AI 銘柄分析 · 10年

Taiwan Semiconductor Manufacturing Company Limited

2330 · TWD · 分析基準日 2026-11-06

TSMC台湾普通株：先端製造と投資負担の10年シナリオ

10年期待年率4.42%

資本コスト11.50%

直近終値2,135.00 TWD2026-11-06

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

分析の要約

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

要約の補足

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

結論の補足

名称

TSMC台湾普通株2330：先端製造優位と巨額設備投資の10年評価

price_twd

2135

時価総額（億）

553656.101635

expected_irr_gross

0.044233819839

終価の基準日

2036-11-06

strict_terminal_year_as_daycount_36525

10.001368925394

outcomes

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

EWT_after_fund_withholding_IRR

未確認

EWT_tax_status

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

事業

事業モデル

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

2026Q3_12in_wafer_shipments_k

4476

2026Q2_12in_wafer_shipments_k

4336

wafer_volume_qoq

0.032287822878229

sales_qoq

0.17621642641066

asp_mix_fx_residual_vs_volume_qoq

0.13942681521819

volume_vs_price_note

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

geographical_sales_customer_domicile_2026Q3

内容を開く

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

地域別情報の注意点

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

投資

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

customer_and_geopolitics

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

forex

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

競争力・事業の質

competitive_qualities

内容を開く

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

risks

内容を開く

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

measurement_notes

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

業界と環境

industry_type

pure_play_foundry_with_advanced_packaging

2026Q3_platform_share_of_total_sales

内容を開く

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

node_wafer_sales_share_2026Q3

内容を開く

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

advanced_7nm_and_below_wafer_revenue_share

0.79

technology_mix_is_not_separately_additive_to_platform_revenue

はい

node_mix_future

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

財務・資本配分

reporting

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

2026Q3_actual_oku

内容を開く

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

2026_9mo_actual_oku

内容を開く

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

2026_9mo_cashflow_reporting_cash_dividends_vs_declared_balance

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

2026_09_30_sep_balance_oku

内容を開く

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

2026H1_equity_settled_SBC_expense_oku

2.37026

2026H1_cash_settled_SBC_expense_oku

3.60249

2026H1_total_SBC_expense_oku

5.97275

2026Q3_SBC_amount_exact

未確認

2026Q3_SBC_unknown_reason

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

RSA_2022_2024

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

2026H1_issued_shares_exact

25932370100

company_2026_11_06_actual_repurchase_oku

未確認

company_2026_11_06_confirmed_treasury_shares

未確認

future_buys_model

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

LTI_trust_market_purchases

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

ESPP

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

share_based_awards_future_paid_option_proceeds

equity_accounting

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

dividend_accounting

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

terminal_payable_treatment

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

share_class_note

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

評価の前提と確認

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

資本コストの前提

資本コスト

11.50%

種類

nominal_TWD_equity_cost_of_capital

equity_cost_of_capital_assumed

0.115

wacc_by_scenario

内容を開く

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

interpretation

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

事業別データ

事業別の内訳と、収録されている年度別データを確認できます。

事業別データを開く →

10年のシナリオ

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

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

大幅上振れ（確率 5.0%）

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

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

このシナリオの数値・キャッシュフローを開く →

強気（確率 20.0%）

予測シナリオ：N2/次世代プロセスとパッケージの価格決定力、投資効率改善。成長率・利益率・設備投資は年度別予測を参照。

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

リスク

N2/次世代プロセスとパッケージの価格決定力、投資効率改善

事業別の前提

内容を開く

id: consolidated
数量: 1
価格・単価: 141631.96472935
売上高: 141631.96472935
営業利益: 78605.74042479
注記: 連結合計。プラットフォーム別利益は非開示のため、仮の利益を配分しない。2036年1月1日〜11月6日の部分期間。

日付別キャッシュフロー

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-05-12
year: 0.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_liability_credited_oku: 2074.589608
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-05-12
record_date_confirmed: 未確認
record_date_assumed: 2027-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2027-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-09-16

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-08-11
year: 0.76112251882272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_liability_credited_oku: 2078.73878722
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-08-11
record_date_confirmed: 未確認
record_date_assumed: 2027-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2028-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-12-10

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-09-16
year: 0.85968514715948
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
holder_entitlement_created_no_cash_oku: 2074.589608
payable_balance_adjustment_oku: 0.04
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-05-12
record_date_confirmed: 未確認
record_date_assumed: 2027-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2027-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-09-16

内容を開く

想定日: 2027-10-08
year: 0.91991786447639
金額: 2074.589608
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_cash_paid_oku: 2074.629608
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-05-12
record_date_confirmed: 未確認
record_date_assumed: 2027-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2027-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2027-09-22
payment_date: 2027-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2027-09-16

内容を開く

想定日: 2027-10-15
year: 0.93908281998631
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.23343532
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2027-11-10
year: 1.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_liability_credited_oku: 2082.92812643
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-11-10
record_date_confirmed: 未確認
record_date_assumed: 2028-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2028-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-03-16

内容を開く

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

内容を開く

想定日: 2027-12-10
year: 1.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
holder_entitlement_created_no_cash_oku: 2078.73878722
payable_balance_adjustment_oku: 0.04008
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-08-11
record_date_confirmed: 未確認
record_date_assumed: 2027-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2028-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-12-10

内容を開く

想定日: 2028-01-07
year: 1.1690622861054
金額: 2078.73878722
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_cash_paid_oku: 2078.77886722
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-08-11
record_date_confirmed: 未確認
record_date_assumed: 2027-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2028-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2027-12-16
payment_date: 2028-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2027-12-10

内容を開く

想定日: 2028-02-10
year: 1.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_liability_credited_oku: 2087.07738565
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-02-10
record_date_confirmed: 未確認
record_date_assumed: 2028-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2028-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-06-12

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-03-16
year: 1.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
holder_entitlement_created_no_cash_oku: 2082.88796643
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-11-10
record_date_confirmed: 未確認
record_date_assumed: 2028-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2028-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-03-16

内容を開く

想定日: 2028-04-10
year: 1.4264202600958
金額: 2082.88796643
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_cash_paid_oku: 2082.92812643
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-11-10
record_date_confirmed: 未確認
record_date_assumed: 2028-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2028-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2028-03-22
payment_date: 2028-04-10
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2028-03-16

内容を開く

想定日: 2028-05-12
year: 1.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_liability_credited_oku: 2230.2268286
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-05-12
record_date_confirmed: 未確認
record_date_assumed: 2028-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2028-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-09-18

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-06-12
year: 1.5989048596851
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
holder_entitlement_created_no_cash_oku: 2087.03714565
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-02-10
record_date_confirmed: 未確認
record_date_assumed: 2028-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2028-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-06-12

内容を開く

想定日: 2028-07-10
year: 1.6755646817248
金額: 2087.03714565
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_cash_paid_oku: 2087.07738565
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-02-10
record_date_confirmed: 未確認
record_date_assumed: 2028-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2028-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-06-12
ex_date_confirmed_source_url: 未確認
record_date: 2028-06-19
payment_date: 2028-07-10
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2028-06-12

内容を開く

想定日: 2028-08-11
year: 1.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_liability_credited_oku: 2234.68728226
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-08-11
record_date_confirmed: 未確認
record_date_assumed: 2028-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-12-11

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-09-18
year: 1.8672142368241
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
holder_entitlement_created_no_cash_oku: 2230.1838286
payable_balance_adjustment_oku: 0.043
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-05-12
record_date_confirmed: 未確認
record_date_assumed: 2028-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2028-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-09-18

内容を開く

想定日: 2028-10-09
year: 1.9247091033539
金額: 2230.1838286
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_cash_paid_oku: 2230.2698286
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-05-12
record_date_confirmed: 未確認
record_date_assumed: 2028-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2028-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-09-18
ex_date_confirmed_source_url: 未確認
record_date: 2028-09-25
payment_date: 2028-10-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2028-09-18

内容を開く

想定日: 2028-10-15
year: 1.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.24108444
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2028-11-10
year: 2.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_liability_credited_oku: 2239.19090791
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-11-10
record_date_confirmed: 未確認
record_date_assumed: 2029-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2029-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-03-16

内容を開く

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

内容を開く

想定日: 2028-12-11
year: 2.0971937029432
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
holder_entitlement_created_no_cash_oku: 2234.64419626
payable_balance_adjustment_oku: 0.043086
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-08-11
record_date_confirmed: 未確認
record_date_assumed: 2028-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-12-11

内容を開く

想定日: 2029-01-08
year: 2.1738535249829
金額: 2234.64419626
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_cash_paid_oku: 2234.73036826
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-08-11
record_date_confirmed: 未確認
record_date_assumed: 2028-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-12-11
ex_date_confirmed_source_url: 未確認
record_date: 2028-12-18
payment_date: 2029-01-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2028-12-11

内容を開く

想定日: 2029-02-12
year: 2.2696783025325
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_liability_credited_oku: 2243.65144757
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-02-12
record_date_confirmed: 未確認
record_date_assumed: 2029-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-06-11

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-03-16
year: 2.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
holder_entitlement_created_no_cash_oku: 2239.10456391
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-11-10
record_date_confirmed: 未確認
record_date_assumed: 2029-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2029-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-03-16

内容を開く

想定日: 2029-04-09
year: 2.4229979466119
金額: 2239.10456391
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_cash_paid_oku: 2239.19090791
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-11-10
record_date_confirmed: 未確認
record_date_assumed: 2029-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2029-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2029-03-22
payment_date: 2029-04-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2029-03-16

内容を開く

想定日: 2029-05-14
year: 2.5188227241615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_liability_credited_oku: 2397.54006574
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-05-14
record_date_confirmed: 未確認
record_date_assumed: 2029-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2029-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-09-17

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-06-11
year: 2.5954825462012
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
holder_entitlement_created_no_cash_oku: 2243.56493157
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-02-12
record_date_confirmed: 未確認
record_date_assumed: 2029-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-06-11

内容を開く

想定日: 2029-07-09
year: 2.6721423682409
金額: 2243.56493157
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_cash_paid_oku: 2243.65144757
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-02-12
record_date_confirmed: 未確認
record_date_assumed: 2029-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2029-06-18
payment_date: 2029-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2029-06-11

内容を開く

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

内容を開く

想定日: 2029-08-13
year: 2.7679671457906
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_liability_credited_oku: 2402.33514588
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-08-13
record_date_confirmed: 未確認
record_date_assumed: 2029-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-12-10

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-09-17
year: 2.8637919233402
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
holder_entitlement_created_no_cash_oku: 2397.44761574
payable_balance_adjustment_oku: 0.046225
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-05-14
record_date_confirmed: 未確認
record_date_assumed: 2029-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2029-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-09-17

内容を開く

想定日: 2029-10-08
year: 2.92128678987
金額: 2397.44761574
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_cash_paid_oku: 2397.58629074
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-05-14
record_date_confirmed: 未確認
record_date_assumed: 2029-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2029-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-09-17
ex_date_confirmed_source_url: 未確認
record_date: 2029-09-24
payment_date: 2029-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2029-09-17

内容を開く

想定日: 2029-10-15
year: 2.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.25042317
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2029-11-12
year: 3.0171115674196
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_liability_credited_oku: 2407.17663591
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-11-12
record_date_confirmed: 未確認
record_date_assumed: 2030-03-25
payment_date_confirmed: 未確認
payment_date_assumed: 2030-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-03-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-03-18

内容を開く

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

内容を開く

想定日: 2029-12-10
year: 3.0937713894593
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
holder_entitlement_created_no_cash_oku: 2402.24251098
payable_balance_adjustment_oku: 0.04631745
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-08-13
record_date_confirmed: 未確認
record_date_assumed: 2029-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-12-10

内容を開く

想定日: 2030-01-07
year: 3.170431211499
金額: 2402.24251098
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_cash_paid_oku: 2402.38146333
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-08-13
record_date_confirmed: 未確認
record_date_assumed: 2029-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2029-12-17
payment_date: 2030-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2029-12-10

内容を開く

想定日: 2030-02-11
year: 3.2662559890486
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_liability_credited_oku: 2411.97180849
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-02-11
record_date_confirmed: 未確認
record_date_assumed: 2030-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-06-11

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-03-18
year: 3.3620807665982
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
holder_entitlement_created_no_cash_oku: 2407.03740621
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-11-12
record_date_confirmed: 未確認
record_date_assumed: 2030-03-25
payment_date_confirmed: 未確認
payment_date_assumed: 2030-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-03-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-03-18

内容を開く

想定日: 2030-04-08
year: 3.419575633128
金額: 2407.03740621
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_cash_paid_oku: 2407.17663591
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-11-12
record_date_confirmed: 未確認
record_date_assumed: 2030-03-25
payment_date_confirmed: 未確認
payment_date_assumed: 2030-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-03-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-03-18
ex_date_confirmed_source_url: 未確認
record_date: 2030-03-25
payment_date: 2030-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2030-03-18

内容を開く

想定日: 2030-05-13
year: 3.5154004106776
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_liability_credited_oku: 2577.40526255
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-05-13
record_date_confirmed: 未確認
record_date_assumed: 2030-09-23
payment_date_confirmed: 未確認
payment_date_assumed: 2030-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-09-16

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-06-11
year: 3.5947980835044
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
holder_entitlement_created_no_cash_oku: 2411.83230144
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-02-11
record_date_confirmed: 未確認
record_date_assumed: 2030-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-06-11

内容を開く

想定日: 2030-07-09
year: 3.6714579055441
金額: 2411.83230144
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_cash_paid_oku: 2411.97180849
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-02-11
record_date_confirmed: 未確認
record_date_assumed: 2030-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2030-06-17
payment_date: 2030-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2030-06-11

内容を開く

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

内容を開く

想定日: 2030-08-12
year: 3.7645448323066
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_liability_credited_oku: 2582.56007308
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-08-12
record_date_confirmed: 未確認
record_date_assumed: 2030-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2031-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-12-10

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-09-16
year: 3.8603696098563
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
holder_entitlement_created_no_cash_oku: 2577.25618693
payable_balance_adjustment_oku: 0.04969188
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-05-13
record_date_confirmed: 未確認
record_date_assumed: 2030-09-23
payment_date_confirmed: 未確認
payment_date_assumed: 2030-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-09-16

内容を開く

想定日: 2030-10-08
year: 3.9206023271732
金額: 2577.25618693
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_cash_paid_oku: 2577.45495443
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-05-13
record_date_confirmed: 未確認
record_date_assumed: 2030-09-23
payment_date_confirmed: 未確認
payment_date_assumed: 2030-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2030-09-23
payment_date: 2030-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2030-09-16

内容を開く

想定日: 2030-10-15
year: 3.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.26161832
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2030-11-11
year: 4.0136892539357
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_liability_credited_oku: 2587.76477424
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-11-11
record_date_confirmed: 未確認
record_date_assumed: 2031-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2031-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-03-17

内容を開く

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

内容を開く

想定日: 2030-12-10
year: 4.0930869267625
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
holder_entitlement_created_no_cash_oku: 2582.4106993
payable_balance_adjustment_oku: 0.04979125
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-08-12
record_date_confirmed: 未確認
record_date_assumed: 2030-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2031-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-12-10

内容を開く

想定日: 2031-01-07
year: 4.1697467488022
金額: 2582.4106993
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_cash_paid_oku: 2582.60986433
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-08-12
record_date_confirmed: 未確認
record_date_assumed: 2030-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2031-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2030-12-16
payment_date: 2031-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2030-12-10

内容を開く

想定日: 2031-02-10
year: 4.2628336755647
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_liability_credited_oku: 2592.91968415
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-02-10
record_date_confirmed: 未確認
record_date_assumed: 2031-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2031-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-06-11

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-03-17
year: 4.3586584531143
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
holder_entitlement_created_no_cash_oku: 2587.56521167
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-11-11
record_date_confirmed: 未確認
record_date_assumed: 2031-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2031-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-03-17

内容を開く

想定日: 2031-04-08
year: 4.4188911704312
金額: 2587.56521167
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_cash_paid_oku: 2587.76477424
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-11-11
record_date_confirmed: 未確認
record_date_assumed: 2031-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2031-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-03-17
ex_date_confirmed_source_url: 未確認
record_date: 2031-03-24
payment_date: 2031-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2031-03-17

内容を開く

想定日: 2031-05-12
year: 4.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_liability_credited_oku: 2770.76407601
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-05-12
record_date_confirmed: 未確認
record_date_assumed: 2031-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2031-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-09-16

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-06-11
year: 4.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
holder_entitlement_created_no_cash_oku: 2592.71972405
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-02-10
record_date_confirmed: 未確認
record_date_assumed: 2031-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2031-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-06-11

内容を開く

想定日: 2031-07-09
year: 4.6707734428474
金額: 2592.71972405
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_cash_paid_oku: 2592.91968415
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-02-10
record_date_confirmed: 未確認
record_date_assumed: 2031-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2031-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2031-06-17
payment_date: 2031-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2031-06-11

内容を開く

想定日: 2031-08-11
year: 4.7611225188227
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_liability_credited_oku: 2776.30560416
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-08-11
record_date_confirmed: 未確認
record_date_assumed: 2031-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-12-10

内容を開く

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

100

内容を開く

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

101

内容を開く

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

102

内容を開く

想定日: 2031-09-16
year: 4.8596851471595
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
holder_entitlement_created_no_cash_oku: 2770.55040095
payable_balance_adjustment_oku: 0.05341876
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-05-12
record_date_confirmed: 未確認
record_date_assumed: 2031-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2031-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-09-16

103

内容を開く

想定日: 2031-10-08
year: 4.9199178644764
金額: 2770.55040095
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_cash_paid_oku: 2770.81749477
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-05-12
record_date_confirmed: 未確認
record_date_assumed: 2031-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2031-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2031-09-22
payment_date: 2031-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2031-09-16

104

内容を開く

想定日: 2031-10-15
year: 4.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.2747951
注記: not attributable to TSMC ordinary holders

105

内容を開く

想定日: 2031-11-10
year: 5.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_liability_credited_oku: 2781.90076475
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-11-10
record_date_confirmed: 未確認
record_date_assumed: 2032-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-03-16

106

内容を開く

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

107

内容を開く

想定日: 2031-12-10
year: 5.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
holder_entitlement_created_no_cash_oku: 2776.09150175
payable_balance_adjustment_oku: 0.0535256
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-08-11
record_date_confirmed: 未確認
record_date_assumed: 2031-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-12-10

108

内容を開く

想定日: 2032-01-07
year: 5.1690622861054
金額: 2776.09150175
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_cash_paid_oku: 2776.35912976
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-08-11
record_date_confirmed: 未確認
record_date_assumed: 2031-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2031-12-16
payment_date: 2032-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2031-12-10

109

内容を開く

想定日: 2032-02-10
year: 5.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_liability_credited_oku: 2787.44239974
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-02-10
record_date_confirmed: 未確認
record_date_assumed: 2032-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2032-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-06-11

110

内容を開く

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

111

内容を開く

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

112

内容を開く

想定日: 2032-03-16
year: 5.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
holder_entitlement_created_no_cash_oku: 2781.63260255
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-11-10
record_date_confirmed: 未確認
record_date_assumed: 2032-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-03-16

113

内容を開く

想定日: 2032-04-08
year: 5.4209445585216
金額: 2781.63260255
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_cash_paid_oku: 2781.90076475
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-11-10
record_date_confirmed: 未確認
record_date_assumed: 2032-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2032-03-22
payment_date: 2032-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2032-03-16

114

内容を開く

想定日: 2032-05-12
year: 5.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_liability_credited_oku: 2978.62880688
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-05-12
record_date_confirmed: 未確認
record_date_assumed: 2032-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-09-16

115

内容を開く

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

116

内容を開く

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

117

内容を開く

想定日: 2032-06-11
year: 5.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
holder_entitlement_created_no_cash_oku: 2787.17370335
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-02-10
record_date_confirmed: 未確認
record_date_assumed: 2032-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2032-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-06-11

118

内容を開く

想定日: 2032-07-09
year: 5.6728268309377
金額: 2787.17370335
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_cash_paid_oku: 2787.44239974
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-02-10
record_date_confirmed: 未確認
record_date_assumed: 2032-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2032-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2032-06-17
payment_date: 2032-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2032-06-11

119

内容を開く

想定日: 2032-08-11
year: 5.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_liability_credited_oku: 2984.5860645
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-08-11
record_date_confirmed: 未確認
record_date_assumed: 2032-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-12-10

120

内容を開く

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

121

内容を開く

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

122

内容を開く

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

123

内容を開く

想定日: 2032-09-16
year: 5.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
holder_entitlement_created_no_cash_oku: 2978.34168102
payable_balance_adjustment_oku: 0.05742517
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-05-12
record_date_confirmed: 未確認
record_date_assumed: 2032-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-09-16

124

内容を開く

想定日: 2032-10-08
year: 5.9219712525667
金額: 2978.34168102
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_cash_paid_oku: 2978.68623205
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-05-12
record_date_confirmed: 未確認
record_date_assumed: 2032-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2032-09-22
payment_date: 2032-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2032-09-16

125

内容を開く

想定日: 2032-10-15
year: 5.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.29013478
注記: not attributable to TSMC ordinary holders

126

内容を開く

想定日: 2032-11-10
year: 6.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_liability_credited_oku: 2990.60097698
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-11-10
record_date_confirmed: 未確認
record_date_assumed: 2033-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-03-16

127

内容を開く

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

128

内容を開く

想定日: 2032-12-10
year: 6.0944558521561
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
holder_entitlement_created_no_cash_oku: 2984.29836438
payable_balance_adjustment_oku: 0.05754002
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-08-11
record_date_confirmed: 未確認
record_date_assumed: 2032-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-12-10

129

内容を開く

想定日: 2033-01-07
year: 6.1711156741958
金額: 2984.29836438
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_cash_paid_oku: 2984.64360452
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-08-11
record_date_confirmed: 未確認
record_date_assumed: 2032-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2032-12-16
payment_date: 2033-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2032-12-10

130

内容を開く

想定日: 2033-02-10
year: 6.2642026009582
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_liability_credited_oku: 2996.55834945
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-02-10
record_date_confirmed: 未確認
record_date_assumed: 2033-06-20
payment_date_confirmed: 未確認
payment_date_assumed: 2033-07-11
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-06-13
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-06-13

131

内容を開く

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

132

内容を開く

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

133

内容を開く

想定日: 2033-03-16
year: 6.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
holder_entitlement_created_no_cash_oku: 2990.25504774
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-11-10
record_date_confirmed: 未確認
record_date_assumed: 2033-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-03-16

134

内容を開く

想定日: 2033-04-08
year: 6.4202600958248
金額: 2990.25504774
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_cash_paid_oku: 2990.60097698
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-11-10
record_date_confirmed: 未確認
record_date_assumed: 2033-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2033-03-22
payment_date: 2033-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2033-03-16

135

内容を開く

想定日: 2033-05-12
year: 6.5133470225873
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_liability_credited_oku: 3202.08769946
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-05-12
record_date_confirmed: 未確認
record_date_assumed: 2033-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-10-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-09-16

136

内容を開く

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

137

内容を開く

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

138

内容を開く

想定日: 2033-06-13
year: 6.6009582477755
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
holder_entitlement_created_no_cash_oku: 2996.2117311
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-02-10
record_date_confirmed: 未確認
record_date_assumed: 2033-06-20
payment_date_confirmed: 未確認
payment_date_assumed: 2033-07-11
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-06-13
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-06-13

139

内容を開く

想定日: 2033-07-11
year: 6.6776180698152
金額: 2996.2117311
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_cash_paid_oku: 2996.55834945
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-02-10
record_date_confirmed: 未確認
record_date_assumed: 2033-06-20
payment_date_confirmed: 未確認
payment_date_assumed: 2033-07-11
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-06-13
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-06-13
ex_date_confirmed_source_url: 未確認
record_date: 2033-06-20
payment_date: 2033-07-11
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2033-06-13

140

内容を開く

想定日: 2033-08-11
year: 6.7624914442163
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_liability_credited_oku: 3208.49187486
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-08-11
record_date_confirmed: 未確認
record_date_assumed: 2033-12-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-01-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-12-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-12-12

141

内容を開く

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

142

内容を開く

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

143

内容を開く

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

144

内容を開く

想定日: 2033-09-16
year: 6.861054072553
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
holder_entitlement_created_no_cash_oku: 3201.71730709
payable_balance_adjustment_oku: 0.06173206
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-05-12
record_date_confirmed: 未確認
record_date_assumed: 2033-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-10-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-09-16

145

内容を開く

想定日: 2033-10-10
year: 6.9267624914442
金額: 3201.71730709
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_cash_paid_oku: 3202.14943152
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-05-12
record_date_confirmed: 未確認
record_date_assumed: 2033-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-10-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2033-09-22
payment_date: 2033-10-10
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2033-09-16

146

内容を開く

想定日: 2033-10-15
year: 6.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.30768549
注記: not attributable to TSMC ordinary holders

147

内容を開く

想定日: 2033-11-10
year: 7.0116358658453
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_liability_credited_oku: 3214.95802925
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-11-10
record_date_confirmed: 未確認
record_date_assumed: 2034-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2034-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-03-16

148

内容を開く

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

149

内容を開く

想定日: 2033-12-12
year: 7.0992470910335
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
holder_entitlement_created_no_cash_oku: 3208.12074171
payable_balance_adjustment_oku: 0.06185552
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-08-11
record_date_confirmed: 未確認
record_date_assumed: 2033-12-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-01-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-12-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-12-12

150

内容を開く

想定日: 2034-01-09
year: 7.1759069130732
金額: 3208.12074171
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_cash_paid_oku: 3208.55373038
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-08-11
record_date_confirmed: 未確認
record_date_assumed: 2033-12-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-01-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-12-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-12-12
ex_date_confirmed_source_url: 未確認
record_date: 2033-12-19
payment_date: 2034-01-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2033-12-12

151

内容を開く

想定日: 2034-02-10
year: 7.2635181382615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_liability_credited_oku: 3221.36232811
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-02-10
record_date_confirmed: 未確認
record_date_assumed: 2034-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-06-12

152

内容を開く

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

153

内容を開く

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

154

内容を開く

想定日: 2034-03-16
year: 7.356605065024
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
holder_entitlement_created_no_cash_oku: 3214.52417632
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-11-10
record_date_confirmed: 未確認
record_date_assumed: 2034-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2034-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-03-16

155

内容を開く

想定日: 2034-04-10
year: 7.4250513347023
金額: 3214.52417632
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_cash_paid_oku: 3214.95802925
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-11-10
record_date_confirmed: 未確認
record_date_assumed: 2034-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2034-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2034-03-22
payment_date: 2034-04-10
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2034-03-16

156

内容を開く

想定日: 2034-05-12
year: 7.5126625598905
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_liability_credited_oku: 3442.31063888
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-05-12
record_date_confirmed: 未確認
record_date_assumed: 2034-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2034-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-09-18

157

内容を開く

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

158

内容を開く

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

159

内容を開く

想定日: 2034-06-12
year: 7.5975359342916
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
holder_entitlement_created_no_cash_oku: 3220.92761093
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-02-10
record_date_confirmed: 未確認
record_date_assumed: 2034-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-06-12

160

内容を開く

想定日: 2034-07-10
year: 7.6741957563313
金額: 3220.92761093
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_cash_paid_oku: 3221.36232811
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-02-10
record_date_confirmed: 未確認
record_date_assumed: 2034-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-06-12
ex_date_confirmed_source_url: 未確認
record_date: 2034-06-19
payment_date: 2034-07-10
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2034-06-12

161

内容を開く

想定日: 2034-08-11
year: 7.7618069815195
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_liability_credited_oku: 3449.19526016
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-08-11
record_date_confirmed: 未確認
record_date_assumed: 2034-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-12-11

162

内容を開く

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

163

内容を開く

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

164

内容を開く

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

165

内容を開く

想定日: 2034-09-18
year: 7.8658453114305
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
holder_entitlement_created_no_cash_oku: 3441.84610512
payable_balance_adjustment_oku: 0.06636197
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-05-12
record_date_confirmed: 未確認
record_date_assumed: 2034-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2034-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-09-18

166

内容を開く

想定日: 2034-10-09
year: 7.9233401779603
金額: 3441.84610512
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_cash_paid_oku: 3442.37700085
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-05-12
record_date_confirmed: 未確認
record_date_assumed: 2034-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2034-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-09-18
ex_date_confirmed_source_url: 未確認
record_date: 2034-09-25
payment_date: 2034-10-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2034-09-18

167

内容を開く

想定日: 2034-10-15
year: 7.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.32756923
注記: not attributable to TSMC ordinary holders

