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。

このシナリオの数値・キャッシュフローを開く →

弱気（確率 20.0%）

予測シナリオ：成熟市場停滞・先端投資回収低下・先端製造の海外費用の長期化。成長率・利益率・設備投資は年度別予測を参照。

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

リスク

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

事業別の前提

内容を開く

id: consolidated
数量: 1
価格・単価: 61290.65264994
売上高: 61290.65264994
営業利益: 28193.70021897
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: 1737.4687967
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: 1740.94373429
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: 1737.4687967
payable_balance_adjustment_oku: 0.0335
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: 1737.4687967
currency: TWD
金額の単位: 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: 1737.5022967
amount_is_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: 0.23225711
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: 1744.45230589
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: 1740.94373429
payable_balance_adjustment_oku: 0.033567
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: 1740.94373429
currency: TWD
金額の単位: 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: 1740.97730129
amount_is_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: 1747.92731048
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: 1744.41867189
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: 1744.41867189
currency: TWD
金額の単位: 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: 1744.45230589
amount_is_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: 1754.87731967
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: 1747.89360948
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: 1747.89360948
currency: TWD
金額の単位: 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: 1747.92731048
amount_is_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: 1758.38707431
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: 1754.84348467
payable_balance_adjustment_oku: 0.033835
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: 1754.84348467
currency: TWD
金額の単位: 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: 1754.91115467
amount_is_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: 0.23752753
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: 1761.93079929
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: 1758.35317164
payable_balance_adjustment_oku: 0.03390267
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: 1758.35317164
currency: TWD
金額の単位: 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: 1758.42097698
amount_is_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: 1765.4406216
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: 1761.86285861
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: 1761.86285861
currency: TWD
金額の単位: 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: 1761.93079929
amount_is_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: 1772.46026621
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: 1765.37254558
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: 1765.37254558
currency: TWD
金額の単位: 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: 1765.4406216
amount_is_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: 1776.00518675
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: 1772.39191951
payable_balance_adjustment_oku: 0.03417335
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: 1772.39191951
currency: TWD
金額の単位: 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: 1772.49443956
amount_is_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: 0.2431847
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: 1779.58441732
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: 1775.93670335
payable_balance_adjustment_oku: 0.03424169
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: 1775.93670335
currency: TWD
金額の単位: 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: 1776.03942844
amount_is_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: 1783.1294062
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: 1779.48148719
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: 1779.48148719
currency: TWD
金額の単位: 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: 1779.58441732
amount_is_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: 1790.21938396
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: 1783.02627103
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: 1783.02627103
currency: TWD
金額の単位: 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: 1783.1294062
amount_is_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: 1793.79982273
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: 1790.11583871
payable_balance_adjustment_oku: 0.03451508
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: 1790.11583871
currency: TWD
金額の単位: 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: 1790.25389904
amount_is_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: 0.24925172
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: 1797.41491464
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: 1793.69607039
payable_balance_adjustment_oku: 0.03458411
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: 1793.69607039
currency: TWD
金額の単位: 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: 1793.83440684
amount_is_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: 1800.99542244
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: 1797.27630206
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: 1797.27630206
currency: TWD
金額の単位: 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: 1797.41491464
amount_is_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: 1808.15643803
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: 1800.85653374
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: 1800.85653374
currency: TWD
金額の単位: 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: 1800.99542244
amount_is_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: 1811.77275091
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: 1808.0169971
payable_balance_adjustment_oku: 0.03486024
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: 1808.0169971
currency: TWD
金額の単位: 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: 1808.19129827
amount_is_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: 0.25575724
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: 1815.42406346
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: 1811.63303109
payable_balance_adjustment_oku: 0.03492995
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: 1811.63303109
currency: TWD
金額の単位: 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: 1811.80768086
amount_is_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: 1819.04044606
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: 1815.24906508
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: 1815.24906508
currency: TWD
金額の単位: 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: 1815.42406346
amount_is_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: 1826.27321125
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: 1818.86509908
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: 1818.86509908
currency: TWD
金額の単位: 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: 1819.04044606
amount_is_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: 1829.92575767
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: 1826.09716707
payable_balance_adjustment_oku: 0.03520884
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: 1826.09716707
currency: TWD
金額の単位: 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: 1826.30842009
amount_is_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: 0.26273872
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: 1833.61365377
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: 1829.7493614
payable_balance_adjustment_oku: 0.03527926
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: 1829.7493614
currency: TWD
金額の単位: 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: 1829.96103693
amount_is_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: 1837.26627061
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: 1833.40155574
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: 1833.40155574
currency: TWD
金額の単位: 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: 1833.61365377
amount_is_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: 1844.57150429
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: 1837.05375007
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: 1837.05375007
currency: TWD
金額の単位: 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: 1837.26627061
amount_is_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: 1848.2606473
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: 1844.35813874
payable_balance_adjustment_oku: 0.03556092
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: 1844.35813874
currency: TWD
金額の単位: 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: 1844.60706521
amount_is_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: 0.27017783
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: 1851.98549347
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: 1848.04685501
payable_balance_adjustment_oku: 0.03563204
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: 1848.04685501
currency: TWD
金額の単位: 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: 1848.29627934
amount_is_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: 1855.6747076
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: 1851.73557129
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: 1851.73557129
currency: TWD
金額の単位: 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: 1851.98549347
amount_is_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: 1863.05313586
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: 1855.42428757
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: 1855.42428757
currency: TWD
金額の単位: 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: 1855.6747076
amount_is_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: 1866.77924214
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: 1862.80172012
payable_balance_adjustment_oku: 0.03591654
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: 1862.80172012
currency: TWD
金額の単位: 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: 1863.0890524
amount_is_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: 0.27808826
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: 1870.54140861
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: 1866.52732357
payable_balance_adjustment_oku: 0.03598836
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: 1866.52732357
currency: TWD
金額の単位: 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: 1866.8152305
amount_is_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: 1874.26758671
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: 1870.25292701
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: 1870.25292701
currency: TWD
金額の単位: 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: 1870.54140861
amount_is_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: 1881.71994292
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: 1873.97853045
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: 1873.97853045
currency: TWD
金額の単位: 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: 1874.26758671
amount_is_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: 1885.48338281
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: 1881.42973733
payable_balance_adjustment_oku: 0.0362757
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: 1881.42973733
currency: TWD
金額の単位: 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: 1881.75621862
amount_is_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: 0.28647711
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: 1889.2832435
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: 1885.1925968
payable_balance_adjustment_oku: 0.03634825
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: 1885.1925968
currency: TWD
金額の単位: 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: 1885.51973106
amount_is_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: 1893.04675593
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: 1888.95545628
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: 1888.95545628
currency: TWD
金額の単位: 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: 1889.2832435
amount_is_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: 1900.57378081
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: 1892.71831575
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: 1892.71831575
currency: TWD
金額の単位: 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: 1893.04675593
amount_is_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: 1904.37492837
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: 1900.2440347
payable_balance_adjustment_oku: 0.03663846
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: 1900.2440347
currency: TWD
金額の単位: 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: 1900.61041927
amount_is_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: 0.29535693
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

72703.33198129

終価

361732.578227

initial_old_holder_mcap_oku

553656.101635

terminal_year

10.00136893

expected_irr

-0.02589789475

irr

-0.02589789475

dividend_cash_only_oku

72703.33198129

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）: 76446.30333114
非支配持分（億）: 456.57274479
現金（億）: 37359.97085854
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 50153.44521739
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: 76902.87607593
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 106999.47607593
net_cash_excluding_declared_dividends_oku: 31475.69085854
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

10037.73913043

営業利益（億）

5721.51130435

cost_of_revenue_oku

3513.20869565

r_and_d_sga_other_op_expenditure_oku

803.01913043

parent_profit_after_sbc_oku

4913.51465983

nci_profit_oku

1.96619234

consolidated_net_income_oku

4915.48085217

tax_expense_oku

1006.78523478

depreciation_amortization_oku

1375

capex_oku

4304.34782609

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

180.67930435

associates_and_other_nonop_oku

20.07547826

fcfo_derived_before_dividend_oku

5987.98085217

free_cash_flow_before_distributions_oku

1683.63302608

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）: 76446.30333114
非支配持分（億）: 456.57274479
現金（億）: 37359.97085854
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 50153.44521739
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: 76902.87607593
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 106999.47607593
net_cash_excluding_declared_dividends_oku: 31475.69085854
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）: 94518.86218177
非支配持分（億）: 466.40521218
現金（億）: 42072.04062352
securities_oku: 3950.85
debt_oku: 9915.13
dividend_payable_oku: 3485.42779318
ppe_oku: 63646.40634417
other_liabilities_oku: 16635.78429064
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 15352.31251008
total_equity_oku: 94985.26739395
total_debt_and_dividend_payable_oku: 13400.55779318
total_liabilities_oku: 30036.34208382
total_assets_oku: 125021.60947777
net_cash_excluding_declared_dividends_oku: 36107.76062352
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 15352.31251007
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7089.99548408

dividend_ex_date_liability_adjustments_oku

0.067067

cash_dividends_paid_company_oku

7235.1647579

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.23225711

sbc_non_cash_cashflow_addback_oku

10.87487216

sbc_cash_settled_no_cashflow_addback_oku

4.30443252

LTI_market_purchase_non_issuer_repurchase_oku

10.33063804

old_holder_equity_percent_end

99.998072

expected_ordinary_tax_rate

0.205

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: 1737.4687967
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: 80

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: 1740.94373429
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: 1737.4687967
payable_balance_adjustment_oku: 0.0335
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: 1737.4687967
currency: TWD
金額の単位: 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: 1737.5022967
amount_is_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: 0.23225711
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: 1744.45230589
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: 1740.94373429
payable_balance_adjustment_oku: 0.033567
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

57392.4335465

営業利益（億）

30704.95194738

cost_of_revenue_oku

22096.0869154

r_and_d_sga_other_op_expenditure_oku

4591.39468372

parent_profit_after_sbc_oku

25151.74652955

nci_profit_oku

10.0647245

consolidated_net_income_oku

25161.81125405

tax_expense_oku

6488.26579507

depreciation_amortization_oku

9756.71370291

capex_oku

22956.9734186

working_capital_investment_oku

104.95963052

equity_sbc_expense_and_equity_credit_oku

10.87487216

cash_settled_sbc_expense_oku

4.30443252

lti_secondary_market_trust_purchase_oku

10.33063804

interest_income_net_oku

916.42888497

associates_and_other_nonop_oku

28.69621677

fcfo_derived_before_dividend_oku

34824.44019859

free_cash_flow_before_distributions_oku

11867.46677999

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

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）: 94518.86218177
非支配持分（億）: 466.40521218
現金（億）: 42072.04062352
securities_oku: 3950.85
debt_oku: 9915.13
dividend_payable_oku: 3485.42779318
ppe_oku: 63646.40634417
other_liabilities_oku: 16635.78429064
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 15352.31251008
total_equity_oku: 94985.26739395
total_debt_and_dividend_payable_oku: 13400.55779318
total_liabilities_oku: 30036.34208382
total_assets_oku: 125021.60947777
net_cash_excluding_declared_dividends_oku: 36107.76062352
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 15352.31251007
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 112971.31208923
非支配持分（億）: 477.12215819
現金（億）: 47919.62446261
securities_oku: 3950.85
debt_oku: 9995.13
dividend_payable_oku: 3520.34996225
ppe_oku: 76575.84373344
other_liabilities_oku: 16645.52194232
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 15163.11795594
total_equity_oku: 113448.43424742
total_debt_and_dividend_payable_oku: 13515.47996225
total_liabilities_oku: 30161.00190458
total_assets_oku: 143609.43615199
net_cash_excluding_declared_dividends_oku: 41875.34446261
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 15163.11795594
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7023.12250374

dividend_ex_date_liability_adjustments_oku

0.06773766

cash_dividends_paid_company_oku

6988.26807233

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.23752753

sbc_non_cash_cashflow_addback_oku

11.07478045

sbc_cash_settled_no_cashflow_addback_oku

4.42676654

LTI_market_purchase_non_issuer_repurchase_oku

10.6242397

old_holder_equity_percent_end

99.996144

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2028-01-07
year: 1.1690622861054
金額: 1740.94373429
currency: TWD
金額の単位: 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: 1740.97730129
amount_is_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: 1747.92731048
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: 1744.41867189
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: 1744.41867189
currency: TWD
金額の単位: 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: 1744.45230589
amount_is_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: 1754.87731967
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: 1747.89360948
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: 80

内容を開く

想定日: 2028-07-10
year: 1.6755646817248
金額: 1747.89360948
currency: TWD
金額の単位: 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: 1747.92731048
amount_is_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: 1758.38707431
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: 1754.84348467
payable_balance_adjustment_oku: 0.033835
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: 1754.84348467
currency: TWD
金額の単位: 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: 1754.91115467
amount_is_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: 0.23752753
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: 1761.93079929
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: 1758.35317164
payable_balance_adjustment_oku: 0.03390267
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

59023.55389473

営業利益（億）

31085.73838456

cost_of_revenue_oku

23215.93119859

r_and_d_sga_other_op_expenditure_oku

4721.88431158

parent_profit_after_sbc_oku

25464.56536842

nci_profit_oku

10.95447353

consolidated_net_income_oku

25475.51984195

tax_expense_oku

6569.15920453

depreciation_amortization_oku

10165.1676152

capex_oku

22789.64997602

working_capital_investment_oku

106.02282263

equity_sbc_expense_and_equity_credit_oku

11.07478045

cash_settled_sbc_expense_oku

4.42676654

lti_secondary_market_trust_purchase_oku

10.6242397

interest_income_net_oku

929.42888497

associates_and_other_nonop_oku

29.51177695

fcfo_derived_before_dividend_oku

35545.73941496

free_cash_flow_before_distributions_oku

12756.08943894

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

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）: 112971.31208923
非支配持分（億）: 477.12215819
現金（億）: 47919.62446261
securities_oku: 3950.85
debt_oku: 9995.13
dividend_payable_oku: 3520.34996225
ppe_oku: 76575.84373344
other_liabilities_oku: 16645.52194232
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 15163.11795594
total_equity_oku: 113448.43424742
total_debt_and_dividend_payable_oku: 13515.47996225
total_liabilities_oku: 30161.00190458
total_assets_oku: 143609.43615199
net_cash_excluding_declared_dividends_oku: 41875.34446261
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 15163.11795594
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

end

内容を開く

親会社持分（億）: 131354.58197178
非支配持分（億）: 488.59855945
現金（億）: 54512.3890083
securities_oku: 3950.85
debt_oku: 10075.13
dividend_payable_oku: 3555.62203174
ppe_oku: 88746.55841749
other_liabilities_oku: 16658.04186674
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 14922.17700393
total_equity_oku: 131843.18053124
total_debt_and_dividend_payable_oku: 13630.75203174
total_liabilities_oku: 30288.79389847
total_assets_oku: 162131.97442971
net_cash_excluding_declared_dividends_oku: 48388.1090083
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 14922.17700392
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7093.49049188

dividend_ex_date_liability_adjustments_oku

0.06841504

cash_dividends_paid_company_oku

7058.28683743

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.2431847

sbc_non_cash_cashflow_addback_oku

11.18758175

sbc_cash_settled_no_cashflow_addback_oku

4.49632336

LTI_market_purchase_non_issuer_repurchase_oku

10.79117606

old_holder_equity_percent_end

99.994216

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2029-01-08
year: 2.1738535249829
金額: 1758.35317164
currency: TWD
金額の単位: 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: 1758.42097698
amount_is_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: 1765.4406216
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: 1761.86285861
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: 1761.86285861
currency: TWD
金額の単位: 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: 1761.93079929
amount_is_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: 1772.46026621
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: 1765.37254558
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: 80

内容を開く

想定日: 2029-07-09
year: 2.6721423682409
金額: 1765.37254558
currency: TWD
金額の単位: 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: 1765.4406216
amount_is_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: 1776.00518675
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: 1772.39191951
payable_balance_adjustment_oku: 0.03417335
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: 1772.39191951
currency: TWD
金額の単位: 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: 1772.49443956
amount_is_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: 0.2431847
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: 1779.58441732
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: 1775.93670335
payable_balance_adjustment_oku: 0.03424169
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

59950.97813824

営業利益（億）

31074.59033499

cost_of_revenue_oku

24080.3095522

r_and_d_sga_other_op_expenditure_oku

4796.07825106

parent_profit_after_sbc_oku

25465.64120772

nci_profit_oku

11.71958597

consolidated_net_income_oku

25477.36079368

tax_expense_oku

6569.63391535

depreciation_amortization_oku

10458.11507523

capex_oku

22315.08630701

working_capital_investment_oku

60.28257583

equity_sbc_expense_and_equity_credit_oku

11.18758175

cash_settled_sbc_expense_oku

4.49632336

lti_secondary_market_trust_purchase_oku

10.79117606

interest_income_net_oku

942.42888497

associates_and_other_nonop_oku

29.97548907

fcfo_derived_before_dividend_oku

35886.38087483

free_cash_flow_before_distributions_oku

13571.29456782

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2030_full_year

year

2030

期間開始（翌日から）

2029-12-31

期間末

2030-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2030_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 131354.58197178
非支配持分（億）: 488.59855945
現金（億）: 54512.3890083
securities_oku: 3950.85
debt_oku: 10075.13
dividend_payable_oku: 3555.62203174
ppe_oku: 88746.55841749
other_liabilities_oku: 16658.04186674
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 14922.17700393
total_equity_oku: 131843.18053124
total_debt_and_dividend_payable_oku: 13630.75203174
total_liabilities_oku: 30288.79389847
total_assets_oku: 162131.97442971
net_cash_excluding_declared_dividends_oku: 48388.1090083
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 14922.17700392
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 149807.24529515
非支配持分（億）: 500.9023748
現金（億）: 61880.988474
securities_oku: 3950.85
debt_oku: 10155.13
dividend_payable_oku: 3591.24750746
ppe_oku: 100198.62557098
other_liabilities_oku: 16674.46461424
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 14698.52574667
total_equity_oku: 150308.14766995
total_debt_and_dividend_payable_oku: 13746.37750746
total_liabilities_oku: 30420.8421217
total_assets_oku: 180728.98979165
net_cash_excluding_declared_dividends_oku: 55676.708474
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 14698.52574667
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7164.56352753

dividend_ex_date_liability_adjustments_oku

0.0690992

cash_dividends_paid_company_oku

7129.007151

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.24925172

sbc_non_cash_cashflow_addback_oku

11.3447897

sbc_cash_settled_no_cashflow_addback_oku

4.59389394

LTI_market_purchase_non_issuer_repurchase_oku

11.02534545

old_holder_equity_percent_end

99.992288

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2030-01-07
year: 3.170431211499
金額: 1775.93670335
currency: TWD
金額の単位: 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: 1776.03942844
amount_is_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: 1783.1294062
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: 1779.48148719
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: 1779.48148719
currency: TWD
金額の単位: 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: 1779.58441732
amount_is_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: 1790.21938396
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: 1783.02627103
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: 80

