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。

このシナリオの数値・キャッシュフローを開く →

中立（確率 45.0%）

予測シナリオ：AI先端ロジック・先端パッケージ成長、海外工場粗利希薄化・設備投資ピーク。成長率・利益率・設備投資は年度別予測を参照。

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

リスク

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

事業別の前提

内容を開く

id: consolidated
数量: 1
価格・単価: 96259.66541371
売上高: 96259.66541371
営業利益: 49092.42936099
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: 1944.9277575
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: 1948.81761302
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: 1944.9277575
payable_balance_adjustment_oku: 0.0375
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: 1944.9277575
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: 1944.9652575
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: 0.23300506
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: 1952.74511853
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: 1948.81761302
payable_balance_adjustment_oku: 0.037575
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: 1948.81761302
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: 1948.85518802
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: 1956.63504904
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: 1952.70746853
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: 1952.70746853
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: 1952.74511853
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: 2042.21352037
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: 1956.59732405
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: 1956.59732405
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: 1956.63504904
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: 2046.29794742
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: 2042.17414538
payable_balance_adjustment_oku: 0.03937501
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: 2042.17414538
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: 2042.25289537
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: 0.2396592
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: 2050.42190696
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: 2046.25849367
payable_balance_adjustment_oku: 0.03945375
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: 2046.25849367
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: 2046.33740117
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: 2054.50641275
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: 2050.34284196
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: 2050.34284196
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: 2050.42190696
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: 2144.36554014
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: 2054.42719025
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: 2054.42719025
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: 2054.50641275
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: 2148.65427122
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: 2144.28285264
payable_balance_adjustment_oku: 0.04134375
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: 2144.28285264
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: 2144.40688389
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: 0.24735046
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: 2152.98451143
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: 2148.57141835
payable_balance_adjustment_oku: 0.04142644
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: 2148.57141835
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: 2148.69569766
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: 2157.2733252
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: 2152.85998405
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: 2152.85998405
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: 2152.98451143
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: 2251.62722809
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: 2157.14854976
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: 2157.14854976
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: 2157.2733252
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: 2256.13048254
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: 2251.49699528
payable_balance_adjustment_oku: 0.04341094
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: 2251.49699528
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: 2251.67063903
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: 0.25609325
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: 2260.67732158
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: 2255.99998927
payable_balance_adjustment_oku: 0.04349776
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: 2255.99998927
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: 2256.1739803
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: 2265.18066286
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: 2260.50298326
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: 2260.50298326
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: 2260.67732158
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: 2364.25417098
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: 2265.00597725
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: 2265.00597725
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: 2265.18066286
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: 2368.98267932
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: 2364.07184504
payable_balance_adjustment_oku: 0.04558148
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: 2364.07184504
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: 2364.29975246
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: 0.26590298
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: 2373.75695147
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: 2368.79998873
payable_balance_adjustment_oku: 0.04567265
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: 2368.79998873
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: 2369.02835197
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: 2378.48555098
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: 2373.52813242
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: 2373.52813242
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: 2373.75695147
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: 2482.51474008
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: 2378.25627611
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: 2378.25627611
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: 2378.48555098
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: 2487.47976956
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: 2482.27543729
payable_balance_adjustment_oku: 0.04786056
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: 2482.27543729
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: 2482.56260064
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: 0.2767999
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: 2492.49285105
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: 2487.23998817
payable_balance_adjustment_oku: 0.04795628
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: 2487.23998817
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: 2487.52772584
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: 2497.45797625
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: 2492.20453904
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: 2492.20453904
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: 2492.49285105
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: 2606.69073068
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: 2497.16908992
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: 2497.16908992
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: 2497.45797625
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: 2611.90411214
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: 2606.38920916
payable_balance_adjustment_oku: 0.05025358
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: 2606.38920916
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: 2606.74098426
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: 0.2888308
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: 2617.1679482
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: 2611.60198757
payable_balance_adjustment_oku: 0.05035409
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: 2611.60198757
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: 2611.95446623
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: 2622.38143017
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: 2616.81476599
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: 2616.81476599
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: 2617.1679482
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: 2737.07803348
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: 2622.02754441
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: 2622.02754441
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: 2622.38143017
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: 2742.55218954
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: 2736.70866961
payable_balance_adjustment_oku: 0.05276626
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: 2736.70866961
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: 2737.13079974
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: 0.30205482
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: 2748.07932294
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: 2742.18208695
payable_balance_adjustment_oku: 0.0528718
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: 2742.18208695
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: 2742.60506134
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: 2753.55358454
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: 2747.65550429
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: 2747.65550429
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: 2748.07932294
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: 2873.98733973
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: 2753.12892163
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: 2753.12892163
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: 2753.55358454
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: 2879.73531441
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: 2873.54410309
payable_balance_adjustment_oku: 0.05540458
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: 2873.54410309
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: 2874.04274431
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: 0.31649332
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: 2885.53891528
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: 2879.2911913
payable_balance_adjustment_oku: 0.05551539
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: 2879.2911913
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: 2879.7908298
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: 2891.28700077
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: 2885.03827951
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: 2885.03827951
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: 2885.53891528
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: 3017.74488152
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: 2890.78536771
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: 2890.78536771
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: 2891.28700077
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: 3023.78037129
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: 3017.22130825
payable_balance_adjustment_oku: 0.05817481
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: 3017.22130825
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: 3017.80305633
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: 0.33217018
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

94555.71828161

終価

718171.01778858

initial_old_holder_mcap_oku

553656.101635

terminal_year

10.00136893

expected_irr

0.041662057972

irr

0.041662057972

dividend_cash_only_oku

94555.71828161

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）: 76534.86709852
非支配持分（億）: 456.60818448
現金（億）: 37568.135283
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 50033.88
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: 76991.475283
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 107088.075283
net_cash_excluding_declared_dividends_oku: 31683.855283
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

10132.79347826

営業利益（億）

5826.35625

cost_of_revenue_oku

3495.81375

r_and_d_sga_other_op_expenditure_oku

810.62347826

parent_profit_after_sbc_oku

5002.07842722

nci_profit_oku

2.00163202

consolidated_net_income_oku

5004.08005924

tax_expense_oku

1024.93206033

depreciation_amortization_oku

1375

capex_oku

4184.7826087

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

182.39028261

associates_and_other_nonop_oku

20.26558696

fcfo_derived_before_dividend_oku

6076.58005924

free_cash_flow_before_distributions_oku

1891.79745054

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

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）: 76534.86709852
非支配持分（億）: 456.60818448
現金（億）: 37568.135283
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 50033.88
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: 76991.475283
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 107088.075283
net_cash_excluding_declared_dividends_oku: 31683.855283
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）: 98609.92903877
非支配持分（億）: 468.29083559
現金（億）: 47030.72217073
securities_oku: 3950.85
debt_oku: 9685.13
dividend_payable_oku: 3901.59849254
ppe_oku: 62622.13279725
other_liabilities_oku: 16652.14279476
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 15713.38619369
total_equity_oku: 99078.21987437
total_debt_and_dividend_payable_oku: 13586.72849254
total_liabilities_oku: 30238.8712873
total_assets_oku: 129317.09116167
net_cash_excluding_declared_dividends_oku: 41296.44217073
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 15713.38619369
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7713.62113624

dividend_ex_date_liability_adjustments_oku

0.075075

cash_dividends_paid_company_oku

7442.6277187

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.23300506

sbc_non_cash_cashflow_addback_oku

11.53335261

sbc_cash_settled_no_cashflow_addback_oku

4.72532012

LTI_market_purchase_non_issuer_repurchase_oku

11.34076829

old_holder_equity_percent_end

99.998072

expected_ordinary_tax_rate

0.185

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: 1944.9277575
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: -150

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: 1948.81761302
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: 1944.9277575
payable_balance_adjustment_oku: 0.0375
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: 1944.9277575
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: 1944.9652575
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: 0.23300506
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: 1952.74511853
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: 1948.81761302
payable_balance_adjustment_oku: 0.037575
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

63004.2682545

営業利益（億）

35597.41156379

cost_of_revenue_oku

22366.51523035

r_and_d_sga_other_op_expenditure_oku

5040.34146036

parent_profit_after_sbc_oku

29777.22479888

nci_profit_oku

11.91565618

consolidated_net_income_oku

29789.14045506

tax_expense_oku

6761.95212784

depreciation_amortization_oku

10080.68292072

capex_oku

22366.51523035

working_capital_investment_oku

459.39388654

equity_sbc_expense_and_equity_credit_oku

11.53335261

cash_settled_sbc_expense_oku

4.72532012

lti_secondary_market_trust_purchase_oku

11.34076829

interest_income_net_oku

922.17888497

associates_and_other_nonop_oku

31.50213413

fcfo_derived_before_dividend_oku

39421.96284184

free_cash_flow_before_distributions_oku

17055.44761149

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

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）: 98609.92903877
非支配持分（億）: 468.29083559
現金（億）: 47030.72217073
securities_oku: 3950.85
debt_oku: 9685.13
dividend_payable_oku: 3901.59849254
ppe_oku: 62622.13279725
other_liabilities_oku: 16652.14279476
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 15713.38619369
total_equity_oku: 99078.21987437
total_debt_and_dividend_payable_oku: 13586.72849254
total_liabilities_oku: 30238.8712873
total_assets_oku: 129317.09116167
net_cash_excluding_declared_dividends_oku: 41296.44217073
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 15713.38619369
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 122990.98734104
非支配持分（億）: 482.01687622
現金（億）: 58292.43439563
securities_oku: 3950.85
debt_oku: 9535.13
dividend_payable_oku: 4096.75749413
ppe_oku: 75712.90183187
other_liabilities_oku: 16693.00604249
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 15841.71152638
total_equity_oku: 123473.00421726
total_debt_and_dividend_payable_oku: 13631.88749413
total_liabilities_oku: 30324.89353662
total_assets_oku: 153797.89775388
net_cash_excluding_declared_dividends_oku: 52708.15439563
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 15841.71152638
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

8095.56842379

dividend_ex_date_liability_adjustments_oku

0.07882876

cash_dividends_paid_company_oku

7900.48825096

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.2396592

sbc_non_cash_cashflow_addback_oku

12.29956325

sbc_cash_settled_no_cashflow_addback_oku

5.21683144

LTI_market_purchase_non_issuer_repurchase_oku

12.52039546

old_holder_equity_percent_end

99.996144

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2028-01-07
year: 1.1690622861054
金額: 1948.81761302
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: 1948.85518802
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: 1956.63504904
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: 1952.70746853
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: 1952.70746853
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: 1952.74511853
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: 2042.21352037
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: 1956.59732405
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: -150

内容を開く

想定日: 2028-07-10
year: 1.6755646817248
金額: 1956.59732405
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: 1956.63504904
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: 2046.29794742
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: 2042.17414538
payable_balance_adjustment_oku: 0.03937501
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: 2042.17414538
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: 2042.25289537
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: 0.2396592
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: 2050.42190696
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: 2046.25849367
payable_balance_adjustment_oku: 0.03945375
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

69557.75257503

営業利益（億）

38875.05505027

cost_of_revenue_oku

25118.07731876

r_and_d_sga_other_op_expenditure_oku

5564.620206

parent_profit_after_sbc_oku

32464.40599157

nci_profit_oku

13.96569983

consolidated_net_income_oku

32478.3716914

tax_expense_oku

7372.39112013

depreciation_amortization_oku

11283.8131955

capex_oku

24036.06783426

working_capital_investment_oku

425.97648083

equity_sbc_expense_and_equity_credit_oku

12.29956325

cash_settled_sbc_expense_oku

5.21683144

lti_secondary_market_trust_purchase_oku

12.52039546

interest_income_net_oku

940.92888497

associates_and_other_nonop_oku

34.77887629

fcfo_derived_before_dividend_oku

43348.50796931

free_cash_flow_before_distributions_oku

19312.44013505

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

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）: 122990.98734104
非支配持分（億）: 482.01687622
現金（億）: 58292.43439563
securities_oku: 3950.85
debt_oku: 9535.13
dividend_payable_oku: 4096.75749413
ppe_oku: 75712.90183187
other_liabilities_oku: 16693.00604249
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 15841.71152638
total_equity_oku: 123473.00421726
total_debt_and_dividend_payable_oku: 13631.88749413
total_liabilities_oku: 30324.89353662
total_assets_oku: 153797.89775388
net_cash_excluding_declared_dividends_oku: 52708.15439563
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 15841.71152638
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 149433.57257759
非支配持分（億）: 497.84480155
現金（億）: 71395.94382459
securities_oku: 3950.85
debt_oku: 9385.13
dividend_payable_oku: 4301.67839509
ppe_oku: 89093.02213674
other_liabilities_oku: 16752.49139441
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 15930.90120731
total_equity_oku: 149931.41737914
total_debt_and_dividend_payable_oku: 13686.80839509
total_liabilities_oku: 30439.2997895
total_assets_oku: 180370.71716864
net_cash_excluding_declared_dividends_oku: 65961.66382459
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 15930.90120731
assets_minus_liabilities_and_equity_check_oku: -0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

8500.51073554

dividend_ex_date_liability_adjustments_oku

0.08277019

cash_dividends_paid_company_oku

8295.67260477

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.24735046

sbc_non_cash_cashflow_addback_oku

13.0022989

sbc_cash_settled_no_cashflow_addback_oku

5.68238405

LTI_market_purchase_non_issuer_repurchase_oku

13.63772172

old_holder_equity_percent_end

99.994216

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2029-01-08
year: 2.1738535249829
金額: 2046.25849367
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: 2046.33740117
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: 2054.50641275
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: 2050.34284196
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: 2050.34284196
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: 2050.42190696
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: 2144.36554014
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: 2054.42719025
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: -150

内容を開く

想定日: 2029-07-09
year: 2.6721423682409
金額: 2054.42719025
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: 2054.50641275
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: 2148.65427122
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: 2144.28285264
payable_balance_adjustment_oku: 0.04134375
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: 2144.28285264
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: 2144.40688389
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: 0.24735046
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: 2152.98451143
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: 2148.57141835
payable_balance_adjustment_oku: 0.04142644
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

75765.12063912

営業利益（億）

41881.27501996

cost_of_revenue_oku

27822.63596803

r_and_d_sga_other_op_expenditure_oku

6061.20965113

parent_profit_after_sbc_oku

34930.17644339

nci_profit_oku

16.07527579

consolidated_net_income_oku

34946.25171918

tax_expense_oku

7932.58474607

depreciation_amortization_oku

12459.15317177

capex_oku

25465.49888148

working_capital_investment_oku

403.47892417

equity_sbc_expense_and_equity_credit_oku

13.0022989

cash_settled_sbc_expense_oku

5.68238405

lti_secondary_market_trust_purchase_oku

13.63772172

interest_income_net_oku

959.67888497

associates_and_other_nonop_oku

37.88256032

fcfo_derived_before_dividend_oku

47014.92826568

free_cash_flow_before_distributions_oku

21549.4293842

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

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）: 149433.57257759
非支配持分（億）: 497.84480155
現金（億）: 71395.94382459
securities_oku: 3950.85
debt_oku: 9385.13
dividend_payable_oku: 4301.67839509
ppe_oku: 89093.02213674
other_liabilities_oku: 16752.49139441
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 15930.90120731
total_equity_oku: 149931.41737914
total_debt_and_dividend_payable_oku: 13686.80839509
total_liabilities_oku: 30439.2997895
total_assets_oku: 180370.71716864
net_cash_excluding_declared_dividends_oku: 65961.66382459
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 15930.90120731
assets_minus_liabilities_and_equity_check_oku: -0

end

内容を開く

親会社持分（億）: 177597.30338871
非支配持分（億）: 515.76480748
現金（億）: 86253.97359539
securities_oku: 3950.85
debt_oku: 9235.13
dividend_payable_oku: 4516.84948788
ppe_oku: 102522.94045583
other_liabilities_oku: 16828.86171748
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 15966.14535033
total_equity_oku: 178113.06819619
total_debt_and_dividend_payable_oku: 13751.97948788
total_liabilities_oku: 30580.84120536
total_assets_oku: 208693.90940155
net_cash_excluding_declared_dividends_oku: 80969.69359539
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 15966.14535033
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

8925.70835741

dividend_ex_date_liability_adjustments_oku

0.0869087

cash_dividends_paid_company_oku

8710.62417332

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.25609325

sbc_non_cash_cashflow_addback_oku

13.62223022

sbc_cash_settled_no_cashflow_addback_oku

6.10450833

LTI_market_purchase_non_issuer_repurchase_oku

14.65081998

old_holder_equity_percent_end

99.992288

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2030-01-07
year: 3.170431211499
金額: 2148.57141835
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: 2148.69569766
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: 2157.2733252
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: 2152.85998405
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: 2152.85998405
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: 2152.98451143
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: 2251.62722809
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: 2157.14854976
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: -150

