AI 銘柄分析 · 10年
Hon Hai Precision Industry Co., Ltd.
2317 · TWD · 分析基準日 2026-11-06
鴻海：製造事業とAIサーバーの10年評価
10年期待年率7.83%
資本コスト11.00%
直近終値224.50 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
受託製造・AIサーバーの成長と設備投資、株式報酬、転換社債を5ケースで評価。2026年上期財務は一部の子会社などのレビューに限定があり、基準日株数は代理値です。2027年の転換社債売戻し権と2029年の転換・借換は予測。台湾でETFが負担する源泉税は未反映です。
要約の補足
- investment_thesis
AIサーバー構成比上昇による売上成長は強い一方、ICT量産の低い営業利益率、顧客集中、在庫・売掛・現金循環、地政学と設備投資が親会社持分価値を左右する。
- primary_risks
内容を開く
- 1
large_unnamed_US_smart_device_customer_concentration_exact_share_not_disclosed
- 2
AI_server_revenue_breakdown_and_AI_only_profit_margin_not_disclosed
- 3
high_inventory_receivables_and_seasonal_cash_conversion
- 4
US_localization_capex_and_semiconductor_supply_chain
- 5
bond_conversion_dilution_and_2317_treasury_count_uncertainty
- 6
NCI_and_equity_method_investments_not_equivalent_to_100pct_parent_cfs
- 7
Taiwan_country_ETF_USD_FX_and_tax_not_modelled
- 2026_11_06_price_vs_expected
Computed under explicit 11% TWD CoE and post-2026 hypotheticals; sensitivity to terminal sustainable investment and buybacks critical
- 2026Q3_results_after_cutoff_excluded
- はい
- auditor_2026_H1_review
reviewed with qualification; not a FY2026 audit
結論の補足
- expected_intrinsic_per_share_twd
- 177.8014
- twse_last_close
- 224.5
- 時価総額（億）
- 31601.93556102
- probability_weighted_old_holder_pv_oku
- 25028.36416852
- expected_cashflow_IRR
- 0.0783025432
- cost_of_equity
- 0.11
- 状態
quantified_illustrative_scenario_model_not_investment_advice
事業
- segments_and_revenue_definition
FY2026H1 note (31) product revenues, not profit segments: smart consumers, cloud/networking, computing, components & other
- AI_server_sales_reported_separately_oku
- 未確認
- AI_server_profit_margin_reported
- 未確認
- large_key_customer_names_and_sales_weights_in_IFRS_product_note
- 未確認
- Apple_exposure
substantial risk because smartphones and large US customers drive smart consumer cycle; precise Apple % not asserted as primary disclosed revenue
- AI_server_profitability
No company audited AI-only op margin; lower-margin assembly/AI racks scenario is a risk inference, not a reported number
- verified_order_backlog_by_product_2026Q2
- 未確認
- orders_status
Company Q2 IR described direction of customer AI/server demand and 2027 capacity, not an audited per-client booked order backlog. No fabricated backlog quantity.
- pricing_and_mix
Global OEM-EMS scale and procurement/engineering help but customer negotiating power and pass-through parts costs constrain margin
- working_capital
receivables + inventory - accounts payable; net seasonal exposure depends on customer advances, seasonality, FX
- investment_and_capex
US and other manufacturing localization, AI hardware capacity and R&D require cash capex and NWC upfront
- separate_entity_financials_verified
- 未確認
- separate_entity_financials_missing_reason
Only consolidated H1 issuer-reviewed statements were sufficiently retrieved for the pre-cutoff period; no unsupported parent-only revenue/net-asset figure fabricated
競争力・事業の質
- accounting
2026 H1 consolidated, reviewed/qualified, SBC charged in IFRS operating expenses
- earnings
profit driven by thin group op margin over immense revenue, can mask volatility
- cashflow
2026H1 cash operations negative, seasonal WC and capex heavy; annual assumption not annualised mechanically
- capital_allocation
FY2026 already ex-cash dividend; future board decisions uncertain
- score_method
qualitative judgment without fabricated quantitative credit ratings
業界と環境
- 市場
global EMS, networking and server manufacturing
- peers
Quanta, Wistron, Compal, Pegatron (comparative names only, not used in terminal multiple)
- risk
AI-capex cycle and low-margin assembly balance
- market_multiples_used_to_set_terminal
- いいえ
財務・資本配分
- IFRS_observed_H1_report_date
2026-06-30
- 親会社持分（億）
- 19079.36607
- NCI_equity_oku
- 2116.50977
- gross_interest_bearing_borrowings_ex_lease_oku
- 13045.30201
- cash_and_equivalents_oku
- 9630.02077
- current_amortized_cost_fin_assets_oku
- 5591.15211
- leases_oku
- 418.38471
- group_equity_method_investments_oku
- 2032.78997
- parent_equity_only_for_old_holder_terminal
- はい
- gross_debt_not_subtracted_a_second_time_in_parent_equity_FCFE_DCF
- はい
- time_deposits_not_assumed_all_unrestricted_cash
- はい
- debt_maturities_2026_H1_filing
内容を開く
- 2016_USD400m_2026_09_23
prior to valuation; assumed refinanced in base bridge
- 2019_USD300m_2029_03_12
rollover assumption
- 2021_USD110m_2028_08_25
rollover assumption
- 2020_USD600m_2030_10_28
rollover assumption
- 2024_USD700m_convertible_2029_10_24
partial conversion in stronger cases and rollover of remaining carrying value
- 2025_EUR650m_2031_11_04
rollover assumption
- 2025_subsidiary_convertible_due_2028_02_27
NCI subsidiary issue not parent ordinary shares
- sbc_past_observed_H1_expense_oku
- 14.13967
- parent_new_shares_from_subsidiary_level_SBC_not_assumed
- はい
- known_2026_total_dividend_and_cash_timing
2026 June 30 equity already lower by declared NT$100.932bn; July31 pays previously booked dividend payable and reduces cash only, not equity again
- 2024_parent_convertible_compound_instrument_bridge
内容を開く
- 出典番号
- 1
s03
- 2
s16
- 状態
2026H1 total and 2024/2021/2025 issue-level convertible amounts DIRECTLY VERIFIED in issuer H1 Table 9 page 5; future amortization/2029 conversion/refinancing FORECAST
- issue_date
2024-10-24
- maturity_date
2029-10-24
- contractual_end_of_conversion_period
2029-09-24
- bondholder_three_year_put_recheck
2027-10-24
- original_USD_principal
- 700000000
- fixed_TWD_USD_contract_conversion_rate
- 32.186
- TWD_face_value_oku
- 225.302
- adjusted_conversion_price_2026_07_TWD
- 281.09
- max_shares_at_2026_fixed_conversion_price
- 80152975.915
- 2026_H1_total_convertible_face_oku
- 237.11451
- 2026_H1_total_convertible_discount_oku
- 26.94551
- 2026_H1_total_convertible_net_carry_oku
- 210.169
- 2026_H1_non2024_remaining_face_oku
- 3.15151
- 2026_H1_2024bond_issue_carry_estimated_oku
- 198.70737
- 2026_H1_2024bond_issue_carry_VERIFIED_oku
- 198.70737
- 2026_H1_2024bond_issue_specific_discount_VERIFIED_oku
- 26.59463
- 2026_H1_2025bond_issue_face_VERIFIED_oku
- 8.661
- 2026_H1_2025bond_issue_discount_VERIFIED_oku
- 0.35088
- 2026_H1_2025bond_issue_carry_VERIFIED_oku
- 8.31012
- 2026_H1_2021bond_remaining_face_and_carry_VERIFIED_oku
- 3.15151
- 2026_Aug05_2021bond_prebasis_settlement_ASSUMPTION
June30 residual 3.15151oku TWD proxy repaid in cash on contractual 2026-08-05 maturity; unverified actual redemption/conversion
- 2026_H1_2024bond_issue_carry_directly_disclosed
- はい
- discount_allocation_assumption
NONE. Issue-specific 2024 unamortised discount NT$2,659,463 thousand verified in H1 Table9; 2025 subsidiary bond NT$35,088 thousand discount; 2021 remaining note NT$315,151 thousand book=face. Future effective interest rate and no FX reset assumed.
- other_convertible_carry_estimate_oku
- 11.46163
- 2026H1_direct_issue_liability_source_location
issuer 2026H1 report Appendix Table 9 Page 5 (229th PDF page, zero indexed 228)
- 2024_issue_original_equity_option_reserve_booked_in_parent_equity_oku
- 38.40462
- 2026H1_all_share_option_capital_reserve_oku
- 38.45982
- option_2021_remainder_in_reserve_oku
- 0.0552
- existing_equity_option_increment_on_any_future_conversion_oku
- 0
- estimated_accrual_rate_to_2029_FX_constant_effective_interest
- 0.038579118709
- effective_interest_treated_as_NONCASH_financing_expense_not_SBC
- はい
- 2029_maturity_conversion_cases_assumptions
内容を開く
- bull
- 60000000
- upside
- 40000000
- base
- 20000000
- downside
- 0
- bear
- 0
- 2029_conversion_date_assumed
2029-09-24
- 2029_end_of_conversion_window_source
SGX 2024 Offering Circular, period closes 30 calendar days prior to maturity; actual trading day and Closed Period to be reconfirmed
- 2029_conversion_debt_carry_at_conversion_date_IF_100pct_oku
- 224.60259667
- 2029_discount_after_last_conversion_date_to_maturity_IF_UNCONVERTED_oku
- 0.69940333
- 2029_no_new_cash_on_conversion
- はい
- 2029_unconverted_principal_assumed_refinanced_at_face_same_day
- はい
- real_2029_put_exercise_conversion_price_FX_and_refinancing_unverified
- はい
- past_non_cash_conversion_2026_H1_2021_bond_USD346_7m_not_2024_bond
- はい
- 2026_H1_non_cash_bond_conversion_liability_derecognition_NTthousand
- 9501121
- 2026_H1_non_cash_issued_share_par_NTthousand
- 700207
- 2026_H1_non_cash_share_premium_increment_NTthousand
- 8967336
- 2026_H1_existing_option_reserve_reversal_NTthousand
- 166422
- issuer_accounting_2026_H1_2021_conversion_identity_NTthousand
9,501,121 liability + 166,422 pre-existing equity-option -> 700,207 par + 8,967,336 share premium
- asof_debt_carry_2024cb_estimated_oku
- 201.38177001
- audit_statement
book equity clean surplus includes ONLY debt carrying amount extinguished at conversion, never the preexisting option reserve again; stock issuance dilutes old cohort
評価の前提と確認
- price*shares_oku
- 31601.93556102
- price_source_verified_TWSE
- はい
- share_count_confirmed_exact_on_asof
- いいえ
- newer_sept30_secondary_share_proxy_used
- はい
- IFRS_reported_2026_H1_parent_profit_includes_SBC_cost
- はい
- profit_parent_excludes_NCI
- はい
- profits_from_equity_method_are_in_parent_earnings_no_separate_add_to_terminal
- はい
- no_company_cash_or_debt_added_to_parent_FCFE_value
- はい
- old_holder_proportional_tender_all_repurchases
- はい
- old_cohort_cash_received_only_on_actual_dividend_payment_and_buyback_proceeds
- はい
- SBC_noncash_addback_and_stock_neutralization_cost_each_once
- はい
- no_ex_date_before_asof_counted_in_future_payout
- はい
- no_ex_date_after_exit_paid_to_seller
- はい
- all_scenarios_equal_sized_old_2026_cohort
- はい
- full_2026_Q3_financial_results_excluded
- はい
- future_dividend_rights_are_forecast_and_recheck_pre_ex
- はい
- per_share_market_P/E_as_terminal_basis
- いいえ
- 2024_cb_ifrs_compound_instrument_double_count_prevention
- はい
資本コストの前提
- 資本コスト
- 11.00%
- long_horizon_equity_cost
- 0.11
- currency
TWD
- real_or_nominal
nominal
- derivation
TWD equity required return scenario assumption: mature Taiwanese equity base + concentration/customer/FX/Asia-Pacific supply-chain risks
- not_observed_bond_yield
- はい
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。
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 |
|---|---|---|---|
| 強気：AIサーバー需要・部材付加価値の拡大 | 10.0% | 30,296.91 | 88,858.38 |
| やや強気：AI増勢と安定した利益率 | 20.0% | 23,507.21 | 58,481.02 |
| 中立：AIの高成長減速と低マージンの継続 | 40.0% | 19,244.47 | 41,209.45 |
| やや弱気：AI投資減速・顧客圧力 | 20.0% | 10,461.22 | 19,622.40 |
| 弱気：地政学・主要顧客・AI設備投資の複合悪化 | 10.0% | 4,266.21 | 8,948.72 |
やや強気：AI増勢と安定した利益率（確率 20.0%）
AIサーバー需要は伸びるが販価圧力は残り、中程度の営業利益改善。
日付別キャッシュフロー
- 1
内容を開く
- year
- 0.15058179329
- 想定日
2026-12-31
- 金額
- 0
- 種類
subsidiary_SBC_issuance_and_offsetting_share_buyback_zero_parent_cashflow
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- consolidated_SBC_expensed_oku
- 5.96721442
- noncash_CFO_addback_oku
- 5.96721442
- subsidiary_market_buyback_cash_oku
- 5.96721442
- subsidiary_equity_credit_oku
- 5.96721442
- subsidiary_equity_stock_repurchase_debit_oku
- 5.96721442
- net_group_parent_shares_issued
- 0
- corporate_actual_cash_cost_oku
- 5.96721442
- parent_BS_sbc_net_equity_credit_less_buyback_oku
- 0
- 注記
No mechanical issuance of TWSE 2317; conservatively assume subsidiary share dilution is prevented at market cost.
- 2
内容を開く
- year
- 0.59411362081
- 想定日
2027-06-11
- 金額
- 0
- 種類
review_unannounced_dividend_ex_date
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- recheck_for
company_board_declared_amount_ex_date_record_date_payment_date_source_dilution
- cash_paid_at_this_date
- いいえ
- ex_date_model_context
2027-07-02
- 3
内容を開く
- year
- 0.65160848734
- 想定日
2027-07-02
- 金額
- 0
- 種類
forecast_ex_dividend_entitlement_no_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- dividend_equity_recognition_timing_assumed
pay_date_model_convention_because_both_within_same_forecast_period
- forecast_declaration_day_not_known
- はい
- issuer_dividend_oku
- 1305.88809577
- cohort_entitlement_oku
- 1305.88809577
- ex_date_model_context
2027-07-02
- 4
内容を開く
- year
- 0.73648186174
- 想定日
2027-08-02
- 金額
- 1305.88809577
- 種類
forecast_dividend_payment_old_cohort_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- issuer_dividend_paid_oku
- 1305.88809577
- old_holder_share_equivalence_factor
- 1
- shares_at_ex_date_cohort
- 14076585996
- shares_at_ex_date_issuer
- 14076585996
- ex_date_model_context
2027-07-02
- 5
内容を開く
- year
- 0.96372347707
- 想定日
2027-10-24
- 金額
- 0
- 種類
2024cb_2027_three_year_holder_put_recheck_zero_old_holder_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- investor_put_exercise_not_observed_as_of_cutoff
- はい
- model_assumes_no_put_and_full_survival_until_2029
- はい
- if_put_exercised_2029_conversion_schedule_invalid
- はい
- 6
内容を開く
- year
- 1.1498973306
- 想定日
2027-12-31
- 金額
- 0
- 種類
subsidiary_SBC_issuance_and_offsetting_share_buyback_zero_parent_cashflow
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- consolidated_SBC_expensed_oku
- 38.24929575
- noncash_CFO_addback_oku
- 38.24929575
- subsidiary_market_buyback_cash_oku
- 38.24929575
- subsidiary_equity_credit_oku
- 38.24929575
- subsidiary_equity_stock_repurchase_debit_oku
- 38.24929575
- net_group_parent_shares_issued
- 0
- corporate_actual_cash_cost_oku
- 38.24929575
- parent_BS_sbc_net_equity_credit_less_buyback_oku
- 0
- 注記
No mechanical issuance of TWSE 2317; conservatively assume subsidiary share dilution is prevented at market cost.
- 7
内容を開く
- year
- 1.30869267625
- 想定日
2028-02-27
- 金額
- 0
- 種類
forecast_known_bond_maturity_rollover_review_zero_old_holder_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- instrument
2025_subsidiary_TWD_convertible_due_2028-02-27
- original_face_value_and_future_net_cash_change_unconfirmed
- はい
- forecast_convention
assumed_refinanced_at_same_carrying_amount; cash/debt unchanged in model; not a realized or guaranteed transaction
- debt_cashflow_effect_oku
- 0
- 8
内容を開く
- year
- 1.59069130732
- 想定日
2028-06-09
- 金額
- 0
- 種類
review_unannounced_dividend_ex_date
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- recheck_for
company_board_declared_amount_ex_date_record_date_payment_date_source_dilution
- cash_paid_at_this_date
- いいえ
- ex_date_model_context
2028-06-30
- 9
内容を開く
- year
- 1.64818617385
- 想定日
2028-06-30
- 金額
- 0
- 種類
forecast_ex_dividend_entitlement_no_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- dividend_equity_recognition_timing_assumed
pay_date_model_convention_because_both_within_same_forecast_period
- forecast_declaration_day_not_known
- はい
- issuer_dividend_oku
- 1491.46201452
- cohort_entitlement_oku
- 1491.46201452
- ex_date_model_context
2028-06-30
- 10
内容を開く
- year
- 1.73305954825
- 想定日
2028-07-31
- 金額
- 1491.46201452
- 種類
forecast_dividend_payment_old_cohort_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- issuer_dividend_paid_oku
- 1491.46201452
- old_holder_share_equivalence_factor
- 1
- shares_at_ex_date_cohort
- 14076585996
- shares_at_ex_date_issuer
- 14076585996
- ex_date_model_context
2028-06-30
- 11
内容を開く
- year
- 1.80150581793
- 想定日
2028-08-25
- 金額
- 0
- 種類
forecast_known_bond_maturity_rollover_review_zero_old_holder_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- instrument
2021_USD110m_2028-08-25
- original_face_value_and_future_net_cash_change_unconfirmed
- はい
- forecast_convention
assumed_refinanced_at_same_carrying_amount; cash/debt unchanged in model; not a realized or guaranteed transaction
- debt_cashflow_effect_oku
- 0
- 12
内容を開く
- year
- 1.89733059548
- 想定日
2028-09-29
- 金額
- 266.39291357
- 種類
issuer_buyback_pro_rata_tender_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- issuer_buyback_cash_oku
- 266.39291357
- repurchase_assumed_price_twd
- 245.15961
- issuer_shares_retired
- 108661011.0268
- original_cohort_shares_tendered
- 108661011.0268
- retired_from_outstanding
- はい
- issuer_total_shares_after
- 13967924984.973
- old_cohort_shares_after
- 13967924984.973
- 13
内容を開く
- year
- 2.15195071869
- 想定日
2028-12-31
- 金額
- 0
- 種類
subsidiary_SBC_issuance_and_offsetting_share_buyback_zero_parent_cashflow
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- consolidated_SBC_expensed_oku
- 42.16619035
- noncash_CFO_addback_oku
- 42.16619035
- subsidiary_market_buyback_cash_oku
- 42.16619035
- subsidiary_equity_credit_oku
- 42.16619035
- subsidiary_equity_stock_repurchase_debit_oku
- 42.16619035
- net_group_parent_shares_issued
- 0
- corporate_actual_cash_cost_oku
- 42.16619035
- parent_BS_sbc_net_equity_credit_less_buyback_oku
- 0
- 注記
No mechanical issuance of TWSE 2317; conservatively assume subsidiary share dilution is prevented at market cost.