内容を開く

想定日: 2030-07-09
year: 3.6714579055441
金額: 1783.02627103
currency: TWD
金額の単位: 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: 1783.1294062
amount_is_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: 1793.79982273
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: 1790.11583871
payable_balance_adjustment_oku: 0.03451508
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: 1790.11583871
currency: TWD
金額の単位: 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: 1790.25389904
amount_is_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: 0.24925172
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: 1797.41491464
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: 1793.69607039
payable_balance_adjustment_oku: 0.03458411
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

61251.91916647

営業利益（億）

31238.4787749

cost_of_revenue_oku

25113.28685825

r_and_d_sga_other_op_expenditure_oku

4900.15353332

parent_profit_after_sbc_oku

25605.9511604

nci_profit_oku

12.55306707

consolidated_net_income_oku

25618.50422747

tax_expense_oku

6606.02939199

depreciation_amortization_oku

10821.17238608

capex_oku

21948.60436798

working_capital_investment_oku

84.56116683

equity_sbc_expense_and_equity_credit_oku

11.3447897

cash_settled_sbc_expense_oku

4.59389394

lti_secondary_market_trust_purchase_oku

11.02534545

interest_income_net_oku

955.42888497

associates_and_other_nonop_oku

30.62595958

fcfo_derived_before_dividend_oku

36366.46023641

free_cash_flow_before_distributions_oku

14417.85586843

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

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）: 149807.24529515
非支配持分（億）: 500.9023748
現金（億）: 61880.988474
securities_oku: 3950.85
debt_oku: 10155.13
dividend_payable_oku: 3591.24750746
ppe_oku: 100198.62557098
other_liabilities_oku: 16674.46461424
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 14698.52574667
total_equity_oku: 150308.14766995
total_debt_and_dividend_payable_oku: 13746.37750746
total_liabilities_oku: 30420.8421217
total_assets_oku: 180728.98979165
net_cash_excluding_declared_dividends_oku: 55676.708474
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 14698.52574667
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 168433.10911565
非支配持分（億）: 514.09599865
現金（億）: 70125.16187713
securities_oku: 3950.85
debt_oku: 10235.13
dividend_payable_oku: 3627.2299303
ppe_oku: 110942.43986166
other_liabilities_oku: 16695.70534528
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 14486.8186511
total_equity_oku: 168947.2051143
total_debt_and_dividend_payable_oku: 13862.3599303
total_liabilities_oku: 30558.06527558
total_assets_oku: 199505.27038988
net_cash_excluding_declared_dividends_oku: 63840.88187713
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 14486.8186511
assets_minus_liabilities_and_equity_check_oku: -0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7236.34867484

dividend_ex_date_liability_adjustments_oku

0.06979019

cash_dividends_paid_company_oku

7200.43604219

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.25575724

sbc_non_cash_cashflow_addback_oku

11.5372584

sbc_cash_settled_no_cashflow_addback_oku

4.71434353

LTI_market_purchase_non_issuer_repurchase_oku

11.31442446

old_holder_equity_percent_end

99.99036

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2031-01-07
year: 4.1697467488022
金額: 1793.69607039
currency: TWD
金額の単位: 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: 1793.83440684
amount_is_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: 1800.99542244
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: 1797.27630206
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: 1797.27630206
currency: TWD
金額の単位: 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: 1797.41491464
amount_is_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: 1808.15643803
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: 1800.85653374
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: 80

内容を開く

想定日: 2031-07-09
year: 4.6707734428474
金額: 1800.85653374
currency: TWD
金額の単位: 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: 1800.99542244
amount_is_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: 1811.77275091
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: 1808.0169971
payable_balance_adjustment_oku: 0.03486024
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: 1808.0169971
currency: TWD
金額の単位: 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: 1808.19129827
amount_is_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: 0.25575724
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: 1815.42406346
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: 1811.63303109
payable_balance_adjustment_oku: 0.03492995
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

62857.91368138

営業利益（億）

31533.72003016

cost_of_revenue_oku

26295.56055671

r_and_d_sga_other_op_expenditure_oku

5028.63309451

parent_profit_after_sbc_oku

25850.74502713

nci_profit_oku

13.44938109

consolidated_net_income_oku

25864.19440822

tax_expense_oku

6669.38346375

depreciation_amortization_oku

11244.58233634

capex_oku

21651.05915692

working_capital_investment_oku

104.38964347

equity_sbc_expense_and_equity_credit_oku

11.5372584

cash_settled_sbc_expense_oku

4.71434353

lti_secondary_market_trust_purchase_oku

11.31442446

interest_income_net_oku

968.42888497

associates_and_other_nonop_oku

31.42895684

fcfo_derived_before_dividend_oku

37015.92435949

free_cash_flow_before_distributions_oku

15364.86520257

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

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）: 168433.10911565
非支配持分（億）: 514.09599865
現金（億）: 70125.16187713
securities_oku: 3950.85
debt_oku: 10235.13
dividend_payable_oku: 3627.2299303
ppe_oku: 110942.43986166
other_liabilities_oku: 16695.70534528
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 14486.8186511
total_equity_oku: 168947.2051143
total_debt_and_dividend_payable_oku: 13862.3599303
total_liabilities_oku: 30558.06527558
total_assets_oku: 199505.27038988
net_cash_excluding_declared_dividends_oku: 63840.88187713
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 14486.8186511
assets_minus_liabilities_and_equity_check_oku: -0

end

内容を開く

親会社持分（億）: 187328.55281795
非支配持分（億）: 528.24711954
現金（億）: 79348.25793546
securities_oku: 3950.85
debt_oku: 10315.13
dividend_payable_oku: 3663.57287667
ppe_oku: 120973.17978057
other_liabilities_oku: 16722.66889731
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 14285.88399543
total_equity_oku: 187856.79993749
total_debt_and_dividend_payable_oku: 13978.70287667
total_liabilities_oku: 30701.37177398
total_assets_oku: 218558.17171146
net_cash_excluding_declared_dividends_oku: 72983.97793546
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 14285.88399543
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7308.85306875

dividend_ex_date_liability_adjustments_oku

0.07048809

cash_dividends_paid_company_oku

7272.58061047

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.26273872

sbc_non_cash_cashflow_addback_oku

11.76365161

sbc_cash_settled_no_cashflow_addback_oku

4.85741405

LTI_market_purchase_non_issuer_repurchase_oku

11.65779372

old_holder_equity_percent_end

99.988433

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2032-01-07
year: 5.1690622861054
金額: 1811.63303109
currency: TWD
金額の単位: 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: 1811.80768086
amount_is_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: 1819.04044606
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: 1815.24906508
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: 1815.24906508
currency: TWD
金額の単位: 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: 1815.42406346
amount_is_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: 1826.27321125
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: 1818.86509908
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: 80

内容を開く

想定日: 2032-07-09
year: 5.6728268309377
金額: 1818.86509908
currency: TWD
金額の単位: 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: 1819.04044606
amount_is_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: 1829.92575767
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: 1826.09716707
payable_balance_adjustment_oku: 0.03520884
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: 1826.09716707
currency: TWD
金額の単位: 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: 1826.30842009
amount_is_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: 0.26273872
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: 1833.61365377
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: 1829.7493614
payable_balance_adjustment_oku: 0.03527926
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

64765.52067595

営業利益（億）

31950.99020013

cost_of_revenue_oku

27633.28882174

r_and_d_sga_other_op_expenditure_oku

5181.24165408

parent_profit_after_sbc_oku

26192.60360752

nci_profit_oku

14.41385961

consolidated_net_income_oku

26207.01746713

tax_expense_oku

6757.78437832

depreciation_amortization_oku

11729.75541131

capex_oku

21408.60266788

working_capital_investment_oku

123.99445465

equity_sbc_expense_and_equity_credit_oku

11.76365161

cash_settled_sbc_expense_oku

4.85741405

lti_secondary_market_trust_purchase_oku

11.65779372

interest_income_net_oku

981.42888497

associates_and_other_nonop_oku

32.38276034

fcfo_derived_before_dividend_oku

37824.5420754

free_cash_flow_before_distributions_oku

16415.93940752

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

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）: 187328.55281795
非支配持分（億）: 528.24711954
現金（億）: 79348.25793546
securities_oku: 3950.85
debt_oku: 10315.13
dividend_payable_oku: 3663.57287667
ppe_oku: 120973.17978057
other_liabilities_oku: 16722.66889731
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 14285.88399543
total_equity_oku: 187856.79993749
total_debt_and_dividend_payable_oku: 13978.70287667
total_liabilities_oku: 30701.37177398
total_assets_oku: 218558.17171146
net_cash_excluding_declared_dividends_oku: 72983.97793546
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 14285.88399543
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

end

内容を開く

親会社持分（億）: 206401.47088327
非支配持分（億）: 543.32284351
現金（億）: 89573.18657607
securities_oku: 3950.85
debt_oku: 10395.13
dividend_payable_oku: 3700.27995877
ppe_oku: 130205.85153288
other_liabilities_oku: 16754.84139936
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 14065.15697597
total_equity_oku: 206944.79372677
total_debt_and_dividend_payable_oku: 14095.40995877
total_liabilities_oku: 30850.25135814
total_assets_oku: 237795.04508491
net_cash_excluding_declared_dividends_oku: 83128.90657607
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 14065.15697597
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7382.08391567

dividend_ex_date_liability_adjustments_oku

0.07119296

cash_dividends_paid_company_oku

7345.44802652

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.27017783

sbc_non_cash_cashflow_addback_oku

11.96769501

sbc_cash_settled_no_cashflow_addback_oku

4.9876378

LTI_market_purchase_non_issuer_repurchase_oku

11.97033072

old_holder_equity_percent_end

99.986505

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2033-01-07
year: 6.1711156741958
金額: 1829.7493614
currency: TWD
金額の単位: 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: 1829.96103693
amount_is_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: 1837.26627061
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: 1833.40155574
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: 1833.40155574
currency: TWD
金額の単位: 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: 1833.61365377
amount_is_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: 1844.57150429
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: 1837.05375007
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: 80

内容を開く

想定日: 2033-07-11
year: 6.6776180698152
金額: 1837.05375007
currency: TWD
金額の単位: 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: 1837.26627061
amount_is_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: 1848.2606473
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: 1844.35813874
payable_balance_adjustment_oku: 0.03556092
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: 1844.35813874
currency: TWD
金額の単位: 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: 1844.60706521
amount_is_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: 0.27017783
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: 1851.98549347
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: 1848.04685501
payable_balance_adjustment_oku: 0.03563204
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

66501.83735158

営業利益（億）

32253.39111552

cost_of_revenue_oku

28928.29924794

r_and_d_sga_other_op_expenditure_oku

5320.14698813

parent_profit_after_sbc_oku

26443.10547894

nci_profit_oku

15.3459018

consolidated_net_income_oku

26458.45138074

tax_expense_oku

6822.61953843

depreciation_amortization_oku

12192.00351446

capex_oku

21058.91516133

working_capital_investment_oku

112.86058392

equity_sbc_expense_and_equity_credit_oku

11.96769501

cash_settled_sbc_expense_oku

4.9876378

lti_secondary_market_trust_purchase_oku

11.97033072

interest_income_net_oku

994.42888497

associates_and_other_nonop_oku

33.25091868

fcfo_derived_before_dividend_oku

38549.56200629

free_cash_flow_before_distributions_oku

17490.64684496

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

1.0E-8

dividend_liability_bridge_residual_oku

-1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

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）: 206401.47088327
非支配持分（億）: 543.32284351
現金（億）: 89573.18657607
securities_oku: 3950.85
debt_oku: 10395.13
dividend_payable_oku: 3700.27995877
ppe_oku: 130205.85153288
other_liabilities_oku: 16754.84139936
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 14065.15697597
total_equity_oku: 206944.79372677
total_debt_and_dividend_payable_oku: 14095.40995877
total_liabilities_oku: 30850.25135814
total_assets_oku: 237795.04508491
net_cash_excluding_declared_dividends_oku: 83128.90657607
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 14065.15697597
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 225646.57428811
非支配持分（億）: 559.33501175
現金（億）: 100830.62125527
securities_oku: 3950.85
debt_oku: 10475.13
dividend_payable_oku: 3737.35482509
ppe_oku: 138590.71367941
other_liabilities_oku: 16792.36883453
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 13838.5780248
total_equity_oku: 226205.90929986
total_debt_and_dividend_payable_oku: 14212.48482509
total_liabilities_oku: 31004.85365962
total_assets_oku: 257210.76295949
net_cash_excluding_declared_dividends_oku: 94306.34125527
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 13838.57802481
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7456.04849421

dividend_ex_date_liability_adjustments_oku

0.07190491

cash_dividends_paid_company_oku

7419.04553281

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.27808826

sbc_non_cash_cashflow_addback_oku

12.17552233

sbc_cash_settled_no_cashflow_addback_oku

5.12151113

LTI_market_purchase_non_issuer_repurchase_oku

12.29162671

old_holder_equity_percent_end

99.984578

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2034-01-09
year: 7.1759069130732
金額: 1848.04685501
currency: TWD
金額の単位: 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: 1848.29627934
amount_is_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: 1855.6747076
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: 1851.73557129
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: 1851.73557129
currency: TWD
金額の単位: 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: 1851.98549347
amount_is_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: 1863.05313586
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: 1855.42428757
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: 80

内容を開く

想定日: 2034-07-10
year: 7.6741957563313
金額: 1855.42428757
currency: TWD
金額の単位: 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: 1855.6747076
amount_is_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: 1866.77924214
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: 1862.80172012
payable_balance_adjustment_oku: 0.03591654
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: 1862.80172012
currency: TWD
金額の単位: 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: 1863.0890524
amount_is_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: 0.27808826
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: 1870.54140861
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: 1866.52732357
payable_balance_adjustment_oku: 0.03598836
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

68286.81505637

営業利益（億）

32550.0485102

cost_of_revenue_oku

30273.82134166

r_and_d_sga_other_op_expenditure_oku

5462.94520451

parent_profit_after_sbc_oku

26689.04828164

nci_profit_oku

16.29025651

consolidated_net_income_oku

26705.33853815

tax_expense_oku

6886.28226455

depreciation_amortization_oku

12670.9979049

capex_oku

20675.73011429

working_capital_investment_oku

116.02355081

equity_sbc_expense_and_equity_credit_oku

12.17552233

cash_settled_sbc_expense_oku

5.12151113

lti_secondary_market_trust_purchase_oku

12.29162671

interest_income_net_oku

1007.42888497

associates_and_other_nonop_oku

34.14340753

fcfo_derived_before_dividend_oku

39272.48841457

free_cash_flow_before_distributions_oku

18596.75830028

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

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

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）: 225646.57428811
非支配持分（億）: 559.33501175
現金（億）: 100830.62125527
securities_oku: 3950.85
debt_oku: 10475.13
dividend_payable_oku: 3737.35482509
ppe_oku: 138590.71367941
other_liabilities_oku: 16792.36883453
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 13838.5780248
total_equity_oku: 226205.90929986
total_debt_and_dividend_payable_oku: 14212.48482509
total_liabilities_oku: 31004.85365962
total_assets_oku: 257210.76295949
net_cash_excluding_declared_dividends_oku: 94306.34125527
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 13838.57802481
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

end

内容を開く

親会社持分（億）: 245080.35732151
非支配持分（億）: 576.30899942
現金（億）: 113179.53568843
securities_oku: 3950.85
debt_oku: 10555.13
dividend_payable_oku: 3774.80116055
ppe_oku: 146082.20209298
other_liabilities_oku: 16835.58041407
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 13609.59011414
total_equity_oku: 245656.66632093
total_debt_and_dividend_payable_oku: 14329.93116055
total_liabilities_oku: 31165.51157462
total_assets_oku: 276822.17789555
net_cash_excluding_declared_dividends_oku: 106575.25568843
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 13609.59011414
assets_minus_liabilities_and_equity_check_oku: -0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7530.75415594

dividend_ex_date_liability_adjustments_oku

0.07262396

cash_dividends_paid_company_oku

7493.38044444

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.28647711

sbc_non_cash_cashflow_addback_oku

12.39405686

sbc_cash_settled_no_cashflow_addback_oku

5.26361474

LTI_market_purchase_non_issuer_repurchase_oku

12.63267537

old_holder_equity_percent_end

99.98265

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2035-01-08
year: 8.1724845995893
金額: 1866.52732357
currency: TWD
金額の単位: 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: 1866.8152305
amount_is_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: 1874.26758671
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: 1870.25292701
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: 1870.25292701
currency: TWD
金額の単位: 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: 1870.54140861
amount_is_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: 1881.71994292
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: 1873.97853045
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: 80