内容を開く

想定日: 2030-07-09
year: 3.6714579055441
金額: 2157.14854976
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: 2157.2733252
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: 2256.13048254
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: 2251.49699528
payable_balance_adjustment_oku: 0.04341094
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: 2251.49699528
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: 2251.67063903
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: 0.25609325
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: 2260.67732158
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: 2255.99998927
payable_balance_adjustment_oku: 0.04349776
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

81393.44435811

営業利益（億）

44495.08291577

cost_of_revenue_oku

30386.88589369

r_and_d_sga_other_op_expenditure_oku

6511.47554865

parent_profit_after_sbc_oku

37075.903847

nci_profit_oku

18.17609917

consolidated_net_income_oku

37094.07994618

tax_expense_oku

8420.12857674

depreciation_amortization_oku

13565.57405968

capex_oku

26588.52515698

working_capital_investment_oku

365.84104173

equity_sbc_expense_and_equity_credit_oku

13.62223022

cash_settled_sbc_expense_oku

6.10450833

lti_secondary_market_trust_purchase_oku

14.65081998

interest_income_net_oku

978.42888497

associates_and_other_nonop_oku

40.69672218

fcfo_derived_before_dividend_oku

50307.43519435

free_cash_flow_before_distributions_oku

23718.91003737

reported_parent_equity_clean_surplus_residual_oku

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）: 177597.30338871
非支配持分（億）: 515.76480748
現金（億）: 86253.97359539
securities_oku: 3950.85
debt_oku: 9235.13
dividend_payable_oku: 4516.84948788
ppe_oku: 102522.94045583
other_liabilities_oku: 16828.86171748
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 15966.14535033
total_equity_oku: 178113.06819619
total_debt_and_dividend_payable_oku: 13751.97948788
total_liabilities_oku: 30580.84120536
total_assets_oku: 208693.90940155
net_cash_excluding_declared_dividends_oku: 80969.69359539
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 15966.14535033
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 207314.94350869
非支配持分（億）: 535.82884015
現金（億）: 102836.99298823
securities_oku: 3950.85
debt_oku: 9085.13
dividend_payable_oku: 4742.78348944
ppe_oku: 115840.83554187
other_liabilities_oku: 16921.50597905
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 15971.51328723
total_equity_oku: 207850.77234884
total_debt_and_dividend_payable_oku: 13827.91348944
total_liabilities_oku: 30749.41946848
total_assets_oku: 238600.19181732
net_cash_excluding_declared_dividends_oku: 97702.71298823
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 15971.51328722
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

9372.17446463

dividend_ex_date_liability_adjustments_oku

0.09125413

cash_dividends_paid_company_oku

9146.3317172

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.26590298

sbc_non_cash_cashflow_addback_oku

14.20567051

sbc_cash_settled_no_cashflow_addback_oku

6.51135679

LTI_market_purchase_non_issuer_repurchase_oku

15.62725629

old_holder_equity_percent_end

99.99036

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2031-01-07
year: 4.1697467488022
金額: 2255.99998927
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: 2256.1739803
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: 2265.18066286
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: 2260.50298326
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: 2260.50298326
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: 2260.67732158
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: 2364.25417098
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: 2265.00597725
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: -150

内容を開く

想定日: 2031-07-09
year: 4.6707734428474
金額: 2265.00597725
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: 2265.18066286
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: 2368.98267932
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: 2364.07184504
payable_balance_adjustment_oku: 0.04558148
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: 2364.07184504
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: 2364.29975246
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: 0.26590298
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: 2373.75695147
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: 2368.79998873
payable_balance_adjustment_oku: 0.04567265
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

86818.09052176

営業利益（億）

46930.00115426

cost_of_revenue_oku

32942.64212576

r_and_d_sga_other_op_expenditure_oku

6945.44724174

parent_profit_after_sbc_oku

39075.70016821

nci_profit_oku

20.32993565

consolidated_net_income_oku

39096.03010387

tax_expense_oku

8874.55898063

depreciation_amortization_oku

14662.61084368

capex_oku

27540.6276044

working_capital_investment_oku

352.60200064

equity_sbc_expense_and_equity_credit_oku

14.20567051

cash_settled_sbc_expense_oku

6.51135679

lti_secondary_market_trust_purchase_oku

15.62725629

interest_income_net_oku

997.17888497

associates_and_other_nonop_oku

43.40904526

fcfo_derived_before_dividend_oku

53420.24461742

free_cash_flow_before_distributions_oku

25879.61701302

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

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）: 207314.94350869
非支配持分（億）: 535.82884015
現金（億）: 102836.99298823
securities_oku: 3950.85
debt_oku: 9085.13
dividend_payable_oku: 4742.78348944
ppe_oku: 115840.83554187
other_liabilities_oku: 16921.50597905
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 15971.51328723
total_equity_oku: 207850.77234884
total_debt_and_dividend_payable_oku: 13827.91348944
total_liabilities_oku: 30749.41946848
total_assets_oku: 238600.19181732
net_cash_excluding_declared_dividends_oku: 97702.71298823
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 15971.51328722
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 238385.72389684
非支配持分（億）: 558.05782472
現金（億）: 121115.64140433
securities_oku: 3950.85
debt_oku: 8935.13
dividend_payable_oku: 4980.0187629
ppe_oku: 128880.41580186
other_liabilities_oku: 17029.56861207
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 15941.59189034
total_equity_oku: 238943.78172157
total_debt_and_dividend_payable_oku: 13915.1487629
total_liabilities_oku: 30944.71737496
total_assets_oku: 269888.49909653
net_cash_excluding_declared_dividends_oku: 116131.36140433
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 15941.59189034
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

9840.97291167

dividend_ex_date_liability_adjustments_oku

0.09581685

cash_dividends_paid_company_oku

9603.83345506

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.2767999

sbc_non_cash_cashflow_addback_oku

14.74676929

sbc_cash_settled_no_cashflow_addback_oku

6.89681608

LTI_market_purchase_non_issuer_repurchase_oku

16.55235858

old_holder_equity_percent_end

99.988433

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2032-01-07
year: 5.1690622861054
金額: 2368.79998873
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: 2369.02835197
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: 2378.48555098
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: 2373.52813242
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: 2373.52813242
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: 2373.75695147
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: 2482.51474008
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: 2378.25627611
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: -150

内容を開く

想定日: 2032-07-09
year: 5.6728268309377
金額: 2378.25627611
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: 2378.48555098
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: 2487.47976956
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: 2482.27543729
payable_balance_adjustment_oku: 0.04786056
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: 2482.27543729
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: 2482.56260064
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: 0.2767999
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: 2492.49285105
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: 2487.23998817
payable_balance_adjustment_oku: 0.04795628
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

91957.54767277

営業利益（億）

49146.20047845

cost_of_revenue_oku

35454.7433805

r_and_d_sga_other_op_expenditure_oku

7356.60381382

parent_profit_after_sbc_oku

40897.10234739

nci_profit_oku

22.50578447

consolidated_net_income_oku

40919.60813186

tax_expense_oku

9288.50000539

depreciation_amortization_oku

15734.95815734

capex_oku

28302.48967262

working_capital_investment_oku

334.06471482

equity_sbc_expense_and_equity_credit_oku

14.74676929

cash_settled_sbc_expense_oku

6.89681608

lti_secondary_market_trust_purchase_oku

16.55235858

interest_income_net_oku

1015.92888497

associates_and_other_nonop_oku

45.97877384

fcfo_derived_before_dividend_oku

56335.24834368

free_cash_flow_before_distributions_oku

28032.75867106

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）: 238385.72389684
非支配持分（億）: 558.05782472
現金（億）: 121115.64140433
securities_oku: 3950.85
debt_oku: 8935.13
dividend_payable_oku: 4980.0187629
ppe_oku: 128880.41580186
other_liabilities_oku: 17029.56861207
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 15941.59189034
total_equity_oku: 238943.78172157
total_debt_and_dividend_payable_oku: 13915.1487629
total_liabilities_oku: 30944.71737496
total_assets_oku: 269888.49909653
net_cash_excluding_declared_dividends_oku: 116131.36140433
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 15941.59189034
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 270879.17059001
非支配持分（億）: 582.61404881
現金（億）: 141197.93875268
securities_oku: 3950.85
debt_oku: 8785.13
dividend_payable_oku: 5229.12060042
ppe_oku: 141566.04027697
other_liabilities_oku: 17154.05409688
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 15915.26030647
total_equity_oku: 271461.78463881
total_debt_and_dividend_payable_oku: 14014.25060042
total_liabilities_oku: 31168.3046973
total_assets_oku: 302630.08933612
net_cash_excluding_declared_dividends_oku: 136363.65875268
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 15915.26030647
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

10333.22076726

dividend_ex_date_liability_adjustments_oku

0.10060767

cash_dividends_paid_company_oku

10084.2195374

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.2888308

sbc_non_cash_cashflow_addback_oku

15.3116027

sbc_cash_settled_no_cashflow_addback_oku

7.30738737

LTI_market_purchase_non_issuer_repurchase_oku

17.53772969

old_holder_equity_percent_end

99.986505

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2033-01-07
year: 6.1711156741958
金額: 2487.23998817
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: 2487.52772584
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: 2497.45797625
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: 2492.20453904
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: 2492.20453904
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: 2492.49285105
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: 2606.69073068
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: 2497.16908992
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: -150

内容を開く

想定日: 2033-07-11
year: 6.6776180698152
金額: 2497.16908992
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: 2497.45797625
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: 2611.90411214
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: 2606.38920916
payable_balance_adjustment_oku: 0.05025358
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: 2606.38920916
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: 2606.74098426
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: 0.2888308
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: 2617.1679482
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: 2611.60198757
payable_balance_adjustment_oku: 0.05035409
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

97431.83160606

営業利益（億）

51476.4843652

cost_of_revenue_oku

38160.80071237

r_and_d_sga_other_op_expenditure_oku

7794.54652849

parent_profit_after_sbc_oku

42811.45646539

nci_profit_oku

24.84505488

consolidated_net_income_oku

42836.30152027

tax_expense_oku

9723.57764571

depreciation_amortization_oku

16888.18414505

capex_oku

29067.16309581

working_capital_investment_oku

355.82845566

equity_sbc_expense_and_equity_credit_oku

15.3116027

cash_settled_sbc_expense_oku

7.30738737

lti_secondary_market_trust_purchase_oku

17.53772969

interest_income_net_oku

1034.67888497

associates_and_other_nonop_oku

48.7159158

fcfo_derived_before_dividend_oku

59383.96881236

free_cash_flow_before_distributions_oku

30316.80571655

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

-0

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）: 270879.17059001
非支配持分（億）: 582.61404881
現金（億）: 141197.93875268
securities_oku: 3950.85
debt_oku: 8785.13
dividend_payable_oku: 5229.12060042
ppe_oku: 141566.04027697
other_liabilities_oku: 17154.05409688
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 15915.26030647
total_equity_oku: 271461.78463881
total_debt_and_dividend_payable_oku: 14014.25060042
total_liabilities_oku: 31168.3046973
total_assets_oku: 302630.08933612
net_cash_excluding_declared_dividends_oku: 136363.65875268
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 15915.26030647
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

end

内容を開く

親会社持分（億）: 304677.69210367
非支配持分（億）: 609.55465767
現金（億）: 163132.49920532
securities_oku: 3950.85
debt_oku: 8635.13
dividend_payable_oku: 5490.68257026
ppe_oku: 153760.02631916
other_liabilities_oku: 17294.69230043
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 15864.37610755
total_equity_oku: 305287.24676134
total_debt_and_dividend_payable_oku: 14125.81257026
total_liabilities_oku: 31420.50487069
total_assets_oku: 336707.75163203
net_cash_excluding_declared_dividends_oku: 158448.21920532
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 15864.37610755
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

10850.09097612

dividend_ex_date_liability_adjustments_oku

0.10563806

cash_dividends_paid_company_oku

10588.63464434

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.30205482

sbc_non_cash_cashflow_addback_oku

15.85640541

sbc_cash_settled_no_cashflow_addback_oku

7.71120534

LTI_market_purchase_non_issuer_repurchase_oku

18.50689281

old_holder_equity_percent_end

99.984578

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2034-01-09
year: 7.1759069130732
金額: 2611.60198757
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: 2611.95446623
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: 2622.38143017
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: 2616.81476599
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: 2616.81476599
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: 2617.1679482
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: 2737.07803348
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: 2622.02754441
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: -150

内容を開く

想定日: 2034-07-10
year: 7.6741957563313
金額: 2622.02754441
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: 2622.38143017
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: 2742.55218954
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: 2736.70866961
payable_balance_adjustment_oku: 0.05276626
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: 2736.70866961
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: 2737.13079974
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: 0.30205482
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: 2748.07932294
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: 2742.18208695
payable_balance_adjustment_oku: 0.0528718
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

102816.07118203

営業利益（億）

53692.83717284

cost_of_revenue_oku

40897.94831463

r_and_d_sga_other_op_expenditure_oku

8225.28569456

parent_profit_after_sbc_oku

44632.86172245

nci_profit_oku

27.24266368

consolidated_net_income_oku

44660.10438612

tax_expense_oku

10137.56970728

depreciation_amortization_oku

18049.9324964

capex_oku

29702.4205637

working_capital_investment_oku

349.97557244

equity_sbc_expense_and_equity_credit_oku

15.85640541

cash_settled_sbc_expense_oku

7.71120534

lti_secondary_market_trust_purchase_oku

18.50689281

interest_income_net_oku

1053.42888497

associates_and_other_nonop_oku

51.40803559

fcfo_derived_before_dividend_oku

62375.9177155

free_cash_flow_before_distributions_oku

32673.4971518

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

cash_bridge_residual_oku

-1.0E-8

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2035_full_year

year

2035

期間開始（翌日から）

2034-12-31

期間末

2035-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2035_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 304677.69210367
非支配持分（億）: 609.55465767
現金（億）: 163132.49920532
securities_oku: 3950.85
debt_oku: 8635.13
dividend_payable_oku: 5490.68257026
ppe_oku: 153760.02631916
other_liabilities_oku: 17294.69230043
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 15864.37610755
total_equity_oku: 305287.24676134
total_debt_and_dividend_payable_oku: 14125.81257026
total_liabilities_oku: 31420.50487069
total_assets_oku: 336707.75163203
net_cash_excluding_declared_dividends_oku: 158448.21920532
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 15864.37610755
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 339672.6927939
非支配持分（億）: 638.93495733
現金（億）: 186942.67855566
securities_oku: 3950.85
debt_oku: 8485.13
dividend_payable_oku: 5765.32793105
ppe_oku: 165330.08074381
other_liabilities_oku: 17451.27633972
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 15789.75272254
total_equity_oku: 340311.62775123
total_debt_and_dividend_payable_oku: 14250.45793105
total_liabilities_oku: 31701.73427077
total_assets_oku: 372013.36202201
net_cash_excluding_declared_dividends_oku: 182408.39855566
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 15789.75272254
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

11392.81515396

dividend_ex_date_liability_adjustments_oku

0.11091996

cash_dividends_paid_company_oku

11118.28071313

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.31649332

sbc_non_cash_cashflow_addback_oku

16.38451702

sbc_cash_settled_no_cashflow_addback_oku

8.10985123

LTI_market_purchase_non_issuer_repurchase_oku

19.46364296

old_holder_equity_percent_end

99.98265

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2035-01-08
year: 8.1724845995893
金額: 2742.18208695
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: 2742.60506134
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: 2753.55358454
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: 2747.65550429
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: 2747.65550429
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: 2748.07932294
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: 2873.98733973
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: 2753.12892163
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: -150

内容を開く

想定日: 2035-07-09
year: 8.6707734428474
金額: 2753.12892163
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: 2753.55358454
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: 2879.73531441
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: 2873.54410309
payable_balance_adjustment_oku: 0.05540458
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: 2873.54410309
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: 2874.04274431
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: 0.31649332
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: 2885.53891528
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: 2879.2911913
payable_balance_adjustment_oku: 0.05551539
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

