: 16671.19865459
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 16113.3032406
total_equity_oku: 104183.99657908
total_debt_and_dividend_payable_oku: 14006.94186675
total_liabilities_oku: 30678.14052133
total_assets_oku: 134862.13710042
net_cash_excluding_declared_dividends_oku: 45796.41594085
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 16113.3032406
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

end

内容を開く

親会社持分（億）: 137516.24682552
非支配持分（億）: 488.99753062
現金（億）: 68959.0494012
securities_oku: 3950.85
debt_oku: 9335.13
dividend_payable_oku: 4819.86802598
ppe_oku: 79187.34256978
other_liabilities_oku: 16759.20739816
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 16822.2078093
total_equity_oku: 138005.24435614
total_debt_and_dividend_payable_oku: 14154.99802598
total_liabilities_oku: 30914.20542414
total_assets_oku: 168919.44978028
net_cash_excluding_declared_dividends_oku: 63574.7694012
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 16822.2078093
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

9440.02355933

dividend_ex_date_liability_adjustments_oku

0.09274265

cash_dividends_paid_company_oku

9042.06014276

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.24266391

sbc_non_cash_cashflow_addback_oku

14.02306026

sbc_cash_settled_no_cashflow_addback_oku

6.41931884

LTI_market_purchase_non_issuer_repurchase_oku

15.40636521

old_holder_equity_percent_end

99.996144

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2028-01-07
year: 1.1690622861054
金額: 2208.65996142
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_cash_paid_oku: 2208.70254642
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-02-10
year: 1.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_liability_credited_oku: 2217.51972225
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-03-01
year: 1.3169062286105
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-03-15
year: 1.3552361396304
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2028-03-16
year: 1.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
holder_entitlement_created_no_cash_oku: 2213.06846433
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-04-10
year: 1.4264202600958
金額: 2213.06846433
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_cash_paid_oku: 2213.11113433
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-05-12
year: 1.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_liability_credited_oku: 2402.68041477
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-05-28
year: 1.5578370978782
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-06-01
year: 1.5687885010267
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2028-06-12
year: 1.5989048596851
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
holder_entitlement_created_no_cash_oku: 2217.47696725
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-07-01
year: 1.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2028-07-10
year: 1.6755646817248
金額: 2217.47696725
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_cash_paid_oku: 2217.51972225
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-06-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-08-11
year: 1.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_liability_credited_oku: 2407.48577559
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-08-11
year: 1.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2028-09-01
year: 1.8206707734428
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25932870100
issued_shares_after: 25933370100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99996144
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2028-09-03
year: 1.8261464750171
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-09-18
year: 1.8672142368241
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
holder_entitlement_created_no_cash_oku: 2402.63408977
payable_balance_adjustment_oku: 0.04632499
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-10-09
year: 1.9247091033539
金額: 2402.63408977
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_cash_paid_oku: 2402.72673976
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-09-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-10-15
year: 1.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.24266391
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2028-11-10
year: 2.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_liability_credited_oku: 2412.33764672
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-11-26
year: 2.0561259411362
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-12-11
year: 2.0971937029432
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
holder_entitlement_created_no_cash_oku: 2407.43935794
payable_balance_adjustment_oku: 0.04641765
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

85590.9178583

営業利益（億）

51116.79816537

cost_of_revenue_oku

27626.84626426

r_and_d_sga_other_op_expenditure_oku

6847.27342866

parent_profit_after_sbc_oku

43228.98722172

nci_profit_oku

18.59646098

consolidated_net_income_oku

43247.5836827

tax_expense_oku

8857.93882658

depreciation_amortization_oku

13789.64787717

capex_oku

29196.01309166

working_capital_investment_oku

1034.58526144

equity_sbc_expense_and_equity_credit_oku

14.02306026

cash_settled_sbc_expense_oku

6.41931884

lti_secondary_market_trust_purchase_oku

15.40636521

interest_income_net_oku

945.92888497

associates_and_other_nonop_oku

42.79545893

fcfo_derived_before_dividend_oku

56016.66935869

free_cash_flow_before_distributions_oku

26820.65626703

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: exceptional_upside
period: 2028_full_year
期間開始（翌日から）: 2027-12-31
期間末: 2028-12-31
reference_period_days: 366
売上高: 85590.9178583
operating_profit_after_all_SBC_and_LTI_oku: 51116.79816537
total_operating_cost_incl_all_compensation_oku: 34474.11969292
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 15.40636521
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 34458.71332771
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 6.41931884
noncash_equity_RSA_SBC_expense_oku: 14.02306026
operating_cost_ex_LTI_and_both_SBC_types_oku: 34438.27094861
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 43228.98722172
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 43247.5836827
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 56032.0757239
forecast_operating_CFO_LTI_settlement_deduction_oku: -15.40636521
forecast_operating_CFO_after_LTI_cash_payment_oku: 56016.66935869
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 14.02306026
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 29196.01309166
dividend_cash_paid_company_oku: 9042.06014276
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.24266391
cash_begin_oku: 51430.69594085
cash_end_oku: 68959.0494012
cash_independent_formula_end_oku: 68959.04940121
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 103713.35284554
parent_equity_end_oku: 137516.24682552
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 2.0E-8
shares_begin: 25932870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99996144
cash_dividend_payable_begin_oku: 4421.81186675
cash_dividend_payable_end_oku: 4819.86802598
double_count_if_LTI_were_subtracted_again_cash_end_oku: 68943.64303599
op_profit_decomposition_residual_oku: 1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2029_full_year

year

2029

期間開始（翌日から）

2028-12-31

期間末

2029-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2029_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 137516.24682552
非支配持分（億）: 488.99753062
現金（億）: 68959.0494012
securities_oku: 3950.85
debt_oku: 9335.13
dividend_payable_oku: 4819.86802598
ppe_oku: 79187.34256978
other_liabilities_oku: 16759.20739816
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 16822.2078093
total_equity_oku: 138005.24435614
total_debt_and_dividend_payable_oku: 14154.99802598
total_liabilities_oku: 30914.20542414
total_assets_oku: 168919.44978028
net_cash_excluding_declared_dividends_oku: 63574.7694012
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 16822.2078093
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 178823.78483549
非支配持分（億）: 512.48214923
現金（億）: 91860.52624856
securities_oku: 3950.85
debt_oku: 9085.13
dividend_payable_oku: 5253.75760306
ppe_oku: 97177.65873575
other_liabilities_oku: 16899.08396287
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 17585.20356633
total_equity_oku: 179336.26698471
total_debt_and_dividend_payable_oku: 14338.88760306
total_liabilities_oku: 31237.97156594
total_assets_oku: 210574.23855065
net_cash_excluding_declared_dividends_oku: 86726.24624856
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 17585.20356633
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

10289.82406834

dividend_ex_date_liability_adjustments_oku

0.1010895

cash_dividends_paid_company_oku

9856.03558075

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.25386408

sbc_non_cash_cashflow_addback_oku

15.80448878

sbc_cash_settled_no_cashflow_addback_oku

7.71601437

LTI_market_purchase_non_issuer_repurchase_oku

18.51843448

old_holder_equity_percent_end

99.994216

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2029-01-08
year: 2.1738535249829
金額: 2407.43935794
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_cash_paid_oku: 2407.53219324
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-12-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-02-12
year: 2.2696783025325
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_liability_credited_oku: 2417.1431002
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-03-01
year: 2.3162217659138
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-03-15
year: 2.3545516769336
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2029-03-16
year: 2.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
holder_entitlement_created_no_cash_oku: 2412.24462612
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-04-09
year: 2.4229979466119
金額: 2412.24462612
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_cash_paid_oku: 2412.33764672
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-05-14
year: 2.5188227241615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_liability_credited_oku: 2618.97214634
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-05-27
year: 2.5544147843943
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-06-01
year: 2.5681040383299
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2029-06-11
year: 2.5954825462012
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
holder_entitlement_created_no_cash_oku: 2417.0498943
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-07-01
year: 2.6502395619439
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2029-07-09
year: 2.6721423682409
金額: 2417.0498943
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_cash_paid_oku: 2417.1431002
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-08-11
year: 2.7624914442163
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2029-08-13
year: 2.7679671457906
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_liability_credited_oku: 2624.21009064
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-09-01
year: 2.8199863107461
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25933370100
issued_shares_after: 25933870100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99994216
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2029-09-02
year: 2.8227241615332
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-09-17
year: 2.8637919233402
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
holder_entitlement_created_no_cash_oku: 2618.87115784
payable_balance_adjustment_oku: 0.05049425
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-10-08
year: 2.92128678987
金額: 2618.87115784
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_cash_paid_oku: 2619.02264059
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-09-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-10-15
year: 2.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.25386408
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2029-11-12
year: 3.0171115674196
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_liability_credited_oku: 2629.49873116
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-11-25
year: 3.0527036276523
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-12-10
year: 3.0937713894593
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
holder_entitlement_created_no_cash_oku: 2624.10890016
payable_balance_adjustment_oku: 0.05059524
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

102880.19157056

営業利益（億）

61156.5583225

cost_of_revenue_oku

33493.21792242

r_and_d_sga_other_op_expenditure_oku

8230.41532565

parent_profit_after_sbc_oku

51581.65867901

nci_profit_oku

23.73848269

consolidated_net_income_oku

51605.39716171

tax_expense_oku

10569.78014155

depreciation_amortization_oku

16689.45329923

capex_oku

34179.08586622

working_capital_investment_oku

1123.8027913

equity_sbc_expense_and_equity_credit_oku

15.80448878

cash_settled_sbc_expense_oku

7.71601437

lti_secondary_market_trust_purchase_oku

18.51843448

interest_income_net_oku

967.17888497

associates_and_other_nonop_oku

51.44009579

fcfo_derived_before_dividend_oku

67186.85215842

free_cash_flow_before_distributions_oku

33007.7662922

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

-1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: exceptional_upside
period: 2029_full_year
期間開始（翌日から）: 2028-12-31
期間末: 2029-12-31
reference_period_days: 365
売上高: 102880.19157056
operating_profit_after_all_SBC_and_LTI_oku: 61156.5583225
total_operating_cost_incl_all_compensation_oku: 41723.63324807
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 18.51843448
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 41705.11481359
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 7.71601437
noncash_equity_RSA_SBC_expense_oku: 15.80448878
operating_cost_ex_LTI_and_both_SBC_types_oku: 41681.59431044
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 51581.65867901
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 51605.39716171
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 67205.3705929
forecast_operating_CFO_LTI_settlement_deduction_oku: -18.51843448
forecast_operating_CFO_after_LTI_cash_payment_oku: 67186.85215842
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 15.80448878
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 34179.08586622
dividend_cash_paid_company_oku: 9856.03558075
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.25386408
cash_begin_oku: 68959.0494012
cash_end_oku: 91860.52624856
cash_independent_formula_end_oku: 91860.52624857
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 137516.24682552
parent_equity_end_oku: 178823.78483549
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -2.0E-8
shares_begin: 25933370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99994216
cash_dividend_payable_begin_oku: 4819.86802598
cash_dividend_payable_end_oku: 5253.75760306
double_count_if_LTI_were_subtracted_again_cash_end_oku: 91842.00781408
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2030_full_year

year

2030

期間開始（翌日から）

2029-12-31

期間末

2030-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2030_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 178823.78483549
非支配持分（億）: 512.48214923
現金（億）: 91860.52624856
securities_oku: 3950.85
debt_oku: 9085.13
dividend_payable_oku: 5253.75760306
ppe_oku: 97177.65873575
other_liabilities_oku: 16899.08396287
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 17585.20356633
total_equity_oku: 179336.26698471
total_debt_and_dividend_payable_oku: 14338.88760306
total_liabilities_oku: 31237.97156594
total_assets_oku: 210574.23855065
net_cash_excluding_declared_dividends_oku: 86726.24624856
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 17585.20356633
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 227603.99442813
非支配持分（億）: 541.61839459
現金（億）: 120484.74798787
securities_oku: 3950.85
debt_oku: 8835.13
dividend_payable_oku: 5726.70635828
ppe_oku: 117035.4922778
other_liabilities_oku: 17091.59042362
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 18327.94933895
total_equity_oku: 228145.61282272
total_debt_and_dividend_payable_oku: 14561.83635828
total_liabilities_oku: 31653.4267819
total_assets_oku: 259799.03960462
net_cash_excluding_declared_dividends_oku: 115600.46798787
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 18327.94933895
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

11216.12447814

dividend_ex_date_liability_adjustments_oku

0.11018754

cash_dividends_paid_company_oku

10743.28591046

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.26784159

sbc_non_cash_cashflow_addback_oku

17.50761922

sbc_cash_settled_no_cashflow_addback_oku

9.03176177

LTI_market_purchase_non_issuer_repurchase_oku

21.67622824

old_holder_equity_percent_end

99.992288

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2030-01-07
year: 3.170431211499
金額: 2624.10890016
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_cash_paid_oku: 2624.26068588
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-02-11
year: 3.2662559890486
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_liability_credited_oku: 2634.73677644
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-03-03
year: 3.3210130047912
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-03-15
year: 3.3538672142368
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2030-03-18
year: 3.3620807665982
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
holder_entitlement_created_no_cash_oku: 2629.34664248
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-04-08
year: 3.419575633128
金額: 2629.34664248
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_cash_paid_oku: 2629.49873116
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-03-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-05-13
year: 3.5154004106776
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_liability_credited_oku: 2854.73467825
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-05-27
year: 3.5537303216975
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-06-01
year: 3.5674195756331
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2030-06-11
year: 3.5947980835044
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
holder_entitlement_created_no_cash_oku: 2634.58438479
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-07-01
year: 3.6495550992471
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2030-07-09
year: 3.6714579055441
金額: 2634.58438479
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_cash_paid_oku: 2634.73677644
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-08-11
year: 3.7618069815195
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2030-08-12
year: 3.7645448323066
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_liability_credited_oku: 2860.4441476
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-09-01
year: 3.8193018480493
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-09-01
year: 3.8193018480493
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25933870100
issued_shares_after: 25934370100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99992288
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2030-09-16
year: 3.8603696098563
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
holder_entitlement_created_no_cash_oku: 2854.56956205
payable_balance_adjustment_oku: 0.05503873
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-10-08
year: 3.9206023271732
金額: 2854.56956205
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_cash_paid_oku: 2854.78971698
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-10-15
year: 3.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.26784159
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2030-11-11
year: 4.0136892539357
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_liability_credited_oku: 2866.20887585
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-11-25
year: 4.0520191649555
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-12-10
year: 4.0930869267625
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
holder_entitlement_created_no_cash_oku: 2860.27870117
payable_balance_adjustment_oku: 0.05514881
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

120423.49024892

営業利益（億）

71250.56506395

cost_of_revenue_oku

39539.04596506

r_and_d_sga_other_op_expenditure_oku

9633.87921991

parent_profit_after_sbc_oku

59978.9366391

nci_profit_oku

29.40408696

consolidated_net_income_oku

60008.34072606

tax_expense_oku

12290.86496799

depreciation_amortization_oku

19669.17007399

capex_oku

38936.92851382

working_capital_investment_oku

1140.31441409

equity_sbc_expense_and_equity_credit_oku

17.50761922

cash_settled_sbc_expense_oku

9.03176177

lti_secondary_market_trust_purchase_oku

21.67622824

interest_income_net_oku

988.42888497

associates_and_other_nonop_oku

60.21174512

fcfo_derived_before_dividend_oku

78554.70400518

free_cash_flow_before_distributions_oku

39617.77549136

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: exceptional_upside
period: 2030_full_year
期間開始（翌日から）: 2029-12-31
期間末: 2030-12-31
reference_period_days: 365
売上高: 120423.49024892
operating_profit_after_all_SBC_and_LTI_oku: 71250.56506395
total_operating_cost_incl_all_compensation_oku: 49172.92518497
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 21.67622824
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 49151.24895673
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 9.03176177
noncash_equity_RSA_SBC_expense_oku: 17.50761922
operating_cost_ex_LTI_and_both_SBC_types_oku: 49124.70957574
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 59978.9366391
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 60008.34072606
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 78576.38023342
forecast_operating_CFO_LTI_settlement_deduction_oku: -21.67622824
forecast_operating_CFO_after_LTI_cash_payment_oku: 78554.70400518
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 17.50761922
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 38936.92851382
dividend_cash_paid_company_oku: 10743.28591046
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.26784159
cash_begin_oku: 91860.52624856
cash_end_oku: 120484.74798787
cash_independent_formula_end_oku: 120484.74798787
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 178823.78483549
parent_equity_end_oku: 227603.99442813
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -0
shares_begin: 25933870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99992288
cash_dividend_payable_begin_oku: 5253.75760306
cash_dividend_payable_end_oku: 5726.70635828
double_count_if_LTI_were_subtracted_again_cash_end_oku: 120463.07175963
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2031_full_year

year

2031

期間開始（翌日から）

2030-12-31

期間末

2031-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2031_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 227603.99442813
非支配持分（億）: 541.61839459
現金（億）: 120484.74798787
securities_oku: 3950.85
debt_oku: 8835.13
dividend_payable_oku: 5726.70635828
ppe_oku: 117035.4922778
other_liabilities_oku: 17091.59042362
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 18327.94933895
total_equity_oku: 228145.61282272
total_debt_and_dividend_payable_oku: 14561.83635828
total_liabilities_oku: 31653.4267819
total_assets_oku: 259799.03960462
net_cash_excluding_declared_dividends_oku: 115600.46798787
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 18327.94933895
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 283383.51428482
非支配持分（億）: 576.70494267
現金（億）: 154865.19126465
securities_oku: 3950.85
debt_oku: 8585.13
dividend_payable_oku: 6242.23043817
ppe_oku: 138313.3978617
other_liabilities_oku: 17334.83405186
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 18992.97459117
total_equity_oku: 283960.21922749
total_debt_and_dividend_payable_oku: 14827.36043817
total_liabilities_oku: 32162.19449003
total_assets_oku: 316122.41371752
net_cash_excluding_declared_dividends_oku: 150230.91126465
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 18992.97459117
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

12225.81138674

dividend_ex_date_liability_adjustments_oku

0.12010442

cash_dividends_paid_company_oku

11710.40741127

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.28476391

sbc_non_cash_cashflow_addback_oku

19.06884612

sbc_cash_settled_no_cashflow_addback_oku

10.30019096

LTI_market_purchase_non_issuer_repurchase_oku

24.72045829

old_holder_equity_percent_end

99.99036

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2031-01-07
year: 4.1697467488022
金額: 2860.27870117
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_cash_paid_oku: 2860.49929641
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-02-10
year: 4.2628336755647
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_liability_credited_oku: 2871.91845528
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-03-02
year: 4.3175906913073
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-03-15
year: 4.35318275154
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2031-03-17
year: 4.3586584531143
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
holder_entitlement_created_no_cash_oku: 2865.9878403
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-04-08
year: 4.4188911704312
金額: 2865.9878403
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_cash_paid_oku: 2866.20887585
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-03-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-05-12
year: 4.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_liability_credited_oku: 3111.72079151
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-05-27
year: 4.5530458590007
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-06-01
year: 4.5667351129363
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2031-06-11
year: 4.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
holder_entitlement_created_no_cash_oku: 2871.69697942
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-07-01
year: 4.6488706365503
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2031-07-09
year: 4.6707734428474
金額: 2871.69697942
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_cash_paid_oku: 2871.91845528
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-08-11
year: 4.7611225188227
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_liability_credited_oku: 3117.94423309
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-08-11
year: 4.7611225188227
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2031-09-01
year: 4.8186173853525
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-09-01
year: 4.8186173853525
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25934370100
issued_shares_after: 25934870100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.9999036
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2031-09-16
year: 4.8596851471595
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
holder_entitlement_created_no_cash_oku: 3111.48082263
payable_balance_adjustment_oku: 0.05999222
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-10-08
year: 4.9199178644764
金額: 3111.48082263
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_cash_paid_oku: 3111.78078373
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-10-15
year: 4.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.28476391
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2031-11-10
year: 5.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_liability_credited_oku: 3124.22790686
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-11-25
year: 5.0513347022587
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-12-10
year: 5.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
holder_entitlement_created_no_cash_oku: 3117.70378428
payable_balance_adjustment_oku: 0.0601122
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