168

内容を開く

想定日: 2034-11-10
year: 8.0109514031485
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_liability_credited_oku: 3456.14650885
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-11-10
record_date_confirmed: 未確認
record_date_assumed: 2035-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2035-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-03-16

169

内容を開く

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

170

内容を開く

想定日: 2034-12-11
year: 8.0958247775496
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
holder_entitlement_created_no_cash_oku: 3448.72979733
payable_balance_adjustment_oku: 0.06649469
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-08-11
record_date_confirmed: 未確認
record_date_assumed: 2034-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-12-11

171

内容を開く

想定日: 2035-01-08
year: 8.1724845995893
金額: 3448.72979733
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_cash_paid_oku: 3449.26175485
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-08-11
record_date_confirmed: 未確認
record_date_assumed: 2034-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-12-11
ex_date_confirmed_source_url: 未確認
record_date: 2034-12-18
payment_date: 2035-01-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2034-12-11

172

内容を開く

想定日: 2035-02-12
year: 8.2683093771389
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_liability_credited_oku: 3463.03126285
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-02-12
record_date_confirmed: 未確認
record_date_assumed: 2035-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-06-11

173

内容を開く

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

174

内容を開く

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

175

内容を開く

想定日: 2035-03-16
year: 8.3559206023272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
holder_entitlement_created_no_cash_oku: 3455.61348954
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-11-10
record_date_confirmed: 未確認
record_date_assumed: 2035-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2035-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-03-16

176

内容を開く

想定日: 2035-04-09
year: 8.4216290212183
金額: 3455.61348954
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_cash_paid_oku: 3456.14650885
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-11-10
record_date_confirmed: 未確認
record_date_assumed: 2035-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2035-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2035-03-22
payment_date: 2035-04-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2035-03-16

177

内容を開く

想定日: 2035-05-14
year: 8.517453798768
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_liability_credited_oku: 3700.55527591
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-05-14
record_date_confirmed: 未確認
record_date_assumed: 2035-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2035-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-09-17

178

内容を開く

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

179

内容を開く

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

180

内容を開く

想定日: 2035-06-11
year: 8.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
holder_entitlement_created_no_cash_oku: 3462.49718176
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-02-12
record_date_confirmed: 未確認
record_date_assumed: 2035-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-06-11

181

内容を開く

想定日: 2035-07-09
year: 8.6707734428474
金額: 3462.49718176
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_cash_paid_oku: 3463.03126285
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-02-12
record_date_confirmed: 未確認
record_date_assumed: 2035-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2035-06-18
payment_date: 2035-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2035-06-11

182

内容を開く

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

183

内容を開く

想定日: 2035-08-13
year: 8.766598220397
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_liability_credited_oku: 3707.95638646
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-08-13
record_date_confirmed: 未確認
record_date_assumed: 2035-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-12-10

184

内容を開く

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

185

内容を開く

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

186

内容を開く

想定日: 2035-09-17
year: 8.8624229979466
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
holder_entitlement_created_no_cash_oku: 3699.98456301
payable_balance_adjustment_oku: 0.07133912
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-05-14
record_date_confirmed: 未確認
record_date_assumed: 2035-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2035-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-09-17

187

内容を開く

想定日: 2035-10-08
year: 8.9199178644764
金額: 3699.98456301
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_cash_paid_oku: 3700.62661503
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-05-14
record_date_confirmed: 未確認
record_date_assumed: 2035-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2035-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-09-17
ex_date_confirmed_source_url: 未確認
record_date: 2035-09-24
payment_date: 2035-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2035-09-17

188

内容を開く

想定日: 2035-10-15
year: 8.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.3499287
注記: not attributable to TSMC ordinary holders

189

内容を開く

想定日: 2035-11-12
year: 9.015742642026
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_liability_credited_oku: 3715.42912149
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-11-12
record_date_confirmed: 未確認
record_date_assumed: 2036-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2036-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-03-17

190

内容を開く

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

191

内容を開く

想定日: 2035-12-10
year: 9.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
holder_entitlement_created_no_cash_oku: 3707.38453213
payable_balance_adjustment_oku: 0.0714818
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-08-13
record_date_confirmed: 未確認
record_date_assumed: 2035-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-12-10

192

内容を開く

想定日: 2036-01-07
year: 9.1690622861054
金額: 3707.38453213
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_cash_paid_oku: 3708.02786826
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-08-13
record_date_confirmed: 未確認
record_date_assumed: 2035-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2035-12-17
payment_date: 2036-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2035-12-10

193

内容を開く

想定日: 2036-02-11
year: 9.264887063655
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_liability_credited_oku: 3722.83037472
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-02-11
record_date_confirmed: 未確認
record_date_assumed: 2036-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-06-11

194

内容を開く

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

195

内容を開く

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

196

内容を開く

想定日: 2036-03-17
year: 9.3607118412047
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
holder_entitlement_created_no_cash_oku: 3714.78450126
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-11-12
record_date_confirmed: 未確認
record_date_assumed: 2036-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2036-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-03-17

197

内容を開く

想定日: 2036-04-08
year: 9.4209445585216
金額: 3714.78450126
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_cash_paid_oku: 3715.42912149
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-11-12
record_date_confirmed: 未確認
record_date_assumed: 2036-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2036-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-03-17
ex_date_confirmed_source_url: 未確認
record_date: 2036-03-24
payment_date: 2036-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2036-03-17

198

内容を開く

想定日: 2036-05-12
year: 9.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_liability_credited_oku: 3978.17361115
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-05-12
record_date_confirmed: 未確認
record_date_assumed: 2036-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2036-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-09-16

199

内容を開く

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

200

内容を開く

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

201

内容を開く

想定日: 2036-06-11
year: 9.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
holder_entitlement_created_no_cash_oku: 3722.18447039
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-02-11
record_date_confirmed: 未確認
record_date_assumed: 2036-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-06-11

202

内容を開く

想定日: 2036-07-09
year: 9.6728268309377
金額: 3722.18447039
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_cash_paid_oku: 3722.83037472
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-02-11
record_date_confirmed: 未確認
record_date_assumed: 2036-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2036-06-17
payment_date: 2036-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2036-06-11

203

内容を開く

想定日: 2036-08-11
year: 9.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-12-10
company_liability_credited_oku: 3986.12995838
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-08-11
record_date_confirmed: 未確認
record_date_assumed: 2036-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2037-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: いいえ
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-12-10

204

内容を開く

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

205

内容を開く

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

206

内容を開く

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

207

内容を開く

想定日: 2036-09-16
year: 9.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
holder_entitlement_created_no_cash_oku: 3977.48340523
payable_balance_adjustment_oku: 0.07668955
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-05-12
record_date_confirmed: 未確認
record_date_assumed: 2036-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2036-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-09-16

208

内容を開く

想定日: 2036-10-08
year: 9.9219712525667
金額: 3977.48340523
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_cash_paid_oku: 3978.2503007
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-05-12
record_date_confirmed: 未確認
record_date_assumed: 2036-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2036-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2036-09-22
payment_date: 2036-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2036-09-16

209

内容を開く

想定日: 2036-10-15
year: 9.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.37494141
注記: not attributable to TSMC ordinary holders

その他の数値・前提

キャッシュフローの算出方法

timed_holder_cashflows_v1

old_holder_policy

non_selling_no_participation_in_buybacks

期間内株主受取

111267.27805982

終価

1195967.1040841

initial_old_holder_mcap_oku

553656.101635

terminal_year

10.00136893

expected_irr

0.094518931647

irr

0.094518931647

dividend_cash_only_oku

111267.27805982

company_share_buyback_total_within_10y_oku

old_holder_tender_cash_oku

old_holder_remaining_shares

25932370100

old_holder_equity_fraction

0.99980722795022

initial_partial_2026

内容を開く

period

2026_initial_partial

year

2026

期間開始（翌日から）

2026-11-06

期間末

2026-12-31

calendar_days

fraction_of_reference_period

0.59782608695652

initial_partial_period

はい

terminal_partial_period

いいえ

reference_period

2026_Q4_from_issuer_guidance

begin

内容を開く

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

end

内容を開く

親会社持分（億）: 76624.21950141
非支配持分（億）: 456.64393974
現金（億）: 37777.08865854
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 49914.31478261
other_liabilities_oku: 16630.94
発行済株式数: 25932370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.24
other_assets_oku: 15535.21
total_equity_oku: 77080.86344115
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 107177.46344115
net_cash_excluding_declared_dividends_oku: 31892.80865854
old_holder_equity_fraction: 1
noncash_net_assets_reconciliation_oku: 15535.21
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

1815.265907

dividend_ex_date_liability_adjustments_oku

cash_dividends_paid_company_oku

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

sbc_non_cash_cashflow_addback_oku

2.39130435

sbc_cash_settled_no_cashflow_addback_oku

1.79347826

LTI_market_purchase_non_issuer_repurchase_oku

5.38043478

old_holder_equity_percent_end

100

expected_ordinary_tax_rate

0.17

source_status

forecast_partial

event_count

events

内容を開く

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

内容を開く

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

売上高

10227.84782609

営業利益（億）

5932.15173913

cost_of_revenue_oku

3477.46826087

r_and_d_sga_other_op_expenditure_oku

818.22782609

parent_profit_after_sbc_oku

5091.4308301

nci_profit_oku

2.03738729

consolidated_net_income_oku

5093.46821739

tax_expense_oku

1043.24047826

depreciation_amortization_oku

1375

capex_oku

4065.2173913

working_capital_investment_oku

304.89130435

equity_sbc_expense_and_equity_credit_oku

2.39130435

cash_settled_sbc_expense_oku

1.79347826

lti_secondary_market_trust_purchase_oku

5.38043478

interest_income_net_oku

184.10126087

associates_and_other_nonop_oku

20.45569565

fcfo_derived_before_dividend_oku

6165.96821739

free_cash_flow_before_distributions_oku

2100.75082609

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

-1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

年度別・部分期間の財務台帳

内容を開く

period

2027_full_year

year

2027

期間開始（翌日から）

2026-12-31

期間末

2027-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2027_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 76624.21950141
非支配持分（億）: 456.64393974
現金（億）: 37777.08865854
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 49914.31478261
other_liabilities_oku: 16630.94
発行済株式数: 25932370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.24
other_assets_oku: 15535.21
total_equity_oku: 77080.86344115
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 107177.46344115
net_cash_excluding_declared_dividends_oku: 31892.80865854
old_holder_equity_fraction: 1
noncash_net_assets_reconciliation_oku: 15535.21
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 100921.9924787
非支配持分（億）: 469.37141652
現金（億）: 48760.44842784
securities_oku: 3950.85
debt_oku: 9615.13
dividend_payable_oku: 4161.70517964
ppe_oku: 63186.84284353
other_liabilities_oku: 16662.08992555
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 15932.14772905
total_equity_oku: 101391.36389523
total_debt_and_dividend_payable_oku: 13776.83517964
total_liabilities_oku: 30438.9251052
total_assets_oku: 131830.28900042
net_cash_excluding_declared_dividends_oku: 43096.16842784
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 15932.14772905
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

8103.38716885

dividend_ex_date_liability_adjustments_oku

0.08008

cash_dividends_paid_company_oku

7572.2920692

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.23343532

sbc_non_cash_cashflow_addback_oku

11.92088868

sbc_cash_settled_no_cashflow_addback_oku

4.98592339

LTI_market_purchase_non_issuer_repurchase_oku

11.96621613

old_holder_equity_percent_end

99.998072

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-05-12
year: 0.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_liability_credited_oku: 2074.589608
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-07-01
year: 0.64887063655031
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

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

内容を開く

想定日: 2027-08-11
year: 0.76112251882272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_liability_credited_oku: 2078.73878722
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-09-16
year: 0.85968514715948
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
holder_entitlement_created_no_cash_oku: 2074.589608
payable_balance_adjustment_oku: 0.04
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-10-08
year: 0.91991786447639
金額: 2074.589608
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_cash_paid_oku: 2074.629608
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2027-10-15
year: 0.93908281998631
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.23343532
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2027-11-10
year: 1.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_liability_credited_oku: 2082.92812643
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2027-12-10
year: 1.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
holder_entitlement_created_no_cash_oku: 2078.73878722
payable_balance_adjustment_oku: 0.04008
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

66478.978517

営業利益（億）

38557.80753986

cost_of_revenue_oku

22602.85269578

r_and_d_sga_other_op_expenditure_oku

5318.31828136

parent_profit_after_sbc_oku

32389.31933746

nci_profit_oku

12.9609121

consolidated_net_income_oku

32402.28024956

tax_expense_oku

7112.69566454

depreciation_amortization_oku

10304.24167013

capex_oku

23267.64248095

working_capital_investment_oku

674.9150536

equity_sbc_expense_and_equity_credit_oku

11.92088868

cash_settled_sbc_expense_oku

4.98592339

lti_secondary_market_trust_purchase_oku

11.96621613

interest_income_net_oku

923.92888497

associates_and_other_nonop_oku

33.23948926

fcfo_derived_before_dividend_oku

42043.52775477

free_cash_flow_before_distributions_oku

18775.88527382

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2028_full_year

year

2028

期間開始（翌日から）

2027-12-31

期間末

2028-12-31

calendar_days

366

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2028_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 100921.9924787
非支配持分（億）: 469.37141652
現金（億）: 48760.44842784
securities_oku: 3950.85
debt_oku: 9615.13
dividend_payable_oku: 4161.70517964
ppe_oku: 63186.84284353
other_liabilities_oku: 16662.08992555
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 15932.14772905
total_equity_oku: 101391.36389523
total_debt_and_dividend_payable_oku: 13776.83517964
total_liabilities_oku: 30438.9251052
total_assets_oku: 131830.28900042
net_cash_excluding_declared_dividends_oku: 43096.16842784
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 15932.14772905
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

end

内容を開く

親会社持分（億）: 129818.80873449
非支配持分（億）: 485.33749392
現金（億）: 62648.06273535
securities_oku: 3950.85
debt_oku: 9395.13
dividend_payable_oku: 4473.91946216
ppe_oku: 77927.64525512
other_liabilities_oku: 16727.58462139
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 16374.22232148
total_equity_oku: 130304.14622841
total_debt_and_dividend_payable_oku: 13869.04946216
total_liabilities_oku: 30596.63408355
total_assets_oku: 160900.78031196
net_cash_excluding_declared_dividends_oku: 57203.78273535
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 16374.22232148
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

8791.18240442

dividend_ex_date_liability_adjustments_oku

0.086086

cash_dividends_paid_company_oku

8479.0542079

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.24108444

sbc_non_cash_cashflow_addback_oku

13.217881

sbc_cash_settled_no_cashflow_addback_oku

5.84454265

LTI_market_purchase_non_issuer_repurchase_oku

14.02690235

old_holder_equity_percent_end

99.996144

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2028-01-07
year: 1.1690622861054
金額: 2078.73878722
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_cash_paid_oku: 2078.77886722
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-02-10
year: 1.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_liability_credited_oku: 2087.07738565
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-03-16
year: 1.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
holder_entitlement_created_no_cash_oku: 2082.88796643
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-04-10
year: 1.4264202600958
金額: 2082.88796643
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_cash_paid_oku: 2082.92812643
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-05-12
year: 1.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_liability_credited_oku: 2230.2268286
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-06-12
year: 1.5989048596851
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
holder_entitlement_created_no_cash_oku: 2087.03714565
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-07-01
year: 1.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2028-07-10
year: 1.6755646817248
金額: 2087.03714565
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_cash_paid_oku: 2087.07738565
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-06-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-08-11
year: 1.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_liability_credited_oku: 2234.68728226
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-09-18
year: 1.8672142368241
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
holder_entitlement_created_no_cash_oku: 2230.1838286
payable_balance_adjustment_oku: 0.043
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-10-09
year: 1.9247091033539
金額: 2230.1838286
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_cash_paid_oku: 2230.2698286
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-09-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-10-15
year: 1.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.24108444
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2028-11-10
year: 2.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_liability_credited_oku: 2239.19090791
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2028-12-11
year: 2.0971937029432
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
holder_entitlement_created_no_cash_oku: 2234.64419626
payable_balance_adjustment_oku: 0.043086
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

77927.23528111

営業利益（億）

44981.3319206

cost_of_revenue_oku

26711.72453803

r_and_d_sga_other_op_expenditure_oku

6234.17882249

parent_profit_after_sbc_oku

37674.8668652

nci_profit_oku

16.20716183

consolidated_net_income_oku

37691.07402704

tax_expense_oku

8273.65039618

depreciation_amortization_oku

12251.89310253

capex_oku

26625.13872105

working_capital_investment_oku

744.13668967

equity_sbc_expense_and_equity_credit_oku

13.217881

cash_settled_sbc_expense_oku

5.84454265

lti_secondary_market_trust_purchase_oku

14.02690235

interest_income_net_oku

944.42888497

associates_and_other_nonop_oku

38.96361764

fcfo_derived_before_dividend_oku

49212.0483209

free_cash_flow_before_distributions_oku

22586.90959985

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2029_full_year

year

2029

期間開始（翌日から）

2028-12-31

期間末

2029-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2029_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 129818.80873449
非支配持分（億）: 485.33749392
現金（億）: 62648.06273535
securities_oku: 3950.85
debt_oku: 9395.13
dividend_payable_oku: 4473.91946216
ppe_oku: 77927.64525512
other_liabilities_oku: 16727.58462139
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 16374.22232148
total_equity_oku: 130304.14622841
total_debt_and_dividend_payable_oku: 13869.04946216
total_liabilities_oku: 30596.63408355
total_assets_oku: 160900.78031196
net_cash_excluding_declared_dividends_oku: 57203.78273535
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 16374.22232148
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 163091.66704245
非支配持分（億）: 504.74236668
現金（億）: 79871.15952646
securities_oku: 3950.85
debt_oku: 9175.13
dividend_payable_oku: 4809.55628524
ppe_oku: 93821.21767432
other_liabilities_oku: 16826.15899961
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 16764.0274932
total_equity_oku: 163596.40940913
total_debt_and_dividend_payable_oku: 13984.68628524
total_liabilities_oku: 30810.84528485
total_assets_oku: 194407.25469398
net_cash_excluding_declared_dividends_oku: 74646.87952646
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 16764.0274932
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

9450.7032951

dividend_ex_date_liability_adjustments_oku

0.09254246

cash_dividends_paid_company_oku

9115.15901448

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.25042317

sbc_non_cash_cashflow_addback_oku

14.40524765

sbc_cash_settled_no_cashflow_addback_oku

6.67153471

LTI_market_purchase_non_issuer_repurchase_oku

16.01168329

old_holder_equity_percent_end

99.994216

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2029-01-08
year: 2.1738535249829
金額: 2234.64419626
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_cash_paid_oku: 2234.73036826
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-12-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-02-12
year: 2.2696783025325
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_liability_credited_oku: 2243.65144757
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-03-16
year: 2.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
holder_entitlement_created_no_cash_oku: 2239.10456391
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-04-09
year: 2.4229979466119
金額: 2239.10456391
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_cash_paid_oku: 2239.19090791
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-05-14
year: 2.5188227241615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_liability_credited_oku: 2397.54006574
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-06-11
year: 2.5954825462012
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
holder_entitlement_created_no_cash_oku: 2243.56493157
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-07-01
year: 2.6502395619439
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2029-07-09
year: 2.6721423682409
金額: 2243.56493157
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_cash_paid_oku: 2243.65144757
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

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

内容を開く

想定日: 2029-08-13
year: 2.7679671457906
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_liability_credited_oku: 2402.33514588
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-09-17
year: 2.8637919233402
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
holder_entitlement_created_no_cash_oku: 2397.44761574
payable_balance_adjustment_oku: 0.046225
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-10-08
year: 2.92128678987
金額: 2397.44761574
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_cash_paid_oku: 2397.58629074
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-09-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-10-15
year: 2.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.25042317
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2029-11-12
year: 3.0171115674196
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_liability_credited_oku: 2407.17663591
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2029-12-10
year: 3.0937713894593
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
holder_entitlement_created_no_cash_oku: 2402.24251098
payable_balance_adjustment_oku: 0.04631745
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

88953.79607151

営業利益（億）

51099.01396552

cost_of_revenue_oku

30738.47842027

r_and_d_sga_other_op_expenditure_oku

7116.30368572

parent_profit_after_sbc_oku

42709.24889787

nci_profit_oku

19.65529593

consolidated_net_income_oku

42728.90419379

tax_expense_oku

9379.51555474

depreciation_amortization_oku

14183.18859585

capex_oku

29651.26535717

working_capital_investment_oku

716.72645138

equity_sbc_expense_and_equity_credit_oku

14.40524765

cash_settled_sbc_expense_oku

6.67153471

lti_secondary_market_trust_purchase_oku

16.01168329

interest_income_net_oku

964.92888497

associates_and_other_nonop_oku

44.47689804

fcfo_derived_before_dividend_oku

56209.77158592

free_cash_flow_before_distributions_oku

26558.50622875

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2030_full_year

year

2030

期間開始（翌日から）

2029-12-31

期間末

2030-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2030_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 163091.66704245
非支配持分（億）: 504.74236668
現金（億）: 79871.15952646
securities_oku: 3950.85
debt_oku: 9175.13
dividend_payable_oku: 4809.55628524
ppe_oku: 93821.21767432
other_liabilities_oku: 16826.15899961
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 16764.0274932
total_equity_oku: 163596.40940913
total_debt_and_dividend_payable_oku: 13984.68628524
total_liabilities_oku: 30810.84528485
total_assets_oku: 194407.25469398
net_cash_excluding_declared_dividends_oku: 74646.87952646
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 16764.0274932
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 200758.53734465
非支配持分（億）: 527.91967451
現金（億）: 100597.72551733
securities_oku: 3950.85
debt_oku: 8955.13
dividend_payable_oku: 5170.37282457
ppe_oku: 110678.56087633
other_liabilities_oku: 16958.56783505
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 17143.39128512
total_equity_oku: 201286.45701916
total_debt_and_dividend_payable_oku: 14125.50282457
total_liabilities_oku: 31084.07065962
total_assets_oku: 232370.52767878
net_cash_excluding_declared_dividends_oku: 95593.44551733
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 17143.39128512
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

10159.70191836

dividend_ex_date_liability_adjustments_oku

0.09948313

cash_dividends_paid_company_oku

9798.98486216

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.26161832

sbc_non_cash_cashflow_addback_oku

15.5674624

sbc_cash_settled_no_cashflow_addback_oku

7.51739614

LTI_market_purchase_non_issuer_repurchase_oku

18.04175073

old_holder_equity_percent_end

99.992288

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2030-01-07
year: 3.170431211499
金額: 2402.24251098
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_cash_paid_oku: 2402.38146333
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-02-11
year: 3.2662559890486
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_liability_credited_oku: 2411.97180849
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-03-18
year: 3.3620807665982
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
holder_entitlement_created_no_cash_oku: 2407.03740621
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-04-08
year: 3.419575633128
金額: 2407.03740621
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_cash_paid_oku: 2407.17663591
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-03-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-05-13
year: 3.5154004106776
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_liability_credited_oku: 2577.40526255
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-06-11
year: 3.5947980835044
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
holder_entitlement_created_no_cash_oku: 2411.83230144
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-07-01
year: 3.6495550992471
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2030-07-09
year: 3.6714579055441
金額: 2411.83230144
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_cash_paid_oku: 2411.97180849
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

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

内容を開く

想定日: 2030-08-12
year: 3.7645448323066
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_liability_credited_oku: 2582.56007308
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-09-16
year: 3.8603696098563
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
holder_entitlement_created_no_cash_oku: 2577.25618693
payable_balance_adjustment_oku: 0.04969188
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-10-08
year: 3.9206023271732
金額: 2577.25618693
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_cash_paid_oku: 2577.45495443
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-10-15
year: 3.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.26161832
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2030-11-11
year: 4.0136892539357
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_liability_credited_oku: 2587.76477424
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2030-12-10
year: 4.0930869267625
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
holder_entitlement_created_no_cash_oku: 2582.4106993
payable_balance_adjustment_oku: 0.04979125
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

100231.94848088

営業利益（億）

57299.26388157

cost_of_revenue_oku

34914.12872084

r_and_d_sga_other_op_expenditure_oku

8018.55587847

parent_profit_after_sbc_oku

47811.10424129

nci_profit_oku

23.43892615

consolidated_net_income_oku

47834.54316744

tax_expense_oku

10500.26557334

depreciation_amortization_oku

16204.16500441

capex_oku

32575.38325629

working_capital_investment_oku

733.07990661

equity_sbc_expense_and_equity_credit_oku

15.5674624

cash_settled_sbc_expense_oku

7.51739614

lti_secondary_market_trust_purchase_oku

18.04175073

interest_income_net_oku

985.42888497

associates_and_other_nonop_oku

50.11597424

fcfo_derived_before_dividend_oku

63321.19572764

free_cash_flow_before_distributions_oku

30745.81247135

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2031_full_year

year

2031

期間開始（翌日から）

2030-12-31

期間末

2031-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2031_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 200758.53734465
非支配持分（億）: 527.91967451
現金（億）: 100597.72551733
securities_oku: 3950.85
debt_oku: 8955.13
dividend_payable_oku: 5170.37282457
ppe_oku: 110678.56087633
other_liabilities_oku: 16958.56783505
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 17143.39128512
total_equity_oku: 201286.45701916
total_debt_and_dividend_payable_oku: 14125.50282457
total_liabilities_oku: 31084.07065962
total_assets_oku: 232370.52767878
net_cash_excluding_declared_dividends_oku: 95593.44551733
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 17143.39128512
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 242641.85609428
非支配持分（億）: 555.10925696
現金（億）: 124940.68042024
securities_oku: 3950.85
debt_oku: 8735.13
dividend_payable_oku: 5558.25808052
ppe_oku: 128238.53224937
other_liabilities_oku: 17124.34404652
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 17484.63480867
total_equity_oku: 243196.96535124
total_debt_and_dividend_payable_oku: 14293.38808052
total_liabilities_oku: 31417.73212704
total_assets_oku: 274614.69747828
net_cash_excluding_declared_dividends_oku: 120156.40042024
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 17484.63480867
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

10921.89012907

dividend_ex_date_liability_adjustments_oku

0.10694437

cash_dividends_paid_company_oku

10534.11181749

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.2747951

sbc_non_cash_cashflow_addback_oku

16.66954054

sbc_cash_settled_no_cashflow_addback_oku

8.35158054

LTI_market_purchase_non_issuer_repurchase_oku

20.04379329

old_holder_equity_percent_end

99.99036

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2031-01-07
year: 4.1697467488022
金額: 2582.4106993
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_cash_paid_oku: 2582.60986433
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-02-10
year: 4.2628336755647
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_liability_credited_oku: 2592.91968415
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-03-17
year: 4.3586584531143
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
holder_entitlement_created_no_cash_oku: 2587.56521167
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-04-08
year: 4.4188911704312
金額: 2587.56521167
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_cash_paid_oku: 2587.76477424
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-03-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-05-12
year: 4.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_liability_credited_oku: 2770.76407601
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-06-11
year: 4.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
holder_entitlement_created_no_cash_oku: 2592.71972405
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-07-01
year: 4.6488706365503
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2031-07-09
year: 4.6707734428474
金額: 2592.71972405
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_cash_paid_oku: 2592.91968415
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-08-11
year: 4.7611225188227
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_liability_credited_oku: 2776.30560416
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-09-16
year: 4.8596851471595
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
holder_entitlement_created_no_cash_oku: 2770.55040095
payable_balance_adjustment_oku: 0.05341876
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-10-08
year: 4.9199178644764
金額: 2770.55040095
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_cash_paid_oku: 2770.81749477
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-10-15
year: 4.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.2747951
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2031-11-10
year: 5.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_liability_credited_oku: 2781.90076475
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2031-12-10
year: 5.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
holder_entitlement_created_no_cash_oku: 2776.09150175
payable_balance_adjustment_oku: 0.0535256
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