108131.34976314

営業利益（億）

55807.7910722

cost_of_revenue_oku

43673.05070989

r_and_d_sga_other_op_expenditure_oku

8650.50798105

parent_profit_after_sbc_oku

46371.54224714

nci_profit_oku

29.69679299

consolidated_net_income_oku

46401.23904013

tax_expense_oku

10532.79659193

depreciation_amortization_oku

19223.351069

capex_oku

30216.70496159

working_capital_investment_oku

345.49310777

equity_sbc_expense_and_equity_credit_oku

16.38451702

cash_settled_sbc_expense_oku

8.10985123

lti_secondary_market_trust_purchase_oku

19.46364296

interest_income_net_oku

1072.17888497

associates_and_other_nonop_oku

54.06567488

fcfo_derived_before_dividend_oku

65295.48151838

free_cash_flow_before_distributions_oku

35078.77655679

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-0

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）: 339672.6927939
非支配持分（億）: 638.93495733
現金（億）: 186942.67855566
securities_oku: 3950.85
debt_oku: 8485.13
dividend_payable_oku: 5765.32793105
ppe_oku: 165330.08074381
other_liabilities_oku: 17451.27633972
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 15789.75272254
total_equity_oku: 340311.62775123
total_debt_and_dividend_payable_oku: 14250.45793105
total_liabilities_oku: 31701.73427077
total_assets_oku: 372013.36202201
net_cash_excluding_declared_dividends_oku: 182408.39855566
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 15789.75272254
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

end

内容を開く

親会社持分（億）: 371531.88677435
非支配持分（億）: 665.94217319
現金（億）: 206989.41894797
securities_oku: 3950.85
debt_oku: 8335.13
dividend_payable_oku: 3023.77855727
ppe_oku: 174513.25282428
other_liabilities_oku: 17597.46267719
発行済株式数: 25937370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.74
other_assets_oku: 15700.67840976
total_equity_oku: 372197.82894754
total_debt_and_dividend_payable_oku: 11358.90855727
total_liabilities_oku: 28956.37123446
total_assets_oku: 401154.200182
net_cash_excluding_declared_dividends_oku: 202605.13894797
old_holder_equity_fraction: 0.99980723
noncash_net_assets_reconciliation_oku: 15700.67840975
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

8932.81225358

dividend_ex_date_liability_adjustments_oku

0.05817482

cash_dividends_paid_company_oku

11674.41980218

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.33217018

sbc_non_cash_cashflow_addback_oku

14.34999238

sbc_cash_settled_no_cashflow_addback_oku

7.21947491

LTI_market_purchase_non_issuer_repurchase_oku

17.32673977

old_holder_equity_percent_end

99.980723

expected_ordinary_tax_rate

0.185

source_status

forecast_partial

event_count

events

内容を開く

想定日: 2036-01-07
year: 9.1690622861054
金額: 2879.2911913
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: 2879.7908298
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: 2891.28700077
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: 2885.03827951
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: 2885.03827951
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: 2885.53891528
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: 3017.74488152
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: 2890.78536771
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: -150

内容を開く

想定日: 2036-07-09
year: 9.6728268309377
金額: 2890.78536771
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: 2891.28700077
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: 3023.78037129
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: 3017.22130825
payable_balance_adjustment_oku: 0.05817481
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: 3017.22130825
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: 3017.80305633
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: 0.33217018
注記: not attributable to TSMC ordinary holders

売上高

96259.66541371

営業利益（億）

49092.42936099

cost_of_revenue_oku

39466.46281962

r_and_d_sga_other_op_expenditure_oku

7700.7732331

parent_profit_after_sbc_oku

40777.71441646

nci_profit_oku

27.33938605

consolidated_net_income_oku

40805.05380251

tax_expense_oku

9262.49687542

depreciation_amortization_oku

17326.73977447

capex_oku

25990.1096617

working_capital_investment_oku

284.54154298

equity_sbc_expense_and_equity_credit_oku

14.34999238

cash_settled_sbc_expense_oku

7.21947491

lti_secondary_market_trust_purchase_oku

17.32673977

interest_income_net_oku

926.99148423

associates_and_other_nonop_oku

48.12983271

fcfo_derived_before_dividend_oku

57861.60202638

free_cash_flow_before_distributions_oku

31871.49236468

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

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）: 76534.86709852
非支配持分（億）: 456.60818448
現金（億）: 37568.135283
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 50033.88
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: 76991.475283
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 107088.075283
net_cash_excluding_declared_dividends_oku: 31683.855283
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

10132.79347826

営業利益（億）

5826.35625

cost_of_revenue_oku

3495.81375

r_and_d_sga_other_op_expenditure_oku

810.62347826

parent_profit_after_sbc_oku

5002.07842722

nci_profit_oku

2.00163202

consolidated_net_income_oku

5004.08005924

tax_expense_oku

1024.93206033

depreciation_amortization_oku

1375

capex_oku

4184.7826087

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

182.39028261

associates_and_other_nonop_oku

20.26558696

fcfo_derived_before_dividend_oku

6076.58005924

free_cash_flow_before_distributions_oku

1891.79745054

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: neutral
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: 10132.79347826
operating_profit_after_all_SBC_and_LTI_oku: 5826.35625
total_operating_cost_incl_all_compensation_oku: 4306.43722826
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 5.38043478
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 4301.05679348
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: 4296.87201087
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 5002.07842722
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 5004.08005924
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 6081.96049402
forecast_operating_CFO_LTI_settlement_deduction_oku: -5.38043478
forecast_operating_CFO_after_LTI_cash_payment_oku: 6076.58005924
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: 4184.7826087
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: 37568.135283
cash_independent_formula_end_oku: 37568.135283
cash_bridge_residual_oku: -0
parent_equity_begin_oku: 73345.66327396
parent_equity_end_oku: 76534.86709852
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
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: 37562.75484822
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）: 76534.86709852
非支配持分（億）: 456.60818448
現金（億）: 37568.135283
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 50033.88
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: 76991.475283
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 107088.075283
net_cash_excluding_declared_dividends_oku: 31683.855283
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）: 98609.92903877
非支配持分（億）: 468.29083559
現金（億）: 47030.72217073
securities_oku: 3950.85
debt_oku: 9685.13
dividend_payable_oku: 3901.59849254
ppe_oku: 62622.13279725
other_liabilities_oku: 16652.14279476
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 15713.38619369
total_equity_oku: 99078.21987437
total_debt_and_dividend_payable_oku: 13586.72849254
total_liabilities_oku: 30238.8712873
total_assets_oku: 129317.09116167
net_cash_excluding_declared_dividends_oku: 41296.44217073
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 15713.38619369
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7713.62113624

dividend_ex_date_liability_adjustments_oku

0.075075

cash_dividends_paid_company_oku

7442.6277187

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.23300506

sbc_non_cash_cashflow_addback_oku

11.53335261

sbc_cash_settled_no_cashflow_addback_oku

4.72532012

LTI_market_purchase_non_issuer_repurchase_oku

11.34076829

old_holder_equity_percent_end

99.998072

expected_ordinary_tax_rate

0.185

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: 1944.9277575
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: -150

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: 1948.81761302
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: 1944.9277575
payable_balance_adjustment_oku: 0.0375
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: 1944.9277575
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: 1944.9652575
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: 0.23300506
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: 1952.74511853
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: 1948.81761302
payable_balance_adjustment_oku: 0.037575
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

63004.2682545

営業利益（億）

35597.41156379

cost_of_revenue_oku

22366.51523035

r_and_d_sga_other_op_expenditure_oku

5040.34146036

parent_profit_after_sbc_oku

29777.22479888

nci_profit_oku

11.91565618

consolidated_net_income_oku

29789.14045506

tax_expense_oku

6761.95212784

depreciation_amortization_oku

10080.68292072

capex_oku

22366.51523035

working_capital_investment_oku

459.39388654

equity_sbc_expense_and_equity_credit_oku

11.53335261

cash_settled_sbc_expense_oku

4.72532012

lti_secondary_market_trust_purchase_oku

11.34076829

interest_income_net_oku

922.17888497

associates_and_other_nonop_oku

31.50213413

fcfo_derived_before_dividend_oku

39421.96284184

free_cash_flow_before_distributions_oku

17055.44761149

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: neutral
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: 63004.2682545
operating_profit_after_all_SBC_and_LTI_oku: 35597.41156379
total_operating_cost_incl_all_compensation_oku: 27406.85669071
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 11.34076829
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 27395.51592242
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.72532012
noncash_equity_RSA_SBC_expense_oku: 11.53335261
operating_cost_ex_LTI_and_both_SBC_types_oku: 27379.25724969
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 29777.22479888
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 29789.14045506
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 39433.30361013
forecast_operating_CFO_LTI_settlement_deduction_oku: -11.34076829
forecast_operating_CFO_after_LTI_cash_payment_oku: 39421.96284184
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: 11.53335261
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: 22366.51523035
dividend_cash_paid_company_oku: 7442.6277187
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.23300506
cash_begin_oku: 37568.135283
cash_end_oku: 47030.72217073
cash_independent_formula_end_oku: 47030.72217073
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 76534.86709852
parent_equity_end_oku: 98609.92903877
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: 3901.59849254
double_count_if_LTI_were_subtracted_again_cash_end_oku: 47019.38140244
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2028_full_year

year

2028

期間開始（翌日から）

2027-12-31

期間末

2028-12-31

calendar_days

366

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2028_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 98609.92903877
非支配持分（億）: 468.29083559
現金（億）: 47030.72217073
securities_oku: 3950.85
debt_oku: 9685.13
dividend_payable_oku: 3901.59849254
ppe_oku: 62622.13279725
other_liabilities_oku: 16652.14279476
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 15713.38619369
total_equity_oku: 99078.21987437
total_debt_and_dividend_payable_oku: 13586.72849254
total_liabilities_oku: 30238.8712873
total_assets_oku: 129317.09116167
net_cash_excluding_declared_dividends_oku: 41296.44217073
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 15713.38619369
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 122990.98734104
非支配持分（億）: 482.01687622
現金（億）: 58292.43439563
securities_oku: 3950.85
debt_oku: 9535.13
dividend_payable_oku: 4096.75749413
ppe_oku: 75712.90183187
other_liabilities_oku: 16693.00604249
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 15841.71152638
total_equity_oku: 123473.00421726
total_debt_and_dividend_payable_oku: 13631.88749413
total_liabilities_oku: 30324.89353662
total_assets_oku: 153797.89775388
net_cash_excluding_declared_dividends_oku: 52708.15439563
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 15841.71152638
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

8095.56842379

dividend_ex_date_liability_adjustments_oku

0.07882876

cash_dividends_paid_company_oku

7900.48825096

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.2396592

sbc_non_cash_cashflow_addback_oku

12.29956325

sbc_cash_settled_no_cashflow_addback_oku

5.21683144

LTI_market_purchase_non_issuer_repurchase_oku

12.52039546

old_holder_equity_percent_end

99.996144

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2028-01-07
year: 1.1690622861054
金額: 1948.81761302
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: 1948.85518802
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: 1956.63504904
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: 1952.70746853
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: 1952.70746853
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: 1952.74511853
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: 2042.21352037
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: 1956.59732405
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: -150

内容を開く

想定日: 2028-07-10
year: 1.6755646817248
金額: 1956.59732405
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: 1956.63504904
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: 2046.29794742
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: 2042.17414538
payable_balance_adjustment_oku: 0.03937501
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: 2042.17414538
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: 2042.25289537
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: 0.2396592
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: 2050.42190696
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: 2046.25849367
payable_balance_adjustment_oku: 0.03945375
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

69557.75257503

営業利益（億）

38875.05505027

cost_of_revenue_oku

25118.07731876

r_and_d_sga_other_op_expenditure_oku

5564.620206

parent_profit_after_sbc_oku

32464.40599157

nci_profit_oku

13.96569983

consolidated_net_income_oku

32478.3716914

tax_expense_oku

7372.39112013

depreciation_amortization_oku

11283.8131955

capex_oku

24036.06783426

working_capital_investment_oku

425.97648083

equity_sbc_expense_and_equity_credit_oku

12.29956325

cash_settled_sbc_expense_oku

5.21683144

lti_secondary_market_trust_purchase_oku

12.52039546

interest_income_net_oku

940.92888497

associates_and_other_nonop_oku

34.77887629

fcfo_derived_before_dividend_oku

43348.50796931

free_cash_flow_before_distributions_oku

19312.44013505

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: neutral
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: 69557.75257503
operating_profit_after_all_SBC_and_LTI_oku: 38875.05505027
total_operating_cost_incl_all_compensation_oku: 30682.69752476
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 12.52039546
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 30670.1771293
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 5.21683144
noncash_equity_RSA_SBC_expense_oku: 12.29956325
operating_cost_ex_LTI_and_both_SBC_types_oku: 30652.66073461
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 32464.40599157
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 32478.3716914
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 43361.02836477
forecast_operating_CFO_LTI_settlement_deduction_oku: -12.52039546
forecast_operating_CFO_after_LTI_cash_payment_oku: 43348.50796931
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 12.29956325
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: 24036.06783426
dividend_cash_paid_company_oku: 7900.48825096
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.2396592
cash_begin_oku: 47030.72217073
cash_end_oku: 58292.43439563
cash_independent_formula_end_oku: 58292.43439562
cash_bridge_residual_oku: -1.0E-8
parent_equity_begin_oku: 98609.92903877
parent_equity_end_oku: 122990.98734104
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
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: 3901.59849254
cash_dividend_payable_end_oku: 4096.75749413
double_count_if_LTI_were_subtracted_again_cash_end_oku: 58279.91400017
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

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）: 122990.98734104
非支配持分（億）: 482.01687622
現金（億）: 58292.43439563
securities_oku: 3950.85
debt_oku: 9535.13
dividend_payable_oku: 4096.75749413
ppe_oku: 75712.90183187
other_liabilities_oku: 16693.00604249
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 15841.71152638
total_equity_oku: 123473.00421726
total_debt_and_dividend_payable_oku: 13631.88749413
total_liabilities_oku: 30324.89353662
total_assets_oku: 153797.89775388
net_cash_excluding_declared_dividends_oku: 52708.15439563
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 15841.71152638
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 149433.57257759
非支配持分（億）: 497.84480155
現金（億）: 71395.94382459
securities_oku: 3950.85
debt_oku: 9385.13
dividend_payable_oku: 4301.67839509
ppe_oku: 89093.02213674
other_liabilities_oku: 16752.49139441
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 15930.90120731
total_equity_oku: 149931.41737914
total_debt_and_dividend_payable_oku: 13686.80839509
total_liabilities_oku: 30439.2997895
total_assets_oku: 180370.71716864
net_cash_excluding_declared_dividends_oku: 65961.66382459
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 15930.90120731
assets_minus_liabilities_and_equity_check_oku: -0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

8500.51073554

dividend_ex_date_liability_adjustments_oku

0.08277019

cash_dividends_paid_company_oku

8295.67260477

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.24735046

sbc_non_cash_cashflow_addback_oku

13.0022989

sbc_cash_settled_no_cashflow_addback_oku

5.68238405

LTI_market_purchase_non_issuer_repurchase_oku

13.63772172

old_holder_equity_percent_end

99.994216

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2029-01-08
year: 2.1738535249829
金額: 2046.25849367
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: 2046.33740117
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: 2054.50641275
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: 2050.34284196
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: 2050.34284196
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: 2050.42190696
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: 2144.36554014
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: 2054.42719025
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: -150

内容を開く

想定日: 2029-07-09
year: 2.6721423682409
金額: 2054.42719025
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: 2054.50641275
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: 2148.65427122
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: 2144.28285264
payable_balance_adjustment_oku: 0.04134375
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: 2144.28285264
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: 2144.40688389
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: 0.24735046
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: 2152.98451143
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: 2148.57141835
payable_balance_adjustment_oku: 0.04142644
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

75765.12063912

営業利益（億）

41881.27501996

cost_of_revenue_oku

27822.63596803

r_and_d_sga_other_op_expenditure_oku

6061.20965113

parent_profit_after_sbc_oku

34930.17644339

nci_profit_oku

16.07527579

consolidated_net_income_oku

34946.25171918

tax_expense_oku

7932.58474607

depreciation_amortization_oku

12459.15317177

capex_oku

25465.49888148

working_capital_investment_oku

403.47892417

equity_sbc_expense_and_equity_credit_oku

13.0022989

cash_settled_sbc_expense_oku

5.68238405

lti_secondary_market_trust_purchase_oku

13.63772172

interest_income_net_oku

959.67888497

associates_and_other_nonop_oku

37.88256032

fcfo_derived_before_dividend_oku

47014.92826568

free_cash_flow_before_distributions_oku

21549.4293842

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: neutral
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: 75765.12063912
operating_profit_after_all_SBC_and_LTI_oku: 41881.27501996
total_operating_cost_incl_all_compensation_oku: 33883.84561916
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 13.63772172
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 33870.20789744
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 5.68238405
noncash_equity_RSA_SBC_expense_oku: 13.0022989
operating_cost_ex_LTI_and_both_SBC_types_oku: 33851.52321449
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 34930.17644339
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 34946.25171918
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 47028.5659874
forecast_operating_CFO_LTI_settlement_deduction_oku: -13.63772172
forecast_operating_CFO_after_LTI_cash_payment_oku: 47014.92826568
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: 13.0022989
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: 25465.49888148
dividend_cash_paid_company_oku: 8295.67260477
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.24735046
cash_begin_oku: 58292.43439563
cash_end_oku: 71395.94382459
cash_independent_formula_end_oku: 71395.9438246
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 122990.98734104
parent_equity_end_oku: 149433.57257759
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25933370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99994216
cash_dividend_payable_begin_oku: 4096.75749413
cash_dividend_payable_end_oku: 4301.67839509
double_count_if_LTI_were_subtracted_again_cash_end_oku: 71382.30610287
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