- 14
内容を開く
- year
- 2.34633812457
- 想定日
2029-03-12
- 金額
- 0
- 種類
forecast_known_bond_maturity_rollover_review_zero_old_holder_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- instrument
2019_USD300m_2029-03-12
- original_face_value_and_future_net_cash_change_unconfirmed
- はい
- forecast_convention
assumed_refinanced_at_same_carrying_amount; cash/debt unchanged in model; not a realized or guaranteed transaction
- debt_cashflow_effect_oku
- 0
- 15
内容を開く
- year
- 2.5954825462
- 想定日
2029-06-11
- 金額
- 0
- 種類
review_unannounced_dividend_ex_date
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- recheck_for
company_board_declared_amount_ex_date_record_date_payment_date_source_dilution
- cash_paid_at_this_date
- いいえ
- ex_date_model_context
2029-07-02
- 16
内容を開く
- year
- 2.65297741273
- 想定日
2029-07-02
- 金額
- 0
- 種類
forecast_ex_dividend_entitlement_no_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- dividend_equity_recognition_timing_assumed
pay_date_model_convention_because_both_within_same_forecast_period
- forecast_declaration_day_not_known
- はい
- issuer_dividend_oku
- 1664.95570982
- cohort_entitlement_oku
- 1664.95570982
- ex_date_model_context
2029-07-02
- 17
内容を開く
- year
- 2.73237508556
- 想定日
2029-07-31
- 金額
- 1664.95570982
- 種類
forecast_dividend_payment_old_cohort_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- issuer_dividend_paid_oku
- 1664.95570982
- old_holder_share_equivalence_factor
- 1
- shares_at_ex_date_cohort
- 13967924985
- shares_at_ex_date_issuer
- 13967924985
- ex_date_model_context
2029-07-02
- 18
内容を開く
- year
- 2.88295687885
- 想定日
2029-09-24
- 金額
- 0
- 種類
2024cb_2029_09_24_existing_liability_converted_to_2317_zero_old_holder_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- shares_issued
- 40000000
- assumed_conversion_price_TWD
- 281.09
- original_USD_face_share_converted_nominal_oku
- 112.436
- 2024cb_liability_carry_at_CONVERSION_DATE_total_oku
- 224.60259667
- 2024cb_liability_book_removed_oku
- 112.08696576
- unamortized_discount_on_converted_share_at_date_oku
- 0.34903424
- preexisting_option_reserve_transferred_within_equity_oku
- 19.16566144
- option_reserve_NEW_increment_to_parent_equity_oku
- 0
- additional_issuer_equity_from_existing_LIABILITY_book_oku
- 112.08696576
- cash_received_from_conversion_oku
- 0
- old_cohort_cash_oku
- 0
- issuer_shares_after_conversion
- 14007924984.973
- old_shares_after_conversion
- 13967924984.973
- pro_rata_buyback_2029_sept_occurs_AFTER_this_conversion
- はい
- conversion_window_end_from_offering_circular
2029-09-24; closed periods and actual instructions unknown
- 19
内容を開く
- year
- 2.893908282
- 想定日
2029-09-28
- 金額
- 291.34331754
- 種類
issuer_buyback_pro_rata_tender_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- issuer_buyback_cash_oku
- 292.17763851
- repurchase_assumed_price_twd
- 256.1918
- issuer_shares_retired
- 114046446.5067
- original_cohort_shares_tendered
- 113720783.8647
- retired_from_outstanding
- はい
- issuer_total_shares_after
- 13893878538.466
- old_cohort_shares_after
- 13854204201.109
- 20
内容を開く
- year
- 2.96509240246
- 想定日
2029-10-24
- 金額
- 0
- 種類
2024cb_2029_10_24_remaining_redemption_and_refinancing_zero_old_holder_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- original_usd_face
- 700000000
- fixed_contract_fx_TWD_per_USD
- 32.186
- contractual_total_nominal_TWD_face_oku
- 225.302
- nominal_principal_converted_PREVIOUS_MONTH_oku
- 112.436
- liability_book_derecognized_ON_CONVERSION_DATE_oku
- 112.08696576
- remaining_principal_redeemed_cash_oku
- 112.866
- new_debt_raised_cash_inflow_oku
- 112.866
- new_debt_principal_at_maturity_oku
- 112.866
- remaining_liability_removed_oku
- 112.866
- new_cash_from_conversion_oku
- 0
- cash_flows_funding_net_of_repayment_oku
- 0
- debt_discount_accretion_pre_conversion_oku
- 6.12981724
- debt_discount_accretion_unconverted_post_conversion_oku
- 0.35036909
- existing_option_reserve_conversion_reclass_oku
- 19.16566144
- existing_option_reserve_expiry_reclass_oku
- 19.23895856
- option_reserve_duplicate_equity_addition_oku
- 0
- early_2027_holder_put_assumed_NOT_exercised
- はい
- future_TWD_USD_cash_settlement_FX_uncertain
- はい
- rollover_funding_and_interest_assumed_not_confirmed
- はい
- 21
内容を開く
- year
- 3.15126625599
- 想定日
2029-12-31
- 金額
- 0
- 種類
subsidiary_SBC_issuance_and_offsetting_share_buyback_zero_parent_cashflow
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- consolidated_SBC_expensed_oku
- 45.71810684
- noncash_CFO_addback_oku
- 45.71810684
- subsidiary_market_buyback_cash_oku
- 45.71810684
- subsidiary_equity_credit_oku
- 45.71810684
- subsidiary_equity_stock_repurchase_debit_oku
- 45.71810684
- net_group_parent_shares_issued
- 0
- corporate_actual_cash_cost_oku
- 45.71810684
- parent_BS_sbc_net_equity_credit_less_buyback_oku
- 0
- 注記
No mechanical issuance of TWSE 2317; conservatively assume subsidiary share dilution is prevented at market cost.
- 22
内容を開く
- year
- 3.5947980835
- 想定日
2030-06-11
- 金額
- 0
- 種類
review_unannounced_dividend_ex_date
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- recheck_for
company_board_declared_amount_ex_date_record_date_payment_date_source_dilution
- cash_paid_at_this_date
- いいえ
- ex_date_model_context
2030-07-02
- 23
内容を開く
- year
- 3.65229295003
- 想定日
2030-07-02
- 金額
- 0
- 種類
forecast_ex_dividend_entitlement_no_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- dividend_equity_recognition_timing_assumed
pay_date_model_convention_because_both_within_same_forecast_period
- forecast_declaration_day_not_known
- はい
- issuer_dividend_oku
- 1826.11024069
- cohort_entitlement_oku
- 1820.89573464
- ex_date_model_context
2030-07-02
- 24
内容を開く
- year
- 3.73169062286
- 想定日
2030-07-31
- 金額
- 1820.89573464
- 種類
forecast_dividend_payment_old_cohort_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- issuer_dividend_paid_oku
- 1826.11024069
- old_holder_share_equivalence_factor
- 0.9971444735717
- shares_at_ex_date_cohort
- 13854204201
- shares_at_ex_date_issuer
- 13893878538
- ex_date_model_context
2030-07-02
- 25
内容を開く
- year
- 3.89869952088
- 想定日
2030-09-30
- 金額
- 316.10114961
- 種類
issuer_buyback_pro_rata_tender_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- issuer_buyback_cash_oku
- 317.00636968
- repurchase_assumed_price_twd
- 267.72043
- issuer_shares_retired
- 118409482.0863
- original_cohort_shares_tendered
- 118071360.6809
- retired_from_outstanding
- はい
- issuer_total_shares_after
- 13775469056.38
- old_cohort_shares_after
- 13736132840.428
- 26
内容を開く
- year
- 3.97535934292
- 想定日
2030-10-28
- 金額
- 0
- 種類
forecast_known_bond_maturity_rollover_review_zero_old_holder_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- instrument
2020_USD600m_2030-10-28
- original_face_value_and_future_net_cash_change_unconfirmed
- はい
- forecast_convention
assumed_refinanced_at_same_carrying_amount; cash/debt unchanged in model; not a realized or guaranteed transaction
- debt_cashflow_effect_oku
- 0
- 27
内容を開く
- year
- 4.15058179329
- 想定日
2030-12-31
- 金額
- 0
- 種類
subsidiary_SBC_issuance_and_offsetting_share_buyback_zero_parent_cashflow
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- consolidated_SBC_expensed_oku
- 49.00158906
- noncash_CFO_addback_oku
- 49.00158906
- subsidiary_market_buyback_cash_oku
- 49.00158906
- subsidiary_equity_credit_oku
- 49.00158906
- subsidiary_equity_stock_repurchase_debit_oku
- 49.00158906
- net_group_parent_shares_issued
- 0
- corporate_actual_cash_cost_oku
- 49.00158906
- parent_BS_sbc_net_equity_credit_less_buyback_oku
- 0
- 注記
No mechanical issuance of TWSE 2317; conservatively assume subsidiary share dilution is prevented at market cost.
- 28
内容を開く
- year
- 4.59411362081
- 想定日
2031-06-11
- 金額
- 0
- 種類
review_unannounced_dividend_ex_date
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- recheck_for
company_board_declared_amount_ex_date_record_date_payment_date_source_dilution
- cash_paid_at_this_date
- いいえ
- ex_date_model_context
2031-07-02
- 29
内容を開く
- year
- 4.65160848734
- 想定日
2031-07-02
- 金額
- 0
- 種類
forecast_ex_dividend_entitlement_no_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- dividend_equity_recognition_timing_assumed
pay_date_model_convention_because_both_within_same_forecast_period
- forecast_declaration_day_not_known
- はい
- issuer_dividend_oku
- 1981.28981048
- cohort_entitlement_oku
- 1975.63218506
- ex_date_model_context
2031-07-02
- 30
内容を開く
- year
- 4.73100616016
- 想定日
2031-07-31
- 金額
- 1975.63218506
- 種類
forecast_dividend_payment_old_cohort_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- issuer_dividend_paid_oku
- 1981.28981048
- old_holder_share_equivalence_factor
- 0.9971444735717
- shares_at_ex_date_cohort
- 13736132840
- shares_at_ex_date_issuer
- 13775469056
- ex_date_model_context
2031-07-02
- 31
内容を開く
- year
- 4.89801505818
- 想定日
2031-09-30
- 金額
- 340.23939241
- 種類
issuer_buyback_pro_rata_tender_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- issuer_buyback_cash_oku
- 341.21373726
- repurchase_assumed_price_twd
- 279.76785
- issuer_shares_retired
- 121963171.7333
- original_cohort_shares_tendered
- 121614902.6732
- retired_from_outstanding
- はい
- issuer_total_shares_after
- 13653505884.647
- old_cohort_shares_after
- 13614517937.755
- 32
内容を開く
- year
- 4.99383983573
- 想定日
2031-11-04
- 金額
- 0
- 種類
forecast_known_bond_maturity_rollover_review_zero_old_holder_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- instrument
2025_EUR650m_2031-11-04
- original_face_value_and_future_net_cash_change_unconfirmed
- はい
- forecast_convention
assumed_refinanced_at_same_carrying_amount; cash/debt unchanged in model; not a realized or guaranteed transaction
- debt_cashflow_effect_oku
- 0
- 33
内容を開く
- year
- 5.1498973306
- 想定日
2031-12-31
- 金額
- 0
- 種類
subsidiary_SBC_issuance_and_offsetting_share_buyback_zero_parent_cashflow
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- consolidated_SBC_expensed_oku
- 52.14073911
- noncash_CFO_addback_oku
- 52.14073911
- subsidiary_market_buyback_cash_oku
- 52.14073911
- subsidiary_equity_credit_oku
- 52.14073911
- subsidiary_equity_stock_repurchase_debit_oku
- 52.14073911
- net_group_parent_shares_issued
- 0
- corporate_actual_cash_cost_oku
- 52.14073911
- parent_BS_sbc_net_equity_credit_less_buyback_oku
- 0
- 注記
No mechanical issuance of TWSE 2317; conservatively assume subsidiary share dilution is prevented at market cost.
- 34
内容を開く
- year
- 5.5961670089
- 想定日
2032-06-11
- 金額
- 0
- 種類
review_unannounced_dividend_ex_date
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- recheck_for
company_board_declared_amount_ex_date_record_date_payment_date_source_dilution
- cash_paid_at_this_date
- いいえ
- ex_date_model_context
2032-07-02
- 35
内容を開く
- year
- 5.65366187543
- 想定日
2032-07-02
- 金額
- 0
- 種類
forecast_ex_dividend_entitlement_no_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- dividend_equity_recognition_timing_assumed
pay_date_model_convention_because_both_within_same_forecast_period
- forecast_declaration_day_not_known
- はい
- issuer_dividend_oku
- 2132.58585785
- cohort_entitlement_oku
- 2126.49620257
- ex_date_model_context
2032-07-02
- 36
内容を開く
- year
- 5.73853524983
- 想定日
2032-08-02
- 金額
- 2126.49620257
- 種類
forecast_dividend_payment_old_cohort_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- issuer_dividend_paid_oku
- 2132.58585785
- old_holder_share_equivalence_factor
- 0.9971444735717
- shares_at_ex_date_cohort
- 13614517938
- shares_at_ex_date_issuer
- 13653505885
- ex_date_model_context
2032-07-02
- 37
内容を開く
- year
- 5.90006844627
- 想定日
2032-09-30
- 金額
- 364.39668524
- 種類
issuer_buyback_pro_rata_tender_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- issuer_buyback_cash_oku
- 365.44020942
- repurchase_assumed_price_twd
- 292.3574
- issuer_shares_retired
- 124997763.6559
- original_cohort_shares_tendered
- 124640829.2383
- retired_from_outstanding
- はい
- issuer_total_shares_after
- 13528508120.991
- old_cohort_shares_after
- 13489877108.516
- 38
内容を開く
- year
- 6.15195071869
- 想定日
2032-12-31
- 金額
- 0
- 種類
subsidiary_SBC_issuance_and_offsetting_share_buyback_zero_parent_cashflow
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- consolidated_SBC_expensed_oku
- 55.20347161
- noncash_CFO_addback_oku
- 55.20347161
- subsidiary_market_buyback_cash_oku
- 55.20347161
- subsidiary_equity_credit_oku
- 55.20347161
- subsidiary_equity_stock_repurchase_debit_oku
- 55.20347161
- net_group_parent_shares_issued
- 0
- corporate_actual_cash_cost_oku
- 55.20347161
- parent_BS_sbc_net_equity_credit_less_buyback_oku
- 0
- 注記
No mechanical issuance of TWSE 2317; conservatively assume subsidiary share dilution is prevented at market cost.
- 39
内容を開く
- year
- 6.59274469541
- 想定日
2033-06-10
- 金額
- 0
- 種類
review_unannounced_dividend_ex_date
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- recheck_for
company_board_declared_amount_ex_date_record_date_payment_date_source_dilution
- cash_paid_at_this_date
- いいえ
- ex_date_model_context
2033-07-01
- 40
内容を開く
- year
- 6.65023956194
- 想定日
2033-07-01
- 金額
- 0
- 種類
forecast_ex_dividend_entitlement_no_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- dividend_equity_recognition_timing_assumed
pay_date_model_convention_because_both_within_same_forecast_period
- forecast_declaration_day_not_known
- はい
- issuer_dividend_oku
- 2284.00130886
- cohort_entitlement_oku
- 2277.47928276
- ex_date_model_context
2033-07-01
- 41
内容を開く
- year
- 6.73511293634
- 想定日
2033-08-01
- 金額
- 2277.47928276
- 種類
forecast_dividend_payment_old_cohort_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- issuer_dividend_paid_oku
- 2284.00130886
- old_holder_share_equivalence_factor
- 0.9971444735717
- shares_at_ex_date_cohort
- 13489877109
- shares_at_ex_date_issuer
- 13528508121
- ex_date_model_context
2033-07-01
- 42
内容を開く
- year
- 6.89938398357
- 想定日
2033-09-30
- 金額
- 386.90368613
- 種類
issuer_buyback_pro_rata_tender_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- issuer_buyback_cash_oku
- 388.01166369
- repurchase_assumed_price_twd
- 305.51348
- issuer_shares_retired
- 127003123.5598
- original_cohort_shares_tendered
- 126640462.784
- retired_from_outstanding
- はい
- issuer_total_shares_after
- 13401504997.431
- old_cohort_shares_after
- 13363236645.732
- 43
内容を開く
- year
- 7.15126625599
- 想定日
2033-12-31
- 金額
- 0
- 種類
subsidiary_SBC_issuance_and_offsetting_share_buyback_zero_parent_cashflow
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- consolidated_SBC_expensed_oku
- 57.94988126
- noncash_CFO_addback_oku
- 57.94988126
- subsidiary_market_buyback_cash_oku
- 57.94988126
- subsidiary_equity_credit_oku
- 57.94988126
- subsidiary_equity_stock_repurchase_debit_oku
- 57.94988126
- net_group_parent_shares_issued
- 0
- corporate_actual_cash_cost_oku
- 57.94988126
- parent_BS_sbc_net_equity_credit_less_buyback_oku
- 0
- 注記
No mechanical issuance of TWSE 2317; conservatively assume subsidiary share dilution is prevented at market cost.
- 44
内容を開く
- year
- 7.58932238193
- 想定日
2034-06-09
- 金額
- 0
- 種類
review_unannounced_dividend_ex_date
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- recheck_for
company_board_declared_amount_ex_date_record_date_payment_date_source_dilution
- cash_paid_at_this_date
- いいえ
- ex_date_model_context
2034-06-30
- 45
内容を開く
- year
- 7.64681724846
- 想定日
2034-06-30
- 金額
- 0
- 種類
forecast_ex_dividend_entitlement_no_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- dividend_equity_recognition_timing_assumed
pay_date_model_convention_because_both_within_same_forecast_period
- forecast_declaration_day_not_known
- はい
- issuer_dividend_oku
- 2425.07289806
- cohort_entitlement_oku
- 2418.14803831
- ex_date_model_context
2034-06-30
- 46
内容を開く
- year
- 7.73169062286
- 想定日
2034-07-31
- 金額
- 2418.14803831
- 種類
forecast_dividend_payment_old_cohort_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- issuer_dividend_paid_oku
- 2425.07289806
- old_holder_share_equivalence_factor
- 0.9971444735717
- shares_at_ex_date_cohort
- 13363236646
- shares_at_ex_date_issuer
- 13401504997
- ex_date_model_context
2034-06-30
- 47
内容を開く
- year
- 7.89596167009
- 想定日
2034-09-29
- 金額
- 408.41736147
- 種類
issuer_buyback_pro_rata_tender_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- issuer_buyback_cash_oku
- 409.58694782
- repurchase_assumed_price_twd
- 319.26159
- issuer_shares_retired
- 128291959.8702
- original_cohort_shares_tendered
- 127925618.7882
- retired_from_outstanding
- はい
- issuer_total_shares_after
- 13273213037.561
- old_cohort_shares_after
- 13235311026.944
- 48
内容を開く
- year
- 8.15058179329
- 想定日
2034-12-31
- 金額
- 0
- 種類
subsidiary_SBC_issuance_and_offsetting_share_buyback_zero_parent_cashflow
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- consolidated_SBC_expensed_oku
- 60.4751847
- noncash_CFO_addback_oku
- 60.4751847
- subsidiary_market_buyback_cash_oku
- 60.4751847
- subsidiary_equity_credit_oku
- 60.4751847
- subsidiary_equity_stock_repurchase_debit_oku
- 60.4751847
- net_group_parent_shares_issued
- 0
- corporate_actual_cash_cost_oku
- 60.4751847
- parent_BS_sbc_net_equity_credit_less_buyback_oku
- 0
- 注記
No mechanical issuance of TWSE 2317; conservatively assume subsidiary share dilution is prevented at market cost.