137335.87941419

営業利益（億）

80875.5734328

cost_of_revenue_oku

45473.43562825

r_and_d_sga_other_op_expenditure_oku

10986.87035314

parent_profit_after_sbc_oku

67986.38250173

nci_profit_oku

35.37131198

consolidated_net_income_oku

68021.75381371

tax_expense_oku

13932.16644377

depreciation_amortization_oku

22584.12239256

capex_oku

43184.50430469

working_capital_investment_oku

1099.30529574

equity_sbc_expense_and_equity_credit_oku

19.06884612

cash_settled_sbc_expense_oku

10.30019096

lti_secondary_market_trust_purchase_oku

24.72045829

interest_income_net_oku

1009.67888497

associates_and_other_nonop_oku

68.66793971

fcfo_derived_before_dividend_oku

89525.63975664

free_cash_flow_before_distributions_oku

46341.13545195

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: exceptional_upside
period: 2031_full_year
期間開始（翌日から）: 2030-12-31
期間末: 2031-12-31
reference_period_days: 365
売上高: 137335.87941419
operating_profit_after_all_SBC_and_LTI_oku: 80875.5734328
total_operating_cost_incl_all_compensation_oku: 56460.30598139
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 24.72045829
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 56435.5855231
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 10.30019096
noncash_equity_RSA_SBC_expense_oku: 19.06884612
operating_cost_ex_LTI_and_both_SBC_types_oku: 56406.21648602
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 67986.38250173
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 68021.75381371
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 89550.36021493
forecast_operating_CFO_LTI_settlement_deduction_oku: -24.72045829
forecast_operating_CFO_after_LTI_cash_payment_oku: 89525.63975664
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 19.06884612
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 43184.50430469
dividend_cash_paid_company_oku: 11710.40741127
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.28476391
cash_begin_oku: 120484.74798787
cash_end_oku: 154865.19126465
cash_independent_formula_end_oku: 154865.19126464
cash_bridge_residual_oku: -1.0E-8
parent_equity_begin_oku: 227603.99442813
parent_equity_end_oku: 283383.51428482
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -0
shares_begin: 25934370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.9999036
cash_dividend_payable_begin_oku: 5726.70635828
cash_dividend_payable_end_oku: 6242.23043817
double_count_if_LTI_were_subtracted_again_cash_end_oku: 154840.47080636
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2032_full_year

year

2032

期間開始（翌日から）

2031-12-31

期間末

2032-12-31

calendar_days

366

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2032_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 283383.51428482
非支配持分（億）: 576.70494267
現金（億）: 154865.19126465
securities_oku: 3950.85
debt_oku: 8585.13
dividend_payable_oku: 6242.23043817
ppe_oku: 138313.3978617
other_liabilities_oku: 17334.83405186
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 18992.97459117
total_equity_oku: 283960.21922749
total_debt_and_dividend_payable_oku: 14827.36043817
total_liabilities_oku: 32162.19449003
total_assets_oku: 316122.41371752
net_cash_excluding_declared_dividends_oku: 150230.91126465
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 18992.97459117
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 346362.7034997
非支配持分（億）: 618.37990002
現金（億）: 195348.18976821
securities_oku: 3950.85
debt_oku: 8335.13
dividend_payable_oku: 6804.16251625
ppe_oku: 160784.38379225
other_liabilities_oku: 17631.09389418
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 19668.0462497
total_equity_oku: 346981.08339972
total_debt_and_dividend_payable_oku: 15139.29251625
total_liabilities_oku: 32770.38641044
total_assets_oku: 379751.46981016
net_cash_excluding_declared_dividends_oku: 190963.90976821
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 19668.0462497
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

13326.39133062

dividend_ex_date_liability_adjustments_oku

0.13091382

cash_dividends_paid_company_oku

12764.59016636

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.3049265

sbc_non_cash_cashflow_addback_oku

20.62979391

sbc_cash_settled_no_cashflow_addback_oku

11.62559631

LTI_market_purchase_non_issuer_repurchase_oku

27.90143114

old_holder_equity_percent_end

99.988433

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2032-01-07
year: 5.1690622861054
金額: 3117.70378428
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_cash_paid_oku: 3118.00434529
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-02-10
year: 5.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_liability_credited_oku: 3130.45146843
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-03-01
year: 5.3169062286105
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-03-15
year: 5.3552361396304
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2032-03-16
year: 5.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
holder_entitlement_created_no_cash_oku: 3123.92674592
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-04-08
year: 5.4209445585216
金額: 3123.92674592
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_cash_paid_oku: 3124.22790686
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-05-12
year: 5.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_liability_credited_oku: 3391.84105426
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-05-27
year: 5.555099247091
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-06-01
year: 5.5687885010267
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2032-06-11
year: 5.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
holder_entitlement_created_no_cash_oku: 3130.14970757
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-07-01
year: 5.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2032-07-09
year: 5.6728268309377
金額: 3130.14970757
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_cash_paid_oku: 3130.45146843
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-08-11
year: 5.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_liability_credited_oku: 3398.62473637
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-08-11
year: 5.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2032-09-01
year: 5.8206707734428
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-09-01
year: 5.8206707734428
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25934870100
issued_shares_after: 25935370100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99988433
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2032-09-16
year: 5.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
holder_entitlement_created_no_cash_oku: 3391.51409667
payable_balance_adjustment_oku: 0.06539152
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-10-08
year: 5.9219712525667
金額: 3391.51409667
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_cash_paid_oku: 3391.90644578
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-10-15
year: 5.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.3049265
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2032-11-10
year: 6.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_liability_credited_oku: 3405.47407156
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-11-25
year: 6.0533880903491
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-12-10
year: 6.0944558521561
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
holder_entitlement_created_no_cash_oku: 3398.29712486
payable_balance_adjustment_oku: 0.0655223
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

155007.95077407

営業利益（億）

90851.88225925

cost_of_revenue_oku

51755.4324529

r_and_d_sga_other_op_expenditure_oku

12400.63606193

parent_profit_after_sbc_oku

76285.08166542

nci_profit_oku

41.97988385

consolidated_net_income_oku

76327.06154927

tax_expense_oku

15633.25357033

depreciation_amortization_oku

25662.42740593

capex_oku

47363.5405143

working_capital_investment_oku

1148.68463839

equity_sbc_expense_and_equity_credit_oku

20.62979391

cash_settled_sbc_expense_oku

11.62559631

lti_secondary_market_trust_purchase_oku

27.90143114

interest_income_net_oku

1030.92888497

associates_and_other_nonop_oku

77.50397539

fcfo_derived_before_dividend_oku

100861.43411072

free_cash_flow_before_distributions_oku

53497.89359642

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

cash_bridge_residual_oku

-1.0E-8

dividend_liability_bridge_residual_oku

-1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: exceptional_upside
period: 2032_full_year
期間開始（翌日から）: 2031-12-31
期間末: 2032-12-31
reference_period_days: 366
売上高: 155007.95077407
operating_profit_after_all_SBC_and_LTI_oku: 90851.88225925
total_operating_cost_incl_all_compensation_oku: 64156.06851483
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 27.90143114
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 64128.16708369
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 11.62559631
noncash_equity_RSA_SBC_expense_oku: 20.62979391
operating_cost_ex_LTI_and_both_SBC_types_oku: 64095.91169347
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 76285.08166542
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 76327.06154927
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 100889.33554186
forecast_operating_CFO_LTI_settlement_deduction_oku: -27.90143114
forecast_operating_CFO_after_LTI_cash_payment_oku: 100861.43411072
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 20.62979391
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 47363.5405143
dividend_cash_paid_company_oku: 12764.59016636
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.3049265
cash_begin_oku: 154865.19126465
cash_end_oku: 195348.18976821
cash_independent_formula_end_oku: 195348.18976821
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 283383.51428482
parent_equity_end_oku: 346362.7034997
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25934870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99988433
cash_dividend_payable_begin_oku: 6242.23043817
cash_dividend_payable_end_oku: 6804.16251625
double_count_if_LTI_were_subtracted_again_cash_end_oku: 195320.28833707
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2033_full_year

year

2033

期間開始（翌日から）

2032-12-31

期間末

2033-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2033_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 346362.7034997
非支配持分（億）: 618.37990002
現金（億）: 195348.18976821
securities_oku: 3950.85
debt_oku: 8335.13
dividend_payable_oku: 6804.16251625
ppe_oku: 160784.38379225
other_liabilities_oku: 17631.09389418
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 19668.0462497
total_equity_oku: 346981.08339972
total_debt_and_dividend_payable_oku: 15139.29251625
total_liabilities_oku: 32770.38641044
total_assets_oku: 379751.46981016
net_cash_excluding_declared_dividends_oku: 190963.90976821
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 19668.0462497
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 416570.96938493
非支配持分（億）: 667.21295644
現金（億）: 242285.98383095
securities_oku: 3950.85
debt_oku: 8085.13
dividend_payable_oku: 7416.68028717
ppe_oku: 184154.84956543
other_liabilities_oku: 17981.67356803
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 20329.98280019
total_equity_oku: 417238.18234137
total_debt_and_dividend_payable_oku: 15501.81028717
total_liabilities_oku: 33483.4838552
total_assets_oku: 450721.66619657
net_cash_excluding_declared_dividends_oku: 238151.70383095
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 20329.98280019
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

14526.04659217

dividend_ex_date_liability_adjustments_oku

0.14269607

cash_dividends_paid_company_oku

13913.67151733

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.32858523

sbc_non_cash_cashflow_addback_oku

22.16570992

sbc_cash_settled_no_cashflow_addback_oku

12.9835921

LTI_market_purchase_non_issuer_repurchase_oku

31.16062103

old_holder_equity_percent_end

99.986505

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2033-01-07
year: 6.1711156741958
金額: 3398.29712486
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_cash_paid_oku: 3398.69025867
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-02-10
year: 6.2642026009582
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_liability_credited_oku: 3412.25788445
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-03-01
year: 6.3162217659138
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-03-15
year: 6.3545516769336
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2033-03-16
year: 6.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
holder_entitlement_created_no_cash_oku: 3405.08015306
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-04-08
year: 6.4202600958248
金額: 3405.08015306
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_cash_paid_oku: 3405.47407156
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-05-12
year: 6.5133470225873
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_liability_credited_oku: 3697.1780259
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-05-29
year: 6.5598904859685
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-06-01
year: 6.5681040383299
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2033-06-13
year: 6.6009582477755
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
holder_entitlement_created_no_cash_oku: 3411.86318125
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-07-01
year: 6.6502395619439
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2033-07-11
year: 6.6776180698152
金額: 3411.86318125
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_cash_paid_oku: 3412.25788445
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-06-13
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-08-11
year: 6.7624914442163
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_liability_credited_oku: 3704.57238195
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-08-11
year: 6.7624914442163
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2033-09-01
year: 6.8199863107461
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-09-01
year: 6.8199863107461
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25935370100
issued_shares_after: 25935870100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99986505
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2033-09-16
year: 6.861054072553
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
holder_entitlement_created_no_cash_oku: 3696.75036537
payable_balance_adjustment_oku: 0.07127675
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-10-10
year: 6.9267624914442
金額: 3696.75036537
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_cash_paid_oku: 3697.24930265
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-10-15
year: 6.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.32858523
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2033-11-10
year: 7.0116358658453
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_liability_credited_oku: 3712.03829987
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-11-27
year: 7.0581793292266
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-12-12
year: 7.0992470910335
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
holder_entitlement_created_no_cash_oku: 3704.1438661
payable_balance_adjustment_oku: 0.07141931
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

173114.56128276

営業利益（億）

100983.49408161

cost_of_revenue_oku

58281.90229853

r_and_d_sga_other_op_expenditure_oku

13849.16490262

parent_profit_after_sbc_oku

84712.28946356

nci_profit_oku

49.16164164

consolidated_net_income_oku

84761.4511052

tax_expense_oku

17360.77914203

depreciation_amortization_oku

28852.42688046

capex_oku

51357.31984722

working_capital_investment_oku

1176.92968307

equity_sbc_expense_and_equity_credit_oku

22.16570992

cash_settled_sbc_expense_oku

12.9835921

lti_secondary_market_trust_purchase_oku

31.16062103

interest_income_net_oku

1052.17888497

associates_and_other_nonop_oku

86.55728064

fcfo_derived_before_dividend_oku

112459.11401252

free_cash_flow_before_distributions_oku

61101.7941653

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: exceptional_upside
period: 2033_full_year
期間開始（翌日から）: 2032-12-31
期間末: 2033-12-31
reference_period_days: 365
売上高: 173114.56128276
operating_profit_after_all_SBC_and_LTI_oku: 100983.49408161
total_operating_cost_incl_all_compensation_oku: 72131.06720115
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 31.16062103
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 72099.90658012
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 12.9835921
noncash_equity_RSA_SBC_expense_oku: 22.16570992
operating_cost_ex_LTI_and_both_SBC_types_oku: 72064.7572781
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 84712.28946356
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 84761.4511052
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 112490.27463355
forecast_operating_CFO_LTI_settlement_deduction_oku: -31.16062103
forecast_operating_CFO_after_LTI_cash_payment_oku: 112459.11401252
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 22.16570992
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 51357.31984722
dividend_cash_paid_company_oku: 13913.67151733
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.32858523
cash_begin_oku: 195348.18976821
cash_end_oku: 242285.98383095
cash_independent_formula_end_oku: 242285.98383095
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 346362.7034997
parent_equity_end_oku: 416570.96938493
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25935370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99986505
cash_dividend_payable_begin_oku: 6804.16251625
cash_dividend_payable_end_oku: 7416.68028717
double_count_if_LTI_were_subtracted_again_cash_end_oku: 242254.82320992
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: -1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2034_full_year

year

2034

期間開始（翌日から）

2033-12-31

期間末

2034-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2034_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 416570.96938493
非支配持分（億）: 667.21295644
現金（億）: 242285.98383095
securities_oku: 3950.85
debt_oku: 8085.13
dividend_payable_oku: 7416.68028717
ppe_oku: 184154.84956543
other_liabilities_oku: 17981.67356803
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 20329.98280019
total_equity_oku: 417238.18234137
total_debt_and_dividend_payable_oku: 15501.81028717
total_liabilities_oku: 33483.4838552
total_assets_oku: 450721.66619657
net_cash_excluding_declared_dividends_oku: 238151.70383095
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 20329.98280019
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 494131.98848982
非支配持分（億）: 723.84804517
現金（億）: 296076.67949075
securities_oku: 3950.85
debt_oku: 7835.13
dividend_payable_oku: 8084.33752574
ppe_oku: 208145.74695667
other_liabilities_oku: 18388.53759461
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 20990.56520792
total_equity_oku: 494855.83653499
total_debt_and_dividend_payable_oku: 15919.46752574
total_liabilities_oku: 34308.00512035
total_assets_oku: 529163.84165534
net_cash_excluding_declared_dividends_oku: 292192.39949075
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 20990.56520792
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

15833.69603102

dividend_ex_date_liability_adjustments_oku

0.15553871

cash_dividends_paid_company_oku

15166.19433116

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.35609067

sbc_non_cash_cashflow_addback_oku

23.69890338

sbc_cash_settled_no_cashflow_addback_oku

14.39070091

LTI_market_purchase_non_issuer_repurchase_oku

34.53768219

old_holder_equity_percent_end

99.984578

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2034-01-09
year: 7.1759069130732
金額: 3704.1438661
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_cash_paid_oku: 3704.64380126
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-12-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-02-10
year: 7.2635181382615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_liability_credited_oku: 3719.43279847
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-03-01
year: 7.315537303217
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-03-15
year: 7.3538672142368
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2034-03-16
year: 7.356605065024
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
holder_entitlement_created_no_cash_oku: 3711.53736683
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-04-10
year: 7.4250513347023
金額: 3711.53736683
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_cash_paid_oku: 3712.03829987
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-05-12
year: 7.5126625598905
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_liability_credited_oku: 4030.00173989
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-05-28
year: 7.5564681724846
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-06-01
year: 7.5674195756331
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2034-06-12
year: 7.5975359342916
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
holder_entitlement_created_no_cash_oku: 3718.93086756
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-07-01
year: 7.6495550992471
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2034-07-10
year: 7.6741957563313
金額: 3718.93086756
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_cash_paid_oku: 3719.43279847
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-06-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-08-11
year: 7.7618069815195
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_liability_credited_oku: 4038.06174337
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-08-11
year: 7.7618069815195
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2034-09-01
year: 7.8193018480493
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25935870100
issued_shares_after: 25936370100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99984578
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2034-09-03
year: 7.8247775496235
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-09-18
year: 7.8658453114305
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
holder_entitlement_created_no_cash_oku: 4029.45789826
payable_balance_adjustment_oku: 0.07769167
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-10-09
year: 7.9233401779603
金額: 4029.45789826
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_cash_paid_oku: 4030.07943156
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-09-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-10-15
year: 7.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.35609067
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2034-11-10
year: 8.0109514031485
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_liability_credited_oku: 4046.19974928
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-11-26
year: 8.0547570157426
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-12-11
year: 8.0958247775496
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
holder_entitlement_created_no_cash_oku: 4037.51681405
payable_balance_adjustment_oku: 0.07784705
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