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）: 149433.57257759
非支配持分（億）: 497.84480155
現金（億）: 71395.94382459
securities_oku: 3950.85
debt_oku: 9385.13
dividend_payable_oku: 4301.67839509
ppe_oku: 89093.02213674
other_liabilities_oku: 16752.49139441
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 15930.90120731
total_equity_oku: 149931.41737914
total_debt_and_dividend_payable_oku: 13686.80839509
total_liabilities_oku: 30439.2997895
total_assets_oku: 180370.71716864
net_cash_excluding_declared_dividends_oku: 65961.66382459
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 15930.90120731
assets_minus_liabilities_and_equity_check_oku: -0

end

内容を開く

親会社持分（億）: 177597.30338871
非支配持分（億）: 515.76480748
現金（億）: 86253.97359539
securities_oku: 3950.85
debt_oku: 9235.13
dividend_payable_oku: 4516.84948788
ppe_oku: 102522.94045583
other_liabilities_oku: 16828.86171748
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 15966.14535033
total_equity_oku: 178113.06819619
total_debt_and_dividend_payable_oku: 13751.97948788
total_liabilities_oku: 30580.84120536
total_assets_oku: 208693.90940155
net_cash_excluding_declared_dividends_oku: 80969.69359539
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 15966.14535033
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

8925.70835741

dividend_ex_date_liability_adjustments_oku

0.0869087

cash_dividends_paid_company_oku

8710.62417332

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.25609325

sbc_non_cash_cashflow_addback_oku

13.62223022

sbc_cash_settled_no_cashflow_addback_oku

6.10450833

LTI_market_purchase_non_issuer_repurchase_oku

14.65081998

old_holder_equity_percent_end

99.992288

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2030-01-07
year: 3.170431211499
金額: 2148.57141835
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: 2148.69569766
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: 2157.2733252
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: 2152.85998405
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: 2152.85998405
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: 2152.98451143
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: 2251.62722809
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: 2157.14854976
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: -150

内容を開く

想定日: 2030-07-09
year: 3.6714579055441
金額: 2157.14854976
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: 2157.2733252
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: 2256.13048254
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: 2251.49699528
payable_balance_adjustment_oku: 0.04341094
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: 2251.49699528
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: 2251.67063903
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: 0.25609325
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: 2260.67732158
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: 2255.99998927
payable_balance_adjustment_oku: 0.04349776
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

81393.44435811

営業利益（億）

44495.08291577

cost_of_revenue_oku

30386.88589369

r_and_d_sga_other_op_expenditure_oku

6511.47554865

parent_profit_after_sbc_oku

37075.903847

nci_profit_oku

18.17609917

consolidated_net_income_oku

37094.07994618

tax_expense_oku

8420.12857674

depreciation_amortization_oku

13565.57405968

capex_oku

26588.52515698

working_capital_investment_oku

365.84104173

equity_sbc_expense_and_equity_credit_oku

13.62223022

cash_settled_sbc_expense_oku

6.10450833

lti_secondary_market_trust_purchase_oku

14.65081998

interest_income_net_oku

978.42888497

associates_and_other_nonop_oku

40.69672218

fcfo_derived_before_dividend_oku

50307.43519435

free_cash_flow_before_distributions_oku

23718.91003737

reported_parent_equity_clean_surplus_residual_oku

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: neutral
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: 81393.44435811
operating_profit_after_all_SBC_and_LTI_oku: 44495.08291577
total_operating_cost_incl_all_compensation_oku: 36898.36144234
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 14.65081998
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 36883.71062236
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 6.10450833
noncash_equity_RSA_SBC_expense_oku: 13.62223022
operating_cost_ex_LTI_and_both_SBC_types_oku: 36863.98388381
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 37075.903847
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 37094.07994618
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 50322.08601433
forecast_operating_CFO_LTI_settlement_deduction_oku: -14.65081998
forecast_operating_CFO_after_LTI_cash_payment_oku: 50307.43519435
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: 13.62223022
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: 26588.52515698
dividend_cash_paid_company_oku: 8710.62417332
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.25609325
cash_begin_oku: 71395.94382459
cash_end_oku: 86253.97359539
cash_independent_formula_end_oku: 86253.97359539
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 149433.57257759
parent_equity_end_oku: 177597.30338871
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
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: 4301.67839509
cash_dividend_payable_end_oku: 4516.84948788
double_count_if_LTI_were_subtracted_again_cash_end_oku: 86239.32277541
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）: 177597.30338871
非支配持分（億）: 515.76480748
現金（億）: 86253.97359539
securities_oku: 3950.85
debt_oku: 9235.13
dividend_payable_oku: 4516.84948788
ppe_oku: 102522.94045583
other_liabilities_oku: 16828.86171748
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 15966.14535033
total_equity_oku: 178113.06819619
total_debt_and_dividend_payable_oku: 13751.97948788
total_liabilities_oku: 30580.84120536
total_assets_oku: 208693.90940155
net_cash_excluding_declared_dividends_oku: 80969.69359539
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 15966.14535033
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 207314.94350869
非支配持分（億）: 535.82884015
現金（億）: 102836.99298823
securities_oku: 3950.85
debt_oku: 9085.13
dividend_payable_oku: 4742.78348944
ppe_oku: 115840.83554187
other_liabilities_oku: 16921.50597905
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 15971.51328723
total_equity_oku: 207850.77234884
total_debt_and_dividend_payable_oku: 13827.91348944
total_liabilities_oku: 30749.41946848
total_assets_oku: 238600.19181732
net_cash_excluding_declared_dividends_oku: 97702.71298823
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 15971.51328722
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

9372.17446463

dividend_ex_date_liability_adjustments_oku

0.09125413

cash_dividends_paid_company_oku

9146.3317172

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.26590298

sbc_non_cash_cashflow_addback_oku

14.20567051

sbc_cash_settled_no_cashflow_addback_oku

6.51135679

LTI_market_purchase_non_issuer_repurchase_oku

15.62725629

old_holder_equity_percent_end

99.99036

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2031-01-07
year: 4.1697467488022
金額: 2255.99998927
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: 2256.1739803
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: 2265.18066286
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: 2260.50298326
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: 2260.50298326
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: 2260.67732158
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: 2364.25417098
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: 2265.00597725
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: -150

内容を開く

想定日: 2031-07-09
year: 4.6707734428474
金額: 2265.00597725
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: 2265.18066286
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: 2368.98267932
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: 2364.07184504
payable_balance_adjustment_oku: 0.04558148
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: 2364.07184504
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: 2364.29975246
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: 0.26590298
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: 2373.75695147
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: 2368.79998873
payable_balance_adjustment_oku: 0.04567265
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

86818.09052176

営業利益（億）

46930.00115426

cost_of_revenue_oku

32942.64212576

r_and_d_sga_other_op_expenditure_oku

6945.44724174

parent_profit_after_sbc_oku

39075.70016821

nci_profit_oku

20.32993565

consolidated_net_income_oku

39096.03010387

tax_expense_oku

8874.55898063

depreciation_amortization_oku

14662.61084368

capex_oku

27540.6276044

working_capital_investment_oku

352.60200064

equity_sbc_expense_and_equity_credit_oku

14.20567051

cash_settled_sbc_expense_oku

6.51135679

lti_secondary_market_trust_purchase_oku

15.62725629

interest_income_net_oku

997.17888497

associates_and_other_nonop_oku

43.40904526

fcfo_derived_before_dividend_oku

53420.24461742

free_cash_flow_before_distributions_oku

25879.61701302

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: neutral
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: 86818.09052176
operating_profit_after_all_SBC_and_LTI_oku: 46930.00115426
total_operating_cost_incl_all_compensation_oku: 39888.0893675
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 15.62725629
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 39872.46211121
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 6.51135679
noncash_equity_RSA_SBC_expense_oku: 14.20567051
operating_cost_ex_LTI_and_both_SBC_types_oku: 39851.74508391
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 39075.70016821
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 39096.03010387
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 53435.87187371
forecast_operating_CFO_LTI_settlement_deduction_oku: -15.62725629
forecast_operating_CFO_after_LTI_cash_payment_oku: 53420.24461742
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: 14.20567051
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: 27540.6276044
dividend_cash_paid_company_oku: 9146.3317172
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.26590298
cash_begin_oku: 86253.97359539
cash_end_oku: 102836.99298823
cash_independent_formula_end_oku: 102836.99298823
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 177597.30338871
parent_equity_end_oku: 207314.94350869
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -2.0E-8
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: 4516.84948788
cash_dividend_payable_end_oku: 4742.78348944
double_count_if_LTI_were_subtracted_again_cash_end_oku: 102821.36573194
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

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）: 207314.94350869
非支配持分（億）: 535.82884015
現金（億）: 102836.99298823
securities_oku: 3950.85
debt_oku: 9085.13
dividend_payable_oku: 4742.78348944
ppe_oku: 115840.83554187
other_liabilities_oku: 16921.50597905
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 15971.51328723
total_equity_oku: 207850.77234884
total_debt_and_dividend_payable_oku: 13827.91348944
total_liabilities_oku: 30749.41946848
total_assets_oku: 238600.19181732
net_cash_excluding_declared_dividends_oku: 97702.71298823
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 15971.51328722
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 238385.72389684
非支配持分（億）: 558.05782472
現金（億）: 121115.64140433
securities_oku: 3950.85
debt_oku: 8935.13
dividend_payable_oku: 4980.0187629
ppe_oku: 128880.41580186
other_liabilities_oku: 17029.56861207
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 15941.59189034
total_equity_oku: 238943.78172157
total_debt_and_dividend_payable_oku: 13915.1487629
total_liabilities_oku: 30944.71737496
total_assets_oku: 269888.49909653
net_cash_excluding_declared_dividends_oku: 116131.36140433
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 15941.59189034
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

9840.97291167

dividend_ex_date_liability_adjustments_oku

0.09581685

cash_dividends_paid_company_oku

9603.83345506

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.2767999

sbc_non_cash_cashflow_addback_oku

14.74676929

sbc_cash_settled_no_cashflow_addback_oku

6.89681608

LTI_market_purchase_non_issuer_repurchase_oku

16.55235858

old_holder_equity_percent_end

99.988433

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2032-01-07
year: 5.1690622861054
金額: 2368.79998873
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: 2369.02835197
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: 2378.48555098
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: 2373.52813242
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: 2373.52813242
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: 2373.75695147
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: 2482.51474008
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: 2378.25627611
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: -150

内容を開く

想定日: 2032-07-09
year: 5.6728268309377
金額: 2378.25627611
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: 2378.48555098
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: 2487.47976956
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: 2482.27543729
payable_balance_adjustment_oku: 0.04786056
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: 2482.27543729
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: 2482.56260064
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: 0.2767999
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: 2492.49285105
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: 2487.23998817
payable_balance_adjustment_oku: 0.04795628
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

91957.54767277

営業利益（億）

49146.20047845

cost_of_revenue_oku

35454.7433805

r_and_d_sga_other_op_expenditure_oku

7356.60381382

parent_profit_after_sbc_oku

40897.10234739

nci_profit_oku

22.50578447

consolidated_net_income_oku

40919.60813186

tax_expense_oku

9288.50000539

depreciation_amortization_oku

15734.95815734

capex_oku

28302.48967262

working_capital_investment_oku

334.06471482

equity_sbc_expense_and_equity_credit_oku

14.74676929

cash_settled_sbc_expense_oku

6.89681608

lti_secondary_market_trust_purchase_oku

16.55235858

interest_income_net_oku

1015.92888497

associates_and_other_nonop_oku

45.97877384

fcfo_derived_before_dividend_oku

56335.24834368

free_cash_flow_before_distributions_oku

28032.75867106

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: neutral
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: 91957.54767277
operating_profit_after_all_SBC_and_LTI_oku: 49146.20047845
total_operating_cost_incl_all_compensation_oku: 42811.34719432
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 16.55235858
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 42794.79483574
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 6.89681608
noncash_equity_RSA_SBC_expense_oku: 14.74676929
operating_cost_ex_LTI_and_both_SBC_types_oku: 42773.15125037
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 40897.10234739
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 40919.60813186
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 56351.80070226
forecast_operating_CFO_LTI_settlement_deduction_oku: -16.55235858
forecast_operating_CFO_after_LTI_cash_payment_oku: 56335.24834368
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: 14.74676929
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: 28302.48967262
dividend_cash_paid_company_oku: 9603.83345506
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.2767999
cash_begin_oku: 102836.99298823
cash_end_oku: 121115.64140433
cash_independent_formula_end_oku: 121115.64140433
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 207314.94350869
parent_equity_end_oku: 238385.72389684
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: 4742.78348944
cash_dividend_payable_end_oku: 4980.0187629
double_count_if_LTI_were_subtracted_again_cash_end_oku: 121099.08904575
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

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）: 238385.72389684
非支配持分（億）: 558.05782472
現金（億）: 121115.64140433
securities_oku: 3950.85
debt_oku: 8935.13
dividend_payable_oku: 4980.0187629
ppe_oku: 128880.41580186
other_liabilities_oku: 17029.56861207
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 15941.59189034
total_equity_oku: 238943.78172157
total_debt_and_dividend_payable_oku: 13915.1487629
total_liabilities_oku: 30944.71737496
total_assets_oku: 269888.49909653
net_cash_excluding_declared_dividends_oku: 116131.36140433
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 15941.59189034
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 270879.17059001
非支配持分（億）: 582.61404881
現金（億）: 141197.93875268
securities_oku: 3950.85
debt_oku: 8785.13
dividend_payable_oku: 5229.12060042
ppe_oku: 141566.04027697
other_liabilities_oku: 17154.05409688
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 15915.26030647
total_equity_oku: 271461.78463881
total_debt_and_dividend_payable_oku: 14014.25060042
total_liabilities_oku: 31168.3046973
total_assets_oku: 302630.08933612
net_cash_excluding_declared_dividends_oku: 136363.65875268
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 15915.26030647
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

10333.22076726

dividend_ex_date_liability_adjustments_oku

0.10060767

cash_dividends_paid_company_oku

10084.2195374

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.2888308

sbc_non_cash_cashflow_addback_oku

15.3116027

sbc_cash_settled_no_cashflow_addback_oku

7.30738737

LTI_market_purchase_non_issuer_repurchase_oku

17.53772969

old_holder_equity_percent_end

99.986505

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2033-01-07
year: 6.1711156741958
金額: 2487.23998817
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: 2487.52772584
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: 2497.45797625
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: 2492.20453904
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: 2492.20453904
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: 2492.49285105
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: 2606.69073068
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: 2497.16908992
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: -150

内容を開く

想定日: 2033-07-11
year: 6.6776180698152
金額: 2497.16908992
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: 2497.45797625
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: 2611.90411214
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: 2606.38920916
payable_balance_adjustment_oku: 0.05025358
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: 2606.38920916
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: 2606.74098426
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: 0.2888308
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: 2617.1679482
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: 2611.60198757
payable_balance_adjustment_oku: 0.05035409
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

