AI 銘柄分析 · 10年

Taiwan Semiconductor Manufacturing Company Limited

2330 · TWD · 分析基準日 2026-11-06

TSMC台湾普通株：先端製造と投資負担の10年シナリオ

10年期待年率4.42%

資本コスト11.50%

直近終値2,135.00 TWD2026-11-06

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

分析の要約

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

要約の補足

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

結論の補足

名称

TSMC台湾普通株2330：先端製造優位と巨額設備投資の10年評価

price_twd

2135

時価総額（億）

553656.101635

expected_irr_gross

0.044233819839

終価の基準日

2036-11-06

strict_terminal_year_as_daycount_36525

10.001368925394

outcomes

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

EWT_after_fund_withholding_IRR

未確認

EWT_tax_status

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

事業

事業モデル

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

2026Q3_12in_wafer_shipments_k

4476

2026Q2_12in_wafer_shipments_k

4336

wafer_volume_qoq

0.032287822878229

sales_qoq

0.17621642641066

asp_mix_fx_residual_vs_volume_qoq

0.13942681521819

volume_vs_price_note

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

geographical_sales_customer_domicile_2026Q3

内容を開く

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

地域別情報の注意点

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

投資

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

customer_and_geopolitics

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

forex

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

競争力・事業の質

competitive_qualities

内容を開く

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

risks

内容を開く

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

measurement_notes

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

業界と環境

industry_type

pure_play_foundry_with_advanced_packaging

2026Q3_platform_share_of_total_sales

内容を開く

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

node_wafer_sales_share_2026Q3

内容を開く

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

advanced_7nm_and_below_wafer_revenue_share

0.79

technology_mix_is_not_separately_additive_to_platform_revenue

はい

node_mix_future

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

財務・資本配分

reporting

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

2026Q3_actual_oku

内容を開く

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

2026_9mo_actual_oku

内容を開く

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

2026_9mo_cashflow_reporting_cash_dividends_vs_declared_balance

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

2026_09_30_sep_balance_oku

内容を開く

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

2026H1_equity_settled_SBC_expense_oku

2.37026

2026H1_cash_settled_SBC_expense_oku

3.60249

2026H1_total_SBC_expense_oku

5.97275

2026Q3_SBC_amount_exact

未確認

2026Q3_SBC_unknown_reason

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

RSA_2022_2024

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

2026H1_issued_shares_exact

25932370100

company_2026_11_06_actual_repurchase_oku

未確認

company_2026_11_06_confirmed_treasury_shares

未確認

future_buys_model

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

LTI_trust_market_purchases

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

ESPP

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

share_based_awards_future_paid_option_proceeds

equity_accounting

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

dividend_accounting

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

terminal_payable_treatment

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

share_class_note

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

評価の前提と確認

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

資本コストの前提

資本コスト

11.50%

種類

nominal_TWD_equity_cost_of_capital

equity_cost_of_capital_assumed

0.115

wacc_by_scenario

内容を開く

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

interpretation

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

事業別データ

事業別の内訳と、収録されている年度別データを確認できます。

事業別データを開く →

10年のシナリオ

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

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

大幅上振れ（確率 5.0%）

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

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

このシナリオの数値・キャッシュフローを開く →

強気（確率 20.0%）

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

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

このシナリオの数値・キャッシュフローを開く →

中立（確率 45.0%）

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

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

このシナリオの数値・キャッシュフローを開く →

弱気（確率 20.0%）

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

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

このシナリオの数値・キャッシュフローを開く →

深刻な悪化（確率 10.0%）

予測シナリオ：AI過剰設備・輸出規制・台湾海峡リスク・海外工場費用、投下資本回収遅延、配当政策例外。成長率・利益率・設備投資は年度別予測を参照。

確率の根拠

シナリオ確率は独自の分析仮定。客観的な発生頻度ではない。

リスク

AI過剰設備・輸出規制・台湾海峡リスク・海外工場費用、投下資本回収遅延、配当政策例外

事業別の前提

内容を開く

id: consolidated
数量: 1
価格・単価: 37920.60730725
売上高: 37920.60730725
営業利益: 15168.2429229
注記: 連結合計。プラットフォーム別利益は非開示のため、仮の利益を配分しない。2036年1月1日〜11月6日の部分期間。

日付別キャッシュフロー

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-05-12
year: 0.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_liability_credited_oku: 1426.2803555
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-05-12
record_date_confirmed: 未確認
record_date_assumed: 2027-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2027-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-09-16

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-08-11
year: 0.76112251882272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_liability_credited_oku: 1429.13291621
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-08-11
record_date_confirmed: 未確認
record_date_assumed: 2027-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2028-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-12-10

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-09-16
year: 0.85968514715948
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
holder_entitlement_created_no_cash_oku: 1426.2803555
payable_balance_adjustment_oku: 0.0275
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-05-12
record_date_confirmed: 未確認
record_date_assumed: 2027-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2027-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-09-16

内容を開く

想定日: 2027-10-08
year: 0.91991786447639
金額: 1426.2803555
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_cash_paid_oku: 1426.3078555
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-05-12
record_date_confirmed: 未確認
record_date_assumed: 2027-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2027-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2027-09-22
payment_date: 2027-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2027-09-16

内容を開く

想定日: 2027-10-15
year: 0.93908281998631
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.23120986
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2027-11-10
year: 1.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_liability_credited_oku: 1432.01308692
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-11-10
record_date_confirmed: 未確認
record_date_assumed: 2028-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2028-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-03-16

内容を開く

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

内容を開く

想定日: 2027-12-10
year: 1.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
holder_entitlement_created_no_cash_oku: 1429.13291621
payable_balance_adjustment_oku: 0.027555
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-08-11
record_date_confirmed: 未確認
record_date_assumed: 2027-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2028-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2027-12-10

内容を開く

想定日: 2028-01-07
year: 1.1690622861054
金額: 1429.13291621
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_cash_paid_oku: 1429.16047121
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-08-11
record_date_confirmed: 未確認
record_date_assumed: 2027-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2028-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2027-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2027-12-16
payment_date: 2028-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2027-12-10

内容を開く

想定日: 2028-02-10
year: 1.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_liability_credited_oku: 1434.86570263
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-02-10
record_date_confirmed: 未確認
record_date_assumed: 2028-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2028-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-06-12

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-03-16
year: 1.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
holder_entitlement_created_no_cash_oku: 1431.98547692
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-11-10
record_date_confirmed: 未確認
record_date_assumed: 2028-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2028-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-03-16

内容を開く

想定日: 2028-04-10
year: 1.4264202600958
金額: 1431.98547692
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_cash_paid_oku: 1432.01308692
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2027-11-10
record_date_confirmed: 未確認
record_date_assumed: 2028-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2028-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2028-03-22
payment_date: 2028-04-10
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2028-03-16

内容を開く

想定日: 2028-05-12
year: 1.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_liability_credited_oku: 1397.78169839
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-05-12
record_date_confirmed: 未確認
record_date_assumed: 2028-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2028-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-09-18

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-06-12
year: 1.5989048596851
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
holder_entitlement_created_no_cash_oku: 1434.83803763
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-02-10
record_date_confirmed: 未確認
record_date_assumed: 2028-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2028-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-06-12

内容を開く

想定日: 2028-07-10
year: 1.6755646817248
金額: 1434.83803763
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_cash_paid_oku: 1434.86570263
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-02-10
record_date_confirmed: 未確認
record_date_assumed: 2028-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2028-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-06-12
ex_date_confirmed_source_url: 未確認
record_date: 2028-06-19
payment_date: 2028-07-10
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2028-06-12

内容を開く

想定日: 2028-08-11
year: 1.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_liability_credited_oku: 1400.57726179
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-08-11
record_date_confirmed: 未確認
record_date_assumed: 2028-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-12-11

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-09-18
year: 1.8672142368241
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
holder_entitlement_created_no_cash_oku: 1397.75474839
payable_balance_adjustment_oku: 0.02695
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-05-12
record_date_confirmed: 未確認
record_date_assumed: 2028-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2028-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-09-18

内容を開く

想定日: 2028-10-09
year: 1.9247091033539
金額: 1397.75474839
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_cash_paid_oku: 1397.80864839
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-05-12
record_date_confirmed: 未確認
record_date_assumed: 2028-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2028-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-09-18
ex_date_confirmed_source_url: 未確認
record_date: 2028-09-25
payment_date: 2028-10-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2028-09-18

内容を開く

想定日: 2028-10-15
year: 1.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.2346832
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2028-11-10
year: 2.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_liability_credited_oku: 1403.39988298
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-11-10
record_date_confirmed: 未確認
record_date_assumed: 2029-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2029-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-03-16

内容を開く

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

内容を開く

想定日: 2028-12-11
year: 2.0971937029432
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
holder_entitlement_created_no_cash_oku: 1400.55025789
payable_balance_adjustment_oku: 0.0270039
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-08-11
record_date_confirmed: 未確認
record_date_assumed: 2028-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2028-12-11

内容を開く

想定日: 2029-01-08
year: 2.1738535249829
金額: 1400.55025789
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_cash_paid_oku: 1400.60426569
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-08-11
record_date_confirmed: 未確認
record_date_assumed: 2028-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2028-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-12-11
ex_date_confirmed_source_url: 未確認
record_date: 2028-12-18
payment_date: 2029-01-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2028-12-11

内容を開く

想定日: 2029-02-12
year: 2.2696783025325
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_liability_credited_oku: 1406.19550028
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-02-12
record_date_confirmed: 未確認
record_date_assumed: 2029-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-06-11

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-03-16
year: 2.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
holder_entitlement_created_no_cash_oku: 1403.34576738
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-11-10
record_date_confirmed: 未確認
record_date_assumed: 2029-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2029-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-03-16

内容を開く

想定日: 2029-04-09
year: 2.4229979466119
金額: 1403.34576738
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_cash_paid_oku: 1403.39988298
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2028-11-10
record_date_confirmed: 未確認
record_date_assumed: 2029-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2029-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2029-03-22
payment_date: 2029-04-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2029-03-16

内容を開く

想定日: 2029-05-14
year: 2.5188227241615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_liability_credited_oku: 1369.85247542
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-05-14
record_date_confirmed: 未確認
record_date_assumed: 2029-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2029-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-09-17

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-06-11
year: 2.5954825462012
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
holder_entitlement_created_no_cash_oku: 1406.14127688
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-02-12
record_date_confirmed: 未確認
record_date_assumed: 2029-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-06-11

内容を開く

想定日: 2029-07-09
year: 2.6721423682409
金額: 1406.14127688
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_cash_paid_oku: 1406.19550028
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-02-12
record_date_confirmed: 未確認
record_date_assumed: 2029-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2029-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2029-06-18
payment_date: 2029-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2029-06-11

内容を開く

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

内容を開く

想定日: 2029-08-13
year: 2.7679671457906
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_liability_credited_oku: 1372.59218037
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-08-13
record_date_confirmed: 未確認
record_date_assumed: 2029-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-12-10

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-09-17
year: 2.8637919233402
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
holder_entitlement_created_no_cash_oku: 1369.79965342
payable_balance_adjustment_oku: 0.026411
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-05-14
record_date_confirmed: 未確認
record_date_assumed: 2029-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2029-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-09-17

内容を開く

想定日: 2029-10-08
year: 2.92128678987
金額: 1369.79965342
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_cash_paid_oku: 1369.87888642
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-05-14
record_date_confirmed: 未確認
record_date_assumed: 2029-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2029-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-09-17
ex_date_confirmed_source_url: 未確認
record_date: 2029-09-24
payment_date: 2029-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2029-09-17

内容を開く

想定日: 2029-10-15
year: 2.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.23811549
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2029-11-12
year: 3.0171115674196
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_liability_credited_oku: 1375.35840197
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-11-12
record_date_confirmed: 未確認
record_date_assumed: 2030-03-25
payment_date_confirmed: 未確認
payment_date_assumed: 2030-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-03-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-03-18

内容を開く

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

内容を開く

想定日: 2029-12-10
year: 3.0937713894593
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
holder_entitlement_created_no_cash_oku: 1372.53925273
payable_balance_adjustment_oku: 0.02646383
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-08-13
record_date_confirmed: 未確認
record_date_assumed: 2029-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2029-12-10

内容を開く

想定日: 2030-01-07
year: 3.170431211499
金額: 1372.53925273
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_cash_paid_oku: 1372.6186442
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-08-13
record_date_confirmed: 未確認
record_date_assumed: 2029-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2029-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2029-12-17
payment_date: 2030-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2029-12-10

内容を開く

想定日: 2030-02-11
year: 3.2662559890486
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_liability_credited_oku: 1378.09815974
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-02-11
record_date_confirmed: 未確認
record_date_assumed: 2030-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-06-11

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-03-18
year: 3.3620807665982
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
holder_entitlement_created_no_cash_oku: 1375.27885204
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-11-12
record_date_confirmed: 未確認
record_date_assumed: 2030-03-25
payment_date_confirmed: 未確認
payment_date_assumed: 2030-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-03-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-03-18