191876.01219335

営業利益（億）

111394.6848567

cost_of_revenue_oku

65131.24636119

r_and_d_sga_other_op_expenditure_oku

15350.08097547

parent_profit_after_sbc_oku

93371.17177125

nci_profit_oku

56.9911794

consolidated_net_income_oku

93428.16295065

tax_expense_oku

19135.88879712

depreciation_amortization_oku

32192.53093466

capex_oku

55217.65239786

working_capital_investment_oku

1219.49430919

equity_sbc_expense_and_equity_credit_oku

23.69890338

cash_settled_sbc_expense_oku

14.39070091

lti_secondary_market_trust_purchase_oku

34.53768219

interest_income_net_oku

1073.42888497

associates_and_other_nonop_oku

95.9380061

fcfo_derived_before_dividend_oku

124424.8984795

free_cash_flow_before_distributions_oku

69207.24608164

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

-1.0E-8

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: exceptional_upside
period: 2034_full_year
期間開始（翌日から）: 2033-12-31
期間末: 2034-12-31
reference_period_days: 365
売上高: 191876.01219335
operating_profit_after_all_SBC_and_LTI_oku: 111394.6848567
total_operating_cost_incl_all_compensation_oku: 80481.32733666
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 34.53768219
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 80446.78965447
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 14.39070091
noncash_equity_RSA_SBC_expense_oku: 23.69890338
operating_cost_ex_LTI_and_both_SBC_types_oku: 80408.70005018
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 93371.17177125
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 93428.16295065
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 124459.43616169
forecast_operating_CFO_LTI_settlement_deduction_oku: -34.53768219
forecast_operating_CFO_after_LTI_cash_payment_oku: 124424.8984795
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 23.69890338
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 55217.65239786
dividend_cash_paid_company_oku: 15166.19433116
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.35609067
cash_begin_oku: 242285.98383095
cash_end_oku: 296076.67949075
cash_independent_formula_end_oku: 296076.67949076
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 416570.96938493
parent_equity_end_oku: 494131.98848982
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25935870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25936370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99984578
cash_dividend_payable_begin_oku: 7416.68028717
cash_dividend_payable_end_oku: 8084.33752574
double_count_if_LTI_were_subtracted_again_cash_end_oku: 296042.14180856
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2035_full_year

year

2035

期間開始（翌日から）

2034-12-31

期間末

2035-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2035_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 494131.98848982
非支配持分（億）: 723.84804517
現金（億）: 296076.67949075
securities_oku: 3950.85
debt_oku: 7835.13
dividend_payable_oku: 8084.33752574
ppe_oku: 208145.74695667
other_liabilities_oku: 18388.53759461
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 20990.56520792
total_equity_oku: 494855.83653499
total_debt_and_dividend_payable_oku: 15919.46752574
total_liabilities_oku: 34308.00512035
total_assets_oku: 529163.84165534
net_cash_excluding_declared_dividends_oku: 292192.39949075
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 20990.56520792
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 579051.09064835
非支配持分（億）: 788.88017632
現金（億）: 357072.32799525
securities_oku: 3950.85
debt_oku: 7585.13
dividend_payable_oku: 8812.09794223
ppe_oku: 232433.48438602
other_liabilities_oku: 18852.99964737
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 21633.53603299
total_equity_oku: 579839.97082467
total_debt_and_dividend_payable_oku: 16397.22794223
total_liabilities_oku: 35250.2275896
total_assets_oku: 615090.19841427
net_cash_excluding_declared_dividends_oku: 353438.04799525
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 21633.53603299
assets_minus_liabilities_and_equity_check_oku: -0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

17259.06139147

dividend_ex_date_liability_adjustments_oku

0.16953718

cash_dividends_paid_company_oku

16531.47051216

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.3877335

sbc_non_cash_cashflow_addback_oku

25.21443252

sbc_cash_settled_no_cashflow_addback_oku

15.83065157

LTI_market_purchase_non_issuer_repurchase_oku

37.99356377

old_holder_equity_percent_end

99.98265

expected_ordinary_tax_rate

0.17

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2035-01-08
year: 8.1724845995893
金額: 4037.51681405
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_cash_paid_oku: 4038.13959042
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-12-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-02-12
year: 8.2683093771389
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_liability_credited_oku: 4054.25990815
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-03-01
year: 8.3148528405202
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-03-15
year: 8.35318275154
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2035-03-16
year: 8.3559206023272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
holder_entitlement_created_no_cash_oku: 4045.57572985
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-04-09
year: 8.4216290212183
金額: 4045.57572985
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_cash_paid_oku: 4046.19974928
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-05-14
year: 8.517453798768
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_liability_credited_oku: 4392.7865804
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-05-27
year: 8.5530458590007
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-06-01
year: 8.5667351129363
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2035-06-11
year: 8.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
holder_entitlement_created_no_cash_oku: 4053.63464564
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-07-01
year: 8.6488706365503
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2035-07-09
year: 8.6707734428474
金額: 4053.63464564
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_cash_paid_oku: 4054.25990815
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-08-11
year: 8.7611225188227
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2035-08-13
year: 8.766598220397
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_liability_credited_oku: 4401.57215356
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-09-01
year: 8.8186173853525
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25936370100
issued_shares_after: 25936870100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.9998265
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2035-09-02
year: 8.8213552361396
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-09-17
year: 8.8624229979466
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
holder_entitlement_created_no_cash_oku: 4392.1091091
payable_balance_adjustment_oku: 0.08468391
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-10-08
year: 8.9199178644764
金額: 4392.1091091
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_cash_paid_oku: 4392.87126431
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-09-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-10-15
year: 8.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.3877335
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2035-11-12
year: 9.015742642026
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_liability_credited_oku: 4410.44274937
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-11-25
year: 9.0513347022587
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-12-10
year: 9.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
holder_entitlement_created_no_cash_oku: 4400.89332732
payable_balance_adjustment_oku: 0.08485328
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

211075.35425275

営業利益（億）

121954.64912381

cost_of_revenue_oku

72234.67678872

r_and_d_sga_other_op_expenditure_oku

16886.02834022

parent_profit_after_sbc_oku

102153.11865465

nci_profit_oku

65.41986465

consolidated_net_income_oku

102218.53851931

tax_expense_oku

20936.3271666

depreciation_amortization_oku

35648.28205158

capex_oku

58866.57101938

working_capital_investment_oku

1247.95723386

equity_sbc_expense_and_equity_credit_oku

25.21443252

cash_settled_sbc_expense_oku

15.83065157

lti_secondary_market_trust_purchase_oku

37.99356377

interest_income_net_oku

1094.67888497

associates_and_other_nonop_oku

105.53767713

fcfo_derived_before_dividend_oku

136644.07776954

free_cash_flow_before_distributions_oku

77777.50675016

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: exceptional_upside
period: 2035_full_year
期間開始（翌日から）: 2034-12-31
期間末: 2035-12-31
reference_period_days: 365
売上高: 211075.35425275
operating_profit_after_all_SBC_and_LTI_oku: 121954.64912381
total_operating_cost_incl_all_compensation_oku: 89120.70512894
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 37.99356377
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 89082.71156517
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 15.83065157
noncash_equity_RSA_SBC_expense_oku: 25.21443252
operating_cost_ex_LTI_and_both_SBC_types_oku: 89041.66648108
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 102153.11865465
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 102218.53851931
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 136682.07133331
forecast_operating_CFO_LTI_settlement_deduction_oku: -37.99356377
forecast_operating_CFO_after_LTI_cash_payment_oku: 136644.07776954
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 25.21443252
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 58866.57101938
dividend_cash_paid_company_oku: 16531.47051216
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.3877335
cash_begin_oku: 296076.67949075
cash_end_oku: 357072.32799525
cash_independent_formula_end_oku: 357072.32799525
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 494131.98848982
parent_equity_end_oku: 579051.09064835
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25936370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25936870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.9998265
cash_dividend_payable_begin_oku: 8084.33752574
cash_dividend_payable_end_oku: 8812.09794223
double_count_if_LTI_were_subtracted_again_cash_end_oku: 357034.33443148
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2036_terminal_partial

year

2036

期間開始（翌日から）

2035-12-31

期間末

2036-11-06

calendar_days

311

fraction_of_reference_period

0.84972677595628

initial_partial_period

いいえ

terminal_partial_period

はい

reference_period

2036_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 579051.09064835
非支配持分（億）: 788.88017632
現金（億）: 357072.32799525
securities_oku: 3950.85
debt_oku: 7585.13
dividend_payable_oku: 8812.09794223
ppe_oku: 232433.48438602
other_liabilities_oku: 18852.99964737
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 21633.53603299
total_equity_oku: 579839.97082467
total_debt_and_dividend_payable_oku: 16397.22794223
total_liabilities_oku: 35250.2275896
total_assets_oku: 615090.19841427
net_cash_excluding_declared_dividends_oku: 353438.04799525
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 21633.53603299
assets_minus_liabilities_and_equity_check_oku: -0

end

内容を開く

親会社持分（億）: 659334.70234709
非支配持分（億）: 851.6571256
現金（億）: 412500.18440041
securities_oku: 3950.85
debt_oku: 7335.13
dividend_payable_oku: 4797.80432347
ppe_oku: 253015.50615024
other_liabilities_oku: 19297.09459181
発行済株式数: 25937370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.74
other_assets_oku: 22149.84783734
total_equity_oku: 660186.35947269
total_debt_and_dividend_payable_oku: 12132.93432347
total_liabilities_oku: 31430.02891529
total_assets_oku: 691616.38838798
net_cash_excluding_declared_dividends_oku: 409115.90440041
old_holder_equity_fraction: 0.99980723
noncash_net_assets_reconciliation_oku: 22149.84783734
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

14005.26430744

dividend_ex_date_liability_adjustments_oku

0.09230546

cash_dividends_paid_company_oku

18019.65023166

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-250

nci_dividends_cash_oku

0.42380507

sbc_non_cash_cashflow_addback_oku

22.68496002

sbc_cash_settled_no_cashflow_addback_oku

14.68745606

LTI_market_purchase_non_issuer_repurchase_oku

35.24989455

old_holder_equity_percent_end

99.980723

expected_ordinary_tax_rate

0.17

source_status

forecast_partial

event_count

events

内容を開く

想定日: 2036-01-07
year: 9.1690622861054
金額: 4400.89332732
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_cash_paid_oku: 4401.65700684
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-02-11
year: 9.264887063655
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_liability_credited_oku: 4419.22849189
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-03-02
year: 9.3196440793977
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-03-15
year: 9.3552361396304
金額: 0
currency: TWD
金額の単位: 億TWD
種類: new_paid_stock_option_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2036-03-17
year: 9.3607118412047
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
holder_entitlement_created_no_cash_oku: 4409.67754553
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-04-08
year: 9.4209445585216
金額: 4409.67754553
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_cash_paid_oku: 4410.44274937
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-03-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-05-12
year: 9.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_liability_credited_oku: 4788.2296781
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-05-27
year: 9.555099247091
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-06-01
year: 9.5687885010267
金額: 0
currency: TWD
金額の単位: 億TWD
種類: repurchase_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2036-06-11
year: 9.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
holder_entitlement_created_no_cash_oku: 4418.46176375
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-07-01
year: 9.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -250

内容を開く

想定日: 2036-07-09
year: 9.6728268309377
金額: 4418.46176375
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_cash_paid_oku: 4419.22849189
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-08-11
year: 9.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-12-10
company_liability_credited_oku: 4797.80613745
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-08-11
year: 9.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_rsa_issue_recheck
actual_or_assumed: assumed
noncash: はい
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date

内容を開く

想定日: 2036-09-01
year: 9.8206707734428
金額: 0
currency: TWD
金額の単位: 億TWD
種類: pre_ex_approval_recheck
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
注記: zero shareholder cash; forecast event should be rechecked against future issuer announcement before date
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-09-01
year: 9.8206707734428
金額: 0
currency: TWD
金額の単位: 億TWD
種類: rsa_unpaid_new_issue
actual_or_assumed: assumed
noncash: はい
issued_new_shares: 500000
issued_shares_before: 25936870100
issued_shares_after: 25937370100
gross_cash_subscriptions_oku: 0
old_holder_fraction_after: 0.99980723
注記: free forecast RSA new issuance; total shares dilute, no cash, no second P&L charge

内容を開く

想定日: 2036-09-16
year: 9.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
holder_entitlement_created_no_cash_oku: 4787.39892892
payable_balance_adjustment_oku: 0.09230546
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-10-08
year: 9.9219712525667
金額: 4787.39892892
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_cash_paid_oku: 4788.32198356
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-10-15
year: 9.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.42380507
注記: not attributable to TSMC ordinary holders

売上高

195832.74751863

営業利益（億）

112603.82982321

cost_of_revenue_oku

67562.29789393

r_and_d_sga_other_op_expenditure_oku

15666.61980149

parent_profit_after_sbc_oku

94266.28335165

nci_profit_oku

63.20075435

consolidated_net_income_oku

94329.484106

tax_expense_oku

19320.4967446

depreciation_amortization_oku

33291.56707817

capex_oku

52874.84183003

working_capital_investment_oku

1070.96387226

equity_sbc_expense_and_equity_credit_oku

22.68496002

cash_settled_sbc_expense_oku

14.68745606

lti_secondary_market_trust_purchase_oku

35.24989455

interest_income_net_oku

948.23465363

associates_and_other_nonop_oku

97.91637376

fcfo_derived_before_dividend_oku

126572.77227192

free_cash_flow_before_distributions_oku

73697.93044189

reported_parent_equity_clean_surplus_residual_oku

-2.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: exceptional_upside
period: 2036_terminal_partial
期間開始（翌日から）: 2035-12-31
期間末: 2036-11-06
reference_period_days: 311
売上高: 195832.74751863
operating_profit_after_all_SBC_and_LTI_oku: 112603.82982321
total_operating_cost_incl_all_compensation_oku: 83228.91769542
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 35.24989455
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 83193.66780087
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 14.68745606
noncash_equity_RSA_SBC_expense_oku: 22.68496002
operating_cost_ex_LTI_and_both_SBC_types_oku: 83156.29538479
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 94266.28335165
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 94329.484106
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 126608.02216647
forecast_operating_CFO_LTI_settlement_deduction_oku: -35.24989455
forecast_operating_CFO_after_LTI_cash_payment_oku: 126572.77227192
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 22.68496002
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 52874.84183003
dividend_cash_paid_company_oku: 18019.65023166
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.42380507
cash_begin_oku: 357072.32799525
cash_end_oku: 412500.18440041
cash_independent_formula_end_oku: 412500.18440041
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 579051.09064835
parent_equity_end_oku: 659334.70234709
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 3.0E-8
shares_begin: 25936870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25937370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99980723
cash_dividend_payable_begin_oku: 8812.09794223
cash_dividend_payable_end_oku: 4797.80432347
double_count_if_LTI_were_subtracted_again_cash_end_oku: 412464.93450586
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

terminal

内容を開く

想定日

2036-11-06

date_is_model_endpoint_not_actual_event

はい

year_from_base_actual_days_div365_25

10.001368925394

company_2036_exit_annualized_sales_oku

230465.54852675

company_2036_exit_annualized_operating_profit_oku

132517.69040288

company_2037_normalized_sales_oku

237840.4460796

company_2037_normalized_operating_profit_oku

136758.25649577

company_2037_normalized_nopat_after_sbc_oku

113509.35289149

company_2037_maintaining_DA_oku

40432.875833533

company_2037_growth_reinvestment_oku

10683.233213317

company_2037_working_capital_growth_oku

479.36834093564

company_2037_capex_implied_oku

50636.740705914

terminal_sustainable_roic

0.34

terminal_growth_g

0.032

equity_cost_k

0.115

terminal_wacc

0.105

company_2037_sbc_equity_expensed_in_NOPAT_oku

27.551066297338

sbc_equity_noncash_readded_to_unlevered_fcff_oku

27.551066297338

company_2037_normalized_fcff_including_sbc_noncash_addback_oku

102853.67074447

company_enterprise_value_excluding_non_operating_cash_oku

1408954.3937599

operating_cash_reserve_required_oku

23046.554852675

company_cash_oku

412500.18440041

company_excess_cash_oku

389453.62954774

company_marketable_securities_oku

3950.85

company_financing_debt_oku

7335.13

nci_fair_value_proxy_oku

986.26807563192

equity_before_post_horizon_employee_share_neutralization_oku

1794037.475232

future_new_RSAs_annual_shares_assumed

500000

future_new_RSAs_paid_subscription_proceeds_oku

terminal_intrinsic_value_per_share_twd

6915.1995365431

assumed_2037_annual_new_free_RSAs_maintenance_buyback_shares

500000

assumed_2037_buyback_cost_at_intrinsic_value_oku

34.575997682715

pv_of_post_horizon_perpetual_share_neutralization_buybacks_oku

416.57828533392

company_terminal_cum_dividend_equity_market_value_oku

1793620.8969467

company_declared_but_unpaid_dividend_payable_oku

4797.80432347

company_terminal_ex_dividend_equity_value_if_right_separated_oku

1788822.9983191

old_holder_proportion

0.99980722795022

old_holder_terminal_ex_dividend_equity_value_oku

1788478.1632431

old_holder_terminal_cum_dividend_value_oku

1793275.1369698

terminal_dividend_bridge_reconciliation_oku

-0.0036765202

assumed_2037_future_dividends_not_in_10y_cashflows

はい

no_2037_cashflow_added_to_timed_cashflows

はい

no_future_paid_options_per_board_latest_disclosed

はい

cashflows_for_2037_employee_repurchase_not_paid_to_old_nonselling_cohort

はい

terminal_value_is_old_cohort_not_company_total

はい

valuation_method

Normalized post-SBC FCFF and required reinvestment -> EV, financing asset/debt/NCI bridge; once-only free RSA neutralization. Cum-div share PRICE includes future dividend as inseparable share attribute until ex-date; seller has NO separately retained claim at 2036-11-06.

company_2036Q2_future_gross_cash_after_exit_if_shares_unchanged_oku

4797.8986275279

company_forecast_after_exit_dividend_adjustment_to_book_liability_oku

0.0943040579

company_equity_ex_dividend_after_stripping_future_attached_right_oku

1788822.9983191

company_cum_dividend_share_price_attached_right_face_component_oku

4797.8986275279

company_cum_dividend_sale_value_oku

1793620.8969467

old_holder_terminal_cum_div_attached_right_buyer_component_oku

4796.9737267749

old_holder_separate_post_exit_dividend_receivable_at_exit_oku

old_holder_post_exit_dividend_cash_if_sold_2036_11_06_oku

old_holder_terminal_sale_proceeds_for_cum_shares_oku

1793275.1369698

old_holder_terminal_receivable_held_separately_from_sale_oku

old_holder_terminal_total_sale_plus_separate_receivables_oku

1793275.1369698

old_holder_terminal_pre_ex_entitlement_state

future_dividend_belongs_to_buying_shareholder_after_exit

company_2036Q2_board_declared_but_not_ex_asof_exit_assumption

はい

2036Q2_declaration_date_assumed

2036-08-11

2036Q2_ex_date_assumed

2036-12-10

2036Q2_record_date_assumed

2036-12-16

2036Q2_payment_date_assumed

2037-01-07

old_holder_terminal_share_plus_claim_sum_reconciliation_oku

-0.0036765202

company_2036Q2_rights_split_reconciliation_oku

company_2036Q2_payable_book_vs_cash_at_ex_reconciliation_oku

terminal_dividend_entitlement_explicit_old_seller_claim

no_unpaid_dividends_double_counted_with_share_sale

はい

LTI_cash_bonus_separate_from_post_horizon_RSA_buyback_and_dividend_payable_v3

内容を開く

company_2037_normalized_revenue_oku: 237840.4460796
lti_2037_cash_bonus_compensation_in_normalized_operating_cost_oku: 42.81128029
cash_settled_SBC_2037_normalized_forecast_in_cost_and_in_CFO_oku: 17.83803346
noncash_equity_RSA_SBC_2037_oku: 27.551066297338
company_2037_operating_profit_after_LTI_cash_and_non_cash_SBC_oku: 136758.25649577
company_2037_NOPAT_after_LTI_cash_and_non_cash_SBC_oku: 113509.35289149
company_2037_sustainable_reinvestment_oku: 10683.233213317
company_2037_FCFF_recalculated_oku: 102853.67074447
equity_RSA_SBC_non_cash_addback_to_FCFF_oku: 27.551066297338
LTI_cash_bonus_addback_to_FCFF_oku: 0
cash_settled_price_linked_SBC_addback_to_FCFF_oku: 0
LTI_trust_market_purchase_extra_issuer_share_neutralization_cost_oku: 0
company_EV_recalc_oku: 1408954.3937599
EV_recalc_residual_oku: 0
operating_cash_reserve_oku: 23046.554852675
excess_cash_oku: 389453.62954774
marketable_securities_oku: 3950.85
finance_debt_oku: 7335.13
NCI_proxy_oku: 986.26807563192
equity_EV_bridge_before_RSA_neutralization_oku: 1794037.475232
RSA_new_issuer_shares_per_year_2037onward_assumed: 500000
RSA_company_share_neutralization_repurchases_annualized_first_year_oku: 34.575997682715
RSA_company_share_neutralization_present_value_oku: 416.57828533
company_cum_div_terminal_equity_after_RSUs_oku: 1793620.8969467
company_declared_dividend_payable_liability_oku: 4797.80432347
company_ex_dividend_equity_if_claim_separated_oku: 1788822.9983191
company_ex_dividend_equity_if_only_booked_liability_removed_oku: 1788823.0926232
company_dividend_expected_actual_claim_at_future_ex_date_oku: 4797.89862753
company_dividend_liability_expected_trueup_after_post_board_RSA_issuance_oku: 0.09430406
company_buyer_attached_dividend_claim_value_oku: 4797.89862753
company_cum_div_sale_price_from_ex_plus_attached_claim_oku: 1793620.8969467
old_cohort_fraction: 0.99980722795022
old_holder_2036_cum_div_exit_share_value_oku: 1793275.1369698
old_holder_attached_dividend_value_in_cum_sale_price_oku: 4796.97372677
old_holder_separate_post_exit_dividend_receivable_oku: 0
no_old_holder_cash_post_2036_11_06: はい
EV_and_share_count_reconciliation_after_LTI_oku: 0
expected_booked_dividend_payable_plus_trueup_matches_future_payment_oku: 0
cum_ex_dividend_claim_bridge_residual_oku: 0
future_LTI_vs_RSA_separation: Only 500k free issuer RSA shares per year are share-neutralized. 2037+ employer LTI cash bonuses are expensed in normalized EBIT/NOPAT. Secondary-market trust transfers do not add issuer outstanding or treasury shares in baseline.
interest_discount_on_cum_div_attached_claim: No additional future dividend receivable for selling holder; nominal liability used for separation without discount due to short predicted remaining period.