97431.83160606

営業利益（億）

51476.4843652

cost_of_revenue_oku

38160.80071237

r_and_d_sga_other_op_expenditure_oku

7794.54652849

parent_profit_after_sbc_oku

42811.45646539

nci_profit_oku

24.84505488

consolidated_net_income_oku

42836.30152027

tax_expense_oku

9723.57764571

depreciation_amortization_oku

16888.18414505

capex_oku

29067.16309581

working_capital_investment_oku

355.82845566

equity_sbc_expense_and_equity_credit_oku

15.3116027

cash_settled_sbc_expense_oku

7.30738737

lti_secondary_market_trust_purchase_oku

17.53772969

interest_income_net_oku

1034.67888497

associates_and_other_nonop_oku

48.7159158

fcfo_derived_before_dividend_oku

59383.96881236

free_cash_flow_before_distributions_oku

30316.80571655

reported_parent_equity_clean_surplus_residual_oku

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: neutral
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: 97431.83160606
operating_profit_after_all_SBC_and_LTI_oku: 51476.4843652
total_operating_cost_incl_all_compensation_oku: 45955.34724086
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 17.53772969
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 45937.80951117
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 7.30738737
noncash_equity_RSA_SBC_expense_oku: 15.3116027
operating_cost_ex_LTI_and_both_SBC_types_oku: 45915.1905211
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 42811.45646539
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 42836.30152027
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 59401.50654205
forecast_operating_CFO_LTI_settlement_deduction_oku: -17.53772969
forecast_operating_CFO_after_LTI_cash_payment_oku: 59383.96881236
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: 15.3116027
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: 29067.16309581
dividend_cash_paid_company_oku: 10084.2195374
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.2888308
cash_begin_oku: 121115.64140433
cash_end_oku: 141197.93875268
cash_independent_formula_end_oku: 141197.93875268
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 238385.72389684
parent_equity_end_oku: 270879.17059001
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25935370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99986505
cash_dividend_payable_begin_oku: 4980.0187629
cash_dividend_payable_end_oku: 5229.12060042
double_count_if_LTI_were_subtracted_again_cash_end_oku: 141180.40102299
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）: 270879.17059001
非支配持分（億）: 582.61404881
現金（億）: 141197.93875268
securities_oku: 3950.85
debt_oku: 8785.13
dividend_payable_oku: 5229.12060042
ppe_oku: 141566.04027697
other_liabilities_oku: 17154.05409688
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 15915.26030647
total_equity_oku: 271461.78463881
total_debt_and_dividend_payable_oku: 14014.25060042
total_liabilities_oku: 31168.3046973
total_assets_oku: 302630.08933612
net_cash_excluding_declared_dividends_oku: 136363.65875268
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 15915.26030647
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

end

内容を開く

親会社持分（億）: 304677.69210367
非支配持分（億）: 609.55465767
現金（億）: 163132.49920532
securities_oku: 3950.85
debt_oku: 8635.13
dividend_payable_oku: 5490.68257026
ppe_oku: 153760.02631916
other_liabilities_oku: 17294.69230043
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 15864.37610755
total_equity_oku: 305287.24676134
total_debt_and_dividend_payable_oku: 14125.81257026
total_liabilities_oku: 31420.50487069
total_assets_oku: 336707.75163203
net_cash_excluding_declared_dividends_oku: 158448.21920532
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 15864.37610755
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

10850.09097612

dividend_ex_date_liability_adjustments_oku

0.10563806

cash_dividends_paid_company_oku

10588.63464434

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.30205482

sbc_non_cash_cashflow_addback_oku

15.85640541

sbc_cash_settled_no_cashflow_addback_oku

7.71120534

LTI_market_purchase_non_issuer_repurchase_oku

18.50689281

old_holder_equity_percent_end

99.984578

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2034-01-09
year: 7.1759069130732
金額: 2611.60198757
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: 2611.95446623
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: 2622.38143017
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: 2616.81476599
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: 2616.81476599
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: 2617.1679482
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: 2737.07803348
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: 2622.02754441
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: -150

内容を開く

想定日: 2034-07-10
year: 7.6741957563313
金額: 2622.02754441
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: 2622.38143017
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: 2742.55218954
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: 2736.70866961
payable_balance_adjustment_oku: 0.05276626
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: 2736.70866961
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: 2737.13079974
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: 0.30205482
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: 2748.07932294
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: 2742.18208695
payable_balance_adjustment_oku: 0.0528718
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

102816.07118203

営業利益（億）

53692.83717284

cost_of_revenue_oku

40897.94831463

r_and_d_sga_other_op_expenditure_oku

8225.28569456

parent_profit_after_sbc_oku

44632.86172245

nci_profit_oku

27.24266368

consolidated_net_income_oku

44660.10438612

tax_expense_oku

10137.56970728

depreciation_amortization_oku

18049.9324964

capex_oku

29702.4205637

working_capital_investment_oku

349.97557244

equity_sbc_expense_and_equity_credit_oku

15.85640541

cash_settled_sbc_expense_oku

7.71120534

lti_secondary_market_trust_purchase_oku

18.50689281

interest_income_net_oku

1053.42888497

associates_and_other_nonop_oku

51.40803559

fcfo_derived_before_dividend_oku

62375.9177155

free_cash_flow_before_distributions_oku

32673.4971518

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

cash_bridge_residual_oku

-1.0E-8

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: neutral
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: 102816.07118203
operating_profit_after_all_SBC_and_LTI_oku: 53692.83717284
total_operating_cost_incl_all_compensation_oku: 49123.23400919
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 18.50689281
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 49104.72711638
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 7.71120534
noncash_equity_RSA_SBC_expense_oku: 15.85640541
operating_cost_ex_LTI_and_both_SBC_types_oku: 49081.15950563
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 44632.86172245
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 44660.10438612
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 62394.42460831
forecast_operating_CFO_LTI_settlement_deduction_oku: -18.50689281
forecast_operating_CFO_after_LTI_cash_payment_oku: 62375.9177155
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: 15.85640541
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: 29702.4205637
dividend_cash_paid_company_oku: 10588.63464434
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.30205482
cash_begin_oku: 141197.93875268
cash_end_oku: 163132.49920532
cash_independent_formula_end_oku: 163132.49920532
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 270879.17059001
parent_equity_end_oku: 304677.69210367
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 2.0E-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: 5229.12060042
cash_dividend_payable_end_oku: 5490.68257026
double_count_if_LTI_were_subtracted_again_cash_end_oku: 163113.99231251
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

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）: 304677.69210367
非支配持分（億）: 609.55465767
現金（億）: 163132.49920532
securities_oku: 3950.85
debt_oku: 8635.13
dividend_payable_oku: 5490.68257026
ppe_oku: 153760.02631916
other_liabilities_oku: 17294.69230043
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 15864.37610755
total_equity_oku: 305287.24676134
total_debt_and_dividend_payable_oku: 14125.81257026
total_liabilities_oku: 31420.50487069
total_assets_oku: 336707.75163203
net_cash_excluding_declared_dividends_oku: 158448.21920532
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 15864.37610755
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 339672.6927939
非支配持分（億）: 638.93495733
現金（億）: 186942.67855566
securities_oku: 3950.85
debt_oku: 8485.13
dividend_payable_oku: 5765.32793105
ppe_oku: 165330.08074381
other_liabilities_oku: 17451.27633972
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 15789.75272254
total_equity_oku: 340311.62775123
total_debt_and_dividend_payable_oku: 14250.45793105
total_liabilities_oku: 31701.73427077
total_assets_oku: 372013.36202201
net_cash_excluding_declared_dividends_oku: 182408.39855566
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 15789.75272254
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

11392.81515396

dividend_ex_date_liability_adjustments_oku

0.11091996

cash_dividends_paid_company_oku

11118.28071313

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.31649332

sbc_non_cash_cashflow_addback_oku

16.38451702

sbc_cash_settled_no_cashflow_addback_oku

8.10985123

LTI_market_purchase_non_issuer_repurchase_oku

19.46364296

old_holder_equity_percent_end

99.98265

expected_ordinary_tax_rate

0.185

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2035-01-08
year: 8.1724845995893
金額: 2742.18208695
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: 2742.60506134
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: 2753.55358454
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: 2747.65550429
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: 2747.65550429
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: 2748.07932294
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: 2873.98733973
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: 2753.12892163
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: -150

内容を開く

想定日: 2035-07-09
year: 8.6707734428474
金額: 2753.12892163
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: 2753.55358454
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: 2879.73531441
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: 2873.54410309
payable_balance_adjustment_oku: 0.05540458
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: 2873.54410309
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: 2874.04274431
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: 0.31649332
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: 2885.53891528
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: 2879.2911913
payable_balance_adjustment_oku: 0.05551539
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

108131.34976314

営業利益（億）

55807.7910722

cost_of_revenue_oku

43673.05070989

r_and_d_sga_other_op_expenditure_oku

8650.50798105

parent_profit_after_sbc_oku

46371.54224714

nci_profit_oku

29.69679299

consolidated_net_income_oku

46401.23904013

tax_expense_oku

10532.79659193

depreciation_amortization_oku

19223.351069

capex_oku

30216.70496159

working_capital_investment_oku

345.49310777

equity_sbc_expense_and_equity_credit_oku

16.38451702

cash_settled_sbc_expense_oku

8.10985123

lti_secondary_market_trust_purchase_oku

19.46364296

interest_income_net_oku

1072.17888497

associates_and_other_nonop_oku

54.06567488

fcfo_derived_before_dividend_oku

65295.48151838

free_cash_flow_before_distributions_oku

35078.77655679

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

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: neutral
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: 108131.34976314
operating_profit_after_all_SBC_and_LTI_oku: 55807.7910722
total_operating_cost_incl_all_compensation_oku: 52323.55869094
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 19.46364296
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 52304.09504798
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 8.10985123
noncash_equity_RSA_SBC_expense_oku: 16.38451702
operating_cost_ex_LTI_and_both_SBC_types_oku: 52279.60067973
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 46371.54224714
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 46401.23904013
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 65314.94516134
forecast_operating_CFO_LTI_settlement_deduction_oku: -19.46364296
forecast_operating_CFO_after_LTI_cash_payment_oku: 65295.48151838
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: 16.38451702
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: 30216.70496159
dividend_cash_paid_company_oku: 11118.28071313
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.31649332
cash_begin_oku: 163132.49920532
cash_end_oku: 186942.67855566
cash_independent_formula_end_oku: 186942.67855566
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 304677.69210367
parent_equity_end_oku: 339672.6927939
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: 5490.68257026
cash_dividend_payable_end_oku: 5765.32793105
double_count_if_LTI_were_subtracted_again_cash_end_oku: 186923.2149127
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

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）: 339672.6927939
非支配持分（億）: 638.93495733
現金（億）: 186942.67855566
securities_oku: 3950.85
debt_oku: 8485.13
dividend_payable_oku: 5765.32793105
ppe_oku: 165330.08074381
other_liabilities_oku: 17451.27633972
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 15789.75272254
total_equity_oku: 340311.62775123
total_debt_and_dividend_payable_oku: 14250.45793105
total_liabilities_oku: 31701.73427077
total_assets_oku: 372013.36202201
net_cash_excluding_declared_dividends_oku: 182408.39855566
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 15789.75272254
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

end

内容を開く

親会社持分（億）: 371531.88677435
非支配持分（億）: 665.94217319
現金（億）: 206989.41894797
securities_oku: 3950.85
debt_oku: 8335.13
dividend_payable_oku: 3023.77855727
ppe_oku: 174513.25282428
other_liabilities_oku: 17597.46267719
発行済株式数: 25937370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.74
other_assets_oku: 15700.67840976
total_equity_oku: 372197.82894754
total_debt_and_dividend_payable_oku: 11358.90855727
total_liabilities_oku: 28956.37123446
total_assets_oku: 401154.200182
net_cash_excluding_declared_dividends_oku: 202605.13894797
old_holder_equity_fraction: 0.99980723
noncash_net_assets_reconciliation_oku: 15700.67840975
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

8932.81225358

dividend_ex_date_liability_adjustments_oku

0.05817482

cash_dividends_paid_company_oku

11674.41980218

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

-150

nci_dividends_cash_oku

0.33217018

sbc_non_cash_cashflow_addback_oku

14.34999238

sbc_cash_settled_no_cashflow_addback_oku

7.21947491

LTI_market_purchase_non_issuer_repurchase_oku

17.32673977

old_holder_equity_percent_end

99.980723

expected_ordinary_tax_rate

0.185

source_status

forecast_partial

event_count

events

内容を開く

想定日: 2036-01-07
year: 9.1690622861054
金額: 2879.2911913
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: 2879.7908298
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: 2891.28700077
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: 2885.03827951
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: 2885.03827951
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: 2885.53891528
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: 3017.74488152
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: 2890.78536771
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: -150

内容を開く

想定日: 2036-07-09
year: 9.6728268309377
金額: 2890.78536771
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: 2891.28700077
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: 3023.78037129
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: 3017.22130825
payable_balance_adjustment_oku: 0.05817481
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: 3017.22130825
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: 3017.80305633
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: 0.33217018
注記: not attributable to TSMC ordinary holders

売上高

96259.66541371

営業利益（億）

49092.42936099

cost_of_revenue_oku

39466.46281962

r_and_d_sga_other_op_expenditure_oku

7700.7732331

parent_profit_after_sbc_oku

40777.71441646

nci_profit_oku

27.33938605

consolidated_net_income_oku

40805.05380251

tax_expense_oku

9262.49687542

depreciation_amortization_oku

17326.73977447

capex_oku

25990.1096617

working_capital_investment_oku

284.54154298

equity_sbc_expense_and_equity_credit_oku

14.34999238

cash_settled_sbc_expense_oku

7.21947491

lti_secondary_market_trust_purchase_oku

17.32673977

interest_income_net_oku

926.99148423

associates_and_other_nonop_oku

48.12983271

fcfo_derived_before_dividend_oku

57861.60202638

free_cash_flow_before_distributions_oku

31871.49236468

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: neutral
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: 96259.66541371
operating_profit_after_all_SBC_and_LTI_oku: 49092.42936099
total_operating_cost_incl_all_compensation_oku: 47167.23605272
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 17.32673977
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 47149.90931295
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 7.21947491
noncash_equity_RSA_SBC_expense_oku: 14.34999238
operating_cost_ex_LTI_and_both_SBC_types_oku: 47128.33984566
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 40777.71441646
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 40805.05380251
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 57878.92876615
forecast_operating_CFO_LTI_settlement_deduction_oku: -17.32673977
forecast_operating_CFO_after_LTI_cash_payment_oku: 57861.60202638
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: 14.34999238
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: 25990.1096617
dividend_cash_paid_company_oku: 11674.41980218
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.33217018
cash_begin_oku: 186942.67855566
cash_end_oku: 206989.41894797
cash_independent_formula_end_oku: 206989.41894798
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 339672.6927939
parent_equity_end_oku: 371531.88677435
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25936870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25937370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99980723
cash_dividend_payable_begin_oku: 5765.32793105
cash_dividend_payable_end_oku: 3023.77855727
double_count_if_LTI_were_subtracted_again_cash_end_oku: 206972.0922082
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