- 49
内容を開く
- year
- 8.59411362081
- 想定日
2035-06-11
- 金額
- 0
- 種類
review_unannounced_dividend_ex_date
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- recheck_for
company_board_declared_amount_ex_date_record_date_payment_date_source_dilution
- cash_paid_at_this_date
- いいえ
- ex_date_model_context
2035-07-02
- 50
内容を開く
- year
- 8.65160848734
- 想定日
2035-07-02
- 金額
- 0
- 種類
forecast_ex_dividend_entitlement_no_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- dividend_equity_recognition_timing_assumed
pay_date_model_convention_because_both_within_same_forecast_period
- forecast_declaration_day_not_known
- はい
- issuer_dividend_oku
- 2559.91842388
- cohort_entitlement_oku
- 2552.60850917
- ex_date_model_context
2035-07-02
- 51
内容を開く
- year
- 8.73100616016
- 想定日
2035-07-31
- 金額
- 2552.60850917
- 種類
forecast_dividend_payment_old_cohort_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- issuer_dividend_paid_oku
- 2559.91842388
- old_holder_share_equivalence_factor
- 0.9971444735717
- shares_at_ex_date_cohort
- 13235311027
- shares_at_ex_date_issuer
- 13273213038
- ex_date_model_context
2035-07-02
- 52
内容を開く
- year
- 8.89253935661
- 想定日
2035-09-28
- 金額
- 429.87369365
- 種類
issuer_buyback_pro_rata_tender_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- issuer_buyback_cash_oku
- 431.10472458
- repurchase_assumed_price_twd
- 333.62836
- issuer_shares_retired
- 129217050.327
- original_cohort_shares_tendered
- 128848067.6248
- retired_from_outstanding
- はい
- issuer_total_shares_after
- 13143995987.234
- old_cohort_shares_after
- 13106462959.319
- 53
内容を開く
- year
- 9.1498973306
- 想定日
2035-12-31
- 金額
- 0
- 種類
subsidiary_SBC_issuance_and_offsetting_share_buyback_zero_parent_cashflow
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- consolidated_SBC_expensed_oku
- 62.92408196
- noncash_CFO_addback_oku
- 62.92408196
- subsidiary_market_buyback_cash_oku
- 62.92408196
- subsidiary_equity_credit_oku
- 62.92408196
- subsidiary_equity_stock_repurchase_debit_oku
- 62.92408196
- net_group_parent_shares_issued
- 0
- corporate_actual_cash_cost_oku
- 62.92408196
- parent_BS_sbc_net_equity_credit_less_buyback_oku
- 0
- 注記
No mechanical issuance of TWSE 2317; conservatively assume subsidiary share dilution is prevented at market cost.
- 54
内容を開く
- year
- 9.5961670089
- 想定日
2036-06-11
- 金額
- 0
- 種類
review_unannounced_dividend_ex_date
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- recheck_for
company_board_declared_amount_ex_date_record_date_payment_date_source_dilution
- cash_paid_at_this_date
- いいえ
- ex_date_model_context
2036-07-02
- 55
内容を開く
- year
- 9.65366187543
- 想定日
2036-07-02
- 金額
- 0
- 種類
forecast_ex_dividend_entitlement_no_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- dividend_equity_recognition_timing_assumed
pay_date_model_convention_because_both_within_same_forecast_period
- forecast_declaration_day_not_known
- はい
- issuer_dividend_oku
- 2694.40452865
- cohort_entitlement_oku
- 2686.71058531
- ex_date_model_context
2036-07-02
- 56
内容を開く
- year
- 9.73305954825
- 想定日
2036-07-31
- 金額
- 2686.71058531
- 種類
forecast_dividend_payment_old_cohort_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- ex_date_status
forecast_assumption
- issuer_dividend_paid_oku
- 2694.40452865
- old_holder_share_equivalence_factor
- 0.9971444735717
- shares_at_ex_date_cohort
- 13106462959
- shares_at_ex_date_issuer
- 13143995987
- ex_date_model_context
2036-07-02
- 57
内容を開く
- year
- 9.90006844627
- 想定日
2036-09-30
- 金額
- 383.26511438
- 種類
issuer_buyback_pro_rata_tender_cash
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- issuer_buyback_cash_oku
- 384.36267215
- repurchase_assumed_price_twd
- 348.64164
- issuer_shares_retired
- 110245774.8491
- original_cohort_shares_tendered
- 109930965.1254
- retired_from_outstanding
- はい
- issuer_total_shares_after
- 13033750212.385
- old_cohort_shares_after
- 12996531994.194
- 58
内容を開く
- year
- 10.00136892539
- 想定日
2036-11-06
- 金額
- 0
- 種類
subsidiary_SBC_issuance_and_offsetting_share_buyback_zero_parent_cashflow
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- consolidated_SBC_expensed_oku
- 55.46330374
- noncash_CFO_addback_oku
- 55.46330374
- subsidiary_market_buyback_cash_oku
- 55.46330374
- subsidiary_equity_credit_oku
- 55.46330374
- subsidiary_equity_stock_repurchase_debit_oku
- 55.46330374
- net_group_parent_shares_issued
- 0
- corporate_actual_cash_cost_oku
- 55.46330374
- parent_BS_sbc_net_equity_credit_less_buyback_oku
- 0
- 注記
No mechanical issuance of TWSE 2317; conservatively assume subsidiary share dilution is prevented at market cost.
その他の数値・前提
- information_status
all 2026_Nov6_onwards_company_values_forecasts_not_announced
- 2026_full_calendar_forecast_oku
内容を開く
- 売上高
- 111000
- 営業利益（億）
- 4162.5
- group_net_oku
- 3029.2428404
- parent_profit_oku
- 2611.77619154
- nci_profit_oku
- 417.46664886
- h2_operating_profit_forecast_oku
- 2457.98279
- h2_net_finance_oku
- -160
- h2_tax_assumed
- 0.24
- basis_partial_bridge_from_2026_June_to_Nov6
- 状態
proxy_forecast_mixed_verified_2026H1_and_2026_1to10_monthly
- state_at_asof
内容を開く
- 現金（億）
- 9116.140789
- liquid_time_deposits_oku
- 5591.15211
- interest_bearing_debt_oku
- 13044.8249
- 2024_cb_liability_carry_oku
- 201.38177
- 2024_cb_option_reserve_unexercised_within_parent_equity_oku
- 38.40462
- 2024_cb_option_reserve_cumulative_transferred_to_share_premium_oku
- 0
- 2024_cb_option_reserve_cumulative_transferred_on_expiry_oku
- 0
- 2029_cb_replacement_loan_outstanding_oku
- 0
- 親会社持分（億）
- 20141.043782
- 非支配持分資本（億）
- 2212.22146
- issuer_shares
- 14076585996
- old_shares
- 14076585996
- 2026_ytd_sales_before_entry_oku
- 91750.92122
- 2026_ytd_parent_profit_before_entry_oku
- 2160.609912
- 2026_ytd_nci_profit_before_entry_oku
- 344.020975
- bridge_details
内容を開く
- H2_Jul1_to_Nov6_assumed_sales_oku
- 45296.64298
- H2_sale_fraction
- 0.70177607043308
- profit_parent_Jul1_to_Nov6_oku
- 1061.6777115641
- profit_nci_Jul1_to_Nov6_oku
- 172.83125537089
- H2_profit_allocated_by_estimated_revenue_not_calendar_days
- はい
- H2_Jul1_Nov6_CFO_proxy_ex_associate_investment_dividends_oku
- 1355.9021734567
- H2_Jul1_Nov6_associate_investment_dividend_proceeds_oku
- 7.0108695652174
- H2_Jul1_Nov6_capex_proxy_oku
- 778.20652173913
- H2_Jul1_Nov6_NCI_div_proxy_oku
- 77.119565217391
- H2_Jul1_Nov6_SBC_buybacks_neutral_oku
- 11.673097826087
- 2024cb_discount_amortization_Jul1_to_Nov6_oku
- 2.6744000087607
- 2024cb_discount_amortization_already_in_H2_assumed_finance_expense
- はい
- 2024cb_non_cash_discount_added_to_operating_cashflow_once_oku
- 2.6744000087607
- 2024cb_book_carry_Jun30_oku
- 198.70737
- 2021cb_matured_2026_Aug5_source_direct_2026H1_Table9
- はい
- 2021cb_actual_redemption_vs_last_conversion_UNCONFIRMED
- はい
- 2021cb_assumed_prebasis_cash_redemption_and_debt_retirement_oku
- 3.15151
- 2024cb_book_carry_at_basis_oku
- 201.38177000876
- previously_declared_2026_07_31_cash_paid_from_H1_liability_oku
- 1009.31672888
- duplicate_equity_dividend_deduction
- 0
- initial_cashflow_2026_partial
内容を開く
- calendar_year
- 2026
- period_start
2026-11-07
- 期間末
2026-12-31
- partial_period
- はい
- period_span_actual_days
- 55
- 状態
forecast_not_reported
- period_label
2026-11-07_to_2026-12-31_initial_partial
- consolidated_revenue_oku
- 19249.07878
- segment_revenues_oku
内容を開く
- smart_consumer_oku
- 6004.44374387
- cloud_networking_oku
- 9884.84713626
- computing_oku
- 2643.67468724
- components_other_oku
- 716.11321264
- operating_profit_after_SBC_oku
- 733.02928644
- operating_margin_after_SBC
- 0.03808127
- profit_consolidated_after_tax_oku
- 524.61195347
- profit_attributable_to_parent_after_SBC_oku
- 451.16627998
- profit_attributable_to_NCI_oku
- 73.44567349
- profit_NCI_reconciliation_oku
- 0
- net_finance_income_and_costs_oku
- -47.71582873
- associates_equity_method_profit_in_earnings_oku
- 3.84981576
- associate_cash_dividends_to_group_oku
- 2.50238024
- cashflow_equity_method_noncash_reversal_oku
- -3.84981576
- 2024cb_discount_amortization_noncash_interest_expensed_oku
- 1.1511649
- 2024cb_interest_addback_in_CFO_oku
- 1.1511649
- 2024cb_future_equity_conversion_share_option_reserve_previously_booked_oku
- 38.40462
- 2024cb_liability_open_oku
- 201.38177
- 2024cb_liability_close_oku
- 202.53293491
- 2024cb_liability_converted_at_maturity_oku
- 0
- 2024cb_liability_CONVERTED_at_2029_09_24_book_oku
- 0
- 2024cb_nominal_for_shares_2029_09_24_oku
- 0
- 2024cb_unamortized_discount_on_converted_shares_oku
- 0
- 2024cb_discount_before_conversion_date_oku
- 1.1511649
- 2024cb_discount_after_conversion_on_remaining_debt_oku
- 0
- 2024cb_liability_redeemed_at_maturity_oku
- 0
- 2024cb_cash_redemption_oku
- 0
- 2024cb_replacement_borrowing_cash_proceeds_oku
- 0
- 2024cb_replacement_borrowing_balance_close_oku
- 0
- 2024cb_existing_option_reserve_reclass_share_premium_oku
- 0
- 2024cb_existing_option_reserve_reclass_lapse_oku
- 0
- 2024cb_remaining_unexercised_option_reserve_close_oku
- 38.40462
- 2024cb_option_reserve_cumulative_transfer_to_share_premium_oku
- 0
- 2024cb_option_reserve_cumulative_reclass_lapsed_oku
- 0
- 2024cb_option_reserve_increment_to_total_parent_equity_oku
- 0
- 2024cb_2029_replacement_debt_cash_interest_oku
- 0
- 2024cb_contractual_conversion_window_end
2029-09-24
- 2024cb_actual_date_for_forecast_conversion
- 未確認
- DA_oku
- 259.86256353
- SBC_expense_in_operating_profit_oku
- 5.96721442
- SBC_noncash_addback_in_CFO_oku
- 5.96721442
- subsidiary_SBC_antidilution_share_buybacks_cash_oku
- 5.96721442
- SBC_cash_outflow_net_after_addback_oku
- 0
- working_capital_cash_investment_change_oku
- 13.84351556
- CFO_oku
- 773.899565
- investment_cash_from_associate_distributions_oku
- 2.50238024
- capex_oku
- 423.47973316
- corporate_FCF_after_subsidiary_stock_neutralization_before_parent_and_NCI_dividends_oku
- 346.95499766
- parent_dividends_issuer_oku
- 0
- parent_dividends_old_cohort_oku
- 0
- NCI_dividends_oku
- 20.56478858
- parent_buybacks_issuer_oku
- 0
- parent_buybacks_old_cohort_received_oku
- 0
- parent_shares_retired
- 0
- cohort_parent_shares_tendered
- 0
- parent_shares_issued_cash
- 0
- parent_shares_issued_existing_bond_conversion
- 0
- 2024cb_new_shares_consume_existing_conversion_rights_no_cash_oku
- 0
- parent_shares_issued_due_to_SBC
- 0
- new_debt_borrowed_to_minimum_cash_oku
- 0
- parent_equity_open_oku
- 20141.043782
- parent_equity_close_oku
- 20592.21006154
- NCI_equity_open_oku
- 2212.22146
- NCI_equity_close_oku
- 2265.10234506
- gross_interest_debt_open_oku
- 13044.8249
- gross_debt_addition_from_2024cb_discount_accretion_oku
- 1.1511649
- gross_debt_from_2024cb_accretion_pre_2029_09_24_oku
- 1.1511649
- gross_debt_from_2024cb_accretion_post_2029_09_24_on_unconverted_oku
- 0
- gross_debt_reduction_from_2024cb_conversion_oku
- 0
- gross_debt_reduction_from_2024cb_redemption_oku
- 0
- gross_debt_added_from_replacement_bond_refinancing_oku
- 0
- gross_interest_debt_close_oku
- 13045.97606491
- cash_open_oku
- 9116.140789
- cash_close_oku
- 9442.53099845
- 2024cb_conversion_is_non_cash_and_not_old_shareholder_receipt
- はい
- 2024cb_option_premium_not_added_second_time_to_parent_equity_oku
- 0
- time_deposits_amortised_cost_open_oku
- 5591.15211
- time_deposits_amortised_cost_close_oku
- 5591.15211
- rough_net_debt_after_cash_and_time_deposits_oku
- -1987.70704354
- issuer_economic_shares_open
- 14076585996
- issuer_economic_shares_close
- 14076585996
- old_cohort_shares_open
- 14076585996
- old_cohort_shares_close
- 14076585996
- old_holder_fraction_close
- 1
- old_cohort_cashflows_from_period_oku
- 0
- parent_clean_surplus_difference_oku
- 2.0E-8
- investments_in_equity_method_added_again_to_terminal_EV_oku
- 0
- SBC_market_buyback_cash_cost_offset_apic_without_double_deduction
- はい
- ex_date
- 未確認
- ex_date_confirmed
- いいえ
- payment_date_assumed
- 未確認
- review_date_before_ex
- 未確認
- annual
内容を開く
- 1
内容を開く
- year
- 2027
- 売上高
- 123384.825
- 営業利益（億）
- 4676.2848675
- parent_profit_oku
- 2982.92402904
- nci_profit_oku
- 486.55830824
- sbc_expense_oku
- 38.24929575
- capex_oku
- 2714.46615
- segments_oku
内容を開く
- smart_consumer_oku
- 35098.2
- cloud_networking_oku
- 67266
- computing_oku
- 15850.8
- components_other_oku
- 5169.825
- 状態
forecast_whole_calendar_including_post_horizon_2036_remainder_if_2036
- 2
内容を開く
- year
- 2028
- 売上高
- 136019.968875
- 営業利益（億）
- 5209.56480791
- parent_profit_oku
- 3329.91141965
- nci_profit_oku
- 543.08467115
- sbc_expense_oku
- 42.16619035
- capex_oku
- 2992.43931525
- segments_oku
内容を開く
- smart_consumer_oku
- 35800.164
- cloud_networking_oku
- 78701.22
- computing_oku
- 16167.816
- components_other_oku
- 5350.768875
- 状態
forecast_whole_calendar_including_post_horizon_2036_remainder_if_2036
- 3
内容を開く
- year
- 2029
- 売上高
- 147477.76398563
- 営業利益（億）
- 5707.38946624
- parent_profit_oku
- 3652.22048138
- nci_profit_oku
- 595.34925491
- sbc_expense_oku
- 45.71810684
- capex_oku
- 3244.51080768
- segments_oku
内容を開く
- smart_consumer_oku
- 36516.16728
- cloud_networking_oku
- 88932.3786
- computing_oku
- 16491.17232
- components_other_oku
- 5538.04578562
- 状態
forecast_whole_calendar_including_post_horizon_2036_remainder_if_2036
- 4
内容を開く
- year
- 2030
- 売上高
- 158069.64213312
- 営業利益（億）
- 6180.52300741
- parent_profit_oku
- 3962.57962096
- nci_profit_oku
- 645.07110109
- sbc_expense_oku
- 49.00158906
- capex_oku
- 3477.53212693
- segments_oku
内容を開く
- smart_consumer_oku
- 37246.4906256
- cloud_networking_oku
- 98270.278353
- computing_oku
- 16820.9957664
- components_other_oku
- 5731.87738812
- 状態
forecast_whole_calendar_including_post_horizon_2036_remainder_if_2036
- 5
内容を開く
- year
- 2031
- 売上高
- 168195.93262132
- 営業利益（億）
- 6643.73933854
- parent_profit_oku
- 4265.1717157
- nci_profit_oku
- 694.3302793
- sbc_expense_oku
- 52.14073911
- capex_oku
- 3700.31051767
- segments_oku
内容を開く
- smart_consumer_oku
- 37991.42043811
- cloud_networking_oku
- 107114.60340477
- computing_oku
- 17157.41568173
- components_other_oku
- 5932.49309671
- 状態
forecast_whole_calendar_including_post_horizon_2036_remainder_if_2036
- 6
内容を開く
- year
- 2032
- 売上高
- 178075.71487448
- 営業利益（億）
- 7105.22102349
- parent_profit_oku
- 4568.00261772
- nci_profit_oku
- 743.62833312
- sbc_expense_oku
- 55.20347161
- capex_oku
- 3917.66572724
- segments_oku
内容を開く
- smart_consumer_oku
- 38751.24884687
- cloud_networking_oku
- 115683.77167715
- computing_oku
- 17500.56399536
- components_other_oku
- 6140.13035509
- 状態
forecast_whole_calendar_including_post_horizon_2036_remainder_if_2036
- 7
内容を開く
- year
- 2033
- 売上高
- 186935.10085277
- 営業利益（億）
- 7533.48456437
- parent_profit_oku
- 4850.14579612
- nci_profit_oku
- 789.55861797
- sbc_expense_oku
- 57.94988126
- capex_oku
- 4112.57221876
- segments_oku
内容を開く
- smart_consumer_oku
- 39526.27382381
- cloud_networking_oku
- 123203.21683617
- computing_oku
- 17850.57527527
- components_other_oku
- 6355.03491752
- 状態
forecast_whole_calendar_including_post_horizon_2036_remainder_if_2036
- 8
内容を開く
- year
- 2034
- 売上高
- 195081.24098285
- 営業利益（億）
- 7939.806508
- parent_profit_oku
- 5119.83684777
- nci_profit_oku
- 833.46181243
- sbc_expense_oku
- 60.4751847
- capex_oku
- 4291.78730162
- segments_oku
内容を開く
- smart_consumer_oku
- 40316.79930029
- cloud_networking_oku
- 129979.39376216
- computing_oku
- 18207.58678078
- components_other_oku
- 6577.46113963
- 状態
forecast_whole_calendar_including_post_horizon_2036_remainder_if_2036
- 9
内容を開く
- year
- 2035
- 売上高
- 202980.90953247
- 営業利益（億）
- 8342.51538178
- parent_profit_oku
- 5388.8090573
- nci_profit_oku
- 877.24798607
- sbc_expense_oku
- 62.92408196
- capex_oku
- 4465.58000971
- segments_oku
内容を開く
- smart_consumer_oku
- 41123.13528629
- cloud_networking_oku
- 136478.36345026
- computing_oku
- 18571.73851639
- components_other_oku
- 6807.67227952
- 状態
forecast_whole_calendar_including_post_horizon_2036_remainder_if_2036