内容を開く

想定日: 2030-04-08
year: 3.419575633128
金額: 1375.27885204
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_cash_paid_oku: 1375.35840197
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2029-11-12
record_date_confirmed: 未確認
record_date_assumed: 2030-03-25
payment_date_confirmed: 未確認
payment_date_assumed: 2030-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-03-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-03-18
ex_date_confirmed_source_url: 未確認
record_date: 2030-03-25
payment_date: 2030-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2030-03-18

内容を開く

想定日: 2030-05-13
year: 3.5154004106776
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_liability_credited_oku: 1342.48130869
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-05-13
record_date_confirmed: 未確認
record_date_assumed: 2030-09-23
payment_date_confirmed: 未確認
payment_date_assumed: 2030-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-09-16

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-06-11
year: 3.5947980835044
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
holder_entitlement_created_no_cash_oku: 1378.01845134
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-02-11
record_date_confirmed: 未確認
record_date_assumed: 2030-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-06-11

内容を開く

想定日: 2030-07-09
year: 3.6714579055441
金額: 1378.01845134
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_cash_paid_oku: 1378.09815974
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-02-11
record_date_confirmed: 未確認
record_date_assumed: 2030-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2030-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2030-06-17
payment_date: 2030-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2030-06-11

内容を開く

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

内容を開く

想定日: 2030-08-12
year: 3.7645448323066
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_liability_credited_oku: 1345.16627131
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-08-12
record_date_confirmed: 未確認
record_date_assumed: 2030-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2031-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-12-10

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-09-16
year: 3.8603696098563
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
holder_entitlement_created_no_cash_oku: 1342.40366035
payable_balance_adjustment_oku: 0.02588278
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-05-13
record_date_confirmed: 未確認
record_date_assumed: 2030-09-23
payment_date_confirmed: 未確認
payment_date_assumed: 2030-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-09-16

内容を開く

想定日: 2030-10-08
year: 3.9206023271732
金額: 1342.40366035
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_cash_paid_oku: 1342.50719147
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-05-13
record_date_confirmed: 未確認
record_date_assumed: 2030-09-23
payment_date_confirmed: 未確認
payment_date_assumed: 2030-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2030-09-23
payment_date: 2030-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2030-09-16

内容を開く

想定日: 2030-10-15
year: 3.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.24161363
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2030-11-11
year: 4.0136892539357
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_liability_credited_oku: 1347.87722024
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-11-11
record_date_confirmed: 未確認
record_date_assumed: 2031-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2031-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-03-17

内容を開く

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

内容を開く

想定日: 2030-12-10
year: 4.0930869267625
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
holder_entitlement_created_no_cash_oku: 1345.08846767
payable_balance_adjustment_oku: 0.02593455
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-08-12
record_date_confirmed: 未確認
record_date_assumed: 2030-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2031-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2030-12-10

内容を開く

想定日: 2031-01-07
year: 4.1697467488022
金額: 1345.08846767
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_cash_paid_oku: 1345.19220586
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-08-12
record_date_confirmed: 未確認
record_date_assumed: 2030-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2031-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2030-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2030-12-16
payment_date: 2031-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2030-12-10

内容を開く

想定日: 2031-02-10
year: 4.2628336755647
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_liability_credited_oku: 1350.56223462
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-02-10
record_date_confirmed: 未確認
record_date_assumed: 2031-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2031-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-06-11

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-03-17
year: 4.3586584531143
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
holder_entitlement_created_no_cash_oku: 1347.773275
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-11-11
record_date_confirmed: 未確認
record_date_assumed: 2031-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2031-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-03-17

内容を開く

想定日: 2031-04-08
year: 4.4188911704312
金額: 1347.773275
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_cash_paid_oku: 1347.87722024
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2030-11-11
record_date_confirmed: 未確認
record_date_assumed: 2031-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2031-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-03-17
ex_date_confirmed_source_url: 未確認
record_date: 2031-03-24
payment_date: 2031-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2031-03-17

内容を開く

想定日: 2031-05-12
year: 4.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_liability_credited_oku: 1315.65704764
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-05-12
record_date_confirmed: 未確認
record_date_assumed: 2031-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2031-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-09-16

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-06-11
year: 4.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
holder_entitlement_created_no_cash_oku: 1350.45808232
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-02-10
record_date_confirmed: 未確認
record_date_assumed: 2031-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2031-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-06-11

内容を開く

想定日: 2031-07-09
year: 4.6707734428474
金額: 1350.45808232
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_cash_paid_oku: 1350.56223462
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-02-10
record_date_confirmed: 未確認
record_date_assumed: 2031-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2031-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2031-06-17
payment_date: 2031-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2031-06-11

内容を開く

想定日: 2031-08-11
year: 4.7611225188227
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_liability_credited_oku: 1318.28836174
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-08-11
record_date_confirmed: 未確認
record_date_assumed: 2031-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-12-10

内容を開く

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

100

内容を開く

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

101

内容を開く

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

102

内容を開く

想定日: 2031-09-16
year: 4.8596851471595
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
holder_entitlement_created_no_cash_oku: 1315.55558715
payable_balance_adjustment_oku: 0.02536513
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-05-12
record_date_confirmed: 未確認
record_date_assumed: 2031-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2031-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-09-16

103

内容を開く

想定日: 2031-10-08
year: 4.9199178644764
金額: 1315.55558715
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_cash_paid_oku: 1315.68241277
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-05-12
record_date_confirmed: 未確認
record_date_assumed: 2031-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2031-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2031-09-22
payment_date: 2031-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2031-09-16

104

内容を開く

想定日: 2031-10-15
year: 4.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.24525583
注記: not attributable to TSMC ordinary holders

105

内容を開く

想定日: 2031-11-10
year: 5.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_liability_credited_oku: 1320.94514242
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-11-10
record_date_confirmed: 未確認
record_date_assumed: 2032-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-03-16

106

内容を開く

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

107

内容を開く

想定日: 2031-12-10
year: 5.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
holder_entitlement_created_no_cash_oku: 1318.18669832
payable_balance_adjustment_oku: 0.02541585
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-08-11
record_date_confirmed: 未確認
record_date_assumed: 2031-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2031-12-10

108

内容を開く

想定日: 2032-01-07
year: 5.1690622861054
金額: 1318.18669832
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_cash_paid_oku: 1318.31377759
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-08-11
record_date_confirmed: 未確認
record_date_assumed: 2031-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2031-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2031-12-16
payment_date: 2032-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2031-12-10

109

内容を開く

想定日: 2032-02-10
year: 5.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_liability_credited_oku: 1323.57650725
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-02-10
record_date_confirmed: 未確認
record_date_assumed: 2032-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2032-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-06-11

110

内容を開く

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

111

内容を開く

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

112

内容を開く

想定日: 2032-03-16
year: 5.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
holder_entitlement_created_no_cash_oku: 1320.8178095
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-11-10
record_date_confirmed: 未確認
record_date_assumed: 2032-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-03-16

113

内容を開く

想定日: 2032-04-08
year: 5.4209445585216
金額: 1320.8178095
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_cash_paid_oku: 1320.94514242
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2031-11-10
record_date_confirmed: 未確認
record_date_assumed: 2032-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2032-03-22
payment_date: 2032-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2032-03-16

114

内容を開く

想定日: 2032-05-12
year: 5.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_liability_credited_oku: 1289.36876451
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-05-12
record_date_confirmed: 未確認
record_date_assumed: 2032-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-09-16

115

内容を開く

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

116

内容を開く

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

117

内容を開く

想定日: 2032-06-11
year: 5.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
holder_entitlement_created_no_cash_oku: 1323.44892067
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-02-10
record_date_confirmed: 未確認
record_date_assumed: 2032-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2032-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-06-11

118

内容を開く

想定日: 2032-07-09
year: 5.6728268309377
金額: 1323.44892067
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_cash_paid_oku: 1323.57650725
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-02-10
record_date_confirmed: 未確認
record_date_assumed: 2032-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2032-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2032-06-17
payment_date: 2032-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2032-06-11

119

内容を開く

想定日: 2032-08-11
year: 5.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_liability_credited_oku: 1291.94750204
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-08-11
record_date_confirmed: 未確認
record_date_assumed: 2032-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-12-10

120

内容を開く

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

121

内容を開く

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

122

内容を開く

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

123

内容を開く

想定日: 2032-09-16
year: 5.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
holder_entitlement_created_no_cash_oku: 1289.2444754
payable_balance_adjustment_oku: 0.02485783
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-05-12
record_date_confirmed: 未確認
record_date_assumed: 2032-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-09-16

124

内容を開く

想定日: 2032-10-08
year: 5.9219712525667
金額: 1289.2444754
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_cash_paid_oku: 1289.39362234
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-05-12
record_date_confirmed: 未確認
record_date_assumed: 2032-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2032-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2032-09-22
payment_date: 2032-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2032-09-16

125

内容を開く

想定日: 2032-10-15
year: 5.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.24909585
注記: not attributable to TSMC ordinary holders

126

内容を開く

想定日: 2032-11-10
year: 6.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_liability_credited_oku: 1294.55119682
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-11-10
record_date_confirmed: 未確認
record_date_assumed: 2033-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-03-16

127

内容を開く

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

128

内容を開く

想定日: 2032-12-10
year: 6.0944558521561
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
holder_entitlement_created_no_cash_oku: 1291.82296435
payable_balance_adjustment_oku: 0.02490754
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-08-11
record_date_confirmed: 未確認
record_date_assumed: 2032-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2032-12-10

129

内容を開く

想定日: 2033-01-07
year: 6.1711156741958
金額: 1291.82296435
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_cash_paid_oku: 1291.97240958
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-08-11
record_date_confirmed: 未確認
record_date_assumed: 2032-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2032-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2032-12-16
payment_date: 2033-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2032-12-10

130

内容を開く

想定日: 2033-02-10
year: 6.2642026009582
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_liability_credited_oku: 1297.12998407
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-02-10
record_date_confirmed: 未確認
record_date_assumed: 2033-06-20
payment_date_confirmed: 未確認
payment_date_assumed: 2033-07-11
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-06-13
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-06-13

131

内容を開く

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

132

内容を開く

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

133

内容を開く

想定日: 2033-03-16
year: 6.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
holder_entitlement_created_no_cash_oku: 1294.40145331
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-11-10
record_date_confirmed: 未確認
record_date_assumed: 2033-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-03-16

134

内容を開く

想定日: 2033-04-08
year: 6.4202600958248
金額: 1294.40145331
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_cash_paid_oku: 1294.55119682
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2032-11-10
record_date_confirmed: 未確認
record_date_assumed: 2033-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2033-03-22
payment_date: 2033-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2033-03-16

135

内容を開く

想定日: 2033-05-12
year: 6.5133470225873
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_liability_credited_oku: 1263.60574989
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-05-12
record_date_confirmed: 未確認
record_date_assumed: 2033-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-10-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-09-16

136

内容を開く

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

137

内容を開く

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

138

内容を開く

想定日: 2033-06-13
year: 6.6009582477755
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
holder_entitlement_created_no_cash_oku: 1296.97994226
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-02-10
record_date_confirmed: 未確認
record_date_assumed: 2033-06-20
payment_date_confirmed: 未確認
payment_date_assumed: 2033-07-11
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-06-13
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-06-13

139

内容を開く

想定日: 2033-07-11
year: 6.6776180698152
金額: 1296.97994226
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_cash_paid_oku: 1297.12998407
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-02-10
record_date_confirmed: 未確認
record_date_assumed: 2033-06-20
payment_date_confirmed: 未確認
payment_date_assumed: 2033-07-11
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-06-13
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-06-13
ex_date_confirmed_source_url: 未確認
record_date: 2033-06-20
payment_date: 2033-07-11
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2033-06-13

140

内容を開く

想定日: 2033-08-11
year: 6.7624914442163
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_liability_credited_oku: 1266.13296139
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-08-11
record_date_confirmed: 未確認
record_date_assumed: 2033-12-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-01-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-12-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-12-12

141

内容を開く

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

142

内容を開く

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

143

内容を開く

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

144

内容を開く

想定日: 2033-09-16
year: 6.861054072553
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
holder_entitlement_created_no_cash_oku: 1263.4595859
payable_balance_adjustment_oku: 0.02436066
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-05-12
record_date_confirmed: 未確認
record_date_assumed: 2033-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-10-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-09-16

145

内容を開く

想定日: 2033-10-10
year: 6.9267624914442
金額: 1263.4595859
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_cash_paid_oku: 1263.63011055
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-05-12
record_date_confirmed: 未確認
record_date_assumed: 2033-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2033-10-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2033-09-22
payment_date: 2033-10-10
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2033-09-16

146

内容を開く

想定日: 2033-10-15
year: 6.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.25314495
注記: not attributable to TSMC ordinary holders

147

内容を開く

想定日: 2033-11-10
year: 7.0116358658453
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_liability_credited_oku: 1268.684631
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-11-10
record_date_confirmed: 未確認
record_date_assumed: 2034-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2034-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-03-16

148

内容を開く

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

149

内容を開く

想定日: 2033-12-12
year: 7.0992470910335
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
holder_entitlement_created_no_cash_oku: 1265.98650507
payable_balance_adjustment_oku: 0.02440939
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-08-11
record_date_confirmed: 未確認
record_date_assumed: 2033-12-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-01-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-12-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2033-12-12

