AI 銘柄分析 · 10年

ASE Technology Holding Co., Ltd.（日月光投資控股）

3711 · TWD · 分析基準日 2026-11-06

ASE：半導体後工程と設備投資の10年評価

10年期待年率0.20%

資本コスト11.50%

直近終値527.00 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

半導体パッケージ・検査と電子機器受託製造を５ケースで評価。転換社債の会計簿価と基準日の株数は代理値で、将来の転換・償還や株式報酬は予測です。台湾でETFが負担する配当源泉税は未反映です。

要約の補足

valuation_scope

2026-11-06に経済的に1株保有し売却・買戻し応札せず、2036-11-06に残存1株の経済価値を認識する旧株主。会社買戻しの受取は含めない。

starting_price_TWD

527

initial_company_market_cap_proxy_oku_TWD

23267.848368

weighted_10y_holder_terminal_oku

18985.3112772

weighted_timed_holder_payout_oku

4711.7338817

weighted_holder_PV_oku

8975.1960536

weighted_intrinsic_value_per_TWSE_share_TWD

203.281724

price_gap_TWD

-323.718276

price_gap_ratio

-0.614266179

expected_cashflow_IRR

0.001989287

weighted_average_scenario_IRR_reference_only

-0.031816193

weighted_company_2036_terminal_value_oku_not_same_as_old_holder_synthetic

19125.9733279

current_issued_marketcap_including_treasury_oku_reference

23652.247438

risk_recommendation

設備投資先行、高い地政学リスク、AI向け先端後工程の競争優位を同時評価。割安・割高は資本コストとROIICの感応度が大きい。

interpretation

為替・株式報酬・転換価額調整・実行株価は不確実。報告実績ではなく2036年までのモデル条件付き推定。

one_day_boundary_revision_vs_v2

内容を開く

old_theoretical_value_TWD: 203.231633
revised_theoretical_value_TWD: 203.281724
difference_TWD: 0.050091
same_source_and_scenario_priors: はい
other_methodology_changes: いいえ

結論の補足

ASE 3711普通株2026-11-06終値527 TWDに対し、10年時点別旧株CFと再投資控除後2036年終価の5ケース確率加重理論価値203.28 TWD、乖離-61.43%、期待IRR0.2%。

事業

種類

台湾ASEH連結パッケージング/テストとUSI(環旭)EMS。ASX米国ADSとは同一普通株の預託証券。

company_customer_concentration_q3

内容を開く

ATM_top5_pct: 0.46
ATM_top10_pct: 0.63
EMS_top5_pct: 0.7
EMS_top10_pct: 0.78

advanced_packaging_definition

2026年Q3のbumping/Flip Chip/WLP/SiP等の開示は先端包装と完全同義でなく、HBM関連・先端の正確な売上額は未公表。モデル内の先端比率は独自代理推定。

technology_drivers

内容を開く

1: 2.5D/3D異種集積・FC/WLP/SiP
2: HBM関連パッケージ・テストの需要波及
3: 従来Wirebondと車載・産業
4: USI EMS電子機器組立

company_segment_elimination

ASE ATM operations view can include transactions with EMS and must not be simply added; use only consolidated external revenue packaging/testing/EMS/others in Q3 statement (sum=2441.61億TWD).

競争力・事業の質

advantages: 世界的後工程基盤、顧客認証とテスト設備、材料・設計を含むTurnkey、主要地域での生産網。
weaknesses: 顧客集中、設備償却、技術陳腐化、台湾地政学、電力・水・人件費、USD/TWD変動。
sbc: 2026Q1子会社含むSBC費用NT$338.594m (3.38594億TWD)、H1 restricted stock unearned benefits expense NT$338.567mは同一概念の部分表示で別加算しない。予測SBCは営業費用に含んでおり純利益へ戻さない。
acquisition: EugenLight 65.47%を2026年1月取得、少数株主利益はNCIとして控除。現場利益を子会社外部売上に重複計上しない。

業界と環境

cycle

先端需要加速・AI設備投資集中と、従来型封止/EMSの単価・稼働率下振れを分離して予測。

capex

2026Q3設備CAPEX US$2.104bn、2026年9か月キャッシュフロー上の有形固定資産取得NT$249.792bn。顧客設備・土地等の関連費用が多く営業CF>利益でもFCFが弱くなり得る。

competition

内容を開く

1: Amkor
2: JCET
3: TSMC CoWoS等内製・競合/顧客補完
4: 各種OSAT
5: EMS peers

constraints

内容を開く

1: 台湾海峡リスク
2: HBM向け半導体サイクル
3: 設備リードタイム
4: 物流・電源・水
5: China/US輸出制限
6: 顧客の内製化・競合設備能力

財務・資本配分

reported_2026_Q3_9months_TWD_oku

内容を開く

期間末

2026-09-30

released_on

2026-10-29

reporting_basis

unaudited Taiwan-endorsed IFRS

nine_months_revenue

6088.87

nine_months_operating_income

717.65

nine_months_pretax

765.68

nine_months_tax

126.32

nine_months_consolidated_profit

639.36

nine_months_NCI_profit

17.43

nine_months_parent_profit

621.93

nine_months_CFO

1338.63

nine_months_cash_equipment_capex

2497.92

Q3_revenue

2441.61

Q3_operating_income

331.42

Q3_parent_profit

269.96

Q3_nci_profit

8.83

Q3_basic_weighted_average_shares

4403114522

Q3_diluted_weighted_average_shares

4532143664

Q3_EPS_TWD

6.13

Q3_diluted_EPS_TWD

5.84

parent_equity

4228.34

noncontrolling_equity

310.88

total_equity

4539.22

cash

884.21

other_current_financial_assets

195.17

total_reported_interest_bearing_debt

4064.61

sum_visible_interest_bearing_components

3944.03

debt_definition_gap

120.58

reported_debt_visible_breakdown_oku

内容を開く

short_borrowings: 704.28
current_longterm_debts_bonds_and_loans: 51.41
bonds_payable_noncurrent: 422.01
longterm_bank_and_bills: 2766.33

unidentified_debt_oku

120.58

unidentified_debt_status

Q3 issuer total interest debt includes 120.58 oku more than separately printed summary headings; no verified classification, carried separately inside (not on top of) reported total.

net_debt_before_current_financial_assets

3180.4

net_debt_after_current_financial_assets

2985.23

balance_sheet_total_assets

12447.85

balance_sheet_total_liabilities

7908.63

parent_profit_after_SBC

はい

noncontrolling_interests_already_excluded_from_parent_profit

はい

reported_q3_segments_external_TWD_oku

内容を開く

packaging: 1221.73
testing: 263.02
ems: 929.97
others: 26.89
consolidated: 2441.61

reported_9m_segments_external_TWD_oku

内容を開く

packaging: 3105.41
testing: 710.08
ems: 2197.69
others: 75.69
consolidated: 6088.87

reported_H1_treasury_and_SBC

内容を開く

treasury_subsidiary_shares_2026_06_30: 72941000
accounting_treasury_cost_TWD_oku: 19.59107
subsidiary_treasury_market_fair_value_2026_06_30_TWD_oku: 496.00224
forfeitable_unearned_benefits_SBC_expense_6months_TWD_oku: 3.38567
complete_consolidated_H1_SBC_expense_TWD_oku: 未確認
comment: H1の非稼得報酬評価はSBC総額全体とは限らずQ1のSBCに機械的加算しない。

bond_2026_details

内容を開く

parent_cb_ISIN

XS3462009369

USD_face

1000000000

fixed_conversion_fx_USD_TWD

32.388

conversion_price_initial_TWD

927.2

bond_maturity

2031-08-10

conversion_period_start

2026-11-11

conversion_period_last_date

2031-07-31

model_conversion_date_conditional

2031-07-24

model_cash_redemption_settlement_assumed

2031-08-11

early_put_date

2029-08-10

zero_coupon

はい

principal_at_contract_fx_TWD_oku

323.88

initial_converted_new_shares_if_all

34930975

2031_adjusted_conversion_shares

scenario bond_events.derived from cumulative forecast cash dividends, 1pct deferred threshold and proxy 30-day market value

Q3_bonds_payable_total_TWD_oku

422.01

June_domestic_bonds_carrying_proxy_TWD_oku

149.85

Sept_parent_cb_liability_book_proxy_oku

272.16

Sept_parent_cb_liability_book_low_high_proxy_oku

1: 220
2: 315

unconfirmed_conversion_option_in_2026_09_30_equity_oku

未確認

unconfirmed_embedded_derivative_or_equity_split

未確認

do_not_recredit_initial_conversion_option

はい

cash_dividend_conversion_price_formula

NCP=OCP*(M-C)/M (M contractual market value before ex-date; C cash per share), cumulative 1pct threshold and carry-forward

cash_redemption_currency_linked_formula

Settlement Equivalent USD=USD principal*(32.3880 / Prevailing Rate on rate calculation date), 5 business days before payment. TWD economic equivalent=USD principal*32.3880

early_redemption_legal_notes

Holder put 2029-08-10; delisting, change of control protections; company cleanup call if over 90% redeemed/converted; conversion closed periods and notices restrict actual feasible dates

parent_cb_exact_Sept_book_oku

未確認

no_double_count

USD face is contractual repayment nominal, not additional loan draw after base date. Debt book carry already in total debt; no double face liability. CB option capital allocation already included in 9/30 owner equity, not added again on redemption. At conversion remaining liability only moves into ordinary equity.

old_USI_RMB_convertible

2026-01にUSISHのRMB債は転換・残額償還。親会社3711株式と誤認しない。転換によるUSI子会社株主比率/NCIに反映済みの9/30報告残高を出発点とする。

q3_cb_book_value_sensitivity_recomputed_all_ledgers

内容を開く

as_of_2026_09_30_CB_book_proxy_oku

220

weighted_value_per_share_TWD

202.943841

weighted_expected_IRR

0.001871163

weighted_holder_PV_oku

8960.27802

delta_vs_central_price_TWD

-0.337883

by_scenario

内容を開く

bull

present_value_per_TW_share_TWD: 441.0476483
bond_2029_2031_scenario_settlement_book_oku: 322.826569
bond_book_early_put_gain_loss_oku: 0

mild_bull

present_value_per_TW_share_TWD: 278.5661843
bond_2029_2031_scenario_settlement_book_oku: 323.3240225
bond_book_early_put_gain_loss_oku: 0.029262

base

present_value_per_TW_share_TWD: 185.0471759
bond_2029_2031_scenario_settlement_book_oku: 323.8214761
bond_book_early_put_gain_loss_oku: 0.0585239

mild_bear

present_value_per_TW_share_TWD: 62.4276007
bond_2029_2031_scenario_settlement_book_oku: 281.0989972
bond_book_early_put_gain_loss_oku: 42.7810028

bear

present_value_per_TW_share_TWD: 9.8866028
bond_2029_2031_scenario_settlement_book_oku: 281.0989972
bond_book_early_put_gain_loss_oku: 42.7810028

内容を開く

as_of_2026_09_30_CB_book_proxy_oku

272.16

weighted_value_per_share_TWD

203.281724

weighted_expected_IRR

0.001989287

weighted_holder_PV_oku

8975.1960536

delta_vs_central_price_TWD

by_scenario

内容を開く

bull

present_value_per_TW_share_TWD: 441.4003554
bond_2029_2031_scenario_settlement_book_oku: 323.3555155
bond_book_early_put_gain_loss_oku: 0

mild_bull

present_value_per_TW_share_TWD: 278.9306937
bond_2029_2031_scenario_settlement_book_oku: 323.6031887
bond_book_early_put_gain_loss_oku: 0.014569

base

present_value_per_TW_share_TWD: 185.4140221
bond_2029_2031_scenario_settlement_book_oku: 323.850862
bond_book_early_put_gain_loss_oku: 0.029138

mild_bear

present_value_per_TW_share_TWD: 62.7114221
bond_2029_2031_scenario_settlement_book_oku: 302.5801014
bond_book_early_put_gain_loss_oku: 21.2998986

bear

present_value_per_TW_share_TWD: 10.0850934
bond_2029_2031_scenario_settlement_book_oku: 302.5801014
bond_book_early_put_gain_loss_oku: 21.2998986

内容を開く

as_of_2026_09_30_CB_book_proxy_oku

315

weighted_value_per_share_TWD

203.559241

weighted_expected_IRR

0.002086307

weighted_holder_PV_oku

8987.4488731

delta_vs_central_price_TWD

0.277517

by_scenario

内容を開く

bull

present_value_per_TW_share_TWD: 441.6901013
bond_2029_2031_scenario_settlement_book_oku: 323.7899493
bond_book_early_put_gain_loss_oku: 0

mild_bull

present_value_per_TW_share_TWD: 279.2300756
bond_2029_2031_scenario_settlement_book_oku: 323.8324732
bond_book_early_put_gain_loss_oku: 0.0025014

base

present_value_per_TW_share_TWD: 185.7153199
bond_2029_2031_scenario_settlement_book_oku: 323.8749972
bond_book_early_put_gain_loss_oku: 0.0050028

mild_bear

present_value_per_TW_share_TWD: 62.94453
bond_2029_2031_scenario_settlement_book_oku: 320.2229408
bond_book_early_put_gain_loss_oku: 3.6570592

bear

present_value_per_TW_share_TWD: 10.2481174
bond_2029_2031_scenario_settlement_book_oku: 320.2229408
bond_book_early_put_gain_loss_oku: 3.6570592

book_sensitivity_method

Full rerun 55 periods per case; scenario starting reported total interest debt and parent equity held constant. Alternative CB book allocations are offset inside other identified debt, never added to 4064.61. 2031 conversion transfers only modeled liability book, while any initial option/embedded derivative valuation is not independently verified.

sensitivity_limitation

This is only an accounting allocation sensitivity, NOT independently inferred market option fair value nor a verified 2026 Q3 note classification.

calendar_maturity_weekend_status

Contractual 2031-08-10 is a Sunday; 2031-08-11 is model cash-settlement business day assumption, not an issuer settlement notice.

interest_bearing_debt_reconciliation

内容を開く

日付: 2026-09-30
reported_total_oku: 4064.61
visible_sum_oku: 3944.03
unidentified_inside_total_oku: 120.58
計算式: 704.28+51.41+422.01+2766.33+120.58=4064.61
double_count_control: The 120.58 is part of 4064.61, not an extra addition; carried unclassified every year inside balance sheet total debt.

post_q3_2026_initial_bridge

内容を開く

2026_Q4_revenue_model_oku

2400

Q4_parent_profit_model_oku

210

Q4_parent_SBC_equity_credit_model_oku

3.5

Q4_CFO_model_oku

650

Q4_equipment_capex_model_oku

700

Q4_bank_debt_net_draw_model_oku

Q4_day_count

2026_10_01_to_2026_11_06_inclusive_days

2026_11_07_to_2026_12_31_inclusive_days

base_date_equity_proxy_oku

4314.2041304

base_date_cash_proxy_oku

884.21

base_date_debt_proxy_oku

4085.7968027

base_date_nci_proxy_oku

314.378913

base_date_book_not_verified

はい

actual_post_Sept_capital_transactions

未確認

q4_2026_day_bridge

内容を開く

q4_full_days

q3_end

2026-09-30

pre_valuation_period_inclusive

1: 2026-10-01
2: 2026-11-06

pre_valuation_days

post_valuation_period_inclusive

1: 2026-11-07
2: 2026-12-31

post_valuation_days

sum_days

base_date_2026_11_06_eod

はい

net_2026_Q4_profit_and_stock_comp_expense

Q4の利益は報告IFRS利益を模した予測。親会社SBC資本繰入額は2026Q4予測として純利益とは別に簿価へ加算。

model_clean_surplus_policy

E_end=E_begin+ordinary_parent_net_after_SBC+SBC_parent_equity_credit+cash_employee_options+parent_OCI+CB_REMAINING_LIABILITY_BOOK_ONLY_to_share_capital−company_cash_dividends−issuer_buybacks. No second credit of option initial equity. Restricted new shares dilute pre-terminal denominator; terminal explicitly assumes cash-buyback to hold share count flat after 2036.

model_cash_policy

cash_end=cash_begin + CFO−capex−issuer_dividends−issuer_buybacks+paid_options−NCI_dividends−currency_linked_CB_TWD_economic_redemption+CB_refinance+ordinary_bank_net_draw. Reported debt includes unidentified 120.58 oku bucket, not added externally. Subsidiary share awards credit NCI.

convertible_forecast_key_method

2029 put optional; 2031 conversion MUST occur no later than July31, modeled July24, remaining maturity Aug10 (cash model following business day Aug11). Forecast dividends adjust conversion price by prospectus anti-dilution and cumulative 1pct threshold using model M. Fixed FX32.388 for shares and USD redemption Settlement Equivalent; future spot is estimated, not CBC rate. Contract option capital not added at conversion.

FX_reference_date

2026-11-06

USD_TWD_CBC

32.768

tax_policy

全CFは台湾普通株主段階の源泉税前。ETF EWT実効控除率、米国・日本投資家税は未確認のため控除しない。

dividend_calendar_history

内容を開く

2026_declared_pre_base_dividend: 6.6
2026_ex_dividend_observed_secondary: 2026-07-03
2026_payment_date_observed_secondary: 2026-07-31
excluded_after_2026_11_06: はい
2027_and_later_declared_as_of_base: いいえ

terminal_sbc_economic_sensitivity

内容を開く

key: bull
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 46674.6385259
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 46642.9556944
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4443359935
without_buyback_economic_shares_2046: 4476659935
with_market_buyback_125pct_fair_terminal_company_oku: 46537.8632832
share_neutral_old_holder_synthetic_PV_oku: 15626.5633755
no_buyback_old_holder_synthetic_PV_oku: 15615.9560352
price_effect_no_buyback_TWD: -0.240249
price_effect_25pct_buyback_premium_TWD: -1.037157
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

内容を開く

key: mild_bull
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 26893.5207247
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 26874.6275096
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4455702762
without_buyback_economic_shares_2046: 4489002762
with_market_buyback_125pct_fair_terminal_company_oku: 26822.1884306
share_neutral_old_holder_synthetic_PV_oku: 8978.9273156
no_buyback_old_holder_synthetic_PV_oku: 8972.6194466
price_effect_no_buyback_TWD: -0.142869
price_effect_25pct_buyback_premium_TWD: -0.539408
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

内容を開く

key: base
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 16079.1423285
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 16067.4914629
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4454351493
without_buyback_economic_shares_2046: 4487651493
with_market_buyback_125pct_fair_terminal_company_oku: 16040.6092671
share_neutral_old_holder_synthetic_PV_oku: 5369.9656948
no_buyback_old_holder_synthetic_PV_oku: 5366.0746447
price_effect_no_buyback_TWD: -0.088129
price_effect_25pct_buyback_premium_TWD: -0.291472
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

内容を開く

key: mild_bear
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 4933.7037009
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 4930.0285165
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4454351493
without_buyback_economic_shares_2046: 4487651493
with_market_buyback_125pct_fair_terminal_company_oku: 4923.1761417
share_neutral_old_holder_synthetic_PV_oku: 1647.7134838
no_buyback_old_holder_synthetic_PV_oku: 1646.4860791
price_effect_no_buyback_TWD: -0.0278
price_effect_25pct_buyback_premium_TWD: -0.079633
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

内容を開く

key: bear
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 282.6191504
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 282.4051328
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4454351493
without_buyback_economic_shares_2046: 4487651493
with_market_buyback_125pct_fair_terminal_company_oku: 282.0655069
share_neutral_old_holder_synthetic_PV_oku: 94.3865731
no_buyback_old_holder_synthetic_PV_oku: 94.3150974
price_effect_no_buyback_TWD: -0.001619
price_effect_25pct_buyback_premium_TWD: -0.004188
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

terminal_perpetuity_policy

Share-neutral terminal uses fixed 1.5m restricted shares + 2.2m paid-option shares per year after 2036 (forecast, no factual issuance promise); 2037 purchase at fundamental TV-based price and thereafter same growth as sustainable income. Free awards are expensed as SBC already; only parent SBC noncash part is added back once, then market purchase and paid exercise proceeds netted once. No-buyback sensitivity has actual growing share denominator and NO cash replacement purchase expense.