- 10
内容を開く
- year
- 2036
- 売上高
- 210554.60189357
- 営業利益（億）
- 8738.01597858
- parent_profit_oku
- 5654.20972696
- nci_profit_oku
- 920.45274625
- sbc_expense_oku
- 65.27192659
- capex_oku
- 4632.20124166
- segments_oku
内容を開く
- smart_consumer_oku
- 41945.59799202
- cloud_networking_oku
- 142619.88980553
- computing_oku
- 18943.17328672
- components_other_oku
- 7045.9408093
- 状態
forecast_whole_calendar_including_post_horizon_2036_remainder_if_2036
- annual_ledger_rows
内容を開く
- 1
内容を開く
- calendar_year
- 2026
- period_start
2026-11-07
- 期間末
2026-12-31
- partial_period
- はい
- period_span_actual_days
- 55
- 状態
forecast_not_reported
- period_label
2026-11-07_to_2026-12-31_initial_partial
- consolidated_revenue_oku
- 19249.07878
- segment_revenues_oku
内容を開く
- smart_consumer_oku
- 6004.44374387
- cloud_networking_oku
- 9884.84713626
- computing_oku
- 2643.67468724
- components_other_oku
- 716.11321264
- operating_profit_after_SBC_oku
- 733.02928644
- operating_margin_after_SBC
- 0.03808127
- profit_consolidated_after_tax_oku
- 524.61195347
- profit_attributable_to_parent_after_SBC_oku
- 451.16627998
- profit_attributable_to_NCI_oku
- 73.44567349
- profit_NCI_reconciliation_oku
- 0
- net_finance_income_and_costs_oku
- -47.71582873
- associates_equity_method_profit_in_earnings_oku
- 3.84981576
- associate_cash_dividends_to_group_oku
- 2.50238024
- cashflow_equity_method_noncash_reversal_oku
- -3.84981576
- 2024cb_discount_amortization_noncash_interest_expensed_oku
- 1.1511649
- 2024cb_interest_addback_in_CFO_oku
- 1.1511649
- 2024cb_future_equity_conversion_share_option_reserve_previously_booked_oku
- 38.40462
- 2024cb_liability_open_oku
- 201.38177
- 2024cb_liability_close_oku
- 202.53293491
- 2024cb_liability_converted_at_maturity_oku
- 0
- 2024cb_liability_CONVERTED_at_2029_09_24_book_oku
- 0
- 2024cb_nominal_for_shares_2029_09_24_oku
- 0
- 2024cb_unamortized_discount_on_converted_shares_oku
- 0
- 2024cb_discount_before_conversion_date_oku
- 1.1511649
- 2024cb_discount_after_conversion_on_remaining_debt_oku
- 0
- 2024cb_liability_redeemed_at_maturity_oku
- 0
- 2024cb_cash_redemption_oku
- 0
- 2024cb_replacement_borrowing_cash_proceeds_oku
- 0
- 2024cb_replacement_borrowing_balance_close_oku
- 0
- 2024cb_existing_option_reserve_reclass_share_premium_oku
- 0
- 2024cb_existing_option_reserve_reclass_lapse_oku
- 0
- 2024cb_remaining_unexercised_option_reserve_close_oku
- 38.40462
- 2024cb_option_reserve_cumulative_transfer_to_share_premium_oku
- 0
- 2024cb_option_reserve_cumulative_reclass_lapsed_oku
- 0
- 2024cb_option_reserve_increment_to_total_parent_equity_oku
- 0
- 2024cb_2029_replacement_debt_cash_interest_oku
- 0
- 2024cb_contractual_conversion_window_end
2029-09-24
- 2024cb_actual_date_for_forecast_conversion
- 未確認
- DA_oku
- 259.86256353
- SBC_expense_in_operating_profit_oku
- 5.96721442
- SBC_noncash_addback_in_CFO_oku
- 5.96721442
- subsidiary_SBC_antidilution_share_buybacks_cash_oku
- 5.96721442
- SBC_cash_outflow_net_after_addback_oku
- 0
- working_capital_cash_investment_change_oku
- 13.84351556
- CFO_oku
- 773.899565
- investment_cash_from_associate_distributions_oku
- 2.50238024
- capex_oku
- 423.47973316
- corporate_FCF_after_subsidiary_stock_neutralization_before_parent_and_NCI_dividends_oku
- 346.95499766
- parent_dividends_issuer_oku
- 0
- parent_dividends_old_cohort_oku
- 0
- NCI_dividends_oku
- 20.56478858
- parent_buybacks_issuer_oku
- 0
- parent_buybacks_old_cohort_received_oku
- 0
- parent_shares_retired
- 0
- cohort_parent_shares_tendered
- 0
- parent_shares_issued_cash
- 0
- parent_shares_issued_existing_bond_conversion
- 0
- 2024cb_new_shares_consume_existing_conversion_rights_no_cash_oku
- 0
- parent_shares_issued_due_to_SBC
- 0
- new_debt_borrowed_to_minimum_cash_oku
- 0
- parent_equity_open_oku
- 20141.043782
- parent_equity_close_oku
- 20592.21006154
- NCI_equity_open_oku
- 2212.22146
- NCI_equity_close_oku
- 2265.10234506
- gross_interest_debt_open_oku
- 13044.8249
- gross_debt_addition_from_2024cb_discount_accretion_oku
- 1.1511649
- gross_debt_from_2024cb_accretion_pre_2029_09_24_oku
- 1.1511649
- gross_debt_from_2024cb_accretion_post_2029_09_24_on_unconverted_oku
- 0
- gross_debt_reduction_from_2024cb_conversion_oku
- 0
- gross_debt_reduction_from_2024cb_redemption_oku
- 0
- gross_debt_added_from_replacement_bond_refinancing_oku
- 0
- gross_interest_debt_close_oku
- 13045.97606491
- cash_open_oku
- 9116.140789
- cash_close_oku
- 9442.53099845
- 2024cb_conversion_is_non_cash_and_not_old_shareholder_receipt
- はい
- 2024cb_option_premium_not_added_second_time_to_parent_equity_oku
- 0
- time_deposits_amortised_cost_open_oku
- 5591.15211
- time_deposits_amortised_cost_close_oku
- 5591.15211
- rough_net_debt_after_cash_and_time_deposits_oku
- -1987.70704354
- issuer_economic_shares_open
- 14076585996
- issuer_economic_shares_close
- 14076585996
- old_cohort_shares_open
- 14076585996
- old_cohort_shares_close
- 14076585996
- old_holder_fraction_close
- 1
- old_cohort_cashflows_from_period_oku
- 0
- parent_clean_surplus_difference_oku
- 2.0E-8
- investments_in_equity_method_added_again_to_terminal_EV_oku
- 0
- SBC_market_buyback_cash_cost_offset_apic_without_double_deduction
- はい
- ex_date
- 未確認
- ex_date_confirmed
- いいえ
- payment_date_assumed
- 未確認
- review_date_before_ex
- 未確認
- 2
内容を開く
- calendar_year
- 2027
- period_start
2027-01-01
- 期間末
2027-12-31
- partial_period
- いいえ
- period_span_actual_days
- 365
- 状態
forecast_not_reported
- period_label
2027_2035_calendar_full_year
- consolidated_revenue_oku
- 123384.825
- segment_revenues_oku
内容を開く
- smart_consumer_oku
- 35098.2
- cloud_networking_oku
- 67266
- computing_oku
- 15850.8
- components_other_oku
- 5169.825
- operating_profit_after_SBC_oku
- 4676.2848675
- operating_margin_after_SBC
- 0.0379
- profit_consolidated_after_tax_oku
- 3469.48233728
- profit_attributable_to_parent_after_SBC_oku
- 2982.92402904
- profit_attributable_to_NCI_oku
- 486.55830824
- profit_NCI_reconciliation_oku
- 0
- net_finance_income_and_costs_oku
- -148.19197648
- associates_equity_method_profit_in_earnings_oku
- 24.676965
- associate_cash_dividends_to_group_oku
- 16.04002725
- cashflow_equity_method_noncash_reversal_oku
- -24.676965
- 2024cb_discount_amortization_noncash_interest_expensed_oku
- 7.80809227
- 2024cb_interest_addback_in_CFO_oku
- 7.80809227
- 2024cb_future_equity_conversion_share_option_reserve_previously_booked_oku
- 38.40462
- 2024cb_liability_open_oku
- 202.532935
- 2024cb_liability_close_oku
- 210.34102718
- 2024cb_liability_converted_at_maturity_oku
- 0
- 2024cb_liability_CONVERTED_at_2029_09_24_book_oku
- 0
- 2024cb_nominal_for_shares_2029_09_24_oku
- 0
- 2024cb_unamortized_discount_on_converted_shares_oku
- 0
- 2024cb_discount_before_conversion_date_oku
- 7.80809227
- 2024cb_discount_after_conversion_on_remaining_debt_oku
- 0
- 2024cb_liability_redeemed_at_maturity_oku
- 0
- 2024cb_cash_redemption_oku
- 0
- 2024cb_replacement_borrowing_cash_proceeds_oku
- 0
- 2024cb_replacement_borrowing_balance_close_oku
- 0
- 2024cb_existing_option_reserve_reclass_share_premium_oku
- 0
- 2024cb_existing_option_reserve_reclass_lapse_oku
- 0
- 2024cb_remaining_unexercised_option_reserve_close_oku
- 38.40462
- 2024cb_option_reserve_cumulative_transfer_to_share_premium_oku
- 0
- 2024cb_option_reserve_cumulative_reclass_lapsed_oku
- 0
- 2024cb_option_reserve_increment_to_total_parent_equity_oku
- 0
- 2024cb_2029_replacement_debt_cash_interest_oku
- 0
- 2024cb_contractual_conversion_window_end
2029-09-24
- 2024cb_actual_date_for_forecast_conversion
- 未確認
- DA_oku
- 1665.6951375
- SBC_expense_in_operating_profit_oku
- 38.24929575
- SBC_noncash_addback_in_CFO_oku
- 38.24929575
- subsidiary_SBC_antidilution_share_buybacks_cash_oku
- 38.24929575
- SBC_cash_outflow_net_after_addback_oku
- 0
- working_capital_cash_investment_change_oku
- 1300.406625
- CFO_oku
- 3856.1512728
- investment_cash_from_associate_distributions_oku
- 16.04002725
- capex_oku
- 2714.46615
- corporate_FCF_after_subsidiary_stock_neutralization_before_parent_and_NCI_dividends_oku
- 1119.4758543
- parent_dividends_issuer_oku
- 1305.88809577
- parent_dividends_old_cohort_oku
- 1305.88809577
- NCI_dividends_oku
- 136.23632631
- parent_buybacks_issuer_oku
- 0
- parent_buybacks_old_cohort_received_oku
- 0
- parent_shares_retired
- 0
- cohort_parent_shares_tendered
- 0
- parent_shares_issued_cash
- 0
- parent_shares_issued_existing_bond_conversion
- 0
- 2024cb_new_shares_consume_existing_conversion_rights_no_cash_oku
- 0
- parent_shares_issued_due_to_SBC
- 0
- new_debt_borrowed_to_minimum_cash_oku
- 0
- parent_equity_open_oku
- 20592.210062
- parent_equity_close_oku
- 22269.24599481
- NCI_equity_open_oku
- 2265.102345
- NCI_equity_close_oku
- 2615.42432699
- gross_interest_debt_open_oku
- 13045.976065
- gross_debt_addition_from_2024cb_discount_accretion_oku
- 7.80809227
- gross_debt_from_2024cb_accretion_pre_2029_09_24_oku
- 7.80809227
- gross_debt_from_2024cb_accretion_post_2029_09_24_on_unconverted_oku
- 0
- gross_debt_reduction_from_2024cb_conversion_oku
- 0
- gross_debt_reduction_from_2024cb_redemption_oku
- 0
- gross_debt_added_from_replacement_bond_refinancing_oku
- 0
- gross_interest_debt_close_oku
- 13053.78415718
- cash_open_oku
- 9442.530998
- cash_close_oku
- 9119.88243067
- 2024cb_conversion_is_non_cash_and_not_old_shareholder_receipt
- はい
- 2024cb_option_premium_not_added_second_time_to_parent_equity_oku
- 0
- time_deposits_amortised_cost_open_oku
- 5591.15211
- time_deposits_amortised_cost_close_oku
- 5591.15211
- rough_net_debt_after_cash_and_time_deposits_oku
- -1657.25038349
- issuer_economic_shares_open
- 14076585996
- issuer_economic_shares_close
- 14076585996
- old_cohort_shares_open
- 14076585996
- old_cohort_shares_close
- 14076585996
- old_holder_fraction_close
- 1
- old_cohort_cashflows_from_period_oku
- 1305.88809577
- parent_clean_surplus_difference_oku
- -2.7E-7
- investments_in_equity_method_added_again_to_terminal_EV_oku
- 0
- SBC_market_buyback_cash_cost_offset_apic_without_double_deduction
- はい
- ex_date
2027-07-02
- ex_date_confirmed
- いいえ
- payment_date_assumed
2027-08-02
- review_date_before_ex
2027-06-11
- 3
内容を開く
- calendar_year
- 2028
- period_start
2028-01-01
- 期間末
2028-12-31
- partial_period
- いいえ
- period_span_actual_days
- 366
- 状態
forecast_not_reported
- period_label
2027_2035_calendar_full_year
- consolidated_revenue_oku
- 136019.968875
- segment_revenues_oku
内容を開く
- smart_consumer_oku
- 35800.164
- cloud_networking_oku
- 78701.22
- computing_oku
- 16167.816
- components_other_oku
- 5350.768875
- operating_profit_after_SBC_oku
- 5209.56480791
- operating_margin_after_SBC
- 0.0383
- profit_consolidated_after_tax_oku
- 3872.9960908
- profit_attributable_to_parent_after_SBC_oku
- 3329.91141965
- profit_attributable_to_NCI_oku
- 543.08467115
- profit_NCI_reconciliation_oku
- -0
- net_finance_income_and_costs_oku
- -154.32331068
- associates_equity_method_profit_in_earnings_oku
- 27.20399378
- associate_cash_dividends_to_group_oku
- 17.68259595
- cashflow_equity_method_noncash_reversal_oku
- -27.20399378
- 2024cb_discount_amortization_noncash_interest_expensed_oku
- 8.13175225
- 2024cb_interest_addback_in_CFO_oku
- 8.13175225
- 2024cb_future_equity_conversion_share_option_reserve_previously_booked_oku
- 38.40462
- 2024cb_liability_open_oku
- 210.341027
- 2024cb_liability_close_oku
- 218.47277943
- 2024cb_liability_converted_at_maturity_oku
- 0
- 2024cb_liability_CONVERTED_at_2029_09_24_book_oku
- 0
- 2024cb_nominal_for_shares_2029_09_24_oku
- 0
- 2024cb_unamortized_discount_on_converted_shares_oku
- 0
- 2024cb_discount_before_conversion_date_oku
- 8.13175225
- 2024cb_discount_after_conversion_on_remaining_debt_oku
- 0
- 2024cb_liability_redeemed_at_maturity_oku
- 0
- 2024cb_cash_redemption_oku
- 0
- 2024cb_replacement_borrowing_cash_proceeds_oku
- 0
- 2024cb_replacement_borrowing_balance_close_oku
- 0
- 2024cb_existing_option_reserve_reclass_share_premium_oku
- 0
- 2024cb_existing_option_reserve_reclass_lapse_oku
- 0
- 2024cb_remaining_unexercised_option_reserve_close_oku
- 38.40462
- 2024cb_option_reserve_cumulative_transfer_to_share_premium_oku
- 0
- 2024cb_option_reserve_cumulative_reclass_lapsed_oku
- 0
- 2024cb_option_reserve_increment_to_total_parent_equity_oku
- 0
- 2024cb_2029_replacement_debt_cash_interest_oku
- 0
- 2024cb_contractual_conversion_window_end
2029-09-24
- 2024cb_actual_date_for_forecast_conversion
- 未確認
- DA_oku
- 1836.26957981
- SBC_expense_in_operating_profit_oku
- 42.16619035
- SBC_noncash_addback_in_CFO_oku
- 42.16619035
- subsidiary_SBC_antidilution_share_buybacks_cash_oku
- 42.16619035
- SBC_cash_outflow_net_after_addback_oku
- 0
- working_capital_cash_investment_change_oku
- 1326.69010687
- CFO_oku
- 4405.66951257
- investment_cash_from_associate_distributions_oku
- 17.68259595
- capex_oku
- 2992.43931525
- corporate_FCF_after_subsidiary_stock_neutralization_before_parent_and_NCI_dividends_oku
- 1388.74660292
- parent_dividends_issuer_oku
- 1491.46201452
- parent_dividends_old_cohort_oku
- 1491.46201452
- NCI_dividends_oku
- 152.06370792
- parent_buybacks_issuer_oku
- 266.39291357
- parent_buybacks_old_cohort_received_oku
- 266.39291357
- parent_shares_retired
- 108661011.027
- cohort_parent_shares_tendered
- 108661011.027
- parent_shares_issued_cash
- 0
- parent_shares_issued_existing_bond_conversion
- 0
- 2024cb_new_shares_consume_existing_conversion_rights_no_cash_oku
- 0
- parent_shares_issued_due_to_SBC
- 0
- new_debt_borrowed_to_minimum_cash_oku
- 0
- parent_equity_open_oku
- 22269.245995
- parent_equity_close_oku
- 23841.30248637
- NCI_equity_open_oku
- 2615.424327
- NCI_equity_close_oku
- 3006.44529022
- gross_interest_debt_open_oku
- 13053.784157
- gross_debt_addition_from_2024cb_discount_accretion_oku
- 8.13175225
- gross_debt_from_2024cb_accretion_pre_2029_09_24_oku
- 8.13175225
- gross_debt_from_2024cb_accretion_post_2029_09_24_on_unconverted_oku
- 0
- gross_debt_reduction_from_2024cb_conversion_oku
- 0
- gross_debt_reduction_from_2024cb_redemption_oku
- 0
- gross_debt_added_from_replacement_bond_refinancing_oku
- 0
- gross_interest_debt_close_oku
- 13061.91590943
- cash_open_oku
- 9119.882431
- cash_close_oku
- 8598.71039757
- 2024cb_conversion_is_non_cash_and_not_old_shareholder_receipt
- はい
- 2024cb_option_premium_not_added_second_time_to_parent_equity_oku
- 0
- time_deposits_amortised_cost_open_oku
- 5591.15211
- time_deposits_amortised_cost_close_oku
- 5591.15211
- rough_net_debt_after_cash_and_time_deposits_oku
- -1127.94659814
- issuer_economic_shares_open
- 14076585996
- issuer_economic_shares_close
- 13967924984.973
- old_cohort_shares_open
- 14076585996
- old_cohort_shares_close
- 13967924984.973
- old_holder_fraction_close
- 1
- old_cohort_cashflows_from_period_oku
- 1757.85492809
- parent_clean_surplus_difference_oku
- -5.6E-7
- investments_in_equity_method_added_again_to_terminal_EV_oku
- 0
- SBC_market_buyback_cash_cost_offset_apic_without_double_deduction
- はい
- ex_date
2028-06-30
- ex_date_confirmed
- いいえ
- payment_date_assumed
2028-07-31
- review_date_before_ex
2028-06-09
- 4
内容を開く
- calendar_year
- 2029
- period_start
2029-01-01
- 期間末
2029-12-31
- partial_period
- いいえ
- period_span_actual_days
- 365
- 状態
forecast_not_reported
- period_label
2027_2035_calendar_full_year
- consolidated_revenue_oku
- 147477.76398563
- segment_revenues_oku
内容を開く
- smart_consumer_oku
- 36516.16728
- cloud_networking_oku
- 88932.3786
- computing_oku
- 16491.17232
- components_other_oku
- 5538.04578562
- operating_profit_after_SBC_oku
- 5707.38946624
- operating_margin_after_SBC
- 0.0387
- profit_consolidated_after_tax_oku
- 4247.56973629
- profit_attributable_to_parent_after_SBC_oku
- 3652.22048138
- profit_attributable_to_NCI_oku
- 595.34925491
- profit_NCI_reconciliation_oku
- 0