150

内容を開く

想定日: 2034-01-09
year: 7.1759069130732
金額: 1265.98650507
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_cash_paid_oku: 1266.15737078
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-08-11
record_date_confirmed: 未確認
record_date_assumed: 2033-12-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-01-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2033-12-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-12-12
ex_date_confirmed_source_url: 未確認
record_date: 2033-12-19
payment_date: 2034-01-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2033-12-12

151

内容を開く

想定日: 2034-02-10
year: 7.2635181382615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_liability_credited_oku: 1271.21189122
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-02-10
record_date_confirmed: 未確認
record_date_assumed: 2034-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-06-12

152

内容を開く

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

153

内容を開く

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

154

内容を開く

想定日: 2034-03-16
year: 7.356605065024
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
holder_entitlement_created_no_cash_oku: 1268.51342424
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-11-10
record_date_confirmed: 未確認
record_date_assumed: 2034-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2034-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-03-16

155

内容を開く

想定日: 2034-04-10
year: 7.4250513347023
金額: 1268.51342424
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_cash_paid_oku: 1268.684631
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2033-11-10
record_date_confirmed: 未確認
record_date_assumed: 2034-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2034-04-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2034-03-22
payment_date: 2034-04-10
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2034-03-16

156

内容を開く

想定日: 2034-05-12
year: 7.5126625598905
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_liability_credited_oku: 1238.35750834
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-05-12
record_date_confirmed: 未確認
record_date_assumed: 2034-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2034-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-09-18

157

内容を開く

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

158

内容を開く

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

159

内容を開く

想定日: 2034-06-12
year: 7.5975359342916
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
holder_entitlement_created_no_cash_oku: 1271.04034341
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-02-10
record_date_confirmed: 未確認
record_date_assumed: 2034-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-06-12

160

内容を開く

想定日: 2034-07-10
year: 7.6741957563313
金額: 1271.04034341
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_cash_paid_oku: 1271.21189122
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-02-10
record_date_confirmed: 未確認
record_date_assumed: 2034-06-19
payment_date_confirmed: 未確認
payment_date_assumed: 2034-07-10
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-06-12
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-06-12
ex_date_confirmed_source_url: 未確認
record_date: 2034-06-19
payment_date: 2034-07-10
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2034-06-12

161

内容を開く

想定日: 2034-08-11
year: 7.7618069815195
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_liability_credited_oku: 1240.83422336
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-08-11
record_date_confirmed: 未確認
record_date_assumed: 2034-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-12-11

162

内容を開く

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

163

内容を開く

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

164

内容を開く

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

165

内容を開く

想定日: 2034-09-18
year: 7.8658453114305
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
holder_entitlement_created_no_cash_oku: 1238.19039418
payable_balance_adjustment_oku: 0.02387346
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-05-12
record_date_confirmed: 未確認
record_date_assumed: 2034-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2034-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-09-18

166

内容を開く

想定日: 2034-10-09
year: 7.9233401779603
金額: 1238.19039418
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_cash_paid_oku: 1238.3813818
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-05-12
record_date_confirmed: 未確認
record_date_assumed: 2034-09-25
payment_date_confirmed: 未確認
payment_date_assumed: 2034-10-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-09-18
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-09-18
ex_date_confirmed_source_url: 未確認
record_date: 2034-09-25
payment_date: 2034-10-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2034-09-18

167

内容を開く

想定日: 2034-10-15
year: 7.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.25743456
注記: not attributable to TSMC ordinary holders

168

内容を開く

想定日: 2034-11-10
year: 8.0109514031485
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_liability_credited_oku: 1243.33490732
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-11-10
record_date_confirmed: 未確認
record_date_assumed: 2035-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2035-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-03-16

169

内容を開く

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

170

内容を開く

想定日: 2034-12-11
year: 8.0958247775496
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
holder_entitlement_created_no_cash_oku: 1240.66677497
payable_balance_adjustment_oku: 0.0239212
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-08-11
record_date_confirmed: 未確認
record_date_assumed: 2034-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2034-12-11

171

内容を開く

想定日: 2035-01-08
year: 8.1724845995893
金額: 1240.66677497
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_cash_paid_oku: 1240.85814456
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-08-11
record_date_confirmed: 未確認
record_date_assumed: 2034-12-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-01-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2034-12-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-12-11
ex_date_confirmed_source_url: 未確認
record_date: 2034-12-18
payment_date: 2035-01-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2034-12-11

172

内容を開く

想定日: 2035-02-12
year: 8.2683093771389
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_liability_credited_oku: 1245.81167009
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-02-12
record_date_confirmed: 未確認
record_date_assumed: 2035-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-06-11

173

内容を開く

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

174

内容を開く

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

175

内容を開く

想定日: 2035-03-16
year: 8.3559206023272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
holder_entitlement_created_no_cash_oku: 1243.14315575
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-11-10
record_date_confirmed: 未確認
record_date_assumed: 2035-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2035-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-03-16

176

内容を開く

想定日: 2035-04-09
year: 8.4216290212183
金額: 1243.14315575
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_cash_paid_oku: 1243.33490732
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2034-11-10
record_date_confirmed: 未確認
record_date_assumed: 2035-03-22
payment_date_confirmed: 未確認
payment_date_assumed: 2035-04-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-03-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-03-16
ex_date_confirmed_source_url: 未確認
record_date: 2035-03-22
payment_date: 2035-04-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2035-03-16

177

内容を開く

想定日: 2035-05-14
year: 8.517453798768
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_liability_credited_oku: 1213.61375416
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-05-14
record_date_confirmed: 未確認
record_date_assumed: 2035-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2035-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-09-17

178

内容を開く

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

179

内容を開く

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

180

内容を開く

想定日: 2035-06-11
year: 8.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
holder_entitlement_created_no_cash_oku: 1245.61953654
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-02-12
record_date_confirmed: 未確認
record_date_assumed: 2035-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-06-11

181

内容を開く

想定日: 2035-07-09
year: 8.6707734428474
金額: 1245.61953654
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_cash_paid_oku: 1245.81167009
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-02-12
record_date_confirmed: 未確認
record_date_assumed: 2035-06-18
payment_date_confirmed: 未確認
payment_date_assumed: 2035-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2035-06-18
payment_date: 2035-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2035-06-11

182

内容を開く

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

183

内容を開く

想定日: 2035-08-13
year: 8.766598220397
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_liability_credited_oku: 1216.04098167
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-08-13
record_date_confirmed: 未確認
record_date_assumed: 2035-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-12-10

184

内容を開く

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

185

内容を開く

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

186

内容を開く

想定日: 2035-09-17
year: 8.8624229979466
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
holder_entitlement_created_no_cash_oku: 1213.42658629
payable_balance_adjustment_oku: 0.02339598
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-05-14
record_date_confirmed: 未確認
record_date_assumed: 2035-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2035-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-09-17

187

内容を開く

想定日: 2035-10-08
year: 8.9199178644764
金額: 1213.42658629
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_cash_paid_oku: 1213.63715014
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-05-14
record_date_confirmed: 未確認
record_date_assumed: 2035-09-24
payment_date_confirmed: 未確認
payment_date_assumed: 2035-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-09-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-09-17
ex_date_confirmed_source_url: 未確認
record_date: 2035-09-24
payment_date: 2035-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2035-09-17

188

内容を開く

想定日: 2035-10-15
year: 8.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.26195604
注記: not attributable to TSMC ordinary holders

189

内容を開く

想定日: 2035-11-12
year: 9.015742642026
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_liability_credited_oku: 1218.49169874
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-11-12
record_date_confirmed: 未確認
record_date_assumed: 2036-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2036-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-03-17

190

内容を開く

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

191

内容を開く

想定日: 2035-12-10
year: 9.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
holder_entitlement_created_no_cash_oku: 1215.85343947
payable_balance_adjustment_oku: 0.02344277
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-08-13
record_date_confirmed: 未確認
record_date_assumed: 2035-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2035-12-10

192

内容を開く

想定日: 2036-01-07
year: 9.1690622861054
金額: 1215.85343947
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_cash_paid_oku: 1216.06442444
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-08-13
record_date_confirmed: 未確認
record_date_assumed: 2035-12-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2035-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-12-10
ex_date_confirmed_source_url: 未確認
record_date: 2035-12-17
payment_date: 2036-01-07
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2035-12-10

193

内容を開く

想定日: 2036-02-11
year: 9.264887063655
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_liability_credited_oku: 1220.91897304
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-02-11
record_date_confirmed: 未確認
record_date_assumed: 2036-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-06-11

194

内容を開く

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

195

内容を開く

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

196

内容を開く

想定日: 2036-03-17
year: 9.3607118412047
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
holder_entitlement_created_no_cash_oku: 1218.28029264
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-11-12
record_date_confirmed: 未確認
record_date_assumed: 2036-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2036-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-03-17

197

内容を開く

想定日: 2036-04-08
year: 9.4209445585216
金額: 1218.28029264
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_cash_paid_oku: 1218.49169874
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2035-11-12
record_date_confirmed: 未確認
record_date_assumed: 2036-03-24
payment_date_confirmed: 未確認
payment_date_assumed: 2036-04-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-03-17
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-03-17
ex_date_confirmed_source_url: 未確認
record_date: 2036-03-24
payment_date: 2036-04-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2036-03-17

198

内容を開く

想定日: 2036-05-12
year: 9.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_liability_credited_oku: 1189.36440714
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-05-12
record_date_confirmed: 未確認
record_date_assumed: 2036-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2036-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-09-16

199

内容を開く

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

200

内容を開く

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

201

内容を開く

想定日: 2036-06-11
year: 9.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
holder_entitlement_created_no_cash_oku: 1220.70714581
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-02-11
record_date_confirmed: 未確認
record_date_assumed: 2036-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-06-11

202

内容を開く

想定日: 2036-07-09
year: 9.6728268309377
金額: 1220.70714581
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_cash_paid_oku: 1220.91897304
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-02-11
record_date_confirmed: 未確認
record_date_assumed: 2036-06-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-07-09
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-06-11
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-06-11
ex_date_confirmed_source_url: 未確認
record_date: 2036-06-17
payment_date: 2036-07-09
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2036-06-11

203

内容を開く

想定日: 2036-08-11
year: 9.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-12-10
company_liability_credited_oku: 1191.74313595
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-08-11
record_date_confirmed: 未確認
record_date_assumed: 2036-12-16
payment_date_confirmed: 未確認
payment_date_assumed: 2037-01-07
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-12-10
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: いいえ
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-12-10

204

内容を開く

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

205

内容を開く

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

206

内容を開く

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

207

内容を開く

想定日: 2036-09-16
year: 9.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
holder_entitlement_created_no_cash_oku: 1189.15805457
payable_balance_adjustment_oku: 0.02292806
注記: at ex date record claimant shares; no cash until payment
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-05-12
record_date_confirmed: 未確認
record_date_assumed: 2036-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2036-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_model_context: 2036-09-16

208

内容を開く

想定日: 2036-10-08
year: 9.9219712525667
金額: 1189.15805457
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_cash_paid_oku: 1189.3873352
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
share_class_for_entitlement: TWSE_2330_local_common
board_date_confirmed: 未確認
board_date_assumed: 2036-05-12
record_date_confirmed: 未確認
record_date_assumed: 2036-09-22
payment_date_confirmed: 未確認
payment_date_assumed: 2036-10-08
dividend_date_status: forecast_not_confirmed
ex_date_purchase_cutoff_exclusive: 2036-09-16
new_purchase_on_or_after_ex_receives_this_dividend: いいえ
entitlement_policy: eligible_if_trade_acquisition_date_strictly_before_ex_date_and_owned_through_prior_close
seller_after_exit_receives_post_exit_payment: 未確認
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-09-16
ex_date_confirmed_source_url: 未確認
record_date: 2036-09-22
payment_date: 2036-10-08
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ
ex_date_model_context: 2036-09-16

209

内容を開く

想定日: 2036-10-15
year: 9.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.26670848
注記: not attributable to TSMC ordinary holders

その他の数値・前提

キャッシュフローの算出方法

timed_holder_cashflows_v1

old_holder_policy

non_selling_no_participation_in_buybacks

期間内株主受取

54253.55408267

終価

173865.87603499

initial_old_holder_mcap_oku

553656.101635

terminal_year

10.00136893

expected_irr

-0.093346850656

irr

-0.093346850656

dividend_cash_only_oku

54253.55408267

company_share_buyback_total_within_10y_oku

old_holder_tender_cash_oku

old_holder_remaining_shares

25932370100

old_holder_equity_fraction

0.99980722795022

initial_partial_2026

内容を開く

period

2026_initial_partial

year

2026

期間開始（翌日から）

2026-11-06

期間末

2026-12-31

calendar_days

fraction_of_reference_period

0.59782608695652

initial_partial_period

はい

terminal_partial_period

いいえ

reference_period

2026_Q4_from_issuer_guidance

begin

内容を開く

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

end

内容を開く

親会社持分（億）: 76358.52819927
非支配持分（億）: 456.53762069
現金（億）: 37152.59538517
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 50273.01043478
other_liabilities_oku: 16630.94
発行済株式数: 25932370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.24
other_assets_oku: 15535.21
total_equity_oku: 76815.06581996
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 106911.66581996
net_cash_excluding_declared_dividends_oku: 31268.31538517
old_holder_equity_fraction: 1
noncash_net_assets_reconciliation_oku: 15535.21
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