113283.07891131

company_2036_exit_annualized_operating_profit_oku

57774.370244769

company_2037_normalized_sales_oku

116115.15588409

company_2037_normalized_operating_profit_oku

59218.729500888

company_2037_normalized_nopat_after_sbc_oku

48263.264543224

company_2037_maintaining_DA_oku

20900.728059137

company_2037_growth_reinvestment_oku

4468.8207910392

company_2037_working_capital_growth_oku

184.08500323088

company_2037_capex_implied_oku

25185.463846945

terminal_sustainable_roic

0.27

terminal_growth_g

0.025

equity_cost_k

0.115

terminal_wacc

0.108

company_2037_sbc_equity_expensed_in_NOPAT_oku

17.309966693144

sbc_equity_noncash_readded_to_unlevered_fcff_oku

17.309966693144

company_2037_normalized_fcff_including_sbc_noncash_addback_oku

43811.753718877

company_enterprise_value_excluding_non_operating_cash_oku

527852.45444431

operating_cash_reserve_required_oku

11328.307891131

company_cash_oku

206989.41894797

company_excess_cash_oku

195661.11105684

company_marketable_securities_oku

3950.85

company_financing_debt_oku

8335.13

nci_fair_value_proxy_oku

665.94217319

equity_before_post_horizon_employee_share_neutralization_oku

718463.34332796

future_new_RSAs_annual_shares_assumed

500000

future_new_RSAs_paid_subscription_proceeds_oku

terminal_intrinsic_value_per_share_twd

2769.399846675

assumed_2037_annual_new_free_RSAs_maintenance_buyback_shares

500000

assumed_2037_buyback_cost_at_intrinsic_value_oku

13.846999233375

pv_of_post_horizon_perpetual_share_neutralization_buybacks_oku

153.8555470375

company_terminal_cum_dividend_equity_market_value_oku

718309.48778092

company_declared_but_unpaid_dividend_payable_oku

3023.77855727

company_terminal_ex_dividend_equity_value_if_right_separated_oku

715285.64911847

old_holder_proportion

0.99980722795022

old_holder_terminal_ex_dividend_equity_value_oku

715147.76203772

old_holder_terminal_cum_dividend_value_oku

718171.01778858

terminal_dividend_bridge_reconciliation_oku

-0.0014723757

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

3023.8386624432

company_forecast_after_exit_dividend_adjustment_to_book_liability_oku

0.0601051732

company_equity_ex_dividend_after_stripping_future_attached_right_oku

715285.64911847

company_cum_dividend_share_price_attached_right_face_component_oku

3023.8386624432

company_cum_dividend_sale_value_oku

718309.48778092

old_holder_terminal_cum_div_attached_right_buyer_component_oku

3023.2557508661

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

718171.01778858

old_holder_terminal_receivable_held_separately_from_sale_oku

old_holder_terminal_total_sale_plus_separate_receivables_oku

718171.01778858

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

-0.0014723758

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: 116115.15588409
lti_2037_cash_bonus_compensation_in_normalized_operating_cost_oku: 20.90072806
cash_settled_SBC_2037_normalized_forecast_in_cost_and_in_CFO_oku: 8.70863669
noncash_equity_RSA_SBC_2037_oku: 17.309966693144
company_2037_operating_profit_after_LTI_cash_and_non_cash_SBC_oku: 59218.729500888
company_2037_NOPAT_after_LTI_cash_and_non_cash_SBC_oku: 48263.264543224
company_2037_sustainable_reinvestment_oku: 4468.8207910392
company_2037_FCFF_recalculated_oku: 43811.75371888
equity_RSA_SBC_non_cash_addback_to_FCFF_oku: 17.309966693144
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: 527852.45444431
EV_recalc_residual_oku: 0
operating_cash_reserve_oku: 11328.307891131
excess_cash_oku: 195661.11105684
marketable_securities_oku: 3950.85
finance_debt_oku: 8335.13
NCI_proxy_oku: 665.94217319
equity_EV_bridge_before_RSA_neutralization_oku: 718463.34332796
RSA_new_issuer_shares_per_year_2037onward_assumed: 500000
RSA_company_share_neutralization_repurchases_annualized_first_year_oku: 13.846999233375
RSA_company_share_neutralization_present_value_oku: 153.85554704
company_cum_div_terminal_equity_after_RSUs_oku: 718309.48778092
company_declared_dividend_payable_liability_oku: 3023.77855727
company_ex_dividend_equity_if_claim_separated_oku: 715285.64911847
company_ex_dividend_equity_if_only_booked_liability_removed_oku: 715285.70922365
company_dividend_expected_actual_claim_at_future_ex_date_oku: 3023.83866244
company_dividend_liability_expected_trueup_after_post_board_RSA_issuance_oku: 0.06010517
company_buyer_attached_dividend_claim_value_oku: 3023.83866244
company_cum_div_sale_price_from_ex_plus_attached_claim_oku: 718309.48778092
old_cohort_fraction: 0.99980722795022
old_holder_2036_cum_div_exit_share_value_oku: 718171.01778858
old_holder_attached_dividend_value_in_cum_sale_price_oku: 3023.25575087
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: 7.5
date_declaration: 2027-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2027-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1944.9652575
old_holder_gross_dividend_oku: 1944.9277575
declared_company_liability_oku: 1944.9277575
company_dividend_entitled_oku: 1944.9652575
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: 1944.9277575
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q2
basis: forecast_not_approved
dps_twd: 7.515
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: 1948.85518802
old_holder_gross_dividend_oku: 1948.81761302
declared_company_liability_oku: 1948.81761302
company_dividend_entitled_oku: 1948.85518802
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: 1948.817613015
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q3
basis: forecast_not_approved
dps_twd: 7.53
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: 1952.74511853
old_holder_gross_dividend_oku: 1952.70746853
declared_company_liability_oku: 1952.74511853
company_dividend_entitled_oku: 1952.74511853
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: 1952.70746853
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q4
basis: forecast_not_approved
dps_twd: 7.545
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: 1956.63504904
old_holder_gross_dividend_oku: 1956.59732405
declared_company_liability_oku: 1956.63504904
company_dividend_entitled_oku: 1956.63504904
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: 1956.597324045
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q1
basis: forecast_not_approved
dps_twd: 7.875
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: 2042.25289537
old_holder_gross_dividend_oku: 2042.17414538
declared_company_liability_oku: 2042.21352037
company_dividend_entitled_oku: 2042.25289537
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: 2042.174145375
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q2
basis: forecast_not_approved
dps_twd: 7.89075
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: 2046.33740117
old_holder_gross_dividend_oku: 2046.25849367
declared_company_liability_oku: 2046.29794742
company_dividend_entitled_oku: 2046.33740117
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: 2046.2584936657
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q3
basis: forecast_not_approved
dps_twd: 7.9065
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: 2050.42190696
old_holder_gross_dividend_oku: 2050.34284196
declared_company_liability_oku: 2050.42190696
company_dividend_entitled_oku: 2050.42190696
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: 2050.3428419565
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q4
basis: forecast_not_approved
dps_twd: 7.92225
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: 2054.50641275
old_holder_gross_dividend_oku: 2054.42719025
declared_company_liability_oku: 2054.50641275
company_dividend_entitled_oku: 2054.50641275
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: 2054.4271902473
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q1
basis: forecast_not_approved
dps_twd: 8.26875
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: 2144.40688389
old_holder_gross_dividend_oku: 2144.28285264
declared_company_liability_oku: 2144.36554014
company_dividend_entitled_oku: 2144.40688389
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: 2144.2828526438
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q2
basis: forecast_not_approved
dps_twd: 8.2852875
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: 2148.69569766
old_holder_gross_dividend_oku: 2148.57141835
declared_company_liability_oku: 2148.65427122
company_dividend_entitled_oku: 2148.69569766
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: 2148.571418349
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q3
basis: forecast_not_approved
dps_twd: 8.301825
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: 2152.98451143
old_holder_gross_dividend_oku: 2152.85998405
declared_company_liability_oku: 2152.98451143
company_dividend_entitled_oku: 2152.98451143
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: 2152.8599840543
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q4
basis: forecast_not_approved
dps_twd: 8.3183625
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: 2157.2733252
old_holder_gross_dividend_oku: 2157.14854976
declared_company_liability_oku: 2157.2733252
company_dividend_entitled_oku: 2157.2733252
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: 2157.1485497596
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q1
basis: forecast_not_approved
dps_twd: 8.6821875
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: 2251.67063903
old_holder_gross_dividend_oku: 2251.49699528
declared_company_liability_oku: 2251.62722809
company_dividend_entitled_oku: 2251.67063903
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: 2251.4969952759
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q2
basis: forecast_not_approved
dps_twd: 8.699551875
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: 2256.1739803
old_holder_gross_dividend_oku: 2255.99998927
declared_company_liability_oku: 2256.13048254
company_dividend_entitled_oku: 2256.1739803
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: 2255.9999892665
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q3
basis: forecast_not_approved
dps_twd: 8.71691625
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: 2260.67732158
old_holder_gross_dividend_oku: 2260.50298326
declared_company_liability_oku: 2260.67732158
company_dividend_entitled_oku: 2260.67732158
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: 2260.502983257
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q4
basis: forecast_not_approved
dps_twd: 8.734280625
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: 2265.18066286
old_holder_gross_dividend_oku: 2265.00597725
declared_company_liability_oku: 2265.18066286
company_dividend_entitled_oku: 2265.18066286
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: 2265.0059772476
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q1
basis: forecast_not_approved
dps_twd: 9.116296875
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: 2364.29975246
old_holder_gross_dividend_oku: 2364.07184504
declared_company_liability_oku: 2364.25417098
company_dividend_entitled_oku: 2364.29975246
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: 2364.0718450397
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q2
basis: forecast_not_approved
dps_twd: 9.13452946875
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: 2369.02835197
old_holder_gross_dividend_oku: 2368.79998873
declared_company_liability_oku: 2368.98267932
company_dividend_entitled_oku: 2369.02835197
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: 2368.7999887298
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q3
basis: forecast_not_approved
dps_twd: 9.1527620625
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: 2373.75695147
old_holder_gross_dividend_oku: 2373.52813242
declared_company_liability_oku: 2373.75695147
company_dividend_entitled_oku: 2373.75695147
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: 2373.5281324199
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q4
basis: forecast_not_approved
dps_twd: 9.17099465625
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: 2378.48555098
old_holder_gross_dividend_oku: 2378.25627611
declared_company_liability_oku: 2378.48555098
company_dividend_entitled_oku: 2378.48555098
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: 2378.25627611
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q1
basis: forecast_not_approved
dps_twd: 9.57211171875
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: 2482.56260064
old_holder_gross_dividend_oku: 2482.27543729
declared_company_liability_oku: 2482.51474008
company_dividend_entitled_oku: 2482.56260064
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: 2482.2754372917
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q2
basis: forecast_not_approved
dps_twd: 9.5912559421875
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: 2487.52772584
old_holder_gross_dividend_oku: 2487.23998817
declared_company_liability_oku: 2487.47976956
company_dividend_entitled_oku: 2487.52772584
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: 2487.2399881663
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q3
basis: forecast_not_approved
dps_twd: 9.610400165625
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: 2492.49285105
old_holder_gross_dividend_oku: 2492.20453904
declared_company_liability_oku: 2492.49285105
company_dividend_entitled_oku: 2492.49285105
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: 2492.2045390409
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q4
basis: forecast_not_approved
dps_twd: 9.6295443890625
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: 2497.45797625
old_holder_gross_dividend_oku: 2497.16908992
declared_company_liability_oku: 2497.45797625
company_dividend_entitled_oku: 2497.45797625
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: 2497.1690899155
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q1
basis: forecast_not_approved
dps_twd: 10.050717304688
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: 2606.74098426
old_holder_gross_dividend_oku: 2606.38920916
declared_company_liability_oku: 2606.69073068
company_dividend_entitled_oku: 2606.74098426
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: 2606.3892091563
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q2
basis: forecast_not_approved
dps_twd: 10.070818739297
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: 2611.95446623
old_holder_gross_dividend_oku: 2611.60198757
declared_company_liability_oku: 2611.90411214
company_dividend_entitled_oku: 2611.95446623
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: 2611.6019875746
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q3
basis: forecast_not_approved
dps_twd: 10.090920173906
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: 2617.1679482
old_holder_gross_dividend_oku: 2616.81476599
declared_company_liability_oku: 2617.1679482
company_dividend_entitled_oku: 2617.1679482
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: 2616.8147659929
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q4
basis: forecast_not_approved
dps_twd: 10.111021608516
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: 2622.38143017
old_holder_gross_dividend_oku: 2622.02754441
declared_company_liability_oku: 2622.38143017
company_dividend_entitled_oku: 2622.38143017
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: 2622.0275444112
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q1
basis: forecast_not_approved
dps_twd: 10.553253169922
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: 2737.13079974
old_holder_gross_dividend_oku: 2736.70866961
declared_company_liability_oku: 2737.07803348
company_dividend_entitled_oku: 2737.13079974
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: 2736.7086696141
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q2
basis: forecast_not_approved
dps_twd: 10.574359676262
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: 2742.60506134
old_holder_gross_dividend_oku: 2742.18208695
declared_company_liability_oku: 2742.55218954
company_dividend_entitled_oku: 2742.60506134
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: 2742.1820869534
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q3
basis: forecast_not_approved
dps_twd: 10.595466182602
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: 2748.07932294
old_holder_gross_dividend_oku: 2747.65550429
declared_company_liability_oku: 2748.07932294
company_dividend_entitled_oku: 2748.07932294
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: 2747.6555042926
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q4
basis: forecast_not_approved
dps_twd: 10.616572688941
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: 2753.55358454
old_holder_gross_dividend_oku: 2753.12892163
declared_company_liability_oku: 2753.55358454
company_dividend_entitled_oku: 2753.55358454
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: 2753.1289216318
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q1
basis: forecast_not_approved
dps_twd: 11.080915828418
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: 2874.04274431
old_holder_gross_dividend_oku: 2873.54410309
declared_company_liability_oku: 2873.98733973
company_dividend_entitled_oku: 2874.04274431
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: 2873.5441030948
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q2
basis: forecast_not_approved
dps_twd: 11.103077660075
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: 2879.7908298
old_holder_gross_dividend_oku: 2879.2911913
declared_company_liability_oku: 2879.73531441
company_dividend_entitled_oku: 2879.7908298
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: 2879.291191301
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q3
basis: forecast_not_approved
dps_twd: 11.125239491732
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: 2885.53891528
old_holder_gross_dividend_oku: 2885.03827951
declared_company_liability_oku: 2885.53891528
company_dividend_entitled_oku: 2885.53891528
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: 2885.0382795072
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q4
basis: forecast_not_approved
dps_twd: 11.147401323388
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: 2891.28700077
old_holder_gross_dividend_oku: 2890.78536771
declared_company_liability_oku: 2891.28700077
company_dividend_entitled_oku: 2891.28700077
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: 2890.7853677134
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2036Q1
basis: forecast_not_approved
dps_twd: 11.634961619839
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: 3017.80305633
old_holder_gross_dividend_oku: 3017.22130825
declared_company_liability_oku: 3017.74488152
company_dividend_entitled_oku: 3017.80305633
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: 3017.2213082496
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2036Q2
basis: forecast_not_approved
dps_twd: 11.658231543079
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: 3023.78037129
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: 3023.2557508661
expected_if_held_ordinary_gross_dividend_oku: 3023.2557508661
ex_date_is_eligibility_cutoff: はい

annual_2027_2036_full_year_assumptions

内容を開く

year

2027

売上高

63004.2682545

platform_revenue_oku

内容を開く

HPC: 44122.845296
Smartphone: 12451.502742
IoT: 2338.152806
Automotive: 2338.152806
DCE: 584.5382015
Other: 1169.076403

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.085055353579493
asp_and_mix_growth_assumed: 0.069069883092389
revenue_growth_derived: 0.16
売上高: 44122.845296
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: 12451.502742
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: 2338.152806
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: 2338.152806
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: 584.5382015
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: 1169.076403
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

56.50%

gross_margin

0.645

cost_of_revenue_oku

22366.51523035

r_and_d_sga_other_op_expenditure_oku

5040.34146036

operating_expenses_total_incl_cost_of_revenue_oku

27406.85669071

営業利益（億）

35597.41156379

interest_income_net_oku

922.17888497

associates_and_other_nonop_oku

31.50213413

pre_tax_profit_oku

36551.09258289

tax_expense_oku

6761.95212784

tax_rate_assumed

0.185

consolidated_net_income_oku

29789.14045506

nci_profit_oku

11.91565618

parent_profit_after_sbc_oku

29777.22479888

depreciation_amortization_oku

10080.68292072

capex_oku

22366.51523035

working_capital_investment_oku

459.39388654

equity_sbc_expense_and_equity_credit_oku

11.53335261

cash_settled_sbc_expense_oku

4.72532012

lti_secondary_market_trust_purchase_oku

11.34076829

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2306.67052173

cash_from_ops_before_dividends_oku

39421.96284184

gross_capex_pct_sales

0.355

DA_pct_sales

0.16

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

11.34076829

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2028

売上高

69557.75257503

platform_revenue_oku

内容を開く

HPC: 49858.81518448
Smartphone: 13011.82036539
IoT: 2431.67891824
Automotive: 2431.67891824
DCE: 607.91972956
Other: 1215.83945912

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: 49858.81518448
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: 13011.82036539
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: 2431.67891824
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: 2431.67891824
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: 607.91972956
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: 1215.83945912
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

55.89%

gross_margin

0.63888889

cost_of_revenue_oku

25118.07731876

r_and_d_sga_other_op_expenditure_oku

5564.620206

operating_expenses_total_incl_cost_of_revenue_oku

30682.69752476

営業利益（億）

38875.05505027

interest_income_net_oku

940.92888497

associates_and_other_nonop_oku

34.77887629

pre_tax_profit_oku

39850.76281153

tax_expense_oku

7372.39112013

tax_rate_assumed

0.185

consolidated_net_income_oku

32478.3716914

nci_profit_oku

13.96569983

parent_profit_after_sbc_oku

32464.40599157

depreciation_amortization_oku

11283.8131955

capex_oku

24036.06783426

working_capital_investment_oku

425.97648083

equity_sbc_expense_and_equity_credit_oku

12.29956325

cash_settled_sbc_expense_oku

5.21683144

lti_secondary_market_trust_purchase_oku

12.52039546

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2459.91264929

cash_from_ops_before_dividends_oku

43348.50796931

gross_capex_pct_sales

0.34555556

DA_pct_sales

0.16222222

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

12.52039546

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2029

売上高

75765.12063912

platform_revenue_oku

内容を開く

HPC: 55343.284854773
Smartphone: 13467.234078179
IoT: 2528.9460749696
Automotive: 2528.9460749696
DCE: 632.2365187424
Other: 1264.4730374848

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.059077248193076
asp_and_mix_growth_assumed: 0.048082188427525
revenue_growth_derived: 0.11
売上高: 55343.284854773
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.019100917029417
asp_and_mix_growth_assumed: 0.015601087885317
revenue_growth_derived: 0.035
売上高: 13467.234078179
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: 2528.9460749696
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: 2528.9460749696
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: 632.2365187424
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: 1264.4730374848
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