all_dividend_events_including_post_terminal_payments

内容を開く

quarter: 2026Q2
basis: approved_2026_08_11
dps_twd: 7
date_declaration: 2026-08-11
ex_date_confirmed: 2026-12-10
ex_date_assumed: 未確認
payment_date_confirmed: 2027-01-07
payment_date_assumed: 未確認
record_date_confirmed: 2026-12-16
eligible_holder_shares: 25932370100
dividend_company_oku: 1815.265907
old_holder_gross_dividend_oku: 1815.265907
declared_company_liability_oku: 1815.265907
company_dividend_entitled_oku: 1815.265907
eligible_issued_shares: 25932370100
record_date_assumed: 未確認
declaration_date_confirmed: 2026-08-11
declaration_date_assumed: 未確認
declaration_date_status: confirmed_asof_2026_11_06
ex_date_status: confirmed_asof_2026_11_06
record_date_status: confirmed_asof_2026_11_06
payment_date_status: confirmed_asof_2026_11_06
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1815.265907
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2026Q3
basis: forecast_not_approved
dps_twd: 7
date_declaration: 2026-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2027-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2027-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1815.265907
old_holder_gross_dividend_oku: 1815.265907
declared_company_liability_oku: 1815.265907
company_dividend_entitled_oku: 1815.265907
eligible_issued_shares: 25932370100
record_date_assumed: 2027-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2026-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1815.265907
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2026Q4
basis: forecast_not_approved
dps_twd: 7.2
date_declaration: 2027-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2027-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2027-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1867.1306472
old_holder_gross_dividend_oku: 1867.1306472
declared_company_liability_oku: 1867.1306472
company_dividend_entitled_oku: 1867.1306472
eligible_issued_shares: 25932370100
record_date_assumed: 2027-06-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2027-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1867.1306472
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q1
basis: forecast_not_approved
dps_twd: 8.5
date_declaration: 2027-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2027-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2204.2939585
old_holder_gross_dividend_oku: 2204.2514585
declared_company_liability_oku: 2204.2514585
company_dividend_entitled_oku: 2204.2939585
eligible_issued_shares: 25932870100
record_date_assumed: 2027-09-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2027-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2204.2514585
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q2
basis: forecast_not_approved
dps_twd: 8.517
date_declaration: 2027-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2028-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2208.70254642
old_holder_gross_dividend_oku: 2208.65996142
declared_company_liability_oku: 2208.65996142
company_dividend_entitled_oku: 2208.70254642
eligible_issued_shares: 25932870100
record_date_assumed: 2027-12-16
declaration_date_confirmed: 未確認
declaration_date_assumed: 2027-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2208.659961417
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q3
basis: forecast_not_approved
dps_twd: 8.534
date_declaration: 2027-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2028-04-10
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2213.11113433
old_holder_gross_dividend_oku: 2213.06846433
declared_company_liability_oku: 2213.11113433
company_dividend_entitled_oku: 2213.11113433
eligible_issued_shares: 25932870100
record_date_assumed: 2028-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2027-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2213.068464334
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q4
basis: forecast_not_approved
dps_twd: 8.551
date_declaration: 2028-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
payment_date_confirmed: 未確認
payment_date_assumed: 2028-07-10
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2217.51972225
old_holder_gross_dividend_oku: 2217.47696725
declared_company_liability_oku: 2217.51972225
company_dividend_entitled_oku: 2217.51972225
eligible_issued_shares: 25932870100
record_date_assumed: 2028-06-19
declaration_date_confirmed: 未確認
declaration_date_assumed: 2028-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2217.476967251
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q1
basis: forecast_not_approved
dps_twd: 9.265
date_declaration: 2028-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
payment_date_confirmed: 未確認
payment_date_assumed: 2028-10-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2402.72673976
old_holder_gross_dividend_oku: 2402.63408977
declared_company_liability_oku: 2402.68041477
company_dividend_entitled_oku: 2402.72673976
eligible_issued_shares: 25933370100
record_date_assumed: 2028-09-25
declaration_date_confirmed: 未確認
declaration_date_assumed: 2028-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2402.634089765
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q2
basis: forecast_not_approved
dps_twd: 9.28353
date_declaration: 2028-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
payment_date_confirmed: 未確認
payment_date_assumed: 2029-01-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2407.53219324
old_holder_gross_dividend_oku: 2407.43935794
declared_company_liability_oku: 2407.48577559
company_dividend_entitled_oku: 2407.53219324
eligible_issued_shares: 25933370100
record_date_assumed: 2028-12-18
declaration_date_confirmed: 未確認
declaration_date_assumed: 2028-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2407.4393579445
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q3
basis: forecast_not_approved
dps_twd: 9.30206
date_declaration: 2028-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2029-04-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2412.33764672
old_holder_gross_dividend_oku: 2412.24462612
declared_company_liability_oku: 2412.33764672
company_dividend_entitled_oku: 2412.33764672
eligible_issued_shares: 25933370100
record_date_assumed: 2029-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2028-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2412.2446261241
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q4
basis: forecast_not_approved
dps_twd: 9.32059
date_declaration: 2029-02-12
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2029-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2417.1431002
old_holder_gross_dividend_oku: 2417.0498943
declared_company_liability_oku: 2417.1431002
company_dividend_entitled_oku: 2417.1431002
eligible_issued_shares: 25933370100
record_date_assumed: 2029-06-18
declaration_date_confirmed: 未確認
declaration_date_assumed: 2029-02-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2417.0498943036
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q1
basis: forecast_not_approved
dps_twd: 10.09885
date_declaration: 2029-05-14
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
payment_date_confirmed: 未確認
payment_date_assumed: 2029-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2619.02264059
old_holder_gross_dividend_oku: 2618.87115784
declared_company_liability_oku: 2618.97214634
company_dividend_entitled_oku: 2619.02264059
eligible_issued_shares: 25933870100
record_date_assumed: 2029-09-24
declaration_date_confirmed: 未確認
declaration_date_assumed: 2029-05-14
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2618.8711578439
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q2
basis: forecast_not_approved
dps_twd: 10.1190477
date_declaration: 2029-08-13
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2030-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2624.26068588
old_holder_gross_dividend_oku: 2624.10890016
declared_company_liability_oku: 2624.21009064
company_dividend_entitled_oku: 2624.26068588
eligible_issued_shares: 25933870100
record_date_assumed: 2029-12-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2029-08-13
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2624.1089001595
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q3
basis: forecast_not_approved
dps_twd: 10.1392454
date_declaration: 2029-11-12
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
payment_date_confirmed: 未確認
payment_date_assumed: 2030-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2629.49873116
old_holder_gross_dividend_oku: 2629.34664248
declared_company_liability_oku: 2629.49873116
company_dividend_entitled_oku: 2629.49873116
eligible_issued_shares: 25933870100
record_date_assumed: 2030-03-25
declaration_date_confirmed: 未確認
declaration_date_assumed: 2029-11-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2629.3466424752
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q4
basis: forecast_not_approved
dps_twd: 10.1594431
date_declaration: 2030-02-11
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2030-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2634.73677644
old_holder_gross_dividend_oku: 2634.58438479
declared_company_liability_oku: 2634.73677644
company_dividend_entitled_oku: 2634.73677644
eligible_issued_shares: 25933870100
record_date_assumed: 2030-06-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2030-02-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2634.5843847909
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q1
basis: forecast_not_approved
dps_twd: 11.0077465
date_declaration: 2030-05-13
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2030-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2854.78971698
old_holder_gross_dividend_oku: 2854.56956205
declared_company_liability_oku: 2854.73467825
company_dividend_entitled_oku: 2854.78971698
eligible_issued_shares: 25934370100
record_date_assumed: 2030-09-23
declaration_date_confirmed: 未確認
declaration_date_assumed: 2030-05-13
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2854.5695620498
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q2
basis: forecast_not_approved
dps_twd: 11.029761993
date_declaration: 2030-08-12
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2031-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2860.49929641
old_holder_gross_dividend_oku: 2860.27870117
declared_company_liability_oku: 2860.4441476
company_dividend_entitled_oku: 2860.49929641
eligible_issued_shares: 25934370100
record_date_assumed: 2030-12-16
declaration_date_confirmed: 未確認
declaration_date_assumed: 2030-08-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2860.2787011739
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q3
basis: forecast_not_approved
dps_twd: 11.051777486
date_declaration: 2030-11-11
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
payment_date_confirmed: 未確認
payment_date_assumed: 2031-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2866.20887585
old_holder_gross_dividend_oku: 2865.9878403
declared_company_liability_oku: 2866.20887585
company_dividend_entitled_oku: 2866.20887585
eligible_issued_shares: 25934370100
record_date_assumed: 2031-03-24
declaration_date_confirmed: 未確認
declaration_date_assumed: 2030-11-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2865.987840298
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q4
basis: forecast_not_approved
dps_twd: 11.073792979
date_declaration: 2031-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2031-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2871.91845528
old_holder_gross_dividend_oku: 2871.69697942
declared_company_liability_oku: 2871.91845528
company_dividend_entitled_oku: 2871.91845528
eligible_issued_shares: 25934370100
record_date_assumed: 2031-06-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2031-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2871.6969794221
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q1
basis: forecast_not_approved
dps_twd: 11.998443685
date_declaration: 2031-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2031-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3111.78078373
old_holder_gross_dividend_oku: 3111.48082263
declared_company_liability_oku: 3111.72079151
company_dividend_entitled_oku: 3111.78078373
eligible_issued_shares: 25934870100
record_date_assumed: 2031-09-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2031-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3111.4808226343
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q2
basis: forecast_not_approved
dps_twd: 12.02244057237
date_declaration: 2031-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2032-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3118.00434529
old_holder_gross_dividend_oku: 3117.70378428
declared_company_liability_oku: 3117.94423309
company_dividend_entitled_oku: 3118.00434529
eligible_issued_shares: 25934870100
record_date_assumed: 2031-12-16
declaration_date_confirmed: 未確認
declaration_date_assumed: 2031-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3117.7037842795
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q3
basis: forecast_not_approved
dps_twd: 12.04643745974
date_declaration: 2031-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3124.22790686
old_holder_gross_dividend_oku: 3123.92674592
declared_company_liability_oku: 3124.22790686
company_dividend_entitled_oku: 3124.22790686
eligible_issued_shares: 25934870100
record_date_assumed: 2032-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2031-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3123.9267459248
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q4
basis: forecast_not_approved
dps_twd: 12.07043434711
date_declaration: 2032-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2032-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3130.45146843
old_holder_gross_dividend_oku: 3130.14970757
declared_company_liability_oku: 3130.45146843
company_dividend_entitled_oku: 3130.45146843
eligible_issued_shares: 25934870100
record_date_assumed: 2032-06-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2032-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3130.1497075701
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q1
basis: forecast_not_approved
dps_twd: 13.07830361665
date_declaration: 2032-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3391.90644578
old_holder_gross_dividend_oku: 3391.51409667
declared_company_liability_oku: 3391.84105426
company_dividend_entitled_oku: 3391.90644578
eligible_issued_shares: 25935370100
record_date_assumed: 2032-09-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2032-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3391.5140966714
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q2
basis: forecast_not_approved
dps_twd: 13.104460223883
date_declaration: 2032-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2033-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3398.69025867
old_holder_gross_dividend_oku: 3398.29712486
declared_company_liability_oku: 3398.62473637
company_dividend_entitled_oku: 3398.69025867
eligible_issued_shares: 25935370100
record_date_assumed: 2032-12-16
declaration_date_confirmed: 未確認
declaration_date_assumed: 2032-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3398.2971248647
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q3
basis: forecast_not_approved
dps_twd: 13.130616831117
date_declaration: 2032-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3405.47407156
old_holder_gross_dividend_oku: 3405.08015306
declared_company_liability_oku: 3405.47407156
company_dividend_entitled_oku: 3405.47407156
eligible_issued_shares: 25935370100
record_date_assumed: 2033-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2032-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3405.080153058
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q4
basis: forecast_not_approved
dps_twd: 13.15677343835
date_declaration: 2033-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
payment_date_confirmed: 未確認
payment_date_assumed: 2033-07-11
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3412.25788445
old_holder_gross_dividend_oku: 3411.86318125
declared_company_liability_oku: 3412.25788445
company_dividend_entitled_oku: 3412.25788445
eligible_issued_shares: 25935370100
record_date_assumed: 2033-06-20
declaration_date_confirmed: 未確認
declaration_date_assumed: 2033-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3411.8631812514
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q1
basis: forecast_not_approved
dps_twd: 14.255350942149
date_declaration: 2033-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-10-10
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3697.24930265
old_holder_gross_dividend_oku: 3696.75036537
declared_company_liability_oku: 3697.1780259
company_dividend_entitled_oku: 3697.24930265
eligible_issued_shares: 25935870100
record_date_assumed: 2033-09-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2033-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3696.7503653718
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q2
basis: forecast_not_approved
dps_twd: 14.283861644033
date_declaration: 2033-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
payment_date_confirmed: 未確認
payment_date_assumed: 2034-01-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3704.64380126
old_holder_gross_dividend_oku: 3704.1438661
declared_company_liability_oku: 3704.57238195
company_dividend_entitled_oku: 3704.64380126
eligible_issued_shares: 25935870100
record_date_assumed: 2033-12-19
declaration_date_confirmed: 未確認
declaration_date_assumed: 2033-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3704.1438661025
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q3
basis: forecast_not_approved
dps_twd: 14.312372345917
date_declaration: 2033-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2034-04-10
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3712.03829987
old_holder_gross_dividend_oku: 3711.53736683
declared_company_liability_oku: 3712.03829987
company_dividend_entitled_oku: 3712.03829987
eligible_issued_shares: 25935870100
record_date_assumed: 2034-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2033-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3711.5373668333
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q4
basis: forecast_not_approved
dps_twd: 14.340883047801
date_declaration: 2034-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
payment_date_confirmed: 未確認
payment_date_assumed: 2034-07-10
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3719.43279847
old_holder_gross_dividend_oku: 3718.93086756
declared_company_liability_oku: 3719.43279847
company_dividend_entitled_oku: 3719.43279847
eligible_issued_shares: 25935870100
record_date_assumed: 2034-06-19
declaration_date_confirmed: 未確認
declaration_date_assumed: 2034-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3718.930867564
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q1
basis: forecast_not_approved
dps_twd: 15.538332526942
date_declaration: 2034-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
payment_date_confirmed: 未確認
payment_date_assumed: 2034-10-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 4030.07943156
old_holder_gross_dividend_oku: 4029.45789826
declared_company_liability_oku: 4030.00173989
company_dividend_entitled_oku: 4030.07943156
eligible_issued_shares: 25936370100
record_date_assumed: 2034-09-25
declaration_date_confirmed: 未確認
declaration_date_assumed: 2034-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 4029.4578982552
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q2
basis: forecast_not_approved
dps_twd: 15.569409191996
date_declaration: 2034-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
payment_date_confirmed: 未確認
payment_date_assumed: 2035-01-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 4038.13959042
old_holder_gross_dividend_oku: 4037.51681405
declared_company_liability_oku: 4038.06174337
company_dividend_entitled_oku: 4038.13959042
eligible_issued_shares: 25936370100
record_date_assumed: 2034-12-18
declaration_date_confirmed: 未確認
declaration_date_assumed: 2034-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 4037.5168140518
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q3
basis: forecast_not_approved
dps_twd: 15.60048585705
date_declaration: 2034-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2035-04-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 4046.19974928
old_holder_gross_dividend_oku: 4045.57572985
declared_company_liability_oku: 4046.19974928
company_dividend_entitled_oku: 4046.19974928
eligible_issued_shares: 25936370100
record_date_assumed: 2035-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2034-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 4045.5757298483
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q4
basis: forecast_not_approved
dps_twd: 15.631562522104
date_declaration: 2035-02-12
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2035-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 4054.25990815
old_holder_gross_dividend_oku: 4053.63464564
declared_company_liability_oku: 4054.25990815
company_dividend_entitled_oku: 4054.25990815
eligible_issued_shares: 25936370100
record_date_assumed: 2035-06-18
declaration_date_confirmed: 未確認
declaration_date_assumed: 2035-02-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 4053.6346456448
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q1
basis: forecast_not_approved
dps_twd: 16.936782454367
date_declaration: 2035-05-14
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
payment_date_confirmed: 未確認
payment_date_assumed: 2035-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 4392.87126431
old_holder_gross_dividend_oku: 4392.1091091
declared_company_liability_oku: 4392.7865804
company_dividend_entitled_oku: 4392.87126431
eligible_issued_shares: 25936870100
record_date_assumed: 2035-09-24
declaration_date_confirmed: 未確認
declaration_date_assumed: 2035-05-14
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 4392.1091090982
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q2
basis: forecast_not_approved
dps_twd: 16.970656019275
date_declaration: 2035-08-13
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2036-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 4401.65700684
old_holder_gross_dividend_oku: 4400.89332732
declared_company_liability_oku: 4401.57215356
company_dividend_entitled_oku: 4401.65700684
eligible_issued_shares: 25936870100
record_date_assumed: 2035-12-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2035-08-13
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 4400.8933273164
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q3
basis: forecast_not_approved
dps_twd: 17.004529584184
date_declaration: 2035-11-12
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 4410.44274937
old_holder_gross_dividend_oku: 4409.67754553
declared_company_liability_oku: 4410.44274937
company_dividend_entitled_oku: 4410.44274937
eligible_issued_shares: 25936870100
record_date_assumed: 2036-03-24
declaration_date_confirmed: 未確認
declaration_date_assumed: 2035-11-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 4409.6775455346
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q4
basis: forecast_not_approved
dps_twd: 17.038403149093
date_declaration: 2036-02-11
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2036-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 4419.22849189
old_holder_gross_dividend_oku: 4418.46176375
declared_company_liability_oku: 4419.22849189
company_dividend_entitled_oku: 4419.22849189
eligible_issued_shares: 25936870100
record_date_assumed: 2036-06-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2036-02-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 4418.4617637528
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2036Q1
basis: forecast_not_approved
dps_twd: 18.46109287526
date_declaration: 2036-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2036-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 4788.32198356
old_holder_gross_dividend_oku: 4787.39892892
declared_company_liability_oku: 4788.2296781
company_dividend_entitled_oku: 4788.32198356
eligible_issued_shares: 25937370100
record_date_assumed: 2036-09-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2036-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 4787.3989289171
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2036Q2
basis: forecast_not_approved
dps_twd: 18.49801506101
date_declaration: 2036-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2036-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2037-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 未確認
dividend_company_oku: 未確認
old_holder_gross_dividend_oku: 未確認
declared_company_liability_oku: 4797.80613745
record_date_assumed: 2036-12-16
declaration_date_confirmed: 未確認
declaration_date_assumed: 2036-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: declared_but_not_yet_ex_dividend_at_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 4796.9737267749
expected_if_held_ordinary_gross_dividend_oku: 4796.9737267749
ex_date_is_eligibility_cutoff: はい

annual_2027_2036_full_year_assumptions

内容を開く

year

2027

売上高

69674.2215285

platform_revenue_oku

内容を開く

HPC: 49729.12828
Smartphone: 13231.098384
IoT: 2441.452678
Automotive: 2441.452678
DCE: 610.3631695
Other: 1220.726339