1815.265907

dividend_ex_date_liability_adjustments_oku

cash_dividends_paid_company_oku

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

sbc_non_cash_cashflow_addback_oku

2.39130435

sbc_cash_settled_no_cashflow_addback_oku

1.79347826

LTI_market_purchase_non_issuer_repurchase_oku

5.38043478

old_holder_equity_percent_end

100

expected_ordinary_tax_rate

0.17

source_status

forecast_partial

event_count

events

内容を開く

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

内容を開く

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

売上高

9942.68478261

営業利益（億）

5617.61690217

cost_of_revenue_oku

3529.65309783

r_and_d_sga_other_op_expenditure_oku

795.41478261

parent_profit_after_sbc_oku

4825.73952796

nci_profit_oku

1.93106824

consolidated_net_income_oku

4827.6705962

tax_expense_oku

988.80000163

depreciation_amortization_oku

1375

capex_oku

4423.91304348

working_capital_investment_oku

304.89130435

equity_sbc_expense_and_equity_credit_oku

2.39130435

cash_settled_sbc_expense_oku

1.79347826

lti_secondary_market_trust_purchase_oku

5.38043478

interest_income_net_oku

178.96832609

associates_and_other_nonop_oku

19.88536957

fcfo_derived_before_dividend_oku

5900.1705962

free_cash_flow_before_distributions_oku

1476.25755272

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

-1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

年度別・部分期間の財務台帳

内容を開く

period

2027_full_year

year

2027

期間開始（翌日から）

2026-12-31

期間末

2027-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2027_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 76358.52819927
非支配持分（億）: 456.53762069
現金（億）: 37152.59538517
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 50273.01043478
other_liabilities_oku: 16630.94
発行済株式数: 25932370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.24
other_assets_oku: 15535.21
total_equity_oku: 76815.06581996
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 106911.66581996
net_cash_excluding_declared_dividends_oku: 31268.31538517
old_holder_equity_fraction: 1
noncash_net_assets_reconciliation_oku: 15535.21
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 88843.14722709
非支配持分（億）: 463.76116085
現金（億）: 35889.00422936
securities_oku: 3950.85
debt_oku: 10085.13
dividend_payable_oku: 2861.17174413
ppe_oku: 64198.52492467
other_liabilities_oku: 16630.94
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 14845.77097804
total_equity_oku: 89306.90838794
total_debt_and_dividend_payable_oku: 12946.30174413
total_liabilities_oku: 29577.24174413
total_assets_oku: 118884.15013207
net_cash_excluding_declared_dividends_oku: 29754.72422936
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 14845.77097804
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

6154.55700583

dividend_ex_date_liability_adjustments_oku

0.055055

cash_dividends_paid_company_oku

6923.9703167

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.23120986

sbc_non_cash_cashflow_addback_oku

9.81078176

sbc_cash_settled_no_cashflow_addback_oku

3.6633237

LTI_market_purchase_non_issuer_repurchase_oku

8.79197688

old_holder_equity_percent_end

99.998072

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-05-12
year: 0.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_liability_credited_oku: 1426.2803555
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-07-01
year: 0.64887063655031
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

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

内容を開く

想定日: 2027-08-11
year: 0.76112251882272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_liability_credited_oku: 1429.13291621
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-09-16
year: 0.85968514715948
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
holder_entitlement_created_no_cash_oku: 1426.2803555
payable_balance_adjustment_oku: 0.0275
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-10-08
year: 0.91991786447639
金額: 1426.2803555
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_cash_paid_oku: 1426.3078555
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2027-10-15
year: 0.93908281998631
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.23120986
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2027-11-10
year: 1.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_liability_credited_oku: 1432.01308692
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2027-12-10
year: 1.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
holder_entitlement_created_no_cash_oku: 1429.13291621
payable_balance_adjustment_oku: 0.027555
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

48844.315994

営業利益（億）

22956.82851718

cost_of_revenue_oku

21979.9421973

r_and_d_sga_other_op_expenditure_oku

3907.54527952

parent_profit_after_sbc_oku

18629.42030689

nci_profit_oku

7.45475002

consolidated_net_income_oku

18636.87505692

tax_expense_oku

5256.55450323

depreciation_amortization_oku

8303.53371898

capex_oku

21979.9421973

working_capital_investment_oku

-440.33301039

equity_sbc_expense_and_equity_credit_oku

9.81078176

cash_settled_sbc_expense_oku

3.6633237

lti_secondary_market_trust_purchase_oku

8.79197688

interest_income_net_oku

912.17888497

associates_and_other_nonop_oku

24.422158

fcfo_derived_before_dividend_oku

27390.55256805

free_cash_flow_before_distributions_oku

5410.61037075

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2028_full_year

year

2028

期間開始（翌日から）

2027-12-31

期間末

2028-12-31

calendar_days

366

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2028_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 88843.14722709
非支配持分（億）: 463.76116085
現金（億）: 35889.00422936
securities_oku: 3950.85
debt_oku: 10085.13
dividend_payable_oku: 2861.17174413
ppe_oku: 64198.52492467
other_liabilities_oku: 16630.94
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 14845.77097804
total_equity_oku: 89306.90838794
total_debt_and_dividend_payable_oku: 12946.30174413
total_liabilities_oku: 29577.24174413
total_assets_oku: 118884.15013207
net_cash_excluding_declared_dividends_oku: 29754.72422936
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 14845.77097804
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 99717.05530323
非支配持分（億）: 470.62515518
現金（億）: 36064.72047191
securities_oku: 3950.85
debt_oku: 10335.13
dividend_payable_oku: 2804.00233468
ppe_oku: 75653.61139675
other_liabilities_oku: 16630.94
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 14288.57092441
total_equity_oku: 100187.6804584
total_debt_and_dividend_payable_oku: 13139.13233468
total_liabilities_oku: 29770.07233468
total_assets_oku: 129957.75279308
net_cash_excluding_declared_dividends_oku: 29680.44047191
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 14288.57092441
assets_minus_liabilities_and_equity_check_oku: -0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

5636.62454579

dividend_ex_date_liability_adjustments_oku

0.0539539

cash_dividends_paid_company_oku

5693.84790915

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.2346832

sbc_non_cash_cashflow_addback_oku

9.132869

sbc_cash_settled_no_cashflow_addback_oku

3.28121509

LTI_market_purchase_non_issuer_repurchase_oku

7.87491623

old_holder_equity_percent_end

99.996144

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2028-01-07
year: 1.1690622861054
金額: 1429.13291621
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_cash_paid_oku: 1429.16047121
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-02-10
year: 1.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_liability_credited_oku: 1434.86570263
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-03-16
year: 1.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
holder_entitlement_created_no_cash_oku: 1431.98547692
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-04-10
year: 1.4264202600958
金額: 1431.98547692
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_cash_paid_oku: 1432.01308692
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-05-12
year: 1.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_liability_credited_oku: 1397.78169839
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-06-12
year: 1.5989048596851
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
holder_entitlement_created_no_cash_oku: 1434.83803763
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-07-01
year: 1.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2028-07-10
year: 1.6755646817248
金額: 1434.83803763
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_cash_paid_oku: 1434.86570263
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-06-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-08-11
year: 1.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_liability_credited_oku: 1400.57726179
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-09-18
year: 1.8672142368241
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
holder_entitlement_created_no_cash_oku: 1397.75474839
payable_balance_adjustment_oku: 0.02695
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-10-09
year: 1.9247091033539
金額: 1397.75474839
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_cash_paid_oku: 1397.80864839
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-09-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-10-15
year: 1.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.2346832
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2028-11-10
year: 2.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_liability_credited_oku: 1403.39988298
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2028-12-11
year: 2.0971937029432
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
holder_entitlement_created_no_cash_oku: 1400.55025789
payable_balance_adjustment_oku: 0.0270039
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

43749.53458466

営業利益（億）

20222.00709691

cost_of_revenue_oku

20027.56472098

r_and_d_sga_other_op_expenditure_oku

3499.96276677

parent_profit_after_sbc_oku

16501.45370683

nci_profit_oku

7.09867753

consolidated_net_income_oku

16508.55238436

tax_expense_oku

4656.25836482

depreciation_amortization_oku

7534.64206736

capex_oku

18763.68927742

working_capital_investment_oku

-331.16079161

equity_sbc_expense_and_equity_credit_oku

9.132869

cash_settled_sbc_expense_oku

3.28121509

lti_secondary_market_trust_purchase_oku

7.87491623

interest_income_net_oku

920.92888497

associates_and_other_nonop_oku

21.87476729

fcfo_derived_before_dividend_oku

24383.48811232

free_cash_flow_before_distributions_oku

5619.7988349

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2029_full_year

year

2029

期間開始（翌日から）

2028-12-31

期間末

2029-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2029_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 99717.05530323
非支配持分（億）: 470.62515518
現金（億）: 36064.72047191
securities_oku: 3950.85
debt_oku: 10335.13
dividend_payable_oku: 2804.00233468
ppe_oku: 75653.61139675
other_liabilities_oku: 16630.94
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 14288.57092441
total_equity_oku: 100187.6804584
total_debt_and_dividend_payable_oku: 13139.13233468
total_liabilities_oku: 29770.07233468
total_assets_oku: 129957.75279308
net_cash_excluding_declared_dividends_oku: 29680.44047191
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 14288.57092441
assets_minus_liabilities_and_equity_check_oku: -0

end

内容を開く

親会社持分（億）: 109639.53239952
非支配持分（億）: 477.49165275
現金（億）: 36656.71606315
securities_oku: 3950.85
debt_oku: 10585.13
dividend_payable_oku: 2747.97523218
ppe_oku: 85549.49585695
other_liabilities_oku: 16630.94
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 13924.00736436
total_equity_oku: 110117.02405227
total_debt_and_dividend_payable_oku: 13333.10523218
total_liabilities_oku: 29964.04523218
total_assets_oku: 140081.06928445
net_cash_excluding_declared_dividends_oku: 30022.43606315
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 13924.00736436
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

5523.99855804

dividend_ex_date_liability_adjustments_oku

0.05287483

cash_dividends_paid_company_oku

5580.07853537

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.23811549

sbc_non_cash_cashflow_addback_oku

8.82213398

sbc_cash_settled_no_cashflow_addback_oku

3.11104374

LTI_market_purchase_non_issuer_repurchase_oku

7.46650497

old_holder_equity_percent_end

99.994216

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2029-01-08
year: 2.1738535249829
金額: 1400.55025789
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_cash_paid_oku: 1400.60426569
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-12-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-02-12
year: 2.2696783025325
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_liability_credited_oku: 1406.19550028
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-03-16
year: 2.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
holder_entitlement_created_no_cash_oku: 1403.34576738
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-04-09
year: 2.4229979466119
金額: 1403.34576738
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_cash_paid_oku: 1403.39988298
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-05-14
year: 2.5188227241615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_liability_credited_oku: 1369.85247542
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-06-11
year: 2.5954825462012
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
holder_entitlement_created_no_cash_oku: 1406.14127688
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-07-01
year: 2.6502395619439
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2029-07-09
year: 2.6721423682409
金額: 1406.14127688
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_cash_paid_oku: 1406.19550028
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

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

内容を開く

想定日: 2029-08-13
year: 2.7679671457906
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_liability_credited_oku: 1372.59218037
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-09-17
year: 2.8637919233402
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
holder_entitlement_created_no_cash_oku: 1369.79965342
payable_balance_adjustment_oku: 0.026411
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-10-08
year: 2.92128678987
金額: 1369.79965342
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_cash_paid_oku: 1369.87888642
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-09-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-10-15
year: 2.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.23811549
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2029-11-12
year: 3.0171115674196
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_liability_credited_oku: 1375.35840197
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2029-12-10
year: 3.0937713894593
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
holder_entitlement_created_no_cash_oku: 1372.53925273
payable_balance_adjustment_oku: 0.02646383
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