内容を開く

想定日: 2035-07-09
year: 8.6707734428474
金額: 1873.97853045
currency: TWD
金額の単位: 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: 1874.26758671
amount_is_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: 1885.48338281
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: 1881.42973733
payable_balance_adjustment_oku: 0.0362757
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: 1881.42973733
currency: TWD
金額の単位: 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: 1881.75621862
amount_is_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: 0.28647711
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: 1889.2832435
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: 1885.1925968
payable_balance_adjustment_oku: 0.03634825
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

70181.52984503

営業利益（億）

32868.34981076

cost_of_revenue_oku

31698.65764667

r_and_d_sga_other_op_expenditure_oku

5614.5223876

parent_profit_after_sbc_oku

26952.21575644

nci_profit_oku

17.26046478

consolidated_net_income_oku

26969.47622122

tax_expense_oku

6954.39323943

depreciation_amortization_oku

13178.53171534

capex_oku

20274.66417745

working_capital_investment_oku

123.15646126

equity_sbc_expense_and_equity_credit_oku

12.39405686

cash_settled_sbc_expense_oku

5.26361474

lti_secondary_market_trust_purchase_oku

12.63267537

interest_income_net_oku

1020.42888497

associates_and_other_nonop_oku

35.09076492

fcfo_derived_before_dividend_oku

40037.24553216

free_cash_flow_before_distributions_oku

19762.58135471

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

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）: 245080.35732151
非支配持分（億）: 576.30899942
現金（億）: 113179.53568843
securities_oku: 3950.85
debt_oku: 10555.13
dividend_payable_oku: 3774.80116055
ppe_oku: 146082.20209298
other_liabilities_oku: 16835.58041407
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 13609.59011414
total_equity_oku: 245656.66632093
total_debt_and_dividend_payable_oku: 14329.93116055
total_liabilities_oku: 31165.51157462
total_assets_oku: 276822.17789555
net_cash_excluding_declared_dividends_oku: 106575.25568843
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 13609.59011414
assets_minus_liabilities_and_equity_check_oku: -0

end

内容を開く

親会社持分（億）: 262514.01427447
非支配持分（億）: 591.51507725
現金（億）: 123520.65590619
securities_oku: 3950.85
debt_oku: 10635.13
dividend_payable_oku: 1904.37311436
ppe_oku: 151641.26428833
other_liabilities_oku: 16877.26503292
発行済株式数: 25937370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.74
other_assets_oku: 13409.52730448
total_equity_oku: 263105.52935173
total_debt_and_dividend_payable_oku: 12539.50311436
total_liabilities_oku: 29416.76814728
total_assets_oku: 292522.29749901
net_cash_excluding_declared_dividends_oku: 116836.37590619
old_holder_equity_fraction: 0.99980723
noncash_net_assets_reconciliation_oku: 13409.52730449
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

5697.99546511

dividend_ex_date_liability_adjustments_oku

0.03663846

cash_dividends_paid_company_oku

7568.46014976

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.29535693

sbc_non_cash_cashflow_addback_oku

10.72068808

sbc_cash_settled_no_cashflow_addback_oku

4.59679895

LTI_market_purchase_non_issuer_repurchase_oku

11.03231748

old_holder_equity_percent_end

99.980723

expected_ordinary_tax_rate

0.205

source_status

forecast_partial

event_count

events

内容を開く

想定日: 2036-01-07
year: 9.1690622861054
金額: 1885.1925968
currency: TWD
金額の単位: 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: 1885.51973106
amount_is_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: 1893.04675593
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: 1888.95545628
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: 1888.95545628
currency: TWD
金額の単位: 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: 1889.2832435
amount_is_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: 1900.57378081
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: 1892.71831575
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: 80

内容を開く

想定日: 2036-07-09
year: 9.6728268309377
金額: 1892.71831575
currency: TWD
金額の単位: 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: 1893.04675593
amount_is_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: 1904.37492837
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: 1900.2440347
payable_balance_adjustment_oku: 0.03663846
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: 1900.2440347
currency: TWD
金額の単位: 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: 1900.61041927
amount_is_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: 0.29535693
注記: not attributable to TSMC ordinary holders

売上高

61290.65264994

営業利益（億）

28193.70021897

cost_of_revenue_oku

28193.70021897

r_and_d_sga_other_op_expenditure_oku

4903.252212

parent_profit_after_sbc_oku

23120.96836846

nci_profit_oku

15.50143477

consolidated_net_income_oku

23136.46980323

tax_expense_oku

5966.00793668

depreciation_amortization_oku

11645.22400349

capex_oku

16854.92947873

working_capital_investment_oku

107.6092916

equity_sbc_expense_and_equity_credit_oku

10.72068808

cash_settled_sbc_expense_oku

4.59679895

lti_secondary_market_trust_purchase_oku

11.03231748

interest_income_net_oku

878.13219461

associates_and_other_nonop_oku

30.64532632

fcfo_derived_before_dividend_oku

34684.8052032

free_cash_flow_before_distributions_oku

17829.87572447

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

-1.0E-8

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

all_11_periods_ledger

内容を開く

period

2026_initial_partial

year

2026

期間開始（翌日から）

2026-11-06

期間末

2026-12-31

calendar_days

fraction_of_reference_period

0.59782608695652

initial_partial_period

はい

terminal_partial_period

いいえ

reference_period

2026_Q4_from_issuer_guidance

begin

内容を開く

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

end

内容を開く

親会社持分（億）: 76446.30333114
非支配持分（億）: 456.57274479
現金（億）: 37359.97085854
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 50153.44521739
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: 76902.87607593
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 106999.47607593
net_cash_excluding_declared_dividends_oku: 31475.69085854
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

10037.73913043

営業利益（億）

5721.51130435

cost_of_revenue_oku

3513.20869565

r_and_d_sga_other_op_expenditure_oku

803.01913043

parent_profit_after_sbc_oku

4913.51465983

nci_profit_oku

1.96619234

consolidated_net_income_oku

4915.48085217

tax_expense_oku

1006.78523478

depreciation_amortization_oku

1375

capex_oku

4304.34782609

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

180.67930435

associates_and_other_nonop_oku

20.07547826

fcfo_derived_before_dividend_oku

5987.98085217

free_cash_flow_before_distributions_oku

1683.63302608

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: bear
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: 10037.73913043
operating_profit_after_all_SBC_and_LTI_oku: 5721.51130435
total_operating_cost_incl_all_compensation_oku: 4316.22782608
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 5.38043478
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 4310.8473913
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: 4306.66260869
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 4913.51465983
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 4915.48085217
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 5993.36128695
forecast_operating_CFO_LTI_settlement_deduction_oku: -5.38043478
forecast_operating_CFO_after_LTI_cash_payment_oku: 5987.98085217
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: 4304.34782609
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: 37359.97085854
cash_independent_formula_end_oku: 37359.97085854
cash_bridge_residual_oku: -0
parent_equity_begin_oku: 73345.66327396
parent_equity_end_oku: 76446.30333114
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25932370100
new_free_RSA_issued_shares: 0
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25932370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 1
cash_dividend_payable_begin_oku: 1815.264093
cash_dividend_payable_end_oku: 3630.53
double_count_if_LTI_were_subtracted_again_cash_end_oku: 37354.59042376
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）: 76446.30333114
非支配持分（億）: 456.57274479
現金（億）: 37359.97085854
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 50153.44521739
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: 76902.87607593
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 106999.47607593
net_cash_excluding_declared_dividends_oku: 31475.69085854
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）: 94518.86218177
非支配持分（億）: 466.40521218
現金（億）: 42072.04062352
securities_oku: 3950.85
debt_oku: 9915.13
dividend_payable_oku: 3485.42779318
ppe_oku: 63646.40634417
other_liabilities_oku: 16635.78429064
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 15352.31251008
total_equity_oku: 94985.26739395
total_debt_and_dividend_payable_oku: 13400.55779318
total_liabilities_oku: 30036.34208382
total_assets_oku: 125021.60947777
net_cash_excluding_declared_dividends_oku: 36107.76062352
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 15352.31251007
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7089.99548408

dividend_ex_date_liability_adjustments_oku

0.067067

cash_dividends_paid_company_oku

7235.1647579

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.23225711

sbc_non_cash_cashflow_addback_oku

10.87487216

sbc_cash_settled_no_cashflow_addback_oku

4.30443252

LTI_market_purchase_non_issuer_repurchase_oku

10.33063804

old_holder_equity_percent_end

99.998072

expected_ordinary_tax_rate

0.205

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: 1737.4687967
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: 80

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: 1740.94373429
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: 1737.4687967
payable_balance_adjustment_oku: 0.0335
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: 1737.4687967
currency: TWD
金額の単位: 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: 1737.5022967
amount_is_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: 0.23225711
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: 1744.45230589
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: 1740.94373429
payable_balance_adjustment_oku: 0.033567
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

57392.4335465

営業利益（億）

30704.95194738

cost_of_revenue_oku

22096.0869154

r_and_d_sga_other_op_expenditure_oku

4591.39468372

parent_profit_after_sbc_oku

25151.74652955

nci_profit_oku

10.0647245

consolidated_net_income_oku

25161.81125405

tax_expense_oku

6488.26579507

depreciation_amortization_oku

9756.71370291

capex_oku

22956.9734186

working_capital_investment_oku

104.95963052

equity_sbc_expense_and_equity_credit_oku

10.87487216

cash_settled_sbc_expense_oku

4.30443252

lti_secondary_market_trust_purchase_oku

10.33063804

interest_income_net_oku

916.42888497

associates_and_other_nonop_oku

28.69621677

fcfo_derived_before_dividend_oku

34824.44019859

free_cash_flow_before_distributions_oku

11867.46677999

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bear
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: 57392.4335465
operating_profit_after_all_SBC_and_LTI_oku: 30704.95194738
total_operating_cost_incl_all_compensation_oku: 26687.48159912
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 10.33063804
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 26677.15096108
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.30443252
noncash_equity_RSA_SBC_expense_oku: 10.87487216
operating_cost_ex_LTI_and_both_SBC_types_oku: 26661.9716564
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25151.74652955
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25161.81125405
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 34834.77083663
forecast_operating_CFO_LTI_settlement_deduction_oku: -10.33063804
forecast_operating_CFO_after_LTI_cash_payment_oku: 34824.44019859
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: 10.87487216
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: 22956.9734186
dividend_cash_paid_company_oku: 7235.1647579
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.23225711
cash_begin_oku: 37359.97085854
cash_end_oku: 42072.04062352
cash_independent_formula_end_oku: 42072.04062352
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 76446.30333114
parent_equity_end_oku: 94518.86218177
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: 3485.42779318
double_count_if_LTI_were_subtracted_again_cash_end_oku: 42061.70998548
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）: 94518.86218177
非支配持分（億）: 466.40521218
現金（億）: 42072.04062352
securities_oku: 3950.85
debt_oku: 9915.13
dividend_payable_oku: 3485.42779318
ppe_oku: 63646.40634417
other_liabilities_oku: 16635.78429064
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 15352.31251008
total_equity_oku: 94985.26739395
total_debt_and_dividend_payable_oku: 13400.55779318
total_liabilities_oku: 30036.34208382
total_assets_oku: 125021.60947777
net_cash_excluding_declared_dividends_oku: 36107.76062352
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 15352.31251007
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 112971.31208923
非支配持分（億）: 477.12215819
現金（億）: 47919.62446261
securities_oku: 3950.85
debt_oku: 9995.13
dividend_payable_oku: 3520.34996225
ppe_oku: 76575.84373344
other_liabilities_oku: 16645.52194232
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 15163.11795594
total_equity_oku: 113448.43424742
total_debt_and_dividend_payable_oku: 13515.47996225
total_liabilities_oku: 30161.00190458
total_assets_oku: 143609.43615199
net_cash_excluding_declared_dividends_oku: 41875.34446261
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 15163.11795594
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7023.12250374

dividend_ex_date_liability_adjustments_oku

0.06773766

cash_dividends_paid_company_oku

6988.26807233

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.23752753

sbc_non_cash_cashflow_addback_oku

11.07478045

sbc_cash_settled_no_cashflow_addback_oku

4.42676654

LTI_market_purchase_non_issuer_repurchase_oku

10.6242397

old_holder_equity_percent_end

99.996144

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2028-01-07
year: 1.1690622861054
金額: 1740.94373429
currency: TWD
金額の単位: 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: 1740.97730129
amount_is_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: 1747.92731048
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: 1744.41867189
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: 1744.41867189
currency: TWD
金額の単位: 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: 1744.45230589
amount_is_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: 1754.87731967
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: 1747.89360948
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: 80

内容を開く

想定日: 2028-07-10
year: 1.6755646817248
金額: 1747.89360948
currency: TWD
金額の単位: 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: 1747.92731048
amount_is_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: 1758.38707431
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: 1754.84348467
payable_balance_adjustment_oku: 0.033835
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: 1754.84348467
currency: TWD
金額の単位: 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: 1754.91115467
amount_is_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: 0.23752753
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: 1761.93079929
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: 1758.35317164
payable_balance_adjustment_oku: 0.03390267
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

59023.55389473

営業利益（億）

31085.73838456

cost_of_revenue_oku

23215.93119859

r_and_d_sga_other_op_expenditure_oku

4721.88431158

parent_profit_after_sbc_oku

25464.56536842

nci_profit_oku

10.95447353

consolidated_net_income_oku

25475.51984195

tax_expense_oku

6569.15920453

depreciation_amortization_oku

10165.1676152

capex_oku

22789.64997602

working_capital_investment_oku

106.02282263

equity_sbc_expense_and_equity_credit_oku

11.07478045

cash_settled_sbc_expense_oku

4.42676654

lti_secondary_market_trust_purchase_oku

10.6242397

interest_income_net_oku

929.42888497

associates_and_other_nonop_oku

29.51177695

fcfo_derived_before_dividend_oku

35545.73941496

free_cash_flow_before_distributions_oku

12756.08943894

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bear
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: 59023.55389473
operating_profit_after_all_SBC_and_LTI_oku: 31085.73838456
total_operating_cost_incl_all_compensation_oku: 27937.81551017
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 10.6242397
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 27927.19127047
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.42676654
noncash_equity_RSA_SBC_expense_oku: 11.07478045
operating_cost_ex_LTI_and_both_SBC_types_oku: 27911.68972348
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25464.56536842
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25475.51984195
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 35556.36365466
forecast_operating_CFO_LTI_settlement_deduction_oku: -10.6242397
forecast_operating_CFO_after_LTI_cash_payment_oku: 35545.73941496
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: 11.07478045
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: 22789.64997602
dividend_cash_paid_company_oku: 6988.26807233
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.23752753
cash_begin_oku: 42072.04062352
cash_end_oku: 47919.62446261
cash_independent_formula_end_oku: 47919.6244626
cash_bridge_residual_oku: -1.0E-8
parent_equity_begin_oku: 94518.86218177
parent_equity_end_oku: 112971.31208923
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25932870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99996144
cash_dividend_payable_begin_oku: 3485.42779318
cash_dividend_payable_end_oku: 3520.34996225
double_count_if_LTI_were_subtracted_again_cash_end_oku: 47909.00022291
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）: 112971.31208923
非支配持分（億）: 477.12215819
現金（億）: 47919.62446261
securities_oku: 3950.85
debt_oku: 9995.13
dividend_payable_oku: 3520.34996225
ppe_oku: 76575.84373344
other_liabilities_oku: 16645.52194232
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 15163.11795594
total_equity_oku: 113448.43424742
total_debt_and_dividend_payable_oku: 13515.47996225
total_liabilities_oku: 30161.00190458
total_assets_oku: 143609.43615199
net_cash_excluding_declared_dividends_oku: 41875.34446261
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 15163.11795594
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

end

内容を開く

親会社持分（億）: 131354.58197178
非支配持分（億）: 488.59855945
現金（億）: 54512.3890083
securities_oku: 3950.85
debt_oku: 10075.13
dividend_payable_oku: 3555.62203174
ppe_oku: 88746.55841749
other_liabilities_oku: 16658.04186674
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 14922.17700393
total_equity_oku: 131843.18053124
total_debt_and_dividend_payable_oku: 13630.75203174
total_liabilities_oku: 30288.79389847
total_assets_oku: 162131.97442971
net_cash_excluding_declared_dividends_oku: 48388.1090083
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 14922.17700392
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7093.49049188

dividend_ex_date_liability_adjustments_oku

0.06841504

cash_dividends_paid_company_oku

7058.28683743

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.2431847

sbc_non_cash_cashflow_addback_oku

11.18758175

sbc_cash_settled_no_cashflow_addback_oku

4.49632336

LTI_market_purchase_non_issuer_repurchase_oku

10.79117606

old_holder_equity_percent_end

99.994216

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2029-01-08
year: 2.1738535249829
金額: 1758.35317164
currency: TWD
金額の単位: 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: 1758.42097698
amount_is_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: 1765.4406216
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: 1761.86285861
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: 1761.86285861
currency: TWD
金額の単位: 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: 1761.93079929
amount_is_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: 1772.46026621
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: 1765.37254558
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: 80

内容を開く

想定日: 2029-07-09
year: 2.6721423682409
金額: 1765.37254558
currency: TWD
金額の単位: 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: 1765.4406216
amount_is_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: 1776.00518675
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: 1772.39191951
payable_balance_adjustment_oku: 0.03417335
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: 1772.39191951
currency: TWD
金額の単位: 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: 1772.49443956
amount_is_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: 0.2431847
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: 1779.58441732
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: 1775.93670335
payable_balance_adjustment_oku: 0.03424169
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