111354.40715681

営業利益（億）

63348.28496032

cost_of_revenue_oku

39097.76962395

r_and_d_sga_other_op_expenditure_oku

8908.35257255

parent_profit_after_sbc_oku

52788.64628253

nci_profit_oku

27.46437754

consolidated_net_income_oku

52816.11066008

tax_expense_oku

11593.7803888

depreciation_amortization_oku

18249.75006181

capex_oku

35262.22893299

working_capital_investment_oku

722.95981394

equity_sbc_expense_and_equity_credit_oku

16.66954054

cash_settled_sbc_expense_oku

8.35158054

lti_secondary_market_trust_purchase_oku

20.04379329

interest_income_net_oku

1005.92888497

associates_and_other_nonop_oku

55.67720358

fcfo_derived_before_dividend_oku

70359.57044849

free_cash_flow_before_distributions_oku

35097.3415155

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2032_full_year

year

2032

期間開始（翌日から）

2031-12-31

期間末

2032-12-31

calendar_days

366

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2032_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 242641.85609428
非支配持分（億）: 555.10925696
現金（億）: 124940.68042024
securities_oku: 3950.85
debt_oku: 8735.13
dividend_payable_oku: 5558.25808052
ppe_oku: 128238.53224937
other_liabilities_oku: 17124.34404652
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 17484.63480867
total_equity_oku: 243196.96535124
total_debt_and_dividend_payable_oku: 14293.38808052
total_liabilities_oku: 31417.73212704
total_assets_oku: 274614.69747828
net_cash_excluding_declared_dividends_oku: 120156.40042024
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 17484.63480867
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 288820.76831913
非支配持分（億）: 586.68302993
現金（億）: 153122.69239898
securities_oku: 3950.85
debt_oku: 8515.13
dividend_payable_oku: 5975.24276752
ppe_oku: 146327.171165
other_liabilities_oku: 17324.69744919
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 17821.80800179
total_equity_oku: 289407.45134906
total_debt_and_dividend_payable_oku: 14490.37276752
total_liabilities_oku: 31815.07021671
total_assets_oku: 321222.52156577
net_cash_excluding_declared_dividends_oku: 148558.41239898
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 17821.80800179
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

11741.2582481

dividend_ex_date_liability_adjustments_oku

0.1149652

cash_dividends_paid_company_oku

11324.3885263

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.29013478

sbc_non_cash_cashflow_addback_oku

17.77161559

sbc_cash_settled_no_cashflow_addback_oku

9.21601032

LTI_market_purchase_non_issuer_repurchase_oku

22.11842476

old_holder_equity_percent_end

99.988433

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2032-01-07
year: 5.1690622861054
金額: 2776.09150175
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_cash_paid_oku: 2776.35912976
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-02-10
year: 5.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_liability_credited_oku: 2787.44239974
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2032-03-16
year: 5.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
holder_entitlement_created_no_cash_oku: 2781.63260255
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-04-08
year: 5.4209445585216
金額: 2781.63260255
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_cash_paid_oku: 2781.90076475
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-05-12
year: 5.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_liability_credited_oku: 2978.62880688
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2032-06-11
year: 5.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
holder_entitlement_created_no_cash_oku: 2787.17370335
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-07-01
year: 5.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2032-07-09
year: 5.6728268309377
金額: 2787.17370335
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_cash_paid_oku: 2787.44239974
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-08-11
year: 5.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_liability_credited_oku: 2984.5860645
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2032-09-16
year: 5.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
holder_entitlement_created_no_cash_oku: 2978.34168102
payable_balance_adjustment_oku: 0.05742517
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-10-08
year: 5.9219712525667
金額: 2978.34168102
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_cash_paid_oku: 2978.68623205
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-10-15
year: 5.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.29013478
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2032-11-10
year: 6.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_liability_credited_oku: 2990.60097698
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2032-12-10
year: 6.0944558521561
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
holder_entitlement_created_no_cash_oku: 2984.29836438
payable_balance_adjustment_oku: 0.05754002
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

122880.13755571

営業利益（億）

69563.81120515

cost_of_revenue_oku

43485.91534611

r_and_d_sga_other_op_expenditure_oku

9830.41100446

parent_profit_after_sbc_oku

57902.51382255

nci_profit_oku

31.86390775

consolidated_net_income_oku

57934.3777303

tax_expense_oku

12717.3024286

depreciation_amortization_oku

20411.75618287

capex_oku

37888.04241301

working_capital_investment_oku

749.17247593

equity_sbc_expense_and_equity_credit_oku

17.77161559

cash_settled_sbc_expense_oku

9.21601032

lti_secondary_market_trust_purchase_oku

22.11842476

interest_income_net_oku

1026.42888497

associates_and_other_nonop_oku

61.44006878

fcfo_derived_before_dividend_oku

77614.73305283

free_cash_flow_before_distributions_oku

39726.69063982

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2033_full_year

year

2033

期間開始（翌日から）

2032-12-31

期間末

2033-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2033_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 288820.76831913
非支配持分（億）: 586.68302993
現金（億）: 153122.69239898
securities_oku: 3950.85
debt_oku: 8515.13
dividend_payable_oku: 5975.24276752
ppe_oku: 146327.171165
other_liabilities_oku: 17324.69744919
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 17821.80800179
total_equity_oku: 289407.45134906
total_debt_and_dividend_payable_oku: 14490.37276752
total_liabilities_oku: 31815.07021671
total_assets_oku: 321222.52156577
net_cash_excluding_declared_dividends_oku: 148558.41239898
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 17821.80800179
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 338867.14497268
非支配持分（億）: 622.73332772
現金（億）: 185120.9906591
securities_oku: 3950.85
debt_oku: 8295.13
dividend_payable_oku: 6423.50994564
ppe_oku: 164609.8540684
other_liabilities_oku: 17557.59085155
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 18084.41437009
total_equity_oku: 339489.87830039
total_debt_and_dividend_payable_oku: 14718.63994564
total_liabilities_oku: 32276.23079719
total_assets_oku: 371766.10909759
net_cash_excluding_declared_dividends_oku: 180776.7106591
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 18084.41437009
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

12622.09595301

dividend_ex_date_liability_adjustments_oku

0.12358758

cash_dividends_paid_company_oku

12173.95236247

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.30768549

sbc_non_cash_cashflow_addback_oku

18.77611842

sbc_cash_settled_no_cashflow_addback_oku

10.02951031

LTI_market_purchase_non_issuer_repurchase_oku

24.07082474

old_holder_equity_percent_end

99.986505

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2033-01-07
year: 6.1711156741958
金額: 2984.29836438
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_cash_paid_oku: 2984.64360452
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-02-10
year: 6.2642026009582
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_liability_credited_oku: 2996.55834945
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2033-03-16
year: 6.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
holder_entitlement_created_no_cash_oku: 2990.25504774
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-04-08
year: 6.4202600958248
金額: 2990.25504774
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_cash_paid_oku: 2990.60097698
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-05-12
year: 6.5133470225873
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_liability_credited_oku: 3202.08769946
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2033-06-13
year: 6.6009582477755
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
holder_entitlement_created_no_cash_oku: 2996.2117311
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-07-01
year: 6.6502395619439
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2033-07-11
year: 6.6776180698152
金額: 2996.2117311
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_cash_paid_oku: 2996.55834945
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-06-13
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-08-11
year: 6.7624914442163
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_liability_credited_oku: 3208.49187486
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2033-09-16
year: 6.861054072553
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
holder_entitlement_created_no_cash_oku: 3201.71730709
payable_balance_adjustment_oku: 0.06173206
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-10-10
year: 6.9267624914442
金額: 3201.71730709
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_cash_paid_oku: 3202.14943152
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-10-15
year: 6.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.30768549
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2033-11-10
year: 7.0116358658453
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_liability_credited_oku: 3214.95802925
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2033-12-12
year: 7.0992470910335
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
holder_entitlement_created_no_cash_oku: 3208.12074171
payable_balance_adjustment_oku: 0.06185552
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

133726.80412099

営業利益（億）

75332.76632149

cost_of_revenue_oku

47695.89346982

r_and_d_sga_other_op_expenditure_oku

10698.14432968

parent_profit_after_sbc_oku

62649.82007572

nci_profit_oku

36.35798327

consolidated_net_income_oku

62686.17805899

tax_expense_oku

13760.38054953

depreciation_amortization_oku

22510.6786937

capex_oku

40118.0412363

working_capital_investment_oku

705.03332674

equity_sbc_expense_and_equity_credit_oku

18.77611842

cash_settled_sbc_expense_oku

10.02951031

lti_secondary_market_trust_purchase_oku

24.07082474

interest_income_net_oku

1046.92888497

associates_and_other_nonop_oku

66.86340206

fcfo_derived_before_dividend_oku

84510.59954437

free_cash_flow_before_distributions_oku

44392.55830807

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2034_full_year

year

2034

期間開始（翌日から）

2033-12-31

期間末

2034-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2034_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 338867.14497268
非支配持分（億）: 622.73332772
現金（億）: 185120.9906591
securities_oku: 3950.85
debt_oku: 8295.13
dividend_payable_oku: 6423.50994564
ppe_oku: 164609.8540684
other_liabilities_oku: 17557.59085155
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 18084.41437009
total_equity_oku: 339489.87830039
total_debt_and_dividend_payable_oku: 14718.63994564
total_liabilities_oku: 32276.23079719
total_assets_oku: 371766.10909759
net_cash_excluding_declared_dividends_oku: 180776.7106591
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 18084.41437009
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

end

内容を開く

親会社持分（億）: 392602.91884381
非支配持分（億）: 663.47477101
現金（億）: 220970.1241798
securities_oku: 3950.85
debt_oku: 8075.13
dividend_payable_oku: 6905.40644971
ppe_oku: 182841.94447951
other_liabilities_oku: 17822.6179044
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 18306.62930961
total_equity_oku: 393266.39361481
total_debt_and_dividend_payable_oku: 14980.53644971
total_liabilities_oku: 32803.15435411
total_assets_oku: 426069.54796893
net_cash_excluding_declared_dividends_oku: 216845.8441798
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 18306.62930962
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

13569.01473601

dividend_ex_date_liability_adjustments_oku

0.13285665

cash_dividends_paid_company_oku

13087.25108859

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.32756923

sbc_non_cash_cashflow_addback_oku

19.74043902

sbc_cash_settled_no_cashflow_addback_oku

10.83285157

LTI_market_purchase_non_issuer_repurchase_oku

25.99884377

old_holder_equity_percent_end

99.984578

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2034-01-09
year: 7.1759069130732
金額: 3208.12074171
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_cash_paid_oku: 3208.55373038
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-12-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-02-10
year: 7.2635181382615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_liability_credited_oku: 3221.36232811
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2034-03-16
year: 7.356605065024
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
holder_entitlement_created_no_cash_oku: 3214.52417632
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-04-10
year: 7.4250513347023
金額: 3214.52417632
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_cash_paid_oku: 3214.95802925
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-05-12
year: 7.5126625598905
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_liability_credited_oku: 3442.31063888
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2034-06-12
year: 7.5975359342916
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
holder_entitlement_created_no_cash_oku: 3220.92761093
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-07-01
year: 7.6495550992471
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2034-07-10
year: 7.6741957563313
金額: 3220.92761093
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_cash_paid_oku: 3221.36232811
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-06-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-08-11
year: 7.7618069815195
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_liability_credited_oku: 3449.19526016
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2034-09-18
year: 7.8658453114305
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
holder_entitlement_created_no_cash_oku: 3441.84610512
payable_balance_adjustment_oku: 0.06636197
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-10-09
year: 7.9233401779603
金額: 3441.84610512
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_cash_paid_oku: 3442.37700085
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-09-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-10-15
year: 7.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.32756923
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2034-11-10
year: 8.0109514031485
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_liability_credited_oku: 3456.14650885
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2034-12-11
year: 8.0958247775496
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
holder_entitlement_created_no_cash_oku: 3448.72979733
payable_balance_adjustment_oku: 0.06649469
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

144438.02094983

営業利益（億）

80965.53507687

cost_of_revenue_oku

51917.44419696

r_and_d_sga_other_op_expenditure_oku

11555.04167599

parent_profit_after_sbc_oku

67285.18102478

nci_profit_oku

41.06901252

consolidated_net_income_oku

67326.25003731

tax_expense_oku

14778.93293502

depreciation_amortization_oku

24634.70690644

capex_oku

42127.75611037

working_capital_investment_oku

696.22909387

equity_sbc_expense_and_equity_credit_oku

19.74043902

cash_settled_sbc_expense_oku

10.83285157

lti_secondary_market_trust_purchase_oku

25.99884377

interest_income_net_oku

1067.42888497

associates_and_other_nonop_oku

72.21901047

fcfo_derived_before_dividend_oku

91284.46828889

free_cash_flow_before_distributions_oku

49156.71217852

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2035_full_year

year

2035

期間開始（翌日から）

2034-12-31

期間末

2035-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2035_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 392602.91884381
非支配持分（億）: 663.47477101
現金（億）: 220970.1241798
securities_oku: 3950.85
debt_oku: 8075.13
dividend_payable_oku: 6905.40644971
ppe_oku: 182841.94447951
other_liabilities_oku: 17822.6179044
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 18306.62930961
total_equity_oku: 393266.39361481
total_debt_and_dividend_payable_oku: 14980.53644971
total_liabilities_oku: 32803.15435411
total_assets_oku: 426069.54796893
net_cash_excluding_declared_dividends_oku: 216845.8441798
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 18306.62930962
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

end

内容を開く

親会社持分（億）: 450037.17690021
非支配持分（億）: 709.23478047
現金（億）: 260849.78530398
securities_oku: 3950.85
debt_oku: 7855.13
dividend_payable_oku: 7423.45517577
ppe_oku: 200831.42261733
other_liabilities_oku: 18120.62562845
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 18513.56456359
total_equity_oku: 450746.41168068
total_debt_and_dividend_payable_oku: 15278.58517577
total_liabilities_oku: 33399.21080422
total_assets_oku: 484145.6224849
net_cash_excluding_declared_dividends_oku: 256945.50530398
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 18513.56456359
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

14586.97204672

dividend_ex_date_liability_adjustments_oku

0.14282092

cash_dividends_paid_company_oku

14069.06614158

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.3499287

sbc_non_cash_cashflow_addback_oku

20.7044801

sbc_cash_settled_no_cashflow_addback_oku

11.65736835

LTI_market_purchase_non_issuer_repurchase_oku

27.97768404

old_holder_equity_percent_end

99.98265

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2035-01-08
year: 8.1724845995893
金額: 3448.72979733
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_cash_paid_oku: 3449.26175485
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-12-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-02-12
year: 8.2683093771389
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_liability_credited_oku: 3463.03126285
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2035-03-16
year: 8.3559206023272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
holder_entitlement_created_no_cash_oku: 3455.61348954
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-04-09
year: 8.4216290212183
金額: 3455.61348954
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_cash_paid_oku: 3456.14650885
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-05-14
year: 8.517453798768
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_liability_credited_oku: 3700.55527591
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2035-06-11
year: 8.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
holder_entitlement_created_no_cash_oku: 3462.49718176
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-07-01
year: 8.6488706365503
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2035-07-09
year: 8.6707734428474
金額: 3462.49718176
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_cash_paid_oku: 3463.03126285
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

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

内容を開く

想定日: 2035-08-13
year: 8.766598220397
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_liability_credited_oku: 3707.95638646
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2035-09-17
year: 8.8624229979466
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
holder_entitlement_created_no_cash_oku: 3699.98456301
payable_balance_adjustment_oku: 0.07133912
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-10-08
year: 8.9199178644764
金額: 3699.98456301
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_cash_paid_oku: 3700.62661503
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-09-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-10-15
year: 8.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.3499287
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2035-11-12
year: 9.015742642026
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_liability_credited_oku: 3715.42912149
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2035-12-10
year: 9.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
holder_entitlement_created_no_cash_oku: 3707.38453213
payable_balance_adjustment_oku: 0.0714818
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

155431.57801596

営業利益（億）

86696.28018224

cost_of_revenue_oku

56300.77159245

r_and_d_sga_other_op_expenditure_oku

12434.52624128

parent_profit_after_sbc_oku

72000.66844393

nci_profit_oku

46.10993816

consolidated_net_income_oku

72046.7783821

tax_expense_oku

15815.14647412

depreciation_amortization_oku

26855.12264609

capex_oku

44038.94710452

working_capital_investment_oku

714.5812093

equity_sbc_expense_and_equity_credit_oku

20.7044801

cash_settled_sbc_expense_oku

11.65736835

lti_secondary_market_trust_purchase_oku

27.97768404

interest_income_net_oku

1087.92888497

associates_and_other_nonop_oku

77.71578901

fcfo_derived_before_dividend_oku

98208.02429899

free_cash_flow_before_distributions_oku

54169.07719447

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2036_terminal_partial

year

2036

期間開始（翌日から）

2035-12-31

期間末

2036-11-06

calendar_days

311

fraction_of_reference_period

0.84972677595628

initial_partial_period

いいえ

terminal_partial_period

はい

reference_period

2036_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 450037.17690021
非支配持分（億）: 709.23478047
現金（億）: 260849.78530398
securities_oku: 3950.85
debt_oku: 7855.13
dividend_payable_oku: 7423.45517577
ppe_oku: 200831.42261733
other_liabilities_oku: 18120.62562845
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 18513.56456359
total_equity_oku: 450746.41168068
total_debt_and_dividend_payable_oku: 15278.58517577
total_liabilities_oku: 33399.21080422
total_assets_oku: 484145.6224849
net_cash_excluding_declared_dividends_oku: 256945.50530398
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 18513.56456359
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 503611.73729235
非支配持分（億）: 752.60219797
現金（億）: 296025.9461904
securities_oku: 3950.85
debt_oku: 7635.13
dividend_payable_oku: 3986.12814438
ppe_oku: 215738.18690509
other_liabilities_oku: 18402.52354419
発行済株式数: 25937370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.74
other_assets_oku: 18673.13808341
total_equity_oku: 504364.33949032
total_debt_and_dividend_payable_oku: 11621.25814438
total_liabilities_oku: 30023.78168858
total_assets_oku: 534388.1211789
net_cash_excluding_declared_dividends_oku: 292341.6661904
old_holder_equity_fraction: 0.99980723
noncash_net_assets_reconciliation_oku: 18673.13808341
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

11687.13394424

dividend_ex_date_liability_adjustments_oku

0.07668954

cash_dividends_paid_company_oku

15124.53766517

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.37494141

sbc_non_cash_cashflow_addback_oku

18.41053466

sbc_cash_settled_no_cashflow_addback_oku

10.62239735

LTI_market_purchase_non_issuer_repurchase_oku

25.49375365

old_holder_equity_percent_end

99.980723

expected_ordinary_tax_rate

0.18

source_status

forecast_partial

event_count

events

内容を開く

想定日: 2036-01-07
year: 9.1690622861054
金額: 3707.38453213
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_cash_paid_oku: 3708.02786826
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-02-11
year: 9.264887063655
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_liability_credited_oku: 3722.83037472
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2036-03-17
year: 9.3607118412047
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
holder_entitlement_created_no_cash_oku: 3714.78450126
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-04-08
year: 9.4209445585216
金額: 3714.78450126
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_cash_paid_oku: 3715.42912149
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-03-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-05-12
year: 9.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_liability_credited_oku: 3978.17361115
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2036-06-11
year: 9.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
holder_entitlement_created_no_cash_oku: 3722.18447039
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-07-01
year: 9.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2036-07-09
year: 9.6728268309377
金額: 3722.18447039
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_cash_paid_oku: 3722.83037472
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-08-11
year: 9.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-12-10
company_liability_credited_oku: 3986.12995838
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2036-09-16
year: 9.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
holder_entitlement_created_no_cash_oku: 3977.48340523
payable_balance_adjustment_oku: 0.07668955
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-10-08
year: 9.9219712525667
金額: 3977.48340523
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_cash_paid_oku: 3978.2503007
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-10-15
year: 9.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.37494141
注記: not attributable to TSMC ordinary holders

売上高

141631.96472935

営業利益（億）

78605.74042479

cost_of_revenue_oku

51695.66712621

r_and_d_sga_other_op_expenditure_oku

11330.55717835

parent_profit_after_sbc_oku

65243.36049126

nci_profit_oku

43.74235891

consolidated_net_income_oku

65287.10285017

tax_expense_oku

14331.31525979

depreciation_amortization_oku

24785.59382764

capex_oku

38948.79030057

working_capital_investment_oku

621.2434189

equity_sbc_expense_and_equity_credit_oku

18.41053466

cash_settled_sbc_expense_oku

10.62239735

lti_secondary_market_trust_purchase_oku

25.49375365

interest_income_net_oku

941.86170281

associates_and_other_nonop_oku

70.81598236

fcfo_derived_before_dividend_oku

89469.86379357

free_cash_flow_before_distributions_oku

50521.073493

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

all_11_periods_ledger

内容を開く

period

2026_initial_partial

year

2026

期間開始（翌日から）

2026-11-06

期間末

2026-12-31

calendar_days

fraction_of_reference_period

0.59782608695652

initial_partial_period

はい

terminal_partial_period

いいえ

reference_period

2026_Q4_from_issuer_guidance

begin

内容を開く

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

end

内容を開く

親会社持分（億）: 76624.21950141
非支配持分（億）: 456.64393974
現金（億）: 37777.08865854
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 49914.31478261
other_liabilities_oku: 16630.94
発行済株式数: 25932370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.24
other_assets_oku: 15535.21
total_equity_oku: 77080.86344115
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 107177.46344115
net_cash_excluding_declared_dividends_oku: 31892.80865854
old_holder_equity_fraction: 1
noncash_net_assets_reconciliation_oku: 15535.21
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

1815.265907

dividend_ex_date_liability_adjustments_oku

cash_dividends_paid_company_oku

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

sbc_non_cash_cashflow_addback_oku

2.39130435

sbc_cash_settled_no_cashflow_addback_oku

1.79347826

LTI_market_purchase_non_issuer_repurchase_oku

5.38043478

old_holder_equity_percent_end

100

expected_ordinary_tax_rate

0.17

source_status

forecast_partial

event_count

events

内容を開く

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

内容を開く

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

売上高

10227.84782609

営業利益（億）

5932.15173913

cost_of_revenue_oku

3477.46826087

r_and_d_sga_other_op_expenditure_oku

818.22782609

parent_profit_after_sbc_oku

5091.4308301

nci_profit_oku

2.03738729

consolidated_net_income_oku

5093.46821739

tax_expense_oku

1043.24047826

depreciation_amortization_oku

1375

capex_oku

4065.2173913

working_capital_investment_oku

304.89130435

equity_sbc_expense_and_equity_credit_oku

2.39130435

cash_settled_sbc_expense_oku

1.79347826

lti_secondary_market_trust_purchase_oku

5.38043478

interest_income_net_oku

184.10126087

associates_and_other_nonop_oku

20.45569565

fcfo_derived_before_dividend_oku

6165.96821739

free_cash_flow_before_distributions_oku

2100.75082609

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

-1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bull
period: 2026_initial_partial
期間開始（翌日から）: 2026-11-06
期間末: 2026-12-31
reference_period_days: 55
売上高: 10227.84782609
operating_profit_after_all_SBC_and_LTI_oku: 5932.15173913
total_operating_cost_incl_all_compensation_oku: 4295.69608696
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 5.38043478
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 4290.31565218
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 1.79347826
noncash_equity_RSA_SBC_expense_oku: 2.39130435
operating_cost_ex_LTI_and_both_SBC_types_oku: 4286.13086957
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 5091.4308301
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 5093.46821739
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 6171.34865217
forecast_operating_CFO_LTI_settlement_deduction_oku: -5.38043478
forecast_operating_CFO_after_LTI_cash_payment_oku: 6165.96821739
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 2.39130435
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 4065.2173913
dividend_cash_paid_company_oku: 0
debt_net_cash_issued_oku: 0
NCI_dividend_cash_oku: 0
cash_begin_oku: 35676.33783246
cash_end_oku: 37777.08865854
cash_independent_formula_end_oku: 37777.08865855
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 73345.66327396
parent_equity_end_oku: 76624.21950141
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25932370100
new_free_RSA_issued_shares: 0
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25932370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 1
cash_dividend_payable_begin_oku: 1815.264093
cash_dividend_payable_end_oku: 3630.53
double_count_if_LTI_were_subtracted_again_cash_end_oku: 37771.70822376
op_profit_decomposition_residual_oku: -0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2027_full_year

year

2027

期間開始（翌日から）

2026-12-31

期間末

2027-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2027_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 76624.21950141
非支配持分（億）: 456.64393974
現金（億）: 37777.08865854
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 49914.31478261
other_liabilities_oku: 16630.94
発行済株式数: 25932370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.24
other_assets_oku: 15535.21
total_equity_oku: 77080.86344115
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 107177.46344115
net_cash_excluding_declared_dividends_oku: 31892.80865854
old_holder_equity_fraction: 1
noncash_net_assets_reconciliation_oku: 15535.21
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 100921.9924787
非支配持分（億）: 469.37141652
現金（億）: 48760.44842784
securities_oku: 3950.85
debt_oku: 9615.13
dividend_payable_oku: 4161.70517964
ppe_oku: 63186.84284353
other_liabilities_oku: 16662.08992555
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 15932.14772905
total_equity_oku: 101391.36389523
total_debt_and_dividend_payable_oku: 13776.83517964
total_liabilities_oku: 30438.9251052
total_assets_oku: 131830.28900042
net_cash_excluding_declared_dividends_oku: 43096.16842784
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 15932.14772905
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

8103.38716885

dividend_ex_date_liability_adjustments_oku

0.08008

cash_dividends_paid_company_oku

7572.2920692

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.23343532

sbc_non_cash_cashflow_addback_oku

11.92088868

sbc_cash_settled_no_cashflow_addback_oku

4.98592339

LTI_market_purchase_non_issuer_repurchase_oku

11.96621613

old_holder_equity_percent_end

99.998072

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-05-12
year: 0.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_liability_credited_oku: 2074.589608
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-07-01
year: 0.64887063655031
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

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

内容を開く

想定日: 2027-08-11
year: 0.76112251882272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_liability_credited_oku: 2078.73878722
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-09-16
year: 0.85968514715948
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
holder_entitlement_created_no_cash_oku: 2074.589608
payable_balance_adjustment_oku: 0.04
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-10-08
year: 0.91991786447639
金額: 2074.589608
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_cash_paid_oku: 2074.629608
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2027-10-15
year: 0.93908281998631
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.23343532
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2027-11-10
year: 1.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_liability_credited_oku: 2082.92812643
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2027-12-10
year: 1.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
holder_entitlement_created_no_cash_oku: 2078.73878722
payable_balance_adjustment_oku: 0.04008
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

66478.978517

営業利益（億）

38557.80753986

cost_of_revenue_oku

22602.85269578

r_and_d_sga_other_op_expenditure_oku

5318.31828136

parent_profit_after_sbc_oku

32389.31933746

nci_profit_oku

12.9609121

consolidated_net_income_oku

32402.28024956

tax_expense_oku

7112.69566454

depreciation_amortization_oku

10304.24167013

capex_oku

23267.64248095

working_capital_investment_oku

674.9150536

equity_sbc_expense_and_equity_credit_oku

11.92088868

cash_settled_sbc_expense_oku

4.98592339

lti_secondary_market_trust_purchase_oku

11.96621613

interest_income_net_oku

923.92888497

associates_and_other_nonop_oku

33.23948926

fcfo_derived_before_dividend_oku

42043.52775477

free_cash_flow_before_distributions_oku

18775.88527382

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bull
period: 2027_full_year
期間開始（翌日から）: 2026-12-31
期間末: 2027-12-31
reference_period_days: 365
売上高: 66478.978517
operating_profit_after_all_SBC_and_LTI_oku: 38557.80753986
total_operating_cost_incl_all_compensation_oku: 27921.17097714
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 11.96621613
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 27909.20476101
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.98592339
noncash_equity_RSA_SBC_expense_oku: 11.92088868
operating_cost_ex_LTI_and_both_SBC_types_oku: 27892.29794894
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 32389.31933746
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 32402.28024956
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 42055.4939709
forecast_operating_CFO_LTI_settlement_deduction_oku: -11.96621613
forecast_operating_CFO_after_LTI_cash_payment_oku: 42043.52775477
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 11.92088868
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 23267.64248095
dividend_cash_paid_company_oku: 7572.2920692
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.23343532
cash_begin_oku: 37777.08865854
cash_end_oku: 48760.44842784
cash_independent_formula_end_oku: 48760.44842784
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 76624.21950141
parent_equity_end_oku: 100921.9924787
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25932370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25932870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99998072
cash_dividend_payable_begin_oku: 3630.53
cash_dividend_payable_end_oku: 4161.70517964
double_count_if_LTI_were_subtracted_again_cash_end_oku: 48748.48221171
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: -0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2028_full_year

year

2028

期間開始（翌日から）

2027-12-31

期間末

2028-12-31

calendar_days

366

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2028_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 100921.9924787
非支配持分（億）: 469.37141652
現金（億）: 48760.44842784
securities_oku: 3950.85
debt_oku: 9615.13
dividend_payable_oku: 4161.70517964
ppe_oku: 63186.84284353
other_liabilities_oku: 16662.08992555
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 15932.14772905
total_equity_oku: 101391.36389523
total_debt_and_dividend_payable_oku: 13776.83517964
total_liabilities_oku: 30438.9251052
total_assets_oku: 131830.28900042
net_cash_excluding_declared_dividends_oku: 43096.16842784
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 15932.14772905
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

end

内容を開く

親会社持分（億）: 129818.80873449
非支配持分（億）: 485.33749392
現金（億）: 62648.06273535
securities_oku: 3950.85
debt_oku: 9395.13
dividend_payable_oku: 4473.91946216
ppe_oku: 77927.64525512
other_liabilities_oku: 16727.58462139
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 16374.22232148
total_equity_oku: 130304.14622841
total_debt_and_dividend_payable_oku: 13869.04946216
total_liabilities_oku: 30596.63408355
total_assets_oku: 160900.78031196
net_cash_excluding_declared_dividends_oku: 57203.78273535
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 16374.22232148
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