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.15523102481517
asp_and_mix_growth_assumed: 0.12531603815609
revenue_growth_derived: 0.3
売上高: 49729.12828
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.064314337126468
asp_and_mix_growth_assumed: 0.052320692234474
revenue_growth_derived: 0.12
売上高: 13231.098384
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.045890831751641
asp_and_mix_growth_assumed: 0.037393164813253
revenue_growth_derived: 0.085
売上高: 2441.452678
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.045890831751641
asp_and_mix_growth_assumed: 0.037393164813253
revenue_growth_derived: 0.085
売上高: 2441.452678
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.045890831751641
asp_and_mix_growth_assumed: 0.037393164813253
revenue_growth_derived: 0.085
売上高: 610.3631695
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.045890831751641
asp_and_mix_growth_assumed: 0.037393164813253
revenue_growth_derived: 0.085
売上高: 1220.726339
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

60.00%

gross_margin

0.68

cost_of_revenue_oku

22295.75088912

r_and_d_sga_other_op_expenditure_oku

5573.93772228

operating_expenses_total_incl_cost_of_revenue_oku

27869.6886114

営業利益（億）

41804.5329171

interest_income_net_oku

924.67888497

associates_and_other_nonop_oku

34.83711076

pre_tax_profit_oku

42764.04891284

tax_expense_oku

7269.88831518

tax_rate_assumed

0.17

consolidated_net_income_oku

35494.16059766

nci_profit_oku

14.19766424

parent_profit_after_sbc_oku

35479.96293342

depreciation_amortization_oku

11147.87544456

capex_oku

24385.97753497

working_capital_investment_oku

872.27084935

equity_sbc_expense_and_equity_credit_oku

12.26765876

cash_settled_sbc_expense_oku

5.22556661

lti_secondary_market_trust_purchase_oku

12.54135988

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2453.53175215

cash_from_ops_before_dividends_oku

45782.03285162

gross_capex_pct_sales

0.35

DA_pct_sales

0.16

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

12.54135988

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2028

売上高

85590.9178583

platform_revenue_oku

内容を開く

HPC: 63653.2841984
Smartphone: 14686.51920624
IoT: 2636.76889224
Automotive: 2636.76889224
DCE: 659.19222306
Other: 1318.38444612

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.14542190241616
asp_and_mix_growth_assumed: 0.1174921636298
revenue_growth_derived: 0.28
売上高: 63653.2841984
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.059077248193076
asp_and_mix_growth_assumed: 0.048082188427525
revenue_growth_derived: 0.11
売上高: 14686.51920624
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.043237201628704
asp_and_mix_growth_assumed: 0.035239155883151
revenue_growth_derived: 0.08
売上高: 2636.76889224
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.043237201628704
asp_and_mix_growth_assumed: 0.035239155883151
revenue_growth_derived: 0.08
売上高: 2636.76889224
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.043237201628704
asp_and_mix_growth_assumed: 0.035239155883151
revenue_growth_derived: 0.08
売上高: 659.19222306
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.043237201628704
asp_and_mix_growth_assumed: 0.035239155883151
revenue_growth_derived: 0.08
売上高: 1318.38444612
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

59.72%

gross_margin

0.67722222

cost_of_revenue_oku

27626.84626426

r_and_d_sga_other_op_expenditure_oku

6847.27342866

operating_expenses_total_incl_cost_of_revenue_oku

34474.11969293

営業利益（億）

51116.79816537

interest_income_net_oku

945.92888497

associates_and_other_nonop_oku

42.79545893

pre_tax_profit_oku

52105.52250928

tax_expense_oku

8857.93882658

tax_rate_assumed

0.17

consolidated_net_income_oku

43247.5836827

nci_profit_oku

18.59646098

parent_profit_after_sbc_oku

43228.98722172

depreciation_amortization_oku

13789.64787717

capex_oku

29196.01309166

working_capital_investment_oku

1034.58526144

equity_sbc_expense_and_equity_credit_oku

14.02306026

cash_settled_sbc_expense_oku

6.41931884

lti_secondary_market_trust_purchase_oku

15.40636521

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2804.61205136

cash_from_ops_before_dividends_oku

56016.66935869

gross_capex_pct_sales

0.34111111

DA_pct_sales

0.16111111

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

15.40636521

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2029

売上高

102880.19157056

platform_revenue_oku

内容を開く

HPC: 78930.072406016
Smartphone: 16155.171126864
IoT: 2834.526559158
Automotive: 2834.526559158
DCE: 708.6316397895
Other: 1417.263279579

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.12559440800076
asp_and_mix_growth_assumed: 0.10164015669058
revenue_growth_derived: 0.24
売上高: 78930.072406016
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.053818884369879
asp_and_mix_growth_assumed: 0.043822630544085
revenue_growth_derived: 0.1
売上高: 16155.171126864
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.040578037322687
asp_and_mix_growth_assumed: 0.03307965519422
revenue_growth_derived: 0.075
売上高: 2834.526559158
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.040578037322687
asp_and_mix_growth_assumed: 0.03307965519422
revenue_growth_derived: 0.075
売上高: 2834.526559158
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.040578037322687
asp_and_mix_growth_assumed: 0.03307965519422
revenue_growth_derived: 0.075
売上高: 708.6316397895
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.040578037322687
asp_and_mix_growth_assumed: 0.03307965519422
revenue_growth_derived: 0.075
売上高: 1417.263279579
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

59.44%

gross_margin

0.67444444

cost_of_revenue_oku

33493.21792242

r_and_d_sga_other_op_expenditure_oku

8230.41532565

operating_expenses_total_incl_cost_of_revenue_oku

41723.63324806

営業利益（億）

61156.5583225

interest_income_net_oku

967.17888497

associates_and_other_nonop_oku

51.44009579

pre_tax_profit_oku

62175.17730326

tax_expense_oku

10569.78014155

tax_rate_assumed

0.17

consolidated_net_income_oku

51605.39716171

nci_profit_oku

23.73848269

parent_profit_after_sbc_oku

51581.65867901

depreciation_amortization_oku

16689.45329922

capex_oku

34179.08586622

working_capital_investment_oku

1123.8027913

equity_sbc_expense_and_equity_credit_oku

15.80448878

cash_settled_sbc_expense_oku

7.71601437

lti_secondary_market_trust_purchase_oku

18.51843448

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

3160.8977566

cash_from_ops_before_dividends_oku

67186.85215842

gross_capex_pct_sales

0.33222222

DA_pct_sales

0.16222222

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

18.51843448

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2030

売上高

120423.49024892

platform_revenue_oku

内容を開く

HPC: 94716.086887219
Smartphone: 17366.808961379
IoT: 3032.9434182991
Automotive: 3032.9434182991
DCE: 758.23585457476
Other: 1516.4717091495

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.10547693389615
asp_and_mix_growth_assumed: 0.085504331393613
revenue_growth_derived: 0.2
売上高: 94716.086887219
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.040578037322687
asp_and_mix_growth_assumed: 0.03307965519422
revenue_growth_derived: 0.075
売上高: 17366.808961379
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.037913301470675
asp_and_mix_growth_assumed: 0.030914623103741
revenue_growth_derived: 0.07
売上高: 3032.9434182991
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.037913301470675
asp_and_mix_growth_assumed: 0.030914623103741
revenue_growth_derived: 0.07
売上高: 3032.9434182991
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.037913301470675
asp_and_mix_growth_assumed: 0.030914623103741
revenue_growth_derived: 0.07
売上高: 758.23585457476
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.037913301470675
asp_and_mix_growth_assumed: 0.030914623103741
revenue_growth_derived: 0.07
売上高: 1516.4717091495
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

59.17%

gross_margin

0.67166667

cost_of_revenue_oku

39539.04596506

r_and_d_sga_other_op_expenditure_oku

9633.87921991

operating_expenses_total_incl_cost_of_revenue_oku

49172.92518498

営業利益（億）

71250.56506394

interest_income_net_oku

988.42888497

associates_and_other_nonop_oku

60.21174512

pre_tax_profit_oku

72299.20569404

tax_expense_oku

12290.86496799

tax_rate_assumed

0.17

consolidated_net_income_oku

60008.34072606

nci_profit_oku

29.40408696

parent_profit_after_sbc_oku

59978.9366391

depreciation_amortization_oku

19669.17007399

capex_oku

38936.92851382

working_capital_investment_oku

1140.31441409

equity_sbc_expense_and_equity_credit_oku

17.50761922

cash_settled_sbc_expense_oku

9.03176177

lti_secondary_market_trust_purchase_oku

21.67622824

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

3501.52384454

cash_from_ops_before_dividends_oku

78554.70400518

gross_capex_pct_sales

0.32333333

DA_pct_sales

0.16333333

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

21.67622824

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2031

売上高

137335.87941419

platform_revenue_oku

内容を開く

HPC: 109870.66078917
Smartphone: 18582.485588675
IoT: 3230.0847404885
Automotive: 3230.0847404885
DCE: 807.52118512212
Other: 1615.0423702442

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.085055353579493
asp_and_mix_growth_assumed: 0.069069883092389
revenue_growth_derived: 0.16
売上高: 109870.66078917
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.037913301470675
asp_and_mix_growth_assumed: 0.030914623103741
revenue_growth_derived: 0.07
売上高: 18582.485588675
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.035242956281543
asp_and_mix_growth_assumed: 0.028744019496003
revenue_growth_derived: 0.065
売上高: 3230.0847404885
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.035242956281543
asp_and_mix_growth_assumed: 0.028744019496003
revenue_growth_derived: 0.065
売上高: 3230.0847404885
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.035242956281543
asp_and_mix_growth_assumed: 0.028744019496003
revenue_growth_derived: 0.065
売上高: 807.52118512212
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.035242956281543
asp_and_mix_growth_assumed: 0.028744019496003
revenue_growth_derived: 0.065
売上高: 1615.0423702442
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

58.89%

gross_margin

0.66888889

cost_of_revenue_oku

45473.43562825

r_and_d_sga_other_op_expenditure_oku

10986.87035314

operating_expenses_total_incl_cost_of_revenue_oku

56460.30598139

営業利益（億）

80875.5734328

interest_income_net_oku

1009.67888497

associates_and_other_nonop_oku

68.66793971

pre_tax_profit_oku

81953.92025748

tax_expense_oku

13932.16644377

tax_rate_assumed

0.17

consolidated_net_income_oku

68021.75381371

nci_profit_oku

35.37131198

parent_profit_after_sbc_oku

67986.38250173

depreciation_amortization_oku

22584.12239256

capex_oku

43184.50430469

working_capital_investment_oku

1099.30529574

equity_sbc_expense_and_equity_credit_oku

19.06884612

cash_settled_sbc_expense_oku

10.30019096

lti_secondary_market_trust_purchase_oku

24.72045829

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

3813.76922394

cash_from_ops_before_dividends_oku

89525.63975664

gross_capex_pct_sales

0.31444444

DA_pct_sales

0.16444444

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

24.72045829

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2032

売上高

155007.95077407

platform_revenue_oku

内容を開く

HPC: 125801.9066036
Smartphone: 19790.347151939
IoT: 3423.8898249178
Automotive: 3423.8898249178
DCE: 855.97245622945
Other: 1711.9449124589

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.077315771179199
asp_and_mix_growth_assumed: 0.062826731615296
revenue_growth_derived: 0.145
売上高: 125801.9066036
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.035242956281543
asp_and_mix_growth_assumed: 0.028744019496003
revenue_growth_derived: 0.065
売上高: 19790.347151939
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.032566963529018
asp_and_mix_growth_assumed: 0.026567803774415
revenue_growth_derived: 0.06
売上高: 3423.8898249178
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.032566963529018
asp_and_mix_growth_assumed: 0.026567803774415
revenue_growth_derived: 0.06
売上高: 3423.8898249178
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.032566963529018
asp_and_mix_growth_assumed: 0.026567803774415
revenue_growth_derived: 0.06
売上高: 855.97245622945
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.032566963529018
asp_and_mix_growth_assumed: 0.026567803774415
revenue_growth_derived: 0.06
売上高: 1711.9449124589
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

58.61%

gross_margin

0.66611111

cost_of_revenue_oku

51755.4324529

r_and_d_sga_other_op_expenditure_oku

12400.63606193

operating_expenses_total_incl_cost_of_revenue_oku

64156.06851482

営業利益（億）

90851.88225925

interest_income_net_oku

1030.92888497

associates_and_other_nonop_oku

77.50397539

pre_tax_profit_oku

91960.31511961

tax_expense_oku

15633.25357033

tax_rate_assumed

0.17

consolidated_net_income_oku

76327.06154927

nci_profit_oku

41.97988385

parent_profit_after_sbc_oku

76285.08166542

depreciation_amortization_oku

25662.42740593

capex_oku

47363.5405143

working_capital_investment_oku

1148.68463839

equity_sbc_expense_and_equity_credit_oku

20.62979391

cash_settled_sbc_expense_oku

11.62559631

lti_secondary_market_trust_purchase_oku

27.90143114

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

4125.95878237

cash_from_ops_before_dividends_oku

100861.43411072

gross_capex_pct_sales

0.30555556

DA_pct_sales

0.16555556

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

27.90143114

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2033

売上高

173114.56128276

platform_revenue_oku

内容を開く

HPC: 142156.15446207
Smartphone: 20977.767981056
IoT: 3629.3232144129
Automotive: 3629.3232144129
DCE: 907.33080360322
Other: 1814.6616072064

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.069530426058631
asp_and_mix_growth_assumed: 0.056538432631793
revenue_growth_derived: 0.13
売上高: 142156.15446207
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.032566963529018
asp_and_mix_growth_assumed: 0.026567803774415
revenue_growth_derived: 0.06
売上高: 20977.767981056
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.032566963529018
asp_and_mix_growth_assumed: 0.026567803774415
revenue_growth_derived: 0.06
売上高: 3629.3232144129
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.032566963529018
asp_and_mix_growth_assumed: 0.026567803774415
revenue_growth_derived: 0.06
売上高: 3629.3232144129
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.032566963529018
asp_and_mix_growth_assumed: 0.026567803774415
revenue_growth_derived: 0.06
売上高: 907.33080360322
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.032566963529018
asp_and_mix_growth_assumed: 0.026567803774415
revenue_growth_derived: 0.06
売上高: 1814.6616072064
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

58.33%

gross_margin

0.66333333

cost_of_revenue_oku

58281.90229853

r_and_d_sga_other_op_expenditure_oku

13849.16490262

operating_expenses_total_incl_cost_of_revenue_oku

72131.06720115

営業利益（億）

100983.49408161

interest_income_net_oku

1052.17888497

associates_and_other_nonop_oku

86.55728064

pre_tax_profit_oku

102122.23024723

tax_expense_oku

17360.77914203

tax_rate_assumed

0.17

consolidated_net_income_oku

84761.4511052

nci_profit_oku

49.16164164

parent_profit_after_sbc_oku

84712.28946356

depreciation_amortization_oku

28852.42688046

capex_oku

51357.31984722

working_capital_investment_oku

1176.92968307

equity_sbc_expense_and_equity_credit_oku

22.16570992

cash_settled_sbc_expense_oku

12.9835921

lti_secondary_market_trust_purchase_oku

31.16062103

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

4433.1419848

cash_from_ops_before_dividends_oku

112459.11401252

gross_capex_pct_sales

0.29666667

DA_pct_sales

0.16666667

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

31.16062103

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2034

売上高

191876.01219335

platform_revenue_oku

内容を開く

HPC: 159214.89299752
Smartphone: 22131.545220014
IoT: 3828.9359912056
Automotive: 3828.9359912056
DCE: 957.2339978014
Other: 1914.4679956028

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.064314337126468
asp_and_mix_growth_assumed: 0.052320692234474
revenue_growth_derived: 0.12
売上高: 159214.89299752
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 22131.545220014
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 3828.9359912056
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 3828.9359912056
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 957.2339978014
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 1914.4679956028
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

58.06%

gross_margin

0.66055556

cost_of_revenue_oku

65131.24636119

r_and_d_sga_other_op_expenditure_oku

15350.08097547

operating_expenses_total_incl_cost_of_revenue_oku

80481.32733666

営業利益（億）

111394.6848567

interest_income_net_oku

1073.42888497

associates_and_other_nonop_oku

95.9380061

pre_tax_profit_oku

112564.05174777

tax_expense_oku

19135.88879712

tax_rate_assumed

0.17

consolidated_net_income_oku

93428.16295065

nci_profit_oku

56.9911794

parent_profit_after_sbc_oku

93371.17177125

depreciation_amortization_oku

32192.53093466

capex_oku

55217.65239786

working_capital_investment_oku

1219.49430919

equity_sbc_expense_and_equity_credit_oku

23.69890338

cash_settled_sbc_expense_oku

14.39070091

lti_secondary_market_trust_purchase_oku

34.53768219

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

4739.78067535

cash_from_ops_before_dividends_oku

124424.8984795

gross_capex_pct_sales

0.28777778

DA_pct_sales

0.16777778

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

34.53768219

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2035

売上高

211075.35425275

platform_revenue_oku

内容を開く

HPC: 176728.53122725
Smartphone: 23238.122481014
IoT: 4039.5274707219
Automotive: 4039.5274707219
DCE: 1009.8818676805
Other: 2019.7637353609

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.059077248193076
asp_and_mix_growth_assumed: 0.048082188427525
revenue_growth_derived: 0.11
売上高: 176728.53122725
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.027197880210253
asp_and_mix_growth_assumed: 0.022198371150337
revenue_growth_derived: 0.05
売上高: 23238.122481014
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 4039.5274707219
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 4039.5274707219
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 1009.8818676805
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 2019.7637353609
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