59950.97813824

営業利益（億）

31074.59033499

cost_of_revenue_oku

24080.3095522

r_and_d_sga_other_op_expenditure_oku

4796.07825106

parent_profit_after_sbc_oku

25465.64120772

nci_profit_oku

11.71958597

consolidated_net_income_oku

25477.36079368

tax_expense_oku

6569.63391535

depreciation_amortization_oku

10458.11507523

capex_oku

22315.08630701

working_capital_investment_oku

60.28257583

equity_sbc_expense_and_equity_credit_oku

11.18758175

cash_settled_sbc_expense_oku

4.49632336

lti_secondary_market_trust_purchase_oku

10.79117606

interest_income_net_oku

942.42888497

associates_and_other_nonop_oku

29.97548907

fcfo_derived_before_dividend_oku

35886.38087483

free_cash_flow_before_distributions_oku

13571.29456782

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bear
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: 59950.97813824
operating_profit_after_all_SBC_and_LTI_oku: 31074.59033499
total_operating_cost_incl_all_compensation_oku: 28876.38780326
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 10.79117606
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 28865.5966272
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.49632336
noncash_equity_RSA_SBC_expense_oku: 11.18758175
operating_cost_ex_LTI_and_both_SBC_types_oku: 28849.91272209
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25465.64120772
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25477.36079368
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 35897.17205089
forecast_operating_CFO_LTI_settlement_deduction_oku: -10.79117606
forecast_operating_CFO_after_LTI_cash_payment_oku: 35886.38087483
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: 11.18758175
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: 22315.08630701
dividend_cash_paid_company_oku: 7058.28683743
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.2431847
cash_begin_oku: 47919.62446261
cash_end_oku: 54512.3890083
cash_independent_formula_end_oku: 54512.3890083
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 112971.31208923
parent_equity_end_oku: 131354.58197178
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25933370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99994216
cash_dividend_payable_begin_oku: 3520.34996225
cash_dividend_payable_end_oku: 3555.62203174
double_count_if_LTI_were_subtracted_again_cash_end_oku: 54501.59783224
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: -0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2030_full_year

year

2030

期間開始（翌日から）

2029-12-31

期間末

2030-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2030_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 131354.58197178
非支配持分（億）: 488.59855945
現金（億）: 54512.3890083
securities_oku: 3950.85
debt_oku: 10075.13
dividend_payable_oku: 3555.62203174
ppe_oku: 88746.55841749
other_liabilities_oku: 16658.04186674
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 14922.17700393
total_equity_oku: 131843.18053124
total_debt_and_dividend_payable_oku: 13630.75203174
total_liabilities_oku: 30288.79389847
total_assets_oku: 162131.97442971
net_cash_excluding_declared_dividends_oku: 48388.1090083
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 14922.17700392
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 149807.24529515
非支配持分（億）: 500.9023748
現金（億）: 61880.988474
securities_oku: 3950.85
debt_oku: 10155.13
dividend_payable_oku: 3591.24750746
ppe_oku: 100198.62557098
other_liabilities_oku: 16674.46461424
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 14698.52574667
total_equity_oku: 150308.14766995
total_debt_and_dividend_payable_oku: 13746.37750746
total_liabilities_oku: 30420.8421217
total_assets_oku: 180728.98979165
net_cash_excluding_declared_dividends_oku: 55676.708474
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 14698.52574667
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7164.56352753

dividend_ex_date_liability_adjustments_oku

0.0690992

cash_dividends_paid_company_oku

7129.007151

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.24925172

sbc_non_cash_cashflow_addback_oku

11.3447897

sbc_cash_settled_no_cashflow_addback_oku

4.59389394

LTI_market_purchase_non_issuer_repurchase_oku

11.02534545

old_holder_equity_percent_end

99.992288

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2030-01-07
year: 3.170431211499
金額: 1775.93670335
currency: TWD
金額の単位: 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: 1776.03942844
amount_is_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: 1783.1294062
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: 1779.48148719
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: 1779.48148719
currency: TWD
金額の単位: 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: 1779.58441732
amount_is_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: 1790.21938396
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: 1783.02627103
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: 80

内容を開く

想定日: 2030-07-09
year: 3.6714579055441
金額: 1783.02627103
currency: TWD
金額の単位: 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: 1783.1294062
amount_is_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: 1793.79982273
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: 1790.11583871
payable_balance_adjustment_oku: 0.03451508
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: 1790.11583871
currency: TWD
金額の単位: 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: 1790.25389904
amount_is_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: 0.24925172
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: 1797.41491464
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: 1793.69607039
payable_balance_adjustment_oku: 0.03458411
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

61251.91916647

営業利益（億）

31238.4787749

cost_of_revenue_oku

25113.28685825

r_and_d_sga_other_op_expenditure_oku

4900.15353332

parent_profit_after_sbc_oku

25605.9511604

nci_profit_oku

12.55306707

consolidated_net_income_oku

25618.50422747

tax_expense_oku

6606.02939199

depreciation_amortization_oku

10821.17238608

capex_oku

21948.60436798

working_capital_investment_oku

84.56116683

equity_sbc_expense_and_equity_credit_oku

11.3447897

cash_settled_sbc_expense_oku

4.59389394

lti_secondary_market_trust_purchase_oku

11.02534545

interest_income_net_oku

955.42888497

associates_and_other_nonop_oku

30.62595958

fcfo_derived_before_dividend_oku

36366.46023641

free_cash_flow_before_distributions_oku

14417.85586843

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bear
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: 61251.91916647
operating_profit_after_all_SBC_and_LTI_oku: 31238.4787749
total_operating_cost_incl_all_compensation_oku: 30013.44039157
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 11.02534545
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 30002.41504612
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.59389394
noncash_equity_RSA_SBC_expense_oku: 11.3447897
operating_cost_ex_LTI_and_both_SBC_types_oku: 29986.47636248
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25605.9511604
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25618.50422747
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 36377.48558186
forecast_operating_CFO_LTI_settlement_deduction_oku: -11.02534545
forecast_operating_CFO_after_LTI_cash_payment_oku: 36366.46023641
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: 11.3447897
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: 21948.60436798
dividend_cash_paid_company_oku: 7129.007151
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.24925172
cash_begin_oku: 54512.3890083
cash_end_oku: 61880.988474
cash_independent_formula_end_oku: 61880.98847401
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 131354.58197178
parent_equity_end_oku: 149807.24529515
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25933870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99992288
cash_dividend_payable_begin_oku: 3555.62203174
cash_dividend_payable_end_oku: 3591.24750746
double_count_if_LTI_were_subtracted_again_cash_end_oku: 61869.96312855
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

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）: 149807.24529515
非支配持分（億）: 500.9023748
現金（億）: 61880.988474
securities_oku: 3950.85
debt_oku: 10155.13
dividend_payable_oku: 3591.24750746
ppe_oku: 100198.62557098
other_liabilities_oku: 16674.46461424
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 14698.52574667
total_equity_oku: 150308.14766995
total_debt_and_dividend_payable_oku: 13746.37750746
total_liabilities_oku: 30420.8421217
total_assets_oku: 180728.98979165
net_cash_excluding_declared_dividends_oku: 55676.708474
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 14698.52574667
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 168433.10911565
非支配持分（億）: 514.09599865
現金（億）: 70125.16187713
securities_oku: 3950.85
debt_oku: 10235.13
dividend_payable_oku: 3627.2299303
ppe_oku: 110942.43986166
other_liabilities_oku: 16695.70534528
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 14486.8186511
total_equity_oku: 168947.2051143
total_debt_and_dividend_payable_oku: 13862.3599303
total_liabilities_oku: 30558.06527558
total_assets_oku: 199505.27038988
net_cash_excluding_declared_dividends_oku: 63840.88187713
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 14486.8186511
assets_minus_liabilities_and_equity_check_oku: -0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7236.34867484

dividend_ex_date_liability_adjustments_oku

0.06979019

cash_dividends_paid_company_oku

7200.43604219

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.25575724

sbc_non_cash_cashflow_addback_oku

11.5372584

sbc_cash_settled_no_cashflow_addback_oku

4.71434353

LTI_market_purchase_non_issuer_repurchase_oku

11.31442446

old_holder_equity_percent_end

99.99036

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2031-01-07
year: 4.1697467488022
金額: 1793.69607039
currency: TWD
金額の単位: 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: 1793.83440684
amount_is_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: 1800.99542244
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: 1797.27630206
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: 1797.27630206
currency: TWD
金額の単位: 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: 1797.41491464
amount_is_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: 1808.15643803
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: 1800.85653374
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: 80

内容を開く

想定日: 2031-07-09
year: 4.6707734428474
金額: 1800.85653374
currency: TWD
金額の単位: 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: 1800.99542244
amount_is_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: 1811.77275091
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: 1808.0169971
payable_balance_adjustment_oku: 0.03486024
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: 1808.0169971
currency: TWD
金額の単位: 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: 1808.19129827
amount_is_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: 0.25575724
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: 1815.42406346
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: 1811.63303109
payable_balance_adjustment_oku: 0.03492995
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

62857.91368138

営業利益（億）

31533.72003016

cost_of_revenue_oku

26295.56055671

r_and_d_sga_other_op_expenditure_oku

5028.63309451

parent_profit_after_sbc_oku

25850.74502713

nci_profit_oku

13.44938109

consolidated_net_income_oku

25864.19440822

tax_expense_oku

6669.38346375

depreciation_amortization_oku

11244.58233634

capex_oku

21651.05915692

working_capital_investment_oku

104.38964347

equity_sbc_expense_and_equity_credit_oku

11.5372584

cash_settled_sbc_expense_oku

4.71434353

lti_secondary_market_trust_purchase_oku

11.31442446

interest_income_net_oku

968.42888497

associates_and_other_nonop_oku

31.42895684

fcfo_derived_before_dividend_oku

37015.92435949

free_cash_flow_before_distributions_oku

15364.86520257

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: bear
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: 62857.91368138
operating_profit_after_all_SBC_and_LTI_oku: 31533.72003016
total_operating_cost_incl_all_compensation_oku: 31324.19365122
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 11.31442446
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 31312.87922676
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.71434353
noncash_equity_RSA_SBC_expense_oku: 11.5372584
operating_cost_ex_LTI_and_both_SBC_types_oku: 31296.62762483
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25850.74502713
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25864.19440822
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 37027.23878395
forecast_operating_CFO_LTI_settlement_deduction_oku: -11.31442446
forecast_operating_CFO_after_LTI_cash_payment_oku: 37015.92435949
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: 11.5372584
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: 21651.05915692
dividend_cash_paid_company_oku: 7200.43604219
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.25575724
cash_begin_oku: 61880.988474
cash_end_oku: 70125.16187713
cash_independent_formula_end_oku: 70125.16187714
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 149807.24529515
parent_equity_end_oku: 168433.10911565
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25934370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.9999036
cash_dividend_payable_begin_oku: 3591.24750746
cash_dividend_payable_end_oku: 3627.2299303
double_count_if_LTI_were_subtracted_again_cash_end_oku: 70113.84745267
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）: 168433.10911565
非支配持分（億）: 514.09599865
現金（億）: 70125.16187713
securities_oku: 3950.85
debt_oku: 10235.13
dividend_payable_oku: 3627.2299303
ppe_oku: 110942.43986166
other_liabilities_oku: 16695.70534528
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 14486.8186511
total_equity_oku: 168947.2051143
total_debt_and_dividend_payable_oku: 13862.3599303
total_liabilities_oku: 30558.06527558
total_assets_oku: 199505.27038988
net_cash_excluding_declared_dividends_oku: 63840.88187713
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 14486.8186511
assets_minus_liabilities_and_equity_check_oku: -0

end

内容を開く

親会社持分（億）: 187328.55281795
非支配持分（億）: 528.24711954
現金（億）: 79348.25793546
securities_oku: 3950.85
debt_oku: 10315.13
dividend_payable_oku: 3663.57287667
ppe_oku: 120973.17978057
other_liabilities_oku: 16722.66889731
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 14285.88399543
total_equity_oku: 187856.79993749
total_debt_and_dividend_payable_oku: 13978.70287667
total_liabilities_oku: 30701.37177398
total_assets_oku: 218558.17171146
net_cash_excluding_declared_dividends_oku: 72983.97793546
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 14285.88399543
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7308.85306875

dividend_ex_date_liability_adjustments_oku

0.07048809

cash_dividends_paid_company_oku

7272.58061047

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.26273872

sbc_non_cash_cashflow_addback_oku

11.76365161

sbc_cash_settled_no_cashflow_addback_oku

4.85741405

LTI_market_purchase_non_issuer_repurchase_oku

11.65779372

old_holder_equity_percent_end

99.988433

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2032-01-07
year: 5.1690622861054
金額: 1811.63303109
currency: TWD
金額の単位: 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: 1811.80768086
amount_is_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: 1819.04044606
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: 1815.24906508
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: 1815.24906508
currency: TWD
金額の単位: 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: 1815.42406346
amount_is_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: 1826.27321125
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: 1818.86509908
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: 80

内容を開く

想定日: 2032-07-09
year: 5.6728268309377
金額: 1818.86509908
currency: TWD
金額の単位: 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: 1819.04044606
amount_is_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: 1829.92575767
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: 1826.09716707
payable_balance_adjustment_oku: 0.03520884
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: 1826.09716707
currency: TWD
金額の単位: 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: 1826.30842009
amount_is_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: 0.26273872
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: 1833.61365377
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: 1829.7493614
payable_balance_adjustment_oku: 0.03527926
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

64765.52067595

営業利益（億）

31950.99020013

cost_of_revenue_oku

27633.28882174

r_and_d_sga_other_op_expenditure_oku

5181.24165408

parent_profit_after_sbc_oku

26192.60360752

nci_profit_oku

14.41385961

consolidated_net_income_oku

26207.01746713

tax_expense_oku

6757.78437832

depreciation_amortization_oku

11729.75541131

capex_oku

21408.60266788

working_capital_investment_oku

123.99445465

equity_sbc_expense_and_equity_credit_oku

11.76365161

cash_settled_sbc_expense_oku

4.85741405

lti_secondary_market_trust_purchase_oku

11.65779372

interest_income_net_oku

981.42888497

associates_and_other_nonop_oku

32.38276034

fcfo_derived_before_dividend_oku

37824.5420754

free_cash_flow_before_distributions_oku

16415.93940752

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: bear
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: 64765.52067595
operating_profit_after_all_SBC_and_LTI_oku: 31950.99020013
total_operating_cost_incl_all_compensation_oku: 32814.53047582
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 11.65779372
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 32802.8726821
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.85741405
noncash_equity_RSA_SBC_expense_oku: 11.76365161
operating_cost_ex_LTI_and_both_SBC_types_oku: 32786.25161644
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26192.60360752
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26207.01746713
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 37836.19986912
forecast_operating_CFO_LTI_settlement_deduction_oku: -11.65779372
forecast_operating_CFO_after_LTI_cash_payment_oku: 37824.5420754
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: 11.76365161
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: 21408.60266788
dividend_cash_paid_company_oku: 7272.58061047
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.26273872
cash_begin_oku: 70125.16187713
cash_end_oku: 79348.25793546
cash_independent_formula_end_oku: 79348.25793546
cash_bridge_residual_oku: -0
parent_equity_begin_oku: 168433.10911565
parent_equity_end_oku: 187328.55281795
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: 3627.2299303
cash_dividend_payable_end_oku: 3663.57287667
double_count_if_LTI_were_subtracted_again_cash_end_oku: 79336.60014174
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

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）: 187328.55281795
非支配持分（億）: 528.24711954
現金（億）: 79348.25793546
securities_oku: 3950.85
debt_oku: 10315.13
dividend_payable_oku: 3663.57287667
ppe_oku: 120973.17978057
other_liabilities_oku: 16722.66889731
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 14285.88399543
total_equity_oku: 187856.79993749
total_debt_and_dividend_payable_oku: 13978.70287667
total_liabilities_oku: 30701.37177398
total_assets_oku: 218558.17171146
net_cash_excluding_declared_dividends_oku: 72983.97793546
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 14285.88399543
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

end

内容を開く

親会社持分（億）: 206401.47088327
非支配持分（億）: 543.32284351
現金（億）: 89573.18657607
securities_oku: 3950.85
debt_oku: 10395.13
dividend_payable_oku: 3700.27995877
ppe_oku: 130205.85153288
other_liabilities_oku: 16754.84139936
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 14065.15697597
total_equity_oku: 206944.79372677
total_debt_and_dividend_payable_oku: 14095.40995877
total_liabilities_oku: 30850.25135814
total_assets_oku: 237795.04508491
net_cash_excluding_declared_dividends_oku: 83128.90657607
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 14065.15697597
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7382.08391567

dividend_ex_date_liability_adjustments_oku

0.07119296

cash_dividends_paid_company_oku

7345.44802652

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.27017783

sbc_non_cash_cashflow_addback_oku

11.96769501

sbc_cash_settled_no_cashflow_addback_oku

4.9876378

LTI_market_purchase_non_issuer_repurchase_oku

11.97033072

old_holder_equity_percent_end

99.986505

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2033-01-07
year: 6.1711156741958
金額: 1829.7493614
currency: TWD
金額の単位: 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: 1829.96103693
amount_is_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: 1837.26627061
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: 1833.40155574
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: 1833.40155574
currency: TWD
金額の単位: 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: 1833.61365377
amount_is_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: 1844.57150429
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: 1837.05375007
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: 80