評価の前提と確認

twse_official_price: 527
株価基準日: 2026-11-06
volume_twse: 43145321
reference_issued_shares: 4488092493
proxy_economic_shares: 4415151493
market_cap_proxy_oku: 23267.848368
weighted_issuer_terminal_oku_separate: 19125.9733279
weighted_old_holder_terminal_oku: 18985.3112772
weighted_old_holder_payout_oku: 4711.7338817
weighted_old_holder_pv_oku: 8975.1960536
theoretical_value_per_share_TWD: 203.281724
gap_pct: -61.426618
discount_k: 0.115
weighted_expected_holder_xirr: 0.001989287
year_count_actual_36525: 10.001368925394
days_exact: 3653
market_multiple_used: いいえ
10y_economic_reference: old non-selling one share, synthetic rescaled by starting proxy denominator; terminal not in timed_cashflows
ADS_not_doubled: はい

資本コストの前提

資本コスト

11.50%

事業の質

0.74

事業の質の内訳

内容を開く

AI_advanced_packaging: 0.9
testing_knowhow: 0.83
EMS_diversification: 0.6
balance_sheet_and_capex: 0.6
geopolitical_exposure: 0.55

事業の質の根拠

設計・材料・顧客承認に参入障壁がありAI向け先端実装の成長は高い。一方TWD建て主上場株主の要求収益率は台湾海峡・輸出規制、集中顧客、米ドル建て大型投資、循環性を考慮した独自仮定11.5%。

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
AI高度実装・検査フル稼働	12.0%	7,504.89	46,416.98
先端後工程普及と設備収益化	23.0%	6,223.83	26,670.91
AI投資成長の平準化とEMS安定	40.0%	5,045.88	15,950.89
設備過剰・回復遅延	18.0%	1,816.98	4,894.35
半導体・地政学ショック	7.0%	489.43	280.36

AI高度実装・検査フル稼働（確率 12.0%）

AI/HPC・HBM関連の高密度後工程が高成長。CAPEX初期集中後に利益率が改善。2026年発行転換社債を2031年に100%転換する仮定。

確率の根拠

基準日までの開示を背景にした分析上の相対確率。現地金融市場の観測インプライド確率ではない。

このシナリオの数値・キャッシュフローを開く →

先端後工程普及と設備収益化（確率 23.0%）

先端パッケージ、テストの拡大。転換社債は2031年に半額転換・残額借換えとする条件付き仮定。

確率の根拠

基準日までの開示を背景にした分析上の相対確率。現地金融市場の観測インプライド確率ではない。

このシナリオの数値・キャッシュフローを開く →

AI投資成長の平準化とEMS安定（確率 40.0%）

設備増強の成果は出るが2026年の急成長率は収束。2031年の親会社CBは現金償還・銀行借換え。

確率の根拠

基準日までの開示を背景にした分析上の相対確率。現地金融市場の観測インプライド確率ではない。

このシナリオの数値・キャッシュフローを開く →

設備過剰・回復遅延（確率 18.0%）

高稼働を見込んだ大型投資が過剰となり投資回収が遅れる。CBは2029年の早期売戻しを全額行使と仮定。

確率の根拠

基準日までの開示を背景にした分析上の相対確率。現地金融市場の観測インプライド確率ではない。

事業別の前提

内容を開く

id: packaging_advanced
数量: 1.70814446
価格・単価: 2302.3132
売上換算係数: 1
売上高: 3341.7065
営業利益: 534.67304
営業利益率: 16.00%
full_fy_revenue_oku: 3932.683534

内容を開く

id: packaging_legacy
数量: 0.90438208
価格・単価: 2053.0968
売上換算係数: 1
売上高: 1577.759035
営業利益: 118.331928
営業利益率: 7.50%
full_fy_revenue_oku: 1856.783944

内容を開く

id: testing
数量: 1.48024428
価格・単価: 980.08
売上換算係数: 1
売上高: 1232.747764
営業利益: 221.894598
営業利益率: 18.00%
full_fy_revenue_oku: 1450.757819

内容を開く

id: ems
数量: 1.21899442
価格・単価: 3047.69
売上換算係数: 1
売上高: 3156.834479
営業利益: 75.764027
営業利益率: 2.40%
full_fy_revenue_oku: 3715.117104

内容を開く

id: others
数量: 1.10462213
価格・単価: 105.69
売上換算係数: 1
売上高: 99.203487
営業利益: 0
営業利益率: 0.00%
full_fy_revenue_oku: 116.747512

日付別キャッシュフロー

内容を開く

year: 0.5694729637
想定日: 2027-06-02
金額: 0
種類: recheck_future_ex_date_and_dividend_resolution
scenario: mild_bear
date_status: forecast_assumption
notes: 権利落ち予定日・配当決議・信託株数・転換価額調整・ETF税務を再確認。現金0。

内容を開く

year: 0.6516084873
想定日: 2027-07-02
金額: 0
種類: forecast_ex_dividend_entitlement_only
scenario: mild_bear
date_status: forecast_assumption
notes: この日は現金受取日でない。CBの転換価額を将来決議と市場値により確認。

内容を開く

year: 0.7282683094
想定日: 2027-07-30
金額: 249.579
種類: cash_dividend_old_nonselling_one_share_scaled_to_initial_proxy
scenario: mild_bear
amount_per_original_share_TWD: 5.652784517
issuer_dividend_oku: 249.579
eligible_economic_shares_proxy: 4415151493
assumed_ex_date: 2027-07-02
date_status: forecast_not_declared
tax_basis: pre_withholding_tax

内容を開く

year: 0.93908282
想定日: 2027-10-15
金額: 0
種類: employee_paid_option_exercise_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4415151493
after_economic_shares: 4417351493
date_status: forecast_assumption
notes: 従業員払込は会社への現金流入。旧普通株主の現金支出ではない。
scenario: mild_bear

内容を開く

year: 1.106091718
想定日: 2027-12-15
金額: 0
種類: employee_restricted_new_shares_delivered_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4417351493
after_economic_shares: 4418851493
date_status: forecast_assumption
notes: SBC費用は親会社利益控除済。従業員への無償新株と資本繰入れを別に追跡。
scenario: mild_bear

内容を開く

year: 1.5852156057
想定日: 2028-06-07
金額: 0
種類: recheck_future_ex_date_and_dividend_resolution
scenario: mild_bear
date_status: forecast_assumption
notes: 権利落ち予定日・配当決議・信託株数・転換価額調整・ETF税務を再確認。現金0。

内容を開く

year: 1.6673511294
想定日: 2028-07-07
金額: 0
種類: forecast_ex_dividend_entitlement_only
scenario: mild_bear
date_status: forecast_assumption
notes: この日は現金受取日でない。CBの転換価額を将来決議と市場値により確認。

内容を開く

year: 1.7248459959
想定日: 2028-07-28
金額: 196.116809675
種類: cash_dividend_old_nonselling_one_share_scaled_to_initial_proxy
scenario: mild_bear
amount_per_original_share_TWD: 4.441904428
issuer_dividend_oku: 196.28116014
eligible_economic_shares_proxy: 4418851493
assumed_ex_date: 2028-07-07
date_status: forecast_not_declared
tax_basis: pre_withholding_tax

内容を開く

year: 1.9411362081
想定日: 2028-10-15
金額: 0
種類: employee_paid_option_exercise_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4418851493
after_economic_shares: 4421051493
date_status: forecast_assumption
notes: 従業員払込は会社への現金流入。旧普通株主の現金支出ではない。
scenario: mild_bear

内容を開く

year: 2.1081451061
想定日: 2028-12-15
金額: 0
種類: employee_restricted_new_shares_delivered_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4421051493
after_economic_shares: 4422551493
date_status: forecast_assumption
notes: SBC費用は親会社利益控除済。従業員への無償新株と資本繰入れを別に追跡。
scenario: mild_bear

内容を開く

year: 2.5817932923
想定日: 2029-06-06
金額: 0
種類: recheck_future_ex_date_and_dividend_resolution
scenario: mild_bear
date_status: forecast_assumption
notes: 権利落ち予定日・配当決議・信託株数・転換価額調整・ETF税務を再確認。現金0。

内容を開く

year: 2.6639288159
想定日: 2029-07-06
金額: 0
種類: forecast_ex_dividend_entitlement_only
scenario: mild_bear
date_status: forecast_assumption
notes: この日は現金受取日でない。CBの転換価額を将来決議と市場値により確認。

内容を開く

year: 2.7214236824
想定日: 2029-07-27
金額: 189.288223636
種類: cash_dividend_old_nonselling_one_share_scaled_to_initial_proxy
scenario: mild_bear
amount_per_original_share_TWD: 4.287241875
issuer_dividend_oku: 189.60547954
eligible_economic_shares_proxy: 4422551493
assumed_ex_date: 2029-07-06
date_status: forecast_not_declared
tax_basis: pre_withholding_tax

内容を開く

year: 2.7597535934
想定日: 2029-08-10
金額: 0
種類: currency_linked_CB_redemption_to_bondholders_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4422551493
after_economic_shares: 4422551493
date_status: forecast_assumption
notes: 社債保有者へのUSD決済であり旧株主現金0。32.388固定TWD元本換算、将来prevailingFXを使用。
scenario: mild_bear

内容を開く

year: 2.9404517454
想定日: 2029-10-15
金額: 0
種類: employee_paid_option_exercise_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4422551493
after_economic_shares: 4424751493
date_status: forecast_assumption
notes: 従業員払込は会社への現金流入。旧普通株主の現金支出ではない。
scenario: mild_bear

内容を開く

year: 3.1074606434
想定日: 2029-12-15
金額: 0
種類: employee_restricted_new_shares_delivered_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4424751493
after_economic_shares: 4426251493
date_status: forecast_assumption
notes: SBC費用は親会社利益控除済。従業員への無償新株と資本繰入れを別に追跡。
scenario: mild_bear

内容を開く

year: 3.5783709788
想定日: 2030-06-05
金額: 0
種類: recheck_future_ex_date_and_dividend_resolution
scenario: mild_bear
date_status: forecast_assumption
notes: 権利落ち予定日・配当決議・信託株数・転換価額調整・ETF税務を再確認。現金0。

内容を開く

year: 3.6605065024
想定日: 2030-07-05
金額: 0
種類: forecast_ex_dividend_entitlement_only
scenario: mild_bear
date_status: forecast_assumption
notes: この日は現金受取日でない。CBの転換価額を将来決議と市場値により確認。

内容を開く

year: 3.7180013689
想定日: 2030-07-26
金額: 179.624531036
種類: cash_dividend_old_nonselling_one_share_scaled_to_initial_proxy
scenario: mild_bear
amount_per_original_share_TWD: 4.0683662
issuer_dividend_oku: 180.07611968
eligible_economic_shares_proxy: 4426251493
assumed_ex_date: 2030-07-05
date_status: forecast_not_declared
tax_basis: pre_withholding_tax

内容を開く

year: 3.9397672827
想定日: 2030-10-15
金額: 0
種類: employee_paid_option_exercise_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4426251493
after_economic_shares: 4428451493
date_status: forecast_assumption
notes: 従業員払込は会社への現金流入。旧普通株主の現金支出ではない。
scenario: mild_bear

内容を開く

year: 4.1067761807
想定日: 2030-12-15
金額: 0
種類: employee_restricted_new_shares_delivered_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4428451493
after_economic_shares: 4429951493
date_status: forecast_assumption
notes: SBC費用は親会社利益控除済。従業員への無償新株と資本繰入れを別に追跡。
scenario: mild_bear

内容を開く

year: 4.5749486653
想定日: 2031-06-04
金額: 0
種類: recheck_future_ex_date_and_dividend_resolution
scenario: mild_bear
date_status: forecast_assumption
notes: 権利落ち予定日・配当決議・信託株数・転換価額調整・ETF税務を再確認。現金0。

内容を開く

year: 4.6570841889
想定日: 2031-07-04
金額: 0
種類: forecast_ex_dividend_entitlement_only
scenario: mild_bear
date_status: forecast_assumption
notes: この日は現金受取日でない。CBの転換価額を将来決議と市場値により確認。

内容を開く

year: 4.7145790554
想定日: 2031-07-25
金額: 179.152689668
種類: cash_dividend_old_nonselling_one_share_scaled_to_initial_proxy
scenario: mild_bear
amount_per_original_share_TWD: 4.057679333
issuer_dividend_oku: 179.75322621
eligible_economic_shares_proxy: 4429951493
assumed_ex_date: 2031-07-04
date_status: forecast_not_declared
tax_basis: pre_withholding_tax

内容を開く

year: 4.93908282
想定日: 2031-10-15
金額: 0
種類: employee_paid_option_exercise_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4429951493
after_economic_shares: 4432151493
date_status: forecast_assumption
notes: 従業員払込は会社への現金流入。旧普通株主の現金支出ではない。
scenario: mild_bear

内容を開く

year: 5.106091718
想定日: 2031-12-15
金額: 0
種類: employee_restricted_new_shares_delivered_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4432151493
after_economic_shares: 4433651493
date_status: forecast_assumption
notes: SBC費用は親会社利益控除済。従業員への無償新株と資本繰入れを別に追跡。
scenario: mild_bear

内容を開く

year: 5.5715263518
想定日: 2032-06-02
金額: 0
種類: recheck_future_ex_date_and_dividend_resolution
scenario: mild_bear
date_status: forecast_assumption
notes: 権利落ち予定日・配当決議・信託株数・転換価額調整・ETF税務を再確認。現金0。

内容を開く

year: 5.6536618754
想定日: 2032-07-02
金額: 0
種類: forecast_ex_dividend_entitlement_only
scenario: mild_bear
date_status: forecast_assumption
notes: この日は現金受取日でない。CBの転換価額を将来決議と市場値により確認。

内容を開く

year: 5.7303216975
想定日: 2032-07-30
金額: 169.225239753
種類: cash_dividend_old_nonselling_one_share_scaled_to_initial_proxy
scenario: mild_bear
amount_per_original_share_TWD: 3.832829746
issuer_dividend_oku: 169.93431326
eligible_economic_shares_proxy: 4433651493
assumed_ex_date: 2032-07-02
date_status: forecast_not_declared
tax_basis: pre_withholding_tax

内容を開く

year: 5.9411362081
想定日: 2032-10-15
金額: 0
種類: employee_paid_option_exercise_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4433651493
after_economic_shares: 4435851493
date_status: forecast_assumption
notes: 従業員払込は会社への現金流入。旧普通株主の現金支出ではない。
scenario: mild_bear

内容を開く

year: 6.1081451061
想定日: 2032-12-15
金額: 0
種類: employee_restricted_new_shares_delivered_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4435851493
after_economic_shares: 4437351493
date_status: forecast_assumption
notes: SBC費用は親会社利益控除済。従業員への無償新株と資本繰入れを別に追跡。
scenario: mild_bear

内容を開く

year: 6.5681040383
想定日: 2033-06-01
金額: 0
種類: recheck_future_ex_date_and_dividend_resolution
scenario: mild_bear
date_status: forecast_assumption
notes: 権利落ち予定日・配当決議・信託株数・転換価額調整・ETF税務を再確認。現金0。

内容を開く

year: 6.6502395619
想定日: 2033-07-01
金額: 0
種類: forecast_ex_dividend_entitlement_only
scenario: mild_bear
date_status: forecast_assumption
notes: この日は現金受取日でない。CBの転換価額を将来決議と市場値により確認。

内容を開く

year: 6.726899384
想定日: 2033-07-29
金額: 165.79928016
種類: cash_dividend_old_nonselling_one_share_scaled_to_initial_proxy
scenario: mild_bear
amount_per_original_share_TWD: 3.75523423
issuer_dividend_oku: 166.63294216
eligible_economic_shares_proxy: 4437351493
assumed_ex_date: 2033-07-01
date_status: forecast_not_declared
tax_basis: pre_withholding_tax

内容を開く

year: 6.9404517454
想定日: 2033-10-15
金額: 0
種類: employee_paid_option_exercise_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4437351493
after_economic_shares: 4439551493
date_status: forecast_assumption
notes: 従業員払込は会社への現金流入。旧普通株主の現金支出ではない。
scenario: mild_bear

内容を開く

year: 7.1074606434
想定日: 2033-12-15
金額: 0
種類: employee_restricted_new_shares_delivered_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4439551493
after_economic_shares: 4441051493
date_status: forecast_assumption
notes: SBC費用は親会社利益控除済。従業員への無償新株と資本繰入れを別に追跡。
scenario: mild_bear

内容を開く

year: 7.5838466804
想定日: 2034-06-07
金額: 0
種類: recheck_future_ex_date_and_dividend_resolution
scenario: mild_bear
date_status: forecast_assumption
notes: 権利落ち予定日・配当決議・信託株数・転換価額調整・ETF税務を再確認。現金0。

内容を開く

year: 7.665982204
想定日: 2034-07-07
金額: 0
種類: forecast_ex_dividend_entitlement_only
scenario: mild_bear
date_status: forecast_assumption
notes: この日は現金受取日でない。CBの転換価額を将来決議と市場値により確認。