55.28%

gross_margin

0.63277778

cost_of_revenue_oku

27822.63596803

r_and_d_sga_other_op_expenditure_oku

6061.20965113

operating_expenses_total_incl_cost_of_revenue_oku

33883.84561916

営業利益（億）

41881.27501996

interest_income_net_oku

959.67888497

associates_and_other_nonop_oku

37.88256032

pre_tax_profit_oku

42878.83646525

tax_expense_oku

7932.58474607

tax_rate_assumed

0.185

consolidated_net_income_oku

34946.25171918

nci_profit_oku

16.07527579

parent_profit_after_sbc_oku

34930.17644339

depreciation_amortization_oku

12459.15317177

capex_oku

25465.49888148

working_capital_investment_oku

403.47892417

equity_sbc_expense_and_equity_credit_oku

13.0022989

cash_settled_sbc_expense_oku

5.68238405

lti_secondary_market_trust_purchase_oku

13.63772172

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2600.45978034

cash_from_ops_before_dividends_oku

47014.92826568

gross_capex_pct_sales

0.33611111

DA_pct_sales

0.16444444

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

13.63772172

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2030

売上高

81393.44435811

platform_revenue_oku

内容を開く

HPC: 60324.180491702
Smartphone: 13871.251100524
IoT: 2617.4591875935
Automotive: 2617.4591875935
DCE: 654.36479689838
Other: 1308.7295937968

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: 60324.180491702
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 13871.251100524
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.019100917029417
asp_and_mix_growth_assumed: 0.015601087885317
revenue_growth_derived: 0.035
売上高: 2617.4591875935
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.019100917029417
asp_and_mix_growth_assumed: 0.015601087885317
revenue_growth_derived: 0.035
売上高: 2617.4591875935
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.019100917029417
asp_and_mix_growth_assumed: 0.015601087885317
revenue_growth_derived: 0.035
売上高: 654.36479689838
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.019100917029417
asp_and_mix_growth_assumed: 0.015601087885317
revenue_growth_derived: 0.035
売上高: 1308.7295937968
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

54.67%

gross_margin

0.62666667

cost_of_revenue_oku

30386.88589369

r_and_d_sga_other_op_expenditure_oku

6511.47554865

operating_expenses_total_incl_cost_of_revenue_oku

36898.36144234

営業利益（億）

44495.08291577

interest_income_net_oku

978.42888497

associates_and_other_nonop_oku

40.69672218

pre_tax_profit_oku

45514.20852292

tax_expense_oku

8420.12857674

tax_rate_assumed

0.185

consolidated_net_income_oku

37094.07994618

nci_profit_oku

18.17609917

parent_profit_after_sbc_oku

37075.90384701

depreciation_amortization_oku

13565.57405968

capex_oku

26588.52515698

working_capital_investment_oku

365.84104173

equity_sbc_expense_and_equity_credit_oku

13.62223022

cash_settled_sbc_expense_oku

6.10450833

lti_secondary_market_trust_purchase_oku

14.65081998

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2724.44604409

cash_from_ops_before_dividends_oku

50307.43519435

gross_capex_pct_sales

0.32666667

DA_pct_sales

0.16666667

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

14.65081998

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2031

売上高

86818.09052176

platform_revenue_oku

内容を開く

HPC: 65150.114931039
Smartphone: 14218.032378037
IoT: 2709.0702591593
Automotive: 2709.0702591593
DCE: 677.26756478983
Other: 1354.5351295797

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: 65150.114931039
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.013673576752073
asp_and_mix_growth_assumed: 0.011173639628862
revenue_growth_derived: 0.025
売上高: 14218.032378037
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.019100917029417
asp_and_mix_growth_assumed: 0.015601087885317
revenue_growth_derived: 0.035
売上高: 2709.0702591593
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.019100917029417
asp_and_mix_growth_assumed: 0.015601087885317
revenue_growth_derived: 0.035
売上高: 2709.0702591593
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.019100917029417
asp_and_mix_growth_assumed: 0.015601087885317
revenue_growth_derived: 0.035
売上高: 677.26756478983
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.019100917029417
asp_and_mix_growth_assumed: 0.015601087885317
revenue_growth_derived: 0.035
売上高: 1354.5351295797
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

54.06%

gross_margin

0.62055556

cost_of_revenue_oku

32942.64212576

r_and_d_sga_other_op_expenditure_oku

6945.44724174

operating_expenses_total_incl_cost_of_revenue_oku

39888.0893675

営業利益（億）

46930.00115426

interest_income_net_oku

997.17888497

associates_and_other_nonop_oku

43.40904526

pre_tax_profit_oku

47970.5890845

tax_expense_oku

8874.55898063

tax_rate_assumed

0.185

consolidated_net_income_oku

39096.03010387

nci_profit_oku

20.32993565

parent_profit_after_sbc_oku

39075.70016821

depreciation_amortization_oku

14662.61084368

capex_oku

27540.6276044

working_capital_investment_oku

352.60200064

equity_sbc_expense_and_equity_credit_oku

14.20567051

cash_settled_sbc_expense_oku

6.51135679

lti_secondary_market_trust_purchase_oku

15.62725629

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2841.13410295

cash_from_ops_before_dividends_oku

53420.24461742

gross_capex_pct_sales

0.31722222

DA_pct_sales

0.16888889

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

15.62725629

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2032

売上高

91957.54767277

platform_revenue_oku

内容を開く

HPC: 69710.622976211
Smartphone: 14573.483187488
IoT: 2790.3423669341
Automotive: 2790.3423669341
DCE: 697.58559173352
Other: 1395.171183467

platform_drivers

内容を開く

HPC

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: 69710.622976211
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.013673576752073
asp_and_mix_growth_assumed: 0.011173639628862
revenue_growth_derived: 0.025
売上高: 14573.483187488
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 2790.3423669341
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 2790.3423669341
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 697.58559173352
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 1395.171183467
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

53.44%

gross_margin

0.61444444

cost_of_revenue_oku

35454.7433805

r_and_d_sga_other_op_expenditure_oku

7356.60381382

operating_expenses_total_incl_cost_of_revenue_oku

42811.34719432

営業利益（億）

49146.20047845

interest_income_net_oku

1015.92888497

associates_and_other_nonop_oku

45.97877384

pre_tax_profit_oku

50208.10813726

tax_expense_oku

9288.50000539

tax_rate_assumed

0.185

consolidated_net_income_oku

40919.60813186

nci_profit_oku

22.50578447

parent_profit_after_sbc_oku

40897.10234739

depreciation_amortization_oku

15734.95815734

capex_oku

28302.48967262

working_capital_investment_oku

334.06471482

equity_sbc_expense_and_equity_credit_oku

14.74676929

cash_settled_sbc_expense_oku

6.89681608

lti_secondary_market_trust_purchase_oku

16.55235858

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2949.35385737

cash_from_ops_before_dividends_oku

56335.24834368

gross_capex_pct_sales

0.30777778

DA_pct_sales

0.17111111

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

16.55235858

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2033

売上高

97431.83160606

platform_revenue_oku

内容を開く

HPC: 74590.366584546
Smartphone: 14937.820267175
IoT: 2874.0526379421
Automotive: 2874.0526379421
DCE: 718.51315948553
Other: 1437.0263189711

platform_drivers

内容を開く

HPC

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: 74590.366584546
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.013673576752073
asp_and_mix_growth_assumed: 0.011173639628862
revenue_growth_derived: 0.025
売上高: 14937.820267175
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 2874.0526379421
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 2874.0526379421
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 718.51315948553
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 1437.0263189711
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

52.83%

gross_margin

0.60833333

cost_of_revenue_oku

38160.80071237

r_and_d_sga_other_op_expenditure_oku

7794.54652848

operating_expenses_total_incl_cost_of_revenue_oku

45955.34724086

営業利益（億）

51476.4843652

interest_income_net_oku

1034.67888497

associates_and_other_nonop_oku

48.7159158

pre_tax_profit_oku

52559.87916598

tax_expense_oku

9723.57764571

tax_rate_assumed

0.185

consolidated_net_income_oku

42836.30152027

nci_profit_oku

24.84505488

parent_profit_after_sbc_oku

42811.45646539

depreciation_amortization_oku

16888.18414505

capex_oku

29067.16309581

working_capital_investment_oku

355.82845566

equity_sbc_expense_and_equity_credit_oku

15.3116027

cash_settled_sbc_expense_oku

7.30738737

lti_secondary_market_trust_purchase_oku

17.53772969

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

3062.32053954

cash_from_ops_before_dividends_oku

59383.96881236

gross_capex_pct_sales

0.29833333

DA_pct_sales

0.17333333

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

17.53772969

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2034

売上高

102816.07118203

platform_revenue_oku

内容を開く

HPC: 79438.740412542
Smartphone: 15236.576672519
IoT: 2960.2742170804
Automotive: 2960.2742170804
DCE: 740.06855427009
Other: 1480.1371085402

platform_drivers

内容を開く

HPC

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: 79438.740412542
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 15236.576672519
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 2960.2742170804
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 2960.2742170804
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 740.06855427009
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 1480.1371085402
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

52.22%

gross_margin

0.60222222

cost_of_revenue_oku

40897.94831463

r_and_d_sga_other_op_expenditure_oku

8225.28569456

operating_expenses_total_incl_cost_of_revenue_oku

49123.23400919

営業利益（億）

53692.83717284

interest_income_net_oku

1053.42888497

associates_and_other_nonop_oku

51.40803559

pre_tax_profit_oku

54797.6740934

tax_expense_oku

10137.56970728

tax_rate_assumed

0.185

consolidated_net_income_oku

44660.10438612

nci_profit_oku

27.24266368

parent_profit_after_sbc_oku

44632.86172245

depreciation_amortization_oku

18049.9324964

capex_oku

29702.4205637

working_capital_investment_oku

349.97557244

equity_sbc_expense_and_equity_credit_oku

15.85640541

cash_settled_sbc_expense_oku

7.71120534

lti_secondary_market_trust_purchase_oku

18.50689281

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

3171.2810816

cash_from_ops_before_dividends_oku

62375.91771549

gross_capex_pct_sales

0.28888889

DA_pct_sales

0.17555556

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

18.50689281

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2035

売上高

108131.34976314

platform_revenue_oku

内容を開く

HPC: 84205.064837294
Smartphone: 15541.308205969
IoT: 3049.0824435928
Automotive: 3049.0824435928
DCE: 762.2706108982
Other: 1524.5412217964

platform_drivers

内容を開く

HPC

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: 84205.064837294
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 15541.308205969
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 3049.0824435928
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 3049.0824435928
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 762.2706108982
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 1524.5412217964
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

51.61%

gross_margin

0.59611111

cost_of_revenue_oku

43673.05070989

r_and_d_sga_other_op_expenditure_oku

8650.50798105

operating_expenses_total_incl_cost_of_revenue_oku

52323.55869094

営業利益（億）

55807.7910722

interest_income_net_oku

1072.17888497

associates_and_other_nonop_oku

54.06567488

pre_tax_profit_oku

56934.03563206

tax_expense_oku

10532.79659193

tax_rate_assumed

0.185

consolidated_net_income_oku

46401.23904013

nci_profit_oku

29.69679299

parent_profit_after_sbc_oku

46371.54224714

depreciation_amortization_oku

19223.351069

capex_oku

30216.70496159

working_capital_investment_oku

345.49310777

equity_sbc_expense_and_equity_credit_oku

16.38451702

cash_settled_sbc_expense_oku

8.10985123

lti_secondary_market_trust_purchase_oku

19.46364296

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

3276.90340393

cash_from_ops_before_dividends_oku

65295.48151838

gross_capex_pct_sales

0.27944444

DA_pct_sales

0.17777778

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

19.46364296

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2036

売上高

113283.07891131

platform_revenue_oku

内容を開く

HPC: 88836.343403345
Smartphone: 15852.134370088
IoT: 3125.3095046826
Automotive: 3125.3095046826
DCE: 781.32737617065
Other: 1562.6547523413

platform_drivers

内容を開く

HPC

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: 88836.343403345
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 15852.134370088
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.013673576752073
asp_and_mix_growth_assumed: 0.011173639628862
revenue_growth_derived: 0.025
売上高: 3125.3095046826
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.013673576752073
asp_and_mix_growth_assumed: 0.011173639628862
revenue_growth_derived: 0.025
売上高: 3125.3095046826
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.013673576752073
asp_and_mix_growth_assumed: 0.011173639628862
revenue_growth_derived: 0.025
売上高: 781.32737617065
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.013673576752073
asp_and_mix_growth_assumed: 0.011173639628862
revenue_growth_derived: 0.025
売上高: 1562.6547523413
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

51.00%

gross_margin

0.59

cost_of_revenue_oku

46446.06235364

r_and_d_sga_other_op_expenditure_oku

9062.6463129

operating_expenses_total_incl_cost_of_revenue_oku

55508.70866654

営業利益（億）

57774.37024477

interest_income_net_oku

1090.92888497

associates_and_other_nonop_oku

56.64153946

pre_tax_profit_oku

58921.9406692

tax_expense_oku

10900.5590238

tax_rate_assumed

0.185

consolidated_net_income_oku

48021.3816454

nci_profit_oku

32.1743257

parent_profit_after_sbc_oku

47989.20731969

depreciation_amortization_oku

20390.95420404

capex_oku

30586.43130605

working_capital_investment_oku

334.86239463

equity_sbc_expense_and_equity_credit_oku

16.88777238

cash_settled_sbc_expense_oku

8.49623092

lti_secondary_market_trust_purchase_oku

20.3909542

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

3377.55447671

cash_from_ops_before_dividends_oku

68094.36122718

gross_capex_pct_sales

0.27

DA_pct_sales

0.18

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

assumptions

内容を開く

neutral

名称

中立

0.45

q4_usd

53.3

q4_margin

0.575

q4_capex

7000

growth_hpc

内容を開く

1: 0.16
2: 0.13
3: 0.11
4: 0.09
5: 0.08
6: 0.07
7: 0.07
8: 0.065
9: 0.06
10: 0.055

growth_phone

内容を開く

1: 0.06
2: 0.045
3: 0.035
4: 0.03
5: 0.025
6: 0.025
7: 0.025
8: 0.02
9: 0.02
10: 0.02

growth_other

内容を開く

1: 0.045
2: 0.04
3: 0.04
4: 0.035
5: 0.035
6: 0.03
7: 0.03
8: 0.03
9: 0.03
10: 0.025