内容を開く

想定日: 2033-07-11
year: 6.6776180698152
金額: 1837.05375007
currency: TWD
金額の単位: 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: 1837.26627061
amount_is_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: 1848.2606473
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: 1844.35813874
payable_balance_adjustment_oku: 0.03556092
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: 1844.35813874
currency: TWD
金額の単位: 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: 1844.60706521
amount_is_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: 0.27017783
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: 1851.98549347
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: 1848.04685501
payable_balance_adjustment_oku: 0.03563204
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

66501.83735158

営業利益（億）

32253.39111552

cost_of_revenue_oku

28928.29924794

r_and_d_sga_other_op_expenditure_oku

5320.14698813

parent_profit_after_sbc_oku

26443.10547894

nci_profit_oku

15.3459018

consolidated_net_income_oku

26458.45138074

tax_expense_oku

6822.61953843

depreciation_amortization_oku

12192.00351446

capex_oku

21058.91516133

working_capital_investment_oku

112.86058392

equity_sbc_expense_and_equity_credit_oku

11.96769501

cash_settled_sbc_expense_oku

4.9876378

lti_secondary_market_trust_purchase_oku

11.97033072

interest_income_net_oku

994.42888497

associates_and_other_nonop_oku

33.25091868

fcfo_derived_before_dividend_oku

38549.56200629

free_cash_flow_before_distributions_oku

17490.64684496

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

1.0E-8

dividend_liability_bridge_residual_oku

-1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: bear
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: 66501.83735158
operating_profit_after_all_SBC_and_LTI_oku: 32253.39111552
total_operating_cost_incl_all_compensation_oku: 34248.44623607
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 11.97033072
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 34236.47590535
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.9876378
noncash_equity_RSA_SBC_expense_oku: 11.96769501
operating_cost_ex_LTI_and_both_SBC_types_oku: 34219.52057254
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26443.10547894
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26458.45138074
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 38561.53233701
forecast_operating_CFO_LTI_settlement_deduction_oku: -11.97033072
forecast_operating_CFO_after_LTI_cash_payment_oku: 38549.56200629
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: 11.96769501
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: 21058.91516133
dividend_cash_paid_company_oku: 7345.44802652
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.27017783
cash_begin_oku: 79348.25793546
cash_end_oku: 89573.18657607
cash_independent_formula_end_oku: 89573.18657607
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 187328.55281795
parent_equity_end_oku: 206401.47088327
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25935370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99986505
cash_dividend_payable_begin_oku: 3663.57287667
cash_dividend_payable_end_oku: 3700.27995877
double_count_if_LTI_were_subtracted_again_cash_end_oku: 89561.21624535
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

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）: 206401.47088327
非支配持分（億）: 543.32284351
現金（億）: 89573.18657607
securities_oku: 3950.85
debt_oku: 10395.13
dividend_payable_oku: 3700.27995877
ppe_oku: 130205.85153288
other_liabilities_oku: 16754.84139936
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 14065.15697597
total_equity_oku: 206944.79372677
total_debt_and_dividend_payable_oku: 14095.40995877
total_liabilities_oku: 30850.25135814
total_assets_oku: 237795.04508491
net_cash_excluding_declared_dividends_oku: 83128.90657607
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 14065.15697597
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 225646.57428811
非支配持分（億）: 559.33501175
現金（億）: 100830.62125527
securities_oku: 3950.85
debt_oku: 10475.13
dividend_payable_oku: 3737.35482509
ppe_oku: 138590.71367941
other_liabilities_oku: 16792.36883453
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 13838.5780248
total_equity_oku: 226205.90929986
total_debt_and_dividend_payable_oku: 14212.48482509
total_liabilities_oku: 31004.85365962
total_assets_oku: 257210.76295949
net_cash_excluding_declared_dividends_oku: 94306.34125527
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 13838.57802481
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7456.04849421

dividend_ex_date_liability_adjustments_oku

0.07190491

cash_dividends_paid_company_oku

7419.04553281

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.27808826

sbc_non_cash_cashflow_addback_oku

12.17552233

sbc_cash_settled_no_cashflow_addback_oku

5.12151113

LTI_market_purchase_non_issuer_repurchase_oku

12.29162671

old_holder_equity_percent_end

99.984578

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2034-01-09
year: 7.1759069130732
金額: 1848.04685501
currency: TWD
金額の単位: 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: 1848.29627934
amount_is_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: 1855.6747076
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: 1851.73557129
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: 1851.73557129
currency: TWD
金額の単位: 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: 1851.98549347
amount_is_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: 1863.05313586
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: 1855.42428757
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: 80

内容を開く

想定日: 2034-07-10
year: 7.6741957563313
金額: 1855.42428757
currency: TWD
金額の単位: 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: 1855.6747076
amount_is_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: 1866.77924214
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: 1862.80172012
payable_balance_adjustment_oku: 0.03591654
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: 1862.80172012
currency: TWD
金額の単位: 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: 1863.0890524
amount_is_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: 0.27808826
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: 1870.54140861
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: 1866.52732357
payable_balance_adjustment_oku: 0.03598836
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

68286.81505637

営業利益（億）

32550.0485102

cost_of_revenue_oku

30273.82134166

r_and_d_sga_other_op_expenditure_oku

5462.94520451

parent_profit_after_sbc_oku

26689.04828164

nci_profit_oku

16.29025651

consolidated_net_income_oku

26705.33853815

tax_expense_oku

6886.28226455

depreciation_amortization_oku

12670.9979049

capex_oku

20675.73011429

working_capital_investment_oku

116.02355081

equity_sbc_expense_and_equity_credit_oku

12.17552233

cash_settled_sbc_expense_oku

5.12151113

lti_secondary_market_trust_purchase_oku

12.29162671

interest_income_net_oku

1007.42888497

associates_and_other_nonop_oku

34.14340753

fcfo_derived_before_dividend_oku

39272.48841457

free_cash_flow_before_distributions_oku

18596.75830028

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

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: bear
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: 68286.81505637
operating_profit_after_all_SBC_and_LTI_oku: 32550.0485102
total_operating_cost_incl_all_compensation_oku: 35736.76654617
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 12.29162671
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 35724.47491946
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 5.12151113
noncash_equity_RSA_SBC_expense_oku: 12.17552233
operating_cost_ex_LTI_and_both_SBC_types_oku: 35707.177886
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26689.04828164
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26705.33853815
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 39284.78004128
forecast_operating_CFO_LTI_settlement_deduction_oku: -12.29162671
forecast_operating_CFO_after_LTI_cash_payment_oku: 39272.48841457
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: 12.17552233
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: 20675.73011429
dividend_cash_paid_company_oku: 7419.04553281
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.27808826
cash_begin_oku: 89573.18657607
cash_end_oku: 100830.62125527
cash_independent_formula_end_oku: 100830.62125528
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 206401.47088327
parent_equity_end_oku: 225646.57428811
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25935870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25936370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99984578
cash_dividend_payable_begin_oku: 3700.27995877
cash_dividend_payable_end_oku: 3737.35482509
double_count_if_LTI_were_subtracted_again_cash_end_oku: 100818.32962856
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

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）: 225646.57428811
非支配持分（億）: 559.33501175
現金（億）: 100830.62125527
securities_oku: 3950.85
debt_oku: 10475.13
dividend_payable_oku: 3737.35482509
ppe_oku: 138590.71367941
other_liabilities_oku: 16792.36883453
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 13838.5780248
total_equity_oku: 226205.90929986
total_debt_and_dividend_payable_oku: 14212.48482509
total_liabilities_oku: 31004.85365962
total_assets_oku: 257210.76295949
net_cash_excluding_declared_dividends_oku: 94306.34125527
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 13838.57802481
assets_minus_liabilities_and_equity_check_oku: 1.0E-8

end

内容を開く

親会社持分（億）: 245080.35732151
非支配持分（億）: 576.30899942
現金（億）: 113179.53568843
securities_oku: 3950.85
debt_oku: 10555.13
dividend_payable_oku: 3774.80116055
ppe_oku: 146082.20209298
other_liabilities_oku: 16835.58041407
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 13609.59011414
total_equity_oku: 245656.66632093
total_debt_and_dividend_payable_oku: 14329.93116055
total_liabilities_oku: 31165.51157462
total_assets_oku: 276822.17789555
net_cash_excluding_declared_dividends_oku: 106575.25568843
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 13609.59011414
assets_minus_liabilities_and_equity_check_oku: -0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

7530.75415594

dividend_ex_date_liability_adjustments_oku

0.07262396

cash_dividends_paid_company_oku

7493.38044444

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.28647711

sbc_non_cash_cashflow_addback_oku

12.39405686

sbc_cash_settled_no_cashflow_addback_oku

5.26361474

LTI_market_purchase_non_issuer_repurchase_oku

12.63267537

old_holder_equity_percent_end

99.98265

expected_ordinary_tax_rate

0.205

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2035-01-08
year: 8.1724845995893
金額: 1866.52732357
currency: TWD
金額の単位: 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: 1866.8152305
amount_is_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: 1874.26758671
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: 1870.25292701
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: 1870.25292701
currency: TWD
金額の単位: 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: 1870.54140861
amount_is_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: 1881.71994292
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: 1873.97853045
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: 80

内容を開く

想定日: 2035-07-09
year: 8.6707734428474
金額: 1873.97853045
currency: TWD
金額の単位: 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: 1874.26758671
amount_is_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: 1885.48338281
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: 1881.42973733
payable_balance_adjustment_oku: 0.0362757
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: 1881.42973733
currency: TWD
金額の単位: 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: 1881.75621862
amount_is_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: 0.28647711
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: 1889.2832435
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: 1885.1925968
payable_balance_adjustment_oku: 0.03634825
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

70181.52984503

営業利益（億）

32868.34981076

cost_of_revenue_oku

31698.65764667

r_and_d_sga_other_op_expenditure_oku

5614.5223876

parent_profit_after_sbc_oku

26952.21575644

nci_profit_oku

17.26046478

consolidated_net_income_oku

26969.47622122

tax_expense_oku

6954.39323943

depreciation_amortization_oku

13178.53171534

capex_oku

20274.66417745

working_capital_investment_oku

123.15646126

equity_sbc_expense_and_equity_credit_oku

12.39405686

cash_settled_sbc_expense_oku

5.26361474

lti_secondary_market_trust_purchase_oku

12.63267537

interest_income_net_oku

1020.42888497

associates_and_other_nonop_oku

35.09076492

fcfo_derived_before_dividend_oku

40037.24553216

free_cash_flow_before_distributions_oku

19762.58135471

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: bear
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: 70181.52984503
operating_profit_after_all_SBC_and_LTI_oku: 32868.34981076
total_operating_cost_incl_all_compensation_oku: 37313.18003427
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 12.63267537
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 37300.5473589
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 5.26361474
noncash_equity_RSA_SBC_expense_oku: 12.39405686
operating_cost_ex_LTI_and_both_SBC_types_oku: 37282.8896873
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26952.21575644
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26969.47622122
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 40049.87820753
forecast_operating_CFO_LTI_settlement_deduction_oku: -12.63267537
forecast_operating_CFO_after_LTI_cash_payment_oku: 40037.24553216
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: 12.39405686
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: 20274.66417745
dividend_cash_paid_company_oku: 7493.38044444
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.28647711
cash_begin_oku: 100830.62125527
cash_end_oku: 113179.53568843
cash_independent_formula_end_oku: 113179.53568843
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 225646.57428811
parent_equity_end_oku: 245080.35732151
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
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: 3737.35482509
cash_dividend_payable_end_oku: 3774.80116055
double_count_if_LTI_were_subtracted_again_cash_end_oku: 113166.90301306
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）: 245080.35732151
非支配持分（億）: 576.30899942
現金（億）: 113179.53568843
securities_oku: 3950.85
debt_oku: 10555.13
dividend_payable_oku: 3774.80116055
ppe_oku: 146082.20209298
other_liabilities_oku: 16835.58041407
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 13609.59011414
total_equity_oku: 245656.66632093
total_debt_and_dividend_payable_oku: 14329.93116055
total_liabilities_oku: 31165.51157462
total_assets_oku: 276822.17789555
net_cash_excluding_declared_dividends_oku: 106575.25568843
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 13609.59011414
assets_minus_liabilities_and_equity_check_oku: -0

end

内容を開く

親会社持分（億）: 262514.01427447
非支配持分（億）: 591.51507725
現金（億）: 123520.65590619
securities_oku: 3950.85
debt_oku: 10635.13
dividend_payable_oku: 1904.37311436
ppe_oku: 151641.26428833
other_liabilities_oku: 16877.26503292
発行済株式数: 25937370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.74
other_assets_oku: 13409.52730448
total_equity_oku: 263105.52935173
total_debt_and_dividend_payable_oku: 12539.50311436
total_liabilities_oku: 29416.76814728
total_assets_oku: 292522.29749901
net_cash_excluding_declared_dividends_oku: 116836.37590619
old_holder_equity_fraction: 0.99980723
noncash_net_assets_reconciliation_oku: 13409.52730449
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

5697.99546511

dividend_ex_date_liability_adjustments_oku

0.03663846

cash_dividends_paid_company_oku

7568.46014976

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

0.29535693

sbc_non_cash_cashflow_addback_oku

10.72068808

sbc_cash_settled_no_cashflow_addback_oku

4.59679895

LTI_market_purchase_non_issuer_repurchase_oku

11.03231748

old_holder_equity_percent_end

99.980723

expected_ordinary_tax_rate

0.205

source_status

forecast_partial

event_count

events

内容を開く

想定日: 2036-01-07
year: 9.1690622861054
金額: 1885.1925968
currency: TWD
金額の単位: 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: 1885.51973106
amount_is_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: 1893.04675593
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: 1888.95545628
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: 1888.95545628
currency: TWD
金額の単位: 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: 1889.2832435
amount_is_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: 1900.57378081
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: 1892.71831575
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: 80

内容を開く

想定日: 2036-07-09
year: 9.6728268309377
金額: 1892.71831575
currency: TWD
金額の単位: 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: 1893.04675593
amount_is_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: 1904.37492837
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: 1900.2440347
payable_balance_adjustment_oku: 0.03663846
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: 1900.2440347
currency: TWD
金額の単位: 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: 1900.61041927
amount_is_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: 0.29535693
注記: not attributable to TSMC ordinary holders

売上高

61290.65264994

営業利益（億）

28193.70021897

cost_of_revenue_oku

28193.70021897

r_and_d_sga_other_op_expenditure_oku

4903.252212

parent_profit_after_sbc_oku

23120.96836846

nci_profit_oku

15.50143477

consolidated_net_income_oku

23136.46980323

tax_expense_oku

5966.00793668

depreciation_amortization_oku

11645.22400349

capex_oku

16854.92947873

working_capital_investment_oku

107.6092916

equity_sbc_expense_and_equity_credit_oku

10.72068808

cash_settled_sbc_expense_oku

4.59679895

lti_secondary_market_trust_purchase_oku

11.03231748

interest_income_net_oku

878.13219461

associates_and_other_nonop_oku

30.64532632

fcfo_derived_before_dividend_oku

34684.8052032

free_cash_flow_before_distributions_oku

17829.87572447

reported_parent_equity_clean_surplus_residual_oku

-0

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: bear
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: 61290.65264994
operating_profit_after_all_SBC_and_LTI_oku: 28193.70021897
total_operating_cost_incl_all_compensation_oku: 33096.95243097
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 11.03231748
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 33085.92011349
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.59679895
noncash_equity_RSA_SBC_expense_oku: 10.72068808
operating_cost_ex_LTI_and_both_SBC_types_oku: 33070.60262646
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 23120.96836846
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 23136.46980323
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 34695.83752068
forecast_operating_CFO_LTI_settlement_deduction_oku: -11.03231748
forecast_operating_CFO_after_LTI_cash_payment_oku: 34684.8052032
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: 10.72068808
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: 16854.92947873
dividend_cash_paid_company_oku: 7568.46014976
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.29535693
cash_begin_oku: 113179.53568843
cash_end_oku: 123520.65590619
cash_independent_formula_end_oku: 123520.65590621
cash_bridge_residual_oku: 2.0E-8
parent_equity_begin_oku: 245080.35732151
parent_equity_end_oku: 262514.01427447
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: 3774.80116055
cash_dividend_payable_end_oku: 1904.37311436
double_count_if_LTI_were_subtracted_again_cash_end_oku: 123509.62358871
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