8791.18240442

dividend_ex_date_liability_adjustments_oku

0.086086

cash_dividends_paid_company_oku

8479.0542079

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.24108444

sbc_non_cash_cashflow_addback_oku

13.217881

sbc_cash_settled_no_cashflow_addback_oku

5.84454265

LTI_market_purchase_non_issuer_repurchase_oku

14.02690235

old_holder_equity_percent_end

99.996144

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2028-01-07
year: 1.1690622861054
金額: 2078.73878722
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_cash_paid_oku: 2078.77886722
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-02-10
year: 1.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_liability_credited_oku: 2087.07738565
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-03-16
year: 1.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
holder_entitlement_created_no_cash_oku: 2082.88796643
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-04-10
year: 1.4264202600958
金額: 2082.88796643
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_cash_paid_oku: 2082.92812643
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-05-12
year: 1.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_liability_credited_oku: 2230.2268286
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-06-12
year: 1.5989048596851
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
holder_entitlement_created_no_cash_oku: 2087.03714565
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-07-01
year: 1.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2028-07-10
year: 1.6755646817248
金額: 2087.03714565
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_cash_paid_oku: 2087.07738565
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-06-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-08-11
year: 1.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_liability_credited_oku: 2234.68728226
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-09-18
year: 1.8672142368241
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
holder_entitlement_created_no_cash_oku: 2230.1838286
payable_balance_adjustment_oku: 0.043
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-10-09
year: 1.9247091033539
金額: 2230.1838286
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_cash_paid_oku: 2230.2698286
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-09-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-10-15
year: 1.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.24108444
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2028-11-10
year: 2.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_liability_credited_oku: 2239.19090791
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2028-12-11
year: 2.0971937029432
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
holder_entitlement_created_no_cash_oku: 2234.64419626
payable_balance_adjustment_oku: 0.043086
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

77927.23528111

営業利益（億）

44981.3319206

cost_of_revenue_oku

26711.72453803

r_and_d_sga_other_op_expenditure_oku

6234.17882249

parent_profit_after_sbc_oku

37674.8668652

nci_profit_oku

16.20716183

consolidated_net_income_oku

37691.07402704

tax_expense_oku

8273.65039618

depreciation_amortization_oku

12251.89310253

capex_oku

26625.13872105

working_capital_investment_oku

744.13668967

equity_sbc_expense_and_equity_credit_oku

13.217881

cash_settled_sbc_expense_oku

5.84454265

lti_secondary_market_trust_purchase_oku

14.02690235

interest_income_net_oku

944.42888497

associates_and_other_nonop_oku

38.96361764

fcfo_derived_before_dividend_oku

49212.0483209

free_cash_flow_before_distributions_oku

22586.90959985

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bull
period: 2028_full_year
期間開始（翌日から）: 2027-12-31
期間末: 2028-12-31
reference_period_days: 366
売上高: 77927.23528111
operating_profit_after_all_SBC_and_LTI_oku: 44981.3319206
total_operating_cost_incl_all_compensation_oku: 32945.90336052
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 14.02690235
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 32931.87645817
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 5.84454265
noncash_equity_RSA_SBC_expense_oku: 13.217881
operating_cost_ex_LTI_and_both_SBC_types_oku: 32912.81403452
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 37674.8668652
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 37691.07402704
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 49226.07522325
forecast_operating_CFO_LTI_settlement_deduction_oku: -14.02690235
forecast_operating_CFO_after_LTI_cash_payment_oku: 49212.0483209
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 13.217881
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 26625.13872105
dividend_cash_paid_company_oku: 8479.0542079
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.24108444
cash_begin_oku: 48760.44842784
cash_end_oku: 62648.06273535
cash_independent_formula_end_oku: 62648.06273535
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 100921.9924787
parent_equity_end_oku: 129818.80873449
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25932870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99996144
cash_dividend_payable_begin_oku: 4161.70517964
cash_dividend_payable_end_oku: 4473.91946216
double_count_if_LTI_were_subtracted_again_cash_end_oku: 62634.035833
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: -0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2029_full_year

year

2029

期間開始（翌日から）

2028-12-31

期間末

2029-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2029_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 129818.80873449
非支配持分（億）: 485.33749392
現金（億）: 62648.06273535
securities_oku: 3950.85
debt_oku: 9395.13
dividend_payable_oku: 4473.91946216
ppe_oku: 77927.64525512
other_liabilities_oku: 16727.58462139
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 16374.22232148
total_equity_oku: 130304.14622841
total_debt_and_dividend_payable_oku: 13869.04946216
total_liabilities_oku: 30596.63408355
total_assets_oku: 160900.78031196
net_cash_excluding_declared_dividends_oku: 57203.78273535
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 16374.22232148
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 163091.66704245
非支配持分（億）: 504.74236668
現金（億）: 79871.15952646
securities_oku: 3950.85
debt_oku: 9175.13
dividend_payable_oku: 4809.55628524
ppe_oku: 93821.21767432
other_liabilities_oku: 16826.15899961
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 16764.0274932
total_equity_oku: 163596.40940913
total_debt_and_dividend_payable_oku: 13984.68628524
total_liabilities_oku: 30810.84528485
total_assets_oku: 194407.25469398
net_cash_excluding_declared_dividends_oku: 74646.87952646
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 16764.0274932
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

9450.7032951

dividend_ex_date_liability_adjustments_oku

0.09254246

cash_dividends_paid_company_oku

9115.15901448

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.25042317

sbc_non_cash_cashflow_addback_oku

14.40524765

sbc_cash_settled_no_cashflow_addback_oku

6.67153471

LTI_market_purchase_non_issuer_repurchase_oku

16.01168329

old_holder_equity_percent_end

99.994216

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2029-01-08
year: 2.1738535249829
金額: 2234.64419626
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_cash_paid_oku: 2234.73036826
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-12-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-02-12
year: 2.2696783025325
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_liability_credited_oku: 2243.65144757
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-03-16
year: 2.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
holder_entitlement_created_no_cash_oku: 2239.10456391
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-04-09
year: 2.4229979466119
金額: 2239.10456391
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_cash_paid_oku: 2239.19090791
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-05-14
year: 2.5188227241615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_liability_credited_oku: 2397.54006574
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-06-11
year: 2.5954825462012
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
holder_entitlement_created_no_cash_oku: 2243.56493157
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-07-01
year: 2.6502395619439
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2029-07-09
year: 2.6721423682409
金額: 2243.56493157
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_cash_paid_oku: 2243.65144757
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

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

内容を開く

想定日: 2029-08-13
year: 2.7679671457906
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_liability_credited_oku: 2402.33514588
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-09-17
year: 2.8637919233402
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
holder_entitlement_created_no_cash_oku: 2397.44761574
payable_balance_adjustment_oku: 0.046225
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-10-08
year: 2.92128678987
金額: 2397.44761574
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_cash_paid_oku: 2397.58629074
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-09-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-10-15
year: 2.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.25042317
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2029-11-12
year: 3.0171115674196
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_liability_credited_oku: 2407.17663591
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2029-12-10
year: 3.0937713894593
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
holder_entitlement_created_no_cash_oku: 2402.24251098
payable_balance_adjustment_oku: 0.04631745
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

88953.79607151

営業利益（億）

51099.01396552

cost_of_revenue_oku

30738.47842027

r_and_d_sga_other_op_expenditure_oku

7116.30368572

parent_profit_after_sbc_oku

42709.24889787

nci_profit_oku

19.65529593

consolidated_net_income_oku

42728.90419379

tax_expense_oku

9379.51555474

depreciation_amortization_oku

14183.18859585

capex_oku

29651.26535717

working_capital_investment_oku

716.72645138

equity_sbc_expense_and_equity_credit_oku

14.40524765

cash_settled_sbc_expense_oku

6.67153471

lti_secondary_market_trust_purchase_oku

16.01168329

interest_income_net_oku

964.92888497

associates_and_other_nonop_oku

44.47689804

fcfo_derived_before_dividend_oku

56209.77158592

free_cash_flow_before_distributions_oku

26558.50622875

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bull
period: 2029_full_year
期間開始（翌日から）: 2028-12-31
期間末: 2029-12-31
reference_period_days: 365
売上高: 88953.79607151
operating_profit_after_all_SBC_and_LTI_oku: 51099.01396552
total_operating_cost_incl_all_compensation_oku: 37854.78210599
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 16.01168329
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 37838.7704227
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 6.67153471
noncash_equity_RSA_SBC_expense_oku: 14.40524765
operating_cost_ex_LTI_and_both_SBC_types_oku: 37817.69364034
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 42709.24889787
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 42728.90419379
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 56225.78326921
forecast_operating_CFO_LTI_settlement_deduction_oku: -16.01168329
forecast_operating_CFO_after_LTI_cash_payment_oku: 56209.77158592
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 14.40524765
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 29651.26535717
dividend_cash_paid_company_oku: 9115.15901448
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.25042317
cash_begin_oku: 62648.06273535
cash_end_oku: 79871.15952646
cash_independent_formula_end_oku: 79871.15952645
cash_bridge_residual_oku: -1.0E-8
parent_equity_begin_oku: 129818.80873449
parent_equity_end_oku: 163091.66704245
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25933370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99994216
cash_dividend_payable_begin_oku: 4473.91946216
cash_dividend_payable_end_oku: 4809.55628524
double_count_if_LTI_were_subtracted_again_cash_end_oku: 79855.14784317
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: -1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2030_full_year

year

2030

期間開始（翌日から）

2029-12-31

期間末

2030-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2030_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 163091.66704245
非支配持分（億）: 504.74236668
現金（億）: 79871.15952646
securities_oku: 3950.85
debt_oku: 9175.13
dividend_payable_oku: 4809.55628524
ppe_oku: 93821.21767432
other_liabilities_oku: 16826.15899961
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 16764.0274932
total_equity_oku: 163596.40940913
total_debt_and_dividend_payable_oku: 13984.68628524
total_liabilities_oku: 30810.84528485
total_assets_oku: 194407.25469398
net_cash_excluding_declared_dividends_oku: 74646.87952646
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 16764.0274932
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 200758.53734465
非支配持分（億）: 527.91967451
現金（億）: 100597.72551733
securities_oku: 3950.85
debt_oku: 8955.13
dividend_payable_oku: 5170.37282457
ppe_oku: 110678.56087633
other_liabilities_oku: 16958.56783505
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 17143.39128512
total_equity_oku: 201286.45701916
total_debt_and_dividend_payable_oku: 14125.50282457
total_liabilities_oku: 31084.07065962
total_assets_oku: 232370.52767878
net_cash_excluding_declared_dividends_oku: 95593.44551733
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 17143.39128512
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

10159.70191836

dividend_ex_date_liability_adjustments_oku

0.09948313

cash_dividends_paid_company_oku

9798.98486216

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.26161832

sbc_non_cash_cashflow_addback_oku

15.5674624

sbc_cash_settled_no_cashflow_addback_oku

7.51739614

LTI_market_purchase_non_issuer_repurchase_oku

18.04175073

old_holder_equity_percent_end

99.992288

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2030-01-07
year: 3.170431211499
金額: 2402.24251098
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_cash_paid_oku: 2402.38146333
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-02-11
year: 3.2662559890486
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_liability_credited_oku: 2411.97180849
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-03-18
year: 3.3620807665982
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
holder_entitlement_created_no_cash_oku: 2407.03740621
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-04-08
year: 3.419575633128
金額: 2407.03740621
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_cash_paid_oku: 2407.17663591
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-03-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-05-13
year: 3.5154004106776
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_liability_credited_oku: 2577.40526255
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-06-11
year: 3.5947980835044
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
holder_entitlement_created_no_cash_oku: 2411.83230144
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-07-01
year: 3.6495550992471
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2030-07-09
year: 3.6714579055441
金額: 2411.83230144
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_cash_paid_oku: 2411.97180849
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

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

内容を開く

想定日: 2030-08-12
year: 3.7645448323066
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_liability_credited_oku: 2582.56007308
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-09-16
year: 3.8603696098563
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
holder_entitlement_created_no_cash_oku: 2577.25618693
payable_balance_adjustment_oku: 0.04969188
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-10-08
year: 3.9206023271732
金額: 2577.25618693
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_cash_paid_oku: 2577.45495443
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-10-15
year: 3.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.26161832
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2030-11-11
year: 4.0136892539357
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_liability_credited_oku: 2587.76477424
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2030-12-10
year: 4.0930869267625
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
holder_entitlement_created_no_cash_oku: 2582.4106993
payable_balance_adjustment_oku: 0.04979125
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

100231.94848088

営業利益（億）

57299.26388157

cost_of_revenue_oku

34914.12872084

r_and_d_sga_other_op_expenditure_oku

8018.55587847

parent_profit_after_sbc_oku

47811.10424129

nci_profit_oku

23.43892615

consolidated_net_income_oku

47834.54316744

tax_expense_oku

10500.26557334

depreciation_amortization_oku

16204.16500441

capex_oku

32575.38325629

working_capital_investment_oku

733.07990661

equity_sbc_expense_and_equity_credit_oku

15.5674624

cash_settled_sbc_expense_oku

7.51739614

lti_secondary_market_trust_purchase_oku

18.04175073

interest_income_net_oku

985.42888497

associates_and_other_nonop_oku

50.11597424

fcfo_derived_before_dividend_oku

63321.19572764

free_cash_flow_before_distributions_oku

30745.81247135

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bull
period: 2030_full_year
期間開始（翌日から）: 2029-12-31
期間末: 2030-12-31
reference_period_days: 365
売上高: 100231.94848088
operating_profit_after_all_SBC_and_LTI_oku: 57299.26388157
total_operating_cost_incl_all_compensation_oku: 42932.68459931
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 18.04175073
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 42914.64284858
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 7.51739614
noncash_equity_RSA_SBC_expense_oku: 15.5674624
operating_cost_ex_LTI_and_both_SBC_types_oku: 42891.55799004
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 47811.10424129
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 47834.54316744
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 63339.23747837
forecast_operating_CFO_LTI_settlement_deduction_oku: -18.04175073
forecast_operating_CFO_after_LTI_cash_payment_oku: 63321.19572764
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 15.5674624
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 32575.38325629
dividend_cash_paid_company_oku: 9798.98486216
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.26161832
cash_begin_oku: 79871.15952646
cash_end_oku: 100597.72551733
cash_independent_formula_end_oku: 100597.72551733
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 163091.66704245
parent_equity_end_oku: 200758.53734465
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25933870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99992288
cash_dividend_payable_begin_oku: 4809.55628524
cash_dividend_payable_end_oku: 5170.37282457
double_count_if_LTI_were_subtracted_again_cash_end_oku: 100579.6837666
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2031_full_year

year

2031

期間開始（翌日から）

2030-12-31

期間末

2031-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2031_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 200758.53734465
非支配持分（億）: 527.91967451
現金（億）: 100597.72551733
securities_oku: 3950.85
debt_oku: 8955.13
dividend_payable_oku: 5170.37282457
ppe_oku: 110678.56087633
other_liabilities_oku: 16958.56783505
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 17143.39128512
total_equity_oku: 201286.45701916
total_debt_and_dividend_payable_oku: 14125.50282457
total_liabilities_oku: 31084.07065962
total_assets_oku: 232370.52767878
net_cash_excluding_declared_dividends_oku: 95593.44551733
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 17143.39128512
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 242641.85609428
非支配持分（億）: 555.10925696
現金（億）: 124940.68042024
securities_oku: 3950.85
debt_oku: 8735.13
dividend_payable_oku: 5558.25808052
ppe_oku: 128238.53224937
other_liabilities_oku: 17124.34404652
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 17484.63480867
total_equity_oku: 243196.96535124
total_debt_and_dividend_payable_oku: 14293.38808052
total_liabilities_oku: 31417.73212704
total_assets_oku: 274614.69747828
net_cash_excluding_declared_dividends_oku: 120156.40042024
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 17484.63480867
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

10921.89012907

dividend_ex_date_liability_adjustments_oku

0.10694437

cash_dividends_paid_company_oku

10534.11181749

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.2747951

sbc_non_cash_cashflow_addback_oku

16.66954054

sbc_cash_settled_no_cashflow_addback_oku

8.35158054

LTI_market_purchase_non_issuer_repurchase_oku

20.04379329

old_holder_equity_percent_end

99.99036

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2031-01-07
year: 4.1697467488022
金額: 2582.4106993
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_cash_paid_oku: 2582.60986433
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-02-10
year: 4.2628336755647
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_liability_credited_oku: 2592.91968415
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-03-17
year: 4.3586584531143
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
holder_entitlement_created_no_cash_oku: 2587.56521167
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-04-08
year: 4.4188911704312
金額: 2587.56521167
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_cash_paid_oku: 2587.76477424
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-03-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-05-12
year: 4.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_liability_credited_oku: 2770.76407601
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-06-11
year: 4.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
holder_entitlement_created_no_cash_oku: 2592.71972405
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-07-01
year: 4.6488706365503
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2031-07-09
year: 4.6707734428474
金額: 2592.71972405
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_cash_paid_oku: 2592.91968415
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-08-11
year: 4.7611225188227
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_liability_credited_oku: 2776.30560416
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-09-16
year: 4.8596851471595
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
holder_entitlement_created_no_cash_oku: 2770.55040095
payable_balance_adjustment_oku: 0.05341876
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-10-08
year: 4.9199178644764
金額: 2770.55040095
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_cash_paid_oku: 2770.81749477
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-10-15
year: 4.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.2747951
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2031-11-10
year: 5.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_liability_credited_oku: 2781.90076475
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2031-12-10
year: 5.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
holder_entitlement_created_no_cash_oku: 2776.09150175
payable_balance_adjustment_oku: 0.0535256
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

111354.40715681

営業利益（億）

63348.28496032

cost_of_revenue_oku

39097.76962395

r_and_d_sga_other_op_expenditure_oku

8908.35257255

parent_profit_after_sbc_oku

52788.64628253

nci_profit_oku

27.46437754

consolidated_net_income_oku

52816.11066008

tax_expense_oku

11593.7803888

depreciation_amortization_oku

18249.75006181

capex_oku

35262.22893299

working_capital_investment_oku

722.95981394

equity_sbc_expense_and_equity_credit_oku

16.66954054

cash_settled_sbc_expense_oku

8.35158054

lti_secondary_market_trust_purchase_oku

20.04379329

interest_income_net_oku

1005.92888497

associates_and_other_nonop_oku

55.67720358

fcfo_derived_before_dividend_oku

70359.57044849

free_cash_flow_before_distributions_oku

35097.3415155

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bull
period: 2031_full_year
期間開始（翌日から）: 2030-12-31
期間末: 2031-12-31
reference_period_days: 365
売上高: 111354.40715681
operating_profit_after_all_SBC_and_LTI_oku: 63348.28496032
total_operating_cost_incl_all_compensation_oku: 48006.1221965
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 20.04379329
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 47986.07840321
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 8.35158054
noncash_equity_RSA_SBC_expense_oku: 16.66954054
operating_cost_ex_LTI_and_both_SBC_types_oku: 47961.05728213
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 52788.64628253
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 52816.11066008
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 70379.61424178
forecast_operating_CFO_LTI_settlement_deduction_oku: -20.04379329
forecast_operating_CFO_after_LTI_cash_payment_oku: 70359.57044849
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 16.66954054
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 35262.22893299
dividend_cash_paid_company_oku: 10534.11181749
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.2747951
cash_begin_oku: 100597.72551733
cash_end_oku: 124940.68042024
cash_independent_formula_end_oku: 124940.68042024
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 200758.53734465
parent_equity_end_oku: 242641.85609428
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25934370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.9999036
cash_dividend_payable_begin_oku: 5170.37282457
cash_dividend_payable_end_oku: 5558.25808052
double_count_if_LTI_were_subtracted_again_cash_end_oku: 124920.63662695
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: -0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2032_full_year

year

2032

期間開始（翌日から）

2031-12-31

期間末

2032-12-31

calendar_days

366

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2032_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 242641.85609428
非支配持分（億）: 555.10925696
現金（億）: 124940.68042024
securities_oku: 3950.85
debt_oku: 8735.13
dividend_payable_oku: 5558.25808052
ppe_oku: 128238.53224937
other_liabilities_oku: 17124.34404652
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 17484.63480867
total_equity_oku: 243196.96535124
total_debt_and_dividend_payable_oku: 14293.38808052
total_liabilities_oku: 31417.73212704
total_assets_oku: 274614.69747828
net_cash_excluding_declared_dividends_oku: 120156.40042024
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 17484.63480867
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 288820.76831913
非支配持分（億）: 586.68302993
現金（億）: 153122.69239898
securities_oku: 3950.85
debt_oku: 8515.13
dividend_payable_oku: 5975.24276752
ppe_oku: 146327.171165
other_liabilities_oku: 17324.69744919
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 17821.80800179
total_equity_oku: 289407.45134906
total_debt_and_dividend_payable_oku: 14490.37276752
total_liabilities_oku: 31815.07021671
total_assets_oku: 321222.52156577
net_cash_excluding_declared_dividends_oku: 148558.41239898
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 17821.80800179
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

11741.2582481

dividend_ex_date_liability_adjustments_oku

0.1149652

cash_dividends_paid_company_oku

11324.3885263

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.29013478

sbc_non_cash_cashflow_addback_oku

17.77161559

sbc_cash_settled_no_cashflow_addback_oku

9.21601032

LTI_market_purchase_non_issuer_repurchase_oku

22.11842476

old_holder_equity_percent_end

99.988433

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2032-01-07
year: 5.1690622861054
金額: 2776.09150175
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_cash_paid_oku: 2776.35912976
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-02-10
year: 5.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_liability_credited_oku: 2787.44239974
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2032-03-16
year: 5.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
holder_entitlement_created_no_cash_oku: 2781.63260255
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-04-08
year: 5.4209445585216
金額: 2781.63260255
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_cash_paid_oku: 2781.90076475
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-05-12
year: 5.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_liability_credited_oku: 2978.62880688
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2032-06-11
year: 5.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
holder_entitlement_created_no_cash_oku: 2787.17370335
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-07-01
year: 5.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2032-07-09
year: 5.6728268309377
金額: 2787.17370335
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_cash_paid_oku: 2787.44239974
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-08-11
year: 5.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_liability_credited_oku: 2984.5860645
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2032-09-16
year: 5.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
holder_entitlement_created_no_cash_oku: 2978.34168102
payable_balance_adjustment_oku: 0.05742517
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-10-08
year: 5.9219712525667
金額: 2978.34168102
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_cash_paid_oku: 2978.68623205
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-10-15
year: 5.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.29013478
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2032-11-10
year: 6.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_liability_credited_oku: 2990.60097698
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2032-12-10
year: 6.0944558521561
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
holder_entitlement_created_no_cash_oku: 2984.29836438
payable_balance_adjustment_oku: 0.05754002
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

122880.13755571

営業利益（億）

69563.81120515

cost_of_revenue_oku

43485.91534611

r_and_d_sga_other_op_expenditure_oku

9830.41100446

parent_profit_after_sbc_oku

57902.51382255

nci_profit_oku

31.86390775

consolidated_net_income_oku

57934.3777303

tax_expense_oku

12717.3024286

depreciation_amortization_oku

20411.75618287

capex_oku

37888.04241301

working_capital_investment_oku

749.17247593

equity_sbc_expense_and_equity_credit_oku

17.77161559

cash_settled_sbc_expense_oku

9.21601032

lti_secondary_market_trust_purchase_oku

22.11842476

interest_income_net_oku

1026.42888497

associates_and_other_nonop_oku

61.44006878

fcfo_derived_before_dividend_oku

77614.73305283

free_cash_flow_before_distributions_oku

39726.69063982

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bull
period: 2032_full_year
期間開始（翌日から）: 2031-12-31
期間末: 2032-12-31
reference_period_days: 366
売上高: 122880.13755571
operating_profit_after_all_SBC_and_LTI_oku: 69563.81120515
total_operating_cost_incl_all_compensation_oku: 53316.32635057
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 22.11842476
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 53294.20792581
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 9.21601032
noncash_equity_RSA_SBC_expense_oku: 17.77161559
operating_cost_ex_LTI_and_both_SBC_types_oku: 53267.2202999
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 57902.51382255
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 57934.3777303
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 77636.85147759
forecast_operating_CFO_LTI_settlement_deduction_oku: -22.11842476
forecast_operating_CFO_after_LTI_cash_payment_oku: 77614.73305283
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 17.77161559
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 37888.04241301
dividend_cash_paid_company_oku: 11324.3885263
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.29013478
cash_begin_oku: 124940.68042024
cash_end_oku: 153122.69239898
cash_independent_formula_end_oku: 153122.69239898
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 242641.85609428
parent_equity_end_oku: 288820.76831913
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25934870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99988433
cash_dividend_payable_begin_oku: 5558.25808052
cash_dividend_payable_end_oku: 5975.24276752
double_count_if_LTI_were_subtracted_again_cash_end_oku: 153100.57397422
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2033_full_year

year

2033

期間開始（翌日から）

2032-12-31

期間末

2033-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2033_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 288820.76831913
非支配持分（億）: 586.68302993
現金（億）: 153122.69239898
securities_oku: 3950.85
debt_oku: 8515.13
dividend_payable_oku: 5975.24276752
ppe_oku: 146327.171165
other_liabilities_oku: 17324.69744919
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 17821.80800179
total_equity_oku: 289407.45134906
total_debt_and_dividend_payable_oku: 14490.37276752
total_liabilities_oku: 31815.07021671
total_assets_oku: 321222.52156577
net_cash_excluding_declared_dividends_oku: 148558.41239898
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 17821.80800179
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 338867.14497268
非支配持分（億）: 622.73332772
現金（億）: 185120.9906591
securities_oku: 3950.85
debt_oku: 8295.13
dividend_payable_oku: 6423.50994564
ppe_oku: 164609.8540684
other_liabilities_oku: 17557.59085155
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 18084.41437009
total_equity_oku: 339489.87830039
total_debt_and_dividend_payable_oku: 14718.63994564
total_liabilities_oku: 32276.23079719
total_assets_oku: 371766.10909759
net_cash_excluding_declared_dividends_oku: 180776.7106591
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 18084.41437009
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

12622.09595301

dividend_ex_date_liability_adjustments_oku

0.12358758

cash_dividends_paid_company_oku

12173.95236247

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.30768549

sbc_non_cash_cashflow_addback_oku

18.77611842

sbc_cash_settled_no_cashflow_addback_oku

10.02951031

LTI_market_purchase_non_issuer_repurchase_oku

24.07082474

old_holder_equity_percent_end

99.986505

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2033-01-07
year: 6.1711156741958
金額: 2984.29836438
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_cash_paid_oku: 2984.64360452
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-02-10
year: 6.2642026009582
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_liability_credited_oku: 2996.55834945
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2033-03-16
year: 6.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
holder_entitlement_created_no_cash_oku: 2990.25504774
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-04-08
year: 6.4202600958248
金額: 2990.25504774
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_cash_paid_oku: 2990.60097698
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-05-12
year: 6.5133470225873
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_liability_credited_oku: 3202.08769946
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2033-06-13
year: 6.6009582477755
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
holder_entitlement_created_no_cash_oku: 2996.2117311
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-07-01
year: 6.6502395619439
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2033-07-11
year: 6.6776180698152
金額: 2996.2117311
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_cash_paid_oku: 2996.55834945
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-06-13
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-08-11
year: 6.7624914442163
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_liability_credited_oku: 3208.49187486
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2033-09-16
year: 6.861054072553
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
holder_entitlement_created_no_cash_oku: 3201.71730709
payable_balance_adjustment_oku: 0.06173206
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-10-10
year: 6.9267624914442
金額: 3201.71730709
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_cash_paid_oku: 3202.14943152
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-10-15
year: 6.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.30768549
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2033-11-10
year: 7.0116358658453
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_liability_credited_oku: 3214.95802925
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2033-12-12
year: 7.0992470910335
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
holder_entitlement_created_no_cash_oku: 3208.12074171
payable_balance_adjustment_oku: 0.06185552
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