margin_start

0.565

margin_final

0.51

capex_start

0.355

capex_final

0.27

DA_start

0.16

DA_final

0.18

tax

0.185

dps27

7.5

dps_growth

0.05

terminal_g

0.025

terminal_roic

0.27

terminal_wacc

0.108

debt_flow

-150

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: 0
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: 3023.77855727
seller_separate_post_exit_receivable_oku: 0
2036Q2_old_holder_buyers_attached_right_premium_oku: 3023.2557508661
2036Q2_company_expected_ex_div_payout_minus_book_liability_oku: 0.0601051732
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: neutral
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: neutral
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: neutral
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: neutral
period: 2027Q1
dividend_dps_twd: 7.5
asof_exit_date: 2036-11-06
board_decision_date: 2027-05-12
board_date_status: forecast_not_confirmed
ex_date: 2027-09-16
ex_date_status: forecast_not_confirmed
record_date: 2027-09-22
record_date_status: forecast_not_confirmed
payment_date: 2027-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1944.9277575
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: neutral
period: 2027Q2
dividend_dps_twd: 7.515
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: 1948.81761302
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: neutral
period: 2027Q3
dividend_dps_twd: 7.53
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: 1952.70746853
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: neutral
period: 2027Q4
dividend_dps_twd: 7.545
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: 1956.59732405
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: neutral
period: 2028Q1
dividend_dps_twd: 7.875
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: 2042.17414538
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: neutral
period: 2028Q2
dividend_dps_twd: 7.89075
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: 2046.25849367
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: neutral
period: 2028Q3
dividend_dps_twd: 7.9065
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: 2050.34284196
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: neutral
period: 2028Q4
dividend_dps_twd: 7.92225
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: 2054.42719025
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: neutral
period: 2029Q1
dividend_dps_twd: 8.26875
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: 2144.28285264
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: neutral
period: 2029Q2
dividend_dps_twd: 8.2852875
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: 2148.57141835
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: neutral
period: 2029Q3
dividend_dps_twd: 8.301825
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: 2152.85998405
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: neutral
period: 2029Q4
dividend_dps_twd: 8.3183625
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: 2157.14854976
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: neutral
period: 2030Q1
dividend_dps_twd: 8.6821875
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: 2251.49699528
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: neutral
period: 2030Q2
dividend_dps_twd: 8.699551875
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: 2255.99998927
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: neutral
period: 2030Q3
dividend_dps_twd: 8.71691625
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: 2260.50298326
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: neutral
period: 2030Q4
dividend_dps_twd: 8.734280625
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: 2265.00597725
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: neutral
period: 2031Q1
dividend_dps_twd: 9.116296875
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: 2364.07184504
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: neutral
period: 2031Q2
dividend_dps_twd: 9.1345294688
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: 2368.79998873
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: neutral
period: 2031Q3
dividend_dps_twd: 9.1527620625
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: 2373.52813242
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: neutral
period: 2031Q4
dividend_dps_twd: 9.1709946563
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: 2378.25627611
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: neutral
period: 2032Q1
dividend_dps_twd: 9.5721117188
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: 2482.27543729
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: neutral
period: 2032Q2
dividend_dps_twd: 9.5912559422
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: 2487.23998817
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: neutral
period: 2032Q3
dividend_dps_twd: 9.6104001656
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: 2492.20453904
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: neutral
period: 2032Q4
dividend_dps_twd: 9.6295443891
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: 2497.16908992
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: neutral
period: 2033Q1
dividend_dps_twd: 10.0507173047
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: 2606.38920916
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: neutral
period: 2033Q2
dividend_dps_twd: 10.0708187393
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: 2611.60198757
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: neutral
period: 2033Q3
dividend_dps_twd: 10.0909201739
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: 2616.81476599
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: neutral
period: 2033Q4
dividend_dps_twd: 10.1110216085
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: 2622.02754441
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: neutral
period: 2034Q1
dividend_dps_twd: 10.5532531699
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: 2736.70866961
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: neutral
period: 2034Q2
dividend_dps_twd: 10.5743596763
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: 2742.18208695
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: neutral
period: 2034Q3
dividend_dps_twd: 10.5954661826
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: 2747.65550429
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: neutral
period: 2034Q4
dividend_dps_twd: 10.6165726889
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: 2753.12892163
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: neutral
period: 2035Q1
dividend_dps_twd: 11.0809158284
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: 2873.54410309
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: neutral
period: 2035Q2
dividend_dps_twd: 11.1030776601
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: 2879.2911913
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: neutral
period: 2035Q3
dividend_dps_twd: 11.1252394917
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: 2885.03827951
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: neutral
period: 2035Q4
dividend_dps_twd: 11.1474013234
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: 2890.78536771
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: neutral
period: 2036Q1
dividend_dps_twd: 11.6349616198
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: 3017.22130825
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: neutral
period: 2036Q2
dividend_dps_twd: 11.6582315431
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: 3023.2557508661
company_dividend_liability_booked_at_exit_oku: 3023.78037129
company_forecast_payout_if_ex_after_exit_oku: 3023.8386624432
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: 3023.8386624432
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 3023.2557508661
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: 3023.2557508661
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: 3023.2557508661
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: -3023.8386624432
old_seller_cash_oku: 0
buyer_future_gross_cash_oku: 3023.2557508661
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: 94555.71828161
terminal_sale_price_for_cum_shares_oku: 718171.01778858
separate_old_seller_receivable_oku: 0
incremental_post_exit_old_seller_cashflow_oku: 0
company_terminal_booked_declared_dividend_liability_oku: 3023.77855727
company_future_dividend_expected_cash_at_ex_oku: 3023.8386624432
company_future_payable_adjustment_if_shares_at_exit_fully_eligible_oku: 0.0601051732
seller_mcap_oku_for_aiv: 718171.01778858
terminal_total_seller_value_sale_plus_receivable_oku: 718171.01778858
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: neutral
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: 10132.79347826
operating_profit_after_all_SBC_and_LTI_oku: 5826.35625
total_operating_cost_incl_all_compensation_oku: 4306.43722826
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 5.38043478
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 4301.05679348
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: 4296.87201087
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 5002.07842722
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 5004.08005924
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 6081.96049402
forecast_operating_CFO_LTI_settlement_deduction_oku: -5.38043478
forecast_operating_CFO_after_LTI_cash_payment_oku: 6076.58005924
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: 4184.7826087
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: 37568.135283
cash_independent_formula_end_oku: 37568.135283
cash_bridge_residual_oku: -0
parent_equity_begin_oku: 73345.66327396
parent_equity_end_oku: 76534.86709852
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
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: 37562.75484822
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: neutral
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: 63004.2682545
operating_profit_after_all_SBC_and_LTI_oku: 35597.41156379
total_operating_cost_incl_all_compensation_oku: 27406.85669071
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 11.34076829
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 27395.51592242
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.72532012
noncash_equity_RSA_SBC_expense_oku: 11.53335261
operating_cost_ex_LTI_and_both_SBC_types_oku: 27379.25724969
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 29777.22479888
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 29789.14045506
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 39433.30361013
forecast_operating_CFO_LTI_settlement_deduction_oku: -11.34076829
forecast_operating_CFO_after_LTI_cash_payment_oku: 39421.96284184
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: 11.53335261
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: 22366.51523035
dividend_cash_paid_company_oku: 7442.6277187
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.23300506
cash_begin_oku: 37568.135283
cash_end_oku: 47030.72217073
cash_independent_formula_end_oku: 47030.72217073
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 76534.86709852
parent_equity_end_oku: 98609.92903877
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: 3901.59849254
double_count_if_LTI_were_subtracted_again_cash_end_oku: 47019.38140244
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: neutral
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: 69557.75257503
operating_profit_after_all_SBC_and_LTI_oku: 38875.05505027
total_operating_cost_incl_all_compensation_oku: 30682.69752476
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 12.52039546
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 30670.1771293
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 5.21683144
noncash_equity_RSA_SBC_expense_oku: 12.29956325
operating_cost_ex_LTI_and_both_SBC_types_oku: 30652.66073461
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 32464.40599157
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 32478.3716914
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 43361.02836477
forecast_operating_CFO_LTI_settlement_deduction_oku: -12.52039546
forecast_operating_CFO_after_LTI_cash_payment_oku: 43348.50796931
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 12.29956325
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: 24036.06783426
dividend_cash_paid_company_oku: 7900.48825096
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.2396592
cash_begin_oku: 47030.72217073
cash_end_oku: 58292.43439563
cash_independent_formula_end_oku: 58292.43439562
cash_bridge_residual_oku: -1.0E-8
parent_equity_begin_oku: 98609.92903877
parent_equity_end_oku: 122990.98734104
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
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: 3901.59849254
cash_dividend_payable_end_oku: 4096.75749413
double_count_if_LTI_were_subtracted_again_cash_end_oku: 58279.91400017
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: neutral
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: 75765.12063912
operating_profit_after_all_SBC_and_LTI_oku: 41881.27501996
total_operating_cost_incl_all_compensation_oku: 33883.84561916
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 13.63772172
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 33870.20789744
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 5.68238405
noncash_equity_RSA_SBC_expense_oku: 13.0022989
operating_cost_ex_LTI_and_both_SBC_types_oku: 33851.52321449
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 34930.17644339
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 34946.25171918
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 47028.5659874
forecast_operating_CFO_LTI_settlement_deduction_oku: -13.63772172
forecast_operating_CFO_after_LTI_cash_payment_oku: 47014.92826568
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: 13.0022989
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: 25465.49888148
dividend_cash_paid_company_oku: 8295.67260477
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.24735046
cash_begin_oku: 58292.43439563
cash_end_oku: 71395.94382459
cash_independent_formula_end_oku: 71395.9438246
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 122990.98734104
parent_equity_end_oku: 149433.57257759
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25933370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99994216
cash_dividend_payable_begin_oku: 4096.75749413
cash_dividend_payable_end_oku: 4301.67839509
double_count_if_LTI_were_subtracted_again_cash_end_oku: 71382.30610287
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: neutral
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: 81393.44435811
operating_profit_after_all_SBC_and_LTI_oku: 44495.08291577
total_operating_cost_incl_all_compensation_oku: 36898.36144234
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 14.65081998
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 36883.71062236
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 6.10450833
noncash_equity_RSA_SBC_expense_oku: 13.62223022
operating_cost_ex_LTI_and_both_SBC_types_oku: 36863.98388381
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 37075.903847
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 37094.07994618
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 50322.08601433
forecast_operating_CFO_LTI_settlement_deduction_oku: -14.65081998
forecast_operating_CFO_after_LTI_cash_payment_oku: 50307.43519435
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: 13.62223022
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: 26588.52515698
dividend_cash_paid_company_oku: 8710.62417332
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.25609325
cash_begin_oku: 71395.94382459
cash_end_oku: 86253.97359539
cash_independent_formula_end_oku: 86253.97359539
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 149433.57257759
parent_equity_end_oku: 177597.30338871
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
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: 4301.67839509
cash_dividend_payable_end_oku: 4516.84948788
double_count_if_LTI_were_subtracted_again_cash_end_oku: 86239.32277541
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: neutral
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: 86818.09052176
operating_profit_after_all_SBC_and_LTI_oku: 46930.00115426
total_operating_cost_incl_all_compensation_oku: 39888.0893675
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 15.62725629
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 39872.46211121
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 6.51135679
noncash_equity_RSA_SBC_expense_oku: 14.20567051
operating_cost_ex_LTI_and_both_SBC_types_oku: 39851.74508391
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 39075.70016821
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 39096.03010387
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 53435.87187371
forecast_operating_CFO_LTI_settlement_deduction_oku: -15.62725629
forecast_operating_CFO_after_LTI_cash_payment_oku: 53420.24461742
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: 14.20567051
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: 27540.6276044
dividend_cash_paid_company_oku: 9146.3317172
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.26590298
cash_begin_oku: 86253.97359539
cash_end_oku: 102836.99298823
cash_independent_formula_end_oku: 102836.99298823
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 177597.30338871
parent_equity_end_oku: 207314.94350869
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -2.0E-8
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: 4516.84948788
cash_dividend_payable_end_oku: 4742.78348944
double_count_if_LTI_were_subtracted_again_cash_end_oku: 102821.36573194
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: neutral
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: 91957.54767277
operating_profit_after_all_SBC_and_LTI_oku: 49146.20047845
total_operating_cost_incl_all_compensation_oku: 42811.34719432
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 16.55235858
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 42794.79483574
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 6.89681608
noncash_equity_RSA_SBC_expense_oku: 14.74676929
operating_cost_ex_LTI_and_both_SBC_types_oku: 42773.15125037
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 40897.10234739
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 40919.60813186
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 56351.80070226
forecast_operating_CFO_LTI_settlement_deduction_oku: -16.55235858
forecast_operating_CFO_after_LTI_cash_payment_oku: 56335.24834368
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: 14.74676929
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: 28302.48967262
dividend_cash_paid_company_oku: 9603.83345506
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.2767999
cash_begin_oku: 102836.99298823
cash_end_oku: 121115.64140433
cash_independent_formula_end_oku: 121115.64140433
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 207314.94350869
parent_equity_end_oku: 238385.72389684
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: 4742.78348944
cash_dividend_payable_end_oku: 4980.0187629
double_count_if_LTI_were_subtracted_again_cash_end_oku: 121099.08904575
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: neutral
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: 97431.83160606
operating_profit_after_all_SBC_and_LTI_oku: 51476.4843652
total_operating_cost_incl_all_compensation_oku: 45955.34724086
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 17.53772969
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 45937.80951117
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 7.30738737
noncash_equity_RSA_SBC_expense_oku: 15.3116027
operating_cost_ex_LTI_and_both_SBC_types_oku: 45915.1905211
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 42811.45646539
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 42836.30152027
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 59401.50654205
forecast_operating_CFO_LTI_settlement_deduction_oku: -17.53772969
forecast_operating_CFO_after_LTI_cash_payment_oku: 59383.96881236
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: 15.3116027
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: 29067.16309581
dividend_cash_paid_company_oku: 10084.2195374
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.2888308
cash_begin_oku: 121115.64140433
cash_end_oku: 141197.93875268
cash_independent_formula_end_oku: 141197.93875268
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 238385.72389684
parent_equity_end_oku: 270879.17059001
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25935370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99986505
cash_dividend_payable_begin_oku: 4980.0187629
cash_dividend_payable_end_oku: 5229.12060042
double_count_if_LTI_were_subtracted_again_cash_end_oku: 141180.40102299
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: neutral
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: 102816.07118203
operating_profit_after_all_SBC_and_LTI_oku: 53692.83717284
total_operating_cost_incl_all_compensation_oku: 49123.23400919
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 18.50689281
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 49104.72711638
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 7.71120534
noncash_equity_RSA_SBC_expense_oku: 15.85640541
operating_cost_ex_LTI_and_both_SBC_types_oku: 49081.15950563
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 44632.86172245
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 44660.10438612
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 62394.42460831
forecast_operating_CFO_LTI_settlement_deduction_oku: -18.50689281
forecast_operating_CFO_after_LTI_cash_payment_oku: 62375.9177155
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: 15.85640541
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: 29702.4205637
dividend_cash_paid_company_oku: 10588.63464434
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.30205482
cash_begin_oku: 141197.93875268
cash_end_oku: 163132.49920532
cash_independent_formula_end_oku: 163132.49920532
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 270879.17059001
parent_equity_end_oku: 304677.69210367
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 2.0E-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: 5229.12060042
cash_dividend_payable_end_oku: 5490.68257026
double_count_if_LTI_were_subtracted_again_cash_end_oku: 163113.99231251
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: neutral
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: 108131.34976314
operating_profit_after_all_SBC_and_LTI_oku: 55807.7910722
total_operating_cost_incl_all_compensation_oku: 52323.55869094
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 19.46364296
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 52304.09504798
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 8.10985123
noncash_equity_RSA_SBC_expense_oku: 16.38451702
operating_cost_ex_LTI_and_both_SBC_types_oku: 52279.60067973
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 46371.54224714
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 46401.23904013
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 65314.94516134
forecast_operating_CFO_LTI_settlement_deduction_oku: -19.46364296
forecast_operating_CFO_after_LTI_cash_payment_oku: 65295.48151838
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: 16.38451702
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: 30216.70496159
dividend_cash_paid_company_oku: 11118.28071313
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.31649332
cash_begin_oku: 163132.49920532
cash_end_oku: 186942.67855566
cash_independent_formula_end_oku: 186942.67855566
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 304677.69210367
parent_equity_end_oku: 339672.6927939
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: 5490.68257026
cash_dividend_payable_end_oku: 5765.32793105
double_count_if_LTI_were_subtracted_again_cash_end_oku: 186923.2149127
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: neutral
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: 96259.66541371
operating_profit_after_all_SBC_and_LTI_oku: 49092.42936099
total_operating_cost_incl_all_compensation_oku: 47167.23605272
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 17.32673977
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 47149.90931295
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 7.21947491
noncash_equity_RSA_SBC_expense_oku: 14.34999238
operating_cost_ex_LTI_and_both_SBC_types_oku: 47128.33984566
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 40777.71441646
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 40805.05380251
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 57878.92876615
forecast_operating_CFO_LTI_settlement_deduction_oku: -17.32673977
forecast_operating_CFO_after_LTI_cash_payment_oku: 57861.60202638
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: 14.34999238
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: 25990.1096617
dividend_cash_paid_company_oku: 11674.41980218
debt_net_cash_issued_oku: -150
NCI_dividend_cash_oku: 0.33217018
cash_begin_oku: 186942.67855566
cash_end_oku: 206989.41894797
cash_independent_formula_end_oku: 206989.41894798
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 339672.6927939
parent_equity_end_oku: 371531.88677435
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25936870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25937370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99980723
cash_dividend_payable_begin_oku: 5765.32793105
cash_dividend_payable_end_oku: 3023.77855727
double_count_if_LTI_were_subtracted_again_cash_end_oku: 206972.0922082
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

162.54476033

total_forecast_cash_settled_SBC_oku

67.27861392

total_forecast_equity_settled_SBC_non_cash_oku

143.70370664

LTI_amount_paid_by_company_assumed_in_period_CFO_oku

162.54476033

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: neutral
確率: 45.00%
11_period_LTI_operating_company_cash_oku: 162.54476033
11_period_LTI_extra_financing_outflow_oku: 0
11_period_equity_RSA_SBC_oku: 143.70370664
11_period_cash_settled_SBC_oku: 67.27861392
2037_LTI_annual_oku: 20.90072806
2037_RSA_company_buyback_at_intrinsic_oku: 13.84699923
2037_RSA_share_neutralization_PV_oku: 153.85554704
2036_11_06_company_unpaid_declared_dividend_oku: 3023.77855727
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: 94555.71828161
old_cohort_terminal_mcap_oku: 718171.01778858
IRR_preserved: 0.041662057972
IRR_independently_recomputed: 0.041662057972428
IRR_difference: 4.2763015350999E-13
company_LTI_issuer_treasury_effect_zero_model_assumption: はい

売上高

96259.66541371

営業利益

49092.42936099

純利益

40777.71441646

equity_oku

371531.88677435

期間内の親会社利益合計（億）

393816.1668751

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

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 →