41480.58317812

営業利益（億）

18850.62057761

cost_of_revenue_oku

19311.51594626

r_and_d_sga_other_op_expenditure_oku

3318.44665425

parent_profit_after_sbc_oku

15437.70639519

nci_profit_oku

7.10461306

consolidated_net_income_oku

15444.81100826

tax_expense_oku

4356.22874592

depreciation_amortization_oku

7236.05728774

capex_oku

16914.8600293

working_capital_investment_oku

-147.48184143

equity_sbc_expense_and_equity_credit_oku

8.82213398

cash_settled_sbc_expense_oku

3.11104374

lti_secondary_market_trust_purchase_oku

7.46650497

interest_income_net_oku

929.67888497

associates_and_other_nonop_oku

20.74029159

fcfo_derived_before_dividend_oku

22837.1722714

free_cash_flow_before_distributions_oku

5922.3122421

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2030_full_year

year

2030

期間開始（翌日から）

2029-12-31

期間末

2030-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2030_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 109639.53239952
非支配持分（億）: 477.49165275
現金（億）: 36656.71606315
securities_oku: 3950.85
debt_oku: 10585.13
dividend_payable_oku: 2747.97523218
ppe_oku: 85549.49585695
other_liabilities_oku: 16630.94
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 13924.00736436
total_equity_oku: 110117.02405227
total_debt_and_dividend_payable_oku: 13333.10523218
total_liabilities_oku: 29964.04523218
total_assets_oku: 140081.06928445
net_cash_excluding_declared_dividends_oku: 30022.43606315
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 13924.00736436
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 119062.14410959
非支配持分（億）: 484.51912973
現金（億）: 37858.3911922
securities_oku: 3950.85
debt_oku: 10835.13
dividend_payable_oku: 2693.06761212
ppe_oku: 94254.89248375
other_liabilities_oku: 16630.94
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 13641.66717548
total_equity_oku: 119546.66323931
total_debt_and_dividend_payable_oku: 13528.19761212
total_liabilities_oku: 30159.13761212
total_assets_oku: 149705.80085143
net_cash_excluding_declared_dividends_oku: 30974.1111922
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 13641.66717548
assets_minus_liabilities_and_equity_check_oku: -0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

5413.62295999

dividend_ex_date_liability_adjustments_oku

0.05181733

cash_dividends_paid_company_oku

5468.58239738

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.24161363

sbc_non_cash_cashflow_addback_oku

8.67677709

sbc_cash_settled_no_cashflow_addback_oku

3.03253482

LTI_market_purchase_non_issuer_repurchase_oku

7.27808357

old_holder_equity_percent_end

99.992288

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2030-01-07
year: 3.170431211499
金額: 1372.53925273
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_cash_paid_oku: 1372.6186442
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-02-11
year: 3.2662559890486
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_liability_credited_oku: 1378.09815974
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-03-18
year: 3.3620807665982
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
holder_entitlement_created_no_cash_oku: 1375.27885204
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-04-08
year: 3.419575633128
金額: 1375.27885204
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_cash_paid_oku: 1375.35840197
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-03-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-05-13
year: 3.5154004106776
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_liability_credited_oku: 1342.48130869
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-06-11
year: 3.5947980835044
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
holder_entitlement_created_no_cash_oku: 1378.01845134
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-07-01
year: 3.6495550992471
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2030-07-09
year: 3.6714579055441
金額: 1378.01845134
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_cash_paid_oku: 1378.09815974
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

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

内容を開く

想定日: 2030-08-12
year: 3.7645448323066
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_liability_credited_oku: 1345.16627131
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-09-16
year: 3.8603696098563
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
holder_entitlement_created_no_cash_oku: 1342.40366035
payable_balance_adjustment_oku: 0.02588278
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-10-08
year: 3.9206023271732
金額: 1342.40366035
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_cash_paid_oku: 1342.50719147
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-10-15
year: 3.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.24161363
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2030-11-11
year: 4.0136892539357
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_liability_credited_oku: 1347.87722024
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2030-12-10
year: 4.0930869267625
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
holder_entitlement_created_no_cash_oku: 1345.08846767
payable_balance_adjustment_oku: 0.02593455
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

40433.79761639

営業利益（億）

18060.42960199

cost_of_revenue_oku

19138.66420509

r_and_d_sga_other_op_expenditure_oku

3234.70380931

parent_profit_after_sbc_oku

14827.60971029

nci_profit_oku

7.26909061

consolidated_net_income_oku

14834.8788009

tax_expense_oku

4184.19658487

depreciation_amortization_oku

7143.30424556

capex_oku

15634.40174501

working_capital_investment_oku

-68.04106151

equity_sbc_expense_and_equity_credit_oku

8.67677709

cash_settled_sbc_expense_oku

3.03253482

lti_secondary_market_trust_purchase_oku

7.27808357

interest_income_net_oku

938.42888497

associates_and_other_nonop_oku

20.21689881

fcfo_derived_before_dividend_oku

22054.90088507

free_cash_flow_before_distributions_oku

6420.49914006

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2031_full_year

year

2031

期間開始（翌日から）

2030-12-31

期間末

2031-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2031_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 119062.14410959
非支配持分（億）: 484.51912973
現金（億）: 37858.3911922
securities_oku: 3950.85
debt_oku: 10835.13
dividend_payable_oku: 2693.06761212
ppe_oku: 94254.89248375
other_liabilities_oku: 16630.94
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 13641.66717548
total_equity_oku: 119546.66323931
total_debt_and_dividend_payable_oku: 13528.19761212
total_liabilities_oku: 30159.13761212
total_assets_oku: 149705.80085143
net_cash_excluding_declared_dividends_oku: 30974.1111922
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 13641.66717548
assets_minus_liabilities_and_equity_check_oku: -0

end

内容を開く

親会社持分（億）: 128362.93287891
非支配持分（億）: 491.86858137
現金（億）: 39808.61379607
securities_oku: 3950.85
debt_oku: 11085.13
dividend_payable_oku: 2639.25710604
ppe_oku: 102024.46090349
other_liabilities_oku: 16630.94
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 13426.20386676
total_equity_oku: 128854.80146028
total_debt_and_dividend_payable_oku: 13724.38710604
total_liabilities_oku: 30355.32710604
total_assets_oku: 159210.12856632
net_cash_excluding_declared_dividends_oku: 32674.33379607
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 13426.20386676
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

5305.45278643

dividend_ex_date_liability_adjustments_oku

0.05078099

cash_dividends_paid_company_oku

5359.31407349

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.24525583

sbc_non_cash_cashflow_addback_oku

8.68035872

sbc_cash_settled_no_cashflow_addback_oku

3.03446085

LTI_market_purchase_non_issuer_repurchase_oku

7.28270603

old_holder_equity_percent_end

99.99036

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2031-01-07
year: 4.1697467488022
金額: 1345.08846767
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_cash_paid_oku: 1345.19220586
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-02-10
year: 4.2628336755647
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_liability_credited_oku: 1350.56223462
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-03-17
year: 4.3586584531143
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
holder_entitlement_created_no_cash_oku: 1347.773275
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-04-08
year: 4.4188911704312
金額: 1347.773275
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_cash_paid_oku: 1347.87722024
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-03-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-05-12
year: 4.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_liability_credited_oku: 1315.65704764
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-06-11
year: 4.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
holder_entitlement_created_no_cash_oku: 1350.45808232
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-07-01
year: 4.6488706365503
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2031-07-09
year: 4.6707734428474
金額: 1350.45808232
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_cash_paid_oku: 1350.56223462
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-08-11
year: 4.7611225188227
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_liability_credited_oku: 1318.28836174
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-09-16
year: 4.8596851471595
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
holder_entitlement_created_no_cash_oku: 1315.55558715
payable_balance_adjustment_oku: 0.02536513
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-10-08
year: 4.9199178644764
金額: 1315.55558715
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_cash_paid_oku: 1315.68241277
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-10-15
year: 4.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.24525583
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2031-11-10
year: 5.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_liability_credited_oku: 1320.94514242
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2031-12-10
year: 5.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
holder_entitlement_created_no_cash_oku: 1318.18669832
payable_balance_adjustment_oku: 0.02541585
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

40459.47797121

営業利益（億）

17757.21533181

cost_of_revenue_oku

19465.50440171

r_and_d_sga_other_op_expenditure_oku

3236.7582377

parent_profit_after_sbc_oku

14597.61197802

nci_profit_oku

7.59470748

consolidated_net_income_oku

14605.2066855

tax_expense_oku

4119.41727027

depreciation_amortization_oku

7237.75105929

capex_oku

14790.18694725

working_capital_investment_oku

1.66922306

equity_sbc_expense_and_equity_credit_oku

8.68035872

cash_settled_sbc_expense_oku

3.03446085

lti_secondary_market_trust_purchase_oku

7.28270603

interest_income_net_oku

947.17888497

associates_and_other_nonop_oku

20.22973899

fcfo_derived_before_dividend_oku

21849.96888045

free_cash_flow_before_distributions_oku

7059.7819332

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2032_full_year

year

2032

期間開始（翌日から）

2031-12-31

期間末

2032-12-31

calendar_days

366

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2032_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 128362.93287891
非支配持分（億）: 491.86858137
現金（億）: 39808.61379607
securities_oku: 3950.85
debt_oku: 11085.13
dividend_payable_oku: 2639.25710604
ppe_oku: 102024.46090349
other_liabilities_oku: 16630.94
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 13426.20386676
total_equity_oku: 128854.80146028
total_debt_and_dividend_payable_oku: 13724.38710604
total_liabilities_oku: 30355.32710604
total_assets_oku: 159210.12856632
net_cash_excluding_declared_dividends_oku: 32674.33379607
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 13426.20386676
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 137723.86889529
非支配持分（億）: 499.62730811
現金（億）: 42635.22413574
securities_oku: 3950.85
debt_oku: 11335.13
dividend_payable_oku: 2586.52179243
ppe_oku: 108949.47350856
other_liabilities_oku: 16630.94
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 13240.54035152
total_equity_oku: 138223.49620339
total_debt_and_dividend_payable_oku: 13921.65179243
total_liabilities_oku: 30552.59179243
total_assets_oku: 168776.08799582
net_cash_excluding_declared_dividends_oku: 35250.94413574
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 13240.54035152
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

5199.44397063

dividend_ex_date_liability_adjustments_oku

0.04976536

cash_dividends_paid_company_oku

5252.2290496

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.24909585

sbc_non_cash_cashflow_addback_oku

8.76014967

sbc_cash_settled_no_cashflow_addback_oku

3.07747943

LTI_market_purchase_non_issuer_repurchase_oku

7.38595064

old_holder_equity_percent_end

99.988433

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2032-01-07
year: 5.1690622861054
金額: 1318.18669832
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_cash_paid_oku: 1318.31377759
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-02-10
year: 5.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_liability_credited_oku: 1323.57650725
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2032-03-16
year: 5.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
holder_entitlement_created_no_cash_oku: 1320.8178095
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-04-08
year: 5.4209445585216
金額: 1320.8178095
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_cash_paid_oku: 1320.94514242
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-05-12
year: 5.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_liability_credited_oku: 1289.36876451
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2032-06-11
year: 5.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
holder_entitlement_created_no_cash_oku: 1323.44892067
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-07-01
year: 5.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2032-07-09
year: 5.6728268309377
金額: 1323.44892067
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_cash_paid_oku: 1323.57650725
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-08-11
year: 5.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_liability_credited_oku: 1291.94750204
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2032-09-16
year: 5.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
holder_entitlement_created_no_cash_oku: 1289.2444754
payable_balance_adjustment_oku: 0.02485783
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-10-08
year: 5.9219712525667
金額: 1289.2444754
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_cash_paid_oku: 1289.39362234
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-10-15
year: 5.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.24909585
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2032-11-10
year: 6.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_liability_credited_oku: 1294.55119682
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2032-12-10
year: 6.0944558521561
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
holder_entitlement_created_no_cash_oku: 1291.82296435
payable_balance_adjustment_oku: 0.02490754
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

41033.05908591

営業利益（億）

17689.80769481

cost_of_revenue_oku

20060.60666422

r_and_d_sga_other_op_expenditure_oku

3282.64472687

parent_profit_after_sbc_oku

14551.66960269

nci_profit_oku

8.00782258

consolidated_net_income_oku

14559.67742528

tax_expense_oku

4106.57568405

depreciation_amortization_oku

7431.54292334

capex_oku

14133.6092407

working_capital_investment_oku

37.28277246

equity_sbc_expense_and_equity_credit_oku

8.76014967

cash_settled_sbc_expense_oku

3.07747943

lti_secondary_market_trust_purchase_oku

7.38595064

interest_income_net_oku

955.92888497

associates_and_other_nonop_oku

20.51652954

fcfo_derived_before_dividend_oku

21962.69772583

free_cash_flow_before_distributions_oku

7829.08848513

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

-1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2033_full_year

year

2033

期間開始（翌日から）

2032-12-31

期間末

2033-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2033_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 137723.86889529
非支配持分（億）: 499.62730811
現金（億）: 42635.22413574
securities_oku: 3950.85
debt_oku: 11335.13
dividend_payable_oku: 2586.52179243
ppe_oku: 108949.47350856
other_liabilities_oku: 16630.94
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 13240.54035152
total_equity_oku: 138223.49620339
total_debt_and_dividend_payable_oku: 13921.65179243
total_liabilities_oku: 30552.59179243
total_assets_oku: 168776.08799582
net_cash_excluding_declared_dividends_oku: 35250.94413574
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 13240.54035152
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 147187.1419795
非支配持分（億）: 507.81806887
現金（億）: 46411.00163229
securities_oku: 3950.85
debt_oku: 11585.13
dividend_payable_oku: 2534.8401878
ppe_oku: 115025.80446723
other_liabilities_oku: 16630.94
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 13058.21413665
total_equity_oku: 147694.96004837
total_debt_and_dividend_payable_oku: 14119.9701878
total_liabilities_oku: 30750.9101878
total_assets_oku: 178445.87023617
net_cash_excluding_declared_dividends_oku: 38776.72163229
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 13058.21413664
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