133726.80412099

営業利益（億）

75332.76632149

cost_of_revenue_oku

47695.89346982

r_and_d_sga_other_op_expenditure_oku

10698.14432968

parent_profit_after_sbc_oku

62649.82007572

nci_profit_oku

36.35798327

consolidated_net_income_oku

62686.17805899

tax_expense_oku

13760.38054953

depreciation_amortization_oku

22510.6786937

capex_oku

40118.0412363

working_capital_investment_oku

705.03332674

equity_sbc_expense_and_equity_credit_oku

18.77611842

cash_settled_sbc_expense_oku

10.02951031

lti_secondary_market_trust_purchase_oku

24.07082474

interest_income_net_oku

1046.92888497

associates_and_other_nonop_oku

66.86340206

fcfo_derived_before_dividend_oku

84510.59954437

free_cash_flow_before_distributions_oku

44392.55830807

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bull
period: 2033_full_year
期間開始（翌日から）: 2032-12-31
期間末: 2033-12-31
reference_period_days: 365
売上高: 133726.80412099
operating_profit_after_all_SBC_and_LTI_oku: 75332.76632149
total_operating_cost_incl_all_compensation_oku: 58394.0377995
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 24.07082474
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 58369.96697476
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 10.02951031
noncash_equity_RSA_SBC_expense_oku: 18.77611842
operating_cost_ex_LTI_and_both_SBC_types_oku: 58341.16134603
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 62649.82007572
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 62686.17805899
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 84534.67036911
forecast_operating_CFO_LTI_settlement_deduction_oku: -24.07082474
forecast_operating_CFO_after_LTI_cash_payment_oku: 84510.59954437
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 18.77611842
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 40118.0412363
dividend_cash_paid_company_oku: 12173.95236247
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.30768549
cash_begin_oku: 153122.69239898
cash_end_oku: 185120.9906591
cash_independent_formula_end_oku: 185120.99065909
cash_bridge_residual_oku: -1.0E-8
parent_equity_begin_oku: 288820.76831913
parent_equity_end_oku: 338867.14497268
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25935370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99986505
cash_dividend_payable_begin_oku: 5975.24276752
cash_dividend_payable_end_oku: 6423.50994564
double_count_if_LTI_were_subtracted_again_cash_end_oku: 185096.91983436
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2034_full_year

year

2034

期間開始（翌日から）

2033-12-31

期間末

2034-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2034_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 338867.14497268
非支配持分（億）: 622.73332772
現金（億）: 185120.9906591
securities_oku: 3950.85
debt_oku: 8295.13
dividend_payable_oku: 6423.50994564
ppe_oku: 164609.8540684
other_liabilities_oku: 17557.59085155
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 18084.41437009
total_equity_oku: 339489.87830039
total_debt_and_dividend_payable_oku: 14718.63994564
total_liabilities_oku: 32276.23079719
total_assets_oku: 371766.10909759
net_cash_excluding_declared_dividends_oku: 180776.7106591
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 18084.41437009
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

end

内容を開く

親会社持分（億）: 392602.91884381
非支配持分（億）: 663.47477101
現金（億）: 220970.1241798
securities_oku: 3950.85
debt_oku: 8075.13
dividend_payable_oku: 6905.40644971
ppe_oku: 182841.94447951
other_liabilities_oku: 17822.6179044
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 18306.62930961
total_equity_oku: 393266.39361481
total_debt_and_dividend_payable_oku: 14980.53644971
total_liabilities_oku: 32803.15435411
total_assets_oku: 426069.54796893
net_cash_excluding_declared_dividends_oku: 216845.8441798
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 18306.62930962
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

13569.01473601

dividend_ex_date_liability_adjustments_oku

0.13285665

cash_dividends_paid_company_oku

13087.25108859

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.32756923

sbc_non_cash_cashflow_addback_oku

19.74043902

sbc_cash_settled_no_cashflow_addback_oku

10.83285157

LTI_market_purchase_non_issuer_repurchase_oku

25.99884377

old_holder_equity_percent_end

99.984578

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2034-01-09
year: 7.1759069130732
金額: 3208.12074171
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_cash_paid_oku: 3208.55373038
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-12-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-02-10
year: 7.2635181382615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_liability_credited_oku: 3221.36232811
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2034-03-16
year: 7.356605065024
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
holder_entitlement_created_no_cash_oku: 3214.52417632
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-04-10
year: 7.4250513347023
金額: 3214.52417632
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_cash_paid_oku: 3214.95802925
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-05-12
year: 7.5126625598905
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_liability_credited_oku: 3442.31063888
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2034-06-12
year: 7.5975359342916
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
holder_entitlement_created_no_cash_oku: 3220.92761093
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-07-01
year: 7.6495550992471
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2034-07-10
year: 7.6741957563313
金額: 3220.92761093
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_cash_paid_oku: 3221.36232811
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-06-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-08-11
year: 7.7618069815195
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_liability_credited_oku: 3449.19526016
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2034-09-18
year: 7.8658453114305
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
holder_entitlement_created_no_cash_oku: 3441.84610512
payable_balance_adjustment_oku: 0.06636197
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-10-09
year: 7.9233401779603
金額: 3441.84610512
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_cash_paid_oku: 3442.37700085
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-09-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-10-15
year: 7.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.32756923
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2034-11-10
year: 8.0109514031485
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_liability_credited_oku: 3456.14650885
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2034-12-11
year: 8.0958247775496
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
holder_entitlement_created_no_cash_oku: 3448.72979733
payable_balance_adjustment_oku: 0.06649469
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

144438.02094983

営業利益（億）

80965.53507687

cost_of_revenue_oku

51917.44419696

r_and_d_sga_other_op_expenditure_oku

11555.04167599

parent_profit_after_sbc_oku

67285.18102478

nci_profit_oku

41.06901252

consolidated_net_income_oku

67326.25003731

tax_expense_oku

14778.93293502

depreciation_amortization_oku

24634.70690644

capex_oku

42127.75611037

working_capital_investment_oku

696.22909387

equity_sbc_expense_and_equity_credit_oku

19.74043902

cash_settled_sbc_expense_oku

10.83285157

lti_secondary_market_trust_purchase_oku

25.99884377

interest_income_net_oku

1067.42888497

associates_and_other_nonop_oku

72.21901047

fcfo_derived_before_dividend_oku

91284.46828889

free_cash_flow_before_distributions_oku

49156.71217852

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bull
period: 2034_full_year
期間開始（翌日から）: 2033-12-31
期間末: 2034-12-31
reference_period_days: 365
売上高: 144438.02094983
operating_profit_after_all_SBC_and_LTI_oku: 80965.53507687
total_operating_cost_incl_all_compensation_oku: 63472.48587295
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 25.99884377
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 63446.48702918
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 10.83285157
noncash_equity_RSA_SBC_expense_oku: 19.74043902
operating_cost_ex_LTI_and_both_SBC_types_oku: 63415.91373859
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 67285.18102478
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 67326.25003731
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 91310.46713266
forecast_operating_CFO_LTI_settlement_deduction_oku: -25.99884377
forecast_operating_CFO_after_LTI_cash_payment_oku: 91284.46828889
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 19.74043902
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 42127.75611037
dividend_cash_paid_company_oku: 13087.25108859
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.32756923
cash_begin_oku: 185120.9906591
cash_end_oku: 220970.1241798
cash_independent_formula_end_oku: 220970.1241798
cash_bridge_residual_oku: -0
parent_equity_begin_oku: 338867.14497268
parent_equity_end_oku: 392602.91884381
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25935870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25936370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99984578
cash_dividend_payable_begin_oku: 6423.50994564
cash_dividend_payable_end_oku: 6905.40644971
double_count_if_LTI_were_subtracted_again_cash_end_oku: 220944.12533603
op_profit_decomposition_residual_oku: 1.0E-8
CFO_recalculation_residual_oku: 1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2035_full_year

year

2035

期間開始（翌日から）

2034-12-31

期間末

2035-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2035_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 392602.91884381
非支配持分（億）: 663.47477101
現金（億）: 220970.1241798
securities_oku: 3950.85
debt_oku: 8075.13
dividend_payable_oku: 6905.40644971
ppe_oku: 182841.94447951
other_liabilities_oku: 17822.6179044
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 18306.62930961
total_equity_oku: 393266.39361481
total_debt_and_dividend_payable_oku: 14980.53644971
total_liabilities_oku: 32803.15435411
total_assets_oku: 426069.54796893
net_cash_excluding_declared_dividends_oku: 216845.8441798
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 18306.62930962
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

end

内容を開く

親会社持分（億）: 450037.17690021
非支配持分（億）: 709.23478047
現金（億）: 260849.78530398
securities_oku: 3950.85
debt_oku: 7855.13
dividend_payable_oku: 7423.45517577
ppe_oku: 200831.42261733
other_liabilities_oku: 18120.62562845
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 18513.56456359
total_equity_oku: 450746.41168068
total_debt_and_dividend_payable_oku: 15278.58517577
total_liabilities_oku: 33399.21080422
total_assets_oku: 484145.6224849
net_cash_excluding_declared_dividends_oku: 256945.50530398
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 18513.56456359
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

14586.97204672

dividend_ex_date_liability_adjustments_oku

0.14282092

cash_dividends_paid_company_oku

14069.06614158

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.3499287

sbc_non_cash_cashflow_addback_oku

20.7044801

sbc_cash_settled_no_cashflow_addback_oku

11.65736835

LTI_market_purchase_non_issuer_repurchase_oku

27.97768404

old_holder_equity_percent_end

99.98265

expected_ordinary_tax_rate

0.18

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2035-01-08
year: 8.1724845995893
金額: 3448.72979733
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_cash_paid_oku: 3449.26175485
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-12-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-02-12
year: 8.2683093771389
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_liability_credited_oku: 3463.03126285
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2035-03-16
year: 8.3559206023272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
holder_entitlement_created_no_cash_oku: 3455.61348954
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-04-09
year: 8.4216290212183
金額: 3455.61348954
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_cash_paid_oku: 3456.14650885
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-05-14
year: 8.517453798768
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_liability_credited_oku: 3700.55527591
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2035-06-11
year: 8.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
holder_entitlement_created_no_cash_oku: 3462.49718176
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-07-01
year: 8.6488706365503
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2035-07-09
year: 8.6707734428474
金額: 3462.49718176
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_cash_paid_oku: 3463.03126285
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

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

内容を開く

想定日: 2035-08-13
year: 8.766598220397
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_liability_credited_oku: 3707.95638646
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2035-09-17
year: 8.8624229979466
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
holder_entitlement_created_no_cash_oku: 3699.98456301
payable_balance_adjustment_oku: 0.07133912
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-10-08
year: 8.9199178644764
金額: 3699.98456301
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_cash_paid_oku: 3700.62661503
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-09-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-10-15
year: 8.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.3499287
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2035-11-12
year: 9.015742642026
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_liability_credited_oku: 3715.42912149
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2035-12-10
year: 9.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
holder_entitlement_created_no_cash_oku: 3707.38453213
payable_balance_adjustment_oku: 0.0714818
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

155431.57801596

営業利益（億）

86696.28018224

cost_of_revenue_oku

56300.77159245

r_and_d_sga_other_op_expenditure_oku

12434.52624128

parent_profit_after_sbc_oku

72000.66844393

nci_profit_oku

46.10993816

consolidated_net_income_oku

72046.7783821

tax_expense_oku

15815.14647412

depreciation_amortization_oku

26855.12264609

capex_oku

44038.94710452

working_capital_investment_oku

714.5812093

equity_sbc_expense_and_equity_credit_oku

20.7044801

cash_settled_sbc_expense_oku

11.65736835

lti_secondary_market_trust_purchase_oku

27.97768404

interest_income_net_oku

1087.92888497

associates_and_other_nonop_oku

77.71578901

fcfo_derived_before_dividend_oku

98208.02429899

free_cash_flow_before_distributions_oku

54169.07719447

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bull
period: 2035_full_year
期間開始（翌日から）: 2034-12-31
期間末: 2035-12-31
reference_period_days: 365
売上高: 155431.57801596
operating_profit_after_all_SBC_and_LTI_oku: 86696.28018224
total_operating_cost_incl_all_compensation_oku: 68735.29783373
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 27.97768404
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 68707.32014969
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 11.65736835
noncash_equity_RSA_SBC_expense_oku: 20.7044801
operating_cost_ex_LTI_and_both_SBC_types_oku: 68674.95830124
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 72000.66844393
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 72046.7783821
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 98236.00198303
forecast_operating_CFO_LTI_settlement_deduction_oku: -27.97768404
forecast_operating_CFO_after_LTI_cash_payment_oku: 98208.02429899
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 20.7044801
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 44038.94710452
dividend_cash_paid_company_oku: 14069.06614158
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.3499287
cash_begin_oku: 220970.1241798
cash_end_oku: 260849.78530398
cash_independent_formula_end_oku: 260849.78530399
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 392602.91884381
parent_equity_end_oku: 450037.17690021
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25936370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25936870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.9998265
cash_dividend_payable_begin_oku: 6905.40644971
cash_dividend_payable_end_oku: 7423.45517577
double_count_if_LTI_were_subtracted_again_cash_end_oku: 260821.80761994
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2036_terminal_partial

year

2036

期間開始（翌日から）

2035-12-31

期間末

2036-11-06

calendar_days

311

fraction_of_reference_period

0.84972677595628

initial_partial_period

いいえ

terminal_partial_period

はい

reference_period

2036_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 450037.17690021
非支配持分（億）: 709.23478047
現金（億）: 260849.78530398
securities_oku: 3950.85
debt_oku: 7855.13
dividend_payable_oku: 7423.45517577
ppe_oku: 200831.42261733
other_liabilities_oku: 18120.62562845
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 18513.56456359
total_equity_oku: 450746.41168068
total_debt_and_dividend_payable_oku: 15278.58517577
total_liabilities_oku: 33399.21080422
total_assets_oku: 484145.6224849
net_cash_excluding_declared_dividends_oku: 256945.50530398
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 18513.56456359
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 503611.73729235
非支配持分（億）: 752.60219797
現金（億）: 296025.9461904
securities_oku: 3950.85
debt_oku: 7635.13
dividend_payable_oku: 3986.12814438
ppe_oku: 215738.18690509
other_liabilities_oku: 18402.52354419
発行済株式数: 25937370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.74
other_assets_oku: 18673.13808341
total_equity_oku: 504364.33949032
total_debt_and_dividend_payable_oku: 11621.25814438
total_liabilities_oku: 30023.78168858
total_assets_oku: 534388.1211789
net_cash_excluding_declared_dividends_oku: 292341.6661904
old_holder_equity_fraction: 0.99980723
noncash_net_assets_reconciliation_oku: 18673.13808341
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

11687.13394424

dividend_ex_date_liability_adjustments_oku

0.07668954

cash_dividends_paid_company_oku

15124.53766517

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-220

nci_dividends_cash_oku

0.37494141

sbc_non_cash_cashflow_addback_oku

18.41053466

sbc_cash_settled_no_cashflow_addback_oku

10.62239735

LTI_market_purchase_non_issuer_repurchase_oku

25.49375365

old_holder_equity_percent_end

99.980723

expected_ordinary_tax_rate

0.18

source_status

forecast_partial

event_count

events

内容を開く

想定日: 2036-01-07
year: 9.1690622861054
金額: 3707.38453213
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_cash_paid_oku: 3708.02786826
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-02-11
year: 9.264887063655
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_liability_credited_oku: 3722.83037472
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2036-03-17
year: 9.3607118412047
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
holder_entitlement_created_no_cash_oku: 3714.78450126
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-04-08
year: 9.4209445585216
金額: 3714.78450126
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_cash_paid_oku: 3715.42912149
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-03-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-05-12
year: 9.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_liability_credited_oku: 3978.17361115
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2036-06-11
year: 9.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
holder_entitlement_created_no_cash_oku: 3722.18447039
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-07-01
year: 9.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: -220

内容を開く

想定日: 2036-07-09
year: 9.6728268309377
金額: 3722.18447039
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_cash_paid_oku: 3722.83037472
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-08-11
year: 9.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-12-10
company_liability_credited_oku: 3986.12995838
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2036-09-16
year: 9.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
holder_entitlement_created_no_cash_oku: 3977.48340523
payable_balance_adjustment_oku: 0.07668955
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-10-08
year: 9.9219712525667
金額: 3977.48340523
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_cash_paid_oku: 3978.2503007
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-10-15
year: 9.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.37494141
注記: not attributable to TSMC ordinary holders

売上高

141631.96472935

営業利益（億）

78605.74042479

cost_of_revenue_oku

51695.66712621

r_and_d_sga_other_op_expenditure_oku

11330.55717835

parent_profit_after_sbc_oku

65243.36049126

nci_profit_oku

43.74235891

consolidated_net_income_oku

65287.10285017

tax_expense_oku

14331.31525979

depreciation_amortization_oku

24785.59382764

capex_oku

38948.79030057

working_capital_investment_oku

621.2434189

equity_sbc_expense_and_equity_credit_oku

18.41053466

cash_settled_sbc_expense_oku

10.62239735

lti_secondary_market_trust_purchase_oku

25.49375365

interest_income_net_oku

941.86170281

associates_and_other_nonop_oku

70.81598236

fcfo_derived_before_dividend_oku

89469.86379357

free_cash_flow_before_distributions_oku

50521.073493

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bull
period: 2036_terminal_partial
期間開始（翌日から）: 2035-12-31
期間末: 2036-11-06
reference_period_days: 311
売上高: 141631.96472935
operating_profit_after_all_SBC_and_LTI_oku: 78605.74042479
total_operating_cost_incl_all_compensation_oku: 63026.22430456
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 25.49375365
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 63000.73055091
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 10.62239735
noncash_equity_RSA_SBC_expense_oku: 18.41053466
operating_cost_ex_LTI_and_both_SBC_types_oku: 62971.6976189
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 65243.36049126
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 65287.10285017
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 89495.35754722
forecast_operating_CFO_LTI_settlement_deduction_oku: -25.49375365
forecast_operating_CFO_after_LTI_cash_payment_oku: 89469.86379357
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 18.41053466
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 38948.79030057
dividend_cash_paid_company_oku: 15124.53766517
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.37494141
cash_begin_oku: 260849.78530398
cash_end_oku: 296025.9461904
cash_independent_formula_end_oku: 296025.9461904
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 450037.17690021
parent_equity_end_oku: 503611.73729235
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25936870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25937370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99980723
cash_dividend_payable_begin_oku: 7423.45517577
cash_dividend_payable_end_oku: 3986.12814438
double_count_if_LTI_were_subtracted_again_cash_end_oku: 296000.45243675
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

terminal

内容を開く

想定日

2036-11-06

date_is_model_endpoint_not_actual_event

はい

year_from_base_actual_days_div365_25

10.001368925394

company_2036_exit_annualized_sales_oku

166679.41829885

company_2036_exit_annualized_operating_profit_oku

92507.077155864

company_2037_normalized_sales_oku

171346.44201122

company_2037_normalized_operating_profit_oku

95097.275316228

company_2037_normalized_nopat_after_sbc_oku

77979.765759307

company_2037_maintaining_DA_oku

29985.627351964

company_2037_growth_reinvestment_oku

7043.3336814858

company_2037_working_capital_growth_oku

303.35654130391

company_2037_capex_implied_oku

36725.604492146

terminal_sustainable_roic

0.31

terminal_growth_g

0.028

equity_cost_k

0.115

terminal_wacc

0.105

company_2037_sbc_equity_expensed_in_NOPAT_oku

22.273076675262

sbc_equity_noncash_readded_to_unlevered_fcff_oku

22.273076675262

company_2037_normalized_fcff_including_sbc_noncash_addback_oku

70958.705154497

company_enterprise_value_excluding_non_operating_cash_oku

921541.62538307

operating_cash_reserve_required_oku

16667.941829885

company_cash_oku

296025.9461904

company_excess_cash_oku

279358.00436051

company_marketable_securities_oku

3950.85

company_financing_debt_oku

7635.13

nci_fair_value_proxy_oku

752.60219797

equity_before_post_horizon_employee_share_neutralization_oku

1196462.7475456

future_new_RSAs_annual_shares_assumed

500000

future_new_RSAs_paid_subscription_proceeds_oku

terminal_intrinsic_value_per_share_twd

4611.8696419657

assumed_2037_annual_new_free_RSAs_maintenance_buyback_shares

500000

assumed_2037_buyback_cost_at_intrinsic_value_oku

23.059348209829

pv_of_post_horizon_perpetual_share_neutralization_buybacks_oku

265.04997942332

company_terminal_cum_dividend_equity_market_value_oku

1196197.6975662

company_declared_but_unpaid_dividend_payable_oku

3986.12814438

company_terminal_ex_dividend_equity_value_if_right_separated_oku

1192211.4907649

old_holder_proportion

0.99980722795022

old_holder_terminal_ex_dividend_equity_value_oku

1191981.6657121

old_holder_terminal_cum_dividend_value_oku

1195967.1040841

terminal_dividend_bridge_reconciliation_oku

-0.0024519346

assumed_2037_future_dividends_not_in_10y_cashflows

はい

no_2037_cashflow_added_to_timed_cashflows

はい

no_future_paid_options_per_board_latest_disclosed

はい

cashflows_for_2037_employee_repurchase_not_paid_to_old_nonselling_cohort

はい

terminal_value_is_old_cohort_not_company_total

はい

valuation_method

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

company_2036Q2_future_gross_cash_after_exit_if_shares_unchanged_oku

3986.2068013007

company_forecast_after_exit_dividend_adjustment_to_book_liability_oku

0.0786569207

company_equity_ex_dividend_after_stripping_future_attached_right_oku

1192211.4907649

company_cum_dividend_share_price_attached_right_face_component_oku

3986.2068013007

company_cum_dividend_sale_value_oku

1196197.6975662

old_holder_terminal_cum_div_attached_right_buyer_component_oku

3985.4383720448

old_holder_separate_post_exit_dividend_receivable_at_exit_oku

old_holder_post_exit_dividend_cash_if_sold_2036_11_06_oku

old_holder_terminal_sale_proceeds_for_cum_shares_oku

1195967.1040841

old_holder_terminal_receivable_held_separately_from_sale_oku

old_holder_terminal_total_sale_plus_separate_receivables_oku

1195967.1040841

old_holder_terminal_pre_ex_entitlement_state

future_dividend_belongs_to_buying_shareholder_after_exit

company_2036Q2_board_declared_but_not_ex_asof_exit_assumption

はい

2036Q2_declaration_date_assumed

2036-08-11

2036Q2_ex_date_assumed

2036-12-10

2036Q2_record_date_assumed

2036-12-16

2036Q2_payment_date_assumed

2037-01-07

old_holder_terminal_share_plus_claim_sum_reconciliation_oku

-0.0024519346

company_2036Q2_rights_split_reconciliation_oku

company_2036Q2_payable_book_vs_cash_at_ex_reconciliation_oku

terminal_dividend_entitlement_explicit_old_seller_claim

no_unpaid_dividends_double_counted_with_share_sale

はい

LTI_cash_bonus_separate_from_post_horizon_RSA_buyback_and_dividend_payable_v3

内容を開く

company_2037_normalized_revenue_oku: 171346.44201122
lti_2037_cash_bonus_compensation_in_normalized_operating_cost_oku: 30.84235956
cash_settled_SBC_2037_normalized_forecast_in_cost_and_in_CFO_oku: 12.85098315
noncash_equity_RSA_SBC_2037_oku: 22.273076675262
company_2037_operating_profit_after_LTI_cash_and_non_cash_SBC_oku: 95097.275316228
company_2037_NOPAT_after_LTI_cash_and_non_cash_SBC_oku: 77979.765759307
company_2037_sustainable_reinvestment_oku: 7043.3336814858
company_2037_FCFF_recalculated_oku: 70958.7051545
equity_RSA_SBC_non_cash_addback_to_FCFF_oku: 22.273076675262
LTI_cash_bonus_addback_to_FCFF_oku: 0
cash_settled_price_linked_SBC_addback_to_FCFF_oku: 0
LTI_trust_market_purchase_extra_issuer_share_neutralization_cost_oku: 0
company_EV_recalc_oku: 921541.62538307
EV_recalc_residual_oku: 0
operating_cash_reserve_oku: 16667.941829885
excess_cash_oku: 279358.00436051
marketable_securities_oku: 3950.85
finance_debt_oku: 7635.13
NCI_proxy_oku: 752.60219797
equity_EV_bridge_before_RSA_neutralization_oku: 1196462.7475456
RSA_new_issuer_shares_per_year_2037onward_assumed: 500000
RSA_company_share_neutralization_repurchases_annualized_first_year_oku: 23.059348209829
RSA_company_share_neutralization_present_value_oku: 265.04997942
company_cum_div_terminal_equity_after_RSUs_oku: 1196197.6975662
company_declared_dividend_payable_liability_oku: 3986.12814438
company_ex_dividend_equity_if_claim_separated_oku: 1192211.4907649
company_ex_dividend_equity_if_only_booked_liability_removed_oku: 1192211.5694218
company_dividend_expected_actual_claim_at_future_ex_date_oku: 3986.2068013
company_dividend_liability_expected_trueup_after_post_board_RSA_issuance_oku: 0.07865692
company_buyer_attached_dividend_claim_value_oku: 3986.2068013
company_cum_div_sale_price_from_ex_plus_attached_claim_oku: 1196197.6975662
old_cohort_fraction: 0.99980722795022
old_holder_2036_cum_div_exit_share_value_oku: 1195967.1040841
old_holder_attached_dividend_value_in_cum_sale_price_oku: 3985.43837204
old_holder_separate_post_exit_dividend_receivable_oku: 0
no_old_holder_cash_post_2036_11_06: はい
EV_and_share_count_reconciliation_after_LTI_oku: 0
expected_booked_dividend_payable_plus_trueup_matches_future_payment_oku: 0
cum_ex_dividend_claim_bridge_residual_oku: 0
future_LTI_vs_RSA_separation: Only 500k free issuer RSA shares per year are share-neutralized. 2037+ employer LTI cash bonuses are expensed in normalized EBIT/NOPAT. Secondary-market trust transfers do not add issuer outstanding or treasury shares in baseline.
interest_discount_on_cum_div_attached_claim: No additional future dividend receivable for selling holder; nominal liability used for separation without discount due to short predicted remaining period.