72129.835594463

company_2036_exit_annualized_operating_profit_oku

33179.724373453

company_2037_normalized_sales_oku

73211.78312838

company_2037_normalized_operating_profit_oku

33677.420239055

company_2037_normalized_nopat_after_sbc_oku

26773.549090049

company_2037_maintaining_DA_oku

13910.238794392

company_2037_growth_reinvestment_oku

2008.0161817537

company_2037_working_capital_growth_oku

70.326589704602

company_2037_capex_implied_oku

15847.928386441

terminal_sustainable_roic

0.2

terminal_growth_g

0.015

equity_cost_k

0.115

terminal_wacc

0.113

company_2037_sbc_equity_expensed_in_NOPAT_oku

12.805879145864

sbc_equity_noncash_readded_to_unlevered_fcff_oku

12.805879145864

company_2037_normalized_fcff_including_sbc_noncash_addback_oku

24778.338787441

company_enterprise_value_excluding_non_operating_cash_oku

252840.19170858

operating_cash_reserve_required_oku

7212.9835594463

company_cash_oku

123520.65590619

company_excess_cash_oku

116307.67234674

company_marketable_securities_oku

3950.85

company_financing_debt_oku

10635.13

nci_fair_value_proxy_oku

591.51507725

equity_before_post_horizon_employee_share_neutralization_oku

361872.06897807

future_new_RSAs_annual_shares_assumed

500000

future_new_RSAs_paid_subscription_proceeds_oku

terminal_intrinsic_value_per_share_twd

1394.9075106984

assumed_2037_annual_new_free_RSAs_maintenance_buyback_shares

500000

assumed_2037_buyback_cost_at_intrinsic_value_oku

6.974537553492

pv_of_post_horizon_perpetual_share_neutralization_buybacks_oku

69.74537553492

company_terminal_cum_dividend_equity_market_value_oku

361802.32360254

company_declared_but_unpaid_dividend_payable_oku

1904.37311436

company_terminal_ex_dividend_equity_value_if_right_separated_oku

359897.91196244

old_holder_proportion

0.99980722795022

old_holder_terminal_ex_dividend_equity_value_oku

359828.53370424

old_holder_terminal_cum_dividend_value_oku

361732.578227

terminal_dividend_bridge_reconciliation_oku

-0.0007416153

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

1904.4116401043

company_forecast_after_exit_dividend_adjustment_to_book_liability_oku

0.0385257443

company_equity_ex_dividend_after_stripping_future_attached_right_oku

359897.91196244

company_cum_dividend_share_price_attached_right_face_component_oku

1904.4116401043

company_cum_dividend_sale_value_oku

361802.32360254

old_holder_terminal_cum_div_attached_right_buyer_component_oku

1904.0445227688

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

361732.578227

old_holder_terminal_receivable_held_separately_from_sale_oku

old_holder_terminal_total_sale_plus_separate_receivables_oku

361732.578227

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

-0.0007416153

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: 73211.78312838
lti_2037_cash_bonus_compensation_in_normalized_operating_cost_oku: 13.17812096
cash_settled_SBC_2037_normalized_forecast_in_cost_and_in_CFO_oku: 5.49088373
noncash_equity_RSA_SBC_2037_oku: 12.805879145864
company_2037_operating_profit_after_LTI_cash_and_non_cash_SBC_oku: 33677.420239055
company_2037_NOPAT_after_LTI_cash_and_non_cash_SBC_oku: 26773.549090049
company_2037_sustainable_reinvestment_oku: 2008.0161817537
company_2037_FCFF_recalculated_oku: 24778.33878744
equity_RSA_SBC_non_cash_addback_to_FCFF_oku: 12.805879145864
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: 252840.19170858
EV_recalc_residual_oku: 0
operating_cash_reserve_oku: 7212.9835594463
excess_cash_oku: 116307.67234674
marketable_securities_oku: 3950.85
finance_debt_oku: 10635.13
NCI_proxy_oku: 591.51507725
equity_EV_bridge_before_RSA_neutralization_oku: 361872.06897807
RSA_new_issuer_shares_per_year_2037onward_assumed: 500000
RSA_company_share_neutralization_repurchases_annualized_first_year_oku: 6.974537553492
RSA_company_share_neutralization_present_value_oku: 69.74537553
company_cum_div_terminal_equity_after_RSUs_oku: 361802.32360254
company_declared_dividend_payable_liability_oku: 1904.37311436
company_ex_dividend_equity_if_claim_separated_oku: 359897.91196244
company_ex_dividend_equity_if_only_booked_liability_removed_oku: 359897.95048818
company_dividend_expected_actual_claim_at_future_ex_date_oku: 1904.4116401
company_dividend_liability_expected_trueup_after_post_board_RSA_issuance_oku: 0.03852574
company_buyer_attached_dividend_claim_value_oku: 1904.4116401
company_cum_div_sale_price_from_ex_plus_attached_claim_oku: 361802.32360254
old_cohort_fraction: 0.99980722795022
old_holder_2036_cum_div_exit_share_value_oku: 361732.578227
old_holder_attached_dividend_value_in_cum_sale_price_oku: 1904.04452277
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: 6.7
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: 1737.5022967
old_holder_gross_dividend_oku: 1737.4687967
declared_company_liability_oku: 1737.4687967
company_dividend_entitled_oku: 1737.5022967
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: 1737.4687967
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q2
basis: forecast_not_approved
dps_twd: 6.7134
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: 1740.97730129
old_holder_gross_dividend_oku: 1740.94373429
declared_company_liability_oku: 1740.94373429
company_dividend_entitled_oku: 1740.97730129
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: 1740.9437342934
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q3
basis: forecast_not_approved
dps_twd: 6.7268
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: 1744.45230589
old_holder_gross_dividend_oku: 1744.41867189
declared_company_liability_oku: 1744.45230589
company_dividend_entitled_oku: 1744.45230589
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: 1744.4186718868
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q4
basis: forecast_not_approved
dps_twd: 6.7402
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: 1747.92731048
old_holder_gross_dividend_oku: 1747.89360948
declared_company_liability_oku: 1747.92731048
company_dividend_entitled_oku: 1747.92731048
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: 1747.8936094802
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q1
basis: forecast_not_approved
dps_twd: 6.767
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: 1754.91115467
old_holder_gross_dividend_oku: 1754.84348467
declared_company_liability_oku: 1754.87731967
company_dividend_entitled_oku: 1754.91115467
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: 1754.843484667
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q2
basis: forecast_not_approved
dps_twd: 6.780534
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: 1758.42097698
old_holder_gross_dividend_oku: 1758.35317164
declared_company_liability_oku: 1758.38707431
company_dividend_entitled_oku: 1758.42097698
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: 1758.3531716363
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q3
basis: forecast_not_approved
dps_twd: 6.794068
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: 1761.93079929
old_holder_gross_dividend_oku: 1761.86285861
declared_company_liability_oku: 1761.93079929
company_dividend_entitled_oku: 1761.93079929
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: 1761.8628586057
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q4
basis: forecast_not_approved
dps_twd: 6.807602
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: 1765.4406216
old_holder_gross_dividend_oku: 1765.37254558
declared_company_liability_oku: 1765.4406216
company_dividend_entitled_oku: 1765.4406216
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: 1765.372545575
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q1
basis: forecast_not_approved
dps_twd: 6.83467
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: 1772.49443956
old_holder_gross_dividend_oku: 1772.39191951
declared_company_liability_oku: 1772.46026621
company_dividend_entitled_oku: 1772.49443956
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: 1772.3919195137
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q2
basis: forecast_not_approved
dps_twd: 6.84833934
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: 1776.03942844
old_holder_gross_dividend_oku: 1775.93670335
declared_company_liability_oku: 1776.00518675
company_dividend_entitled_oku: 1776.03942844
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: 1775.9367033527
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q3
basis: forecast_not_approved
dps_twd: 6.86200868
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: 1779.58441732
old_holder_gross_dividend_oku: 1779.48148719
declared_company_liability_oku: 1779.58441732
company_dividend_entitled_oku: 1779.58441732
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: 1779.4814871917
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q4
basis: forecast_not_approved
dps_twd: 6.87567802
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: 1783.1294062
old_holder_gross_dividend_oku: 1783.02627103
declared_company_liability_oku: 1783.1294062
company_dividend_entitled_oku: 1783.1294062
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: 1783.0262710308
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q1
basis: forecast_not_approved
dps_twd: 6.9030167
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: 1790.25389904
old_holder_gross_dividend_oku: 1790.11583871
declared_company_liability_oku: 1790.21938396
company_dividend_entitled_oku: 1790.25389904
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: 1790.1158387088
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q2
basis: forecast_not_approved
dps_twd: 6.9168227334
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: 1793.83440684
old_holder_gross_dividend_oku: 1793.69607039
declared_company_liability_oku: 1793.79982273
company_dividend_entitled_oku: 1793.83440684
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: 1793.6960703862
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q3
basis: forecast_not_approved
dps_twd: 6.9306287668
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: 1797.41491464
old_holder_gross_dividend_oku: 1797.27630206
declared_company_liability_oku: 1797.41491464
company_dividend_entitled_oku: 1797.41491464
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: 1797.2763020636
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q4
basis: forecast_not_approved
dps_twd: 6.9444348002
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: 1800.99542244
old_holder_gross_dividend_oku: 1800.85653374
declared_company_liability_oku: 1800.99542244
company_dividend_entitled_oku: 1800.99542244
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: 1800.8565337411
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q1
basis: forecast_not_approved
dps_twd: 6.972046867
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: 1808.19129827
old_holder_gross_dividend_oku: 1808.0169971
declared_company_liability_oku: 1808.15643803
company_dividend_entitled_oku: 1808.19129827
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: 1808.0169970959
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q2
basis: forecast_not_approved
dps_twd: 6.985990960734
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: 1811.80768086
old_holder_gross_dividend_oku: 1811.63303109
declared_company_liability_oku: 1811.77275091
company_dividend_entitled_oku: 1811.80768086
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: 1811.6330310901
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q3
basis: forecast_not_approved
dps_twd: 6.999935054468
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: 1815.42406346
old_holder_gross_dividend_oku: 1815.24906508
declared_company_liability_oku: 1815.42406346
company_dividend_entitled_oku: 1815.42406346
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: 1815.2490650843
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q4
basis: forecast_not_approved
dps_twd: 7.013879148202
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: 1819.04044606
old_holder_gross_dividend_oku: 1818.86509908
declared_company_liability_oku: 1819.04044606
company_dividend_entitled_oku: 1819.04044606
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: 1818.8650990785
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q1
basis: forecast_not_approved
dps_twd: 7.04176733567
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: 1826.30842009
old_holder_gross_dividend_oku: 1826.09716707
declared_company_liability_oku: 1826.27321125
company_dividend_entitled_oku: 1826.30842009
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: 1826.0971670669
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q2
basis: forecast_not_approved
dps_twd: 7.0558508703413
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: 1829.96103693
old_holder_gross_dividend_oku: 1829.7493614
declared_company_liability_oku: 1829.92575767
company_dividend_entitled_oku: 1829.96103693
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: 1829.749361401
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q3
basis: forecast_not_approved
dps_twd: 7.0699344050127
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: 1833.61365377
old_holder_gross_dividend_oku: 1833.40155574
declared_company_liability_oku: 1833.61365377
company_dividend_entitled_oku: 1833.61365377
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: 1833.4015557351
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q4
basis: forecast_not_approved
dps_twd: 7.084017939684
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: 1837.26627061
old_holder_gross_dividend_oku: 1837.05375007
declared_company_liability_oku: 1837.26627061
company_dividend_entitled_oku: 1837.26627061
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: 1837.0537500693
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q1
basis: forecast_not_approved
dps_twd: 7.1121850090267
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: 1844.60706521
old_holder_gross_dividend_oku: 1844.35813874
declared_company_liability_oku: 1844.57150429
company_dividend_entitled_oku: 1844.60706521
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: 1844.3581387375
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q2
basis: forecast_not_approved
dps_twd: 7.1264093790448
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: 1848.29627934
old_holder_gross_dividend_oku: 1848.04685501
declared_company_liability_oku: 1848.2606473
company_dividend_entitled_oku: 1848.29627934
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: 1848.046855015
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q3
basis: forecast_not_approved
dps_twd: 7.1406337490628
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: 1851.98549347
old_holder_gross_dividend_oku: 1851.73557129
declared_company_liability_oku: 1851.98549347
company_dividend_entitled_oku: 1851.98549347
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: 1851.7355712925
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q4
basis: forecast_not_approved
dps_twd: 7.1548581190809
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: 1855.6747076
old_holder_gross_dividend_oku: 1855.42428757
declared_company_liability_oku: 1855.6747076
company_dividend_entitled_oku: 1855.6747076
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: 1855.4242875699
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q1
basis: forecast_not_approved
dps_twd: 7.183306859117
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: 1863.0890524
old_holder_gross_dividend_oku: 1862.80172012
declared_company_liability_oku: 1863.05313586
company_dividend_entitled_oku: 1863.0890524
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: 1862.8017201249
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q2
basis: forecast_not_approved
dps_twd: 7.1976734728352
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: 1866.8152305
old_holder_gross_dividend_oku: 1866.52732357
declared_company_liability_oku: 1866.77924214
company_dividend_entitled_oku: 1866.8152305
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: 1866.5273235651
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q3
basis: forecast_not_approved
dps_twd: 7.2120400865534
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: 1870.54140861
old_holder_gross_dividend_oku: 1870.25292701
declared_company_liability_oku: 1870.54140861
company_dividend_entitled_oku: 1870.54140861
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: 1870.2529270054
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q4
basis: forecast_not_approved
dps_twd: 7.2264067002717
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: 1874.26758671
old_holder_gross_dividend_oku: 1873.97853045
declared_company_liability_oku: 1874.26758671
company_dividend_entitled_oku: 1874.26758671
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: 1873.9785304456
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q1
basis: forecast_not_approved
dps_twd: 7.2551399277081
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: 1881.75621862
old_holder_gross_dividend_oku: 1881.42973733
declared_company_liability_oku: 1881.71994292
company_dividend_entitled_oku: 1881.75621862
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: 1881.4297373261
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q2
basis: forecast_not_approved
dps_twd: 7.2696502075636
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: 1885.51973106
old_holder_gross_dividend_oku: 1885.1925968
declared_company_liability_oku: 1885.48338281
company_dividend_entitled_oku: 1885.51973106
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: 1885.1925968008
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q3
basis: forecast_not_approved
dps_twd: 7.284160487419
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: 1889.2832435
old_holder_gross_dividend_oku: 1888.95545628
declared_company_liability_oku: 1889.2832435
company_dividend_entitled_oku: 1889.2832435
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: 1888.9554562755
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q4
basis: forecast_not_approved
dps_twd: 7.2986707672744
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: 1893.04675593
old_holder_gross_dividend_oku: 1892.71831575
declared_company_liability_oku: 1893.04675593
company_dividend_entitled_oku: 1893.04675593
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: 1892.7183157501
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2036Q1
basis: forecast_not_approved
dps_twd: 7.3276913269852
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: 1900.61041927
old_holder_gross_dividend_oku: 1900.2440347
declared_company_liability_oku: 1900.57378081
company_dividend_entitled_oku: 1900.61041927
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: 1900.2440346994
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2036Q2
basis: forecast_not_approved
dps_twd: 7.3423467096392
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: 1904.37492837
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: 1904.0445227688
expected_if_held_ordinary_gross_dividend_oku: 1904.0445227688
ex_date_is_eligibility_cutoff: はい

annual_2027_2036_full_year_assumptions

内容を開く

year

2027

売上高

57392.4335465

platform_revenue_oku

内容を開く

HPC: 40014.900458
Smartphone: 11303.3448255
IoT: 2208.795732
Automotive: 2208.795732
DCE: 552.198933
Other: 1104.397866

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: 40014.900458
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: -0.019404214549661
asp_and_mix_growth_assumed: -0.015904397797485
revenue_growth_derived: -0.035
売上高: 11303.3448255
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: -0.0055124351813983
asp_and_mix_growth_assumed: -0.0045124393480177
revenue_growth_derived: -0.01
売上高: 2208.795732
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: -0.0055124351813983
asp_and_mix_growth_assumed: -0.0045124393480177
revenue_growth_derived: -0.01
売上高: 2208.795732
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: -0.0055124351813983
asp_and_mix_growth_assumed: -0.0045124393480177
revenue_growth_derived: -0.01
売上高: 552.198933
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: -0.0055124351813983
asp_and_mix_growth_assumed: -0.0045124393480177
revenue_growth_derived: -0.01
売上高: 1104.397866
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

53.50%

gross_margin

0.615

cost_of_revenue_oku

22096.0869154

r_and_d_sga_other_op_expenditure_oku

4591.39468372

operating_expenses_total_incl_cost_of_revenue_oku

26687.48159912

営業利益（億）

30704.95194738

interest_income_net_oku

916.42888497

associates_and_other_nonop_oku

28.69621677

pre_tax_profit_oku

31650.07704912

tax_expense_oku

6488.26579507

tax_rate_assumed

0.205

consolidated_net_income_oku

25161.81125405

nci_profit_oku

10.0647245

parent_profit_after_sbc_oku

25151.74652955

depreciation_amortization_oku

9756.71370291

capex_oku

22956.9734186

working_capital_investment_oku

104.95963052

equity_sbc_expense_and_equity_credit_oku

10.87487216

cash_settled_sbc_expense_oku

4.30443252

lti_secondary_market_trust_purchase_oku

10.33063804

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2174.97443142

cash_from_ops_before_dividends_oku

34824.44019859

gross_capex_pct_sales

0.4

DA_pct_sales

0.17

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

10.33063804

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2028

売上高

59023.55389473

platform_revenue_oku

内容を開く

HPC: 41815.57097861
Smartphone: 11133.794653118
IoT: 2208.795732
Automotive: 2208.795732
DCE: 552.198933
Other: 1104.397866

platform_drivers

内容を開く

HPC

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: 41815.57097861
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: -0.008278047491254
asp_and_mix_growth_assumed: -0.0067780616247745
revenue_growth_derived: -0.015
売上高: 11133.794653118
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0
asp_and_mix_growth_assumed: 0
revenue_growth_derived: 0
売上高: 2208.795732
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0
asp_and_mix_growth_assumed: 0
revenue_growth_derived: 0
売上高: 2208.795732
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0
asp_and_mix_growth_assumed: 0
revenue_growth_derived: 0
売上高: 552.198933
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0
asp_and_mix_growth_assumed: 0
revenue_growth_derived: 0
売上高: 1104.397866
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