- net_finance_income_and_costs_oku
- -162.72524769
- associates_equity_method_profit_in_earnings_oku
- 29.4955528
- associate_cash_dividends_to_group_oku
- 19.17210932
- cashflow_equity_method_noncash_reversal_oku
- -29.4955528
- 2024cb_discount_amortization_noncash_interest_expensed_oku
- 6.48018633
- 2024cb_interest_addback_in_CFO_oku
- 6.48018633
- 2024cb_future_equity_conversion_share_option_reserve_previously_booked_oku
- 38.40462
- 2024cb_liability_open_oku
- 218.472779
- 2024cb_liability_close_oku
- 0
- 2024cb_liability_converted_at_maturity_oku
- 112.08696576
- 2024cb_liability_CONVERTED_at_2029_09_24_book_oku
- 112.08696576
- 2024cb_nominal_for_shares_2029_09_24_oku
- 112.436
- 2024cb_unamortized_discount_on_converted_shares_oku
- 0.34903424
- 2024cb_discount_before_conversion_date_oku
- 6.12981724
- 2024cb_discount_after_conversion_on_remaining_debt_oku
- 0.35036909
- 2024cb_liability_redeemed_at_maturity_oku
- 112.866
- 2024cb_cash_redemption_oku
- 112.866
- 2024cb_replacement_borrowing_cash_proceeds_oku
- 112.866
- 2024cb_replacement_borrowing_balance_close_oku
- 112.866
- 2024cb_existing_option_reserve_reclass_share_premium_oku
- 19.16566144
- 2024cb_existing_option_reserve_reclass_lapse_oku
- 19.23895856
- 2024cb_remaining_unexercised_option_reserve_close_oku
- 0
- 2024cb_option_reserve_cumulative_transfer_to_share_premium_oku
- 19.16566144
- 2024cb_option_reserve_cumulative_reclass_lapsed_oku
- 19.23895856
- 2024cb_option_reserve_increment_to_total_parent_equity_oku
- 0
- 2024cb_2029_replacement_debt_cash_interest_oku
- 0.67240634
- 2024cb_contractual_conversion_window_end
2029-09-24
- 2024cb_actual_date_for_forecast_conversion
2029-09-24
- DA_oku
- 1990.94981381
- SBC_expense_in_operating_profit_oku
- 45.71810684
- SBC_noncash_addback_in_CFO_oku
- 45.71810684
- subsidiary_SBC_antidilution_share_buybacks_cash_oku
- 45.71810684
- SBC_cash_outflow_net_after_addback_oku
- 0
- working_capital_cash_investment_change_oku
- 1203.06848662
- CFO_oku
- 5058.15380384
- investment_cash_from_associate_distributions_oku
- 19.17210932
- capex_oku
- 3244.51080768
- corporate_FCF_after_subsidiary_stock_neutralization_before_parent_and_NCI_dividends_oku
- 1787.09699864
- parent_dividends_issuer_oku
- 1664.95570982
- parent_dividends_old_cohort_oku
- 1664.95570982
- NCI_dividends_oku
- 166.69779137
- parent_buybacks_issuer_oku
- 292.17763851
- parent_buybacks_old_cohort_received_oku
- 291.34331754
- parent_shares_retired
- 114046446.507
- cohort_parent_shares_tendered
- 113720783.865
- parent_shares_issued_cash
- 0
- parent_shares_issued_existing_bond_conversion
- 40000000
- 2024cb_new_shares_consume_existing_conversion_rights_no_cash_oku
- 0
- parent_shares_issued_due_to_SBC
- 0
- new_debt_borrowed_to_minimum_cash_oku
- 0
- parent_equity_open_oku
- 23841.302486
- parent_equity_close_oku
- 25648.47658517
- NCI_equity_open_oku
- 3006.44529
- NCI_equity_close_oku
- 3435.09675375
- gross_interest_debt_open_oku
- 13061.915909
- gross_debt_addition_from_2024cb_discount_accretion_oku
- 6.48018633
- gross_debt_from_2024cb_accretion_pre_2029_09_24_oku
- 6.12981724
- gross_debt_from_2024cb_accretion_post_2029_09_24_on_unconverted_oku
- 0.35036909
- gross_debt_reduction_from_2024cb_conversion_oku
- 112.08696576
- gross_debt_reduction_from_2024cb_redemption_oku
- 112.866
- gross_debt_added_from_replacement_bond_refinancing_oku
- 112.866
- gross_interest_debt_close_oku
- 12956.30913
- cash_open_oku
- 8598.710398
- cash_close_oku
- 8261.97625651
- 2024cb_conversion_is_non_cash_and_not_old_shareholder_receipt
- はい
- 2024cb_option_premium_not_added_second_time_to_parent_equity_oku
- 0
- time_deposits_amortised_cost_open_oku
- 5591.15211
- time_deposits_amortised_cost_close_oku
- 5591.15211
- rough_net_debt_after_cash_and_time_deposits_oku
- -896.81923651
- issuer_economic_shares_open
- 13967924984.973
- issuer_economic_shares_close
- 13893878538.467
- old_cohort_shares_open
- 13967924984.973
- old_cohort_shares_close
- 13854204201.109
- old_holder_fraction_close
- 0.9971444735717
- old_cohort_cashflows_from_period_oku
- 1956.29902737
- parent_clean_surplus_difference_oku
- 1.9E-7
- investments_in_equity_method_added_again_to_terminal_EV_oku
- 0
- SBC_market_buyback_cash_cost_offset_apic_without_double_deduction
- はい
- ex_date
2029-07-02
- ex_date_confirmed
- いいえ
- payment_date_assumed
2029-07-31
- review_date_before_ex
2029-06-11
- 5
内容を開く
- calendar_year
- 2030
- period_start
2030-01-01
- 期間末
2030-12-31
- partial_period
- いいえ
- period_span_actual_days
- 365
- 状態
forecast_not_reported
- period_label
2027_2035_calendar_full_year
- consolidated_revenue_oku
- 158069.64213312
- segment_revenues_oku
内容を開く
- smart_consumer_oku
- 37246.4906256
- cloud_networking_oku
- 98270.278353
- computing_oku
- 16820.9957664
- components_other_oku
- 5731.87738812
- operating_profit_after_SBC_oku
- 6180.52300741
- operating_margin_after_SBC
- 0.0391
- profit_consolidated_after_tax_oku
- 4607.65072205
- profit_attributable_to_parent_after_SBC_oku
- 3962.57962096
- profit_attributable_to_NCI_oku
- 645.07110109
- profit_NCI_reconciliation_oku
- -0
- net_finance_income_and_costs_oku
- -165.24558156
- associates_equity_method_profit_in_earnings_oku
- 31.61392843
- associate_cash_dividends_to_group_oku
- 20.54905348
- cashflow_equity_method_noncash_reversal_oku
- -31.61392843
- 2024cb_discount_amortization_noncash_interest_expensed_oku
- 0
- 2024cb_interest_addback_in_CFO_oku
- 0
- 2024cb_future_equity_conversion_share_option_reserve_previously_booked_oku
- 38.40462
- 2024cb_liability_open_oku
- 0
- 2024cb_liability_close_oku
- 0
- 2024cb_liability_converted_at_maturity_oku
- 0
- 2024cb_liability_CONVERTED_at_2029_09_24_book_oku
- 0
- 2024cb_nominal_for_shares_2029_09_24_oku
- 0
- 2024cb_unamortized_discount_on_converted_shares_oku
- 0
- 2024cb_discount_before_conversion_date_oku
- 0
- 2024cb_discount_after_conversion_on_remaining_debt_oku
- 0
- 2024cb_liability_redeemed_at_maturity_oku
- 0
- 2024cb_cash_redemption_oku
- 0
- 2024cb_replacement_borrowing_cash_proceeds_oku
- 0
- 2024cb_replacement_borrowing_balance_close_oku
- 112.866
- 2024cb_existing_option_reserve_reclass_share_premium_oku
- 0
- 2024cb_existing_option_reserve_reclass_lapse_oku
- 0
- 2024cb_remaining_unexercised_option_reserve_close_oku
- 0
- 2024cb_option_reserve_cumulative_transfer_to_share_premium_oku
- 19.16566144
- 2024cb_option_reserve_cumulative_reclass_lapsed_oku
- 19.23895856
- 2024cb_option_reserve_increment_to_total_parent_equity_oku
- 0
- 2024cb_2029_replacement_debt_cash_interest_oku
- 0
- 2024cb_contractual_conversion_window_end
2029-09-24
- 2024cb_actual_date_for_forecast_conversion
- 未確認
- DA_oku
- 2133.9401688
- SBC_expense_in_operating_profit_oku
- 49.00158906
- SBC_noncash_addback_in_CFO_oku
- 49.00158906
- subsidiary_SBC_antidilution_share_buybacks_cash_oku
- 49.00158906
- SBC_cash_outflow_net_after_addback_oku
- 0
- working_capital_cash_investment_change_oku
- 1112.14720549
- CFO_oku
- 5646.83134599
- investment_cash_from_associate_distributions_oku
- 20.54905348
- capex_oku
- 3477.53212693
- corporate_FCF_after_subsidiary_stock_neutralization_before_parent_and_NCI_dividends_oku
- 2140.84668348
- parent_dividends_issuer_oku
- 1826.11024069
- parent_dividends_old_cohort_oku
- 1820.89573464
- NCI_dividends_oku
- 180.6199083
- parent_buybacks_issuer_oku
- 317.00636968
- parent_buybacks_old_cohort_received_oku
- 316.10114961
- parent_shares_retired
- 118409482.086
- cohort_parent_shares_tendered
- 118071360.681
- parent_shares_issued_cash
- 0
- parent_shares_issued_existing_bond_conversion
- 0
- 2024cb_new_shares_consume_existing_conversion_rights_no_cash_oku
- 0
- parent_shares_issued_due_to_SBC
- 0
- new_debt_borrowed_to_minimum_cash_oku
- 0
- parent_equity_open_oku
- 25648.476585
- parent_equity_close_oku
- 27467.93959577
- NCI_equity_open_oku
- 3435.096754
- NCI_equity_close_oku
- 3899.54794654
- gross_interest_debt_open_oku
- 12956.30913
- gross_debt_addition_from_2024cb_discount_accretion_oku
- 0
- gross_debt_from_2024cb_accretion_pre_2029_09_24_oku
- 0
- gross_debt_from_2024cb_accretion_post_2029_09_24_on_unconverted_oku
- 0
- gross_debt_reduction_from_2024cb_conversion_oku
- 0
- gross_debt_reduction_from_2024cb_redemption_oku
- 0
- gross_debt_added_from_replacement_bond_refinancing_oku
- 0
- gross_interest_debt_close_oku
- 12956.30913
- cash_open_oku
- 8261.976257
- cash_close_oku
- 8079.08642131
- 2024cb_conversion_is_non_cash_and_not_old_shareholder_receipt
- はい
- 2024cb_option_premium_not_added_second_time_to_parent_equity_oku
- 0
- time_deposits_amortised_cost_open_oku
- 5591.15211
- time_deposits_amortised_cost_close_oku
- 5591.15211
- rough_net_debt_after_cash_and_time_deposits_oku
- -713.92940131
- issuer_economic_shares_open
- 13893878538.467
- issuer_economic_shares_close
- 13775469056.38
- old_cohort_shares_open
- 13854204201.109
- old_cohort_shares_close
- 13736132840.428
- old_holder_fraction_close
- 0.9971444735717
- old_cohort_cashflows_from_period_oku
- 2136.99688425
- parent_clean_surplus_difference_oku
- 4.1E-7
- investments_in_equity_method_added_again_to_terminal_EV_oku
- 0
- SBC_market_buyback_cash_cost_offset_apic_without_double_deduction
- はい
- ex_date
2030-07-02
- ex_date_confirmed
- いいえ
- payment_date_assumed
2030-07-31
- review_date_before_ex
2030-06-11
- 6
内容を開く
- calendar_year
- 2031
- period_start
2031-01-01
- 期間末
2031-12-31
- partial_period
- いいえ
- period_span_actual_days
- 365
- 状態
forecast_not_reported
- period_label
2027_2035_calendar_full_year
- consolidated_revenue_oku
- 168195.93262132
- segment_revenues_oku
内容を開く
- smart_consumer_oku
- 37991.42043811
- cloud_networking_oku
- 107114.60340477
- computing_oku
- 17157.41568173
- components_other_oku
- 5932.49309671
- operating_profit_after_SBC_oku
- 6643.73933854
- operating_margin_after_SBC
- 0.0395
- profit_consolidated_after_tax_oku
- 4959.501995
- profit_attributable_to_parent_after_SBC_oku
- 4265.1717157
- profit_attributable_to_NCI_oku
- 694.3302793
- profit_NCI_reconciliation_oku
- 0
- net_finance_income_and_costs_oku
- -168.5375986
- associates_equity_method_profit_in_earnings_oku
- 33.63918652
- associate_cash_dividends_to_group_oku
- 21.86547124
- cashflow_equity_method_noncash_reversal_oku
- -33.63918652
- 2024cb_discount_amortization_noncash_interest_expensed_oku
- 0
- 2024cb_interest_addback_in_CFO_oku
- 0
- 2024cb_future_equity_conversion_share_option_reserve_previously_booked_oku
- 38.40462
- 2024cb_liability_open_oku
- 0
- 2024cb_liability_close_oku
- 0
- 2024cb_liability_converted_at_maturity_oku
- 0
- 2024cb_liability_CONVERTED_at_2029_09_24_book_oku
- 0
- 2024cb_nominal_for_shares_2029_09_24_oku
- 0
- 2024cb_unamortized_discount_on_converted_shares_oku
- 0
- 2024cb_discount_before_conversion_date_oku
- 0
- 2024cb_discount_after_conversion_on_remaining_debt_oku
- 0
- 2024cb_liability_redeemed_at_maturity_oku
- 0
- 2024cb_cash_redemption_oku
- 0
- 2024cb_replacement_borrowing_cash_proceeds_oku
- 0
- 2024cb_replacement_borrowing_balance_close_oku
- 112.866
- 2024cb_existing_option_reserve_reclass_share_premium_oku
- 0
- 2024cb_existing_option_reserve_reclass_lapse_oku
- 0
- 2024cb_remaining_unexercised_option_reserve_close_oku
- 0
- 2024cb_option_reserve_cumulative_transfer_to_share_premium_oku
- 19.16566144
- 2024cb_option_reserve_cumulative_reclass_lapsed_oku
- 19.23895856
- 2024cb_option_reserve_increment_to_total_parent_equity_oku
- 0
- 2024cb_2029_replacement_debt_cash_interest_oku
- 0
- 2024cb_contractual_conversion_window_end
2029-09-24
- 2024cb_actual_date_for_forecast_conversion
- 未確認
- DA_oku
- 2270.64509039
- SBC_expense_in_operating_profit_oku
- 52.14073911
- SBC_noncash_addback_in_CFO_oku
- 52.14073911
- subsidiary_SBC_antidilution_share_buybacks_cash_oku
- 52.14073911
- SBC_cash_outflow_net_after_addback_oku
- 0
- working_capital_cash_investment_change_oku
- 1063.26050126
- CFO_oku
- 6185.38813671
- investment_cash_from_associate_distributions_oku
- 21.86547124
- capex_oku
- 3700.31051767
- corporate_FCF_after_subsidiary_stock_neutralization_before_parent_and_NCI_dividends_oku
- 2454.80235117
- parent_dividends_issuer_oku
- 1981.28981048
- parent_dividends_old_cohort_oku
- 1975.63218506
- NCI_dividends_oku
- 194.4124782
- parent_buybacks_issuer_oku
- 341.21373726
- parent_buybacks_old_cohort_received_oku
- 340.23939241
- parent_shares_retired
- 121963171.733
- cohort_parent_shares_tendered
- 121614902.673
- parent_shares_issued_cash
- 0
- parent_shares_issued_existing_bond_conversion
- 0
- 2024cb_new_shares_consume_existing_conversion_rights_no_cash_oku
- 0
- parent_shares_issued_due_to_SBC
- 0
- new_debt_borrowed_to_minimum_cash_oku
- 0
- parent_equity_open_oku
- 27467.939596
- parent_equity_close_oku
- 29410.60776373
- NCI_equity_open_oku
- 3899.547947
- NCI_equity_close_oku
- 4399.46574763
- gross_interest_debt_open_oku
- 12956.30913
- gross_debt_addition_from_2024cb_discount_accretion_oku
- 0
- gross_debt_from_2024cb_accretion_pre_2029_09_24_oku
- 0
- gross_debt_from_2024cb_accretion_post_2029_09_24_on_unconverted_oku
- 0
- gross_debt_reduction_from_2024cb_conversion_oku
- 0
- gross_debt_reduction_from_2024cb_redemption_oku
- 0
- gross_debt_added_from_replacement_bond_refinancing_oku
- 0
- gross_interest_debt_close_oku
- 12956.30913
- cash_open_oku
- 8079.086421
- cash_close_oku
- 8016.97274655
- 2024cb_conversion_is_non_cash_and_not_old_shareholder_receipt
- はい
- 2024cb_option_premium_not_added_second_time_to_parent_equity_oku
- 0
- time_deposits_amortised_cost_open_oku
- 5591.15211
- time_deposits_amortised_cost_close_oku
- 5591.15211
- rough_net_debt_after_cash_and_time_deposits_oku
- -651.81572655
- issuer_economic_shares_open
- 13775469056.38
- issuer_economic_shares_close
- 13653505884.647
- old_cohort_shares_open
- 13736132840.428
- old_cohort_shares_close
- 13614517937.755
- old_holder_fraction_close
- 0.9971444735717
- old_cohort_cashflows_from_period_oku
- 2315.87157748
- parent_clean_surplus_difference_oku
- 4.0E-8
- investments_in_equity_method_added_again_to_terminal_EV_oku
- 0
- SBC_market_buyback_cash_cost_offset_apic_without_double_deduction
- はい
- ex_date
2031-07-02
- ex_date_confirmed
- いいえ
- payment_date_assumed
2031-07-31
- review_date_before_ex
2031-06-11
- 7
内容を開く
- calendar_year
- 2032
- period_start
2032-01-01
- 期間末
2032-12-31
- partial_period
- いいえ
- period_span_actual_days
- 366
- 状態
forecast_not_reported
- period_label
2027_2035_calendar_full_year
- consolidated_revenue_oku
- 178075.71487448
- segment_revenues_oku
内容を開く
- smart_consumer_oku
- 38751.24884687
- cloud_networking_oku
- 115683.77167715
- computing_oku
- 17500.56399536
- components_other_oku
- 6140.13035509
- operating_profit_after_SBC_oku
- 7105.22102349
- operating_margin_after_SBC
- 0.0399
- profit_consolidated_after_tax_oku
- 5311.63095084
- profit_attributable_to_parent_after_SBC_oku
- 4568.00261772
- profit_attributable_to_NCI_oku
- 743.62833312
- profit_NCI_reconciliation_oku
- 0
- net_finance_income_and_costs_oku
- -169.65564474
- associates_equity_method_profit_in_earnings_oku
- 35.61514297
- associate_cash_dividends_to_group_oku
- 23.14984293
- cashflow_equity_method_noncash_reversal_oku
- -35.61514297
- 2024cb_discount_amortization_noncash_interest_expensed_oku
- 0
- 2024cb_interest_addback_in_CFO_oku
- 0
- 2024cb_future_equity_conversion_share_option_reserve_previously_booked_oku
- 38.40462
- 2024cb_liability_open_oku
- 0
- 2024cb_liability_close_oku
- 0
- 2024cb_liability_converted_at_maturity_oku
- 0
- 2024cb_liability_CONVERTED_at_2029_09_24_book_oku
- 0
- 2024cb_nominal_for_shares_2029_09_24_oku
- 0
- 2024cb_unamortized_discount_on_converted_shares_oku
- 0
- 2024cb_discount_before_conversion_date_oku
- 0
- 2024cb_discount_after_conversion_on_remaining_debt_oku
- 0
- 2024cb_liability_redeemed_at_maturity_oku
- 0