all_dividend_events_including_post_terminal_payments

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

quarter: 2027Q1
basis: forecast_not_approved
dps_twd: 8
date_declaration: 2027-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2027-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2074.629608
old_holder_gross_dividend_oku: 2074.589608
declared_company_liability_oku: 2074.589608
company_dividend_entitled_oku: 2074.629608
eligible_issued_shares: 25932870100
record_date_assumed: 2027-09-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2027-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2074.589608
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q2
basis: forecast_not_approved
dps_twd: 8.016
date_declaration: 2027-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2028-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2078.77886722
old_holder_gross_dividend_oku: 2078.73878722
declared_company_liability_oku: 2078.73878722
company_dividend_entitled_oku: 2078.77886722
eligible_issued_shares: 25932870100
record_date_assumed: 2027-12-16
declaration_date_confirmed: 未確認
declaration_date_assumed: 2027-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2078.738787216
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q3
basis: forecast_not_approved
dps_twd: 8.032
date_declaration: 2027-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2028-04-10
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2082.92812643
old_holder_gross_dividend_oku: 2082.88796643
declared_company_liability_oku: 2082.92812643
company_dividend_entitled_oku: 2082.92812643
eligible_issued_shares: 25932870100
record_date_assumed: 2028-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2027-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2082.887966432
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q4
basis: forecast_not_approved
dps_twd: 8.048
date_declaration: 2028-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
payment_date_confirmed: 未確認
payment_date_assumed: 2028-07-10
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2087.07738565
old_holder_gross_dividend_oku: 2087.03714565
declared_company_liability_oku: 2087.07738565
company_dividend_entitled_oku: 2087.07738565
eligible_issued_shares: 25932870100
record_date_assumed: 2028-06-19
declaration_date_confirmed: 未確認
declaration_date_assumed: 2028-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2087.037145648
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q1
basis: forecast_not_approved
dps_twd: 8.6
date_declaration: 2028-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
payment_date_confirmed: 未確認
payment_date_assumed: 2028-10-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2230.2698286
old_holder_gross_dividend_oku: 2230.1838286
declared_company_liability_oku: 2230.2268286
company_dividend_entitled_oku: 2230.2698286
eligible_issued_shares: 25933370100
record_date_assumed: 2028-09-25
declaration_date_confirmed: 未確認
declaration_date_assumed: 2028-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2230.1838286
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q2
basis: forecast_not_approved
dps_twd: 8.6172
date_declaration: 2028-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
payment_date_confirmed: 未確認
payment_date_assumed: 2029-01-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2234.73036826
old_holder_gross_dividend_oku: 2234.64419626
declared_company_liability_oku: 2234.68728226
company_dividend_entitled_oku: 2234.73036826
eligible_issued_shares: 25933370100
record_date_assumed: 2028-12-18
declaration_date_confirmed: 未確認
declaration_date_assumed: 2028-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2234.6441962572
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q3
basis: forecast_not_approved
dps_twd: 8.6344
date_declaration: 2028-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2029-04-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2239.19090791
old_holder_gross_dividend_oku: 2239.10456391
declared_company_liability_oku: 2239.19090791
company_dividend_entitled_oku: 2239.19090791
eligible_issued_shares: 25933370100
record_date_assumed: 2029-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2028-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2239.1045639144
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q4
basis: forecast_not_approved
dps_twd: 8.6516
date_declaration: 2029-02-12
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2029-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2243.65144757
old_holder_gross_dividend_oku: 2243.56493157
declared_company_liability_oku: 2243.65144757
company_dividend_entitled_oku: 2243.65144757
eligible_issued_shares: 25933370100
record_date_assumed: 2029-06-18
declaration_date_confirmed: 未確認
declaration_date_assumed: 2029-02-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2243.5649315716
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q1
basis: forecast_not_approved
dps_twd: 9.245
date_declaration: 2029-05-14
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
payment_date_confirmed: 未確認
payment_date_assumed: 2029-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2397.58629074
old_holder_gross_dividend_oku: 2397.44761574
declared_company_liability_oku: 2397.54006574
company_dividend_entitled_oku: 2397.58629074
eligible_issued_shares: 25933870100
record_date_assumed: 2029-09-24
declaration_date_confirmed: 未確認
declaration_date_assumed: 2029-05-14
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2397.447615745
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q2
basis: forecast_not_approved
dps_twd: 9.26349
date_declaration: 2029-08-13
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2030-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2402.38146333
old_holder_gross_dividend_oku: 2402.24251098
declared_company_liability_oku: 2402.33514588
company_dividend_entitled_oku: 2402.38146333
eligible_issued_shares: 25933870100
record_date_assumed: 2029-12-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2029-08-13
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2402.2425109765
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q3
basis: forecast_not_approved
dps_twd: 9.28198
date_declaration: 2029-11-12
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
payment_date_confirmed: 未確認
payment_date_assumed: 2030-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2407.17663591
old_holder_gross_dividend_oku: 2407.03740621
declared_company_liability_oku: 2407.17663591
company_dividend_entitled_oku: 2407.17663591
eligible_issued_shares: 25933870100
record_date_assumed: 2030-03-25
declaration_date_confirmed: 未確認
declaration_date_assumed: 2029-11-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2407.037406208
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q4
basis: forecast_not_approved
dps_twd: 9.30047
date_declaration: 2030-02-11
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2030-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2411.97180849
old_holder_gross_dividend_oku: 2411.83230144
declared_company_liability_oku: 2411.97180849
company_dividend_entitled_oku: 2411.97180849
eligible_issued_shares: 25933870100
record_date_assumed: 2030-06-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2030-02-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2411.8323014395
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q1
basis: forecast_not_approved
dps_twd: 9.938375
date_declaration: 2030-05-13
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2030-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2577.45495443
old_holder_gross_dividend_oku: 2577.25618693
declared_company_liability_oku: 2577.40526255
company_dividend_entitled_oku: 2577.45495443
eligible_issued_shares: 25934370100
record_date_assumed: 2030-09-23
declaration_date_confirmed: 未確認
declaration_date_assumed: 2030-05-13
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2577.2561869259
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q2
basis: forecast_not_approved
dps_twd: 9.95825175
date_declaration: 2030-08-12
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2031-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2582.60986433
old_holder_gross_dividend_oku: 2582.4106993
declared_company_liability_oku: 2582.56007308
company_dividend_entitled_oku: 2582.60986433
eligible_issued_shares: 25934370100
record_date_assumed: 2030-12-16
declaration_date_confirmed: 未確認
declaration_date_assumed: 2030-08-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2582.4106992997
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q3
basis: forecast_not_approved
dps_twd: 9.9781285
date_declaration: 2030-11-11
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
payment_date_confirmed: 未確認
payment_date_assumed: 2031-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2587.76477424
old_holder_gross_dividend_oku: 2587.56521167
declared_company_liability_oku: 2587.76477424
company_dividend_entitled_oku: 2587.76477424
eligible_issued_shares: 25934370100
record_date_assumed: 2031-03-24
declaration_date_confirmed: 未確認
declaration_date_assumed: 2030-11-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2587.5652116736
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q4
basis: forecast_not_approved
dps_twd: 9.99800525
date_declaration: 2031-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2031-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2592.91968415
old_holder_gross_dividend_oku: 2592.71972405
declared_company_liability_oku: 2592.91968415
company_dividend_entitled_oku: 2592.91968415
eligible_issued_shares: 25934370100
record_date_assumed: 2031-06-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2031-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2592.7197240474
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q1
basis: forecast_not_approved
dps_twd: 10.683753125
date_declaration: 2031-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2031-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2770.81749477
old_holder_gross_dividend_oku: 2770.55040095
declared_company_liability_oku: 2770.76407601
company_dividend_entitled_oku: 2770.81749477
eligible_issued_shares: 25934870100
record_date_assumed: 2031-09-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2031-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2770.5504009453
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q2
basis: forecast_not_approved
dps_twd: 10.70512063125
date_declaration: 2031-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2032-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2776.35912976
old_holder_gross_dividend_oku: 2776.09150175
declared_company_liability_oku: 2776.30560416
company_dividend_entitled_oku: 2776.35912976
eligible_issued_shares: 25934870100
record_date_assumed: 2031-12-16
declaration_date_confirmed: 未確認
declaration_date_assumed: 2031-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2776.0915017472
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q3
basis: forecast_not_approved
dps_twd: 10.7264881375
date_declaration: 2031-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2781.90076475
old_holder_gross_dividend_oku: 2781.63260255
declared_company_liability_oku: 2781.90076475
company_dividend_entitled_oku: 2781.90076475
eligible_issued_shares: 25934870100
record_date_assumed: 2032-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2031-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2781.6326025491
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q4
basis: forecast_not_approved
dps_twd: 10.74785564375
date_declaration: 2032-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2032-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2787.44239974
old_holder_gross_dividend_oku: 2787.17370335
declared_company_liability_oku: 2787.44239974
company_dividend_entitled_oku: 2787.44239974
eligible_issued_shares: 25934870100
record_date_assumed: 2032-06-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2032-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2787.173703351
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q1
basis: forecast_not_approved
dps_twd: 11.485034609375
date_declaration: 2032-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2978.68623205
old_holder_gross_dividend_oku: 2978.34168102
declared_company_liability_oku: 2978.62880688
company_dividend_entitled_oku: 2978.68623205
eligible_issued_shares: 25935370100
record_date_assumed: 2032-09-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2032-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2978.3416810162
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q2
basis: forecast_not_approved
dps_twd: 11.508004678594
date_declaration: 2032-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2033-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2984.64360452
old_holder_gross_dividend_oku: 2984.29836438
declared_company_liability_oku: 2984.5860645
company_dividend_entitled_oku: 2984.64360452
eligible_issued_shares: 25935370100
record_date_assumed: 2032-12-16
declaration_date_confirmed: 未確認
declaration_date_assumed: 2032-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2984.2983643782
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q3
basis: forecast_not_approved
dps_twd: 11.530974747812
date_declaration: 2032-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2990.60097698
old_holder_gross_dividend_oku: 2990.25504774
declared_company_liability_oku: 2990.60097698
company_dividend_entitled_oku: 2990.60097698
eligible_issued_shares: 25935370100
record_date_assumed: 2033-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2032-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2990.2550477403
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q4
basis: forecast_not_approved
dps_twd: 11.553944817031
date_declaration: 2033-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
payment_date_confirmed: 未確認
payment_date_assumed: 2033-07-11
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 2996.55834945
old_holder_gross_dividend_oku: 2996.2117311
declared_company_liability_oku: 2996.55834945
company_dividend_entitled_oku: 2996.55834945
eligible_issued_shares: 25935370100
record_date_assumed: 2033-06-20
declaration_date_confirmed: 未確認
declaration_date_assumed: 2033-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 2996.2117311023
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q1
basis: forecast_not_approved
dps_twd: 12.346412205078
date_declaration: 2033-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-10-10
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3202.14943152
old_holder_gross_dividend_oku: 3201.71730709
declared_company_liability_oku: 3202.08769946
company_dividend_entitled_oku: 3202.14943152
eligible_issued_shares: 25935870100
record_date_assumed: 2033-09-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2033-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3201.7173070924
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q2
basis: forecast_not_approved
dps_twd: 12.371105029488
date_declaration: 2033-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
payment_date_confirmed: 未確認
payment_date_assumed: 2034-01-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3208.55373038
old_holder_gross_dividend_oku: 3208.12074171
declared_company_liability_oku: 3208.49187486
company_dividend_entitled_oku: 3208.55373038
eligible_issued_shares: 25935870100
record_date_assumed: 2033-12-19
declaration_date_confirmed: 未確認
declaration_date_assumed: 2033-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3208.1207417066
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q3
basis: forecast_not_approved
dps_twd: 12.395797853898
date_declaration: 2033-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2034-04-10
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3214.95802925
old_holder_gross_dividend_oku: 3214.52417632
declared_company_liability_oku: 3214.95802925
company_dividend_entitled_oku: 3214.95802925
eligible_issued_shares: 25935870100
record_date_assumed: 2034-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2033-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3214.5241763208
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q4
basis: forecast_not_approved
dps_twd: 12.420490678309
date_declaration: 2034-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
payment_date_confirmed: 未確認
payment_date_assumed: 2034-07-10
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3221.36232811
old_holder_gross_dividend_oku: 3220.92761093
declared_company_liability_oku: 3221.36232811
company_dividend_entitled_oku: 3221.36232811
eligible_issued_shares: 25935870100
record_date_assumed: 2034-06-19
declaration_date_confirmed: 未確認
declaration_date_assumed: 2034-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3220.927610935
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q1
basis: forecast_not_approved
dps_twd: 13.272393120459
date_declaration: 2034-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
payment_date_confirmed: 未確認
payment_date_assumed: 2034-10-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3442.37700085
old_holder_gross_dividend_oku: 3441.84610512
declared_company_liability_oku: 3442.31063888
company_dividend_entitled_oku: 3442.37700085
eligible_issued_shares: 25936370100
record_date_assumed: 2034-09-25
declaration_date_confirmed: 未確認
declaration_date_assumed: 2034-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3441.8461051244
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q2
basis: forecast_not_approved
dps_twd: 13.2989379067
date_declaration: 2034-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
payment_date_confirmed: 未確認
payment_date_assumed: 2035-01-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3449.26175485
old_holder_gross_dividend_oku: 3448.72979733
declared_company_liability_oku: 3449.19526016
company_dividend_entitled_oku: 3449.26175485
eligible_issued_shares: 25936370100
record_date_assumed: 2034-12-18
declaration_date_confirmed: 未確認
declaration_date_assumed: 2034-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3448.7297973346
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q3
basis: forecast_not_approved
dps_twd: 13.325482692941
date_declaration: 2034-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2035-04-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3456.14650885
old_holder_gross_dividend_oku: 3455.61348954
declared_company_liability_oku: 3456.14650885
company_dividend_entitled_oku: 3456.14650885
eligible_issued_shares: 25936370100
record_date_assumed: 2035-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2034-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3455.6134895449
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q4
basis: forecast_not_approved
dps_twd: 13.352027479182
date_declaration: 2035-02-12
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2035-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3463.03126285
old_holder_gross_dividend_oku: 3462.49718176
declared_company_liability_oku: 3463.03126285
company_dividend_entitled_oku: 3463.03126285
eligible_issued_shares: 25936370100
record_date_assumed: 2035-06-18
declaration_date_confirmed: 未確認
declaration_date_assumed: 2035-02-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3462.4971817551
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q1
basis: forecast_not_approved
dps_twd: 14.267822604493
date_declaration: 2035-05-14
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
payment_date_confirmed: 未確認
payment_date_assumed: 2035-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3700.62661503
old_holder_gross_dividend_oku: 3699.98456301
declared_company_liability_oku: 3700.55527591
company_dividend_entitled_oku: 3700.62661503
eligible_issued_shares: 25936870100
record_date_assumed: 2035-09-24
declaration_date_confirmed: 未確認
declaration_date_assumed: 2035-05-14
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3699.9845630087
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q2
basis: forecast_not_approved
dps_twd: 14.296358249702
date_declaration: 2035-08-13
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2036-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3708.02786826
old_holder_gross_dividend_oku: 3707.38453213
declared_company_liability_oku: 3707.95638646
company_dividend_entitled_oku: 3708.02786826
eligible_issued_shares: 25936870100
record_date_assumed: 2035-12-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2035-08-13
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3707.3845321347
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q3
basis: forecast_not_approved
dps_twd: 14.324893894911
date_declaration: 2035-11-12
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3715.42912149
old_holder_gross_dividend_oku: 3714.78450126
declared_company_liability_oku: 3715.42912149
company_dividend_entitled_oku: 3715.42912149
eligible_issued_shares: 25936870100
record_date_assumed: 2036-03-24
declaration_date_confirmed: 未確認
declaration_date_assumed: 2035-11-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3714.7845012607
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q4
basis: forecast_not_approved
dps_twd: 14.35342954012
date_declaration: 2036-02-11
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2036-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3722.83037472
old_holder_gross_dividend_oku: 3722.18447039
declared_company_liability_oku: 3722.83037472
company_dividend_entitled_oku: 3722.83037472
eligible_issued_shares: 25936870100
record_date_assumed: 2036-06-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2036-02-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3722.1844703867
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2036Q1
basis: forecast_not_approved
dps_twd: 15.33790929983
date_declaration: 2036-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2036-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 3978.2503007
old_holder_gross_dividend_oku: 3977.48340523
declared_company_liability_oku: 3978.17361115
company_dividend_entitled_oku: 3978.2503007
eligible_issued_shares: 25937370100
record_date_assumed: 2036-09-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2036-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 3977.4834052343
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2036Q2
basis: forecast_not_approved
dps_twd: 15.36858511843
date_declaration: 2036-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2036-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2037-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 未確認
dividend_company_oku: 未確認
old_holder_gross_dividend_oku: 未確認
declared_company_liability_oku: 3986.12995838
record_date_assumed: 2036-12-16
declaration_date_confirmed: 未確認
declaration_date_assumed: 2036-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: declared_but_not_yet_ex_dividend_at_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 3985.4383720448
expected_if_held_ordinary_gross_dividend_oku: 3985.4383720448
ex_date_is_eligibility_cutoff: はい

annual_2027_2036_full_year_assumptions

内容を開く

year

2027

売上高

66478.978517

platform_revenue_oku

内容を開く

HPC: 46918.418388
Smartphone: 12958.09977
IoT: 2400.894676
Automotive: 2400.894676
DCE: 600.223669
Other: 1200.447338

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.12059275759942
asp_and_mix_growth_assumed: 0.097633365608174
revenue_growth_derived: 0.23
売上高: 46918.418388
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.053818884369879
asp_and_mix_growth_assumed: 0.043822630544085
revenue_growth_derived: 0.1
売上高: 12958.09977
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.037913301470675
asp_and_mix_growth_assumed: 0.030914623103741
revenue_growth_derived: 0.07
売上高: 2400.894676
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.037913301470675
asp_and_mix_growth_assumed: 0.030914623103741
revenue_growth_derived: 0.07
売上高: 2400.894676
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.037913301470675
asp_and_mix_growth_assumed: 0.030914623103741
revenue_growth_derived: 0.07
売上高: 600.223669
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.037913301470675
asp_and_mix_growth_assumed: 0.030914623103741
revenue_growth_derived: 0.07
売上高: 1200.447338
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

58.00%

gross_margin

0.66

cost_of_revenue_oku

22602.85269578

r_and_d_sga_other_op_expenditure_oku

5318.31828136

operating_expenses_total_incl_cost_of_revenue_oku

27921.17097714

営業利益（億）

38557.80753986

interest_income_net_oku

923.92888497

associates_and_other_nonop_oku

33.23948926

pre_tax_profit_oku

39514.97591409

tax_expense_oku

7112.69566454

tax_rate_assumed

0.18

consolidated_net_income_oku

32402.28024956

nci_profit_oku

12.9609121

parent_profit_after_sbc_oku

32389.31933746

depreciation_amortization_oku

10304.24167013

capex_oku

23267.64248095

working_capital_investment_oku

674.9150536

equity_sbc_expense_and_equity_credit_oku

11.92088868

cash_settled_sbc_expense_oku

4.98592339

lti_secondary_market_trust_purchase_oku

11.96621613

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2384.17773613

cash_from_ops_before_dividends_oku

42043.52775477

gross_capex_pct_sales

0.35

DA_pct_sales

0.155

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

11.96621613

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2028

売上高

77927.23528112

platform_revenue_oku

内容を開く

HPC: 56771.28624948
Smartphone: 14124.3287493
IoT: 2556.95282994
Automotive: 2556.95282994
DCE: 639.238207485
Other: 1278.47641497

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.11053424105458
asp_and_mix_growth_assumed: 0.089565684035974
revenue_growth_derived: 0.21
売上高: 56771.28624948
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.048538964633008
asp_and_mix_growth_assumed: 0.039541721161982
revenue_growth_derived: 0.09
売上高: 14124.3287493
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.035242956281543
asp_and_mix_growth_assumed: 0.028744019496003
revenue_growth_derived: 0.065
売上高: 2556.95282994
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.035242956281543
asp_and_mix_growth_assumed: 0.028744019496003
revenue_growth_derived: 0.065
売上高: 2556.95282994
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.035242956281543
asp_and_mix_growth_assumed: 0.028744019496003
revenue_growth_derived: 0.065
売上高: 639.238207485
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.035242956281543
asp_and_mix_growth_assumed: 0.028744019496003
revenue_growth_derived: 0.065
売上高: 1278.47641497
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

57.72%

gross_margin

0.65722222

cost_of_revenue_oku

26711.72453803

r_and_d_sga_other_op_expenditure_oku

6234.17882249

operating_expenses_total_incl_cost_of_revenue_oku

32945.90336052

営業利益（億）

44981.3319206

interest_income_net_oku

944.42888497

associates_and_other_nonop_oku

38.96361764

pre_tax_profit_oku

45964.72442321

tax_expense_oku

8273.65039618

tax_rate_assumed

0.18

consolidated_net_income_oku

37691.07402703

nci_profit_oku

16.20716183

parent_profit_after_sbc_oku

37674.8668652

depreciation_amortization_oku

12251.89310253

capex_oku

26625.13872105

working_capital_investment_oku

744.13668967

equity_sbc_expense_and_equity_credit_oku

13.217881

cash_settled_sbc_expense_oku

5.84454265

lti_secondary_market_trust_purchase_oku

14.02690235

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2643.57619945

cash_from_ops_before_dividends_oku

49212.0483209

gross_capex_pct_sales

0.34166667

DA_pct_sales

0.15722222

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

14.02690235

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2029

売上高

88953.79607151

platform_revenue_oku

内容を開く

HPC: 66422.404911892
Smartphone: 15113.031761751
IoT: 2697.5852355867
Automotive: 2697.5852355867
DCE: 674.39630889667
Other: 1348.7926177933

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.090190075079443
asp_and_mix_growth_assumed: 0.073207348649492
revenue_growth_derived: 0.17
売上高: 66422.404911892
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.037913301470675
asp_and_mix_growth_assumed: 0.030914623103741
revenue_growth_derived: 0.07
売上高: 15113.031761751
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 2697.5852355867
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 2697.5852355867
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 674.39630889667
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 1348.7926177933
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

57.44%

gross_margin

0.65444444

cost_of_revenue_oku

30738.47842026

r_and_d_sga_other_op_expenditure_oku

7116.30368572

operating_expenses_total_incl_cost_of_revenue_oku

37854.78210599

営業利益（億）

51099.01396552

interest_income_net_oku

964.92888497

associates_and_other_nonop_oku

44.47689804

pre_tax_profit_oku

52108.41974853

tax_expense_oku

9379.51555474

tax_rate_assumed

0.18

consolidated_net_income_oku

42728.90419379

nci_profit_oku

19.65529593

parent_profit_after_sbc_oku

42709.24889787

depreciation_amortization_oku

14183.18859585

capex_oku

29651.26535717

working_capital_investment_oku

716.72645138

equity_sbc_expense_and_equity_credit_oku

14.40524765

cash_settled_sbc_expense_oku

6.67153471

lti_secondary_market_trust_purchase_oku

16.01168329

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2881.04953056

cash_from_ops_before_dividends_oku

56209.77158592

gross_capex_pct_sales

0.33333333

DA_pct_sales

0.15944444

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

16.01168329

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2030

売上高

100231.94848088

platform_revenue_oku

内容を開く

HPC: 76385.765648675
Smartphone: 16019.813667456
IoT: 2845.952423544
Automotive: 2845.952423544
DCE: 711.48810588599
Other: 1422.976211772

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.079900673911546
asp_and_mix_growth_assumed: 0.06491275335031
revenue_growth_derived: 0.15
売上高: 76385.765648675
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.032566963529018
asp_and_mix_growth_assumed: 0.026567803774415
revenue_growth_derived: 0.06
売上高: 16019.813667456
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 2845.952423544
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 2845.952423544
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 711.48810588599
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.029885284544585
asp_and_mix_growth_assumed: 0.024385934853434
revenue_growth_derived: 0.055
売上高: 1422.976211772
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

57.17%

gross_margin

0.65166667

cost_of_revenue_oku

34914.12872084

r_and_d_sga_other_op_expenditure_oku

8018.55587847

operating_expenses_total_incl_cost_of_revenue_oku

42932.68459931

営業利益（億）

57299.26388157

interest_income_net_oku

985.42888497

associates_and_other_nonop_oku

50.11597424

pre_tax_profit_oku

58334.80874078

tax_expense_oku

10500.26557334

tax_rate_assumed

0.18

consolidated_net_income_oku

47834.54316744

nci_profit_oku

23.43892615

parent_profit_after_sbc_oku

47811.10424129

depreciation_amortization_oku

16204.16500441

capex_oku

32575.38325629

working_capital_investment_oku

733.07990661

equity_sbc_expense_and_equity_credit_oku

15.5674624

cash_settled_sbc_expense_oku

7.51739614

lti_secondary_market_trust_purchase_oku

18.04175073

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

3113.49247996

cash_from_ops_before_dividends_oku

63321.19572764

gross_capex_pct_sales

0.325

DA_pct_sales

0.16166667

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

18.04175073

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2031

売上高

111354.40715682

platform_revenue_oku

内容を開く

HPC: 86315.915183003
Smartphone: 16820.804350829
IoT: 2988.2500447212
Automotive: 2988.2500447212
DCE: 747.06251118029
Other: 1494.1250223606

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.069530426058631
asp_and_mix_growth_assumed: 0.056538432631793
revenue_growth_derived: 0.13
売上高: 86315.915183003
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.027197880210253
asp_and_mix_growth_assumed: 0.022198371150337
revenue_growth_derived: 0.05
売上高: 16820.804350829
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.027197880210253
asp_and_mix_growth_assumed: 0.022198371150337
revenue_growth_derived: 0.05
売上高: 2988.2500447212
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.027197880210253
asp_and_mix_growth_assumed: 0.022198371150337
revenue_growth_derived: 0.05
売上高: 2988.2500447212
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.027197880210253
asp_and_mix_growth_assumed: 0.022198371150337
revenue_growth_derived: 0.05
売上高: 747.06251118029
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.027197880210253
asp_and_mix_growth_assumed: 0.022198371150337
revenue_growth_derived: 0.05
売上高: 1494.1250223606
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

56.89%

gross_margin

0.64888889

cost_of_revenue_oku

39097.76962395

r_and_d_sga_other_op_expenditure_oku

8908.35257255

operating_expenses_total_incl_cost_of_revenue_oku

48006.12219649

営業利益（億）

63348.28496032

interest_income_net_oku

1005.92888497

associates_and_other_nonop_oku

55.67720358

pre_tax_profit_oku

64409.89104887

tax_expense_oku

11593.7803888

tax_rate_assumed

0.18

consolidated_net_income_oku

52816.11066008

nci_profit_oku

27.46437754

parent_profit_after_sbc_oku

52788.64628253

depreciation_amortization_oku

18249.75006181

capex_oku

35262.22893299

working_capital_investment_oku

722.95981394

equity_sbc_expense_and_equity_credit_oku

16.66954054

cash_settled_sbc_expense_oku

8.35158054

lti_secondary_market_trust_purchase_oku

20.04379329

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

3333.90810769

cash_from_ops_before_dividends_oku

70359.57044849

gross_capex_pct_sales

0.31666667

DA_pct_sales

0.16388889

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

20.04379329

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2032

売上高

122880.13755571

platform_revenue_oku

内容を開く

HPC: 96673.825004964
Smartphone: 17577.740546616
IoT: 3137.6625469572
Automotive: 3137.6625469572
DCE: 784.41563673931
Other: 1568.8312734786

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.064314337126468
asp_and_mix_growth_assumed: 0.052320692234474
revenue_growth_derived: 0.12
売上高: 96673.825004964
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.024504710951159
asp_and_mix_growth_assumed: 0.020005070576799
revenue_growth_derived: 0.045
売上高: 17577.740546616
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.027197880210253
asp_and_mix_growth_assumed: 0.022198371150337
revenue_growth_derived: 0.05
売上高: 3137.6625469572
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.027197880210253
asp_and_mix_growth_assumed: 0.022198371150337
revenue_growth_derived: 0.05
売上高: 3137.6625469572
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.027197880210253
asp_and_mix_growth_assumed: 0.022198371150337
revenue_growth_derived: 0.05
売上高: 784.41563673931
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.027197880210253
asp_and_mix_growth_assumed: 0.022198371150337
revenue_growth_derived: 0.05
売上高: 1568.8312734786
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

56.61%

gross_margin

0.64611111

cost_of_revenue_oku

43485.9153461

r_and_d_sga_other_op_expenditure_oku

9830.41100446

operating_expenses_total_incl_cost_of_revenue_oku

53316.32635056

営業利益（億）

69563.81120515

interest_income_net_oku

1026.42888497

associates_and_other_nonop_oku

61.44006878

pre_tax_profit_oku

70651.6801589

tax_expense_oku

12717.3024286

tax_rate_assumed

0.18

consolidated_net_income_oku

57934.3777303

nci_profit_oku

31.86390775

parent_profit_after_sbc_oku

57902.51382255

depreciation_amortization_oku

20411.75618287

capex_oku

37888.04241301

working_capital_investment_oku

749.17247593

equity_sbc_expense_and_equity_credit_oku

17.77161559

cash_settled_sbc_expense_oku

9.21601032

lti_secondary_market_trust_purchase_oku

22.11842476

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

3554.32311885

cash_from_ops_before_dividends_oku

77614.73305283

gross_capex_pct_sales

0.30833333

DA_pct_sales

0.16611111

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

22.11842476

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2033

売上高

133726.80412099

platform_revenue_oku

内容を開く

HPC: 106341.20750546
Smartphone: 18368.738871214
IoT: 3278.8573615703
Automotive: 3278.8573615703
DCE: 819.71434039257
Other: 1639.4286807851

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.053818884369879
asp_and_mix_growth_assumed: 0.043822630544085
revenue_growth_derived: 0.1
売上高: 106341.20750546
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.024504710951159
asp_and_mix_growth_assumed: 0.020005070576799
revenue_growth_derived: 0.045
売上高: 18368.738871214
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.024504710951159
asp_and_mix_growth_assumed: 0.020005070576799
revenue_growth_derived: 0.045
売上高: 3278.8573615703
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.024504710951159
asp_and_mix_growth_assumed: 0.020005070576799
revenue_growth_derived: 0.045
売上高: 3278.8573615703
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.024504710951159
asp_and_mix_growth_assumed: 0.020005070576799
revenue_growth_derived: 0.045
売上高: 819.71434039257
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.024504710951159
asp_and_mix_growth_assumed: 0.020005070576799
revenue_growth_derived: 0.045
売上高: 1639.4286807851
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