57.78%

gross_margin

0.65777778

cost_of_revenue_oku

72234.67678872

r_and_d_sga_other_op_expenditure_oku

16886.02834022

operating_expenses_total_incl_cost_of_revenue_oku

89120.70512894

営業利益（億）

121954.64912381

interest_income_net_oku

1094.67888497

associates_and_other_nonop_oku

105.53767713

pre_tax_profit_oku

123154.86568591

tax_expense_oku

20936.3271666

tax_rate_assumed

0.17

consolidated_net_income_oku

102218.53851931

nci_profit_oku

65.41986465

parent_profit_after_sbc_oku

102153.11865465

depreciation_amortization_oku

35648.28205158

capex_oku

58866.57101938

working_capital_investment_oku

1247.95723386

equity_sbc_expense_and_equity_credit_oku

25.21443252

cash_settled_sbc_expense_oku

15.83065157

lti_secondary_market_trust_purchase_oku

37.99356377

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

5042.88650326

cash_from_ops_before_dividends_oku

136644.07776954

gross_capex_pct_sales

0.27888889

DA_pct_sales

0.16888889

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

37.99356377

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2036

売上高

230465.54852675

platform_revenue_oku

内容を開く

HPC: 194401.38434997
Smartphone: 24400.028605065
IoT: 4241.503844258
Automotive: 4241.503844258
DCE: 1060.3759610645
Other: 2120.751922129

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.053818884369879
asp_and_mix_growth_assumed: 0.043822630544085
revenue_growth_derived: 0.1
売上高: 194401.38434997
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.027197880210253
asp_and_mix_growth_assumed: 0.022198371150337
revenue_growth_derived: 0.05
売上高: 24400.028605065
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.027197880210253
asp_and_mix_growth_assumed: 0.022198371150337
revenue_growth_derived: 0.05
売上高: 4241.503844258
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.027197880210253
asp_and_mix_growth_assumed: 0.022198371150337
revenue_growth_derived: 0.05
売上高: 4241.503844258
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.027197880210253
asp_and_mix_growth_assumed: 0.022198371150337
revenue_growth_derived: 0.05
売上高: 1060.3759610645
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.027197880210253
asp_and_mix_growth_assumed: 0.022198371150337
revenue_growth_derived: 0.05
売上高: 2120.751922129
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

57.50%

gross_margin

0.655

cost_of_revenue_oku

79510.61424173

r_and_d_sga_other_op_expenditure_oku

18437.24388214

operating_expenses_total_incl_cost_of_revenue_oku

97947.85812387

営業利益（億）

132517.69040288

interest_income_net_oku

1115.92888497

associates_and_other_nonop_oku

115.23277426

pre_tax_profit_oku

133748.85206212

tax_expense_oku

22737.30485056

tax_rate_assumed

0.17

consolidated_net_income_oku

111011.54721156

nci_profit_oku

74.37773663

parent_profit_after_sbc_oku

110937.16947493

depreciation_amortization_oku

39179.14324955

capex_oku

62225.69810222

working_capital_investment_oku

1260.36262781

equity_sbc_expense_and_equity_credit_oku

26.69676967

cash_settled_sbc_expense_oku

17.28491614

lti_secondary_market_trust_purchase_oku

41.48379873

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

5339.35393359

cash_from_ops_before_dividends_oku

148957.02460296

gross_capex_pct_sales

0.27

DA_pct_sales

0.17

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

assumptions

内容を開く

exceptional_upside

名称

大幅上振れ

0.05

q4_usd

54.3

q4_margin

0.585

q4_capex

6600

growth_hpc

内容を開く

1: 0.3
2: 0.28
3: 0.24
4: 0.2
5: 0.16
6: 0.145
7: 0.13
8: 0.12
9: 0.11
10: 0.1

growth_phone

内容を開く

1: 0.12
2: 0.11
3: 0.1
4: 0.075
5: 0.07
6: 0.065
7: 0.06
8: 0.055
9: 0.05
10: 0.05

growth_other

内容を開く

1: 0.085
2: 0.08
3: 0.075
4: 0.07
5: 0.065
6: 0.06
7: 0.06
8: 0.055
9: 0.055
10: 0.05

margin_start

0.6

margin_final

0.575

capex_start

0.35

capex_final

0.27

DA_start

0.16

DA_final

0.17

tax

0.17

dps27

8.5

dps_growth

0.09

terminal_g

0.032

terminal_roic

0.34

terminal_wacc

0.105

debt_flow

-250

reconciliation

内容を開く

sum_positive_timed_cashflows_less_payout_oku: 0
terminal_old_cohort_company_value_times_fraction_minus_mcap_oku: 0
probable_IRR_NPV_at_irr_oku: -0
max_cash_bridge_abs_oku: 1.0E-8
max_parent_equity_clean_surplus_residual_abs_oku: 2.0E-8
max_dividend_liability_bridge_residual_oku: 1.0E-8
max_debt_bridge_residual_oku: 0
max_issued_share_reconciliation_abs: 0
2016_2026_simulation_note: share and capital proxy at base, no company repurchase or paid option assumed
exit_bridge_unpaid_dividend_no_double_count_oku: 0
terminal_continuous_new_share_cost_pv_matches_intrinsic_buyback_oku: 0
company_book_dividend_liability_after_exit_cash_payment_excluded_from_10y_oku: 4797.80432347
seller_separate_post_exit_receivable_oku: 0
2036Q2_old_holder_buyers_attached_right_premium_oku: 4796.9737267749
2036Q2_company_expected_ex_div_payout_minus_book_liability_oku: 0.0943040579
company_ex_div_value_plus_buyers_attached_right_minus_company_cum_oku: 0
new_purchase_on_2026_12_10_receives_2026Q2_dividend: いいえ
old_cohort_cash_after_exit_from_2036Q2: 0

terminal_dividend_rights_date_ledger

内容を開く

scenario: exceptional_upside
period: 2026Q2
dividend_dps_twd: 7
asof_exit_date: 2036-11-06
board_decision_date: 2026-08-11
board_date_status: confirmed_asof_2026_11_06
ex_date: 2026-12-10
ex_date_status: confirmed_asof_2026_11_06
record_date: 2026-12-16
record_date_status: confirmed_asof_2026_11_06
payment_date: 2027-01-07
payment_date_status: confirmed_asof_2026_11_06
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1815.265907
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: issuer_confirmed_asof_base
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2026Q3
dividend_dps_twd: 7
asof_exit_date: 2036-11-06
board_decision_date: 2026-11-10
board_date_status: forecast_not_confirmed
ex_date: 2027-03-16
ex_date_status: forecast_not_confirmed
record_date: 2027-03-22
record_date_status: forecast_not_confirmed
payment_date: 2027-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1815.265907
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2026Q4
dividend_dps_twd: 7.2
asof_exit_date: 2036-11-06
board_decision_date: 2027-02-10
board_date_status: forecast_not_confirmed
ex_date: 2027-06-11
ex_date_status: forecast_not_confirmed
record_date: 2027-06-17
record_date_status: forecast_not_confirmed
payment_date: 2027-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1867.1306472
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2027Q1
dividend_dps_twd: 8.5
asof_exit_date: 2036-11-06
board_decision_date: 2027-05-12
board_date_status: forecast_not_confirmed
ex_date: 2027-09-16
ex_date_status: forecast_not_confirmed
record_date: 2027-09-22
record_date_status: forecast_not_confirmed
payment_date: 2027-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2204.2514585
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2027Q2
dividend_dps_twd: 8.517
asof_exit_date: 2036-11-06
board_decision_date: 2027-08-11
board_date_status: forecast_not_confirmed
ex_date: 2027-12-10
ex_date_status: forecast_not_confirmed
record_date: 2027-12-16
record_date_status: forecast_not_confirmed
payment_date: 2028-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2208.65996142
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2027Q3
dividend_dps_twd: 8.534
asof_exit_date: 2036-11-06
board_decision_date: 2027-11-10
board_date_status: forecast_not_confirmed
ex_date: 2028-03-16
ex_date_status: forecast_not_confirmed
record_date: 2028-03-22
record_date_status: forecast_not_confirmed
payment_date: 2028-04-10
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2213.06846433
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2027Q4
dividend_dps_twd: 8.551
asof_exit_date: 2036-11-06
board_decision_date: 2028-02-10
board_date_status: forecast_not_confirmed
ex_date: 2028-06-12
ex_date_status: forecast_not_confirmed
record_date: 2028-06-19
record_date_status: forecast_not_confirmed
payment_date: 2028-07-10
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2217.47696725
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2028Q1
dividend_dps_twd: 9.265
asof_exit_date: 2036-11-06
board_decision_date: 2028-05-12
board_date_status: forecast_not_confirmed
ex_date: 2028-09-18
ex_date_status: forecast_not_confirmed
record_date: 2028-09-25
record_date_status: forecast_not_confirmed
payment_date: 2028-10-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2402.63408977
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2028Q2
dividend_dps_twd: 9.28353
asof_exit_date: 2036-11-06
board_decision_date: 2028-08-11
board_date_status: forecast_not_confirmed
ex_date: 2028-12-11
ex_date_status: forecast_not_confirmed
record_date: 2028-12-18
record_date_status: forecast_not_confirmed
payment_date: 2029-01-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2407.43935794
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2028Q3
dividend_dps_twd: 9.30206
asof_exit_date: 2036-11-06
board_decision_date: 2028-11-10
board_date_status: forecast_not_confirmed
ex_date: 2029-03-16
ex_date_status: forecast_not_confirmed
record_date: 2029-03-22
record_date_status: forecast_not_confirmed
payment_date: 2029-04-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2412.24462612
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2028Q4
dividend_dps_twd: 9.32059
asof_exit_date: 2036-11-06
board_decision_date: 2029-02-12
board_date_status: forecast_not_confirmed
ex_date: 2029-06-11
ex_date_status: forecast_not_confirmed
record_date: 2029-06-18
record_date_status: forecast_not_confirmed
payment_date: 2029-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2417.0498943
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2029Q1
dividend_dps_twd: 10.09885
asof_exit_date: 2036-11-06
board_decision_date: 2029-05-14
board_date_status: forecast_not_confirmed
ex_date: 2029-09-17
ex_date_status: forecast_not_confirmed
record_date: 2029-09-24
record_date_status: forecast_not_confirmed
payment_date: 2029-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2618.87115784
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2029Q2
dividend_dps_twd: 10.1190477
asof_exit_date: 2036-11-06
board_decision_date: 2029-08-13
board_date_status: forecast_not_confirmed
ex_date: 2029-12-10
ex_date_status: forecast_not_confirmed
record_date: 2029-12-17
record_date_status: forecast_not_confirmed
payment_date: 2030-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2624.10890016
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2029Q3
dividend_dps_twd: 10.1392454
asof_exit_date: 2036-11-06
board_decision_date: 2029-11-12
board_date_status: forecast_not_confirmed
ex_date: 2030-03-18
ex_date_status: forecast_not_confirmed
record_date: 2030-03-25
record_date_status: forecast_not_confirmed
payment_date: 2030-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2629.34664248
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2029Q4
dividend_dps_twd: 10.1594431
asof_exit_date: 2036-11-06
board_decision_date: 2030-02-11
board_date_status: forecast_not_confirmed
ex_date: 2030-06-11
ex_date_status: forecast_not_confirmed
record_date: 2030-06-17
record_date_status: forecast_not_confirmed
payment_date: 2030-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2634.58438479
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2030Q1
dividend_dps_twd: 11.0077465
asof_exit_date: 2036-11-06
board_decision_date: 2030-05-13
board_date_status: forecast_not_confirmed
ex_date: 2030-09-16
ex_date_status: forecast_not_confirmed
record_date: 2030-09-23
record_date_status: forecast_not_confirmed
payment_date: 2030-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2854.56956205
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2030Q2
dividend_dps_twd: 11.029761993
asof_exit_date: 2036-11-06
board_decision_date: 2030-08-12
board_date_status: forecast_not_confirmed
ex_date: 2030-12-10
ex_date_status: forecast_not_confirmed
record_date: 2030-12-16
record_date_status: forecast_not_confirmed
payment_date: 2031-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2860.27870117
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2030Q3
dividend_dps_twd: 11.051777486
asof_exit_date: 2036-11-06
board_decision_date: 2030-11-11
board_date_status: forecast_not_confirmed
ex_date: 2031-03-17
ex_date_status: forecast_not_confirmed
record_date: 2031-03-24
record_date_status: forecast_not_confirmed
payment_date: 2031-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2865.9878403
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2030Q4
dividend_dps_twd: 11.073792979
asof_exit_date: 2036-11-06
board_decision_date: 2031-02-10
board_date_status: forecast_not_confirmed
ex_date: 2031-06-11
ex_date_status: forecast_not_confirmed
record_date: 2031-06-17
record_date_status: forecast_not_confirmed
payment_date: 2031-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2871.69697942
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2031Q1
dividend_dps_twd: 11.998443685
asof_exit_date: 2036-11-06
board_decision_date: 2031-05-12
board_date_status: forecast_not_confirmed
ex_date: 2031-09-16
ex_date_status: forecast_not_confirmed
record_date: 2031-09-22
record_date_status: forecast_not_confirmed
payment_date: 2031-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3111.48082263
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2031Q2
dividend_dps_twd: 12.0224405724
asof_exit_date: 2036-11-06
board_decision_date: 2031-08-11
board_date_status: forecast_not_confirmed
ex_date: 2031-12-10
ex_date_status: forecast_not_confirmed
record_date: 2031-12-16
record_date_status: forecast_not_confirmed
payment_date: 2032-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3117.70378428
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2031Q3
dividend_dps_twd: 12.0464374597
asof_exit_date: 2036-11-06
board_decision_date: 2031-11-10
board_date_status: forecast_not_confirmed
ex_date: 2032-03-16
ex_date_status: forecast_not_confirmed
record_date: 2032-03-22
record_date_status: forecast_not_confirmed
payment_date: 2032-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3123.92674592
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2031Q4
dividend_dps_twd: 12.0704343471
asof_exit_date: 2036-11-06
board_decision_date: 2032-02-10
board_date_status: forecast_not_confirmed
ex_date: 2032-06-11
ex_date_status: forecast_not_confirmed
record_date: 2032-06-17
record_date_status: forecast_not_confirmed
payment_date: 2032-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3130.14970757
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2032Q1
dividend_dps_twd: 13.0783036167
asof_exit_date: 2036-11-06
board_decision_date: 2032-05-12
board_date_status: forecast_not_confirmed
ex_date: 2032-09-16
ex_date_status: forecast_not_confirmed
record_date: 2032-09-22
record_date_status: forecast_not_confirmed
payment_date: 2032-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3391.51409667
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2032Q2
dividend_dps_twd: 13.1044602239
asof_exit_date: 2036-11-06
board_decision_date: 2032-08-11
board_date_status: forecast_not_confirmed
ex_date: 2032-12-10
ex_date_status: forecast_not_confirmed
record_date: 2032-12-16
record_date_status: forecast_not_confirmed
payment_date: 2033-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3398.29712486
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2032Q3
dividend_dps_twd: 13.1306168311
asof_exit_date: 2036-11-06
board_decision_date: 2032-11-10
board_date_status: forecast_not_confirmed
ex_date: 2033-03-16
ex_date_status: forecast_not_confirmed
record_date: 2033-03-22
record_date_status: forecast_not_confirmed
payment_date: 2033-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3405.08015306
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2032Q4
dividend_dps_twd: 13.1567734383
asof_exit_date: 2036-11-06
board_decision_date: 2033-02-10
board_date_status: forecast_not_confirmed
ex_date: 2033-06-13
ex_date_status: forecast_not_confirmed
record_date: 2033-06-20
record_date_status: forecast_not_confirmed
payment_date: 2033-07-11
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3411.86318125
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2033Q1
dividend_dps_twd: 14.2553509421
asof_exit_date: 2036-11-06
board_decision_date: 2033-05-12
board_date_status: forecast_not_confirmed
ex_date: 2033-09-16
ex_date_status: forecast_not_confirmed
record_date: 2033-09-22
record_date_status: forecast_not_confirmed
payment_date: 2033-10-10
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3696.75036537
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2033Q2
dividend_dps_twd: 14.283861644
asof_exit_date: 2036-11-06
board_decision_date: 2033-08-11
board_date_status: forecast_not_confirmed
ex_date: 2033-12-12
ex_date_status: forecast_not_confirmed
record_date: 2033-12-19
record_date_status: forecast_not_confirmed
payment_date: 2034-01-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3704.1438661
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2033Q3
dividend_dps_twd: 14.3123723459
asof_exit_date: 2036-11-06
board_decision_date: 2033-11-10
board_date_status: forecast_not_confirmed
ex_date: 2034-03-16
ex_date_status: forecast_not_confirmed
record_date: 2034-03-22
record_date_status: forecast_not_confirmed
payment_date: 2034-04-10
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3711.53736683
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2033Q4
dividend_dps_twd: 14.3408830478
asof_exit_date: 2036-11-06
board_decision_date: 2034-02-10
board_date_status: forecast_not_confirmed
ex_date: 2034-06-12
ex_date_status: forecast_not_confirmed
record_date: 2034-06-19
record_date_status: forecast_not_confirmed
payment_date: 2034-07-10
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3718.93086756
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2034Q1
dividend_dps_twd: 15.5383325269
asof_exit_date: 2036-11-06
board_decision_date: 2034-05-12
board_date_status: forecast_not_confirmed
ex_date: 2034-09-18
ex_date_status: forecast_not_confirmed
record_date: 2034-09-25
record_date_status: forecast_not_confirmed
payment_date: 2034-10-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 4029.45789826
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2034Q2
dividend_dps_twd: 15.569409192
asof_exit_date: 2036-11-06
board_decision_date: 2034-08-11
board_date_status: forecast_not_confirmed
ex_date: 2034-12-11
ex_date_status: forecast_not_confirmed
record_date: 2034-12-18
record_date_status: forecast_not_confirmed
payment_date: 2035-01-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 4037.51681405
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2034Q3
dividend_dps_twd: 15.600485857
asof_exit_date: 2036-11-06
board_decision_date: 2034-11-10
board_date_status: forecast_not_confirmed
ex_date: 2035-03-16
ex_date_status: forecast_not_confirmed
record_date: 2035-03-22
record_date_status: forecast_not_confirmed
payment_date: 2035-04-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 4045.57572985
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2034Q4
dividend_dps_twd: 15.6315625221
asof_exit_date: 2036-11-06
board_decision_date: 2035-02-12
board_date_status: forecast_not_confirmed
ex_date: 2035-06-11
ex_date_status: forecast_not_confirmed
record_date: 2035-06-18
record_date_status: forecast_not_confirmed
payment_date: 2035-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 4053.63464564
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2035Q1
dividend_dps_twd: 16.9367824544
asof_exit_date: 2036-11-06
board_decision_date: 2035-05-14
board_date_status: forecast_not_confirmed
ex_date: 2035-09-17
ex_date_status: forecast_not_confirmed
record_date: 2035-09-24
record_date_status: forecast_not_confirmed
payment_date: 2035-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 4392.1091091
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2035Q2
dividend_dps_twd: 16.9706560193
asof_exit_date: 2036-11-06
board_decision_date: 2035-08-13
board_date_status: forecast_not_confirmed
ex_date: 2035-12-10
ex_date_status: forecast_not_confirmed
record_date: 2035-12-17
record_date_status: forecast_not_confirmed
payment_date: 2036-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 4400.89332732
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2035Q3
dividend_dps_twd: 17.0045295842
asof_exit_date: 2036-11-06
board_decision_date: 2035-11-12
board_date_status: forecast_not_confirmed
ex_date: 2036-03-17
ex_date_status: forecast_not_confirmed
record_date: 2036-03-24
record_date_status: forecast_not_confirmed
payment_date: 2036-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 4409.67754553
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2035Q4
dividend_dps_twd: 17.0384031491
asof_exit_date: 2036-11-06
board_decision_date: 2036-02-11
board_date_status: forecast_not_confirmed
ex_date: 2036-06-11
ex_date_status: forecast_not_confirmed
record_date: 2036-06-17
record_date_status: forecast_not_confirmed
payment_date: 2036-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 4418.46176375
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2036Q1
dividend_dps_twd: 18.4610928753
asof_exit_date: 2036-11-06
board_decision_date: 2036-05-12
board_date_status: forecast_not_confirmed
ex_date: 2036-09-16
ex_date_status: forecast_not_confirmed
record_date: 2036-09-22
record_date_status: forecast_not_confirmed
payment_date: 2036-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 4787.39892892
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: exceptional_upside
period: 2036Q2
dividend_dps_twd: 18.498015061
asof_exit_date: 2036-11-06
board_decision_date: 2036-08-11
board_date_status: forecast_not_confirmed
ex_date: 2036-12-10
ex_date_status: forecast_not_confirmed
record_date: 2036-12-16
record_date_status: forecast_not_confirmed
payment_date: 2037-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: declared_but_not_yet_ex_dividend_at_exit
seller_old_cohort_received_cash_within_horizon_oku: 0
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 4796.9737267749
company_dividend_liability_booked_at_exit_oku: 4797.80613745
company_forecast_payout_if_ex_after_exit_oku: 4797.8986275279
cohort_cash_event_in_10y: いいえ
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: buyer_gets_dividend_through_cum_share; seller_gets_sale_price_only
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 未確認
company_future_shares_at_ex_assumed_to_equal_exit: はい
expected_company_payout_oku_if_exit_shares_unchanged: 4797.8986275279
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 4796.9737267749
ex_date_is_purchase_eligibility_cutoff: はい

post_horizon_company_and_buyer_dividend_events_not_old_seller_cashflows

内容を開く

quarter: 2036Q2
日付: 2036-12-10
year: 10.094455852156
種類: assumed_ex_dividend_after_exit
company_future_cash_flow_oku: 0
old_seller_cash_oku: 0
buyer_future_entitlement_oku: 4796.9737267749
is_in_10y_timed_cashflows: いいえ
date_status: forecast_not_confirmed