5095.55332634

dividend_ex_date_liability_adjustments_oku

0.04877005

cash_dividends_paid_company_oku

5147.28370102

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.25314495

sbc_non_cash_cashflow_addback_oku

8.86095379

sbc_cash_settled_no_cashflow_addback_oku

3.13212936

LTI_market_purchase_non_issuer_repurchase_oku

7.51711046

old_holder_equity_percent_end

99.986505

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2033-01-07
year: 6.1711156741958
金額: 1291.82296435
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_cash_paid_oku: 1291.97240958
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-02-10
year: 6.2642026009582
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_liability_credited_oku: 1297.12998407
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2033-03-16
year: 6.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
holder_entitlement_created_no_cash_oku: 1294.40145331
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-04-08
year: 6.4202600958248
金額: 1294.40145331
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_cash_paid_oku: 1294.55119682
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-05-12
year: 6.5133470225873
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_liability_credited_oku: 1263.60574989
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2033-06-13
year: 6.6009582477755
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
holder_entitlement_created_no_cash_oku: 1296.97994226
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-07-01
year: 6.6502395619439
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2033-07-11
year: 6.6776180698152
金額: 1296.97994226
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_cash_paid_oku: 1297.12998407
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-06-13
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-08-11
year: 6.7624914442163
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_liability_credited_oku: 1266.13296139
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2033-09-16
year: 6.861054072553
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
holder_entitlement_created_no_cash_oku: 1263.4595859
payable_balance_adjustment_oku: 0.02436066
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-10-10
year: 6.9267624914442
金額: 1263.4595859
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_cash_paid_oku: 1263.63011055
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-10-15
year: 6.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.25314495
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2033-11-10
year: 7.0116358658453
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_liability_credited_oku: 1268.684631
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2033-12-12
year: 7.0992470910335
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
holder_entitlement_created_no_cash_oku: 1265.98650507
payable_balance_adjustment_oku: 0.02440939
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

41761.72480186

営業利益（億）

17679.13016612

cost_of_revenue_oku

20741.65665159

r_and_d_sga_other_op_expenditure_oku

3340.93798415

parent_profit_after_sbc_oku

14550.01422681

nci_profit_oku

8.44390572

consolidated_net_income_oku

14558.45813253

tax_expense_oku

4106.23178097

depreciation_amortization_oku

7656.31621367

capex_oku

13502.95768593

working_capital_investment_oku

47.36327154

equity_sbc_expense_and_equity_credit_oku

8.86095379

cash_settled_sbc_expense_oku

3.13212936

lti_secondary_market_trust_purchase_oku

7.51711046

interest_income_net_oku

964.67888497

associates_and_other_nonop_oku

20.8808624

fcfo_derived_before_dividend_oku

22176.27202845

free_cash_flow_before_distributions_oku

8673.31434252

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2034_full_year

year

2034

期間開始（翌日から）

2033-12-31

期間末

2034-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2034_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 147187.1419795
非支配持分（億）: 507.81806887
現金（億）: 46411.00163229
securities_oku: 3950.85
debt_oku: 11585.13
dividend_payable_oku: 2534.8401878
ppe_oku: 115025.80446723
other_liabilities_oku: 16630.94
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 13058.21413665
total_equity_oku: 147694.96004837
total_debt_and_dividend_payable_oku: 14119.9701878
total_liabilities_oku: 30750.9101878
total_assets_oku: 178445.87023617
net_cash_excluding_declared_dividends_oku: 38776.72163229
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 13058.21413664
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 156842.99660634
非支配持分（億）: 516.49687406
現金（億）: 51213.67294301
securities_oku: 3950.85
debt_oku: 11835.13
dividend_payable_oku: 2484.19123789
ppe_oku: 120257.65485525
other_liabilities_oku: 16630.94
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 12887.57692003
total_equity_oku: 157359.49348041
total_debt_and_dividend_payable_oku: 14319.32123789
total_liabilities_oku: 30950.26123789
total_assets_oku: 188309.75471829
net_cash_excluding_declared_dividends_oku: 43329.39294301
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 12887.57692003
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

4993.73853024

dividend_ex_date_liability_adjustments_oku

0.04779465

cash_dividends_paid_company_oku

5044.4352748

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.25743456

sbc_non_cash_cashflow_addback_oku

9.00382766

sbc_cash_settled_no_cashflow_addback_oku

3.21016181

LTI_market_purchase_non_issuer_repurchase_oku

7.70438835

old_holder_equity_percent_end

99.984578

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2034-01-09
year: 7.1759069130732
金額: 1265.98650507
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_cash_paid_oku: 1266.15737078
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-12-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-02-10
year: 7.2635181382615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_liability_credited_oku: 1271.21189122
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2034-03-16
year: 7.356605065024
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
holder_entitlement_created_no_cash_oku: 1268.51342424
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-04-10
year: 7.4250513347023
金額: 1268.51342424
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_cash_paid_oku: 1268.684631
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-05-12
year: 7.5126625598905
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_liability_credited_oku: 1238.35750834
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2034-06-12
year: 7.5975359342916
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
holder_entitlement_created_no_cash_oku: 1271.04034341
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-07-01
year: 7.6495550992471
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2034-07-10
year: 7.6741957563313
金額: 1271.04034341
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_cash_paid_oku: 1271.21189122
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-06-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-08-11
year: 7.7618069815195
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_liability_credited_oku: 1240.83422336
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2034-09-18
year: 7.8658453114305
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
holder_entitlement_created_no_cash_oku: 1238.19039418
payable_balance_adjustment_oku: 0.02387346
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-10-09
year: 7.9233401779603
金額: 1238.19039418
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_cash_paid_oku: 1238.3813818
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-09-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-10-15
year: 7.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.25743456
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2034-11-10
year: 8.0109514031485
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_liability_credited_oku: 1243.33490732
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2034-12-11
year: 8.0958247775496
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
holder_entitlement_created_no_cash_oku: 1240.66677497
payable_balance_adjustment_oku: 0.0239212
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

42802.15752401

営業利益（億）

17786.67434887

cost_of_revenue_oku

21591.31057322

r_and_d_sga_other_op_expenditure_oku

3424.17260192

parent_profit_after_sbc_oku

14640.63712408

nci_profit_oku

8.93623975

consolidated_net_income_oku

14649.57336383

tax_expense_oku

4131.93094877

depreciation_amortization_oku

7942.17811834

capex_oku

12935.76316281

working_capital_investment_oku

67.62812694

equity_sbc_expense_and_equity_credit_oku

9.00382766

cash_settled_sbc_expense_oku

3.21016181

lti_secondary_market_trust_purchase_oku

7.70438835

interest_income_net_oku

973.42888497

associates_and_other_nonop_oku

21.40107876

fcfo_derived_before_dividend_oku

22533.1271829

free_cash_flow_before_distributions_oku

9597.36402009

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2035_full_year

year

2035

期間開始（翌日から）

2034-12-31

期間末

2035-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2035_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 156842.99660634
非支配持分（億）: 516.49687406
現金（億）: 51213.67294301
securities_oku: 3950.85
debt_oku: 11835.13
dividend_payable_oku: 2484.19123789
ppe_oku: 120257.65485525
other_liabilities_oku: 16630.94
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 12887.57692003
total_equity_oku: 157359.49348041
total_debt_and_dividend_payable_oku: 14319.32123789
total_liabilities_oku: 30950.26123789
total_assets_oku: 188309.75471829
net_cash_excluding_declared_dividends_oku: 43329.39294301
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 12887.57692003
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

end

内容を開く

親会社持分（億）: 166632.71136725
非支配持分（億）: 525.63267209
現金（億）: 57075.1964575
securities_oku: 3950.85
debt_oku: 12085.13
dividend_payable_oku: 2434.55430919
ppe_oku: 124582.91302861
other_liabilities_oku: 16630.94
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 12700.00886243
total_equity_oku: 167158.34403934
total_debt_and_dividend_payable_oku: 14519.68430919
total_liabilities_oku: 31150.62430919
total_assets_oku: 198308.96834853
net_cash_excluding_declared_dividends_oku: 48940.9164575
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 12700.00886242
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

4893.95810466

dividend_ex_date_liability_adjustments_oku

0.04683875

cash_dividends_paid_company_oku

4943.64187211

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.26195604

sbc_non_cash_cashflow_addback_oku

9.12671532

sbc_cash_settled_no_cashflow_addback_oku

3.27781438

LTI_market_purchase_non_issuer_repurchase_oku

7.86675451

old_holder_equity_percent_end

99.98265

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2035-01-08
year: 8.1724845995893
金額: 1240.66677497
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_cash_paid_oku: 1240.85814456
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-12-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-02-12
year: 8.2683093771389
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_liability_credited_oku: 1245.81167009
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2035-03-16
year: 8.3559206023272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
holder_entitlement_created_no_cash_oku: 1243.14315575
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-04-09
year: 8.4216290212183
金額: 1243.14315575
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_cash_paid_oku: 1243.33490732
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-05-14
year: 8.517453798768
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_liability_credited_oku: 1213.61375416
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2035-06-11
year: 8.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
holder_entitlement_created_no_cash_oku: 1245.61953654
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-07-01
year: 8.6488706365503
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2035-07-09
year: 8.6707734428474
金額: 1245.61953654
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_cash_paid_oku: 1245.81167009
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

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

内容を開く

想定日: 2035-08-13
year: 8.766598220397
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_liability_credited_oku: 1216.04098167
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2035-09-17
year: 8.8624229979466
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
holder_entitlement_created_no_cash_oku: 1213.42658629
payable_balance_adjustment_oku: 0.02339598
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-10-08
year: 8.9199178644764
金額: 1213.42658629
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_cash_paid_oku: 1213.63715014
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-09-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-10-15
year: 8.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.26195604
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2035-11-12
year: 9.015742642026
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_liability_credited_oku: 1218.49169874
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2035-12-10
year: 9.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
holder_entitlement_created_no_cash_oku: 1215.85343947
payable_balance_adjustment_oku: 0.02344277
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

43704.1917146

営業利益（億）

17821.59817695

cost_of_revenue_oku

22386.25820048

r_and_d_sga_other_op_expenditure_oku

3496.33533717

parent_profit_after_sbc_oku

14674.592989

nci_profit_oku

9.39775408

consolidated_net_income_oku

14683.99074307

tax_expense_oku

4141.63841471

depreciation_amortization_oku

8206.67599974

capex_oku

12285.7338931

working_capital_investment_oku

58.63222239

equity_sbc_expense_and_equity_credit_oku

9.12671532

cash_settled_sbc_expense_oku

3.27781438

lti_secondary_market_trust_purchase_oku

7.86675451

interest_income_net_oku

982.17888497

associates_and_other_nonop_oku

21.85209586

fcfo_derived_before_dividend_oku

22841.16123574

free_cash_flow_before_distributions_oku

10555.42734264

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

内容を開く

period

2036_terminal_partial

year

2036

期間開始（翌日から）

2035-12-31

期間末

2036-11-06

calendar_days

311

fraction_of_reference_period

0.84972677595628

initial_partial_period

いいえ

terminal_partial_period

はい

reference_period

2036_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 166632.71136725
非支配持分（億）: 525.63267209
現金（億）: 57075.1964575
securities_oku: 3950.85
debt_oku: 12085.13
dividend_payable_oku: 2434.55430919
ppe_oku: 124582.91302861
other_liabilities_oku: 16630.94
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 12700.00886243
total_equity_oku: 167158.34403934
total_debt_and_dividend_payable_oku: 14519.68430919
total_liabilities_oku: 31150.62430919
total_assets_oku: 198308.96834853
net_cash_excluding_declared_dividends_oku: 48940.9164575
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 12700.00886242
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 175532.93947984
非支配持分（億）: 533.74283504
現金（億）: 62285.32018424
securities_oku: 3950.85
debt_oku: 12335.13
dividend_payable_oku: 1191.74132197
ppe_oku: 127453.50300176
other_liabilities_oku: 16630.94
発行済株式数: 25937370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.74
other_assets_oku: 12534.82045085
total_equity_oku: 176066.68231489
total_debt_and_dividend_payable_oku: 13526.87132197
total_liabilities_oku: 30157.81132197
total_assets_oku: 206224.49363686
net_cash_excluding_declared_dividends_oku: 53901.04018424
old_holder_equity_fraction: 0.99980723
noncash_net_assets_reconciliation_oku: 12534.82045085
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