内容を開く

year: 7.7234770705
想定日: 2034-07-28
金額: 163.511680027
種類: cash_dividend_old_nonselling_one_share_scaled_to_initial_proxy
scenario: mild_bear
amount_per_original_share_TWD: 3.703421735
issuer_dividend_oku: 164.47086626
eligible_economic_shares_proxy: 4441051493
assumed_ex_date: 2034-07-07
date_status: forecast_not_declared
tax_basis: pre_withholding_tax

内容を開く

year: 7.9397672827
想定日: 2034-10-15
金額: 0
種類: employee_paid_option_exercise_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4441051493
after_economic_shares: 4443251493
date_status: forecast_assumption
notes: 従業員払込は会社への現金流入。旧普通株主の現金支出ではない。
scenario: mild_bear

内容を開く

year: 8.1067761807
想定日: 2034-12-15
金額: 0
種類: employee_restricted_new_shares_delivered_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4443251493
after_economic_shares: 4444751493
date_status: forecast_assumption
notes: SBC費用は親会社利益控除済。従業員への無償新株と資本繰入れを別に追跡。
scenario: mild_bear

内容を開く

year: 8.5804243669
想定日: 2035-06-06
金額: 0
種類: recheck_future_ex_date_and_dividend_resolution
scenario: mild_bear
date_status: forecast_assumption
notes: 権利落ち予定日・配当決議・信託株数・転換価額調整・ETF税務を再確認。現金0。

内容を開く

year: 8.6625598905
想定日: 2035-07-06
金額: 0
種類: forecast_ex_dividend_entitlement_only
scenario: mild_bear
date_status: forecast_assumption
notes: この日は現金受取日でない。CBの転換価額を将来決議と市場値により確認。

内容を開く

year: 8.720054757
想定日: 2035-07-27
金額: 162.347585008
種類: cash_dividend_old_nonselling_one_share_scaled_to_initial_proxy
scenario: mild_bear
amount_per_original_share_TWD: 3.677055822
issuer_dividend_oku: 163.43599353
eligible_economic_shares_proxy: 4444751493
assumed_ex_date: 2035-07-06
date_status: forecast_not_declared
tax_basis: pre_withholding_tax

内容を開く

year: 8.93908282
想定日: 2035-10-15
金額: 0
種類: employee_paid_option_exercise_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4444751493
after_economic_shares: 4446951493
date_status: forecast_assumption
notes: 従業員払込は会社への現金流入。旧普通株主の現金支出ではない。
scenario: mild_bear

内容を開く

year: 9.106091718
想定日: 2035-12-15
金額: 0
種類: employee_restricted_new_shares_delivered_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4446951493
after_economic_shares: 4448451493
date_status: forecast_assumption
notes: SBC費用は親会社利益控除済。従業員への無償新株と資本繰入れを別に追跡。
scenario: mild_bear

内容を開く

year: 9.5770020534
想定日: 2036-06-04
金額: 0
種類: recheck_future_ex_date_and_dividend_resolution
scenario: mild_bear
date_status: forecast_assumption
notes: 権利落ち予定日・配当決議・信託株数・転換価額調整・ETF税務を再確認。現金0。

内容を開く

year: 9.659137577
想定日: 2036-07-04
金額: 0
種類: forecast_ex_dividend_entitlement_only
scenario: mild_bear
date_status: forecast_assumption
notes: この日は現金受取日でない。CBの転換価額を将来決議と市場値により確認。

内容を開く

year: 9.7166324435
想定日: 2036-07-25
金額: 162.335349154
種類: cash_dividend_old_nonselling_one_share_scaled_to_initial_proxy
scenario: mild_bear
amount_per_original_share_TWD: 3.676778688
issuer_dividend_oku: 163.55971646
eligible_economic_shares_proxy: 4448451493
assumed_ex_date: 2036-07-04
date_status: forecast_not_declared
tax_basis: pre_withholding_tax

内容を開く

year: 9.9411362081
想定日: 2036-10-15
金額: 0
種類: employee_paid_option_exercise_nonholder_cash_zero
cash_status: non_cash_holder_event
before_economic_shares: 4448451493
after_economic_shares: 4450651493
date_status: forecast_assumption
notes: 従業員払込は会社への現金流入。旧普通株主の現金支出ではない。
scenario: mild_bear

その他の数値・前提

scenario_driver_assumptions

内容を開く

2026_fy_start_revenues_by_segment_oku

内容を開く

packaging_advanced: 2302.3132
packaging_legacy: 2053.0968
testing: 980.08
ems: 3047.69
others: 105.69

annual_price_volume_growth_indices

内容を開く

packaging_advanced: 0.055
packaging_legacy: -0.01
testing: 0.04
ems: 0.02
others: 0.01

2036_margins

内容を開く

packaging_advanced: 0.16
packaging_legacy: 0.075
testing: 0.18
ems: 0.024
others: 0

payout_of_previous_fiscal_year_profit

0.3

cash_buyback_pct_of_current_parent_net

税率

21.50%

nci_fraction_initial

0.03

nci_fraction_drift_per_year

0.0005

capex_to_revenue_2027

0.25

capex_to_revenue_2036

0.14

perpetuity_growth

0.017

equity_incremental_reinvestment_return

0.105

cb_scenario

put_2029

cb_conversion_fraction

adjust_oku

-118.961749

売上高

9408.251265

営業利益

831.701844

純利益

466.996586

equity_oku

8486.1965099

期間内の親会社利益合計（億）

5838.372789

multiple

kind: post_SBC_reported_ordinary_profit_reinvestment_AND_share_neutralisation_justified_multiple
値: 8.98425728
why: 市場PER/PBRは不使用。2037年SBC親会社非現金加算額・有償オプション払込を1回だけFCFEに戻し、交付370万株の時価市場買付現金を差引。株式数中立ゆえ旧持分を追加希薄化せず、連続成長g=0.017, 資本コストk=0.115, 増分投資ROIC=0.105。

キャッシュフローの算出方法

timed_holder_cashflows_v1

holder_policy

non_tendering_original_one_share; buybacks are equity/shares changes and not old-holder cash

期間内株主受取

1816.9803881

終価

4894.3507024

terminal_event_review

内容を開く

日付

2036-11-06

year

10.001368925394

amount_oku

4894.3507024

company_ordinary_terminal_value_oku

4933.7037009

terminal_economic_shares

4450651493

holder_fraction

2.246862E-10

synthetic_reference_initial_shares

4415151493

valuation_mechanics

TTM earnings inclusive to 2036-11-06; forward (1+g); reinvestment cost g/ROIIC; discount 10.00137 ACT/365.25

present_in_timed_cashflows

いいえ

no_double_count

はい

share_neutral_steady_state

内容を開く

projection_year: 2037
shares_at_terminal: 4450651493
2037_fully_paid_option_shares: 2200000
2037_restricted_free_delivery_new_shares: 1500000
2037_open_market_buyback_shares_to_neutralise: 3700000
share_net_change_after_neutralisation: 0
assumed_2037_exercise_cash_per_share_TWD: 228.042416
2037_paid_option_proceeds_oku: 5.0169331
2037_SBC_parent_non_cash_credit_addback_oku: 14.5933688
2037_income_after_SBC_parent_oku: 558.485416
2037_required_growth_reinvestment_oku: 90.4214483
2037_stock_price_model_valuation_date_TWD: 110.8535168
2037_open_market_buyback_price_TWD: 112.7380266
2037_shares_neutralisation_cash_spending_oku: 4.171307
2037_sustainable_old_shareholder_cashflow_oku: 483.5029627
2037_pretax_NCI_effect_not_parent_addback: Only parent SBC share-credit .72 of assumed group expense added back; subsidiary equity-credit .28 remains in NCI.
terminal_value_check_oku: 4933.7037009
cash_flow_equation: NI_after_SBC*(1+g) - NI_after_SBC*(1+g)*g/ROIIC + parent_SBC_cash_addback + option_proceeds - shares_issued*market_price
terminal_implicit_equation: TV=[NI_afterSBC_next*(1-g/ROIIC)+SBCcredit_parent_next+paid_option_cash_next]/[(k-g)+(3.7m/shares_at_end)*(1+g)]
2037_purchase_price_status: model_fair_value, not actual market price

terminal_employee_delivery_sensitivities

内容を開く

market_buyback_fair_value_1x_terminal_oku: 4933.7037009
no_company_buyback_per_share_dilution_equivalent_aggregate_oku: 4933.7037009
fair_value_buyback_premium_1_25x_terminal_oku: 4923.1761417
fair_value_buyback_discount_0_75x_terminal_oku: 4944.2763802
assumption: Alternative policies cannot simultaneously impose dilution and replacement cash cost; no buyback equals per-share dilution under frictionless equivalent issuance fair-value, assuming consistent cash earnings.
key: mild_bear
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 4933.7037009
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 4930.0285165
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4454351493
without_buyback_economic_shares_2046: 4487651493
with_market_buyback_125pct_fair_terminal_company_oku: 4923.1761417
share_neutral_old_holder_synthetic_PV_oku: 1647.7134838
no_buyback_old_holder_synthetic_PV_oku: 1646.4860791
price_effect_no_buyback_TWD: -0.0278
price_effect_25pct_buyback_premium_TWD: -0.079633
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

年度別・部分期間の財務台帳

内容を開く

period_id: stub_2026_11_07_to_2026_12_31
対象年度: 2026
date_start: 2026-11-07
date_end_inclusive: 2026-12-31
date_end_exclusive: 2027-01-01
days: 55
calendar_period_type: initial_stub
from_company_publication: 2026-09-30 Q3/9M issuer results: Sept30 equity/debt/cash, post-Sept30 entirely estimated
is_actual: いいえ
fraction_of_q4_2026: 0.597826087
売上高: 1434.7826086957
営業利益: 188.3152173913
純利益: 125.54347826087
sbc_expense_oku: 2.929347826087
parent_sbc_equity_credit_oku: 2.0923913043478
subsidiary_sbc_equity_credit_nci_oku: 0.41847826086957
parent_oci_oku: 0
nci_oci_oku: 0
nci_profit_oku: 4.7826086956522
nci_dividend_oku: 0
dividends_issuer_oku: 0
ordinary_buybacks_cash_oku: 0
cash_proceeds_from_employee_options_oku: 0
employee_option_shares_issued: 0
employee_restricted_shares_issued: 0
cb_conversion_shares_issued: 0
cb_accretion_expense_oku: 1.6025915492958
cb_cash_redemption_oku: 0
cb_non_cash_equity_reclassification_oku: 0
cfo_oku: 388.58695652174
capex_oku: 418.47826086957
net_bank_borrowing_oku: 29.891304347826
buyback_shares_retired: 0
equity_begin_oku: 4314.2041304348
cash_begin_oku: 884.21
debt_begin_oku: 4085.7968026944
nci_begin_oku: 314.37891304348
economic_shares_begin: 4415151493
unidentified_interest_bearing_debt_begin_oku: 120.58
equity_end_oku: 4441.84
cash_end_oku: 884.21
debt_end_oku: 4117.2906985915
nci_end_oku: 319.58
economic_shares_end: 4415151493
convertible_liability_end_oku: 274.84069859155
unidentified_interest_bearing_debt_end_oku: 120.58
identified_noncb_debt_end_oku: 3721.87
parent_sbc_share_awards_received_from_options_cash_oku: 0

内容を開く

period_id

2027_calendar_fy

対象年度

2027

date_start

2027-01-01

date_end_inclusive

2027-12-31

date_end_exclusive

2028-01-01

days

365

fraction_of_fy

calendar_period_type

full_fy

segments

内容を開く

id: packaging_advanced
数量: 1.055
価格・単価: 2302.3132
売上換算係数: 1
売上高: 2428.940426
営業利益: 519.793251
営業利益率: 21.40%
full_fy_revenue_oku: 2428.940426

内容を開く

id: packaging_legacy
数量: 0.99
価格・単価: 2053.0968
売上換算係数: 1
売上高: 2032.565832
営業利益: 253.054446
営業利益率: 12.45%
full_fy_revenue_oku: 2032.565832

内容を開く

id: testing
数量: 1.04
価格・単価: 980.08
売上換算係数: 1
売上高: 1019.2832
営業利益: 229.33872
営業利益率: 22.50%
full_fy_revenue_oku: 1019.2832

内容を開く

id: ems
数量: 1.02
価格・単価: 3047.69
売上換算係数: 1
売上高: 3108.6438
営業利益: 91.394128
営業利益率: 2.94%
full_fy_revenue_oku: 3108.6438

内容を開く

id: others
数量: 1.01
価格・単価: 105.69
売上換算係数: 1
売上高: 106.7469
営業利益: 0.960722
営業利益率: 0.90%
full_fy_revenue_oku: 106.7469

segment_price_volume_basis

2026FY各セグメント売上指数=1、数量指数は製品・顧客ミックス・有機成長代理。価格は2026FY売上億TWD /指数。

adjust_oku

-104

売上高

8696.180158

営業利益

990.541267

sbc_expense_oku

15.653124

op_oku_already_after_sbc

はい

finance_interest_including_cash_proxy_oku

90.22632

noncash_cb_effective_interest_oku

10.63538

other_nonoperating_oku

-30.436631

pretax_oku

859.242936

tax_oku

184.737231

consolidated_profit_oku

674.505705

nci_profit_oku

20.235171

純利益

654.270534

gross_equipment_capex_oku

2174.04504

depreciation_amortisation_oku

840

working_capital_outflow_oku

9.328957

cfo_oku

1531.465252

nci_dividends_oku

8.094068

parent_sbc_equity_credit_oku

11.270249

subsidiary_sbc_equity_credit_nci_oku

4.382875

parent_oci_oku

-1.962812

nci_oci_oku

-0.036423

cash_dividends_issuer_oku

249.579

cash_dividend_per_economic_share_TWD

5.652784517

dividend_ex_date_assumed

2027-07-02

dividend_payment_date_assumed

2027-07-30

dividend_ex_date_confirmed

未確認

gross_common_share_repurchases_oku

shares_repurhased_from_other_holders

cash_proceeds_from_employee_options_oku

4.4528

employee_option_shares_issued

2200000

employee_restricted_shares_issued

1500000

employee_restricted_shares_cash_received_oku

cb_conversion_shares_issued

cb_liability_reclassified_to_equity_oku

cb_redemption_cash_oku

cb_redemption_bank_refinancing_oku

cb_loss_on_early_extinguishment_pretax_oku

cb_contract_strike_after_dividend_adjustments_TWD

915.86

cb_conversion_date_if_any

未確認

cb_cash_maturity_settlement_date_if_any

未確認

cb_future_prevailing_usd_twd_assumed

未確認

net_issuer_returns_oku

245.1262

old_holder_cash_dividend_oku_synthetic

249.579

old_holder_buyback_tender_cash_oku

equity_begin_oku

4441.84

equity_end_oku

4860.2917717

nci_begin_oku

319.58

nci_end_oku

336.0675542

cash_begin_oku

884.21

cash_end_oku

700

debt_begin_oku

4117.2906986

debt_end_oku

4839.5161344

cb_liability_begin_oku

274.8406986

cb_liability_end_oku

285.4760789

unidentified_interest_bearing_debt_begin_oku

120.58

unidentified_interest_bearing_debt_end_oku

120.58

identified_non_cb_bank_bonds_debt_end_oku

4433.4600556

net_bank_borrowing_oku

711.5900556

net_debt_end_oku

4139.5161344

economic_shares_begin

4415151493

economic_shares_end

4418851493

issued_shares_begin

4488092493

issued_shares_end

4491792493

subsidiary_held_treasury_shares_proxy

72941000

old_one_share_fraction_before

2.264928E-10

old_one_share_fraction_after

2.263031E-10

year_profit_after_SBC

はい

validation_residuals

内容を開く

親会社持分（億）: 0
現金（億）: 0
debt_oku: 0
非支配持分資本（億）: 0
share_count: 0

model_status

forecast

内容を開く

period_id

2028_calendar_fy

対象年度

2028

date_start

2028-01-01

date_end_inclusive

2028-12-31

date_end_exclusive

2029-01-01

days

366

fraction_of_fy

calendar_period_type

full_fy

segments

内容を開く

id: packaging_advanced
数量: 1.113025
価格・単価: 2302.3132
売上換算係数: 1
売上高: 2562.532149
営業利益: 533.006687
営業利益率: 20.80%
full_fy_revenue_oku: 2562.532149

内容を開く

id: packaging_legacy
数量: 0.9801
価格・単価: 2053.0968
売上換算係数: 1
売上高: 2012.240174
営業利益: 239.456581
営業利益率: 11.90%
full_fy_revenue_oku: 2012.240174

内容を開く

id: testing
数量: 1.0816
価格・単価: 980.08
売上換算係数: 1
売上高: 1060.054528
営業利益: 233.211996
営業利益率: 22.00%
full_fy_revenue_oku: 1060.054528

内容を開く

id: ems
数量: 1.0404
価格・単価: 3047.69
売上換算係数: 1
売上高: 3170.816676
営業利益: 91.31952
営業利益率: 2.88%
full_fy_revenue_oku: 3170.816676