内容を開く

quarter: 2036Q2
日付: 2036-12-16
year: 10.110882956879
種類: assumed_record_date_after_exit
company_future_cash_flow_oku: 0
old_seller_cash_oku: 0
buyer_future_entitlement_oku: 4796.9737267749
is_in_10y_timed_cashflows: いいえ
date_status: forecast_not_confirmed

内容を開く

quarter: 2036Q2
日付: 2037-01-07
year: 10.171115674196
種類: assumed_company_dividend_paid_after_exit
company_future_cash_flow_oku: -4797.8986275279
old_seller_cash_oku: 0
buyer_future_gross_cash_oku: 4796.9737267749
is_in_10y_timed_cashflows: いいえ
date_status: forecast_not_confirmed

terminal_holder_exit_state

内容を開く

exit_trade_date: 2036-11-06
ex_date_still_future: はい
old_holder_policy_on_exit: sell_all_ordinary_equivalent_shares_at_cum_dividend_fair_value_on_2036_11_06
cash_distribution_received_by_exit_oku: 125436.03529356
terminal_sale_price_for_cum_shares_oku: 1793275.1369698
separate_old_seller_receivable_oku: 0
incremental_post_exit_old_seller_cashflow_oku: 0
company_terminal_booked_declared_dividend_liability_oku: 4797.80432347
company_future_dividend_expected_cash_at_ex_oku: 4797.8986275279
company_future_payable_adjustment_if_shares_at_exit_fully_eligible_oku: 0.0943040579
seller_mcap_oku_for_aiv: 1793275.1369698
terminal_total_seller_value_sale_plus_receivable_oku: 1793275.1369698
no_after_exit_cash_in_timed_holder_cashflows: はい
注記: If exit is pre ex-dividend the buyer receives subsequent dividend; issuer declared liability is already in balance sheet, but valuation of a cum-div share includes cash and the offsetting buyer-attached right. Not an old-seller receivable.

2026Q2_purchase_cohort_entitlement_test

内容を開く

dividend_per_common_share_twd: 7
board_date_confirmed: 2026-08-11
ex_date_confirmed: 2026-12-10
record_date_confirmed: 2026-12-16
payment_date_confirmed: 2027-01-07
shares_bought_2026_12_09_held_through_ex_for_one_share_cash_twd: 7
shares_bought_2026_12_10_held_through_pay_for_one_share_cash_twd: 0
shares_bought_2026_12_11_held_through_pay_for_one_share_cash_twd: 0
long_since_2026_11_06_old_cohort_gross_cash_oku: 1815.265907
new_cohort_must_filter_payment_by_ex_trade_date: はい

LTI_trust_cashflow_and_treasury_11_period_reconciliation_v3

内容を開く

count_periods

periods_11

内容を開く

scenario: exceptional_upside
period: 2026_initial_partial
期間開始（翌日から）: 2026-11-06
期間末: 2026-12-31
reference_period_days: 55
売上高: 10322.90217391
operating_profit_after_all_SBC_and_LTI_oku: 6038.89777174
total_operating_cost_incl_all_compensation_oku: 4284.00440217
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 5.38043478
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 4278.62396739
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 1.79347826
noncash_equity_RSA_SBC_expense_oku: 2.39130435
operating_cost_ex_LTI_and_both_SBC_types_oku: 4274.43918478
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 5181.5718685
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 5183.64532663
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 6261.52576141
forecast_operating_CFO_LTI_settlement_deduction_oku: -5.38043478
forecast_operating_CFO_after_LTI_cash_payment_oku: 6256.14532663
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 2.39130435
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 3945.65217391
dividend_cash_paid_company_oku: 0
debt_net_cash_issued_oku: 0
NCI_dividend_cash_oku: 0
cash_begin_oku: 35676.33783246
cash_end_oku: 37986.83098517
cash_independent_formula_end_oku: 37986.83098518
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 73345.66327396
parent_equity_end_oku: 76714.36053981
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25932370100
new_free_RSA_issued_shares: 0
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25932370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 1
cash_dividend_payable_begin_oku: 1815.264093
cash_dividend_payable_end_oku: 3630.53
double_count_if_LTI_were_subtracted_again_cash_end_oku: 37981.45055039
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: exceptional_upside
period: 2027_full_year
期間開始（翌日から）: 2026-12-31
期間末: 2027-12-31
reference_period_days: 365
売上高: 69674.2215285
operating_profit_after_all_SBC_and_LTI_oku: 41804.5329171
total_operating_cost_incl_all_compensation_oku: 27869.6886114
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 12.54135988
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 27857.14725152
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 5.22556661
noncash_equity_RSA_SBC_expense_oku: 12.26765876
operating_cost_ex_LTI_and_both_SBC_types_oku: 27839.65402615
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 35479.96293342
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 35494.16059766
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 45794.5742115
forecast_operating_CFO_LTI_settlement_deduction_oku: -12.54135988
forecast_operating_CFO_after_LTI_cash_payment_oku: 45782.03285162
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 12.26765876
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 24385.97753497
dividend_cash_paid_company_oku: 7701.9564197
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.23394128
cash_begin_oku: 37986.83098517
cash_end_oku: 51430.69594085
cash_independent_formula_end_oku: 51430.69594084
cash_bridge_residual_oku: -1.0E-8
parent_equity_begin_oku: 76714.36053981
parent_equity_end_oku: 103713.35284554
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25932370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25932870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99998072
cash_dividend_payable_begin_oku: 3630.53
cash_dividend_payable_end_oku: 4421.81186675
double_count_if_LTI_were_subtracted_again_cash_end_oku: 51418.15458097
op_profit_decomposition_residual_oku: -0
CFO_recalculation_residual_oku: 1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: exceptional_upside
period: 2028_full_year
期間開始（翌日から）: 2027-12-31
期間末: 2028-12-31
reference_period_days: 366
売上高: 85590.9178583
operating_profit_after_all_SBC_and_LTI_oku: 51116.79816537
total_operating_cost_incl_all_compensation_oku: 34474.11969292
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 15.40636521
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 34458.71332771
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 6.41931884
noncash_equity_RSA_SBC_expense_oku: 14.02306026
operating_cost_ex_LTI_and_both_SBC_types_oku: 34438.27094861
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 43228.98722172
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 43247.5836827
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 56032.0757239
forecast_operating_CFO_LTI_settlement_deduction_oku: -15.40636521
forecast_operating_CFO_after_LTI_cash_payment_oku: 56016.66935869
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 14.02306026
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 29196.01309166
dividend_cash_paid_company_oku: 9042.06014276
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.24266391
cash_begin_oku: 51430.69594085
cash_end_oku: 68959.0494012
cash_independent_formula_end_oku: 68959.04940121
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 103713.35284554
parent_equity_end_oku: 137516.24682552
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 2.0E-8
shares_begin: 25932870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99996144
cash_dividend_payable_begin_oku: 4421.81186675
cash_dividend_payable_end_oku: 4819.86802598
double_count_if_LTI_were_subtracted_again_cash_end_oku: 68943.64303599
op_profit_decomposition_residual_oku: 1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: exceptional_upside
period: 2029_full_year
期間開始（翌日から）: 2028-12-31
期間末: 2029-12-31
reference_period_days: 365
売上高: 102880.19157056
operating_profit_after_all_SBC_and_LTI_oku: 61156.5583225
total_operating_cost_incl_all_compensation_oku: 41723.63324807
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 18.51843448
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 41705.11481359
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 7.71601437
noncash_equity_RSA_SBC_expense_oku: 15.80448878
operating_cost_ex_LTI_and_both_SBC_types_oku: 41681.59431044
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 51581.65867901
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 51605.39716171
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 67205.3705929
forecast_operating_CFO_LTI_settlement_deduction_oku: -18.51843448
forecast_operating_CFO_after_LTI_cash_payment_oku: 67186.85215842
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 15.80448878
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 34179.08586622
dividend_cash_paid_company_oku: 9856.03558075
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.25386408
cash_begin_oku: 68959.0494012
cash_end_oku: 91860.52624856
cash_independent_formula_end_oku: 91860.52624857
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 137516.24682552
parent_equity_end_oku: 178823.78483549
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -2.0E-8
shares_begin: 25933370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99994216
cash_dividend_payable_begin_oku: 4819.86802598
cash_dividend_payable_end_oku: 5253.75760306
double_count_if_LTI_were_subtracted_again_cash_end_oku: 91842.00781408
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: exceptional_upside
period: 2030_full_year
期間開始（翌日から）: 2029-12-31
期間末: 2030-12-31
reference_period_days: 365
売上高: 120423.49024892
operating_profit_after_all_SBC_and_LTI_oku: 71250.56506395
total_operating_cost_incl_all_compensation_oku: 49172.92518497
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 21.67622824
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 49151.24895673
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 9.03176177
noncash_equity_RSA_SBC_expense_oku: 17.50761922
operating_cost_ex_LTI_and_both_SBC_types_oku: 49124.70957574
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 59978.9366391
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 60008.34072606
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 78576.38023342
forecast_operating_CFO_LTI_settlement_deduction_oku: -21.67622824
forecast_operating_CFO_after_LTI_cash_payment_oku: 78554.70400518
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 17.50761922
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 38936.92851382
dividend_cash_paid_company_oku: 10743.28591046
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.26784159
cash_begin_oku: 91860.52624856
cash_end_oku: 120484.74798787
cash_independent_formula_end_oku: 120484.74798787
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 178823.78483549
parent_equity_end_oku: 227603.99442813
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -0
shares_begin: 25933870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99992288
cash_dividend_payable_begin_oku: 5253.75760306
cash_dividend_payable_end_oku: 5726.70635828
double_count_if_LTI_were_subtracted_again_cash_end_oku: 120463.07175963
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: exceptional_upside
period: 2031_full_year
期間開始（翌日から）: 2030-12-31
期間末: 2031-12-31
reference_period_days: 365
売上高: 137335.87941419
operating_profit_after_all_SBC_and_LTI_oku: 80875.5734328
total_operating_cost_incl_all_compensation_oku: 56460.30598139
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 24.72045829
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 56435.5855231
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 10.30019096
noncash_equity_RSA_SBC_expense_oku: 19.06884612
operating_cost_ex_LTI_and_both_SBC_types_oku: 56406.21648602
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 67986.38250173
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 68021.75381371
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 89550.36021493
forecast_operating_CFO_LTI_settlement_deduction_oku: -24.72045829
forecast_operating_CFO_after_LTI_cash_payment_oku: 89525.63975664
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 19.06884612
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 43184.50430469
dividend_cash_paid_company_oku: 11710.40741127
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.28476391
cash_begin_oku: 120484.74798787
cash_end_oku: 154865.19126465
cash_independent_formula_end_oku: 154865.19126464
cash_bridge_residual_oku: -1.0E-8
parent_equity_begin_oku: 227603.99442813
parent_equity_end_oku: 283383.51428482
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -0
shares_begin: 25934370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.9999036
cash_dividend_payable_begin_oku: 5726.70635828
cash_dividend_payable_end_oku: 6242.23043817
double_count_if_LTI_were_subtracted_again_cash_end_oku: 154840.47080636
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: exceptional_upside
period: 2032_full_year
期間開始（翌日から）: 2031-12-31
期間末: 2032-12-31
reference_period_days: 366
売上高: 155007.95077407
operating_profit_after_all_SBC_and_LTI_oku: 90851.88225925
total_operating_cost_incl_all_compensation_oku: 64156.06851483
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 27.90143114
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 64128.16708369
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 11.62559631
noncash_equity_RSA_SBC_expense_oku: 20.62979391
operating_cost_ex_LTI_and_both_SBC_types_oku: 64095.91169347
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 76285.08166542
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 76327.06154927
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 100889.33554186
forecast_operating_CFO_LTI_settlement_deduction_oku: -27.90143114
forecast_operating_CFO_after_LTI_cash_payment_oku: 100861.43411072
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 20.62979391
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 47363.5405143
dividend_cash_paid_company_oku: 12764.59016636
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.3049265
cash_begin_oku: 154865.19126465
cash_end_oku: 195348.18976821
cash_independent_formula_end_oku: 195348.18976821
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 283383.51428482
parent_equity_end_oku: 346362.7034997
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25934870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99988433
cash_dividend_payable_begin_oku: 6242.23043817
cash_dividend_payable_end_oku: 6804.16251625
double_count_if_LTI_were_subtracted_again_cash_end_oku: 195320.28833707
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: exceptional_upside
period: 2033_full_year
期間開始（翌日から）: 2032-12-31
期間末: 2033-12-31
reference_period_days: 365
売上高: 173114.56128276
operating_profit_after_all_SBC_and_LTI_oku: 100983.49408161
total_operating_cost_incl_all_compensation_oku: 72131.06720115
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 31.16062103
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 72099.90658012
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 12.9835921
noncash_equity_RSA_SBC_expense_oku: 22.16570992
operating_cost_ex_LTI_and_both_SBC_types_oku: 72064.7572781
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 84712.28946356
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 84761.4511052
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 112490.27463355
forecast_operating_CFO_LTI_settlement_deduction_oku: -31.16062103
forecast_operating_CFO_after_LTI_cash_payment_oku: 112459.11401252
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 22.16570992
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 51357.31984722
dividend_cash_paid_company_oku: 13913.67151733
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.32858523
cash_begin_oku: 195348.18976821
cash_end_oku: 242285.98383095
cash_independent_formula_end_oku: 242285.98383095
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 346362.7034997
parent_equity_end_oku: 416570.96938493
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25935370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99986505
cash_dividend_payable_begin_oku: 6804.16251625
cash_dividend_payable_end_oku: 7416.68028717
double_count_if_LTI_were_subtracted_again_cash_end_oku: 242254.82320992
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: -1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: exceptional_upside
period: 2034_full_year
期間開始（翌日から）: 2033-12-31
期間末: 2034-12-31
reference_period_days: 365
売上高: 191876.01219335
operating_profit_after_all_SBC_and_LTI_oku: 111394.6848567
total_operating_cost_incl_all_compensation_oku: 80481.32733666
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 34.53768219
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 80446.78965447
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 14.39070091
noncash_equity_RSA_SBC_expense_oku: 23.69890338
operating_cost_ex_LTI_and_both_SBC_types_oku: 80408.70005018
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 93371.17177125
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 93428.16295065
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 124459.43616169
forecast_operating_CFO_LTI_settlement_deduction_oku: -34.53768219
forecast_operating_CFO_after_LTI_cash_payment_oku: 124424.8984795
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 23.69890338
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 55217.65239786
dividend_cash_paid_company_oku: 15166.19433116
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.35609067
cash_begin_oku: 242285.98383095
cash_end_oku: 296076.67949075
cash_independent_formula_end_oku: 296076.67949076
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 416570.96938493
parent_equity_end_oku: 494131.98848982
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25935870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25936370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99984578
cash_dividend_payable_begin_oku: 7416.68028717
cash_dividend_payable_end_oku: 8084.33752574
double_count_if_LTI_were_subtracted_again_cash_end_oku: 296042.14180856
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: exceptional_upside
period: 2035_full_year
期間開始（翌日から）: 2034-12-31
期間末: 2035-12-31
reference_period_days: 365
売上高: 211075.35425275
operating_profit_after_all_SBC_and_LTI_oku: 121954.64912381
total_operating_cost_incl_all_compensation_oku: 89120.70512894
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 37.99356377
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 89082.71156517
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 15.83065157
noncash_equity_RSA_SBC_expense_oku: 25.21443252
operating_cost_ex_LTI_and_both_SBC_types_oku: 89041.66648108
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 102153.11865465
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 102218.53851931
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 136682.07133331
forecast_operating_CFO_LTI_settlement_deduction_oku: -37.99356377
forecast_operating_CFO_after_LTI_cash_payment_oku: 136644.07776954
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 25.21443252
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 58866.57101938
dividend_cash_paid_company_oku: 16531.47051216
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.3877335
cash_begin_oku: 296076.67949075
cash_end_oku: 357072.32799525
cash_independent_formula_end_oku: 357072.32799525
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 494131.98848982
parent_equity_end_oku: 579051.09064835
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25936370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25936870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.9998265
cash_dividend_payable_begin_oku: 8084.33752574
cash_dividend_payable_end_oku: 8812.09794223
double_count_if_LTI_were_subtracted_again_cash_end_oku: 357034.33443148
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: exceptional_upside
period: 2036_terminal_partial
期間開始（翌日から）: 2035-12-31
期間末: 2036-11-06
reference_period_days: 311
売上高: 195832.74751863
operating_profit_after_all_SBC_and_LTI_oku: 112603.82982321
total_operating_cost_incl_all_compensation_oku: 83228.91769542
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 35.24989455
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 83193.66780087
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 14.68745606
noncash_equity_RSA_SBC_expense_oku: 22.68496002
operating_cost_ex_LTI_and_both_SBC_types_oku: 83156.29538479
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 94266.28335165
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 94329.484106
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 126608.02216647
forecast_operating_CFO_LTI_settlement_deduction_oku: -35.24989455
forecast_operating_CFO_after_LTI_cash_payment_oku: 126572.77227192
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 22.68496002
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 52874.84183003
dividend_cash_paid_company_oku: 18019.65023166
debt_net_cash_issued_oku: -250
NCI_dividend_cash_oku: 0.42380507
cash_begin_oku: 357072.32799525
cash_end_oku: 412500.18440041
cash_independent_formula_end_oku: 412500.18440041
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 579051.09064835
parent_equity_end_oku: 659334.70234709
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 3.0E-8
shares_begin: 25936870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25937370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99980723
cash_dividend_payable_begin_oku: 8812.09794223
cash_dividend_payable_end_oku: 4797.80432347
double_count_if_LTI_were_subtracted_again_cash_end_oku: 412464.93450586
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

total_forecast_employer_LTI_cash_oku_including_2026_2036_partials

265.08647356

total_forecast_cash_settled_SBC_oku

110.00432776

total_forecast_equity_settled_SBC_non_cash_oku

195.45677724

LTI_amount_paid_by_company_assumed_in_period_CFO_oku

265.08647356

incremental_LTI_cash_not_yet_in_original_CFO_oku

incremental_treasury_shares_from_LTI

incremental_issued_shares_from_LTI

LTI_is_separate_from_cash_settled_price_linked_SBC

はい

LTI_future_purchases_are_eligible_employee_trust_purchases_not_issuer_own_share_buyback