56.33%

gross_margin

0.64333333

cost_of_revenue_oku

47695.89346982

r_and_d_sga_other_op_expenditure_oku

10698.14432968

operating_expenses_total_incl_cost_of_revenue_oku

58394.0377995

営業利益（億）

75332.76632149

interest_income_net_oku

1046.92888497

associates_and_other_nonop_oku

66.86340206

pre_tax_profit_oku

76446.55860853

tax_expense_oku

13760.38054953

tax_rate_assumed

0.18

consolidated_net_income_oku

62686.17805899

nci_profit_oku

36.35798327

parent_profit_after_sbc_oku

62649.82007572

depreciation_amortization_oku

22510.6786937

capex_oku

40118.0412363

working_capital_investment_oku

705.03332674

equity_sbc_expense_and_equity_credit_oku

18.77611842

cash_settled_sbc_expense_oku

10.02951031

lti_secondary_market_trust_purchase_oku

24.07082474

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

3755.22368428

cash_from_ops_before_dividends_oku

84510.59954437

gross_capex_pct_sales

0.3

DA_pct_sales

0.16833333

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

24.07082474

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2034

売上高

144438.02094983

platform_revenue_oku

内容を開く

HPC: 115911.91618095
Smartphone: 19103.488426062
IoT: 3426.405942841
Automotive: 3426.405942841
DCE: 856.60148571024
Other: 1713.2029714205

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.048538964633008
asp_and_mix_growth_assumed: 0.039541721161982
revenue_growth_derived: 0.09
売上高: 115911.91618095
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.021805736728018
asp_and_mix_growth_assumed: 0.017805990530296
revenue_growth_derived: 0.04
売上高: 19103.488426062
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.024504710951159
asp_and_mix_growth_assumed: 0.020005070576799
revenue_growth_derived: 0.045
売上高: 3426.405942841
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.024504710951159
asp_and_mix_growth_assumed: 0.020005070576799
revenue_growth_derived: 0.045
売上高: 3426.405942841
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.024504710951159
asp_and_mix_growth_assumed: 0.020005070576799
revenue_growth_derived: 0.045
売上高: 856.60148571024
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.024504710951159
asp_and_mix_growth_assumed: 0.020005070576799
revenue_growth_derived: 0.045
売上高: 1713.2029714205
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

56.06%

gross_margin

0.64055556

cost_of_revenue_oku

51917.44419697

r_and_d_sga_other_op_expenditure_oku

11555.04167599

operating_expenses_total_incl_cost_of_revenue_oku

63472.48587295

営業利益（億）

80965.53507687

interest_income_net_oku

1067.42888497

associates_and_other_nonop_oku

72.21901047

pre_tax_profit_oku

82105.18297232

tax_expense_oku

14778.93293502

tax_rate_assumed

0.18

consolidated_net_income_oku

67326.25003731

nci_profit_oku

41.06901252

parent_profit_after_sbc_oku

67285.18102478

depreciation_amortization_oku

24634.70690644

capex_oku

42127.75611037

working_capital_investment_oku

696.22909387

equity_sbc_expense_and_equity_credit_oku

19.74043902

cash_settled_sbc_expense_oku

10.83285157

lti_secondary_market_trust_purchase_oku

25.99884377

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

3948.08780389

cash_from_ops_before_dividends_oku

91284.46828889

gross_capex_pct_sales

0.29166667

DA_pct_sales

0.17055556

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

25.99884377

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2035

売上高

155431.57801596

platform_revenue_oku

内容を開く

HPC: 125764.42905633
Smartphone: 19867.627963105
IoT: 3563.4621805546
Automotive: 3563.4621805546
DCE: 890.86554513865
Other: 1781.7310902773

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.045890831751641
asp_and_mix_growth_assumed: 0.037393164813253
revenue_growth_derived: 0.085
売上高: 125764.42905633
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.021805736728018
asp_and_mix_growth_assumed: 0.017805990530296
revenue_growth_derived: 0.04
売上高: 19867.627963105
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.021805736728018
asp_and_mix_growth_assumed: 0.017805990530296
revenue_growth_derived: 0.04
売上高: 3563.4621805546
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.021805736728018
asp_and_mix_growth_assumed: 0.017805990530296
revenue_growth_derived: 0.04
売上高: 3563.4621805546
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.021805736728018
asp_and_mix_growth_assumed: 0.017805990530296
revenue_growth_derived: 0.04
売上高: 890.86554513865
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.021805736728018
asp_and_mix_growth_assumed: 0.017805990530296
revenue_growth_derived: 0.04
売上高: 1781.7310902773
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

55.78%

gross_margin

0.63777778

cost_of_revenue_oku

56300.77159245

r_and_d_sga_other_op_expenditure_oku

12434.52624128

operating_expenses_total_incl_cost_of_revenue_oku

68735.29783373

営業利益（億）

86696.28018224

interest_income_net_oku

1087.92888497

associates_and_other_nonop_oku

77.71578901

pre_tax_profit_oku

87861.92485622

tax_expense_oku

15815.14647412

tax_rate_assumed

0.18

consolidated_net_income_oku

72046.7783821

nci_profit_oku

46.10993816

parent_profit_after_sbc_oku

72000.66844393

depreciation_amortization_oku

26855.12264609

capex_oku

44038.94710452

working_capital_investment_oku

714.5812093

equity_sbc_expense_and_equity_credit_oku

20.7044801

cash_settled_sbc_expense_oku

11.65736835

lti_secondary_market_trust_purchase_oku

27.97768404

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

4140.896019

cash_from_ops_before_dividends_oku

98208.02429899

gross_capex_pct_sales

0.28333333

DA_pct_sales

0.17277778

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

27.97768404

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2036

売上高

166679.41829885

platform_revenue_oku

内容を開く

HPC: 135825.58338084
Smartphone: 20662.333081629
IoT: 3706.0006677768
Automotive: 3706.0006677768
DCE: 926.5001669442
Other: 1853.0003338884

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.043237201628704
asp_and_mix_growth_assumed: 0.035239155883151
revenue_growth_derived: 0.08
売上高: 135825.58338084
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.021805736728018
asp_and_mix_growth_assumed: 0.017805990530296
revenue_growth_derived: 0.04
売上高: 20662.333081629
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.021805736728018
asp_and_mix_growth_assumed: 0.017805990530296
revenue_growth_derived: 0.04
売上高: 3706.0006677768
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.021805736728018
asp_and_mix_growth_assumed: 0.017805990530296
revenue_growth_derived: 0.04
売上高: 3706.0006677768
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.021805736728018
asp_and_mix_growth_assumed: 0.017805990530296
revenue_growth_derived: 0.04
売上高: 926.5001669442
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.021805736728018
asp_and_mix_growth_assumed: 0.017805990530296
revenue_growth_derived: 0.04
売上高: 1853.0003338884
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

55.50%

gross_margin

0.635

cost_of_revenue_oku

60837.98767908

r_and_d_sga_other_op_expenditure_oku

13334.35346391

operating_expenses_total_incl_cost_of_revenue_oku

74172.34114299

営業利益（億）

92507.07715586

interest_income_net_oku

1108.42888497

associates_and_other_nonop_oku

83.33970915

pre_tax_profit_oku

93698.84574999

tax_expense_oku

16865.792235

tax_rate_assumed

0.18

consolidated_net_income_oku

76833.05351499

nci_profit_oku

51.47814586

parent_profit_after_sbc_oku

76781.57536913

depreciation_amortization_oku

29168.8982023

capex_oku

45836.84003218

working_capital_investment_oku

731.10961839

equity_sbc_expense_and_equity_credit_oku

21.666417

cash_settled_sbc_expense_oku

12.50095637

lti_secondary_market_trust_purchase_oku

30.00229529

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

4333.28339986

cash_from_ops_before_dividends_oku

105292.5085159

gross_capex_pct_sales

0.275

DA_pct_sales

0.175

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

assumptions

内容を開く

bull

名称

強気

0.2

q4_usd

53.8

q4_margin

0.58

q4_capex

6800

growth_hpc

内容を開く

1: 0.23
2: 0.21
3: 0.17
4: 0.15
5: 0.13
6: 0.12
7: 0.1
8: 0.09
9: 0.085
10: 0.08

growth_phone

内容を開く

1: 0.1
2: 0.09
3: 0.07
4: 0.06
5: 0.05
6: 0.045
7: 0.045
8: 0.04
9: 0.04
10: 0.04

growth_other

内容を開く

1: 0.07
2: 0.065
3: 0.055
4: 0.055
5: 0.05
6: 0.05
7: 0.045
8: 0.045
9: 0.04
10: 0.04

margin_start

0.58

margin_final

0.555

capex_start

0.35

capex_final

0.275

DA_start

0.155

DA_final

0.175

tax

0.18

dps27

dps_growth

0.075

terminal_g

0.028

terminal_roic

0.31

terminal_wacc

0.105

debt_flow

-220

reconciliation

内容を開く

sum_positive_timed_cashflows_less_payout_oku: 0
terminal_old_cohort_company_value_times_fraction_minus_mcap_oku: 0
probable_IRR_NPV_at_irr_oku: 0
max_cash_bridge_abs_oku: 1.0E-8
max_parent_equity_clean_surplus_residual_abs_oku: 1.0E-8
max_dividend_liability_bridge_residual_oku: 1.0E-8
max_debt_bridge_residual_oku: 0
max_issued_share_reconciliation_abs: 0
2016_2026_simulation_note: share and capital proxy at base, no company repurchase or paid option assumed
exit_bridge_unpaid_dividend_no_double_count_oku: 0
terminal_continuous_new_share_cost_pv_matches_intrinsic_buyback_oku: 0
company_book_dividend_liability_after_exit_cash_payment_excluded_from_10y_oku: 3986.12814438
seller_separate_post_exit_receivable_oku: 0
2036Q2_old_holder_buyers_attached_right_premium_oku: 3985.4383720448
2036Q2_company_expected_ex_div_payout_minus_book_liability_oku: 0.0786569207
company_ex_div_value_plus_buyers_attached_right_minus_company_cum_oku: 0
new_purchase_on_2026_12_10_receives_2026Q2_dividend: いいえ
old_cohort_cash_after_exit_from_2036Q2: 0

terminal_dividend_rights_date_ledger

内容を開く

scenario: bull
period: 2026Q2
dividend_dps_twd: 7
asof_exit_date: 2036-11-06
board_decision_date: 2026-08-11
board_date_status: confirmed_asof_2026_11_06
ex_date: 2026-12-10
ex_date_status: confirmed_asof_2026_11_06
record_date: 2026-12-16
record_date_status: confirmed_asof_2026_11_06
payment_date: 2027-01-07
payment_date_status: confirmed_asof_2026_11_06
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1815.265907
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: issuer_confirmed_asof_base
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2026Q3
dividend_dps_twd: 7
asof_exit_date: 2036-11-06
board_decision_date: 2026-11-10
board_date_status: forecast_not_confirmed
ex_date: 2027-03-16
ex_date_status: forecast_not_confirmed
record_date: 2027-03-22
record_date_status: forecast_not_confirmed
payment_date: 2027-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1815.265907
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2026Q4
dividend_dps_twd: 7.2
asof_exit_date: 2036-11-06
board_decision_date: 2027-02-10
board_date_status: forecast_not_confirmed
ex_date: 2027-06-11
ex_date_status: forecast_not_confirmed
record_date: 2027-06-17
record_date_status: forecast_not_confirmed
payment_date: 2027-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1867.1306472
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2027Q1
dividend_dps_twd: 8
asof_exit_date: 2036-11-06
board_decision_date: 2027-05-12
board_date_status: forecast_not_confirmed
ex_date: 2027-09-16
ex_date_status: forecast_not_confirmed
record_date: 2027-09-22
record_date_status: forecast_not_confirmed
payment_date: 2027-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2074.589608
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2027Q2
dividend_dps_twd: 8.016
asof_exit_date: 2036-11-06
board_decision_date: 2027-08-11
board_date_status: forecast_not_confirmed
ex_date: 2027-12-10
ex_date_status: forecast_not_confirmed
record_date: 2027-12-16
record_date_status: forecast_not_confirmed
payment_date: 2028-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2078.73878722
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2027Q3
dividend_dps_twd: 8.032
asof_exit_date: 2036-11-06
board_decision_date: 2027-11-10
board_date_status: forecast_not_confirmed
ex_date: 2028-03-16
ex_date_status: forecast_not_confirmed
record_date: 2028-03-22
record_date_status: forecast_not_confirmed
payment_date: 2028-04-10
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2082.88796643
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2027Q4
dividend_dps_twd: 8.048
asof_exit_date: 2036-11-06
board_decision_date: 2028-02-10
board_date_status: forecast_not_confirmed
ex_date: 2028-06-12
ex_date_status: forecast_not_confirmed
record_date: 2028-06-19
record_date_status: forecast_not_confirmed
payment_date: 2028-07-10
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2087.03714565
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2028Q1
dividend_dps_twd: 8.6
asof_exit_date: 2036-11-06
board_decision_date: 2028-05-12
board_date_status: forecast_not_confirmed
ex_date: 2028-09-18
ex_date_status: forecast_not_confirmed
record_date: 2028-09-25
record_date_status: forecast_not_confirmed
payment_date: 2028-10-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2230.1838286
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2028Q2
dividend_dps_twd: 8.6172
asof_exit_date: 2036-11-06
board_decision_date: 2028-08-11
board_date_status: forecast_not_confirmed
ex_date: 2028-12-11
ex_date_status: forecast_not_confirmed
record_date: 2028-12-18
record_date_status: forecast_not_confirmed
payment_date: 2029-01-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2234.64419626
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2028Q3
dividend_dps_twd: 8.6344
asof_exit_date: 2036-11-06
board_decision_date: 2028-11-10
board_date_status: forecast_not_confirmed
ex_date: 2029-03-16
ex_date_status: forecast_not_confirmed
record_date: 2029-03-22
record_date_status: forecast_not_confirmed
payment_date: 2029-04-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2239.10456391
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2028Q4
dividend_dps_twd: 8.6516
asof_exit_date: 2036-11-06
board_decision_date: 2029-02-12
board_date_status: forecast_not_confirmed
ex_date: 2029-06-11
ex_date_status: forecast_not_confirmed
record_date: 2029-06-18
record_date_status: forecast_not_confirmed
payment_date: 2029-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2243.56493157
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2029Q1
dividend_dps_twd: 9.245
asof_exit_date: 2036-11-06
board_decision_date: 2029-05-14
board_date_status: forecast_not_confirmed
ex_date: 2029-09-17
ex_date_status: forecast_not_confirmed
record_date: 2029-09-24
record_date_status: forecast_not_confirmed
payment_date: 2029-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2397.44761574
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2029Q2
dividend_dps_twd: 9.26349
asof_exit_date: 2036-11-06
board_decision_date: 2029-08-13
board_date_status: forecast_not_confirmed
ex_date: 2029-12-10
ex_date_status: forecast_not_confirmed
record_date: 2029-12-17
record_date_status: forecast_not_confirmed
payment_date: 2030-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2402.24251098
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2029Q3
dividend_dps_twd: 9.28198
asof_exit_date: 2036-11-06
board_decision_date: 2029-11-12
board_date_status: forecast_not_confirmed
ex_date: 2030-03-18
ex_date_status: forecast_not_confirmed
record_date: 2030-03-25
record_date_status: forecast_not_confirmed
payment_date: 2030-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2407.03740621
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2029Q4
dividend_dps_twd: 9.30047
asof_exit_date: 2036-11-06
board_decision_date: 2030-02-11
board_date_status: forecast_not_confirmed
ex_date: 2030-06-11
ex_date_status: forecast_not_confirmed
record_date: 2030-06-17
record_date_status: forecast_not_confirmed
payment_date: 2030-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2411.83230144
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2030Q1
dividend_dps_twd: 9.938375
asof_exit_date: 2036-11-06
board_decision_date: 2030-05-13
board_date_status: forecast_not_confirmed
ex_date: 2030-09-16
ex_date_status: forecast_not_confirmed
record_date: 2030-09-23
record_date_status: forecast_not_confirmed
payment_date: 2030-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2577.25618693
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2030Q2
dividend_dps_twd: 9.95825175
asof_exit_date: 2036-11-06
board_decision_date: 2030-08-12
board_date_status: forecast_not_confirmed
ex_date: 2030-12-10
ex_date_status: forecast_not_confirmed
record_date: 2030-12-16
record_date_status: forecast_not_confirmed
payment_date: 2031-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2582.4106993
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2030Q3
dividend_dps_twd: 9.9781285
asof_exit_date: 2036-11-06
board_decision_date: 2030-11-11
board_date_status: forecast_not_confirmed
ex_date: 2031-03-17
ex_date_status: forecast_not_confirmed
record_date: 2031-03-24
record_date_status: forecast_not_confirmed
payment_date: 2031-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2587.56521167
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2030Q4
dividend_dps_twd: 9.99800525
asof_exit_date: 2036-11-06
board_decision_date: 2031-02-10
board_date_status: forecast_not_confirmed
ex_date: 2031-06-11
ex_date_status: forecast_not_confirmed
record_date: 2031-06-17
record_date_status: forecast_not_confirmed
payment_date: 2031-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2592.71972405
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2031Q1
dividend_dps_twd: 10.683753125
asof_exit_date: 2036-11-06
board_decision_date: 2031-05-12
board_date_status: forecast_not_confirmed
ex_date: 2031-09-16
ex_date_status: forecast_not_confirmed
record_date: 2031-09-22
record_date_status: forecast_not_confirmed
payment_date: 2031-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2770.55040095
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2031Q2
dividend_dps_twd: 10.7051206312
asof_exit_date: 2036-11-06
board_decision_date: 2031-08-11
board_date_status: forecast_not_confirmed
ex_date: 2031-12-10
ex_date_status: forecast_not_confirmed
record_date: 2031-12-16
record_date_status: forecast_not_confirmed
payment_date: 2032-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2776.09150175
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2031Q3
dividend_dps_twd: 10.7264881375
asof_exit_date: 2036-11-06
board_decision_date: 2031-11-10
board_date_status: forecast_not_confirmed
ex_date: 2032-03-16
ex_date_status: forecast_not_confirmed
record_date: 2032-03-22
record_date_status: forecast_not_confirmed
payment_date: 2032-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2781.63260255
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2031Q4
dividend_dps_twd: 10.7478556437
asof_exit_date: 2036-11-06
board_decision_date: 2032-02-10
board_date_status: forecast_not_confirmed
ex_date: 2032-06-11
ex_date_status: forecast_not_confirmed
record_date: 2032-06-17
record_date_status: forecast_not_confirmed
payment_date: 2032-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2787.17370335
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2032Q1
dividend_dps_twd: 11.4850346094
asof_exit_date: 2036-11-06
board_decision_date: 2032-05-12
board_date_status: forecast_not_confirmed
ex_date: 2032-09-16
ex_date_status: forecast_not_confirmed
record_date: 2032-09-22
record_date_status: forecast_not_confirmed
payment_date: 2032-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2978.34168102
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2032Q2
dividend_dps_twd: 11.5080046786
asof_exit_date: 2036-11-06
board_decision_date: 2032-08-11
board_date_status: forecast_not_confirmed
ex_date: 2032-12-10
ex_date_status: forecast_not_confirmed
record_date: 2032-12-16
record_date_status: forecast_not_confirmed
payment_date: 2033-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2984.29836438
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2032Q3
dividend_dps_twd: 11.5309747478
asof_exit_date: 2036-11-06
board_decision_date: 2032-11-10
board_date_status: forecast_not_confirmed
ex_date: 2033-03-16
ex_date_status: forecast_not_confirmed
record_date: 2033-03-22
record_date_status: forecast_not_confirmed
payment_date: 2033-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2990.25504774
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2032Q4
dividend_dps_twd: 11.553944817
asof_exit_date: 2036-11-06
board_decision_date: 2033-02-10
board_date_status: forecast_not_confirmed
ex_date: 2033-06-13
ex_date_status: forecast_not_confirmed
record_date: 2033-06-20
record_date_status: forecast_not_confirmed
payment_date: 2033-07-11
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 2996.2117311
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2033Q1
dividend_dps_twd: 12.3464122051
asof_exit_date: 2036-11-06
board_decision_date: 2033-05-12
board_date_status: forecast_not_confirmed
ex_date: 2033-09-16
ex_date_status: forecast_not_confirmed
record_date: 2033-09-22
record_date_status: forecast_not_confirmed
payment_date: 2033-10-10
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3201.71730709
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2033Q2
dividend_dps_twd: 12.3711050295
asof_exit_date: 2036-11-06
board_decision_date: 2033-08-11
board_date_status: forecast_not_confirmed
ex_date: 2033-12-12
ex_date_status: forecast_not_confirmed
record_date: 2033-12-19
record_date_status: forecast_not_confirmed
payment_date: 2034-01-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3208.12074171
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2033Q3
dividend_dps_twd: 12.3957978539
asof_exit_date: 2036-11-06
board_decision_date: 2033-11-10
board_date_status: forecast_not_confirmed
ex_date: 2034-03-16
ex_date_status: forecast_not_confirmed
record_date: 2034-03-22
record_date_status: forecast_not_confirmed
payment_date: 2034-04-10
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3214.52417632
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2033Q4
dividend_dps_twd: 12.4204906783
asof_exit_date: 2036-11-06
board_decision_date: 2034-02-10
board_date_status: forecast_not_confirmed
ex_date: 2034-06-12
ex_date_status: forecast_not_confirmed
record_date: 2034-06-19
record_date_status: forecast_not_confirmed
payment_date: 2034-07-10
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3220.92761093
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2034Q1
dividend_dps_twd: 13.2723931205
asof_exit_date: 2036-11-06
board_decision_date: 2034-05-12
board_date_status: forecast_not_confirmed
ex_date: 2034-09-18
ex_date_status: forecast_not_confirmed
record_date: 2034-09-25
record_date_status: forecast_not_confirmed
payment_date: 2034-10-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3441.84610512
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2034Q2
dividend_dps_twd: 13.2989379067
asof_exit_date: 2036-11-06
board_decision_date: 2034-08-11
board_date_status: forecast_not_confirmed
ex_date: 2034-12-11
ex_date_status: forecast_not_confirmed
record_date: 2034-12-18
record_date_status: forecast_not_confirmed
payment_date: 2035-01-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3448.72979733
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2034Q3
dividend_dps_twd: 13.3254826929
asof_exit_date: 2036-11-06
board_decision_date: 2034-11-10
board_date_status: forecast_not_confirmed
ex_date: 2035-03-16
ex_date_status: forecast_not_confirmed
record_date: 2035-03-22
record_date_status: forecast_not_confirmed
payment_date: 2035-04-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3455.61348954
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2034Q4
dividend_dps_twd: 13.3520274792
asof_exit_date: 2036-11-06
board_decision_date: 2035-02-12
board_date_status: forecast_not_confirmed
ex_date: 2035-06-11
ex_date_status: forecast_not_confirmed
record_date: 2035-06-18
record_date_status: forecast_not_confirmed
payment_date: 2035-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3462.49718176
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2035Q1
dividend_dps_twd: 14.2678226045
asof_exit_date: 2036-11-06
board_decision_date: 2035-05-14
board_date_status: forecast_not_confirmed
ex_date: 2035-09-17
ex_date_status: forecast_not_confirmed
record_date: 2035-09-24
record_date_status: forecast_not_confirmed
payment_date: 2035-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3699.98456301
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2035Q2
dividend_dps_twd: 14.2963582497
asof_exit_date: 2036-11-06
board_decision_date: 2035-08-13
board_date_status: forecast_not_confirmed
ex_date: 2035-12-10
ex_date_status: forecast_not_confirmed
record_date: 2035-12-17
record_date_status: forecast_not_confirmed
payment_date: 2036-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3707.38453213
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2035Q3
dividend_dps_twd: 14.3248938949
asof_exit_date: 2036-11-06
board_decision_date: 2035-11-12
board_date_status: forecast_not_confirmed
ex_date: 2036-03-17
ex_date_status: forecast_not_confirmed
record_date: 2036-03-24
record_date_status: forecast_not_confirmed
payment_date: 2036-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3714.78450126
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2035Q4
dividend_dps_twd: 14.3534295401
asof_exit_date: 2036-11-06
board_decision_date: 2036-02-11
board_date_status: forecast_not_confirmed
ex_date: 2036-06-11
ex_date_status: forecast_not_confirmed
record_date: 2036-06-17
record_date_status: forecast_not_confirmed
payment_date: 2036-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3722.18447039
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2036Q1
dividend_dps_twd: 15.3379092998
asof_exit_date: 2036-11-06
board_decision_date: 2036-05-12
board_date_status: forecast_not_confirmed
ex_date: 2036-09-16
ex_date_status: forecast_not_confirmed
record_date: 2036-09-22
record_date_status: forecast_not_confirmed
payment_date: 2036-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 3977.48340523
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: bull
period: 2036Q2
dividend_dps_twd: 15.3685851184
asof_exit_date: 2036-11-06
board_decision_date: 2036-08-11
board_date_status: forecast_not_confirmed
ex_date: 2036-12-10
ex_date_status: forecast_not_confirmed
record_date: 2036-12-16
record_date_status: forecast_not_confirmed
payment_date: 2037-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: declared_but_not_yet_ex_dividend_at_exit
seller_old_cohort_received_cash_within_horizon_oku: 0
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 3985.4383720448
company_dividend_liability_booked_at_exit_oku: 3986.12995838
company_forecast_payout_if_ex_after_exit_oku: 3986.2068013007
cohort_cash_event_in_10y: いいえ
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: buyer_gets_dividend_through_cum_share; seller_gets_sale_price_only
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 未確認
company_future_shares_at_ex_assumed_to_equal_exit: はい
expected_company_payout_oku_if_exit_shares_unchanged: 3986.2068013007
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 3985.4383720448
ex_date_is_purchase_eligibility_cutoff: はい

post_horizon_company_and_buyer_dividend_events_not_old_seller_cashflows

内容を開く

quarter: 2036Q2
日付: 2036-12-10
year: 10.094455852156
種類: assumed_ex_dividend_after_exit
company_future_cash_flow_oku: 0
old_seller_cash_oku: 0
buyer_future_entitlement_oku: 3985.4383720448
is_in_10y_timed_cashflows: いいえ
date_status: forecast_not_confirmed

内容を開く

quarter: 2036Q2
日付: 2036-12-16
year: 10.110882956879
種類: assumed_record_date_after_exit
company_future_cash_flow_oku: 0
old_seller_cash_oku: 0
buyer_future_entitlement_oku: 3985.4383720448
is_in_10y_timed_cashflows: いいえ
date_status: forecast_not_confirmed

内容を開く

quarter: 2036Q2
日付: 2037-01-07
year: 10.171115674196
種類: assumed_company_dividend_paid_after_exit
company_future_cash_flow_oku: -3986.2068013007
old_seller_cash_oku: 0
buyer_future_gross_cash_oku: 3985.4383720448
is_in_10y_timed_cashflows: いいえ
date_status: forecast_not_confirmed

terminal_holder_exit_state

内容を開く

exit_trade_date: 2036-11-06
ex_date_still_future: はい
old_holder_policy_on_exit: sell_all_ordinary_equivalent_shares_at_cum_dividend_fair_value_on_2036_11_06
cash_distribution_received_by_exit_oku: 111267.27805982
terminal_sale_price_for_cum_shares_oku: 1195967.1040841
separate_old_seller_receivable_oku: 0
incremental_post_exit_old_seller_cashflow_oku: 0
company_terminal_booked_declared_dividend_liability_oku: 3986.12814438
company_future_dividend_expected_cash_at_ex_oku: 3986.2068013007
company_future_payable_adjustment_if_shares_at_exit_fully_eligible_oku: 0.0786569207
seller_mcap_oku_for_aiv: 1195967.1040841
terminal_total_seller_value_sale_plus_receivable_oku: 1195967.1040841
no_after_exit_cash_in_timed_holder_cashflows: はい
注記: If exit is pre ex-dividend the buyer receives subsequent dividend; issuer declared liability is already in balance sheet, but valuation of a cum-div share includes cash and the offsetting buyer-attached right. Not an old-seller receivable.