- 2024cb_cash_redemption_oku
- 0
- 2024cb_replacement_borrowing_cash_proceeds_oku
- 0
- 2024cb_replacement_borrowing_balance_close_oku
- 112.866
- 2024cb_existing_option_reserve_reclass_share_premium_oku
- 0
- 2024cb_existing_option_reserve_reclass_lapse_oku
- 0
- 2024cb_remaining_unexercised_option_reserve_close_oku
- 0
- 2024cb_option_reserve_cumulative_transfer_to_share_premium_oku
- 19.16566144
- 2024cb_option_reserve_cumulative_reclass_lapsed_oku
- 19.23895856
- 2024cb_option_reserve_increment_to_total_parent_equity_oku
- 0
- 2024cb_2029_replacement_debt_cash_interest_oku
- 0
- 2024cb_contractual_conversion_window_end
2029-09-24
- 2024cb_actual_date_for_forecast_conversion
- 未確認
- DA_oku
- 2404.02215081
- SBC_expense_in_operating_profit_oku
- 55.20347161
- SBC_noncash_addback_in_CFO_oku
- 55.20347161
- subsidiary_SBC_antidilution_share_buybacks_cash_oku
- 55.20347161
- SBC_cash_outflow_net_after_addback_oku
- 0
- working_capital_cash_investment_change_oku
- 1037.37713658
- CFO_oku
- 6697.8642937
- investment_cash_from_associate_distributions_oku
- 23.14984293
- capex_oku
- 3917.66572724
- corporate_FCF_after_subsidiary_stock_neutralization_before_parent_and_NCI_dividends_oku
- 2748.14493778
- parent_dividends_issuer_oku
- 2132.58585785
- parent_dividends_old_cohort_oku
- 2126.49620257
- NCI_dividends_oku
- 208.21593327
- parent_buybacks_issuer_oku
- 365.44020942
- parent_buybacks_old_cohort_received_oku
- 364.39668524
- parent_shares_retired
- 124997763.656
- cohort_parent_shares_tendered
- 124640829.238
- parent_shares_issued_cash
- 0
- parent_shares_issued_existing_bond_conversion
- 0
- 2024cb_new_shares_consume_existing_conversion_rights_no_cash_oku
- 0
- parent_shares_issued_due_to_SBC
- 0
- new_debt_borrowed_to_minimum_cash_oku
- 0
- parent_equity_open_oku
- 29410.607764
- parent_equity_close_oku
- 31480.58431418
- NCI_equity_open_oku
- 4399.465748
- NCI_equity_close_oku
- 4934.87814748
- gross_interest_debt_open_oku
- 12956.30913
- gross_debt_addition_from_2024cb_discount_accretion_oku
- 0
- gross_debt_from_2024cb_accretion_pre_2029_09_24_oku
- 0
- gross_debt_from_2024cb_accretion_post_2029_09_24_on_unconverted_oku
- 0
- gross_debt_reduction_from_2024cb_conversion_oku
- 0
- gross_debt_reduction_from_2024cb_redemption_oku
- 0
- gross_debt_added_from_replacement_bond_refinancing_oku
- 0
- gross_interest_debt_close_oku
- 12956.30913
- cash_open_oku
- 8016.972747
- cash_close_oku
- 8058.87568379
- 2024cb_conversion_is_non_cash_and_not_old_shareholder_receipt
- はい
- 2024cb_option_premium_not_added_second_time_to_parent_equity_oku
- 0
- time_deposits_amortised_cost_open_oku
- 5591.15211
- time_deposits_amortised_cost_close_oku
- 5591.15211
- rough_net_debt_after_cash_and_time_deposits_oku
- -693.71866379
- issuer_economic_shares_open
- 13653505884.647
- issuer_economic_shares_close
- 13528508120.991
- old_cohort_shares_open
- 13614517937.755
- old_cohort_shares_close
- 13489877108.516
- old_holder_fraction_close
- 0.9971444735717
- old_cohort_cashflows_from_period_oku
- 2490.89288781
- parent_clean_surplus_difference_oku
- -4.6E-7
- investments_in_equity_method_added_again_to_terminal_EV_oku
- 0
- SBC_market_buyback_cash_cost_offset_apic_without_double_deduction
- はい
- ex_date
2032-07-02
- ex_date_confirmed
- いいえ
- payment_date_assumed
2032-08-02
- review_date_before_ex
2032-06-11
- 8
内容を開く
- calendar_year
- 2033
- period_start
2033-01-01
- 期間末
2033-12-31
- partial_period
- いいえ
- period_span_actual_days
- 365
- 状態
forecast_not_reported
- period_label
2027_2035_calendar_full_year
- consolidated_revenue_oku
- 186935.10085277
- segment_revenues_oku
内容を開く
- smart_consumer_oku
- 39526.27382381
- cloud_networking_oku
- 123203.21683617
- computing_oku
- 17850.57527527
- components_other_oku
- 6355.03491752
- operating_profit_after_SBC_oku
- 7533.48456437
- operating_margin_after_SBC
- 0.0403
- profit_consolidated_after_tax_oku
- 5639.70441409
- profit_attributable_to_parent_after_SBC_oku
- 4850.14579612
- profit_attributable_to_NCI_oku
- 789.55861797
- profit_NCI_reconciliation_oku
- 0
- net_finance_income_and_costs_oku
- -168.90139187
- associates_equity_method_profit_in_earnings_oku
- 37.38702017
- associate_cash_dividends_to_group_oku
- 24.30156311
- cashflow_equity_method_noncash_reversal_oku
- -37.38702017
- 2024cb_discount_amortization_noncash_interest_expensed_oku
- 0
- 2024cb_interest_addback_in_CFO_oku
- 0
- 2024cb_future_equity_conversion_share_option_reserve_previously_booked_oku
- 38.40462
- 2024cb_liability_open_oku
- 0
- 2024cb_liability_close_oku
- 0
- 2024cb_liability_converted_at_maturity_oku
- 0
- 2024cb_liability_CONVERTED_at_2029_09_24_book_oku
- 0
- 2024cb_nominal_for_shares_2029_09_24_oku
- 0
- 2024cb_unamortized_discount_on_converted_shares_oku
- 0
- 2024cb_discount_before_conversion_date_oku
- 0
- 2024cb_discount_after_conversion_on_remaining_debt_oku
- 0
- 2024cb_liability_redeemed_at_maturity_oku
- 0
- 2024cb_cash_redemption_oku
- 0
- 2024cb_replacement_borrowing_cash_proceeds_oku
- 0
- 2024cb_replacement_borrowing_balance_close_oku
- 112.866
- 2024cb_existing_option_reserve_reclass_share_premium_oku
- 0
- 2024cb_existing_option_reserve_reclass_lapse_oku
- 0
- 2024cb_remaining_unexercised_option_reserve_close_oku
- 0
- 2024cb_option_reserve_cumulative_transfer_to_share_premium_oku
- 19.16566144
- 2024cb_option_reserve_cumulative_reclass_lapsed_oku
- 19.23895856
- 2024cb_option_reserve_increment_to_total_parent_equity_oku
- 0
- 2024cb_2029_replacement_debt_cash_interest_oku
- 0
- 2024cb_contractual_conversion_window_end
2029-09-24
- 2024cb_actual_date_for_forecast_conversion
- 未確認
- DA_oku
- 2523.62386151
- SBC_expense_in_operating_profit_oku
- 57.94988126
- SBC_noncash_addback_in_CFO_oku
- 57.94988126
- subsidiary_SBC_antidilution_share_buybacks_cash_oku
- 57.94988126
- SBC_cash_outflow_net_after_addback_oku
- 0
- working_capital_cash_investment_change_oku
- 930.23552772
- CFO_oku
- 7253.65560898
- investment_cash_from_associate_distributions_oku
- 24.30156311
- capex_oku
- 4112.57221876
- corporate_FCF_after_subsidiary_stock_neutralization_before_parent_and_NCI_dividends_oku
- 3107.43507206
- parent_dividends_issuer_oku
- 2284.00130886
- parent_dividends_old_cohort_oku
- 2277.47928276
- NCI_dividends_oku
- 221.07641303
- parent_buybacks_issuer_oku
- 388.01166369
- parent_buybacks_old_cohort_received_oku
- 386.90368613
- parent_shares_retired
- 127003123.56
- cohort_parent_shares_tendered
- 126640462.784
- parent_shares_issued_cash
- 0
- parent_shares_issued_existing_bond_conversion
- 0
- 2024cb_new_shares_consume_existing_conversion_rights_no_cash_oku
- 0
- parent_shares_issued_due_to_SBC
- 0
- new_debt_borrowed_to_minimum_cash_oku
- 0
- parent_equity_open_oku
- 31480.584314
- parent_equity_close_oku
- 33658.71713775
- NCI_equity_open_oku
- 4934.878147
- NCI_equity_close_oku
- 5503.36035242
- gross_interest_debt_open_oku
- 12956.30913
- gross_debt_addition_from_2024cb_discount_accretion_oku
- 0
- gross_debt_from_2024cb_accretion_pre_2029_09_24_oku
- 0
- gross_debt_from_2024cb_accretion_post_2029_09_24_on_unconverted_oku
- 0
- gross_debt_reduction_from_2024cb_conversion_oku
- 0
- gross_debt_reduction_from_2024cb_redemption_oku
- 0
- gross_debt_added_from_replacement_bond_refinancing_oku
- 0
- gross_interest_debt_close_oku
- 12956.30913
- cash_open_oku
- 8058.875684
- cash_close_oku
- 8273.22137027
- 2024cb_conversion_is_non_cash_and_not_old_shareholder_receipt
- はい
- 2024cb_option_premium_not_added_second_time_to_parent_equity_oku
- 0
- time_deposits_amortised_cost_open_oku
- 5591.15211
- time_deposits_amortised_cost_close_oku
- 5591.15211
- rough_net_debt_after_cash_and_time_deposits_oku
- -908.06435027
- issuer_economic_shares_open
- 13528508120.991
- issuer_economic_shares_close
- 13401504997.431
- old_cohort_shares_open
- 13489877108.516
- old_cohort_shares_close
- 13363236645.732
- old_holder_fraction_close
- 0.9971444735717
- old_cohort_cashflows_from_period_oku
- 2664.38296889
- parent_clean_surplus_difference_oku
- 4.3E-7
- investments_in_equity_method_added_again_to_terminal_EV_oku
- 0
- SBC_market_buyback_cash_cost_offset_apic_without_double_deduction
- はい
- ex_date
2033-07-01
- ex_date_confirmed
- いいえ
- payment_date_assumed
2033-08-01
- review_date_before_ex
2033-06-10
- 9
内容を開く
- calendar_year
- 2034
- period_start
2034-01-01
- 期間末
2034-12-31
- partial_period
- いいえ
- period_span_actual_days
- 365
- 状態
forecast_not_reported
- period_label
2027_2035_calendar_full_year
- consolidated_revenue_oku
- 195081.24098285
- segment_revenues_oku
内容を開く
- smart_consumer_oku
- 40316.79930029
- cloud_networking_oku
- 129979.39376216
- computing_oku
- 18207.58678078
- components_other_oku
- 6577.46113963
- operating_profit_after_SBC_oku
- 7939.806508
- operating_margin_after_SBC
- 0.0407
- profit_consolidated_after_tax_oku
- 5953.29866019
- profit_attributable_to_parent_after_SBC_oku
- 5119.83684777
- profit_attributable_to_NCI_oku
- 833.46181243
- profit_NCI_reconciliation_oku
- 0
- net_finance_income_and_costs_oku
- -165.04316952
- associates_equity_method_profit_in_earnings_oku
- 39.0162482
- associate_cash_dividends_to_group_oku
- 25.36056133
- cashflow_equity_method_noncash_reversal_oku
- -39.0162482
- 2024cb_discount_amortization_noncash_interest_expensed_oku
- 0
- 2024cb_interest_addback_in_CFO_oku
- 0
- 2024cb_future_equity_conversion_share_option_reserve_previously_booked_oku
- 38.40462
- 2024cb_liability_open_oku
- 0
- 2024cb_liability_close_oku
- 0
- 2024cb_liability_converted_at_maturity_oku
- 0
- 2024cb_liability_CONVERTED_at_2029_09_24_book_oku
- 0
- 2024cb_nominal_for_shares_2029_09_24_oku
- 0
- 2024cb_unamortized_discount_on_converted_shares_oku
- 0
- 2024cb_discount_before_conversion_date_oku
- 0
- 2024cb_discount_after_conversion_on_remaining_debt_oku
- 0
- 2024cb_liability_redeemed_at_maturity_oku
- 0
- 2024cb_cash_redemption_oku
- 0
- 2024cb_replacement_borrowing_cash_proceeds_oku
- 0
- 2024cb_replacement_borrowing_balance_close_oku
- 112.866
- 2024cb_existing_option_reserve_reclass_share_premium_oku
- 0
- 2024cb_existing_option_reserve_reclass_lapse_oku
- 0
- 2024cb_remaining_unexercised_option_reserve_close_oku
- 0
- 2024cb_option_reserve_cumulative_transfer_to_share_premium_oku
- 19.16566144
- 2024cb_option_reserve_cumulative_reclass_lapsed_oku
- 19.23895856
- 2024cb_option_reserve_increment_to_total_parent_equity_oku
- 0
- 2024cb_2029_replacement_debt_cash_interest_oku
- 0
- 2024cb_contractual_conversion_window_end
2029-09-24
- 2024cb_actual_date_for_forecast_conversion
- 未確認
- DA_oku
- 2633.59675327
- SBC_expense_in_operating_profit_oku
- 60.4751847
- SBC_noncash_addback_in_CFO_oku
- 60.4751847
- subsidiary_SBC_antidilution_share_buybacks_cash_oku
- 60.4751847
- SBC_cash_outflow_net_after_addback_oku
- 0
- working_capital_cash_investment_change_oku
- 855.34471366
- CFO_oku
- 7753.00963631
- investment_cash_from_associate_distributions_oku
- 25.36056133
- capex_oku
- 4291.78730162
- corporate_FCF_after_subsidiary_stock_neutralization_before_parent_and_NCI_dividends_oku
- 3426.10771131
- parent_dividends_issuer_oku
- 2425.07289806
- parent_dividends_old_cohort_oku
- 2418.14803831
- NCI_dividends_oku
- 233.36930748
- parent_buybacks_issuer_oku
- 409.58694782
- parent_buybacks_old_cohort_received_oku
- 408.41736147
- parent_shares_retired
- 128291959.87
- cohort_parent_shares_tendered
- 127925618.788
- parent_shares_issued_cash
- 0
- parent_shares_issued_existing_bond_conversion
- 0
- 2024cb_new_shares_consume_existing_conversion_rights_no_cash_oku
- 0
- parent_shares_issued_due_to_SBC
- 0
- new_debt_borrowed_to_minimum_cash_oku
- 0
- parent_equity_open_oku
- 33658.717138
- parent_equity_close_oku
- 35943.89413964
- NCI_equity_open_oku
- 5503.360352
- NCI_equity_close_oku
- 6103.45285736
- gross_interest_debt_open_oku
- 12956.30913
- gross_debt_addition_from_2024cb_discount_accretion_oku
- 0
- gross_debt_from_2024cb_accretion_pre_2029_09_24_oku
- 0
- gross_debt_from_2024cb_accretion_post_2029_09_24_on_unconverted_oku
- 0
- gross_debt_reduction_from_2024cb_conversion_oku
- 0
- gross_debt_reduction_from_2024cb_redemption_oku
- 0
- gross_debt_added_from_replacement_bond_refinancing_oku
- 0
- gross_interest_debt_close_oku
- 12956.30913
- cash_open_oku
- 8273.22137
- cash_close_oku
- 8631.29992822
- 2024cb_conversion_is_non_cash_and_not_old_shareholder_receipt
- はい
- 2024cb_option_premium_not_added_second_time_to_parent_equity_oku
- 0
- time_deposits_amortised_cost_open_oku
- 5591.15211
- time_deposits_amortised_cost_close_oku
- 5591.15211
- rough_net_debt_after_cash_and_time_deposits_oku
- -1266.14290822
- issuer_economic_shares_open
- 13401504997.431
- issuer_economic_shares_close
- 13273213037.561
- old_cohort_shares_open
- 13363236645.732
- old_cohort_shares_close
- 13235311026.944
- old_holder_fraction_close
- 0.9971444735717
- old_cohort_cashflows_from_period_oku
- 2826.56539978
- parent_clean_surplus_difference_oku
- 1.1E-7
- investments_in_equity_method_added_again_to_terminal_EV_oku
- 0
- SBC_market_buyback_cash_cost_offset_apic_without_double_deduction
- はい
- ex_date
2034-06-30
- ex_date_confirmed
- いいえ
- payment_date_assumed
2034-07-31
- review_date_before_ex
2034-06-09
- 10
内容を開く
- calendar_year
- 2035
- period_start
2035-01-01
- 期間末
2035-12-31
- partial_period
- いいえ
- period_span_actual_days
- 365
- 状態
forecast_not_reported
- period_label
2027_2035_calendar_full_year
- consolidated_revenue_oku
- 202980.90953247
- segment_revenues_oku
内容を開く
- smart_consumer_oku
- 41123.13528629
- cloud_networking_oku
- 136478.36345026
- computing_oku
- 18571.73851639
- components_other_oku
- 6807.67227952
- operating_profit_after_SBC_oku
- 8342.51538178
- operating_margin_after_SBC
- 0.0411
- profit_consolidated_after_tax_oku
- 6266.05704337
- profit_attributable_to_parent_after_SBC_oku
- 5388.8090573
- profit_attributable_to_NCI_oku
- 877.24798607
- profit_NCI_reconciliation_oku
- -0
- net_finance_income_and_costs_oku
- -158.59775547
- associates_equity_method_profit_in_earnings_oku
- 40.59618191
- associate_cash_dividends_to_group_oku
- 26.38751824
- cashflow_equity_method_noncash_reversal_oku
- -40.59618191
- 2024cb_discount_amortization_noncash_interest_expensed_oku
- 0
- 2024cb_interest_addback_in_CFO_oku
- 0
- 2024cb_future_equity_conversion_share_option_reserve_previously_booked_oku
- 38.40462
- 2024cb_liability_open_oku
- 0
- 2024cb_liability_close_oku
- 0
- 2024cb_liability_converted_at_maturity_oku
- 0
- 2024cb_liability_CONVERTED_at_2029_09_24_book_oku
- 0
- 2024cb_nominal_for_shares_2029_09_24_oku
- 0
- 2024cb_unamortized_discount_on_converted_shares_oku
- 0
- 2024cb_discount_before_conversion_date_oku
- 0
- 2024cb_discount_after_conversion_on_remaining_debt_oku
- 0
- 2024cb_liability_redeemed_at_maturity_oku
- 0
- 2024cb_cash_redemption_oku
- 0
- 2024cb_replacement_borrowing_cash_proceeds_oku
- 0
- 2024cb_replacement_borrowing_balance_close_oku
- 112.866
- 2024cb_existing_option_reserve_reclass_share_premium_oku
- 0
- 2024cb_existing_option_reserve_reclass_lapse_oku
- 0
- 2024cb_remaining_unexercised_option_reserve_close_oku
- 0
- 2024cb_option_reserve_cumulative_transfer_to_share_premium_oku
- 19.16566144
- 2024cb_option_reserve_cumulative_reclass_lapsed_oku
- 19.23895856
- 2024cb_option_reserve_increment_to_total_parent_equity_oku
- 0
- 2024cb_2029_replacement_debt_cash_interest_oku
- 0
- 2024cb_contractual_conversion_window_end
2029-09-24
- 2024cb_actual_date_for_forecast_conversion
- 未確認
- DA_oku
- 2740.24227869
- SBC_expense_in_operating_profit_oku
- 62.92408196
- SBC_noncash_addback_in_CFO_oku
- 62.92408196
- subsidiary_SBC_antidilution_share_buybacks_cash_oku
- 62.92408196
- SBC_cash_outflow_net_after_addback_oku
- 0
- working_capital_cash_investment_change_oku
- 829.46519771
- CFO_oku
- 8199.1620244
- investment_cash_from_associate_distributions_oku