3602.02651614

dividend_ex_date_liability_adjustments_oku

0.02292807

cash_dividends_paid_company_oku

4844.86243142

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.26670848

sbc_non_cash_cashflow_addback_oku

7.86124235

sbc_cash_settled_no_cashflow_addback_oku

2.84404555

LTI_market_purchase_non_issuer_repurchase_oku

6.82570932

old_holder_equity_percent_end

99.980723

expected_ordinary_tax_rate

0.22

source_status

forecast_partial

event_count

events

内容を開く

想定日: 2036-01-07
year: 9.1690622861054
金額: 1215.85343947
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_cash_paid_oku: 1216.06442444
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-02-11
year: 9.264887063655
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_liability_credited_oku: 1220.91897304
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2036-03-17
year: 9.3607118412047
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
holder_entitlement_created_no_cash_oku: 1218.28029264
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-04-08
year: 9.4209445585216
金額: 1218.28029264
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_cash_paid_oku: 1218.49169874
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-03-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-05-12
year: 9.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_liability_credited_oku: 1189.36440714
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2036-06-11
year: 9.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
holder_entitlement_created_no_cash_oku: 1220.70714581
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-07-01
year: 9.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2036-07-09
year: 9.6728268309377
金額: 1220.70714581
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_cash_paid_oku: 1220.91897304
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-08-11
year: 9.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-12-10
company_liability_credited_oku: 1191.74313595
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2036-09-16
year: 9.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
holder_entitlement_created_no_cash_oku: 1189.15805457
payable_balance_adjustment_oku: 0.02292806
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-10-08
year: 9.9219712525667
金額: 1189.15805457
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_cash_paid_oku: 1189.3873352
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-10-15
year: 9.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.26670848
注記: not attributable to TSMC ordinary holders

売上高

37920.60730725

営業利益（億）

15168.2429229

cost_of_revenue_oku

19718.71579977

r_and_d_sga_other_op_expenditure_oku

3033.64858458

parent_profit_after_sbc_oku

12494.41631445

nci_profit_oku

8.37687143

consolidated_net_income_oku

12502.79318588

tax_expense_oku

3526.4288473

depreciation_amortization_oku

7204.91538838

capex_oku

9859.35789989

working_capital_investment_oku

50.95905008

equity_sbc_expense_and_equity_credit_oku

7.86124235

cash_settled_sbc_expense_oku

2.84404555

lti_secondary_market_trust_purchase_oku

6.82570932

interest_income_net_oku

842.01880663

associates_and_other_nonop_oku

18.96030365

fcfo_derived_before_dividend_oku

19664.61076653

free_cash_flow_before_distributions_oku

9805.25286664

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

-1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

all_11_periods_ledger

内容を開く

period

2026_initial_partial

year

2026

期間開始（翌日から）

2026-11-06

期間末

2026-12-31

calendar_days

fraction_of_reference_period

0.59782608695652

initial_partial_period

はい

terminal_partial_period

いいえ

reference_period

2026_Q4_from_issuer_guidance

begin

内容を開く

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

end

内容を開く

親会社持分（億）: 76358.52819927
非支配持分（億）: 456.53762069
現金（億）: 37152.59538517
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 50273.01043478
other_liabilities_oku: 16630.94
発行済株式数: 25932370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.24
other_assets_oku: 15535.21
total_equity_oku: 76815.06581996
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 106911.66581996
net_cash_excluding_declared_dividends_oku: 31268.31538517
old_holder_equity_fraction: 1
noncash_net_assets_reconciliation_oku: 15535.21
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

1815.265907

dividend_ex_date_liability_adjustments_oku

cash_dividends_paid_company_oku

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

subscription_cash_received_oku

debt_net_issuance_oku

nci_dividends_cash_oku

sbc_non_cash_cashflow_addback_oku

2.39130435

sbc_cash_settled_no_cashflow_addback_oku

1.79347826

LTI_market_purchase_non_issuer_repurchase_oku

5.38043478

old_holder_equity_percent_end

100

expected_ordinary_tax_rate

0.17

source_status

forecast_partial

event_count

events

内容を開く

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

内容を開く

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

売上高

9942.68478261

営業利益（億）

5617.61690217

cost_of_revenue_oku

3529.65309783

r_and_d_sga_other_op_expenditure_oku

795.41478261

parent_profit_after_sbc_oku

4825.73952796

nci_profit_oku

1.93106824

consolidated_net_income_oku

4827.6705962

tax_expense_oku

988.80000163

depreciation_amortization_oku

1375

capex_oku

4423.91304348

working_capital_investment_oku

304.89130435

equity_sbc_expense_and_equity_credit_oku

2.39130435

cash_settled_sbc_expense_oku

1.79347826

lti_secondary_market_trust_purchase_oku

5.38043478

interest_income_net_oku

178.96832609

associates_and_other_nonop_oku

19.88536957

fcfo_derived_before_dividend_oku

5900.1705962

free_cash_flow_before_distributions_oku

1476.25755272

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

-1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: severe_downside
period: 2026_initial_partial
期間開始（翌日から）: 2026-11-06
期間末: 2026-12-31
reference_period_days: 55
売上高: 9942.68478261
operating_profit_after_all_SBC_and_LTI_oku: 5617.61690217
total_operating_cost_incl_all_compensation_oku: 4325.06788044
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 5.38043478
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 4319.68744566
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 1.79347826
noncash_equity_RSA_SBC_expense_oku: 2.39130435
operating_cost_ex_LTI_and_both_SBC_types_oku: 4315.50266305
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 4825.73952796
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 4827.6705962
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 5905.55103098
forecast_operating_CFO_LTI_settlement_deduction_oku: -5.38043478
forecast_operating_CFO_after_LTI_cash_payment_oku: 5900.1705962
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 2.39130435
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 4423.91304348
dividend_cash_paid_company_oku: 0
debt_net_cash_issued_oku: 0
NCI_dividend_cash_oku: 0
cash_begin_oku: 35676.33783246
cash_end_oku: 37152.59538517
cash_independent_formula_end_oku: 37152.59538518
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 73345.66327396
parent_equity_end_oku: 76358.52819927
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25932370100
new_free_RSA_issued_shares: 0
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25932370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 1
cash_dividend_payable_begin_oku: 1815.264093
cash_dividend_payable_end_oku: 3630.53
double_count_if_LTI_were_subtracted_again_cash_end_oku: 37147.21495039
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2027_full_year

year

2027

期間開始（翌日から）

2026-12-31

期間末

2027-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2027_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 76358.52819927
非支配持分（億）: 456.53762069
現金（億）: 37152.59538517
securities_oku: 3950.85
debt_oku: 9835.13
dividend_payable_oku: 3630.53
ppe_oku: 50273.01043478
other_liabilities_oku: 16630.94
発行済株式数: 25932370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.24
other_assets_oku: 15535.21
total_equity_oku: 76815.06581996
total_debt_and_dividend_payable_oku: 13465.66
total_liabilities_oku: 30096.6
total_assets_oku: 106911.66581996
net_cash_excluding_declared_dividends_oku: 31268.31538517
old_holder_equity_fraction: 1
noncash_net_assets_reconciliation_oku: 15535.21
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 88843.14722709
非支配持分（億）: 463.76116085
現金（億）: 35889.00422936
securities_oku: 3950.85
debt_oku: 10085.13
dividend_payable_oku: 2861.17174413
ppe_oku: 64198.52492467
other_liabilities_oku: 16630.94
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 14845.77097804
total_equity_oku: 89306.90838794
total_debt_and_dividend_payable_oku: 12946.30174413
total_liabilities_oku: 29577.24174413
total_assets_oku: 118884.15013207
net_cash_excluding_declared_dividends_oku: 29754.72422936
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 14845.77097804
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

6154.55700583

dividend_ex_date_liability_adjustments_oku

0.055055

cash_dividends_paid_company_oku

6923.9703167

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.23120986

sbc_non_cash_cashflow_addback_oku

9.81078176

sbc_cash_settled_no_cashflow_addback_oku

3.6633237

LTI_market_purchase_non_issuer_repurchase_oku

8.79197688

old_holder_equity_percent_end

99.998072

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-05-12
year: 0.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_liability_credited_oku: 1426.2803555
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-07-01
year: 0.64887063655031
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

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

内容を開く

想定日: 2027-08-11
year: 0.76112251882272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_liability_credited_oku: 1429.13291621
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2027-09-16
year: 0.85968514715948
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
holder_entitlement_created_no_cash_oku: 1426.2803555
payable_balance_adjustment_oku: 0.0275
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2027-10-08
year: 0.91991786447639
金額: 1426.2803555
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
company_cash_paid_oku: 1426.3078555
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2027-10-15
year: 0.93908281998631
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.23120986
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2027-11-10
year: 1.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_liability_credited_oku: 1432.01308692
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2027-12-10
year: 1.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
holder_entitlement_created_no_cash_oku: 1429.13291621
payable_balance_adjustment_oku: 0.027555
注記: at ex date record claimant shares; no cash until payment
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

48844.315994

営業利益（億）

22956.82851718

cost_of_revenue_oku

21979.9421973

r_and_d_sga_other_op_expenditure_oku

3907.54527952

parent_profit_after_sbc_oku

18629.42030689

nci_profit_oku

7.45475002

consolidated_net_income_oku

18636.87505692

tax_expense_oku

5256.55450323

depreciation_amortization_oku

8303.53371898

capex_oku

21979.9421973

working_capital_investment_oku

-440.33301039

equity_sbc_expense_and_equity_credit_oku

9.81078176

cash_settled_sbc_expense_oku

3.6633237

lti_secondary_market_trust_purchase_oku

8.79197688

interest_income_net_oku

912.17888497

associates_and_other_nonop_oku

24.422158

fcfo_derived_before_dividend_oku

27390.55256805

free_cash_flow_before_distributions_oku

5410.61037075

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: severe_downside
period: 2027_full_year
期間開始（翌日から）: 2026-12-31
期間末: 2027-12-31
reference_period_days: 365
売上高: 48844.315994
operating_profit_after_all_SBC_and_LTI_oku: 22956.82851718
total_operating_cost_incl_all_compensation_oku: 25887.48747682
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 8.79197688
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 25878.69549994
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.6633237
noncash_equity_RSA_SBC_expense_oku: 9.81078176
operating_cost_ex_LTI_and_both_SBC_types_oku: 25865.22139448
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 18629.42030689
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 18636.87505692
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 27399.34454493
forecast_operating_CFO_LTI_settlement_deduction_oku: -8.79197688
forecast_operating_CFO_after_LTI_cash_payment_oku: 27390.55256805
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 9.81078176
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 21979.9421973
dividend_cash_paid_company_oku: 6923.9703167
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.23120986
cash_begin_oku: 37152.59538517
cash_end_oku: 35889.00422936
cash_independent_formula_end_oku: 35889.00422936
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 76358.52819927
parent_equity_end_oku: 88843.14722709
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25932370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25932870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99998072
cash_dividend_payable_begin_oku: 3630.53
cash_dividend_payable_end_oku: 2861.17174413
double_count_if_LTI_were_subtracted_again_cash_end_oku: 35880.21225248
op_profit_decomposition_residual_oku: -0
CFO_recalculation_residual_oku: -0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2028_full_year

year

2028

期間開始（翌日から）

2027-12-31

期間末

2028-12-31

calendar_days

366

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2028_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 88843.14722709
非支配持分（億）: 463.76116085
現金（億）: 35889.00422936
securities_oku: 3950.85
debt_oku: 10085.13
dividend_payable_oku: 2861.17174413
ppe_oku: 64198.52492467
other_liabilities_oku: 16630.94
発行済株式数: 25932870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.29
other_assets_oku: 14845.77097804
total_equity_oku: 89306.90838794
total_debt_and_dividend_payable_oku: 12946.30174413
total_liabilities_oku: 29577.24174413
total_assets_oku: 118884.15013207
net_cash_excluding_declared_dividends_oku: 29754.72422936
old_holder_equity_fraction: 0.99998072
noncash_net_assets_reconciliation_oku: 14845.77097804
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 99717.05530323
非支配持分（億）: 470.62515518
現金（億）: 36064.72047191
securities_oku: 3950.85
debt_oku: 10335.13
dividend_payable_oku: 2804.00233468
ppe_oku: 75653.61139675
other_liabilities_oku: 16630.94
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 14288.57092441
total_equity_oku: 100187.6804584
total_debt_and_dividend_payable_oku: 13139.13233468
total_liabilities_oku: 29770.07233468
total_assets_oku: 129957.75279308
net_cash_excluding_declared_dividends_oku: 29680.44047191
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 14288.57092441
assets_minus_liabilities_and_equity_check_oku: -0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

5636.62454579

dividend_ex_date_liability_adjustments_oku

0.0539539

cash_dividends_paid_company_oku

5693.84790915

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.2346832

sbc_non_cash_cashflow_addback_oku

9.132869

sbc_cash_settled_no_cashflow_addback_oku

3.28121509

LTI_market_purchase_non_issuer_repurchase_oku

7.87491623

old_holder_equity_percent_end

99.996144

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2028-01-07
year: 1.1690622861054
金額: 1429.13291621
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
company_cash_paid_oku: 1429.16047121
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2027-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2027-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-02-10
year: 1.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_liability_credited_oku: 1434.86570263
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-03-16
year: 1.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
holder_entitlement_created_no_cash_oku: 1431.98547692
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-04-10
year: 1.4264202600958
金額: 1431.98547692
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
company_cash_paid_oku: 1432.01308692
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-05-12
year: 1.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_liability_credited_oku: 1397.78169839
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-06-12
year: 1.5989048596851
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
holder_entitlement_created_no_cash_oku: 1434.83803763
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-07-01
year: 1.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2028-07-10
year: 1.6755646817248
金額: 1434.83803763
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2027Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
company_cash_paid_oku: 1434.86570263
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-06-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-08-11
year: 1.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_liability_credited_oku: 1400.57726179
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2028-09-18
year: 1.8672142368241
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
holder_entitlement_created_no_cash_oku: 1397.75474839
payable_balance_adjustment_oku: 0.02695
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2028-10-09
year: 1.9247091033539
金額: 1397.75474839
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
company_cash_paid_oku: 1397.80864839
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-09-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2028-10-15
year: 1.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.2346832
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2028-11-10
year: 2.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_liability_credited_oku: 1403.39988298
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2028-12-11
year: 2.0971937029432
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
holder_entitlement_created_no_cash_oku: 1400.55025789
payable_balance_adjustment_oku: 0.0270039
注記: at ex date record claimant shares; no cash until payment
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