2026Q2_purchase_cohort_entitlement_test

内容を開く

dividend_per_common_share_twd: 7
board_date_confirmed: 2026-08-11
ex_date_confirmed: 2026-12-10
record_date_confirmed: 2026-12-16
payment_date_confirmed: 2027-01-07
shares_bought_2026_12_09_held_through_ex_for_one_share_cash_twd: 7
shares_bought_2026_12_10_held_through_pay_for_one_share_cash_twd: 0
shares_bought_2026_12_11_held_through_pay_for_one_share_cash_twd: 0
long_since_2026_11_06_old_cohort_gross_cash_oku: 1815.265907
new_cohort_must_filter_payment_by_ex_trade_date: はい

LTI_trust_cashflow_and_treasury_11_period_reconciliation_v3

内容を開く

count_periods

periods_11

内容を開く

scenario: bull
period: 2026_initial_partial
期間開始（翌日から）: 2026-11-06
期間末: 2026-12-31
reference_period_days: 55
売上高: 10227.84782609
operating_profit_after_all_SBC_and_LTI_oku: 5932.15173913
total_operating_cost_incl_all_compensation_oku: 4295.69608696
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 5.38043478
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 4290.31565218
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 1.79347826
noncash_equity_RSA_SBC_expense_oku: 2.39130435
operating_cost_ex_LTI_and_both_SBC_types_oku: 4286.13086957
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 5091.4308301
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 5093.46821739
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 6171.34865217
forecast_operating_CFO_LTI_settlement_deduction_oku: -5.38043478
forecast_operating_CFO_after_LTI_cash_payment_oku: 6165.96821739
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 2.39130435
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 4065.2173913
dividend_cash_paid_company_oku: 0
debt_net_cash_issued_oku: 0
NCI_dividend_cash_oku: 0
cash_begin_oku: 35676.33783246
cash_end_oku: 37777.08865854
cash_independent_formula_end_oku: 37777.08865855
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 73345.66327396
parent_equity_end_oku: 76624.21950141
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25932370100
new_free_RSA_issued_shares: 0
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25932370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 1
cash_dividend_payable_begin_oku: 1815.264093
cash_dividend_payable_end_oku: 3630.53
double_count_if_LTI_were_subtracted_again_cash_end_oku: 37771.70822376
op_profit_decomposition_residual_oku: -0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: bull
period: 2027_full_year
期間開始（翌日から）: 2026-12-31
期間末: 2027-12-31
reference_period_days: 365
売上高: 66478.978517
operating_profit_after_all_SBC_and_LTI_oku: 38557.80753986
total_operating_cost_incl_all_compensation_oku: 27921.17097714
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 11.96621613
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 27909.20476101
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.98592339
noncash_equity_RSA_SBC_expense_oku: 11.92088868
operating_cost_ex_LTI_and_both_SBC_types_oku: 27892.29794894
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 32389.31933746
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 32402.28024956
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 42055.4939709
forecast_operating_CFO_LTI_settlement_deduction_oku: -11.96621613
forecast_operating_CFO_after_LTI_cash_payment_oku: 42043.52775477
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 11.92088868
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 23267.64248095
dividend_cash_paid_company_oku: 7572.2920692
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.23343532
cash_begin_oku: 37777.08865854
cash_end_oku: 48760.44842784
cash_independent_formula_end_oku: 48760.44842784
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 76624.21950141
parent_equity_end_oku: 100921.9924787
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25932370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25932870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99998072
cash_dividend_payable_begin_oku: 3630.53
cash_dividend_payable_end_oku: 4161.70517964
double_count_if_LTI_were_subtracted_again_cash_end_oku: 48748.48221171
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: -0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: bull
period: 2028_full_year
期間開始（翌日から）: 2027-12-31
期間末: 2028-12-31
reference_period_days: 366
売上高: 77927.23528111
operating_profit_after_all_SBC_and_LTI_oku: 44981.3319206
total_operating_cost_incl_all_compensation_oku: 32945.90336052
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 14.02690235
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 32931.87645817
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 5.84454265
noncash_equity_RSA_SBC_expense_oku: 13.217881
operating_cost_ex_LTI_and_both_SBC_types_oku: 32912.81403452
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 37674.8668652
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 37691.07402704
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 49226.07522325
forecast_operating_CFO_LTI_settlement_deduction_oku: -14.02690235
forecast_operating_CFO_after_LTI_cash_payment_oku: 49212.0483209
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 13.217881
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 26625.13872105
dividend_cash_paid_company_oku: 8479.0542079
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.24108444
cash_begin_oku: 48760.44842784
cash_end_oku: 62648.06273535
cash_independent_formula_end_oku: 62648.06273535
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 100921.9924787
parent_equity_end_oku: 129818.80873449
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25932870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99996144
cash_dividend_payable_begin_oku: 4161.70517964
cash_dividend_payable_end_oku: 4473.91946216
double_count_if_LTI_were_subtracted_again_cash_end_oku: 62634.035833
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: -0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: bull
period: 2029_full_year
期間開始（翌日から）: 2028-12-31
期間末: 2029-12-31
reference_period_days: 365
売上高: 88953.79607151
operating_profit_after_all_SBC_and_LTI_oku: 51099.01396552
total_operating_cost_incl_all_compensation_oku: 37854.78210599
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 16.01168329
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 37838.7704227
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 6.67153471
noncash_equity_RSA_SBC_expense_oku: 14.40524765
operating_cost_ex_LTI_and_both_SBC_types_oku: 37817.69364034
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 42709.24889787
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 42728.90419379
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 56225.78326921
forecast_operating_CFO_LTI_settlement_deduction_oku: -16.01168329
forecast_operating_CFO_after_LTI_cash_payment_oku: 56209.77158592
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 14.40524765
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 29651.26535717
dividend_cash_paid_company_oku: 9115.15901448
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.25042317
cash_begin_oku: 62648.06273535
cash_end_oku: 79871.15952646
cash_independent_formula_end_oku: 79871.15952645
cash_bridge_residual_oku: -1.0E-8
parent_equity_begin_oku: 129818.80873449
parent_equity_end_oku: 163091.66704245
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25933370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99994216
cash_dividend_payable_begin_oku: 4473.91946216
cash_dividend_payable_end_oku: 4809.55628524
double_count_if_LTI_were_subtracted_again_cash_end_oku: 79855.14784317
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: -1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: bull
period: 2030_full_year
期間開始（翌日から）: 2029-12-31
期間末: 2030-12-31
reference_period_days: 365
売上高: 100231.94848088
operating_profit_after_all_SBC_and_LTI_oku: 57299.26388157
total_operating_cost_incl_all_compensation_oku: 42932.68459931
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 18.04175073
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 42914.64284858
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 7.51739614
noncash_equity_RSA_SBC_expense_oku: 15.5674624
operating_cost_ex_LTI_and_both_SBC_types_oku: 42891.55799004
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 47811.10424129
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 47834.54316744
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 63339.23747837
forecast_operating_CFO_LTI_settlement_deduction_oku: -18.04175073
forecast_operating_CFO_after_LTI_cash_payment_oku: 63321.19572764
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 15.5674624
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 32575.38325629
dividend_cash_paid_company_oku: 9798.98486216
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.26161832
cash_begin_oku: 79871.15952646
cash_end_oku: 100597.72551733
cash_independent_formula_end_oku: 100597.72551733
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 163091.66704245
parent_equity_end_oku: 200758.53734465
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25933870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99992288
cash_dividend_payable_begin_oku: 4809.55628524
cash_dividend_payable_end_oku: 5170.37282457
double_count_if_LTI_were_subtracted_again_cash_end_oku: 100579.6837666
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: bull
period: 2031_full_year
期間開始（翌日から）: 2030-12-31
期間末: 2031-12-31
reference_period_days: 365
売上高: 111354.40715681
operating_profit_after_all_SBC_and_LTI_oku: 63348.28496032
total_operating_cost_incl_all_compensation_oku: 48006.1221965
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 20.04379329
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 47986.07840321
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 8.35158054
noncash_equity_RSA_SBC_expense_oku: 16.66954054
operating_cost_ex_LTI_and_both_SBC_types_oku: 47961.05728213
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 52788.64628253
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 52816.11066008
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 70379.61424178
forecast_operating_CFO_LTI_settlement_deduction_oku: -20.04379329
forecast_operating_CFO_after_LTI_cash_payment_oku: 70359.57044849
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 16.66954054
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 35262.22893299
dividend_cash_paid_company_oku: 10534.11181749
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.2747951
cash_begin_oku: 100597.72551733
cash_end_oku: 124940.68042024
cash_independent_formula_end_oku: 124940.68042024
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 200758.53734465
parent_equity_end_oku: 242641.85609428
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25934370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.9999036
cash_dividend_payable_begin_oku: 5170.37282457
cash_dividend_payable_end_oku: 5558.25808052
double_count_if_LTI_were_subtracted_again_cash_end_oku: 124920.63662695
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: -0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: bull
period: 2032_full_year
期間開始（翌日から）: 2031-12-31
期間末: 2032-12-31
reference_period_days: 366
売上高: 122880.13755571
operating_profit_after_all_SBC_and_LTI_oku: 69563.81120515
total_operating_cost_incl_all_compensation_oku: 53316.32635057
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 22.11842476
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 53294.20792581
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 9.21601032
noncash_equity_RSA_SBC_expense_oku: 17.77161559
operating_cost_ex_LTI_and_both_SBC_types_oku: 53267.2202999
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 57902.51382255
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 57934.3777303
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 77636.85147759
forecast_operating_CFO_LTI_settlement_deduction_oku: -22.11842476
forecast_operating_CFO_after_LTI_cash_payment_oku: 77614.73305283
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 17.77161559
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 37888.04241301
dividend_cash_paid_company_oku: 11324.3885263
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.29013478
cash_begin_oku: 124940.68042024
cash_end_oku: 153122.69239898
cash_independent_formula_end_oku: 153122.69239898
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 242641.85609428
parent_equity_end_oku: 288820.76831913
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25934870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99988433
cash_dividend_payable_begin_oku: 5558.25808052
cash_dividend_payable_end_oku: 5975.24276752
double_count_if_LTI_were_subtracted_again_cash_end_oku: 153100.57397422
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: bull
period: 2033_full_year
期間開始（翌日から）: 2032-12-31
期間末: 2033-12-31
reference_period_days: 365
売上高: 133726.80412099
operating_profit_after_all_SBC_and_LTI_oku: 75332.76632149
total_operating_cost_incl_all_compensation_oku: 58394.0377995
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 24.07082474
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 58369.96697476
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 10.02951031
noncash_equity_RSA_SBC_expense_oku: 18.77611842
operating_cost_ex_LTI_and_both_SBC_types_oku: 58341.16134603
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 62649.82007572
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 62686.17805899
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 84534.67036911
forecast_operating_CFO_LTI_settlement_deduction_oku: -24.07082474
forecast_operating_CFO_after_LTI_cash_payment_oku: 84510.59954437
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 18.77611842
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 40118.0412363
dividend_cash_paid_company_oku: 12173.95236247
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.30768549
cash_begin_oku: 153122.69239898
cash_end_oku: 185120.9906591
cash_independent_formula_end_oku: 185120.99065909
cash_bridge_residual_oku: -1.0E-8
parent_equity_begin_oku: 288820.76831913
parent_equity_end_oku: 338867.14497268
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25935370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99986505
cash_dividend_payable_begin_oku: 5975.24276752
cash_dividend_payable_end_oku: 6423.50994564
double_count_if_LTI_were_subtracted_again_cash_end_oku: 185096.91983436
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: bull
period: 2034_full_year
期間開始（翌日から）: 2033-12-31
期間末: 2034-12-31
reference_period_days: 365
売上高: 144438.02094983
operating_profit_after_all_SBC_and_LTI_oku: 80965.53507687
total_operating_cost_incl_all_compensation_oku: 63472.48587295
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 25.99884377
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 63446.48702918
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 10.83285157
noncash_equity_RSA_SBC_expense_oku: 19.74043902
operating_cost_ex_LTI_and_both_SBC_types_oku: 63415.91373859
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 67285.18102478
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 67326.25003731
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 91310.46713266
forecast_operating_CFO_LTI_settlement_deduction_oku: -25.99884377
forecast_operating_CFO_after_LTI_cash_payment_oku: 91284.46828889
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 19.74043902
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 42127.75611037
dividend_cash_paid_company_oku: 13087.25108859
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.32756923
cash_begin_oku: 185120.9906591
cash_end_oku: 220970.1241798
cash_independent_formula_end_oku: 220970.1241798
cash_bridge_residual_oku: -0
parent_equity_begin_oku: 338867.14497268
parent_equity_end_oku: 392602.91884381
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25935870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25936370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99984578
cash_dividend_payable_begin_oku: 6423.50994564
cash_dividend_payable_end_oku: 6905.40644971
double_count_if_LTI_were_subtracted_again_cash_end_oku: 220944.12533603
op_profit_decomposition_residual_oku: 1.0E-8
CFO_recalculation_residual_oku: 1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: bull
period: 2035_full_year
期間開始（翌日から）: 2034-12-31
期間末: 2035-12-31
reference_period_days: 365
売上高: 155431.57801596
operating_profit_after_all_SBC_and_LTI_oku: 86696.28018224
total_operating_cost_incl_all_compensation_oku: 68735.29783373
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 27.97768404
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 68707.32014969
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 11.65736835
noncash_equity_RSA_SBC_expense_oku: 20.7044801
operating_cost_ex_LTI_and_both_SBC_types_oku: 68674.95830124
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 72000.66844393
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 72046.7783821
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 98236.00198303
forecast_operating_CFO_LTI_settlement_deduction_oku: -27.97768404
forecast_operating_CFO_after_LTI_cash_payment_oku: 98208.02429899
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 20.7044801
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 44038.94710452
dividend_cash_paid_company_oku: 14069.06614158
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.3499287
cash_begin_oku: 220970.1241798
cash_end_oku: 260849.78530398
cash_independent_formula_end_oku: 260849.78530399
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 392602.91884381
parent_equity_end_oku: 450037.17690021
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25936370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25936870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.9998265
cash_dividend_payable_begin_oku: 6905.40644971
cash_dividend_payable_end_oku: 7423.45517577
double_count_if_LTI_were_subtracted_again_cash_end_oku: 260821.80761994
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: bull
period: 2036_terminal_partial
期間開始（翌日から）: 2035-12-31
期間末: 2036-11-06
reference_period_days: 311
売上高: 141631.96472935
operating_profit_after_all_SBC_and_LTI_oku: 78605.74042479
total_operating_cost_incl_all_compensation_oku: 63026.22430456
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 25.49375365
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 63000.73055091
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 10.62239735
noncash_equity_RSA_SBC_expense_oku: 18.41053466
operating_cost_ex_LTI_and_both_SBC_types_oku: 62971.6976189
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 65243.36049126
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 65287.10285017
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 89495.35754722
forecast_operating_CFO_LTI_settlement_deduction_oku: -25.49375365
forecast_operating_CFO_after_LTI_cash_payment_oku: 89469.86379357
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 18.41053466
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 38948.79030057
dividend_cash_paid_company_oku: 15124.53766517
debt_net_cash_issued_oku: -220
NCI_dividend_cash_oku: 0.37494141
cash_begin_oku: 260849.78530398
cash_end_oku: 296025.9461904
cash_independent_formula_end_oku: 296025.9461904
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 450037.17690021
parent_equity_end_oku: 503611.73729235
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25936870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25937370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99980723
cash_dividend_payable_begin_oku: 7423.45517577
cash_dividend_payable_end_oku: 3986.12814438
double_count_if_LTI_were_subtracted_again_cash_end_oku: 296000.45243675
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

total_forecast_employer_LTI_cash_oku_including_2026_2036_partials

211.13031153

total_forecast_cash_settled_SBC_oku

87.52259359

total_forecast_equity_settled_SBC_non_cash_oku

169.57551241

LTI_amount_paid_by_company_assumed_in_period_CFO_oku

211.13031153

incremental_LTI_cash_not_yet_in_original_CFO_oku

incremental_treasury_shares_from_LTI

incremental_issued_shares_from_LTI

LTI_is_separate_from_cash_settled_price_linked_SBC

はい

LTI_future_purchases_are_eligible_employee_trust_purchases_not_issuer_own_share_buyback

はい

trust_control_if_later_verified

revise ownership accounting and contra-equity and settlement, with corresponding reclassification of prior CFO cost rather than creating a second cash deduction

LTI_cashflow_v3_audit

内容を開く

scenario: bull
確率: 20.00%
11_period_LTI_operating_company_cash_oku: 211.13031153
11_period_LTI_extra_financing_outflow_oku: 0
11_period_equity_RSA_SBC_oku: 169.57551241
11_period_cash_settled_SBC_oku: 87.52259359
2037_LTI_annual_oku: 30.84235956
2037_RSA_company_buyback_at_intrinsic_oku: 23.05934821
2037_RSA_share_neutralization_PV_oku: 265.04997942
2036_11_06_company_unpaid_declared_dividend_oku: 3986.12814438
2036_old_holder_future_dividend_separate_receivable_oku: 0
2036_issuer_ordinary_shares: 25937370100
2036_old_holder_shares: 25932370100
2036_old_holder_fraction: 0.99980722795022
old_cohort_payout_oku: 111267.27805982
old_cohort_terminal_mcap_oku: 1195967.1040841
IRR_preserved: 0.094518931647
IRR_independently_recomputed: 0.094518931647424
IRR_difference: 4.2435499558735E-13
company_LTI_issuer_treasury_effect_zero_model_assumption: はい

売上高

141631.96472935

営業利益

78605.74042479

純利益

65243.36049126

equity_oku

503611.73729235

期間内の親会社利益合計（億）

543546.16031269

adjust_oku

multiple

kind: discounted_FCFF
値: 0
why: 終価は継続FCFF、WACC、成長率およびSBC後の持分から算出。市場倍率を使用しない。

terminal_endpoint_zero_review_events

内容を開く

想定日: 2036-11-06
year: 10.001368925394
金額: 0
currency: TWD
金額の単位: 億TWD
種類: terminal_dividend_payable_and_post_terminal_ex_date_review
actual_or_assumed: assumed
noncash: はい
注記: 2036Q2 board/ex/record/pay all FORECAST. 2036-11-06 seller gets cum-div SHARE SALE proceeds, no separately retained dividend receivable; 2037 payment goes to buyer. Do not include buyer payment as old-seller CF.
seller_separate_receivable_oku: 0
2036Q2_ex_date_assumed: 2036-12-10
2036Q2_record_date_assumed: 2036-12-16
2036Q2_payment_date_assumed: 2037-01-07

中立（確率 45.0%）

予測シナリオ：AI先端ロジック・先端パッケージ成長、海外工場粗利希薄化・設備投資ピーク。成長率・利益率・設備投資は年度別予測を参照。

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

このシナリオの数値・キャッシュフローを開く →

弱気（確率 20.0%）

予測シナリオ：成熟市場停滞・先端投資回収低下・先端製造の海外費用の長期化。成長率・利益率・設備投資は年度別予測を参照。

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

このシナリオの数値・キャッシュフローを開く →

深刻な悪化（確率 10.0%）

予測シナリオ：AI過剰設備・輸出規制・台湾海峡リスク・海外工場費用、投下資本回収遅延、配当政策例外。成長率・利益率・設備投資は年度別予測を参照。

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

このシナリオの数値・キャッシュフローを開く →

金額の単位

億TWD

事業の詳細

事業モデル

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

2026Q3_12in_wafer_shipments_k

4476

2026Q2_12in_wafer_shipments_k

4336

wafer_volume_qoq

0.032287822878229

sales_qoq

0.17621642641066

asp_mix_fx_residual_vs_volume_qoq

0.13942681521819

volume_vs_price_note

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

geographical_sales_customer_domicile_2026Q3

内容を開く

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

地域別情報の注意点

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

投資

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

customer_and_geopolitics

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

forex

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

競争力の詳細

competitive_qualities

内容を開く

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

risks

内容を開く

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

measurement_notes

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

業界の詳細

industry_type

pure_play_foundry_with_advanced_packaging

2026Q3_platform_share_of_total_sales

内容を開く

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

node_wafer_sales_share_2026Q3

内容を開く

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

advanced_7nm_and_below_wafer_revenue_share

0.79

technology_mix_is_not_separately_additive_to_platform_revenue

はい

node_mix_future

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

財務・資本配分の詳細

reporting

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

2026Q3_actual_oku

内容を開く

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

2026_9mo_actual_oku

内容を開く

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

2026_9mo_cashflow_reporting_cash_dividends_vs_declared_balance

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

2026_09_30_sep_balance_oku

内容を開く

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

2026H1_equity_settled_SBC_expense_oku

2.37026

2026H1_cash_settled_SBC_expense_oku

3.60249

2026H1_total_SBC_expense_oku

5.97275

2026Q3_SBC_amount_exact

未確認

2026Q3_SBC_unknown_reason

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

RSA_2022_2024

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

2026H1_issued_shares_exact

25932370100

company_2026_11_06_actual_repurchase_oku

未確認

company_2026_11_06_confirmed_treasury_shares

未確認

future_buys_model

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

LTI_trust_market_purchases

EMPLOYER-FUNDED LTI NOTIONAL CASH BONUS. 2025 Form 20-F: paid/credited to trust to purchase market-issued common shares for executives. 2027+ amount is modeled 0.018% of revenues and DECOMPOSED FROM operating cost and operating cashflow, not a new company treasury repurchase. No issuer-owned consolidated trust determination available in reviewed sources; baseline assumes shares beneficially held for employees, without changing issued shares. Do not subtract from CFO or FCFF again.

ESPP

DIFFERENT from LTI. 2025 20-F: voluntary employee payroll purchase of previously issued shares/ADS; employer contributes 15% of purchase price. Employer expense assumed already in forecast general payroll cost and CFO. Not classified as new issuer stock, treasury stock or LTI 0.018% line. Precise future cost not company-confirmed.

share_based_awards_future_paid_option_proceeds

equity_accounting

dividend_accounting

Quarterly board-approved dividend: issuer reduces equity and credits payable (historical 2026Q2 declared Aug11). Ex-date determines shareholder entitlement; issuer payable remains until payment, when cash and payable reduce, with NO second equity charge. Ex-date does not create a second issuer liability. An already ex-dividend but unpaid seller keeps receivable separate from ex-share sale.

terminal_payable_treatment

2036Q2 board approval and ex/record/pay are all scenario forecasts. At Nov06 exit it is PRE ex: selling old holder sells cum-div shares, retains ZERO separate receivable; buyer acquires dividend right. Book payable recognized on issuer ledger; company cash/EV + an ex-share-value split reconcile without duplicate subtraction. Post-horizon buyer payment NOT in seller 10Y CF.

share_class_note

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

2036_dividend_rights_note

2036Q2 2036-08-11 board, 2036-12-10 ex, 2036-12-16 record, 2037-01-07 pay are hypothetical. Selling on Nov06 gives buyer all future entitlement, no old seller claim; displayed buyer-attached cum stock premium is a valuation split only.

2036_RSU_post_board_adjustment

Forecast 2036-09-01 free RSA shares issued between hypothetical 2036Q2 Aug board date and Dec ex. Recognized forecast book payable and potential final payment differ by per-share DPS x 500,000 newly issued shares plus rounded opening-report disclosure precision; an assumed future payable adjustment belongs to after exit and does not change cum share sale price.

LTI_2027_revenue_ratio_assumed

0.00018

LTI_cash_expense_already_in_forecast_operating_cost_and_operating_cashflow

はい

LTI_company_funded_but_beneficial_employee_trust_market_purchases

はい

LTI_consolidated_trust_determination_unverified

はい

LTI_extra_treasury_buyback_cash_outflow_to_enter_in_issuer_CFF_oku

評価根拠の詳細

source_time_cutoff: 2026-11-06
Q3_2026_board_approved: いいえ
source_2026_10_publication: 2026Q3 condensed unaudited; March/June 2026 TIFRS reviewed detailed; 2025 20-F audited.
2026_10_monthly_revenue_asof_2026_11_06: 未確認
2026_10_monthly_revenue_unknown_reason: TSMC financial calendar confirms scheduled 2026-11-10, after base.
market_Pe_or_Pbr_terminal_multiple_used: いいえ
exact_2026_11_06_share_count_known: いいえ
initial_share_count_is_dated_proxy: はい
price_unit_NOT_TSM_ADS_USD: はい
basic_diluted_vs_issued_share_base_distinct: はい
EWT_fund_specific_TS_MC_dividend_withholding_unknown: はい
confirm_before_2026_12_10_ex_date: 2026Q2 announced date confirmed as of 2026-11-06; later changes/adjustments should be rechecked before processing
terminal_2036_11_06_duration_days: 3653
terminal_duration_as_days_over_365_25: 10.00136893
unit_multiplier_TWD_per_oku: 100000000
share_basis_company_issued_not_fund_units: はい
exit_date_ex_dividend_2036Q2_status: not_yet_ex_at_exit_model_forecast_not_approved
2026Q2_dividend_confirmed_ex_date: 2026-12-10
2026Q2_dividend_confirmed_record_date: 2026-12-16
2026Q2_dividend_confirmed_payment_date: 2027-01-07
new_buyer_purchases_on_ex_date_not_entitled_to_prior_dividend: はい
right_pre_ex_sale_seller_separate_claim_zero: はい
post_exit_2037_old_seller_dividend_amount_oku: 0
2036_11_06_exact_daycount_36525_years: 10.001368925394
company_2026_09_30_published_dividend_payable_precision: Financial statement 3630.53 oku rounded two decimals; forecast model opening residual against exact 2026Q2 7/share 0.001814 oku is data precision, not a new dividend entitlement.

分析基準とデータ

価格・単価

2135

株数

25932370100

時価総額（億）

553656.101635

2026_09_30_parent_equity_oku

69979.02

2026_09_30_NCI_oku

453.26

2026_09_30_debt_oku

9835.13

2026_09_30_cash_oku

36218.94

2026_09_30_marketable_securities_oku

3950.85

2026_09_30_declared_dividend_payable_oku

3630.53

2026_11_06_estimated_initial_balance_sheet

内容を開く

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

initial_balance_sheet_proxy_calculation

内容を開く

source_asof: 2026-09-30 financial statements
days_2026_09_30_to_2026_11_06: 37
q4_guidance_days: 92
recognition_fraction: 0.40217391304348
estimated_Q4_parent_profit_neutral_oku: 8367.113005524
estimated_Q4_revenue_neutral_oku: 16949.4
reduction_of_dividend_payable_and_cash_for_2026_10_08_Q1_dividend_oku: 1815.265907
estimated_asof_parent_equity_status: forecast_proxy_not_post_base_actual
2026_Q2_dividend_unpaid_at_base_oku: 1815.264093

price_detail

内容を開く

値: 2135
currency: TWD
as_of: 2026-11-06
市場: Taiwan Stock Exchange / 2330
状態: confirmed_primary_TWSE
source_url: https://www.twse.com.tw/rwd/zh/afterTrading/STOCK_DAY?date=20261104&response=html&stockNo=2330
equivalent_ADS_ratio: 5
do_not_use_ADS_USD_price_to_set_local_basis: はい

shares_detail

内容を開く

issued_or_economic_shares_proxy: 25932370100
as_of: 2026-06-30
状態: dated_primary_issued_share_proxy_not_exact_2026_11_06
2026_10_31_rounded_total_outstanding_million: 25932
2026_Q3_diluted_weighted_average_million: 25932
2026_Q2_basic_weighted_average_thousand: 25930549
free_float_excluding_unvested_restricted_shares_exact: 未確認
treasury_stock_exact_2026_11_06: 未確認
reason_unknown: No day-specific audited issued vs shares awaiting retirement and consolidated trust holdings at Nov 6. Do not infer a precise treasury figure from 9-month diluted EPS.
model_issued_ordinary_shares: 25932370100
model_own_treasury_shares_assumed: 0
model_old_holder_shares: 25932370100
model_old_holder_initial_ownership_fraction: 1
source_url: https://www.sec.gov/Archives/edgar/data/1046179/000104617926000541/a2026q2consolidatedreport-.htm

株価の出所

https://www.twse.com.tw/rwd/zh/afterTrading/STOCK_DAY?date=20261104&response=html&stockNo=2330

株数の出所

https://www.sec.gov/Archives/edgar/data/1046179/000104617926000541/a2026q2consolidatedreport-.htm

株価基準日

2026-11-06

追加データ・検証記録

分析ごとに収録された追加の前提、年度別データ、検証上の注意を確認できます。

追加データを開く →

分析に使用した資料

TWSE_primary 2026-11-06
TSMC_primary_unaudited_Q3 2026-10-15
TSMC_primary 2026-10-15
TSMC_primary 2026-10-15
TSMC_primary 2026-10-15
TSMC_primary 2026-08-11
TSMC_primary as_of_2026-11-06
TSMC_primary 2026-08-11
TSMC_primary 2026-04-16
TSMC_primary 2026-10-31
TSMC_primary 2026-10-15
TSMC_primary 2026-11-06
Taiwan_MOF_primary 2024-08-22
EWT_fund_primary 2025-08-31
EWT_fund_primary 2026-02-28
EWT_fund_primary 2026-11-06_basis_unknown
TSMC_primary 2026-04-16
TSMC_primary as_of_2026-11-06
TSMC_primary 2026-08-11
TSMC_SEC_2025_20F_LTI_ESPP_trust_primary 2026-04-16
TSMC_SEC_2026Q2_reviewed_notes26_27_cashflow_primary 2026-08-11
TSMC_Aug11_2026_board_confirmed_2026Q2_exdate_primary 2026-08-11

← AI銘柄分析一覧へ戻る　ヒートマップを見る →