52.67%

gross_margin

0.60666667

cost_of_revenue_oku

23215.93119859

r_and_d_sga_other_op_expenditure_oku

4721.88431158

operating_expenses_total_incl_cost_of_revenue_oku

27937.81551017

営業利益（億）

31085.73838456

interest_income_net_oku

929.42888497

associates_and_other_nonop_oku

29.51177695

pre_tax_profit_oku

32044.67904648

tax_expense_oku

6569.15920453

tax_rate_assumed

0.205

consolidated_net_income_oku

25475.51984195

nci_profit_oku

10.95447353

parent_profit_after_sbc_oku

25464.56536842

depreciation_amortization_oku

10165.1676152

capex_oku

22789.64997602

working_capital_investment_oku

106.02282263

equity_sbc_expense_and_equity_credit_oku

11.07478045

cash_settled_sbc_expense_oku

4.42676654

lti_secondary_market_trust_purchase_oku

10.6242397

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2214.95608905

cash_from_ops_before_dividends_oku

35545.73941496

gross_capex_pct_sales

0.38611111

DA_pct_sales

0.17222222

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

10.6242397

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2029

売上高

59950.97813824

platform_revenue_oku

内容を開く

HPC: 42651.882398182
Smartphone: 11133.794653118
IoT: 2241.92766798
Automotive: 2241.92766798
DCE: 560.481916995
Other: 1120.96383399

platform_drivers

内容を開く

HPC

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: 42651.882398182
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0
asp_and_mix_growth_assumed: 0
revenue_growth_derived: 0
売上高: 11133.794653118
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.0082223562815174
asp_and_mix_growth_assumed: 0.0067223699973087
revenue_growth_derived: 0.015
売上高: 2241.92766798
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.0082223562815174
asp_and_mix_growth_assumed: 0.0067223699973087
revenue_growth_derived: 0.015
売上高: 2241.92766798
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.0082223562815174
asp_and_mix_growth_assumed: 0.0067223699973087
revenue_growth_derived: 0.015
売上高: 560.481916995
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.0082223562815174
asp_and_mix_growth_assumed: 0.0067223699973087
revenue_growth_derived: 0.015
売上高: 1120.96383399
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

51.83%

gross_margin

0.59833333

cost_of_revenue_oku

24080.30955219

r_and_d_sga_other_op_expenditure_oku

4796.07825106

operating_expenses_total_incl_cost_of_revenue_oku

28876.38780325

営業利益（億）

31074.59033499

interest_income_net_oku

942.42888497

associates_and_other_nonop_oku

29.97548907

pre_tax_profit_oku

32046.99470903

tax_expense_oku

6569.63391535

tax_rate_assumed

0.205

consolidated_net_income_oku

25477.36079368

nci_profit_oku

11.71958597

parent_profit_after_sbc_oku

25465.64120772

depreciation_amortization_oku

10458.11507523

capex_oku

22315.08630701

working_capital_investment_oku

60.28257583

equity_sbc_expense_and_equity_credit_oku

11.18758175

cash_settled_sbc_expense_oku

4.49632336

lti_secondary_market_trust_purchase_oku

10.79117606

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2237.51634985

cash_from_ops_before_dividends_oku

35886.38087483

gross_capex_pct_sales

0.37222222

DA_pct_sales

0.17444444

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

10.79117606

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2030

売上高

61251.91916647

platform_revenue_oku

内容を開く

HPC: 43718.179458137
Smartphone: 11245.132599649
IoT: 2286.7662213396
Automotive: 2286.7662213396
DCE: 571.6915553349
Other: 1143.3831106698

platform_drivers

内容を開く

HPC

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: 43718.179458137
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.0054876844486578
asp_and_mix_growth_assumed: 0.0044876885327707
revenue_growth_derived: 0.01
売上高: 11245.132599649
source_type: scenario_forecast_not_reported_platform_profit

IoT

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: 2286.7662213396
source_type: scenario_forecast_not_reported_platform_profit

Automotive

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: 2286.7662213396
source_type: scenario_forecast_not_reported_platform_profit

DCE

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: 571.6915553349
source_type: scenario_forecast_not_reported_platform_profit

Other

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: 1143.3831106698
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

51.00%

gross_margin

0.59

cost_of_revenue_oku

25113.28685825

r_and_d_sga_other_op_expenditure_oku

4900.15353332

operating_expenses_total_incl_cost_of_revenue_oku

30013.44039157

営業利益（億）

31238.4787749

interest_income_net_oku

955.42888497

associates_and_other_nonop_oku

30.62595958

pre_tax_profit_oku

32224.53361946

tax_expense_oku

6606.02939199

tax_rate_assumed

0.205

consolidated_net_income_oku

25618.50422747

nci_profit_oku

12.55306707

parent_profit_after_sbc_oku

25605.9511604

depreciation_amortization_oku

10821.17238608

capex_oku

21948.60436798

working_capital_investment_oku

84.56116683

equity_sbc_expense_and_equity_credit_oku

11.3447897

cash_settled_sbc_expense_oku

4.59389394

lti_secondary_market_trust_purchase_oku

11.02534545

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2268.95793948

cash_from_ops_before_dividends_oku

36366.46023641

gross_capex_pct_sales

0.35833333

DA_pct_sales

0.17666667

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

11.02534545

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2031

売上高

62857.91368138

platform_revenue_oku

内容を開く

HPC: 45029.724841881
Smartphone: 11413.809588643
IoT: 2332.5015457664
Automotive: 2332.5015457664
DCE: 583.1253864416
Other: 1166.2507728832

platform_drivers

内容を開く

HPC

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: 45029.724841881
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.0082223562815174
asp_and_mix_growth_assumed: 0.0067223699973087
revenue_growth_derived: 0.015
売上高: 11413.809588643
source_type: scenario_forecast_not_reported_platform_profit

IoT

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: 2332.5015457664
source_type: scenario_forecast_not_reported_platform_profit

Automotive

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: 2332.5015457664
source_type: scenario_forecast_not_reported_platform_profit

DCE

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: 583.1253864416
source_type: scenario_forecast_not_reported_platform_profit

Other

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: 1166.2507728832
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

50.17%

gross_margin

0.58166667

cost_of_revenue_oku

26295.56055671

r_and_d_sga_other_op_expenditure_oku

5028.63309451

operating_expenses_total_incl_cost_of_revenue_oku

31324.19365122

営業利益（億）

31533.72003016

interest_income_net_oku

968.42888497

associates_and_other_nonop_oku

31.42895684

pre_tax_profit_oku

32533.57787197

tax_expense_oku

6669.38346375

tax_rate_assumed

0.205

consolidated_net_income_oku

25864.19440822

nci_profit_oku

13.44938109

parent_profit_after_sbc_oku

25850.74502713

depreciation_amortization_oku

11244.58233634

capex_oku

21651.05915692

working_capital_investment_oku

104.38964347

equity_sbc_expense_and_equity_credit_oku

11.5372584

cash_settled_sbc_expense_oku

4.71434353

lti_secondary_market_trust_purchase_oku

11.31442446

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2307.45167987

cash_from_ops_before_dividends_oku

37015.92435949

gross_capex_pct_sales

0.34444444

DA_pct_sales

0.17888889

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

11.31442446

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2032

売上高

64765.52067595

platform_revenue_oku

内容を開く

HPC: 46605.765211347
Smartphone: 11585.016732473
IoT: 2390.8140844106
Automotive: 2390.8140844106
DCE: 597.70352110264
Other: 1195.4070422053

platform_drivers

内容を開く

HPC

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: 46605.765211347
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.0082223562815174
asp_and_mix_growth_assumed: 0.0067223699973087
revenue_growth_derived: 0.015
売上高: 11585.016732473
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: 2390.8140844106
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: 2390.8140844106
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: 597.70352110264
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: 1195.4070422053
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

49.33%

gross_margin

0.57333333

cost_of_revenue_oku

27633.28882174

r_and_d_sga_other_op_expenditure_oku

5181.24165408

operating_expenses_total_incl_cost_of_revenue_oku

32814.53047581

営業利益（億）

31950.99020013

interest_income_net_oku

981.42888497

associates_and_other_nonop_oku

32.38276034

pre_tax_profit_oku

32964.80184545

tax_expense_oku

6757.78437832

tax_rate_assumed

0.205

consolidated_net_income_oku

26207.01746713

nci_profit_oku

14.41385961

parent_profit_after_sbc_oku

26192.60360752

depreciation_amortization_oku

11729.75541131

capex_oku

21408.60266788

working_capital_investment_oku

123.99445465

equity_sbc_expense_and_equity_credit_oku

11.76365161

cash_settled_sbc_expense_oku

4.85741405

lti_secondary_market_trust_purchase_oku

11.65779372

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2352.73032189

cash_from_ops_before_dividends_oku

37824.5420754

gross_capex_pct_sales

0.33055556

DA_pct_sales

0.18111111

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

11.65779372

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2033

売上高

66501.83735158

platform_revenue_oku

内容を開く

HPC: 48003.938167687
Smartphone: 11758.79198346
IoT: 2450.5844365208
Automotive: 2450.5844365208
DCE: 612.6461091302
Other: 1225.2922182604

platform_drivers

内容を開く

HPC

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: 48003.938167687
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.0082223562815174
asp_and_mix_growth_assumed: 0.0067223699973087
revenue_growth_derived: 0.015
売上高: 11758.79198346
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: 2450.5844365208
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: 2450.5844365208
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: 612.6461091302
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: 1225.2922182604
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

48.50%

gross_margin

0.565

cost_of_revenue_oku

28928.29924794

r_and_d_sga_other_op_expenditure_oku

5320.14698813

operating_expenses_total_incl_cost_of_revenue_oku

34248.44623606

営業利益（億）

32253.39111552

interest_income_net_oku

994.42888497

associates_and_other_nonop_oku

33.25091868

pre_tax_profit_oku

33281.07091917

tax_expense_oku

6822.61953843

tax_rate_assumed

0.205

consolidated_net_income_oku

26458.45138074

nci_profit_oku

15.3459018

parent_profit_after_sbc_oku

26443.10547894

depreciation_amortization_oku

12192.00351446

capex_oku

21058.91516133

working_capital_investment_oku

112.86058392

equity_sbc_expense_and_equity_credit_oku

11.96769501

cash_settled_sbc_expense_oku

4.9876378

lti_secondary_market_trust_purchase_oku

11.97033072

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2393.5390026

cash_from_ops_before_dividends_oku

38549.56200629

gross_capex_pct_sales

0.31666667

DA_pct_sales

0.18333333

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

11.97033072

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2034

売上高

68286.81505637

platform_revenue_oku

内容を開く

HPC: 49444.056312718
Smartphone: 11935.173863212
IoT: 2511.8490474338
Automotive: 2511.8490474338
DCE: 627.96226185846
Other: 1255.9245237169

platform_drivers

内容を開く

HPC

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: 49444.056312718
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.0082223562815174
asp_and_mix_growth_assumed: 0.0067223699973087
revenue_growth_derived: 0.015
売上高: 11935.173863212
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: 2511.8490474338
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: 2511.8490474338
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: 627.96226185846
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: 1255.9245237169
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

47.67%

gross_margin

0.55666667

cost_of_revenue_oku

30273.82134166

r_and_d_sga_other_op_expenditure_oku

5462.94520451

operating_expenses_total_incl_cost_of_revenue_oku

35736.76654617

営業利益（億）

32550.0485102

interest_income_net_oku

1007.42888497

associates_and_other_nonop_oku

34.14340753

pre_tax_profit_oku

33591.62080271

tax_expense_oku

6886.28226455

tax_rate_assumed

0.205

consolidated_net_income_oku

26705.33853815

nci_profit_oku

16.29025651

parent_profit_after_sbc_oku

26689.04828164

depreciation_amortization_oku

12670.9979049

capex_oku

20675.73011429

working_capital_investment_oku

116.02355081

equity_sbc_expense_and_equity_credit_oku

12.17552233

cash_settled_sbc_expense_oku

5.12151113

lti_secondary_market_trust_purchase_oku

12.29162671

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2435.10446566

cash_from_ops_before_dividends_oku

39272.48841457

gross_capex_pct_sales

0.30277778

DA_pct_sales

0.18555556

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

12.29162671

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2035

売上高

70181.52984503

platform_revenue_oku

内容を開く

HPC: 50927.378002099
Smartphone: 12173.877340476
IoT: 2574.6452736197
Automotive: 2574.6452736197
DCE: 643.66131840492
Other: 1287.3226368098

platform_drivers

内容を開く

HPC

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: 50927.378002099
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: 12173.877340476
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: 2574.6452736197
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: 2574.6452736197
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: 643.66131840492
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: 1287.3226368098
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

46.83%

gross_margin

0.54833333

cost_of_revenue_oku

31698.65764667

r_and_d_sga_other_op_expenditure_oku

5614.5223876

operating_expenses_total_incl_cost_of_revenue_oku

37313.18003427

営業利益（億）

32868.34981076

interest_income_net_oku

1020.42888497

associates_and_other_nonop_oku

35.09076492

pre_tax_profit_oku

33923.86946065

tax_expense_oku

6954.39323943

tax_rate_assumed

0.205

consolidated_net_income_oku

26969.47622122

nci_profit_oku

17.26046478

parent_profit_after_sbc_oku

26952.21575644

depreciation_amortization_oku

13178.53171534

capex_oku

20274.66417745

working_capital_investment_oku

123.15646126

equity_sbc_expense_and_equity_credit_oku

12.39405686

cash_settled_sbc_expense_oku

5.26361474

lti_secondary_market_trust_purchase_oku

12.63267537

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2478.81137211

cash_from_ops_before_dividends_oku

40037.24553216

gross_capex_pct_sales

0.28888889

DA_pct_sales

0.18777778

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

12.63267537

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2036

売上高

72129.83559446

platform_revenue_oku

内容を開く

HPC: 52455.199342162
Smartphone: 12417.354887286
IoT: 2639.0114054602
Automotive: 2639.0114054602
DCE: 659.75285136504
Other: 1319.5057027301

platform_drivers

内容を開く

HPC

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: 52455.199342162
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: 12417.354887286
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: 2639.0114054602
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: 2639.0114054602
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: 659.75285136504
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: 1319.5057027301
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

46.00%

gross_margin

0.54

cost_of_revenue_oku

33179.72437345

r_and_d_sga_other_op_expenditure_oku

5770.38684756

operating_expenses_total_incl_cost_of_revenue_oku

38950.11122101

営業利益（億）

33179.72437345

interest_income_net_oku

1033.42888497

associates_and_other_nonop_oku

36.0649178

pre_tax_profit_oku

34249.21817622

tax_expense_oku

7021.08972613

tax_rate_assumed

0.205

consolidated_net_income_oku

27228.1284501

nci_profit_oku

18.24284606

parent_profit_after_sbc_oku

27209.88560404

depreciation_amortization_oku

13704.66876295

capex_oku

19835.70478848

working_capital_investment_oku

126.63987371

equity_sbc_expense_and_equity_credit_oku

12.6166297

cash_settled_sbc_expense_oku

5.40973767

lti_secondary_market_trust_purchase_oku

12.98337041

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

2523.32594007

cash_from_ops_before_dividends_oku

40818.77396903

gross_capex_pct_sales

0.275

DA_pct_sales

0.19

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

assumptions

内容を開く

bear

名称

弱気

0.2

q4_usd

52.8

q4_margin

0.57

q4_capex

7200

growth_hpc

内容を開く

1: 0.055
2: 0.045
3: 0.02
4: 0.025
5: 0.03
6: 0.035
7: 0.03
8: 0.03
9: 0.03
10: 0.03

growth_phone

内容を開く

1: -0.035
2: -0.015
3: 0
4: 0.01
5: 0.015
6: 0.015
7: 0.015
8: 0.015
9: 0.02
10: 0.02

growth_other

内容を開く

1: -0.01
2: 0
3: 0.015
4: 0.02
5: 0.02
6: 0.025
7: 0.025
8: 0.025
9: 0.025
10: 0.025