- 26.38751824
- capex_oku
- 4465.58000971
- corporate_FCF_after_subsidiary_stock_neutralization_before_parent_and_NCI_dividends_oku
- 3697.04545097
- parent_dividends_issuer_oku
- 2559.91842388
- parent_dividends_old_cohort_oku
- 2552.60850917
- NCI_dividends_oku
- 245.6294361
- parent_buybacks_issuer_oku
- 431.10472458
- parent_buybacks_old_cohort_received_oku
- 429.87369365
- parent_shares_retired
- 129217050.327
- cohort_parent_shares_tendered
- 128848067.625
- parent_shares_issued_cash
- 0
- parent_shares_issued_existing_bond_conversion
- 0
- 2024cb_new_shares_consume_existing_conversion_rights_no_cash_oku
- 0
- parent_shares_issued_due_to_SBC
- 0
- new_debt_borrowed_to_minimum_cash_oku
- 0
- parent_equity_open_oku
- 35943.89414
- parent_equity_close_oku
- 38341.68004847
- NCI_equity_open_oku
- 6103.452857
- NCI_equity_close_oku
- 6735.07140734
- gross_interest_debt_open_oku
- 12956.30913
- gross_debt_addition_from_2024cb_discount_accretion_oku
- 0
- gross_debt_from_2024cb_accretion_pre_2029_09_24_oku
- 0
- gross_debt_from_2024cb_accretion_post_2029_09_24_on_unconverted_oku
- 0
- gross_debt_reduction_from_2024cb_conversion_oku
- 0
- gross_debt_reduction_from_2024cb_redemption_oku
- 0
- gross_debt_added_from_replacement_bond_refinancing_oku
- 0
- gross_interest_debt_close_oku
- 12956.30913
- cash_open_oku
- 8631.299928
- cash_close_oku
- 9091.69279462
- 2024cb_conversion_is_non_cash_and_not_old_shareholder_receipt
- はい
- 2024cb_option_premium_not_added_second_time_to_parent_equity_oku
- 0
- time_deposits_amortised_cost_open_oku
- 5591.15211
- time_deposits_amortised_cost_close_oku
- 5591.15211
- rough_net_debt_after_cash_and_time_deposits_oku
- -1726.53577462
- issuer_economic_shares_open
- 13273213037.561
- issuer_economic_shares_close
- 13143995987.234
- old_cohort_shares_open
- 13235311026.944
- old_cohort_shares_close
- 13106462959.319
- old_holder_fraction_close
- 0.9971444735717
- old_cohort_cashflows_from_period_oku
- 2982.48220282
- parent_clean_surplus_difference_oku
- -8.3E-7
- investments_in_equity_method_added_again_to_terminal_EV_oku
- 0
- SBC_market_buyback_cash_cost_offset_apic_without_double_deduction
- はい
- ex_date
2035-07-02
- ex_date_confirmed
- いいえ
- payment_date_assumed
2035-07-31
- review_date_before_ex
2035-06-11
- 11
内容を開く
- calendar_year
- 2036
- period_start
2036-01-01
- 期間末
2036-11-06
- partial_period
- はい
- period_span_actual_days
- 311
- 状態
forecast_not_reported
- period_label
2036-01-01_to_2036-11-06_terminal_partial
- consolidated_revenue_oku
- 178913.88302978
- segment_revenues_oku
内容を開く
- smart_consumer_oku
- 35642.29774732
- cloud_networking_oku
- 121187.93915169
- computing_oku
- 16096.5215633
- components_other_oku
- 5987.12456747
- operating_profit_after_SBC_oku
- 7424.92614574
- operating_margin_after_SBC
- 0.0415
- profit_consolidated_after_tax_oku
- 5586.66674636
- profit_attributable_to_parent_after_SBC_oku
- 4804.53340187
- profit_attributable_to_NCI_oku
- 782.13334449
- profit_NCI_reconciliation_oku
- 0
- net_finance_income_and_costs_oku
- -127.7230128
- associates_equity_method_profit_in_earnings_oku
- 35.78277661
- associate_cash_dividends_to_group_oku
- 23.25880479
- cashflow_equity_method_noncash_reversal_oku
- -35.78277661
- 2024cb_discount_amortization_noncash_interest_expensed_oku
- 0
- 2024cb_interest_addback_in_CFO_oku
- 0
- 2024cb_future_equity_conversion_share_option_reserve_previously_booked_oku
- 38.40462
- 2024cb_liability_open_oku
- 0
- 2024cb_liability_close_oku
- 0
- 2024cb_liability_converted_at_maturity_oku
- 0
- 2024cb_liability_CONVERTED_at_2029_09_24_book_oku
- 0
- 2024cb_nominal_for_shares_2029_09_24_oku
- 0
- 2024cb_unamortized_discount_on_converted_shares_oku
- 0
- 2024cb_discount_before_conversion_date_oku
- 0
- 2024cb_discount_after_conversion_on_remaining_debt_oku
- 0
- 2024cb_liability_redeemed_at_maturity_oku
- 0
- 2024cb_cash_redemption_oku
- 0
- 2024cb_replacement_borrowing_cash_proceeds_oku
- 0
- 2024cb_replacement_borrowing_balance_close_oku
- 112.866
- 2024cb_existing_option_reserve_reclass_share_premium_oku
- 0
- 2024cb_existing_option_reserve_reclass_lapse_oku
- 0
- 2024cb_remaining_unexercised_option_reserve_close_oku
- 0
- 2024cb_option_reserve_cumulative_transfer_to_share_premium_oku
- 19.16566144
- 2024cb_option_reserve_cumulative_reclass_lapsed_oku
- 19.23895856
- 2024cb_option_reserve_increment_to_total_parent_equity_oku
- 0
- 2024cb_2029_replacement_debt_cash_interest_oku
- 0
- 2024cb_contractual_conversion_window_end
2029-09-24
- 2024cb_actual_date_for_forecast_conversion
- 未確認
- DA_oku
- 2415.3374209
- SBC_expense_in_operating_profit_oku
- 55.46330374
- SBC_noncash_addback_in_CFO_oku
- 55.46330374
- subsidiary_SBC_antidilution_share_buybacks_cash_oku
- 55.46330374
- SBC_cash_outflow_net_after_addback_oku
- 0
- working_capital_cash_investment_change_oku
- 675.73476517
- CFO_oku
- 7345.94992923
- investment_cash_from_associate_distributions_oku
- 23.25880479
- capex_oku
- 3936.10542666
- corporate_FCF_after_subsidiary_stock_neutralization_before_parent_and_NCI_dividends_oku
- 3377.64000363
- parent_dividends_issuer_oku
- 2694.40452865
- parent_dividends_old_cohort_oku
- 2686.71058531
- NCI_dividends_oku
- 218.99733646
- parent_buybacks_issuer_oku
- 384.36267215
- parent_buybacks_old_cohort_received_oku
- 383.26511438
- parent_shares_retired
- 110245774.849
- cohort_parent_shares_tendered
- 109930965.125
- parent_shares_issued_cash
- 0
- parent_shares_issued_existing_bond_conversion
- 0
- 2024cb_new_shares_consume_existing_conversion_rights_no_cash_oku
- 0
- parent_shares_issued_due_to_SBC
- 0
- new_debt_borrowed_to_minimum_cash_oku
- 0
- parent_equity_open_oku
- 38341.680048
- parent_equity_close_oku
- 40067.44624954
- NCI_equity_open_oku
- 6735.071407
- NCI_equity_close_oku
- 7298.20741537
- gross_interest_debt_open_oku
- 12956.30913
- gross_debt_addition_from_2024cb_discount_accretion_oku
- 0
- gross_debt_from_2024cb_accretion_pre_2029_09_24_oku
- 0
- gross_debt_from_2024cb_accretion_post_2029_09_24_on_unconverted_oku
- 0
- gross_debt_reduction_from_2024cb_conversion_oku
- 0
- gross_debt_reduction_from_2024cb_redemption_oku
- 0
- gross_debt_added_from_replacement_bond_refinancing_oku
- 0
- gross_interest_debt_close_oku
- 12956.30913
- cash_open_oku
- 9091.692795
- cash_close_oku
- 9171.56826099
- 2024cb_conversion_is_non_cash_and_not_old_shareholder_receipt
- はい
- 2024cb_option_premium_not_added_second_time_to_parent_equity_oku
- 0
- time_deposits_amortised_cost_open_oku
- 5591.15211
- time_deposits_amortised_cost_close_oku
- 5591.15211
- rough_net_debt_after_cash_and_time_deposits_oku
- -1806.41124099
- issuer_economic_shares_open
- 13143995987.234
- issuer_economic_shares_close
- 13033750212.385
- old_cohort_shares_open
- 13106462959.319
- old_cohort_shares_close
- 12996531994.194
- old_holder_fraction_close
- 0.9971444735717
- old_cohort_cashflows_from_period_oku
- 3069.97569969
- parent_clean_surplus_difference_oku
- 9.3E-7
- investments_in_equity_method_added_again_to_terminal_EV_oku
- 0
- SBC_market_buyback_cash_cost_offset_apic_without_double_deduction
- はい
- ex_date
2036-07-02
- ex_date_confirmed
- いいえ
- payment_date_assumed
2036-07-31
- review_date_before_ex
2036-06-11
- terminal_partial_2036_Jan1_to_Nov6
内容を開く
- calendar_year
- 2036
- period_start
2036-01-01
- 期間末
2036-11-06
- partial_period
- はい
- period_span_actual_days
- 311
- 状態
forecast_not_reported
- period_label
2036-01-01_to_2036-11-06_terminal_partial
- consolidated_revenue_oku
- 178913.88302978
- segment_revenues_oku
内容を開く
- smart_consumer_oku
- 35642.29774732
- cloud_networking_oku
- 121187.93915169
- computing_oku
- 16096.5215633
- components_other_oku
- 5987.12456747
- operating_profit_after_SBC_oku
- 7424.92614574
- operating_margin_after_SBC
- 0.0415
- profit_consolidated_after_tax_oku
- 5586.66674636
- profit_attributable_to_parent_after_SBC_oku
- 4804.53340187
- profit_attributable_to_NCI_oku
- 782.13334449
- profit_NCI_reconciliation_oku
- 0
- net_finance_income_and_costs_oku
- -127.7230128
- associates_equity_method_profit_in_earnings_oku
- 35.78277661
- associate_cash_dividends_to_group_oku
- 23.25880479
- cashflow_equity_method_noncash_reversal_oku
- -35.78277661
- 2024cb_discount_amortization_noncash_interest_expensed_oku
- 0
- 2024cb_interest_addback_in_CFO_oku
- 0
- 2024cb_future_equity_conversion_share_option_reserve_previously_booked_oku
- 38.40462
- 2024cb_liability_open_oku
- 0
- 2024cb_liability_close_oku
- 0
- 2024cb_liability_converted_at_maturity_oku
- 0
- 2024cb_liability_CONVERTED_at_2029_09_24_book_oku
- 0
- 2024cb_nominal_for_shares_2029_09_24_oku
- 0
- 2024cb_unamortized_discount_on_converted_shares_oku
- 0
- 2024cb_discount_before_conversion_date_oku
- 0
- 2024cb_discount_after_conversion_on_remaining_debt_oku
- 0
- 2024cb_liability_redeemed_at_maturity_oku
- 0
- 2024cb_cash_redemption_oku
- 0
- 2024cb_replacement_borrowing_cash_proceeds_oku
- 0
- 2024cb_replacement_borrowing_balance_close_oku
- 112.866
- 2024cb_existing_option_reserve_reclass_share_premium_oku
- 0
- 2024cb_existing_option_reserve_reclass_lapse_oku
- 0
- 2024cb_remaining_unexercised_option_reserve_close_oku
- 0
- 2024cb_option_reserve_cumulative_transfer_to_share_premium_oku
- 19.16566144
- 2024cb_option_reserve_cumulative_reclass_lapsed_oku
- 19.23895856
- 2024cb_option_reserve_increment_to_total_parent_equity_oku
- 0
- 2024cb_2029_replacement_debt_cash_interest_oku
- 0
- 2024cb_contractual_conversion_window_end
2029-09-24
- 2024cb_actual_date_for_forecast_conversion
- 未確認
- DA_oku
- 2415.3374209
- SBC_expense_in_operating_profit_oku
- 55.46330374
- SBC_noncash_addback_in_CFO_oku
- 55.46330374
- subsidiary_SBC_antidilution_share_buybacks_cash_oku
- 55.46330374
- SBC_cash_outflow_net_after_addback_oku
- 0
- working_capital_cash_investment_change_oku
- 675.73476517
- CFO_oku
- 7345.94992923
- investment_cash_from_associate_distributions_oku
- 23.25880479
- capex_oku
- 3936.10542666
- corporate_FCF_after_subsidiary_stock_neutralization_before_parent_and_NCI_dividends_oku
- 3377.64000363
- parent_dividends_issuer_oku
- 2694.40452865
- parent_dividends_old_cohort_oku
- 2686.71058531
- NCI_dividends_oku
- 218.99733646
- parent_buybacks_issuer_oku
- 384.36267215
- parent_buybacks_old_cohort_received_oku
- 383.26511438
- parent_shares_retired
- 110245774.849
- cohort_parent_shares_tendered
- 109930965.125
- parent_shares_issued_cash
- 0
- parent_shares_issued_existing_bond_conversion
- 0
- 2024cb_new_shares_consume_existing_conversion_rights_no_cash_oku
- 0
- parent_shares_issued_due_to_SBC
- 0
- new_debt_borrowed_to_minimum_cash_oku
- 0
- parent_equity_open_oku
- 38341.680048
- parent_equity_close_oku
- 40067.44624954
- NCI_equity_open_oku
- 6735.071407
- NCI_equity_close_oku
- 7298.20741537
- gross_interest_debt_open_oku
- 12956.30913
- gross_debt_addition_from_2024cb_discount_accretion_oku
- 0
- gross_debt_from_2024cb_accretion_pre_2029_09_24_oku
- 0
- gross_debt_from_2024cb_accretion_post_2029_09_24_on_unconverted_oku
- 0
- gross_debt_reduction_from_2024cb_conversion_oku
- 0
- gross_debt_reduction_from_2024cb_redemption_oku
- 0
- gross_debt_added_from_replacement_bond_refinancing_oku
- 0
- gross_interest_debt_close_oku
- 12956.30913
- cash_open_oku
- 9091.692795
- cash_close_oku
- 9171.56826099
- 2024cb_conversion_is_non_cash_and_not_old_shareholder_receipt
- はい
- 2024cb_option_premium_not_added_second_time_to_parent_equity_oku
- 0
- time_deposits_amortised_cost_open_oku
- 5591.15211
- time_deposits_amortised_cost_close_oku
- 5591.15211
- rough_net_debt_after_cash_and_time_deposits_oku
- -1806.41124099
- issuer_economic_shares_open
- 13143995987.234
- issuer_economic_shares_close
- 13033750212.385
- old_cohort_shares_open
- 13106462959.319
- old_cohort_shares_close
- 12996531994.194
- old_holder_fraction_close
- 0.9971444735717
- old_cohort_cashflows_from_period_oku
- 3069.97569969
- parent_clean_surplus_difference_oku
- 9.3E-7
- investments_in_equity_method_added_again_to_terminal_EV_oku
- 0
- SBC_market_buyback_cash_cost_offset_apic_without_double_deduction
- はい
- ex_date
2036-07-02
- ex_date_confirmed
- いいえ
- payment_date_assumed
2036-07-31
- review_date_before_ex
2036-06-11
- 2024_CB_2029_maturity_bridge
内容を開く
- model_status
contractual terms verified; 2029 conversion/refinancing and future exchange rates assumed
- original_usd_face
- 700000000
- fixed_fx_TWD_per_USD
- 32.186
- original_TWD_face_oku
- 225.302
- h1_2026_liability_issue_proxy_oku
- 198.70737
- h1_2026_liability_issue_directly_verified_Table9
- はい
- h1_2026_existing_equity_option_reserve_oku
- 38.40462
- discount_total_2026H1_all_convertibles_oku
- 26.94551
- assumed_EIR_on_specific_2024_debt
- 0.038579118709
- unconverted_nominal_value_IF_NO_2029_CONVERSION_oku
- 225.302
- gross_future_discount_if_NO_2029_conversion_oku
- 26.59463
- total_book_discount_actually_recognized_through_2029_in_case_oku
- 26.24559576
- conversion_date_assumed
2029-09-24
- conversion_date_before_maturity_contract_verified
- はい
- conversion_nominal_share_of_debt_face_oku
- 112.436
- unamortized_discount_on_early_converted_principal_oku
- 0.34903424
- principal_debt_derecognized_for_shares_oku
- 112.08696576
- share_premium_transferred_FROM_PREEXISTING_EQUITY_oku
- 19.16566144
- unconverted_redeemed_cash_oku
- 112.866
- unconverted_refinanced_cash_proceeds_oku
- 112.866
- new_company_cash_from_conversion_oku
- 0
- old_holder_cash_from_conversion_oku
- 0
- parent_total_equity_new_increment_from_existing_option_oku
- 0
- sensitivity_comment
2027 put, 2029 conversion price and FX, refinance funding/cost not confirmed
- terminal_valuation
内容を開く
- valuation_date
2036-11-06
- forward_partial_2036_after_exit_days
- 55
- forward_2036_11_07_to_12_31_parent_earnings_oku
- 849.67632509
- forward_2036_11_07_to_12_31_required_reinvestment_oku
- 210.73725145
- forward_partial_owner_distributable_FCFE_equivalent_oku
- 638.93907364
- forward_2036_fiscal_year_projected_parent_earnings_oku
- 5654.20972696
- projected_2036_dec_31_parent_book_for_terminal_oku
- 40917.12257463
- 2027_to_2036_assumed_growth_of_revenue_by_product_category
内容を開く
- 1
- 0.2
- 2
- 0.17
- 3
- 0.13
- 4
- 0.105
- 5
- 0.09
- 6
- 0.08
- 7
- 0.065
- 8
- 0.055
- 9
- 0.05
- 10
- 0.045
- 2037_sustainable_parent_earnings_including_all_nonoperating_items_after_SBC_oku
- 5852.1070674
- 2037_required_book_equity_reinvestment_oku
- 1432.09929011
- 2037_sustainable_distributable_owner_FCFE_oku
- 4420.00777729
- terminal_long_run_growth
- 0.035
- parent_CoE
- 0.11
- 2037_Gordon_company_common_equity_value_at_2036_12_31_oku
- 58933.43703054
- terminal_asof_2036_11_06_company_parent_equity_value_oku
- 58648.49195077
- parent_terminal_company_value_before_attribution_oku
- 58648.49195077
- 親会社持分（億）
- 40067.44624954
- economic_parent_shares
- 13033750212.385
- original_old_share_cohort_at_exit
- 12996531994.194
- old_cohort_percentage_at_exit
- 0.9971444735717
- old_cohort_terminal_value_oku
- 58481.01963203
- cash_or_net_debt_separately_added_to_equity_DCF_oku
- 0
- equity_method_investment_value_separately_added_oku
- 0
- NCI_separately_subtracted_from_parent_FCFE_oku
- 0
- IFRS_SBC_expense_in_NI_before_cash_neutralization_oku
- 65.27192659
- annualized_subsidiary_share_neutralization_cash_oku
- 65.27192659
- SBC_noncash_CFO_addback_oku
- 65.27192659
- uncompensated_dilution_of_2317_from_subsidiary_SBC_shares
- 0
- no_deduct_accounting_SBC_twice
- はい
- not_a_market_PE_PBR_multiple
- はい
- valuation_formula
PV from 2036-11-06 of forecast owner-distributable 2036 remaining period plus (NI_2037 - g * projected_2036_12_31_parent_equity) / (k-g) at 2036-12-31, without separate cash, debt, investees, NCI
- risk
Negative residual distributable cash floored at zero; structural financing risk further reduces payout in stress.