内容を開く

id: others
数量: 1.0201
価格・単価: 105.69
売上換算係数: 1
売上高: 107.814369
営業利益: 0.862515
営業利益率: 0.80%
full_fy_revenue_oku: 107.814369

segment_price_volume_basis

2026FY各セグメント売上指数=1、数量指数は製品・顧客ミックス・有機成長代理。価格は2026FY売上億TWD /指数。

adjust_oku

-108

売上高

8913.457896

営業利益

989.857299

sbc_expense_oku

16.044224

op_oku_already_after_sbc

はい

finance_interest_including_cash_proxy_oku

117.548222

noncash_cb_effective_interest_oku

10.664518

other_nonoperating_oku

-31.197103

pretax_oku

830.447456

tax_oku

178.546203

consolidated_profit_oku

651.901253

nci_profit_oku

19.882988

純利益

632.018265

gross_equipment_capex_oku

2119.422211

depreciation_amortisation_oku

925

working_capital_outflow_oku

9.777498

cfo_oku

1593.832498

nci_dividends_oku

7.953195

parent_sbc_equity_credit_oku

11.551841

subsidiary_sbc_equity_credit_nci_oku

4.492383

parent_oci_oku

-1.896055

nci_oci_oku

-0.035789

cash_dividends_issuer_oku

196.28116

cash_dividend_per_economic_share_TWD

4.441904428

dividend_ex_date_assumed

2028-07-07

dividend_payment_date_assumed

2028-07-28

dividend_ex_date_confirmed

未確認

gross_common_share_repurchases_oku

shares_repurhased_from_other_holders

cash_proceeds_from_employee_options_oku

4.506234

employee_option_shares_issued

2200000

employee_restricted_shares_issued

1500000

employee_restricted_shares_cash_received_oku

cb_conversion_shares_issued

cb_liability_reclassified_to_equity_oku

cb_redemption_cash_oku

cb_redemption_bank_refinancing_oku

cb_loss_on_early_extinguishment_pretax_oku

cb_contract_strike_after_dividend_adjustments_TWD

915.86

cb_conversion_date_if_any

未確認

cb_cash_maturity_settlement_date_if_any

未確認

cb_future_prevailing_usd_twd_assumed

未確認

net_issuer_returns_oku

191.774927

old_holder_cash_dividend_oku_synthetic

196.11680967

old_holder_buyback_tender_cash_oku

equity_begin_oku

4860.2917717

equity_end_oku

5310.1908969

nci_begin_oku

336.0675542

nci_end_oku

352.4539405

cash_begin_oku

700

cash_end_oku

700

debt_begin_oku

4839.5161344

debt_end_oku

5575.4984878

cb_liability_begin_oku

285.4760789

cb_liability_end_oku

296.1405972

unidentified_interest_bearing_debt_begin_oku

120.58

unidentified_interest_bearing_debt_end_oku

120.58

identified_non_cb_bank_bonds_debt_end_oku

5158.7778906

net_bank_borrowing_oku

725.317835

net_debt_end_oku

4875.4984878

economic_shares_begin

4418851493

economic_shares_end

4422551493

issued_shares_begin

4491792493

issued_shares_end

4495492493

subsidiary_held_treasury_shares_proxy

72941000

old_one_share_fraction_before

2.263031E-10

old_one_share_fraction_after

2.261138E-10

year_profit_after_SBC

はい

validation_residuals

内容を開く

親会社持分（億）: 0
現金（億）: 0
debt_oku: 0
非支配持分資本（億）: 0
share_count: 0

model_status

forecast

内容を開く

period_id

2029_calendar_fy

対象年度

2029

date_start

2029-01-01

date_end_inclusive

2029-12-31

date_end_exclusive

2030-01-01

days

365

fraction_of_fy

calendar_period_type

full_fy

segments

内容を開く

id: packaging_advanced
数量: 1.17424137
価格・単価: 2302.3132
売上換算係数: 1
売上高: 2703.471418
営業利益: 546.101226
営業利益率: 20.20%
full_fy_revenue_oku: 2703.471418

内容を開く

id: packaging_legacy
数量: 0.970299
価格・単価: 2053.0968
売上換算係数: 1
売上高: 1992.117772
営業利益: 226.105367
営業利益率: 11.35%
full_fy_revenue_oku: 1992.117772

内容を開く

id: testing
数量: 1.124864
価格・単価: 980.08
売上換算係数: 1
売上高: 1102.456709
営業利益: 237.028192
営業利益率: 21.50%
full_fy_revenue_oku: 1102.456709

内容を開く

id: ems
数量: 1.061208
価格・単価: 3047.69
売上換算係数: 1
売上高: 3234.23301
営業利益: 91.205371
営業利益率: 2.82%
full_fy_revenue_oku: 3234.23301

内容を開く

id: others
数量: 1.030301
価格・単価: 105.69
売上換算係数: 1
売上高: 108.892513
営業利益: 0.762248
営業利益率: 0.70%
full_fy_revenue_oku: 108.892513

segment_price_volume_basis

2026FY各セグメント売上指数=1、数量指数は製品・顧客ミックス・有機成長代理。価格は2026FY売上億TWD /指数。

adjust_oku

-112

売上高

9141.171421

営業利益

989.202404

sbc_expense_oku

16.454109

op_oku_already_after_sbc

はい

finance_interest_including_cash_proxy_oku

139.670416

noncash_cb_effective_interest_oku

6.439504

other_nonoperating_oku

-31.9941

pretax_oku

789.798486

tax_oku

169.806674

consolidated_profit_oku

619.991811

nci_profit_oku

19.738079

純利益

600.253732

gross_equipment_capex_oku

2061.841998

depreciation_amortisation_oku

1010

working_capital_outflow_oku

10.247109

cfo_oku

1663.938214

nci_dividends_oku

7.895232

parent_sbc_equity_credit_oku

11.846958

subsidiary_sbc_equity_credit_nci_oku

4.60715

parent_oci_oku

-1.800761

nci_oci_oku

-0.035529

cash_dividends_issuer_oku

189.60548

cash_dividend_per_economic_share_TWD

4.287241875

dividend_ex_date_assumed

2029-07-06

dividend_payment_date_assumed

2029-07-27

dividend_ex_date_confirmed

未確認

gross_common_share_repurchases_oku

shares_repurhased_from_other_holders

cash_proceeds_from_employee_options_oku

4.560308

employee_option_shares_issued

2200000

employee_restricted_shares_issued

1500000

employee_restricted_shares_cash_received_oku

cb_conversion_shares_issued

cb_liability_reclassified_to_equity_oku

cb_redemption_cash_oku

323.88

cb_redemption_bank_refinancing_oku

323.88

cb_loss_on_early_extinguishment_pretax_oku

21.299899

cb_contract_strike_after_dividend_adjustments_TWD

899.15

cb_conversion_date_if_any

未確認

cb_cash_maturity_settlement_date_if_any

未確認

cb_future_prevailing_usd_twd_assumed

35.5

net_issuer_returns_oku

185.045171

old_holder_cash_dividend_oku_synthetic

189.28822364

old_holder_buyback_tender_cash_oku

equity_begin_oku

5310.1908969

equity_end_oku

5735.445655

nci_begin_oku

352.4539405

nci_end_oku

368.8684099

cash_begin_oku

700

cash_end_oku

700

debt_begin_oku

5575.4984878

debt_end_oku

6194.0820774

cb_liability_begin_oku

296.1405972

cb_liability_end_oku

unidentified_interest_bearing_debt_begin_oku

120.58

unidentified_interest_bearing_debt_end_oku

120.58

identified_non_cb_bank_bonds_debt_end_oku

6073.5020774

net_bank_borrowing_oku

590.8441869

net_debt_end_oku

5494.0820774

economic_shares_begin

4422551493

economic_shares_end

4426251493

issued_shares_begin

4495492493

issued_shares_end

4499192493

subsidiary_held_treasury_shares_proxy

72941000

old_one_share_fraction_before

2.261138E-10

old_one_share_fraction_after

2.259248E-10

year_profit_after_SBC

はい

validation_residuals

内容を開く

親会社持分（億）: 0
現金（億）: 0
debt_oku: 0
非支配持分資本（億）: 0
share_count: 0

model_status

forecast

内容を開く

period_id

2030_calendar_fy

対象年度

2030

date_start

2030-01-01

date_end_inclusive

2030-12-31

date_end_exclusive

2031-01-01

days

365

fraction_of_fy

calendar_period_type

full_fy

segments

内容を開く

id: packaging_advanced
数量: 1.23882465
価格・単価: 2302.3132
売上換算係数: 1
売上高: 2852.162346
営業利益: 559.02382
営業利益率: 19.60%
full_fy_revenue_oku: 2852.162346

内容を開く

id: packaging_legacy
数量: 0.96059601
価格・単価: 2053.0968
売上換算係数: 1
売上高: 1972.196594
営業利益: 212.997232
営業利益率: 10.80%
full_fy_revenue_oku: 1972.196594

内容を開く

id: testing
数量: 1.16985856
価格・単価: 980.08
売上換算係数: 1
売上高: 1146.554977
営業利益: 240.776545
営業利益率: 21.00%
full_fy_revenue_oku: 1146.554977

内容を開く

id: ems
数量: 1.08243216
価格・単価: 3047.69
売上換算係数: 1
売上高: 3298.91767
営業利益: 91.050128
営業利益率: 2.76%
full_fy_revenue_oku: 3298.91767

内容を開く

id: others
数量: 1.04060401
価格・単価: 105.69
売上換算係数: 1
売上高: 109.981438
営業利益: 0.659889
営業利益率: 0.60%
full_fy_revenue_oku: 109.981438

segment_price_volume_basis

2026FY各セグメント売上指数=1、数量指数は製品・顧客ミックス・有機成長代理。価格は2026FY売上億TWD /指数。

adjust_oku

-116

売上高

9379.813025

営業利益

988.507614

sbc_expense_oku

16.883663

op_oku_already_after_sbc

はい

finance_interest_including_cash_proxy_oku

167.569503

noncash_cb_effective_interest_oku

other_nonoperating_oku

-32.829346

pretax_oku

788.108765

tax_oku

169.443384

consolidated_profit_oku

618.66538

nci_profit_oku

19.487959

純利益

599.177421

gross_equipment_capex_oku

2001.026779

depreciation_amortisation_oku

1095

working_capital_outflow_oku

10.738872

cfo_oku

1719.810171

nci_dividends_oku

7.795184

parent_sbc_equity_credit_oku

12.156238

subsidiary_sbc_equity_credit_nci_oku

4.727426

parent_oci_oku

-1.797532

nci_oci_oku

-0.035078

cash_dividends_issuer_oku

180.07612

cash_dividend_per_economic_share_TWD

4.0683662

dividend_ex_date_assumed

2030-07-05

dividend_payment_date_assumed

2030-07-26

dividend_ex_date_confirmed

未確認

gross_common_share_repurchases_oku

shares_repurhased_from_other_holders

cash_proceeds_from_employee_options_oku

4.615032

employee_option_shares_issued

2200000

employee_restricted_shares_issued

1500000

employee_restricted_shares_cash_received_oku

cb_conversion_shares_issued

cb_liability_reclassified_to_equity_oku

cb_redemption_cash_oku

cb_redemption_bank_refinancing_oku

cb_loss_on_early_extinguishment_pretax_oku

cb_contract_strike_after_dividend_adjustments_TWD

899.15

cb_conversion_date_if_any

未確認

cb_cash_maturity_settlement_date_if_any

未確認

cb_future_prevailing_usd_twd_assumed

未確認

net_issuer_returns_oku

175.461088

old_holder_cash_dividend_oku_synthetic

179.62453104

old_holder_buyback_tender_cash_oku

equity_begin_oku

5735.445655

equity_end_oku

6169.5206935

nci_begin_oku

368.8684099

nci_end_oku

385.253533

cash_begin_oku

700

cash_end_oku

700

debt_begin_oku

6194.0820774

debt_end_oku

6658.554956

cb_liability_begin_oku

cb_liability_end_oku

unidentified_interest_bearing_debt_begin_oku

120.58

unidentified_interest_bearing_debt_end_oku

120.58

identified_non_cb_bank_bonds_debt_end_oku

6537.974956

net_bank_borrowing_oku

464.4728786

net_debt_end_oku

5958.554956

economic_shares_begin

4426251493

economic_shares_end

4429951493

issued_shares_begin

4499192493

issued_shares_end

4502892493

subsidiary_held_treasury_shares_proxy

72941000

old_one_share_fraction_before

2.259248E-10

old_one_share_fraction_after

2.257361E-10

year_profit_after_SBC

はい

validation_residuals

内容を開く

親会社持分（億）: 0
現金（億）: 0
debt_oku: 0
非支配持分資本（億）: 0
share_count: 0

model_status

forecast

内容を開く

period_id

2031_calendar_fy

対象年度

2031

date_start

2031-01-01

date_end_inclusive

2031-12-31

date_end_exclusive

2032-01-01

days

365

fraction_of_fy

calendar_period_type

full_fy

segments

内容を開く

id: packaging_advanced
数量: 1.30696001
価格・単価: 2302.3132
売上換算係数: 1
売上高: 3009.031275
営業利益: 571.715942
営業利益率: 19.00%
full_fy_revenue_oku: 3009.031275

内容を開く

id: packaging_legacy
数量: 0.95099005
価格・単価: 2053.0968
売上換算係数: 1
売上高: 1952.474628
営業利益: 200.128649
営業利益率: 10.25%
full_fy_revenue_oku: 1952.474628

内容を開く

id: testing
数量: 1.2166529
価格・単価: 980.08
売上換算係数: 1
売上高: 1192.417177
営業利益: 244.445521
営業利益率: 20.50%
full_fy_revenue_oku: 1192.417177

内容を開く

id: ems
数量: 1.1040808
価格・単価: 3047.69
売上換算係数: 1
売上高: 3364.896023
営業利益: 90.852193
営業利益率: 2.70%
full_fy_revenue_oku: 3364.896023

内容を開く

id: others
数量: 1.05101005
価格・単価: 105.69
売上換算係数: 1
売上高: 111.081252
営業利益: 0.555406
営業利益率: 0.50%
full_fy_revenue_oku: 111.081252

segment_price_volume_basis

2026FY各セグメント売上指数=1、数量指数は製品・顧客ミックス・有機成長代理。価格は2026FY売上億TWD /指数。

adjust_oku

-120

売上高

9629.900355

営業利益

987.697712

sbc_expense_oku

17.333821

op_oku_already_after_sbc

はい

finance_interest_including_cash_proxy_oku

208.549423

noncash_cb_effective_interest_oku

other_nonoperating_oku

-33.704651

pretax_oku

745.443637

tax_oku

160.270382

consolidated_profit_oku

585.173255

nci_profit_oku

18.725544

純利益

566.447711

gross_equipment_capex_oku

1936.67996

depreciation_amortisation_oku

1180

working_capital_outflow_oku

11.25393

cfo_oku

1771.253146

nci_dividends_oku

7.490218

parent_sbc_equity_credit_oku

12.480351

subsidiary_sbc_equity_credit_nci_oku

4.85347

parent_oci_oku

-1.699343

nci_oci_oku

-0.033706

cash_dividends_issuer_oku

179.753226

cash_dividend_per_economic_share_TWD

4.057679333

dividend_ex_date_assumed

2031-07-04

dividend_payment_date_assumed

2031-07-25

dividend_ex_date_confirmed

未確認

gross_common_share_repurchases_oku

shares_repurhased_from_other_holders

cash_proceeds_from_employee_options_oku

4.670412

employee_option_shares_issued

2200000

employee_restricted_shares_issued

1500000

employee_restricted_shares_cash_received_oku

cb_conversion_shares_issued

cb_liability_reclassified_to_equity_oku

cb_redemption_cash_oku

cb_redemption_bank_refinancing_oku

cb_loss_on_early_extinguishment_pretax_oku

cb_contract_strike_after_dividend_adjustments_TWD

899.15

cb_conversion_date_if_any

未確認

cb_cash_maturity_settlement_date_if_any

未確認

cb_future_prevailing_usd_twd_assumed

未確認

net_issuer_returns_oku

175.082814

old_holder_cash_dividend_oku_synthetic

179.15268967

old_holder_buyback_tender_cash_oku

equity_begin_oku

6169.5206935

equity_end_oku

6571.6665984

nci_begin_oku

385.253533

nci_end_oku

401.3086233

cash_begin_oku

700

cash_end_oku

700

debt_begin_oku

6658.554956

debt_end_oku

7006.5548018

cb_liability_begin_oku

cb_liability_end_oku

unidentified_interest_bearing_debt_begin_oku

120.58

unidentified_interest_bearing_debt_end_oku

120.58

identified_non_cb_bank_bonds_debt_end_oku

6885.9748018

net_bank_borrowing_oku

347.9998458

net_debt_end_oku

6306.5548018

economic_shares_begin

4429951493

economic_shares_end

4433651493

issued_shares_begin

4502892493

issued_shares_end

4506592493

subsidiary_held_treasury_shares_proxy

72941000

old_one_share_fraction_before

2.257361E-10

old_one_share_fraction_after

2.255477E-10

year_profit_after_SBC

はい

validation_residuals

内容を開く

親会社持分（億）: 0
現金（億）: 0
debt_oku: 0
非支配持分資本（億）: 0
share_count: 0

model_status

forecast

内容を開く

period_id

2032_calendar_fy

対象年度

2032

date_start

2032-01-01

date_end_inclusive

2032-12-31

date_end_exclusive

2033-01-01

days

366

fraction_of_fy

calendar_period_type

full_fy

segments

内容を開く

id: packaging_advanced
数量: 1.37884281
価格・単価: 2302.3132
売上換算係数: 1
売上高: 3174.527995
営業利益: 584.113151
営業利益率: 18.40%
full_fy_revenue_oku: 3174.527995

内容を開く

id: packaging_legacy
数量: 0.94148015
価格・単価: 2053.0968
売上換算係数: 1
売上高: 1932.949882
営業利益: 187.496139
営業利益率: 9.70%
full_fy_revenue_oku: 1932.949882

内容を開く

id: testing
数量: 1.26531902
価格・単価: 980.08
売上換算係数: 1
売上高: 1240.113864
営業利益: 248.022773
営業利益率: 20.00%
full_fy_revenue_oku: 1240.113864

内容を開く

id: ems
数量: 1.12616242
価格・単価: 3047.69
売上換算係数: 1
売上高: 3432.193944
営業利益: 90.60992
営業利益率: 2.64%
full_fy_revenue_oku: 3432.193944