はい

trust_control_if_later_verified

revise ownership accounting and contra-equity and settlement, with corresponding reclassification of prior CFO cost rather than creating a second cash deduction

LTI_cashflow_v3_audit

内容を開く

scenario: exceptional_upside
確率: 5.00%
11_period_LTI_operating_company_cash_oku: 265.08647356
11_period_LTI_extra_financing_outflow_oku: 0
11_period_equity_RSA_SBC_oku: 195.45677724
11_period_cash_settled_SBC_oku: 110.00432776
2037_LTI_annual_oku: 42.81128029
2037_RSA_company_buyback_at_intrinsic_oku: 34.57599768
2037_RSA_share_neutralization_PV_oku: 416.57828533
2036_11_06_company_unpaid_declared_dividend_oku: 4797.80432347
2036_old_holder_future_dividend_separate_receivable_oku: 0
2036_issuer_ordinary_shares: 25937370100
2036_old_holder_shares: 25932370100
2036_old_holder_fraction: 0.99980722795022
old_cohort_payout_oku: 125436.03529356
old_cohort_terminal_mcap_oku: 1793275.1369698
IRR_preserved: 0.138462303228
IRR_independently_recomputed: 0.1384623032282
IRR_difference: 1.9612089730003E-13
company_LTI_issuer_treasury_effect_zero_model_assumption: はい

売上高

195832.74751863

営業利益

112603.82982321

純利益

94266.28335165

equity_oku

659334.70234709

期間内の親会社利益合計（億）

714225.44475001

adjust_oku

multiple

kind: discounted_FCFF
値: 0
why: 終価は継続FCFF、WACC、成長率およびSBC後の持分から算出。市場倍率を使用しない。

terminal_endpoint_zero_review_events

内容を開く

想定日: 2036-11-06
year: 10.001368925394
金額: 0
currency: TWD
金額の単位: 億TWD
種類: terminal_dividend_payable_and_post_terminal_ex_date_review
actual_or_assumed: assumed
noncash: はい
注記: 2036Q2 board/ex/record/pay all FORECAST. 2036-11-06 seller gets cum-div SHARE SALE proceeds, no separately retained dividend receivable; 2037 payment goes to buyer. Do not include buyer payment as old-seller CF.
seller_separate_receivable_oku: 0
2036Q2_ex_date_assumed: 2036-12-10
2036Q2_record_date_assumed: 2036-12-16
2036Q2_payment_date_assumed: 2037-01-07

強気（確率 20.0%）

予測シナリオ：N2/次世代プロセスとパッケージの価格決定力、投資効率改善。成長率・利益率・設備投資は年度別予測を参照。

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

このシナリオの数値・キャッシュフローを開く →

中立（確率 45.0%）

予測シナリオ：AI先端ロジック・先端パッケージ成長、海外工場粗利希薄化・設備投資ピーク。成長率・利益率・設備投資は年度別予測を参照。

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

このシナリオの数値・キャッシュフローを開く →

弱気（確率 20.0%）

予測シナリオ：成熟市場停滞・先端投資回収低下・先端製造の海外費用の長期化。成長率・利益率・設備投資は年度別予測を参照。

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

このシナリオの数値・キャッシュフローを開く →

深刻な悪化（確率 10.0%）

予測シナリオ：AI過剰設備・輸出規制・台湾海峡リスク・海外工場費用、投下資本回収遅延、配当政策例外。成長率・利益率・設備投資は年度別予測を参照。

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

このシナリオの数値・キャッシュフローを開く →

金額の単位

億TWD

事業の詳細

事業モデル

専業受託半導体製造。ウェハ量×製造プロセス構成/単価、先端パッケージ、顧客別稼働率。自社ブランド製品販売ではない。

2026Q3_12in_wafer_shipments_k

4476

2026Q2_12in_wafer_shipments_k

4336

wafer_volume_qoq

0.032287822878229

sales_qoq

0.17621642641066

asp_mix_fx_residual_vs_volume_qoq

0.13942681521819

volume_vs_price_note

残差は実測ASPではない。先端ノード/パッケージ売上構成・非ウェハ売上・為替の複合差。

geographical_sales_customer_domicile_2026Q3

内容を開く

North_America: 0.79
Asia_Pacific: 0.1
China: 0.05
Japan: 0.03
EMEA: 0.03

地域別情報の注意点

顧客所在地による売上割合であり、台湾/米国/日本/ドイツ工場の製造場所別売上ではない。

投資

2026年CapEx計画USD60-64bn、米Arizona・Japan JASM・Germany ESMC及び先端パッケージに投資。Q3公司見込み海外工場粗利希薄化2026年約2pt、後年3-4pt。

customer_and_geopolitics

HPC customers high concentration; US export restrictions, China market, tariffs, supply chain, energy/water reliability, Taiwan Strait risk.

forex

Q3 weighted avg USD/TWD31.98; Q4 guidance 31.8. Sales USD prices and costs, translation TWD. Price return denominated TWD; no future USD/JPY or USD/TWD added.

競争力の詳細

competitive_qualities

内容を開く

1: 7nm以下先端製造Q3ウェハ売上79%
2: Q3売上前年比+50.9%
3: 先端ノード製造歩留まり・IPエコシステム
4: 顧客分散（顧客所在地で北米79%、個社比率は非開示）

risks

内容を開く

1: 2026設備投資USD60-64bn、将来維持投資が高水準
2: 米国・日本・欧州工場の高コストと初期稼働率
3: AI投資サイクル過熱・需要集中
4: 台湾地政学・技術・エネルギー・輸出規制
5: TWD建て利益に為替換算変動

measurement_notes

1: SBC費用は営業利益と親会社利益に残す
2: 資本組入・RSU無償交付を新たな現金支払とは扱わない
3: 長期報酬信託の市場買付は発行会社株式数を直接変更しない

業界の詳細

industry_type

pure_play_foundry_with_advanced_packaging

2026Q3_platform_share_of_total_sales

内容を開く

HPC: 0.68
Smartphone: 0.21
IoT: 0.04
Automotive: 0.04
DCE: 0.01
Other: 0.02

node_wafer_sales_share_2026Q3

内容を開く

2nm: 0.08
3nm: 0.33
5nm: 0.28
7nm: 0.1
16_20nm: 0.06
28nm: 0.06
40_45nm: 0.02
65nm: 0.04
90nm_013um: 0.01
130nm_and_above: 0.02

advanced_7nm_and_below_wafer_revenue_share

0.79

technology_mix_is_not_separately_additive_to_platform_revenue

はい

node_mix_future

Not separately monetized on top of HPC/smartphone forecast; process shifts affect assumed platform volume+ASP/mix and consolidated margins only.

財務・資本配分の詳細

reporting

Taiwan-adopted IFRS / TIFRS; 2026 Q3 condensed statements unaudited

2026Q3_actual_oku

内容を開く

revenue: 14942.43
operating_profit: 8764.45
parent_profit: 7630.64
net_profit: 7633.41
nci_profit: 2.77
wafer_shipments_12in_equivalent_k: 4476
avg_usd_twd: 31.98
sbc_equity_2026H1: 2.37026
sbc_cash_settled_2026H1: 3.60249

2026_9mo_actual_oku

内容を開く

revenue: 38987.27
cost_of_revenue: 12947.42
operating_expenses: 3094.24
operating_profit: 23020.14
parent_profit: 20421.06
nci_profit: 8.17
consolidated_net_profit: 20429.23
cfo: 24021.17
capex: 12899.71
depreciation_amortization: 5841.92
cash_dividends_paid: 4408.53

2026_9mo_cashflow_reporting_cash_dividends_vs_declared_balance

2026 9mo cash dividends paid 4408.53 oku; September 30 declared payable 3630.53 oku. They are not interchangeable.

2026_09_30_sep_balance_oku

内容を開く

parent_equity: 69979.02
nci: 453.26
cash: 36218.94
securities: 3950.85
debt: 9835.13
dividend_payable: 3630.53
assets: 100528.88
total_liabilities: 30096.6
ppe: 45264.88
capital_stock_par: 2593.24
other_liabilities: 16630.94
other_assets: 15094.21

2026H1_equity_settled_SBC_expense_oku

2.37026

2026H1_cash_settled_SBC_expense_oku

3.60249

2026H1_total_SBC_expense_oku

5.97275

2026Q3_SBC_amount_exact

未確認

2026Q3_SBC_unknown_reason

Q3 four-page unaudited condensed FS does not separately disclose SBC by nature; June 30 detailed filing is latest confirmed component breakdown.

RSA_2022_2024

Noncash free shares under 2022/2023/2024 approved awards; new 2027+ grant sizes are pure forward-looking assumption.

2026H1_issued_shares_exact

25932370100

company_2026_11_06_actual_repurchase_oku

未確認

company_2026_11_06_confirmed_treasury_shares

未確認

future_buys_model

2027-2036 zero issuer buyback assumed, 2037+ repurchase equal free award grants charged at terminal per-share intrinsic value to hold share count neutral.

LTI_trust_market_purchases

EMPLOYER-FUNDED LTI NOTIONAL CASH BONUS. 2025 Form 20-F: paid/credited to trust to purchase market-issued common shares for executives. 2027+ amount is modeled 0.018% of revenues and DECOMPOSED FROM operating cost and operating cashflow, not a new company treasury repurchase. No issuer-owned consolidated trust determination available in reviewed sources; baseline assumes shares beneficially held for employees, without changing issued shares. Do not subtract from CFO or FCFF again.

ESPP

DIFFERENT from LTI. 2025 20-F: voluntary employee payroll purchase of previously issued shares/ADS; employer contributes 15% of purchase price. Employer expense assumed already in forecast general payroll cost and CFO. Not classified as new issuer stock, treasury stock or LTI 0.018% line. Precise future cost not company-confirmed.

share_based_awards_future_paid_option_proceeds

equity_accounting

dividend_accounting

Quarterly board-approved dividend: issuer reduces equity and credits payable (historical 2026Q2 declared Aug11). Ex-date determines shareholder entitlement; issuer payable remains until payment, when cash and payable reduce, with NO second equity charge. Ex-date does not create a second issuer liability. An already ex-dividend but unpaid seller keeps receivable separate from ex-share sale.

terminal_payable_treatment

2036Q2 board approval and ex/record/pay are all scenario forecasts. At Nov06 exit it is PRE ex: selling old holder sells cum-div shares, retains ZERO separate receivable; buyer acquires dividend right. Book payable recognized on issuer ledger; company cash/EV + an ex-share-value split reconcile without duplicate subtraction. Post-horizon buyer payment NOT in seller 10Y CF.

share_class_note

1 ADR = 5 common shares; NYSE ADS USD price/time and Taiwan stock TWD close are different and not equated without FX/time normalization.

2036_dividend_rights_note

2036Q2 2036-08-11 board, 2036-12-10 ex, 2036-12-16 record, 2037-01-07 pay are hypothetical. Selling on Nov06 gives buyer all future entitlement, no old seller claim; displayed buyer-attached cum stock premium is a valuation split only.

2036_RSU_post_board_adjustment

Forecast 2036-09-01 free RSA shares issued between hypothetical 2036Q2 Aug board date and Dec ex. Recognized forecast book payable and potential final payment differ by per-share DPS x 500,000 newly issued shares plus rounded opening-report disclosure precision; an assumed future payable adjustment belongs to after exit and does not change cum share sale price.

LTI_2027_revenue_ratio_assumed

0.00018

LTI_cash_expense_already_in_forecast_operating_cost_and_operating_cashflow

はい

LTI_company_funded_but_beneficial_employee_trust_market_purchases

はい

LTI_consolidated_trust_determination_unverified

はい

LTI_extra_treasury_buyback_cash_outflow_to_enter_in_issuer_CFF_oku

評価根拠の詳細

source_time_cutoff: 2026-11-06
Q3_2026_board_approved: いいえ
source_2026_10_publication: 2026Q3 condensed unaudited; March/June 2026 TIFRS reviewed detailed; 2025 20-F audited.
2026_10_monthly_revenue_asof_2026_11_06: 未確認
2026_10_monthly_revenue_unknown_reason: TSMC financial calendar confirms scheduled 2026-11-10, after base.
market_Pe_or_Pbr_terminal_multiple_used: いいえ
exact_2026_11_06_share_count_known: いいえ
initial_share_count_is_dated_proxy: はい
price_unit_NOT_TSM_ADS_USD: はい
basic_diluted_vs_issued_share_base_distinct: はい
EWT_fund_specific_TS_MC_dividend_withholding_unknown: はい
confirm_before_2026_12_10_ex_date: 2026Q2 announced date confirmed as of 2026-11-06; later changes/adjustments should be rechecked before processing
terminal_2036_11_06_duration_days: 3653
terminal_duration_as_days_over_365_25: 10.00136893
unit_multiplier_TWD_per_oku: 100000000
share_basis_company_issued_not_fund_units: はい
exit_date_ex_dividend_2036Q2_status: not_yet_ex_at_exit_model_forecast_not_approved
2026Q2_dividend_confirmed_ex_date: 2026-12-10
2026Q2_dividend_confirmed_record_date: 2026-12-16
2026Q2_dividend_confirmed_payment_date: 2027-01-07
new_buyer_purchases_on_ex_date_not_entitled_to_prior_dividend: はい
right_pre_ex_sale_seller_separate_claim_zero: はい
post_exit_2037_old_seller_dividend_amount_oku: 0
2036_11_06_exact_daycount_36525_years: 10.001368925394
company_2026_09_30_published_dividend_payable_precision: Financial statement 3630.53 oku rounded two decimals; forecast model opening residual against exact 2026Q2 7/share 0.001814 oku is data precision, not a new dividend entitlement.

分析基準とデータ

価格・単価

2135

株数

25932370100

時価総額（億）

553656.101635

2026_09_30_parent_equity_oku

69979.02

2026_09_30_NCI_oku

453.26

2026_09_30_debt_oku

9835.13

2026_09_30_cash_oku

36218.94

2026_09_30_marketable_securities_oku

3950.85

2026_09_30_declared_dividend_payable_oku

3630.53

2026_11_06_estimated_initial_balance_sheet

内容を開く

親会社持分（億）: 73345.66327396
非支配持分（億）: 454.60655245
現金（億）: 35676.33783246
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 1815.264093
ppe_oku: 47182.8473913
other_liabilities_oku: 16630.94
発行済株式数: 25932370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.24
other_assets_oku: 15271.56869565
total_equity_oku: 73800.26982641
total_debt_and_dividend_payable_oku: 11650.394093
total_liabilities_oku: 28281.334093
total_assets_oku: 102081.60391941
net_cash_excluding_declared_dividends_oku: 29792.05783246
old_holder_equity_fraction: 1
noncash_net_assets_reconciliation_oku: 15271.56869565
assets_minus_liabilities_and_equity_check_oku: 0

initial_balance_sheet_proxy_calculation

内容を開く

source_asof: 2026-09-30 financial statements
days_2026_09_30_to_2026_11_06: 37
q4_guidance_days: 92
recognition_fraction: 0.40217391304348
estimated_Q4_parent_profit_neutral_oku: 8367.113005524
estimated_Q4_revenue_neutral_oku: 16949.4
reduction_of_dividend_payable_and_cash_for_2026_10_08_Q1_dividend_oku: 1815.265907
estimated_asof_parent_equity_status: forecast_proxy_not_post_base_actual
2026_Q2_dividend_unpaid_at_base_oku: 1815.264093

price_detail

内容を開く

値: 2135
currency: TWD
as_of: 2026-11-06
市場: Taiwan Stock Exchange / 2330
状態: confirmed_primary_TWSE
source_url: https://www.twse.com.tw/rwd/zh/afterTrading/STOCK_DAY?date=20261104&response=html&stockNo=2330
equivalent_ADS_ratio: 5
do_not_use_ADS_USD_price_to_set_local_basis: はい

shares_detail

内容を開く

issued_or_economic_shares_proxy: 25932370100
as_of: 2026-06-30
状態: dated_primary_issued_share_proxy_not_exact_2026_11_06
2026_10_31_rounded_total_outstanding_million: 25932
2026_Q3_diluted_weighted_average_million: 25932
2026_Q2_basic_weighted_average_thousand: 25930549
free_float_excluding_unvested_restricted_shares_exact: 未確認
treasury_stock_exact_2026_11_06: 未確認
reason_unknown: No day-specific audited issued vs shares awaiting retirement and consolidated trust holdings at Nov 6. Do not infer a precise treasury figure from 9-month diluted EPS.
model_issued_ordinary_shares: 25932370100
model_own_treasury_shares_assumed: 0
model_old_holder_shares: 25932370100
model_old_holder_initial_ownership_fraction: 1
source_url: https://www.sec.gov/Archives/edgar/data/1046179/000104617926000541/a2026q2consolidatedreport-.htm

株価の出所

https://www.twse.com.tw/rwd/zh/afterTrading/STOCK_DAY?date=20261104&response=html&stockNo=2330

株数の出所

https://www.sec.gov/Archives/edgar/data/1046179/000104617926000541/a2026q2consolidatedreport-.htm

株価基準日

2026-11-06

追加データ・検証記録

分析ごとに収録された追加の前提、年度別データ、検証上の注意を確認できます。

追加データを開く →

分析に使用した資料

TWSE_primary 2026-11-06
TSMC_primary_unaudited_Q3 2026-10-15
TSMC_primary 2026-10-15
TSMC_primary 2026-10-15
TSMC_primary 2026-10-15
TSMC_primary 2026-08-11
TSMC_primary as_of_2026-11-06
TSMC_primary 2026-08-11
TSMC_primary 2026-04-16
TSMC_primary 2026-10-31
TSMC_primary 2026-10-15
TSMC_primary 2026-11-06
Taiwan_MOF_primary 2024-08-22
EWT_fund_primary 2025-08-31
EWT_fund_primary 2026-02-28
EWT_fund_primary 2026-11-06_basis_unknown
TSMC_primary 2026-04-16
TSMC_primary as_of_2026-11-06
TSMC_primary 2026-08-11
TSMC_SEC_2025_20F_LTI_ESPP_trust_primary 2026-04-16
TSMC_SEC_2026Q2_reviewed_notes26_27_cashflow_primary 2026-08-11
TSMC_Aug11_2026_board_confirmed_2026Q2_exdate_primary 2026-08-11

← AI銘柄分析一覧へ戻る　ヒートマップを見る →