- 2024_bond_maturity_liability_and_option_reserve_already_accounted_in_parent_FCFE
- はい
- preexisting_2024cb_equity_option_reserve_added_to_terminal_valuation_oku
- 0
- 2029_nonconverted_liability_replaced_by_new_debt_in_financing_line
- はい
- future_refinancing_debt_interest_included_in_2037_net_profit_assumption
- はい
- 売上高
- 178913.88302978
- 営業利益
- 7424.92614574
- 純利益
- 4804.53340187
- equity_oku
- 40067.44624954
- 期間内の親会社利益合計（億）
- 23507.20967193
- multiple
- 未確認
- market_PE_as_terminal_basis
- いいえ
- terminal_company_parent_equity_value_oku
- 58648.49195077
- 終価
- 58481.01963203
- 期間内株主受取
- 23507.20967193
- payout_dividends_old_cohort_oku
- 20320.27635794
- payout_buybacks_old_cohort_oku
- 3186.933314
- issuer_total_buybacks_oku
- 3195.29687668
- issuer_total_parent_dividends_oku
- 20365.68888859
- parent_issuer_share_count_at_2036_11_06
- 13033750212.385
- old_cohort_share_count_at_2036_11_06
- 12996531994.194
- old_cohort_ownership_ratio_at_exit
- 0.9971444735717
- cashflow_event_count
- 59
- old_holder_policy
2026-11-06 full original economic share cohort; pro rata tenders for issuer repurchases; no share purchases; third-party issuances and bond conversions dilute; sub-level SBC does not dilute 2317
- initial_old_cohort_mcap_oku
- 31601.93556102
- 現在価値（億）
- 33831.93009123
- npv_oku
- 2229.99453021
- intrinsic_price_twd
- 240.341871
- market_value_ratio
- 1.0705651249
- ten_year_annualized_irr
- 0.11944959752
- pv_cashflows_check_oku
- 13238.7648458
- pv_terminal_check_oku
- 20593.16524543
- irr_residual_oku
- -0
- share_ownership_path
内容を開く
- 1
内容を開く
- 日付
2026-12-31
- fraction
- 1
- original_old_shares
- 14076585996
- issuer_shares
- 14076585996
- 2
内容を開く
- 日付
2027-12-31
- fraction
- 1
- original_old_shares
- 14076585996
- issuer_shares
- 14076585996
- 3
内容を開く
- 日付
2028-12-31
- fraction
- 1
- original_old_shares
- 13967924984.973
- issuer_shares
- 13967924984.973
- 4
内容を開く
- 日付
2029-12-31
- fraction
- 0.997144473572
- original_old_shares
- 13854204201.109
- issuer_shares
- 13893878538.467
- 5
内容を開く
- 日付
2030-12-31
- fraction
- 0.997144473572
- original_old_shares
- 13736132840.428
- issuer_shares
- 13775469056.38
- 6
内容を開く
- 日付
2031-12-31
- fraction
- 0.997144473572
- original_old_shares
- 13614517937.755
- issuer_shares
- 13653505884.647
- 7
内容を開く
- 日付
2032-12-31
- fraction
- 0.997144473572
- original_old_shares
- 13489877108.516
- issuer_shares
- 13528508120.991
- 8
内容を開く
- 日付
2033-12-31
- fraction
- 0.997144473572
- original_old_shares
- 13363236645.732
- issuer_shares
- 13401504997.431
- 9
内容を開く
- 日付
2034-12-31
- fraction
- 0.997144473572
- original_old_shares
- 13235311026.944
- issuer_shares
- 13273213037.561
- 10
内容を開く
- 日付
2035-12-31
- fraction
- 0.997144473572
- original_old_shares
- 13106462959.319
- issuer_shares
- 13143995987.234
- 11
内容を開く
- 日付
2036-11-06
- fraction
- 0.997144473572
- original_old_shares
- 12996531994.194
- issuer_shares
- 13033750212.385
- 出典番号
内容を開く
- 1
s01
- 2
s02
- 3
s03
- 4
s04
- 5
s05
- 6
s06
- 7
s07
- 8
s08
- 9
s11
- terminal_event_review
内容を開く
- year
- 10.00136892539
- 想定日
2036-11-06
- 金額
- 58481.01963203
- 種類
terminal_residual_share_equity_value_old_cohort
- date_status
forecast
- cashflow_currency
TWD
- 金額の単位
oku_TWD
- cash_recipient
2026-11-06_original_common_shareholder_cohort
- terminal_company_parent_equity_value_oku
- 58648.49195077
- old_fraction_at_exit
- 0.9971444735717
- terminal_method
normalized_parent_FCFE_growth_reinvestment_finite_2036_stub_then_gordon_2037_plus
- this_is_capital_realisation_not_period_cash_distribution
- はい
金額の単位
oku_TWD
事業の詳細
- segments_and_revenue_definition
FY2026H1 note (31) product revenues, not profit segments: smart consumers, cloud/networking, computing, components & other
- AI_server_sales_reported_separately_oku
- 未確認
- AI_server_profit_margin_reported
- 未確認
- large_key_customer_names_and_sales_weights_in_IFRS_product_note
- 未確認
- Apple_exposure
substantial risk because smartphones and large US customers drive smart consumer cycle; precise Apple % not asserted as primary disclosed revenue
- AI_server_profitability
No company audited AI-only op margin; lower-margin assembly/AI racks scenario is a risk inference, not a reported number
- verified_order_backlog_by_product_2026Q2
- 未確認
- orders_status
Company Q2 IR described direction of customer AI/server demand and 2027 capacity, not an audited per-client booked order backlog. No fabricated backlog quantity.
- pricing_and_mix
Global OEM-EMS scale and procurement/engineering help but customer negotiating power and pass-through parts costs constrain margin
- working_capital
receivables + inventory - accounts payable; net seasonal exposure depends on customer advances, seasonality, FX
- investment_and_capex
US and other manufacturing localization, AI hardware capacity and R&D require cash capex and NWC upfront
- separate_entity_financials_verified
- 未確認
- separate_entity_financials_missing_reason
Only consolidated H1 issuer-reviewed statements were sufficiently retrieved for the pre-cutoff period; no unsupported parent-only revenue/net-asset figure fabricated
競争力の詳細
- accounting
2026 H1 consolidated, reviewed/qualified, SBC charged in IFRS operating expenses
- earnings
profit driven by thin group op margin over immense revenue, can mask volatility
- cashflow
2026H1 cash operations negative, seasonal WC and capex heavy; annual assumption not annualised mechanically
- capital_allocation
FY2026 already ex-cash dividend; future board decisions uncertain
- score_method
qualitative judgment without fabricated quantitative credit ratings
業界の詳細
- 市場
global EMS, networking and server manufacturing
- peers
Quanta, Wistron, Compal, Pegatron (comparative names only, not used in terminal multiple)
- risk
AI-capex cycle and low-margin assembly balance
- market_multiples_used_to_set_terminal
- いいえ
財務・資本配分の詳細
- IFRS_observed_H1_report_date
2026-06-30
- 親会社持分（億）
- 19079.36607
- NCI_equity_oku
- 2116.50977
- gross_interest_bearing_borrowings_ex_lease_oku
- 13045.30201
- cash_and_equivalents_oku
- 9630.02077
- current_amortized_cost_fin_assets_oku
- 5591.15211
- leases_oku
- 418.38471
- group_equity_method_investments_oku
- 2032.78997
- parent_equity_only_for_old_holder_terminal
- はい
- gross_debt_not_subtracted_a_second_time_in_parent_equity_FCFE_DCF
- はい
- time_deposits_not_assumed_all_unrestricted_cash
- はい
- debt_maturities_2026_H1_filing
内容を開く
- 2016_USD400m_2026_09_23
prior to valuation; assumed refinanced in base bridge
- 2019_USD300m_2029_03_12
rollover assumption
- 2021_USD110m_2028_08_25
rollover assumption
- 2020_USD600m_2030_10_28
rollover assumption
- 2024_USD700m_convertible_2029_10_24
partial conversion in stronger cases and rollover of remaining carrying value
- 2025_EUR650m_2031_11_04
rollover assumption
- 2025_subsidiary_convertible_due_2028_02_27
NCI subsidiary issue not parent ordinary shares
- sbc_past_observed_H1_expense_oku
- 14.13967
- parent_new_shares_from_subsidiary_level_SBC_not_assumed
- はい
- known_2026_total_dividend_and_cash_timing
2026 June 30 equity already lower by declared NT$100.932bn; July31 pays previously booked dividend payable and reduces cash only, not equity again
- 2024_parent_convertible_compound_instrument_bridge
内容を開く
- 出典番号
- 1
s03
- 2
s16
- 状態
2026H1 total and 2024/2021/2025 issue-level convertible amounts DIRECTLY VERIFIED in issuer H1 Table 9 page 5; future amortization/2029 conversion/refinancing FORECAST
- issue_date
2024-10-24
- maturity_date
2029-10-24
- contractual_end_of_conversion_period
2029-09-24
- bondholder_three_year_put_recheck
2027-10-24
- original_USD_principal
- 700000000
- fixed_TWD_USD_contract_conversion_rate
- 32.186
- TWD_face_value_oku
- 225.302
- adjusted_conversion_price_2026_07_TWD
- 281.09
- max_shares_at_2026_fixed_conversion_price
- 80152975.915
- 2026_H1_total_convertible_face_oku
- 237.11451
- 2026_H1_total_convertible_discount_oku
- 26.94551
- 2026_H1_total_convertible_net_carry_oku
- 210.169
- 2026_H1_non2024_remaining_face_oku
- 3.15151
- 2026_H1_2024bond_issue_carry_estimated_oku
- 198.70737
- 2026_H1_2024bond_issue_carry_VERIFIED_oku
- 198.70737
- 2026_H1_2024bond_issue_specific_discount_VERIFIED_oku
- 26.59463
- 2026_H1_2025bond_issue_face_VERIFIED_oku
- 8.661
- 2026_H1_2025bond_issue_discount_VERIFIED_oku
- 0.35088
- 2026_H1_2025bond_issue_carry_VERIFIED_oku
- 8.31012
- 2026_H1_2021bond_remaining_face_and_carry_VERIFIED_oku
- 3.15151
- 2026_Aug05_2021bond_prebasis_settlement_ASSUMPTION
June30 residual 3.15151oku TWD proxy repaid in cash on contractual 2026-08-05 maturity; unverified actual redemption/conversion
- 2026_H1_2024bond_issue_carry_directly_disclosed
- はい
- discount_allocation_assumption
NONE. Issue-specific 2024 unamortised discount NT$2,659,463 thousand verified in H1 Table9; 2025 subsidiary bond NT$35,088 thousand discount; 2021 remaining note NT$315,151 thousand book=face. Future effective interest rate and no FX reset assumed.
- other_convertible_carry_estimate_oku
- 11.46163
- 2026H1_direct_issue_liability_source_location
issuer 2026H1 report Appendix Table 9 Page 5 (229th PDF page, zero indexed 228)
- 2024_issue_original_equity_option_reserve_booked_in_parent_equity_oku
- 38.40462
- 2026H1_all_share_option_capital_reserve_oku
- 38.45982
- option_2021_remainder_in_reserve_oku
- 0.0552
- existing_equity_option_increment_on_any_future_conversion_oku
- 0
- estimated_accrual_rate_to_2029_FX_constant_effective_interest
- 0.038579118709
- effective_interest_treated_as_NONCASH_financing_expense_not_SBC
- はい
- 2029_maturity_conversion_cases_assumptions
内容を開く
- bull
- 60000000
- upside
- 40000000
- base
- 20000000
- downside
- 0
- bear
- 0
- 2029_conversion_date_assumed
2029-09-24
- 2029_end_of_conversion_window_source
SGX 2024 Offering Circular, period closes 30 calendar days prior to maturity; actual trading day and Closed Period to be reconfirmed
- 2029_conversion_debt_carry_at_conversion_date_IF_100pct_oku
- 224.60259667
- 2029_discount_after_last_conversion_date_to_maturity_IF_UNCONVERTED_oku
- 0.69940333
- 2029_no_new_cash_on_conversion
- はい
- 2029_unconverted_principal_assumed_refinanced_at_face_same_day
- はい
- real_2029_put_exercise_conversion_price_FX_and_refinancing_unverified
- はい
- past_non_cash_conversion_2026_H1_2021_bond_USD346_7m_not_2024_bond
- はい
- 2026_H1_non_cash_bond_conversion_liability_derecognition_NTthousand
- 9501121
- 2026_H1_non_cash_issued_share_par_NTthousand
- 700207
- 2026_H1_non_cash_share_premium_increment_NTthousand
- 8967336
- 2026_H1_existing_option_reserve_reversal_NTthousand
- 166422
- issuer_accounting_2026_H1_2021_conversion_identity_NTthousand
9,501,121 liability + 166,422 pre-existing equity-option -> 700,207 par + 8,967,336 share premium
- asof_debt_carry_2024cb_estimated_oku
- 201.38177001
- audit_statement
book equity clean surplus includes ONLY debt carrying amount extinguished at conversion, never the preexisting option reserve again; stock issuance dilutes old cohort
評価根拠の詳細
- price*shares_oku
- 31601.93556102
- price_source_verified_TWSE
- はい
- share_count_confirmed_exact_on_asof
- いいえ
- newer_sept30_secondary_share_proxy_used
- はい
- IFRS_reported_2026_H1_parent_profit_includes_SBC_cost
- はい
- profit_parent_excludes_NCI
- はい
- profits_from_equity_method_are_in_parent_earnings_no_separate_add_to_terminal
- はい
- no_company_cash_or_debt_added_to_parent_FCFE_value
- はい
- old_holder_proportional_tender_all_repurchases
- はい
- old_cohort_cash_received_only_on_actual_dividend_payment_and_buyback_proceeds
- はい
- SBC_noncash_addback_and_stock_neutralization_cost_each_once
- はい
- no_ex_date_before_asof_counted_in_future_payout
- はい
- no_ex_date_after_exit_paid_to_seller
- はい
- all_scenarios_equal_sized_old_2026_cohort
- はい
- full_2026_Q3_financial_results_excluded
- はい
- future_dividend_rights_are_forecast_and_recheck_pre_ex
- はい
- per_share_market_P/E_as_terminal_basis
- いいえ
- 2024_cb_ifrs_compound_instrument_double_count_prevention
- はい
分析基準とデータ
- 価格・単価
- 224.5
- 株価基準日
2026-11-06
- price_currency
TWD
- price_exchange
TWSE
- 株価の出所
TWSE daily MI_INDEX official 2317 row
- price_source_ids
- 1
s01
- price_status
verified_primary
- 株数
- 14076585996
- shares_status
2026_09_01_issued_less_2026_06_30_parent_treasury_PROXY_UNVERIFIED_2026_11_06
- issued_shares_proxy
- 14078069074
- issued_shares_proxy_asof
2026-09-30
- issued_shares_2026_06_30_registered_proxy
- 14027166000
- issued_including_unregistered_entitlements_2026_06_30_proxy
- 14071941000
- treasury_parent_shares_proxy
- 1483078
- treasury_parent_shares_asof
2026-06-30
- 株数の出所
Issuer FY2026H1 note 26 plus latest pre-cutoff 2026/09 historical capital-formation table (secondary); exact Nov6 TWSE/MOPS capital certificate unavailable
- shares_source_ids
- 1
s03
- 2
s13
- 3
s15
- shares_source_caution
2026/09 historical capital table includes 2,322,577 additional shares relative to Sep1 registration; neither the issuer original registered count on November6 nor whether the September step is matched by incremental 2026H2 debt-to-equity credit was directly validated; accounting bridge excludes unknown additional capital; share denominator is explicitly a proxy.
- old_holder_cohort_shares
- 14076585996
- old_holder_scope
all initially economically outstanding 2317 common shares, not just excluding existing employee ownership or GDR-held stock
- initial_old_holder_purchase_cost_oku
- 31601.93556102
- 時価総額（億）
- 31601.93556102
- 2026_06_30_treasury_at_cost_book_oku
- 0.15194
- 2024_CB_conversion_option_equity_preexisting_as_of_2026H1_oku
- 38.40462
- 2024_CB_initial_bond_total_net_book_from_combined_note_oku
- 210.169
- 2024_CB_specific_liability_book_proxy_2026H1_oku
- 198.70737
- 2024_CB_specific_liability_book_DIRECTLY_VERIFIED_Table9_oku
- 198.70737
- 2026_06_30_registered_vs_economic_different_due_conversion_certificates
- はい
- alternative_if_only_Sep1_registration_used_old_economic_shares
- 14074263419
- alternative_market_cap_oku
- 31596.72137566
- 2026_02_26_company_IR_shares_thousand
- 14074263
- company_IR_page_data_stale_for_basis_date
- はい
- known_2026_dividend_per_share_TWD
- 7.17179227
- known_2026_dividend_ex_date
2026-07-02
- known_2026_dividend_paid_date
2026-07-31
- known_2026_dividend_eligible_for_buyer_on_2026_11_06
- いいえ
- known_2026_total_dividend_oku
- 1009.31672888
- share_count_reconfirmation_required_before_import
- はい
- specific_taiwan_withholding_effective_for_EWT
- 未確認
- tax_model
gross_issuer_TWD_returns_before_any_Taiwan_withholding_or_US_Japan_investor_tax; NOT ETF NAV dividend flows
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。
分析に使用した資料
- TWSE daily trading record / 2317: close 224.50, traded volume 89,094,382
- Hon Hai issuer FY2026Q2 board approved financial results
- Hon Hai consolidated financial statements and independent auditors review, 2026 H1, 229-page issuer statement
- Hon Hai Technology Group announces 2Q26 results
- Hon Hai 2Q26 results English transcript
- Hon Hai unaudited sales Oct2026 and January-October
- Hon Hai 2026 ex dividend 2026-07-02 and payment 2026-07-31
- Hon Hai dividend adjusted to 7.17179227 due convertible bond conversion
- Hon Hai IR fundamentals historical shares and annual revenue and profit
- Scheduled Q3 investor call on 2026-11-12
- Hon Hai FY2025 audited summary
- 2026 September registered capital 14,075,746,497 shares reported by local bank news from issuer notice
- MOPS public issuer filings navigation (raw individual/company-only 2026H1 not independently established)
- Historical 2026/09 capital formation showing 14,078,069,074 shares; secondary reconstruction, not confirmed direct MOPS original
- Issuer original prospectus, USD700m currency linked zero-coupon bonds due Oct24 2029