内容を開く

id: others
数量: 1.06152015
価格・単価: 105.69
売上換算係数: 1
売上高: 112.192065
営業利益: 0.448768
営業利益率: 0.40%
full_fy_revenue_oku: 112.192065

segment_price_volume_basis

2026FY各セグメント売上指数=1、数量指数は製品・顧客ミックス・有機成長代理。価格は2026FY売上億TWD /指数。

adjust_oku

-124

売上高

9891.977749

営業利益

986.690751

sbc_expense_oku

17.80556

op_oku_already_after_sbc

はい

finance_interest_including_cash_proxy_oku

220.729418

noncash_cb_effective_interest_oku

other_nonoperating_oku

-34.621922

pretax_oku

731.33941

tax_oku

157.237973

consolidated_profit_oku

574.101437

nci_profit_oku

18.658297

純利益

555.443141

gross_equipment_capex_oku

1868.484686

depreciation_amortisation_oku

1265

working_capital_outflow_oku

11.793483

cfo_oku

1845.113514

nci_dividends_oku

7.463319

parent_sbc_equity_credit_oku

12.820003

subsidiary_sbc_equity_credit_nci_oku

4.985557

parent_oci_oku

-1.666329

nci_oci_oku

-0.033585

cash_dividends_issuer_oku

169.934313

cash_dividend_per_economic_share_TWD

3.832829746

dividend_ex_date_assumed

2032-07-02

dividend_payment_date_assumed

2032-07-30

dividend_ex_date_confirmed

未確認

gross_common_share_repurchases_oku

shares_repurhased_from_other_holders

cash_proceeds_from_employee_options_oku

4.726457

employee_option_shares_issued

2200000

employee_restricted_shares_issued

1500000

employee_restricted_shares_cash_received_oku

cb_conversion_shares_issued

cb_liability_reclassified_to_equity_oku

cb_redemption_cash_oku

cb_redemption_bank_refinancing_oku

cb_loss_on_early_extinguishment_pretax_oku

cb_contract_strike_after_dividend_adjustments_TWD

899.15

cb_conversion_date_if_any

未確認

cb_cash_maturity_settlement_date_if_any

未確認

cb_future_prevailing_usd_twd_assumed

未確認

net_issuer_returns_oku

165.207856

old_holder_cash_dividend_oku_synthetic

169.22523975

old_holder_buyback_tender_cash_oku

equity_begin_oku

6571.6665984

equity_end_oku

6973.0555569

nci_begin_oku

401.3086233

nci_end_oku

417.4555732

cash_begin_oku

700

cash_end_oku

700

debt_begin_oku

7006.5548018

debt_end_oku

7202.5971477

cb_liability_begin_oku

cb_liability_end_oku

unidentified_interest_bearing_debt_begin_oku

120.58

unidentified_interest_bearing_debt_end_oku

120.58

identified_non_cb_bank_bonds_debt_end_oku

7082.0171477

net_bank_borrowing_oku

196.0423459

net_debt_end_oku

6502.5971477

economic_shares_begin

4433651493

economic_shares_end

4437351493

issued_shares_begin

4506592493

issued_shares_end

4510292493

subsidiary_held_treasury_shares_proxy

72941000

old_one_share_fraction_before

2.255477E-10

old_one_share_fraction_after

2.253597E-10

year_profit_after_SBC

はい

validation_residuals

内容を開く

親会社持分（億）: 0
現金（億）: 0
debt_oku: 0
非支配持分資本（億）: 0
share_count: 0

model_status

forecast

内容を開く

period_id

2033_calendar_fy

対象年度

2033

date_start

2033-01-01

date_end_inclusive

2033-12-31

date_end_exclusive

2034-01-01

days

365

fraction_of_fy

calendar_period_type

full_fy

segments

内容を開く

id: packaging_advanced
数量: 1.45467916
価格・単価: 2302.3132
売上換算係数: 1
売上高: 3349.127034
営業利益: 596.144612
営業利益率: 17.80%
full_fy_revenue_oku: 3349.127034

内容を開く

id: packaging_legacy
数量: 0.93206535
価格・単価: 2053.0968
売上換算係数: 1
売上高: 1913.620383
営業利益: 175.096265
営業利益率: 9.15%
full_fy_revenue_oku: 1913.620383

内容を開く

id: testing
数量: 1.31593178
価格・単価: 980.08
売上換算係数: 1
売上高: 1289.718418
営業利益: 251.495092
営業利益率: 19.50%
full_fy_revenue_oku: 1289.718418

内容を開く

id: ems
数量: 1.14868567
価格・単価: 3047.69
売上換算係数: 1
売上高: 3500.837822
営業利益: 90.321616
営業利益率: 2.58%
full_fy_revenue_oku: 3500.837822

内容を開く

id: others
数量: 1.07213535
価格・単価: 105.69
売上換算係数: 1
売上高: 113.313985
営業利益: 0.339942
営業利益率: 0.30%
full_fy_revenue_oku: 113.313985

segment_price_volume_basis

2026FY各セグメント売上指数=1、数量指数は製品・顧客ミックス・有機成長代理。価格は2026FY売上億TWD /指数。

adjust_oku

-128

売上高

10166.617644

営業利益

985.397527

sbc_expense_oku

18.299912

op_oku_already_after_sbc

はい

finance_interest_including_cash_proxy_oku

227.5909

noncash_cb_effective_interest_oku

other_nonoperating_oku

-35.583162

pretax_oku

722.223465

tax_oku

155.278045

consolidated_profit_oku

566.94542

nci_profit_oku

18.709199

純利益

548.236221

gross_equipment_capex_oku

1796.10245

depreciation_amortisation_oku

1350

working_capital_outflow_oku

12.358795

cfo_oku

1922.886536

nci_dividends_oku

7.48368

parent_sbc_equity_credit_oku

13.175936

subsidiary_sbc_equity_credit_nci_oku

5.123975

parent_oci_oku

-1.644709

nci_oci_oku

-0.033677

cash_dividends_issuer_oku

166.632942

cash_dividend_per_economic_share_TWD

3.75523423

dividend_ex_date_assumed

2033-07-01

dividend_payment_date_assumed

2033-07-29

dividend_ex_date_confirmed

未確認

gross_common_share_repurchases_oku

shares_repurhased_from_other_holders

cash_proceeds_from_employee_options_oku

4.783175

employee_option_shares_issued

2200000

employee_restricted_shares_issued

1500000

employee_restricted_shares_cash_received_oku

cb_conversion_shares_issued

cb_liability_reclassified_to_equity_oku

cb_redemption_cash_oku

cb_redemption_bank_refinancing_oku

cb_loss_on_early_extinguishment_pretax_oku

cb_contract_strike_after_dividend_adjustments_TWD

899.15

cb_conversion_date_if_any

未確認

cb_cash_maturity_settlement_date_if_any

未確認

cb_future_prevailing_usd_twd_assumed

未確認

net_issuer_returns_oku

161.849767

old_holder_cash_dividend_oku_synthetic

165.79928016

old_holder_buyback_tender_cash_oku

equity_begin_oku

6973.0555569

equity_end_oku

7370.9732383

nci_begin_oku

417.4555732

nci_end_oku

433.7713912

cash_begin_oku

700

cash_end_oku

711.6632351

debt_begin_oku

7202.5971477

debt_end_oku

7256.8097437

cb_liability_begin_oku

cb_liability_end_oku

unidentified_interest_bearing_debt_begin_oku

120.58

unidentified_interest_bearing_debt_end_oku

120.58

identified_non_cb_bank_bonds_debt_end_oku

7136.2297437

net_bank_borrowing_oku

54.212596

net_debt_end_oku

6545.1465087

economic_shares_begin

4437351493

economic_shares_end

4441051493

issued_shares_begin

4510292493

issued_shares_end

4513992493

subsidiary_held_treasury_shares_proxy

72941000

old_one_share_fraction_before

2.253597E-10

old_one_share_fraction_after

2.251719E-10

year_profit_after_SBC

はい

validation_residuals

内容を開く

親会社持分（億）: 0
現金（億）: 0
debt_oku: 0
非支配持分資本（億）: 0
share_count: 0

model_status

forecast

内容を開く

period_id

2034_calendar_fy

対象年度

2034

date_start

2034-01-01

date_end_inclusive

2034-12-31

date_end_exclusive

2035-01-01

days

365

fraction_of_fy

calendar_period_type

full_fy

segments

内容を開く

id: packaging_advanced
数量: 1.53468651
価格・単価: 2302.3132
売上換算係数: 1
売上高: 3533.329021
営業利益: 607.732592
営業利益率: 17.20%
full_fy_revenue_oku: 3533.329021

内容を開く

id: packaging_legacy
数量: 0.92274469
価格・単価: 2053.0968
売上換算係数: 1
売上高: 1894.484179
営業利益: 162.925639
営業利益率: 8.60%
full_fy_revenue_oku: 1894.484179

内容を開く

id: testing
数量: 1.36856905
価格・単価: 980.08
売上換算係数: 1
売上高: 1341.307155
営業利益: 254.848359
営業利益率: 19.00%
full_fy_revenue_oku: 1341.307155

内容を開く

id: ems
数量: 1.17165938
価格・単価: 3047.69
売上換算係数: 1
売上高: 3570.854579
営業利益: 89.985535
営業利益率: 2.52%
full_fy_revenue_oku: 3570.854579

内容を開く

id: others
数量: 1.08285671
価格・単価: 105.69
売上換算係数: 1
売上高: 114.447125
営業利益: 0.228894
営業利益率: 0.20%
full_fy_revenue_oku: 114.447125

segment_price_volume_basis

2026FY各セグメント売上指数=1、数量指数は製品・顧客ミックス・有機成長代理。価格は2026FY売上億TWD /指数。

adjust_oku

-132

売上高

10454.42206

営業利益

983.72102

sbc_expense_oku

18.81796

op_oku_already_after_sbc

はい

finance_interest_including_cash_proxy_oku

229.080128

noncash_cb_effective_interest_oku

other_nonoperating_oku

-36.590477

pretax_oku

718.050415

tax_oku

154.380839

consolidated_profit_oku

563.669576

nci_profit_oku

18.882931

純利益

544.786645

gross_equipment_capex_oku

1719.171628

depreciation_amortisation_oku

1435

working_capital_outflow_oku

12.951199

cfo_oku

2004.536337

nci_dividends_oku

7.553172

parent_sbc_equity_credit_oku

13.548931

subsidiary_sbc_equity_credit_nci_oku

5.269029

parent_oci_oku

-1.63436

nci_oci_oku

-0.033989

cash_dividends_issuer_oku

164.470866

cash_dividend_per_economic_share_TWD

3.703421735

dividend_ex_date_assumed

2034-07-07

dividend_payment_date_assumed

2034-07-28

dividend_ex_date_confirmed

未確認

gross_common_share_repurchases_oku

shares_repurhased_from_other_holders

cash_proceeds_from_employee_options_oku

4.840573

employee_option_shares_issued

2200000

employee_restricted_shares_issued

1500000

employee_restricted_shares_cash_received_oku

cb_conversion_shares_issued

cb_liability_reclassified_to_equity_oku

cb_redemption_cash_oku

cb_redemption_bank_refinancing_oku

cb_loss_on_early_extinguishment_pretax_oku

cb_contract_strike_after_dividend_adjustments_TWD

899.15

cb_conversion_date_if_any

未確認

cb_cash_maturity_settlement_date_if_any

未確認

cb_future_prevailing_usd_twd_assumed

未確認

net_issuer_returns_oku

159.630293

old_holder_cash_dividend_oku_synthetic

163.51168003

old_holder_buyback_tender_cash_oku

equity_begin_oku

7370.9732383

equity_end_oku

7768.0441612

nci_begin_oku

433.7713912

nci_end_oku

450.3361891

cash_begin_oku

711.6632351

cash_end_oku

731.8095442

debt_begin_oku

7256.8097437

debt_end_oku

7158.7748091

cb_liability_begin_oku

cb_liability_end_oku

unidentified_interest_bearing_debt_begin_oku

120.58

unidentified_interest_bearing_debt_end_oku

120.58

identified_non_cb_bank_bonds_debt_end_oku

7038.1948091

net_bank_borrowing_oku

-98.0349346

net_debt_end_oku

6426.9652649

economic_shares_begin

4441051493

economic_shares_end

4444751493

issued_shares_begin

4513992493

issued_shares_end

4517692493

subsidiary_held_treasury_shares_proxy

72941000

old_one_share_fraction_before

2.251719E-10

old_one_share_fraction_after

2.249845E-10

year_profit_after_SBC

はい

validation_residuals

内容を開く

親会社持分（億）: 0
現金（億）: 0
debt_oku: 0
非支配持分資本（億）: 0
share_count: 0

model_status

forecast

内容を開く

period_id

2035_calendar_fy

対象年度

2035

date_start

2035-01-01

date_end_inclusive

2035-12-31

date_end_exclusive

2036-01-01

days

365

fraction_of_fy

calendar_period_type

full_fy

segments

内容を開く

id: packaging_advanced
数量: 1.61909427
価格・単価: 2302.3132
売上換算係数: 1
売上高: 3727.662118
営業利益: 618.791912
営業利益率: 16.60%
full_fy_revenue_oku: 3727.662118

内容を開く

id: packaging_legacy
数量: 0.91351725
価格・単価: 2053.0968
売上換算係数: 1
売上高: 1875.539338
営業利益: 150.980917
営業利益率: 8.05%
full_fy_revenue_oku: 1875.539338

内容を開く

id: testing
数量: 1.42331181
価格・単価: 980.08
売上換算係数: 1
売上高: 1394.959441
営業利益: 258.067497
営業利益率: 18.50%
full_fy_revenue_oku: 1394.959441

内容を開く

id: ems
数量: 1.19509257
価格・単価: 3047.69
売上換算係数: 1
売上高: 3642.27167
営業利益: 89.599883
営業利益率: 2.46%
full_fy_revenue_oku: 3642.27167

内容を開く

id: others
数量: 1.09368527
価格・単価: 105.69
売上換算係数: 1
売上高: 115.591596
営業利益: 0.115592
営業利益率: 0.10%
full_fy_revenue_oku: 115.591596

segment_price_volume_basis

2026FY各セグメント売上指数=1、数量指数は製品・顧客ミックス・有機成長代理。価格は2026FY売上億TWD /指数。

adjust_oku

-136

売上高

10756.024163

営業利益

981.555799

sbc_expense_oku

19.360843

op_oku_already_after_sbc

はい

finance_interest_including_cash_proxy_oku

224.943784

noncash_cb_effective_interest_oku

other_nonoperating_oku

-37.646085

pretax_oku

718.965931

tax_oku

154.577675

consolidated_profit_oku

564.388256

nci_profit_oku

19.189201

純利益

545.199055

gross_equipment_capex_oku

1637.3059

depreciation_amortisation_oku

1520

working_capital_outflow_oku

13.572095

cfo_oku

2090.177004

nci_dividends_oku

7.67568

parent_sbc_equity_credit_oku

13.939807

subsidiary_sbc_equity_credit_nci_oku

5.421036

parent_oci_oku

-1.635597

nci_oci_oku

-0.034541

cash_dividends_issuer_oku

163.435994

cash_dividend_per_economic_share_TWD

3.677055822

dividend_ex_date_assumed

2035-07-06

dividend_payment_date_assumed

2035-07-27

dividend_ex_date_confirmed

未確認

gross_common_share_repurchases_oku

shares_repurhased_from_other_holders

cash_proceeds_from_employee_options_oku

4.89866

employee_option_shares_issued

2200000

employee_restricted_shares_issued

1500000

employee_restricted_shares_cash_received_oku

cb_conversion_shares_issued

cb_liability_reclassified_to_equity_oku

cb_redemption_cash_oku

cb_redemption_bank_refinancing_oku

cb_loss_on_early_extinguishment_pretax_oku

cb_contract_strike_after_dividend_adjustments_TWD

899.15

cb_conversion_date_if_any

未確認

cb_cash_maturity_settlement_date_if_any

未確認

cb_future_prevailing_usd_twd_assumed

未確認

net_issuer_returns_oku

158.537334

old_holder_cash_dividend_oku_synthetic

162.34758501

old_holder_buyback_tender_cash_oku

equity_begin_oku

7768.0441612

equity_end_oku

8167.0100926

nci_begin_oku

450.3361891

nci_end_oku

467.2362052

cash_begin_oku

731.8095442

cash_end_oku

752.9216914

debt_begin_oku

7158.7748091

debt_end_oku

6893.2288663

cb_liability_begin_oku

cb_liability_end_oku

unidentified_interest_bearing_debt_begin_oku

120.58

unidentified_interest_bearing_debt_end_oku

120.58

identified_non_cb_bank_bonds_debt_end_oku

6772.6488663

net_bank_borrowing_oku

-265.5459429

net_debt_end_oku

6140.3071748

economic_shares_begin

4444751493

economic_shares_end

4448451493

issued_shares_begin

4517692493

issued_shares_end

4521392493

subsidiary_held_treasury_shares_proxy

72941000

old_one_share_fraction_before

2.249845E-10

old_one_share_fraction_after

2.247973E-10

year_profit_after_SBC

はい

validation_residuals

内容を開く

親会社持分（億）: 0
現金（億）: 0
debt_oku: 0
非支配持分資本（億）: 0
share_count: 0

model_status

forecast

内容を開く

period_id

2036_partial_to_2036_11_06

対象年度

2036

date_start

2036-01-01

date_end_inclusive

2036-11-06

date_end_exclusive

2036-11-07

days

311

fraction_of_fy

0.849726776

calendar_period_type

final_stub

segments

内容を開く

id: packaging_advanced
数量: 1.70814446
価格・単価: 2302.3132
売上換算係数: 1
売上高: 3341.7065
営業利益: 534.67304
営業利益率: 16.00%
full_fy_revenue_oku: 3932.683534

内容を開く

id: packaging_legacy
数量: 0.90438208
価格・単価: 2053.0968
売上換算係数: 1
売上高: 1577.759035
営業利益: 118.331928
営業利益率: 7.50%
full_fy_revenue_oku: 1856.783944

内容を開く

id: testing
数量: 1.48024428
価格・単価: 980.08
売上換算係数: 1
売上高: 1232.747764
営業利益: 221.894598
営業利益率: 18.00%
full_fy_revenue_oku: 1450.757819

内容を開く

id: ems
数量: 1.21899442
価格・単価: 3047.69
売上換算係数: 1
売上高: 3156.834479
営業利益: 75.764027
営業利益率: 2.40%
full_fy_revenue_oku: 3715.117104