margin_start

0.535

margin_final

0.46

capex_start

0.4

capex_final

0.275

DA_start

0.17

DA_final

0.19

tax

0.205

dps27

6.7

dps_growth

0.01

terminal_g

0.015

terminal_roic

0.2

terminal_wacc

0.113

debt_flow

reconciliation

内容を開く

sum_positive_timed_cashflows_less_payout_oku: 0
terminal_old_cohort_company_value_times_fraction_minus_mcap_oku: 1.0E-10
probable_IRR_NPV_at_irr_oku: -0
max_cash_bridge_abs_oku: 1.0E-8
max_parent_equity_clean_surplus_residual_abs_oku: 1.0E-8
max_dividend_liability_bridge_residual_oku: 1.0E-8
max_debt_bridge_residual_oku: 0
max_issued_share_reconciliation_abs: 0
2016_2026_simulation_note: share and capital proxy at base, no company repurchase or paid option assumed
exit_bridge_unpaid_dividend_no_double_count_oku: 1.0E-10
terminal_continuous_new_share_cost_pv_matches_intrinsic_buyback_oku: 0
company_book_dividend_liability_after_exit_cash_payment_excluded_from_10y_oku: 1904.37311436
seller_separate_post_exit_receivable_oku: 0
2036Q2_old_holder_buyers_attached_right_premium_oku: 1904.0445227688
2036Q2_company_expected_ex_div_payout_minus_book_liability_oku: 0.0385257443
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: bear
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: bear
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: bear
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: bear
period: 2027Q1
dividend_dps_twd: 6.7
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: 1737.4687967
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: bear
period: 2027Q2
dividend_dps_twd: 6.7134
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: 1740.94373429
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: bear
period: 2027Q3
dividend_dps_twd: 6.7268
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: 1744.41867189
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: bear
period: 2027Q4
dividend_dps_twd: 6.7402
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: 1747.89360948
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: bear
period: 2028Q1
dividend_dps_twd: 6.767
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: 1754.84348467
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: bear
period: 2028Q2
dividend_dps_twd: 6.780534
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: 1758.35317164
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: bear
period: 2028Q3
dividend_dps_twd: 6.794068
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: 1761.86285861
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: bear
period: 2028Q4
dividend_dps_twd: 6.807602
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: 1765.37254558
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: bear
period: 2029Q1
dividend_dps_twd: 6.83467
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: 1772.39191951
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: bear
period: 2029Q2
dividend_dps_twd: 6.84833934
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: 1775.93670335
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: bear
period: 2029Q3
dividend_dps_twd: 6.86200868
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: 1779.48148719
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: bear
period: 2029Q4
dividend_dps_twd: 6.87567802
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: 1783.02627103
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: bear
period: 2030Q1
dividend_dps_twd: 6.9030167
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: 1790.11583871
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: bear
period: 2030Q2
dividend_dps_twd: 6.9168227334
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: 1793.69607039
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: bear
period: 2030Q3
dividend_dps_twd: 6.9306287668
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: 1797.27630206
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: bear
period: 2030Q4
dividend_dps_twd: 6.9444348002
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: 1800.85653374
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: bear
period: 2031Q1
dividend_dps_twd: 6.972046867
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: 1808.0169971
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: bear
period: 2031Q2
dividend_dps_twd: 6.9859909607
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: 1811.63303109
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: bear
period: 2031Q3
dividend_dps_twd: 6.9999350545
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: 1815.24906508
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: bear
period: 2031Q4
dividend_dps_twd: 7.0138791482
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: 1818.86509908
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: bear
period: 2032Q1
dividend_dps_twd: 7.0417673357
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: 1826.09716707
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: bear
period: 2032Q2
dividend_dps_twd: 7.0558508703
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: 1829.7493614
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: bear
period: 2032Q3
dividend_dps_twd: 7.069934405
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: 1833.40155574
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: bear
period: 2032Q4
dividend_dps_twd: 7.0840179397
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: 1837.05375007
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: bear
period: 2033Q1
dividend_dps_twd: 7.112185009
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: 1844.35813874
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: bear
period: 2033Q2
dividend_dps_twd: 7.126409379
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: 1848.04685501
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: bear
period: 2033Q3
dividend_dps_twd: 7.1406337491
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: 1851.73557129
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: bear
period: 2033Q4
dividend_dps_twd: 7.1548581191
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: 1855.42428757
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: bear
period: 2034Q1
dividend_dps_twd: 7.1833068591
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: 1862.80172012
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: bear
period: 2034Q2
dividend_dps_twd: 7.1976734728
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: 1866.52732357
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: bear
period: 2034Q3
dividend_dps_twd: 7.2120400866
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: 1870.25292701
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: bear
period: 2034Q4
dividend_dps_twd: 7.2264067003
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: 1873.97853045
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: bear
period: 2035Q1
dividend_dps_twd: 7.2551399277
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: 1881.42973733
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: bear
period: 2035Q2
dividend_dps_twd: 7.2696502076
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: 1885.1925968
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: bear
period: 2035Q3
dividend_dps_twd: 7.2841604874
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: 1888.95545628
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: bear
period: 2035Q4
dividend_dps_twd: 7.2986707673
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: 1892.71831575
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: bear
period: 2036Q1
dividend_dps_twd: 7.327691327
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: 1900.2440347
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: bear
period: 2036Q2
dividend_dps_twd: 7.3423467096
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: 1904.0445227688
company_dividend_liability_booked_at_exit_oku: 1904.37492837
company_forecast_payout_if_ex_after_exit_oku: 1904.4116401043
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: 1904.4116401043
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 1904.0445227688
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: 1904.0445227688
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: 1904.0445227688
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: -1904.4116401043
old_seller_cash_oku: 0
buyer_future_gross_cash_oku: 1904.0445227688
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: 72703.33198129
terminal_sale_price_for_cum_shares_oku: 361732.578227
separate_old_seller_receivable_oku: 0
incremental_post_exit_old_seller_cashflow_oku: 0
company_terminal_booked_declared_dividend_liability_oku: 1904.37311436
company_future_dividend_expected_cash_at_ex_oku: 1904.4116401043
company_future_payable_adjustment_if_shares_at_exit_fully_eligible_oku: 0.0385257443
seller_mcap_oku_for_aiv: 361732.578227
terminal_total_seller_value_sale_plus_receivable_oku: 361732.578227
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: bear
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: 10037.73913043
operating_profit_after_all_SBC_and_LTI_oku: 5721.51130435
total_operating_cost_incl_all_compensation_oku: 4316.22782608
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 5.38043478
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 4310.8473913
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: 4306.66260869
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 4913.51465983
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 4915.48085217
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 5993.36128695
forecast_operating_CFO_LTI_settlement_deduction_oku: -5.38043478
forecast_operating_CFO_after_LTI_cash_payment_oku: 5987.98085217
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: 4304.34782609
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: 37359.97085854
cash_independent_formula_end_oku: 37359.97085854
cash_bridge_residual_oku: -0
parent_equity_begin_oku: 73345.66327396
parent_equity_end_oku: 76446.30333114
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25932370100
new_free_RSA_issued_shares: 0
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25932370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 1
cash_dividend_payable_begin_oku: 1815.264093
cash_dividend_payable_end_oku: 3630.53
double_count_if_LTI_were_subtracted_again_cash_end_oku: 37354.59042376
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: bear
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: 57392.4335465
operating_profit_after_all_SBC_and_LTI_oku: 30704.95194738
total_operating_cost_incl_all_compensation_oku: 26687.48159912
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 10.33063804
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 26677.15096108
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.30443252
noncash_equity_RSA_SBC_expense_oku: 10.87487216
operating_cost_ex_LTI_and_both_SBC_types_oku: 26661.9716564
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25151.74652955
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25161.81125405
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 34834.77083663
forecast_operating_CFO_LTI_settlement_deduction_oku: -10.33063804
forecast_operating_CFO_after_LTI_cash_payment_oku: 34824.44019859
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: 10.87487216
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: 22956.9734186
dividend_cash_paid_company_oku: 7235.1647579
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.23225711
cash_begin_oku: 37359.97085854
cash_end_oku: 42072.04062352
cash_independent_formula_end_oku: 42072.04062352
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 76446.30333114
parent_equity_end_oku: 94518.86218177
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: 3485.42779318
double_count_if_LTI_were_subtracted_again_cash_end_oku: 42061.70998548
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: bear
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: 59023.55389473
operating_profit_after_all_SBC_and_LTI_oku: 31085.73838456
total_operating_cost_incl_all_compensation_oku: 27937.81551017
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 10.6242397
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 27927.19127047
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.42676654
noncash_equity_RSA_SBC_expense_oku: 11.07478045
operating_cost_ex_LTI_and_both_SBC_types_oku: 27911.68972348
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25464.56536842
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25475.51984195
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 35556.36365466
forecast_operating_CFO_LTI_settlement_deduction_oku: -10.6242397
forecast_operating_CFO_after_LTI_cash_payment_oku: 35545.73941496
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: 11.07478045
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: 22789.64997602
dividend_cash_paid_company_oku: 6988.26807233
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.23752753
cash_begin_oku: 42072.04062352
cash_end_oku: 47919.62446261
cash_independent_formula_end_oku: 47919.6244626
cash_bridge_residual_oku: -1.0E-8
parent_equity_begin_oku: 94518.86218177
parent_equity_end_oku: 112971.31208923
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25932870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99996144
cash_dividend_payable_begin_oku: 3485.42779318
cash_dividend_payable_end_oku: 3520.34996225
double_count_if_LTI_were_subtracted_again_cash_end_oku: 47909.00022291
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: bear
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: 59950.97813824
operating_profit_after_all_SBC_and_LTI_oku: 31074.59033499
total_operating_cost_incl_all_compensation_oku: 28876.38780326
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 10.79117606
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 28865.5966272
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.49632336
noncash_equity_RSA_SBC_expense_oku: 11.18758175
operating_cost_ex_LTI_and_both_SBC_types_oku: 28849.91272209
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25465.64120772
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25477.36079368
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 35897.17205089
forecast_operating_CFO_LTI_settlement_deduction_oku: -10.79117606
forecast_operating_CFO_after_LTI_cash_payment_oku: 35886.38087483
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: 11.18758175
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: 22315.08630701
dividend_cash_paid_company_oku: 7058.28683743
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.2431847
cash_begin_oku: 47919.62446261
cash_end_oku: 54512.3890083
cash_independent_formula_end_oku: 54512.3890083
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 112971.31208923
parent_equity_end_oku: 131354.58197178
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25933370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99994216
cash_dividend_payable_begin_oku: 3520.34996225
cash_dividend_payable_end_oku: 3555.62203174
double_count_if_LTI_were_subtracted_again_cash_end_oku: 54501.59783224
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: -0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: bear
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: 61251.91916647
operating_profit_after_all_SBC_and_LTI_oku: 31238.4787749
total_operating_cost_incl_all_compensation_oku: 30013.44039157
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 11.02534545
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 30002.41504612
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.59389394
noncash_equity_RSA_SBC_expense_oku: 11.3447897
operating_cost_ex_LTI_and_both_SBC_types_oku: 29986.47636248
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25605.9511604
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25618.50422747
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 36377.48558186
forecast_operating_CFO_LTI_settlement_deduction_oku: -11.02534545
forecast_operating_CFO_after_LTI_cash_payment_oku: 36366.46023641
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: 11.3447897
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: 21948.60436798
dividend_cash_paid_company_oku: 7129.007151
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.24925172
cash_begin_oku: 54512.3890083
cash_end_oku: 61880.988474
cash_independent_formula_end_oku: 61880.98847401
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 131354.58197178
parent_equity_end_oku: 149807.24529515
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25933870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99992288
cash_dividend_payable_begin_oku: 3555.62203174
cash_dividend_payable_end_oku: 3591.24750746
double_count_if_LTI_were_subtracted_again_cash_end_oku: 61869.96312855
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: bear
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: 62857.91368138
operating_profit_after_all_SBC_and_LTI_oku: 31533.72003016
total_operating_cost_incl_all_compensation_oku: 31324.19365122
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 11.31442446
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 31312.87922676
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.71434353
noncash_equity_RSA_SBC_expense_oku: 11.5372584
operating_cost_ex_LTI_and_both_SBC_types_oku: 31296.62762483
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25850.74502713
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 25864.19440822
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 37027.23878395
forecast_operating_CFO_LTI_settlement_deduction_oku: -11.31442446
forecast_operating_CFO_after_LTI_cash_payment_oku: 37015.92435949
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: 11.5372584
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: 21651.05915692
dividend_cash_paid_company_oku: 7200.43604219
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.25575724
cash_begin_oku: 61880.988474
cash_end_oku: 70125.16187713
cash_independent_formula_end_oku: 70125.16187714
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 149807.24529515
parent_equity_end_oku: 168433.10911565
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25934370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.9999036
cash_dividend_payable_begin_oku: 3591.24750746
cash_dividend_payable_end_oku: 3627.2299303
double_count_if_LTI_were_subtracted_again_cash_end_oku: 70113.84745267
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: bear
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: 64765.52067595
operating_profit_after_all_SBC_and_LTI_oku: 31950.99020013
total_operating_cost_incl_all_compensation_oku: 32814.53047582
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 11.65779372
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 32802.8726821
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.85741405
noncash_equity_RSA_SBC_expense_oku: 11.76365161
operating_cost_ex_LTI_and_both_SBC_types_oku: 32786.25161644
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26192.60360752
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26207.01746713
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 37836.19986912
forecast_operating_CFO_LTI_settlement_deduction_oku: -11.65779372
forecast_operating_CFO_after_LTI_cash_payment_oku: 37824.5420754
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: 11.76365161
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: 21408.60266788
dividend_cash_paid_company_oku: 7272.58061047
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.26273872
cash_begin_oku: 70125.16187713
cash_end_oku: 79348.25793546
cash_independent_formula_end_oku: 79348.25793546
cash_bridge_residual_oku: -0
parent_equity_begin_oku: 168433.10911565
parent_equity_end_oku: 187328.55281795
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: 3627.2299303
cash_dividend_payable_end_oku: 3663.57287667
double_count_if_LTI_were_subtracted_again_cash_end_oku: 79336.60014174
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: bear
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: 66501.83735158
operating_profit_after_all_SBC_and_LTI_oku: 32253.39111552
total_operating_cost_incl_all_compensation_oku: 34248.44623607
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 11.97033072
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 34236.47590535
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.9876378
noncash_equity_RSA_SBC_expense_oku: 11.96769501
operating_cost_ex_LTI_and_both_SBC_types_oku: 34219.52057254
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26443.10547894
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26458.45138074
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 38561.53233701
forecast_operating_CFO_LTI_settlement_deduction_oku: -11.97033072
forecast_operating_CFO_after_LTI_cash_payment_oku: 38549.56200629
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: 11.96769501
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: 21058.91516133
dividend_cash_paid_company_oku: 7345.44802652
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.27017783
cash_begin_oku: 79348.25793546
cash_end_oku: 89573.18657607
cash_independent_formula_end_oku: 89573.18657607
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 187328.55281795
parent_equity_end_oku: 206401.47088327
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25935370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99986505
cash_dividend_payable_begin_oku: 3663.57287667
cash_dividend_payable_end_oku: 3700.27995877
double_count_if_LTI_were_subtracted_again_cash_end_oku: 89561.21624535
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: bear
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: 68286.81505637
operating_profit_after_all_SBC_and_LTI_oku: 32550.0485102
total_operating_cost_incl_all_compensation_oku: 35736.76654617
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 12.29162671
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 35724.47491946
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 5.12151113
noncash_equity_RSA_SBC_expense_oku: 12.17552233
operating_cost_ex_LTI_and_both_SBC_types_oku: 35707.177886
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26689.04828164
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26705.33853815
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 39284.78004128
forecast_operating_CFO_LTI_settlement_deduction_oku: -12.29162671
forecast_operating_CFO_after_LTI_cash_payment_oku: 39272.48841457
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: 12.17552233
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: 20675.73011429
dividend_cash_paid_company_oku: 7419.04553281
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.27808826
cash_begin_oku: 89573.18657607
cash_end_oku: 100830.62125527
cash_independent_formula_end_oku: 100830.62125528
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 206401.47088327
parent_equity_end_oku: 225646.57428811
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25935870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25936370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99984578
cash_dividend_payable_begin_oku: 3700.27995877
cash_dividend_payable_end_oku: 3737.35482509
double_count_if_LTI_were_subtracted_again_cash_end_oku: 100818.32962856
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: bear
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: 70181.52984503
operating_profit_after_all_SBC_and_LTI_oku: 32868.34981076
total_operating_cost_incl_all_compensation_oku: 37313.18003427
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 12.63267537
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 37300.5473589
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 5.26361474
noncash_equity_RSA_SBC_expense_oku: 12.39405686
operating_cost_ex_LTI_and_both_SBC_types_oku: 37282.8896873
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26952.21575644
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 26969.47622122
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 40049.87820753
forecast_operating_CFO_LTI_settlement_deduction_oku: -12.63267537
forecast_operating_CFO_after_LTI_cash_payment_oku: 40037.24553216
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: 12.39405686
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: 20274.66417745
dividend_cash_paid_company_oku: 7493.38044444
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.28647711
cash_begin_oku: 100830.62125527
cash_end_oku: 113179.53568843
cash_independent_formula_end_oku: 113179.53568843
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 225646.57428811
parent_equity_end_oku: 245080.35732151
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
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: 3737.35482509
cash_dividend_payable_end_oku: 3774.80116055
double_count_if_LTI_were_subtracted_again_cash_end_oku: 113166.90301306
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: bear
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: 61290.65264994
operating_profit_after_all_SBC_and_LTI_oku: 28193.70021897
total_operating_cost_incl_all_compensation_oku: 33096.95243097
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 11.03231748
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 33085.92011349
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 4.59679895
noncash_equity_RSA_SBC_expense_oku: 10.72068808
operating_cost_ex_LTI_and_both_SBC_types_oku: 33070.60262646
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 23120.96836846
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 23136.46980323
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 34695.83752068
forecast_operating_CFO_LTI_settlement_deduction_oku: -11.03231748
forecast_operating_CFO_after_LTI_cash_payment_oku: 34684.8052032
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: 10.72068808
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: 16854.92947873
dividend_cash_paid_company_oku: 7568.46014976
debt_net_cash_issued_oku: 80
NCI_dividend_cash_oku: 0.29535693
cash_begin_oku: 113179.53568843
cash_end_oku: 123520.65590619
cash_independent_formula_end_oku: 123520.65590621
cash_bridge_residual_oku: 2.0E-8
parent_equity_begin_oku: 245080.35732151
parent_equity_end_oku: 262514.01427447
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: 3774.80116055
cash_dividend_payable_end_oku: 1904.37311436
double_count_if_LTI_were_subtracted_again_cash_end_oku: 123509.62358871
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

119.05100249

total_forecast_cash_settled_SBC_oku

49.15621482

total_forecast_equity_settled_SBC_non_cash_oku

117.4322007

LTI_amount_paid_by_company_assumed_in_period_CFO_oku

119.05100249

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: bear
確率: 20.00%
11_period_LTI_operating_company_cash_oku: 119.05100249
11_period_LTI_extra_financing_outflow_oku: 0
11_period_equity_RSA_SBC_oku: 117.4322007
11_period_cash_settled_SBC_oku: 49.15621482
2037_LTI_annual_oku: 13.17812096
2037_RSA_company_buyback_at_intrinsic_oku: 6.97453755
2037_RSA_share_neutralization_PV_oku: 69.74537553
2036_11_06_company_unpaid_declared_dividend_oku: 1904.37311436
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: 72703.33198129
old_cohort_terminal_mcap_oku: 361732.578227
IRR_preserved: -0.02589789475
IRR_independently_recomputed: -0.025897894749894
IRR_difference: 1.064738575085E-13
company_LTI_issuer_treasury_effect_zero_model_assumption: はい

売上高

61290.65264994

営業利益

28193.70021897

純利益

23120.96836846

equity_oku

262514.01427447

期間内の親会社利益合計（億）

261850.10544605

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

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 →