内容を開く

id: others
数量: 1.10462213
価格・単価: 105.69
売上換算係数: 1
売上高: 99.203487
営業利益: 0
営業利益率: 0.00%
full_fy_revenue_oku: 116.747512

segment_price_volume_basis

2026FY各セグメント売上指数=1、数量指数は製品・顧客ミックス・有機成長代理。価格は2026FY売上億TWD /指数。

adjust_oku

-118.961749

売上高

9408.251265

営業利益

831.701844

sbc_expense_oku

16.934852

op_oku_already_after_sbc

はい

finance_interest_including_cash_proxy_oku

182.61542

noncash_cb_effective_interest_oku

other_nonoperating_oku

-32.928879

pretax_oku

616.157545

tax_oku

132.473872

consolidated_profit_oku

483.683673

nci_profit_oku

16.687087

純利益

466.996586

gross_equipment_capex_oku

1317.155177

depreciation_amortisation_oku

1363.811475

working_capital_outflow_oku

12.085629

cfo_oku

1852.344372

nci_dividends_oku

6.674835

parent_sbc_equity_credit_oku

12.193094

subsidiary_sbc_equity_credit_nci_oku

4.741759

parent_oci_oku

-1.40099

nci_oci_oku

-0.030037

cash_dividends_issuer_oku

163.559716

cash_dividend_per_economic_share_TWD

3.676778688

dividend_ex_date_assumed

2036-07-04

dividend_payment_date_assumed

2036-07-25

dividend_ex_date_confirmed

未確認

gross_common_share_repurchases_oku

shares_repurhased_from_other_holders

cash_proceeds_from_employee_options_oku

4.957444

employee_option_shares_issued

2200000

employee_restricted_shares_issued

employee_restricted_shares_cash_received_oku

cb_conversion_shares_issued

cb_liability_reclassified_to_equity_oku

cb_redemption_cash_oku

cb_redemption_bank_refinancing_oku

cb_loss_on_early_extinguishment_pretax_oku

cb_contract_strike_after_dividend_adjustments_TWD

899.15

cb_conversion_date_if_any

未確認

cb_cash_maturity_settlement_date_if_any

未確認

cb_future_prevailing_usd_twd_assumed

未確認

net_issuer_returns_oku

158.602273

old_holder_cash_dividend_oku_synthetic

162.33534915

old_holder_buyback_tender_cash_oku

equity_begin_oku

8167.0100926

equity_end_oku

8486.1965099

nci_begin_oku

467.2362052

nci_end_oku

481.9601791

cash_begin_oku

752.9216914

cash_end_oku

775.0462939

debt_begin_oku

6893.2288663

debt_end_oku

6545.4413816

cb_liability_begin_oku

cb_liability_end_oku

unidentified_interest_bearing_debt_begin_oku

120.58

unidentified_interest_bearing_debt_end_oku

120.58

identified_non_cb_bank_bonds_debt_end_oku

6424.8613816

net_bank_borrowing_oku

-347.7874846

net_debt_end_oku

5770.3950877

economic_shares_begin

4448451493

economic_shares_end

4450651493

issued_shares_begin

4521392493

issued_shares_end

4523592493

subsidiary_held_treasury_shares_proxy

72941000

old_one_share_fraction_before

2.247973E-10

old_one_share_fraction_after

2.246862E-10

year_profit_after_SBC

はい

validation_residuals

内容を開く

親会社持分（億）: 0
現金（億）: 0
debt_oku: 0
非支配持分資本（億）: 0
share_count: 0

model_status

forecast

annual_forecast_reference_2027_2036

内容を開く

対象年度: 2027
full_year_projection_not_counted_to_horizon: いいえ
売上高: 8696.180158
営業利益: 990.541267
ordinary_profit_oku: 654.270534
company_dividends_oku: 249.579
ending_equity_oku: 4860.2917717

内容を開く

対象年度: 2028
full_year_projection_not_counted_to_horizon: いいえ
売上高: 8913.457896
営業利益: 989.857299
ordinary_profit_oku: 632.018265
company_dividends_oku: 196.28116
ending_equity_oku: 5310.1908969

内容を開く

対象年度: 2029
full_year_projection_not_counted_to_horizon: いいえ
売上高: 9141.171421
営業利益: 989.202404
ordinary_profit_oku: 600.253732
company_dividends_oku: 189.60548
ending_equity_oku: 5735.445655

内容を開く

対象年度: 2030
full_year_projection_not_counted_to_horizon: いいえ
売上高: 9379.813025
営業利益: 988.507614
ordinary_profit_oku: 599.177421
company_dividends_oku: 180.07612
ending_equity_oku: 6169.5206935

内容を開く

対象年度: 2031
full_year_projection_not_counted_to_horizon: いいえ
売上高: 9629.900355
営業利益: 987.697712
ordinary_profit_oku: 566.447711
company_dividends_oku: 179.753226
ending_equity_oku: 6571.6665984

内容を開く

対象年度: 2032
full_year_projection_not_counted_to_horizon: いいえ
売上高: 9891.977749
営業利益: 986.690751
ordinary_profit_oku: 555.443141
company_dividends_oku: 169.934313
ending_equity_oku: 6973.0555569

内容を開く

対象年度: 2033
full_year_projection_not_counted_to_horizon: いいえ
売上高: 10166.617644
営業利益: 985.397527
ordinary_profit_oku: 548.236221
company_dividends_oku: 166.632942
ending_equity_oku: 7370.9732383

内容を開く

対象年度: 2034
full_year_projection_not_counted_to_horizon: いいえ
売上高: 10454.42206
営業利益: 983.72102
ordinary_profit_oku: 544.786645
company_dividends_oku: 164.470866
ending_equity_oku: 7768.0441612

内容を開く

対象年度: 2035
full_year_projection_not_counted_to_horizon: いいえ
売上高: 10756.024163
営業利益: 981.555799
ordinary_profit_oku: 545.199055
company_dividends_oku: 163.435994
ending_equity_oku: 8167.0100926

内容を開く

対象年度: 2036
full_year_projection_not_counted_to_horizon: はい
売上高: 11072.089913
営業利益: 978.787379
after_terminal_fraction_2036: 0.150273224
full_fy_2036_profit_rough_extrapolation_oku: 549.584407
excluded_post_horizon_revenue_oku: 1663.838648
excluded_post_horizon_op_oku: 147.085535
excluded_post_horizon_dividend_oku: 0
exclusion_note: 2036-11-06以後の利益・SBC交付・買戻しは10年CFと期末簿価に前倒ししない。

financial_summary_10y

内容を開く

periods: 11
start: 2026-11-06
end: 2036-11-06
days: 3653
company_parent_profit_sum_oku: 5838.372789
company_cash_dividends_sum_oku: 1823.328817
company_gross_buybacks_sum_oku: 0
company_paid_options_cash_sum_oku: 47.011095
company_net_issuer_returns_oku: 1776.317722
parent_sbc_credit_sum_oku: 127.075799
parent_OCI_sum_oku: -17.138488
cb_liability_non_cash_reclassified_sum_oku: 0
start_equity_oku: 4314.2041304
end_equity_oku: 8486.1965099
ending_cash_oku: 775.0462939
ending_interest_debt_oku: 6545.4413816
ending_unidentified_interest_bearing_debt_oku: 120.58
ending_identified_noncb_debt_oku: 6424.8613816
ending_nci_oku: 481.9601791
ending_issued_shares: 4523592493
ending_economic_shares_proxy: 4450651493
one_original_share_timed_dividends_TWD: 41.15329657
one_original_share_terminal_TWD: 110.85351681
noncash_zero_amount_events: 40
cash_dividend_events: 10
clean_surplus_residual_oku: -8.9E-7

scenario_present_value

内容を開く

discount_k: 0.115
holder_payout_pv_oku: 1121.0908063
holder_terminal_pv_oku: 1647.7134838
holder_total_pv_oku: 2768.8042901
present_value_per_initial_share_TWD: 62.7114221
market_price_TWD: 527
price_gap_ratio: -0.881002994
holder_xirr: -0.12864959

bond_events

内容を開く

legal_maturity_date: 2031-08-10
legal_final_conversion_date: 2031-07-31
assumed_conversion_date: 未確認
assumed_redemption_cash_date: 2029-08-10
conversion_closed_period_check_pending: はい
event_type: put_2029
bond_liability_begin_oku: 296.1405972
noncash_effective_interest_until_settlement_oku: 6.4395042
bond_liability_before_settlement_oku: 302.5801014
converted_fraction: 0
converted_book_liability_oku: 0
redeemed_book_liability_oku: 302.5801014
face_principal_oku_at_fixed_fx: 323.88
redeemed_principal_TWD_oku: 323.88
refinancing_new_bank_debt_TWD_oku: 323.88
future_TWD_per_USD_prevailing_rate_ASSUMED: 35.5
currency_linked_USD_cash_repayment_assumed: 912338028.17
USD_cash_formula: USD_face_redeemed * 32.3880 / projected prevailing FX on rate calculation date
NTD_equivalent_formula: USD_cash * projected prevailing FX / 1e8 = USD_face * 32.3880 / 1e8
conversion_strike_initial_TWD: 927.2
conversion_strike_adjusted_model_TWD: 899.15
new_parent_common_shares_from_conversion: 0
noncash_book_liability_to_parent_equity_oku: 0
initial_option_equity_component_newly_credited_oku: 0
loss_on_redeemed_book_before_tax_oku: 21.2998986
not_verified_balance_sheet_option_split: はい
状態: forecast_event_not_contract_holder_exercise
share_price_at_conversion_or_put_TWD_PROJECTION: 450
conversion_in_the_money_under_model_spot: いいえ
full_or_partial_holder_right_decision: Assumed elective put or redemption; issuer has no unilateral automatic conversion just because of model share price.
early_cash_settlement_reference_day_minus_five_business_days_fx_rate: 未確認
status_of_actual_rate: Future contract rate fixing at Taipei Forex 11:00 is unknown; scenario spot is illustrative only.

bond_conversion_price_forecast_history

内容を開く

forecast_ex_date: 2027-07-02
record_date: 未確認
cash_dividend_per_share_TWD: 5.652784517
contract_30_day_M_model_proxy_TWD: 462.2844
price_before_theoretical_TWD: 927.2
theoretical_price_after_TWD: 915.86225682
effective_strike_TWD: 915.86
effective_strike_previous_TWD: 927.2
one_percent_cumulative_threshold_triggered: はい
carry_unapplied_fraction: -2.464E-6
状態: contractual_formula_with_unverified_forecast_dividend_and_30_trading_day_market_value
verification_required: ex_date, record_date, official strike adjustment notice, market value and closed period

内容を開く

forecast_ex_date: 2028-07-07
record_date: 未確認
cash_dividend_per_share_TWD: 4.441904428
contract_30_day_M_model_proxy_TWD: 471.530088
price_before_theoretical_TWD: 915.86225682
theoretical_price_after_TWD: 907.23465761
effective_strike_TWD: 915.86
effective_strike_previous_TWD: 915.86
one_percent_cumulative_threshold_triggered: いいえ
carry_unapplied_fraction: 0.009417752
状態: contractual_formula_with_unverified_forecast_dividend_and_30_trading_day_market_value
verification_required: ex_date, record_date, official strike adjustment notice, market value and closed period

内容を開く

forecast_ex_date: 2029-07-06
record_date: 未確認
cash_dividend_per_share_TWD: 4.287241875
contract_30_day_M_model_proxy_TWD: 480.9606898
price_before_theoretical_TWD: 907.23465761
theoretical_price_after_TWD: 899.14764656
effective_strike_TWD: 899.15
effective_strike_previous_TWD: 915.86
one_percent_cumulative_threshold_triggered: はい
carry_unapplied_fraction: 2.617E-6
状態: contractual_formula_with_unverified_forecast_dividend_and_30_trading_day_market_value
verification_required: ex_date, record_date, official strike adjustment notice, market value and closed period

bond_liability_book_sensitivity_reference

220.0

present_value_per_TW_share_TWD: 62.4276007
bond_2029_2031_scenario_settlement_book_oku: 281.0989972
bond_book_early_put_gain_loss_oku: 42.7810028

272.16

present_value_per_TW_share_TWD: 62.7114221
bond_2029_2031_scenario_settlement_book_oku: 302.5801014
bond_book_early_put_gain_loss_oku: 21.2998986

315.0

present_value_per_TW_share_TWD: 62.94453
bond_2029_2031_scenario_settlement_book_oku: 320.2229408
bond_book_early_put_gain_loss_oku: 3.6570592

半導体・地政学ショック（確率 7.0%）

台湾海峡・貿易規制とAI投資の逆回転。配当縮小・銀行借入増。CBは2029年売戻し・借換え。

確率の根拠

基準日までの開示を背景にした分析上の相対確率。現地金融市場の観測インプライド確率ではない。

このシナリオの数値・キャッシュフローを開く →

事業の詳細

種類

台湾ASEH連結パッケージング/テストとUSI(環旭)EMS。ASX米国ADSとは同一普通株の預託証券。

company_customer_concentration_q3

内容を開く

ATM_top5_pct: 0.46
ATM_top10_pct: 0.63
EMS_top5_pct: 0.7
EMS_top10_pct: 0.78

advanced_packaging_definition

2026年Q3のbumping/Flip Chip/WLP/SiP等の開示は先端包装と完全同義でなく、HBM関連・先端の正確な売上額は未公表。モデル内の先端比率は独自代理推定。

technology_drivers

内容を開く

1: 2.5D/3D異種集積・FC/WLP/SiP
2: HBM関連パッケージ・テストの需要波及
3: 従来Wirebondと車載・産業
4: USI EMS電子機器組立

company_segment_elimination

ASE ATM operations view can include transactions with EMS and must not be simply added; use only consolidated external revenue packaging/testing/EMS/others in Q3 statement (sum=2441.61億TWD).

競争力の詳細

advantages: 世界的後工程基盤、顧客認証とテスト設備、材料・設計を含むTurnkey、主要地域での生産網。
weaknesses: 顧客集中、設備償却、技術陳腐化、台湾地政学、電力・水・人件費、USD/TWD変動。
sbc: 2026Q1子会社含むSBC費用NT$338.594m (3.38594億TWD)、H1 restricted stock unearned benefits expense NT$338.567mは同一概念の部分表示で別加算しない。予測SBCは営業費用に含んでおり純利益へ戻さない。
acquisition: EugenLight 65.47%を2026年1月取得、少数株主利益はNCIとして控除。現場利益を子会社外部売上に重複計上しない。

業界の詳細

cycle

先端需要加速・AI設備投資集中と、従来型封止/EMSの単価・稼働率下振れを分離して予測。

capex

competition

内容を開く

1: Amkor
2: JCET
3: TSMC CoWoS等内製・競合/顧客補完
4: 各種OSAT
5: EMS peers

constraints

内容を開く

1: 台湾海峡リスク
2: HBM向け半導体サイクル
3: 設備リードタイム
4: 物流・電源・水
5: China/US輸出制限
6: 顧客の内製化・競合設備能力

財務・資本配分の詳細

reported_2026_Q3_9months_TWD_oku

内容を開く

期間末

2026-09-30

released_on

2026-10-29

reporting_basis

unaudited Taiwan-endorsed IFRS

nine_months_revenue

6088.87

nine_months_operating_income

717.65

nine_months_pretax

765.68

nine_months_tax

126.32

nine_months_consolidated_profit

639.36

nine_months_NCI_profit

17.43

nine_months_parent_profit

621.93

nine_months_CFO

1338.63

nine_months_cash_equipment_capex

2497.92

Q3_revenue

2441.61

Q3_operating_income

331.42

Q3_parent_profit

269.96

Q3_nci_profit

8.83

Q3_basic_weighted_average_shares

4403114522

Q3_diluted_weighted_average_shares

4532143664

Q3_EPS_TWD

6.13

Q3_diluted_EPS_TWD

5.84

parent_equity

4228.34

noncontrolling_equity

310.88

total_equity

4539.22

cash

884.21

other_current_financial_assets

195.17

total_reported_interest_bearing_debt

4064.61

sum_visible_interest_bearing_components

3944.03

debt_definition_gap

120.58

reported_debt_visible_breakdown_oku

内容を開く

short_borrowings: 704.28
current_longterm_debts_bonds_and_loans: 51.41
bonds_payable_noncurrent: 422.01
longterm_bank_and_bills: 2766.33

unidentified_debt_oku

120.58

unidentified_debt_status

Q3 issuer total interest debt includes 120.58 oku more than separately printed summary headings; no verified classification, carried separately inside (not on top of) reported total.

net_debt_before_current_financial_assets

3180.4

net_debt_after_current_financial_assets

2985.23

balance_sheet_total_assets

12447.85

balance_sheet_total_liabilities

7908.63

parent_profit_after_SBC

はい

noncontrolling_interests_already_excluded_from_parent_profit

はい

reported_q3_segments_external_TWD_oku

内容を開く

packaging: 1221.73
testing: 263.02
ems: 929.97
others: 26.89
consolidated: 2441.61

reported_9m_segments_external_TWD_oku

内容を開く

packaging: 3105.41
testing: 710.08
ems: 2197.69
others: 75.69
consolidated: 6088.87

reported_H1_treasury_and_SBC

内容を開く

treasury_subsidiary_shares_2026_06_30: 72941000
accounting_treasury_cost_TWD_oku: 19.59107
subsidiary_treasury_market_fair_value_2026_06_30_TWD_oku: 496.00224
forfeitable_unearned_benefits_SBC_expense_6months_TWD_oku: 3.38567
complete_consolidated_H1_SBC_expense_TWD_oku: 未確認
comment: H1の非稼得報酬評価はSBC総額全体とは限らずQ1のSBCに機械的加算しない。

bond_2026_details

内容を開く

parent_cb_ISIN

XS3462009369

USD_face

1000000000

fixed_conversion_fx_USD_TWD

32.388

conversion_price_initial_TWD

927.2

bond_maturity

2031-08-10

conversion_period_start

2026-11-11

conversion_period_last_date

2031-07-31

model_conversion_date_conditional

2031-07-24

model_cash_redemption_settlement_assumed

2031-08-11

early_put_date

2029-08-10

zero_coupon

はい

principal_at_contract_fx_TWD_oku

323.88

initial_converted_new_shares_if_all

34930975

2031_adjusted_conversion_shares

scenario bond_events.derived from cumulative forecast cash dividends, 1pct deferred threshold and proxy 30-day market value

Q3_bonds_payable_total_TWD_oku

422.01

June_domestic_bonds_carrying_proxy_TWD_oku

149.85

Sept_parent_cb_liability_book_proxy_oku

272.16

Sept_parent_cb_liability_book_low_high_proxy_oku

1: 220
2: 315

unconfirmed_conversion_option_in_2026_09_30_equity_oku

未確認

unconfirmed_embedded_derivative_or_equity_split

未確認

do_not_recredit_initial_conversion_option

はい

cash_dividend_conversion_price_formula

NCP=OCP*(M-C)/M (M contractual market value before ex-date; C cash per share), cumulative 1pct threshold and carry-forward

cash_redemption_currency_linked_formula

Settlement Equivalent USD=USD principal*(32.3880 / Prevailing Rate on rate calculation date), 5 business days before payment. TWD economic equivalent=USD principal*32.3880

early_redemption_legal_notes

Holder put 2029-08-10; delisting, change of control protections; company cleanup call if over 90% redeemed/converted; conversion closed periods and notices restrict actual feasible dates

parent_cb_exact_Sept_book_oku

未確認

no_double_count

old_USI_RMB_convertible

2026-01にUSISHのRMB債は転換・残額償還。親会社3711株式と誤認しない。転換によるUSI子会社株主比率/NCIに反映済みの9/30報告残高を出発点とする。

q3_cb_book_value_sensitivity_recomputed_all_ledgers

内容を開く

as_of_2026_09_30_CB_book_proxy_oku

220

weighted_value_per_share_TWD

202.943841

weighted_expected_IRR

0.001871163

weighted_holder_PV_oku

8960.27802

delta_vs_central_price_TWD

-0.337883

by_scenario

内容を開く

bull

present_value_per_TW_share_TWD: 441.0476483
bond_2029_2031_scenario_settlement_book_oku: 322.826569
bond_book_early_put_gain_loss_oku: 0

mild_bull

present_value_per_TW_share_TWD: 278.5661843
bond_2029_2031_scenario_settlement_book_oku: 323.3240225
bond_book_early_put_gain_loss_oku: 0.029262

base

present_value_per_TW_share_TWD: 185.0471759
bond_2029_2031_scenario_settlement_book_oku: 323.8214761
bond_book_early_put_gain_loss_oku: 0.0585239

mild_bear

present_value_per_TW_share_TWD: 62.4276007
bond_2029_2031_scenario_settlement_book_oku: 281.0989972
bond_book_early_put_gain_loss_oku: 42.7810028

bear

present_value_per_TW_share_TWD: 9.8866028
bond_2029_2031_scenario_settlement_book_oku: 281.0989972
bond_book_early_put_gain_loss_oku: 42.7810028

内容を開く

as_of_2026_09_30_CB_book_proxy_oku

272.16

weighted_value_per_share_TWD

203.281724

weighted_expected_IRR

0.001989287

weighted_holder_PV_oku

8975.1960536

delta_vs_central_price_TWD

by_scenario

内容を開く

bull

present_value_per_TW_share_TWD: 441.4003554
bond_2029_2031_scenario_settlement_book_oku: 323.3555155
bond_book_early_put_gain_loss_oku: 0

mild_bull

present_value_per_TW_share_TWD: 278.9306937
bond_2029_2031_scenario_settlement_book_oku: 323.6031887
bond_book_early_put_gain_loss_oku: 0.014569

base

present_value_per_TW_share_TWD: 185.4140221
bond_2029_2031_scenario_settlement_book_oku: 323.850862
bond_book_early_put_gain_loss_oku: 0.029138

mild_bear

present_value_per_TW_share_TWD: 62.7114221
bond_2029_2031_scenario_settlement_book_oku: 302.5801014
bond_book_early_put_gain_loss_oku: 21.2998986

bear

present_value_per_TW_share_TWD: 10.0850934
bond_2029_2031_scenario_settlement_book_oku: 302.5801014
bond_book_early_put_gain_loss_oku: 21.2998986

内容を開く

as_of_2026_09_30_CB_book_proxy_oku

315

weighted_value_per_share_TWD

203.559241

weighted_expected_IRR

0.002086307

weighted_holder_PV_oku

8987.4488731

delta_vs_central_price_TWD

0.277517

by_scenario

内容を開く

bull

present_value_per_TW_share_TWD: 441.6901013
bond_2029_2031_scenario_settlement_book_oku: 323.7899493
bond_book_early_put_gain_loss_oku: 0

mild_bull

present_value_per_TW_share_TWD: 279.2300756
bond_2029_2031_scenario_settlement_book_oku: 323.8324732
bond_book_early_put_gain_loss_oku: 0.0025014

base

present_value_per_TW_share_TWD: 185.7153199
bond_2029_2031_scenario_settlement_book_oku: 323.8749972
bond_book_early_put_gain_loss_oku: 0.0050028

mild_bear

present_value_per_TW_share_TWD: 62.94453
bond_2029_2031_scenario_settlement_book_oku: 320.2229408
bond_book_early_put_gain_loss_oku: 3.6570592

bear

present_value_per_TW_share_TWD: 10.2481174
bond_2029_2031_scenario_settlement_book_oku: 320.2229408
bond_book_early_put_gain_loss_oku: 3.6570592

book_sensitivity_method

sensitivity_limitation

This is only an accounting allocation sensitivity, NOT independently inferred market option fair value nor a verified 2026 Q3 note classification.

calendar_maturity_weekend_status

Contractual 2031-08-10 is a Sunday; 2031-08-11 is model cash-settlement business day assumption, not an issuer settlement notice.

interest_bearing_debt_reconciliation

内容を開く

日付: 2026-09-30
reported_total_oku: 4064.61
visible_sum_oku: 3944.03
unidentified_inside_total_oku: 120.58
計算式: 704.28+51.41+422.01+2766.33+120.58=4064.61
double_count_control: The 120.58 is part of 4064.61, not an extra addition; carried unclassified every year inside balance sheet total debt.

post_q3_2026_initial_bridge

内容を開く

2026_Q4_revenue_model_oku

2400

Q4_parent_profit_model_oku

210

Q4_parent_SBC_equity_credit_model_oku

3.5

Q4_CFO_model_oku

650

Q4_equipment_capex_model_oku

700

Q4_bank_debt_net_draw_model_oku

Q4_day_count

2026_10_01_to_2026_11_06_inclusive_days

2026_11_07_to_2026_12_31_inclusive_days

base_date_equity_proxy_oku

4314.2041304

base_date_cash_proxy_oku

884.21

base_date_debt_proxy_oku

4085.7968027

base_date_nci_proxy_oku

314.378913

base_date_book_not_verified

はい

actual_post_Sept_capital_transactions

未確認

q4_2026_day_bridge

内容を開く

q4_full_days

q3_end

2026-09-30

pre_valuation_period_inclusive

1: 2026-10-01
2: 2026-11-06

pre_valuation_days

post_valuation_period_inclusive

1: 2026-11-07
2: 2026-12-31

post_valuation_days

sum_days

base_date_2026_11_06_eod

はい

net_2026_Q4_profit_and_stock_comp_expense

Q4の利益は報告IFRS利益を模した予測。親会社SBC資本繰入額は2026Q4予測として純利益とは別に簿価へ加算。

model_clean_surplus_policy

model_cash_policy

convertible_forecast_key_method

FX_reference_date

2026-11-06

USD_TWD_CBC

32.768

tax_policy

全CFは台湾普通株主段階の源泉税前。ETF EWT実効控除率、米国・日本投資家税は未確認のため控除しない。

dividend_calendar_history

内容を開く

2026_declared_pre_base_dividend: 6.6
2026_ex_dividend_observed_secondary: 2026-07-03
2026_payment_date_observed_secondary: 2026-07-31
excluded_after_2026_11_06: はい
2027_and_later_declared_as_of_base: いいえ

terminal_sbc_economic_sensitivity

内容を開く

key: bull
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 46674.6385259
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 46642.9556944
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4443359935
without_buyback_economic_shares_2046: 4476659935
with_market_buyback_125pct_fair_terminal_company_oku: 46537.8632832
share_neutral_old_holder_synthetic_PV_oku: 15626.5633755
no_buyback_old_holder_synthetic_PV_oku: 15615.9560352
price_effect_no_buyback_TWD: -0.240249
price_effect_25pct_buyback_premium_TWD: -1.037157
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

内容を開く

key: mild_bull
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 26893.5207247
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 26874.6275096
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4455702762
without_buyback_economic_shares_2046: 4489002762
with_market_buyback_125pct_fair_terminal_company_oku: 26822.1884306
share_neutral_old_holder_synthetic_PV_oku: 8978.9273156
no_buyback_old_holder_synthetic_PV_oku: 8972.6194466
price_effect_no_buyback_TWD: -0.142869
price_effect_25pct_buyback_premium_TWD: -0.539408
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

内容を開く

key: base
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 16079.1423285
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 16067.4914629
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4454351493
without_buyback_economic_shares_2046: 4487651493
with_market_buyback_125pct_fair_terminal_company_oku: 16040.6092671
share_neutral_old_holder_synthetic_PV_oku: 5369.9656948
no_buyback_old_holder_synthetic_PV_oku: 5366.0746447
price_effect_no_buyback_TWD: -0.088129
price_effect_25pct_buyback_premium_TWD: -0.291472
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

内容を開く

key: mild_bear
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 4933.7037009
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 4930.0285165
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4454351493
without_buyback_economic_shares_2046: 4487651493
with_market_buyback_125pct_fair_terminal_company_oku: 4923.1761417
share_neutral_old_holder_synthetic_PV_oku: 1647.7134838
no_buyback_old_holder_synthetic_PV_oku: 1646.4860791
price_effect_no_buyback_TWD: -0.0278
price_effect_25pct_buyback_premium_TWD: -0.079633
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

内容を開く

key: bear
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 282.6191504
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 282.4051328
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4454351493
without_buyback_economic_shares_2046: 4487651493
with_market_buyback_125pct_fair_terminal_company_oku: 282.0655069
share_neutral_old_holder_synthetic_PV_oku: 94.3865731
no_buyback_old_holder_synthetic_PV_oku: 94.3150974
price_effect_no_buyback_TWD: -0.001619
price_effect_25pct_buyback_premium_TWD: -0.004188
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

terminal_perpetuity_policy

評価根拠の詳細

twse_official_price: 527
株価基準日: 2026-11-06
volume_twse: 43145321
reference_issued_shares: 4488092493
proxy_economic_shares: 4415151493
market_cap_proxy_oku: 23267.848368
weighted_issuer_terminal_oku_separate: 19125.9733279
weighted_old_holder_terminal_oku: 18985.3112772
weighted_old_holder_payout_oku: 4711.7338817
weighted_old_holder_pv_oku: 8975.1960536
theoretical_value_per_share_TWD: 203.281724
gap_pct: -61.426618
discount_k: 0.115
weighted_expected_holder_xirr: 0.001989287
year_count_actual_36525: 10.001368925394
days_exact: 3653
market_multiple_used: いいえ
10y_economic_reference: old non-selling one share, synthetic rescaled by starting proxy denominator; terminal not in timed_cashflows
ADS_not_doubled: はい

分析基準とデータ

価格・単価

527

株数

4415151493

株価の出所

TWSE 2026-11-06 official 3711 close NT$527.00, volume 43,145,321

株価基準日

2026-11-06

株数の出所

2026-09-30 6-K total shares 4,488,092,493 including subsidiary holdings, less 2026-06-30 detailed filing subsidiary treasury 72,941,000; date mixed proxy, not confirmed 2026-11-06 exact

shares_as_of_proxy

2026-09-30 shares + 2026-06-30 treasury

issued_including_subsidiary_held_shares_2026_09_30

4488092493

subsidiary_treasury_shares_2026_06_30

72941000

subsidiary_treasury_shares_2026_09_30

未確認

shares_exact_2026_11_06

未確認

理由

11月6日当日発行・潜在株数、および9月末・11月6日の子会社保有株残高を一次資料で厳密照合できない。2026Q3の加重平均4,403,114,522株は期末株数ではない。

additional_ADS_share_count

one_NYSE_ASX_ADS_equals_TW_ordinary_shares

reference_FX_USD_TWD_2026_11_06

32.768

FX_primary

https://www.cbc.gov.tw/en/lp-700-2.html

ADS_ordinary_equivalence_note

ASX ADR 1口=台湾普通株2株。NYSE USD終値は台北13:30 CSTより後の取引。換算は参考にとどめ、NYSE分の発行株加算を禁止。

share_denominator_sensitivity

内容を開く

using_issued_all_shares: 4488092493
using_proxied_subsidiary_treasury_exclusion: 4415151493
difference_share_count: 72941000
reference_issue: 子会社持株は会計上自己株。配当・議決権の扱いは一般株式と異なり得るため外部受取株数で試算。

検証上の留意点

schema_compatibility

aiv-2-eu-pilot fields for Taiwan local price and monetary amounts in 億TWD, shares in physical shares; horizons cashflow_method overrides older 5yr lump rule.

time_axis

内容を開く

start: 2026-11-06
end: 2036-11-06
days: 3653
act_36525_years: 10.001368925394
stubs: 2026-11-07 through 2026-12-31 inclusive =55/92 Q4 days (2026-11-06 closing date excluded); full calendar years 2027–2035 (9 years); 2036-01-01 through 2036-11-06 inclusive =311/366 leap-year days (endpoint INCLUDED). Terminal valuation date itself remains 2036-11-06. 2036-11-07 to Dec31 excluded.
total_scenario_periods: 55
initial_stub_days: 55
initial_stub_q4_denominator_days: 92
initial_fraction_q4: 0.597826086957
final_stub_days: 311
final_stub_fy_denominator_days: 366
final_fraction_fy: 0.849726775956
full_middle_calendar_days: 3287
day_partition_sum_check: 3653
full_fy_rows_2027_to_2035: 45
reference_fy2036_rows: 5

monetary_unit

億TWD; all dates local Taiwan time; price TWD/one local ordinary share.

company_reported

内容を開く

Q3_revenue_oku: 2441.61
Q3_parent_net_oku: 269.96
Q3_parent_equity_oku: 4228.34
NCI_oku: 310.88
現金（億）: 884.21
debt_oku: 4064.61
subsidiary_held_treasury_6mo_shares: 72941000

segment_reconciliation

2026 9M packaging 3105.41+testing710.08+EMS2197.69+other75.69=6088.87, intercompany eliminated. Advanced vs legacy split is analyst estimate only.

accounting_equity_bridge

E_owner_end = E_owner_base + ΣNI_owner_after_SBC + ΣOCI + ΣSBC_owner_equity_credit + Σpaid_employee_options + ΣCB_book_liability_on_conversion − Σissuer_dividend − Σissuer_buyback.

company_vs_holder

payout_oku = sum of positive dated dividends for one non-selling share multiplied by N0 shares; it is NOT issuer dividend+buyback−issuance. Issuer buyback only changes company equity and denominator, not non-tendering holder cash.

terminal_value_rule

2036-11-06 TTM parent NI after SBC -> 2037 NI less needed reinvestment plus one parent SBC noncash addback plus option cash proceeds minus actual market cost of repurchasing same 3.7m shares to neutralize awards; solve implicit justified value. No simultaneous future dilution and full cash buyback charge; debt and NCI already accounted in NI.

bond_no_double_count

Q3 CB liability is inside reported total interest debt; initial option allocated to equity or derivatives is not separately confirmed and MUST NOT be credited again. At 2029 put or 2031 residual maturity, pay Settlement Equivalent USD based on fixed TWD 32.388 and prospective prevailing FX; refinancing replaces liability once. Conversion modeled 2031-07-24 within legal period, parent equity receives remaining liability book only, shares computed at cumulatively dividend-adjusted strike. Unknown Q3 debt gap 120.58 oku remains inside total as separate bucket.

earnings_and_NCI

Reported parent profit is already after subsidiary minority profit. Subsidiary RMB convertible was settled in Jan2026 and ensuing minority stake is in Q3 balance-sheet NCI; no second deduction.

SBC_no_double_count

IFRS net retains SBC expense. Through 2036 restricted 1.5m and paid-option 2.2m new shares per full year are in denominator and company equity/cash. Starting 2037 assume 3.7m market purchases annually to neutralize dilution: net+sbc_parent_non_cash_credit+option_cash - gross market_buyback_cash - growth reinvestment. Terminal never simultaneously subtracts dilution plus same future repurchase. NCI SBC addback is not assigned to parent.

sub_treasury

Subsidiaries hold proxy72,941,000 shares (last detailed June2026), not a regular public-market buyback. 9/30 exact and Nov6 outstanding shares unknown, sensitivity documented.

provisional_dividend_dates

2027–2036 first Friday July ex, last Friday July payment, prior business day at least 30 days before ex for zero cash recheck; NONE announced on 2026-11-06.

withholding

Tax before TWSE local shareholder withholding. EWT effective dividend tax unknown; US and Japanese investor tax omitted.

expected_IRR_not_weighted_scenario_IRR

Expected cash-flow IRR 0.001989287 vs probability-weighted scenario IRR reference -0.031816193; different statistics.

scenario_prob_sum

weighted_present_value_reconciliation

内容を開く

weighted_PV_oku: 8975.1960536
weighted_terminal_PV_oku: 6391.5226528
weighted_dividend_PV_oku: 2583.6734008
difference_oku: -2.0E-8

uncertain

内容を開く

item: 2026-11-06 real issued shares and subsidiary treasury
値: 未確認
理由: 2026 9/30 total reported shares and 6/30 treasury detail only; 11/6 exact unverified.

item: 2026 Q3 full reviewed IFRS footnote SBC and CB liability split
値: 未確認
理由: Oct29 company summary unaudited; full 9mo review/share-based balance and CB option carry split not confirmed by base date.

item: 2026Q4 audited actual
値: 未確認
理由: as of date 2026-11-06 not published; opening balance interpolation is projection.

item: 2027–2036 declared dividends and ex dates
値: 未確認
理由: not yet declared; use only assumed dates and zero cash recheck events.

item: 2029 CB put and 2031 conversion exercise fraction
値: 未確認
理由: bondholder choices depend on future share price, contract adjustment and credit; scenario assumptions only.

item: 2029 and 2031 exchange rates and future CB conversion price adjustments
値: 未確認
理由: unknown; contractual fixed FX32.388 and modeled future Prevailing Rate, provisional market price M and dividends, cumulative CP adjustment and 1pct threshold are now in bond schedules; actual issuer notices and final terms unknown.

item: EWT ETF effective after withholding/dividend tax
値: 未確認
理由: not verified for ETF domicile, treaty and fund-specific arrangements; modeled pre-tax.

item: 2036 realized cash, debt, NCI and terminal valuation
値: 未確認
理由: all contingent forward-looking projections.

bond_contract_confirmations

内容を開く

prospectus_conversion_last: 2031-07-31
model_safe_conversion_date: 2031-07-24
maturity: 2031-08-10
2029_put: 2029-08-10
currency_linked_settlement: USD payable = USD face*32.3880/future prevailing rate
dividend_adjustment: CPnew=CPold*(M-C)/M and 1pct cumulative adjustment threshold, modeled proxy M

algorithm_validation

内容を開く

five_scenarios: 5
total_part_period_rows: 55
unidentified_Q3_debt_remains_inside_total: はい
contract_conversion_date_within_period: はい
terminal_2037_employee_shares_neutralised: はい
scenario_11_periods_each: はい
10_dividend_cashflows_each: はい
no_terminal_in_timed_cashflows: はい
book_cash_debt_nci_share_rollforward_pass: はい
timestamps_in_0_to_10_00137: はい
probability_sum_one: はい
bond_equity_debt_cash_conservation_pass: はい
date_split_55_3287_311_pass: はい

SBC_2037_dilution_and_cash_compensation_check

内容を開く

adopted

cash_market_repurchase_share_neutral_2037_and_beyond

future_parent_ordinary_SBC_expense_remains_in_reported_NI

はい

parent_noncash_SBC_addback_once_in_terminal_FCFE

はい

future_company_market_buyback_shares_equal_restricted_plus_paid_option_shares

はい

future_additional_ownership_dilution_charged_in_main_terminal

いいえ

no_repurchase_dilution_risk_sensitivity_provided

はい

employee_share_transfer_status

FORECAST, not pre-2036 confirmed grants or vesting

2037_per_case_sensitivities

内容を開く

key: bull
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 46674.6385259
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 46642.9556944
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4443359935
without_buyback_economic_shares_2046: 4476659935
with_market_buyback_125pct_fair_terminal_company_oku: 46537.8632832
share_neutral_old_holder_synthetic_PV_oku: 15626.5633755
no_buyback_old_holder_synthetic_PV_oku: 15615.9560352
price_effect_no_buyback_TWD: -0.240249
price_effect_25pct_buyback_premium_TWD: -1.037157
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

内容を開く

key: mild_bull
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 26893.5207247
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 26874.6275096
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4455702762
without_buyback_economic_shares_2046: 4489002762
with_market_buyback_125pct_fair_terminal_company_oku: 26822.1884306
share_neutral_old_holder_synthetic_PV_oku: 8978.9273156
no_buyback_old_holder_synthetic_PV_oku: 8972.6194466
price_effect_no_buyback_TWD: -0.142869
price_effect_25pct_buyback_premium_TWD: -0.539408
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

内容を開く

key: base
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 16079.1423285
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 16067.4914629
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4454351493
without_buyback_economic_shares_2046: 4487651493
with_market_buyback_125pct_fair_terminal_company_oku: 16040.6092671
share_neutral_old_holder_synthetic_PV_oku: 5369.9656948
no_buyback_old_holder_synthetic_PV_oku: 5366.0746447
price_effect_no_buyback_TWD: -0.088129
price_effect_25pct_buyback_premium_TWD: -0.291472
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

内容を開く

key: mild_bear
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 4933.7037009
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 4930.0285165
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4454351493
without_buyback_economic_shares_2046: 4487651493
with_market_buyback_125pct_fair_terminal_company_oku: 4923.1761417
share_neutral_old_holder_synthetic_PV_oku: 1647.7134838
no_buyback_old_holder_synthetic_PV_oku: 1646.4860791
price_effect_no_buyback_TWD: -0.0278
price_effect_25pct_buyback_premium_TWD: -0.079633
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

内容を開く

key: bear
future_awards_policy_period: 2037 onward
annual_free_restricted_shares_fixed: 1500000
annual_cash_option_shares_fixed: 2200000
one_year_new_share_count: 3700000
share_neutral_issuer_fair_market_buyback_terminal_company_oku: 282.6191504
without_future_market_buyback_fixed_annual_dilution_company_value_at_2036_oku: 282.4051328
without_buyback_valuation_formula: Σ[t=1..500] 2037_distributable_cash*(1+g)^(t-1)*(N_2036/(N_2036+3.7m*t))/(1+k)^t; residual after 500 years negligible
without_buyback_economic_shares_2037: 4454351493
without_buyback_economic_shares_2046: 4487651493
with_market_buyback_125pct_fair_terminal_company_oku: 282.0655069
share_neutral_old_holder_synthetic_PV_oku: 94.3865731
no_buyback_old_holder_synthetic_PV_oku: 94.3150974
price_effect_no_buyback_TWD: -0.001619
price_effect_25pct_buyback_premium_TWD: -0.004188
mutually_exclusive: NO-buyback dilution scenario does not also subtract market repurchase cash; neutral scenario buys same issued number and does not impose perpetual dilution again.

warning

Do not compare parent share compensation expense with full group issuance where subsidiary shares/NCI also differ. Parent credit fraction .72 is a declared proxy.

bond_2026_reverified

内容を開く

original_primary_prospectus_URL

https://links.sgx.com/FileOpen/ASE%20Technology%20Holding%20Co.%2C%20Ltd.%20-%20Offering%20Memorandum.ashx?App=Prospectus&FileID=70711

発行済み

2026-08-10

conversion_start

2026-11-11

contract_last_conversion

2031-07-31

forecast_conversion_date

2031-07-24

contract_maturity_date

2031-08-10

2029_holder_put

2029-08-10

dividend_adjustment_formula

NCP=OCP*(M-C)/M with cumulative 1% threshold, rounding at two decimals

prevailing_fx

contract spot fixing 11am Taipei time at rate calculation date five business days before USD amount due

USD_cash

USD original principal * 32.3880 / settlement prevailing TWD per USD

2031_maturity_cash_settlement_date_assumed

2031-08-11 due weekend, not company confirmed

equity_option_double_credit

いいえ

initial_option_or_embedded_derivative_classification_verified

いいえ

estimated_CB_book_2026_09_30_central_oku

272.16

book_range_oku

1: 220
2: 315

cash_dividend_and_option_closed_period_must_be_rechecked

はい

debt_2026_q3_missing_component_rolling

内容を開く

report_date

2026-09-30

reported_total_interest_debt_oku

4064.61

visible_component_oku

内容を開く

short_term: 704.28
LT_current: 51.41
LT_bond: 422.01
LT_loans_bills: 2766.33

unidentified_component_oku

120.58

classification_primary_not_confirmed

はい

within_total_not_added_again

はい

forecast_unknown_bucket_constant_oku

120.58

continuity_checked_all_periods

はい

recomputed_prior_to_release

はい

v3_calendar_boundary_correction

内容を開く

result: all scenarios rerun from day-level assumptions including financing and share dates
as_of_2026_11_06_closing_before_post_valuation_earning: はい
q4_2026_days_total: 92
prevaluation_2026_10_01_to_11_06_inclusive_days: 37
postvaluation_2026_11_07_to_12_31_inclusive_days: 55
initial_stub_fraction: 0.597826086957
middle_2027_to_2035_days: 3287
terminal_2036_01_01_to_11_06_inclusive_days: 311
terminal_stub_fraction: 0.849726775956
sum_days: 3653
last_2036_horizon_day_included: はい
first_2026_11_06_horizon_day_excluded: はい
2036_11_07_to_12_31_post_horizon_days_excluded: 55
2036_TTM_parent_NI_formula: NI_FY2035*55/365 + NI_2036_Jan1_to_Nov6_311days
2037_NI_and_reinvestment: Use 2036-11-06 last 12-month NI -> 2037 12 month-equivalent forward (1+g), minus growth reinvestment and expected 2037 market buyback compensation; no 311-day horizon NI incorrectly used as full-year.

v3_vs_v2_quantitative_reconciliation

内容を開く

baseline_version

ASE 3711 timed holder v2

revised_version

ASE 3711 timed holder v3 day boundaries

理由

v2 period includes Nov6 twice in pre+post and excludes final Nov6; v3 starts Nov7, ends Nov6 inclusive

old_price_TWD

203.231633

new_price_TWD

203.281724

price_change_TWD

0.050091

old_weighted_PV_oku

8972.9844841

new_weighted_PV_oku

8975.1960536

old_expected_IRR

0.001959213

new_expected_IRR

0.001989287

initial_stub

previous_days: 56
corrected_days: 55
q4_total_days: 92

final_stub

previous_days: 310
corrected_days: 311
leap_year_total_days: 366

net_total_calendar_days

3653

per_case_recalculation

内容を開く

scenario: bull
prob: 12.00%
initial_days_v2: 56
initial_days_v3: 55
initial_2026_net_profit_old_oku: 127.826087
initial_2026_net_profit_new_oku: 125.5434783
initial_2026_sbc_expense_old_oku: 2.9826087
initial_2026_sbc_expense_new_oku: 2.9293478
initial_2026_CB_interest_old_oku: 1.6317296
initial_2026_CB_interest_new_oku: 1.6025915
initial_2026_equity_ending_old_oku: 4444.1606522
initial_2026_equity_ending_new_oku: 4441.84
initial_2026_cash_ending_old_oku: 884.21
initial_2026_cash_ending_new_oku: 884.21
final_days_v2: 310
final_days_v3: 311
final_2036_operating_profit_old_oku: 4494.495804
final_2036_operating_profit_new_oku: 4508.994177
final_2036_net_profit_old_oku: 3512.681904
final_2036_net_profit_new_oku: 3524.02342
final_2036_sbc_expense_old_oku: 36.020478
final_2036_sbc_expense_new_oku: 36.136673
final_2036_ending_equity_old_oku: 17862.156242
final_2036_ending_equity_new_oku: 17871.1495343
final_2036_ending_cash_old_oku: 1653.8434684
final_2036_ending_cash_new_oku: 1653.8434684
final_2036_ending_debt_old_oku: 8678.137919
final_2036_ending_debt_new_oku: 8670.2433636
final_2036_ending_nci_old_oku: 731.3992156
final_2036_ending_nci_new_oku: 731.5330048
ending_shares_old: 4439684255
ending_shares_new: 4439659935
2037_sustainable_cash_old_oku: 3405.7012459
2037_sustainable_cash_new_oku: 3407.2486124
2037_growth_reinvestment_old_oku: 804.4397263
2037_growth_reinvestment_new_oku: 804.8092309
2037_buyback_compensation_old_oku: 40.5136196
2037_buyback_compensation_new_oku: 40.5322489
holder_dividends_old_oku: 7504.8504629
holder_dividends_new_oku: 7504.8904338
holder_terminal_old_oku: 46395.644612
holder_terminal_new_oku: 46416.9785502
holder_PV_old_oku: 19481.290586
holder_PV_new_oku: 19488.4943828
one_share_value_old_TWD: 441.2371946
one_share_value_new_TWD: 441.4003554
IRR_old: 0.09364522
IRR_new: 0.09368973

内容を開く

scenario: mild_bull
prob: 23.00%
initial_days_v2: 56
initial_days_v3: 55
initial_2026_net_profit_old_oku: 127.826087
initial_2026_net_profit_new_oku: 125.5434783
initial_2026_sbc_expense_old_oku: 2.9826087
initial_2026_sbc_expense_new_oku: 2.9293478
initial_2026_CB_interest_old_oku: 1.6317296
initial_2026_CB_interest_new_oku: 1.6025915
initial_2026_equity_ending_old_oku: 4444.1606522
initial_2026_equity_ending_new_oku: 4441.84
initial_2026_cash_ending_old_oku: 884.21
initial_2026_cash_ending_new_oku: 884.21
final_days_v2: 310
final_days_v3: 311
final_2036_operating_profit_old_oku: 2928.262186
final_2036_operating_profit_new_oku: 2937.708193
final_2036_net_profit_old_oku: 2207.648882
final_2036_net_profit_new_oku: 2214.781008
final_2036_sbc_expense_old_oku: 28.296515
final_2036_sbc_expense_new_oku: 28.387794
final_2036_ending_equity_old_oku: 13451.7865846
final_2036_ending_equity_new_oku: 13456.6525942
final_2036_ending_cash_old_oku: 1299.2055925
final_2036_ending_cash_new_oku: 1299.2055925
final_2036_ending_debt_old_oku: 8685.6110403
final_2036_ending_debt_new_oku: 8679.8651454
final_2036_ending_nci_old_oku: 648.3505916
final_2036_ending_nci_new_oku: 648.4161249
ending_shares_old: 4452010333
ending_shares_new: 4452002762
2037_sustainable_cash_old_oku: 2150.7047351
2037_sustainable_cash_new_oku: 2151.481658
2037_growth_reinvestment_old_oku: 500.2472499
2037_growth_reinvestment_new_oku: 500.4304903
2037_buyback_compensation_old_oku: 23.1247323
2037_buyback_compensation_new_oku: 23.1331253
holder_dividends_old_oku: 6223.7863431
holder_dividends_new_oku: 6223.8260069
holder_terminal_old_oku: 26661.2342282
holder_terminal_new_oku: 26670.9107175
holder_PV_old_oku: 12311.9335769
holder_PV_new_oku: 12315.2126892
one_share_value_old_TWD: 278.8564242
one_share_value_new_TWD: 278.9306937
IRR_old: 0.03831333
IRR_new: 0.03834599

内容を開く

scenario: base
prob: 40.00%
initial_days_v2: 56
initial_days_v3: 55
initial_2026_net_profit_old_oku: 127.826087
initial_2026_net_profit_new_oku: 125.5434783
initial_2026_sbc_expense_old_oku: 2.9826087
initial_2026_sbc_expense_new_oku: 2.9293478
initial_2026_CB_interest_old_oku: 1.6317296
initial_2026_CB_interest_new_oku: 1.6025915
initial_2026_equity_ending_old_oku: 4444.1606522
initial_2026_equity_ending_new_oku: 4441.84
initial_2026_cash_ending_old_oku: 884.21
initial_2026_cash_ending_new_oku: 884.21
final_days_v2: 310
final_days_v3: 311
final_2036_operating_profit_old_oku: 1950.475848
final_2036_operating_profit_new_oku: 1956.767706
final_2036_net_profit_old_oku: 1413.144223
final_2036_net_profit_new_oku: 1417.713792
final_2036_sbc_expense_old_oku: 23.109535
final_2036_sbc_expense_new_oku: 23.184082
final_2036_ending_equity_old_oku: 10710.768687
final_2036_ending_equity_new_oku: 10713.1117046
final_2036_ending_cash_old_oku: 1061.0506785
final_2036_ending_cash_new_oku: 1061.0506785
final_2036_ending_debt_old_oku: 7437.0798544
final_2036_ending_debt_new_oku: 7432.3542565
final_2036_ending_nci_old_oku: 584.5045243
final_2036_ending_nci_new_oku: 584.5221557
ending_shares_old: 4450651493
ending_shares_new: 4450651493
2037_sustainable_cash_old_oku: 1414.5784355
2037_sustainable_cash_new_oku: 1414.9645249
2037_growth_reinvestment_old_oku: 284.8420602
2037_growth_reinvestment_new_oku: 284.9211997
2037_buyback_compensation_old_oku: 13.7243865
2037_buyback_compensation_new_oku: 13.7281324
holder_dividends_old_oku: 5045.8382882
holder_dividends_new_oku: 5045.875438
holder_terminal_old_oku: 15946.536911
holder_terminal_new_oku: 15950.8892955
holder_PV_old_oku: 8184.8245976
holder_PV_new_oku: 8186.309966
one_share_value_old_TWD: 185.3803796
one_share_value_new_TWD: 185.4140221
IRR_old: -0.0113389
IRR_new: -0.01131582

内容を開く

scenario: mild_bear
prob: 18.00%
initial_days_v2: 56
initial_days_v3: 55
initial_2026_net_profit_old_oku: 127.826087
initial_2026_net_profit_new_oku: 125.5434783
initial_2026_sbc_expense_old_oku: 2.9826087
initial_2026_sbc_expense_new_oku: 2.9293478
initial_2026_CB_interest_old_oku: 1.6317296
initial_2026_CB_interest_new_oku: 1.6025915
initial_2026_equity_ending_old_oku: 4444.1606522
initial_2026_equity_ending_new_oku: 4441.84
initial_2026_cash_ending_old_oku: 884.21
initial_2026_cash_ending_new_oku: 884.21
final_days_v2: 310
final_days_v3: 311
final_2036_operating_profit_old_oku: 829.027562
final_2036_operating_profit_new_oku: 831.701844
final_2036_net_profit_old_oku: 465.480187
final_2036_net_profit_new_oku: 466.996586
final_2036_sbc_expense_old_oku: 16.880399
final_2036_sbc_expense_new_oku: 16.934852
final_2036_ending_equity_old_oku: 8486.8880965
final_2036_ending_equity_new_oku: 8486.1965099
final_2036_ending_cash_old_oku: 775.0462939
final_2036_ending_cash_new_oku: 775.0462939
final_2036_ending_debt_old_oku: 6547.8095525
final_2036_ending_debt_new_oku: 6545.4413816
final_2036_ending_nci_old_oku: 482.0044056
final_2036_ending_nci_new_oku: 481.9601791
ending_shares_old: 4450651493
ending_shares_new: 4450651493
2037_sustainable_cash_old_oku: 483.4815535
2037_sustainable_cash_new_oku: 483.5029627
2037_growth_reinvestment_old_oku: 90.4172768
2037_growth_reinvestment_new_oku: 90.4214483
2037_buyback_compensation_old_oku: 4.1711223
2037_buyback_compensation_new_oku: 4.171307
holder_dividends_old_oku: 1816.9469726
holder_dividends_new_oku: 1816.9803881
holder_terminal_old_oku: 4894.1339834
holder_terminal_new_oku: 4894.3507024
holder_PV_old_oku: 2768.7141338
holder_PV_new_oku: 2768.8042901
one_share_value_old_TWD: 62.7093801
one_share_value_new_TWD: 62.7114221
IRR_old: -0.12865338
IRR_new: -0.12864959

内容を開く

scenario: bear
prob: 7.00%
initial_days_v2: 56
initial_days_v3: 55
initial_2026_net_profit_old_oku: 127.826087
initial_2026_net_profit_new_oku: 125.5434783
initial_2026_sbc_expense_old_oku: 2.9826087
initial_2026_sbc_expense_new_oku: 2.9293478
initial_2026_CB_interest_old_oku: 1.6317296
initial_2026_CB_interest_new_oku: 1.6025915
initial_2026_equity_ending_old_oku: 4444.1606522
initial_2026_equity_ending_new_oku: 4441.84
initial_2026_cash_ending_old_oku: 884.21
initial_2026_cash_ending_new_oku: 884.21
final_days_v2: 310
final_days_v3: 311
final_2036_operating_profit_old_oku: 271.210195
final_2036_operating_profit_new_oku: 272.085067
final_2036_net_profit_old_oku: 8.663848
final_2036_net_profit_new_oku: 8.70968
final_2036_sbc_expense_old_oku: 12.216774
final_2036_sbc_expense_new_oku: 12.256183
final_2036_ending_equity_old_oku: 6535.0144919
final_2036_ending_equity_new_oku: 6532.8826965
final_2036_ending_cash_old_oku: 700
final_2036_ending_cash_new_oku: 700
final_2036_ending_debt_old_oku: 5647.8130194
final_2036_ending_debt_new_oku: 5646.2014264
final_2036_ending_nci_old_oku: 417.6516574
final_2036_ending_nci_new_oku: 417.5731038
ending_shares_old: 4450651493
ending_shares_new: 4450651493
2037_sustainable_cash_old_oku: 30.0401375
2037_sustainable_cash_new_oku: 29.9576299
2037_growth_reinvestment_old_oku: 2.0157836
2037_growth_reinvestment_new_oku: 2.0044435
2037_buyback_compensation_old_oku: 0.2377198
2037_buyback_compensation_new_oku: 0.2370669
holder_dividends_old_oku: 489.4139673
holder_dividends_new_oku: 489.434328
holder_terminal_old_oku: 281.1370426
holder_terminal_new_oku: 280.3648782
holder_PV_old_oku: 445.5215419
holder_PV_new_oku: 445.27215
one_share_value_old_TWD: 10.0907419
one_share_value_new_TWD: 10.0850934
IRR_old: -0.34548803
IRR_new: -0.34564692

source_confirmed_unchanged_from_v2

The Oct 29 2026 Q3 SEC Form 6-K historical figures stay unchanged; calendar correction affects model estimates only.

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

← AI銘柄分析一覧へ戻る　ヒートマップを見る →