43749.53458466

営業利益（億）

20222.00709691

cost_of_revenue_oku

20027.56472098

r_and_d_sga_other_op_expenditure_oku

3499.96276677

parent_profit_after_sbc_oku

16501.45370683

nci_profit_oku

7.09867753

consolidated_net_income_oku

16508.55238436

tax_expense_oku

4656.25836482

depreciation_amortization_oku

7534.64206736

capex_oku

18763.68927742

working_capital_investment_oku

-331.16079161

equity_sbc_expense_and_equity_credit_oku

9.132869

cash_settled_sbc_expense_oku

3.28121509

lti_secondary_market_trust_purchase_oku

7.87491623

interest_income_net_oku

920.92888497

associates_and_other_nonop_oku

21.87476729

fcfo_derived_before_dividend_oku

24383.48811232

free_cash_flow_before_distributions_oku

5619.7988349

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: severe_downside
period: 2028_full_year
期間開始（翌日から）: 2027-12-31
期間末: 2028-12-31
reference_period_days: 366
売上高: 43749.53458466
operating_profit_after_all_SBC_and_LTI_oku: 20222.00709691
total_operating_cost_incl_all_compensation_oku: 23527.52748775
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.87491623
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 23519.65257152
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.28121509
noncash_equity_RSA_SBC_expense_oku: 9.132869
operating_cost_ex_LTI_and_both_SBC_types_oku: 23507.23848743
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 16501.45370683
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 16508.55238436
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 24391.36302855
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.87491623
forecast_operating_CFO_after_LTI_cash_payment_oku: 24383.48811232
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 9.132869
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 18763.68927742
dividend_cash_paid_company_oku: 5693.84790915
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.2346832
cash_begin_oku: 35889.00422936
cash_end_oku: 36064.72047191
cash_independent_formula_end_oku: 36064.72047191
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 88843.14722709
parent_equity_end_oku: 99717.05530323
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -0
shares_begin: 25932870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99996144
cash_dividend_payable_begin_oku: 2861.17174413
cash_dividend_payable_end_oku: 2804.00233468
double_count_if_LTI_were_subtracted_again_cash_end_oku: 36056.84555568
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2029_full_year

year

2029

期間開始（翌日から）

2028-12-31

期間末

2029-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2029_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 99717.05530323
非支配持分（億）: 470.62515518
現金（億）: 36064.72047191
securities_oku: 3950.85
debt_oku: 10335.13
dividend_payable_oku: 2804.00233468
ppe_oku: 75653.61139675
other_liabilities_oku: 16630.94
発行済株式数: 25933370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.34
other_assets_oku: 14288.57092441
total_equity_oku: 100187.6804584
total_debt_and_dividend_payable_oku: 13139.13233468
total_liabilities_oku: 29770.07233468
total_assets_oku: 129957.75279308
net_cash_excluding_declared_dividends_oku: 29680.44047191
old_holder_equity_fraction: 0.99996144
noncash_net_assets_reconciliation_oku: 14288.57092441
assets_minus_liabilities_and_equity_check_oku: -0

end

内容を開く

親会社持分（億）: 109639.53239952
非支配持分（億）: 477.49165275
現金（億）: 36656.71606315
securities_oku: 3950.85
debt_oku: 10585.13
dividend_payable_oku: 2747.97523218
ppe_oku: 85549.49585695
other_liabilities_oku: 16630.94
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 13924.00736436
total_equity_oku: 110117.02405227
total_debt_and_dividend_payable_oku: 13333.10523218
total_liabilities_oku: 29964.04523218
total_assets_oku: 140081.06928445
net_cash_excluding_declared_dividends_oku: 30022.43606315
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 13924.00736436
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

5523.99855804

dividend_ex_date_liability_adjustments_oku

0.05287483

cash_dividends_paid_company_oku

5580.07853537

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.23811549

sbc_non_cash_cashflow_addback_oku

8.82213398

sbc_cash_settled_no_cashflow_addback_oku

3.11104374

LTI_market_purchase_non_issuer_repurchase_oku

7.46650497

old_holder_equity_percent_end

99.994216

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2029-01-08
year: 2.1738535249829
金額: 1400.55025789
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
company_cash_paid_oku: 1400.60426569
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2028-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2028-12-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-02-12
year: 2.2696783025325
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_liability_credited_oku: 1406.19550028
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-03-16
year: 2.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
holder_entitlement_created_no_cash_oku: 1403.34576738
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-04-09
year: 2.4229979466119
金額: 1403.34576738
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
company_cash_paid_oku: 1403.39988298
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-05-14
year: 2.5188227241615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_liability_credited_oku: 1369.85247542
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-06-11
year: 2.5954825462012
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
holder_entitlement_created_no_cash_oku: 1406.14127688
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-07-01
year: 2.6502395619439
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2029-07-09
year: 2.6721423682409
金額: 1406.14127688
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2028Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
company_cash_paid_oku: 1406.19550028
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

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

内容を開く

想定日: 2029-08-13
year: 2.7679671457906
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_liability_credited_oku: 1372.59218037
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2029-09-17
year: 2.8637919233402
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
holder_entitlement_created_no_cash_oku: 1369.79965342
payable_balance_adjustment_oku: 0.026411
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2029-10-08
year: 2.92128678987
金額: 1369.79965342
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
company_cash_paid_oku: 1369.87888642
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-09-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2029-10-15
year: 2.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.23811549
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2029-11-12
year: 3.0171115674196
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_liability_credited_oku: 1375.35840197
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2029-12-10
year: 3.0937713894593
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
holder_entitlement_created_no_cash_oku: 1372.53925273
payable_balance_adjustment_oku: 0.02646383
注記: at ex date record claimant shares; no cash until payment
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

41480.58317812

営業利益（億）

18850.62057761

cost_of_revenue_oku

19311.51594626

r_and_d_sga_other_op_expenditure_oku

3318.44665425

parent_profit_after_sbc_oku

15437.70639519

nci_profit_oku

7.10461306

consolidated_net_income_oku

15444.81100826

tax_expense_oku

4356.22874592

depreciation_amortization_oku

7236.05728774

capex_oku

16914.8600293

working_capital_investment_oku

-147.48184143

equity_sbc_expense_and_equity_credit_oku

8.82213398

cash_settled_sbc_expense_oku

3.11104374

lti_secondary_market_trust_purchase_oku

7.46650497

interest_income_net_oku

929.67888497

associates_and_other_nonop_oku

20.74029159

fcfo_derived_before_dividend_oku

22837.1722714

free_cash_flow_before_distributions_oku

5922.3122421

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: severe_downside
period: 2029_full_year
期間開始（翌日から）: 2028-12-31
期間末: 2029-12-31
reference_period_days: 365
売上高: 41480.58317812
operating_profit_after_all_SBC_and_LTI_oku: 18850.62057761
total_operating_cost_incl_all_compensation_oku: 22629.96260051
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.46650497
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 22622.49609554
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.11104374
noncash_equity_RSA_SBC_expense_oku: 8.82213398
operating_cost_ex_LTI_and_both_SBC_types_oku: 22610.56291782
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 15437.70639519
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 15444.81100826
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 22844.63877637
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.46650497
forecast_operating_CFO_after_LTI_cash_payment_oku: 22837.1722714
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 8.82213398
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 16914.8600293
dividend_cash_paid_company_oku: 5580.07853537
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.23811549
cash_begin_oku: 36064.72047191
cash_end_oku: 36656.71606315
cash_independent_formula_end_oku: 36656.71606315
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 99717.05530323
parent_equity_end_oku: 109639.53239952
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25933370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99994216
cash_dividend_payable_begin_oku: 2804.00233468
cash_dividend_payable_end_oku: 2747.97523218
double_count_if_LTI_were_subtracted_again_cash_end_oku: 36649.24955818
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2030_full_year

year

2030

期間開始（翌日から）

2029-12-31

期間末

2030-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2030_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 109639.53239952
非支配持分（億）: 477.49165275
現金（億）: 36656.71606315
securities_oku: 3950.85
debt_oku: 10585.13
dividend_payable_oku: 2747.97523218
ppe_oku: 85549.49585695
other_liabilities_oku: 16630.94
発行済株式数: 25933870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.39
other_assets_oku: 13924.00736436
total_equity_oku: 110117.02405227
total_debt_and_dividend_payable_oku: 13333.10523218
total_liabilities_oku: 29964.04523218
total_assets_oku: 140081.06928445
net_cash_excluding_declared_dividends_oku: 30022.43606315
old_holder_equity_fraction: 0.99994216
noncash_net_assets_reconciliation_oku: 13924.00736436
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 119062.14410959
非支配持分（億）: 484.51912973
現金（億）: 37858.3911922
securities_oku: 3950.85
debt_oku: 10835.13
dividend_payable_oku: 2693.06761212
ppe_oku: 94254.89248375
other_liabilities_oku: 16630.94
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 13641.66717548
total_equity_oku: 119546.66323931
total_debt_and_dividend_payable_oku: 13528.19761212
total_liabilities_oku: 30159.13761212
total_assets_oku: 149705.80085143
net_cash_excluding_declared_dividends_oku: 30974.1111922
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 13641.66717548
assets_minus_liabilities_and_equity_check_oku: -0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

5413.62295999

dividend_ex_date_liability_adjustments_oku

0.05181733

cash_dividends_paid_company_oku

5468.58239738

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.24161363

sbc_non_cash_cashflow_addback_oku

8.67677709

sbc_cash_settled_no_cashflow_addback_oku

3.03253482

LTI_market_purchase_non_issuer_repurchase_oku

7.27808357

old_holder_equity_percent_end

99.992288

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2030-01-07
year: 3.170431211499
金額: 1372.53925273
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
company_cash_paid_oku: 1372.6186442
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2029-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2029-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-02-11
year: 3.2662559890486
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_liability_credited_oku: 1378.09815974
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-03-18
year: 3.3620807665982
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
holder_entitlement_created_no_cash_oku: 1375.27885204
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-04-08
year: 3.419575633128
金額: 1375.27885204
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
company_cash_paid_oku: 1375.35840197
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-03-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-03-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-05-13
year: 3.5154004106776
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_liability_credited_oku: 1342.48130869
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-06-11
year: 3.5947980835044
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
holder_entitlement_created_no_cash_oku: 1378.01845134
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-07-01
year: 3.6495550992471
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2030-07-09
year: 3.6714579055441
金額: 1378.01845134
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2029Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
company_cash_paid_oku: 1378.09815974
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

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

内容を開く

想定日: 2030-08-12
year: 3.7645448323066
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_liability_credited_oku: 1345.16627131
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2030-09-16
year: 3.8603696098563
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
holder_entitlement_created_no_cash_oku: 1342.40366035
payable_balance_adjustment_oku: 0.02588278
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2030-10-08
year: 3.9206023271732
金額: 1342.40366035
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
company_cash_paid_oku: 1342.50719147
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2030-10-15
year: 3.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.24161363
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2030-11-11
year: 4.0136892539357
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_liability_credited_oku: 1347.87722024
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2030-12-10
year: 4.0930869267625
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
holder_entitlement_created_no_cash_oku: 1345.08846767
payable_balance_adjustment_oku: 0.02593455
注記: at ex date record claimant shares; no cash until payment
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

40433.79761639

営業利益（億）

18060.42960199

cost_of_revenue_oku

19138.66420509

r_and_d_sga_other_op_expenditure_oku

3234.70380931

parent_profit_after_sbc_oku

14827.60971029

nci_profit_oku

7.26909061

consolidated_net_income_oku

14834.8788009

tax_expense_oku

4184.19658487

depreciation_amortization_oku

7143.30424556

capex_oku

15634.40174501

working_capital_investment_oku

-68.04106151

equity_sbc_expense_and_equity_credit_oku

8.67677709

cash_settled_sbc_expense_oku

3.03253482

lti_secondary_market_trust_purchase_oku

7.27808357

interest_income_net_oku

938.42888497

associates_and_other_nonop_oku

20.21689881

fcfo_derived_before_dividend_oku

22054.90088507

free_cash_flow_before_distributions_oku

6420.49914006

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: severe_downside
period: 2030_full_year
期間開始（翌日から）: 2029-12-31
期間末: 2030-12-31
reference_period_days: 365
売上高: 40433.79761639
operating_profit_after_all_SBC_and_LTI_oku: 18060.42960199
total_operating_cost_incl_all_compensation_oku: 22373.3680144
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.27808357
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 22366.08993083
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.03253482
noncash_equity_RSA_SBC_expense_oku: 8.67677709
operating_cost_ex_LTI_and_both_SBC_types_oku: 22354.38061892
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14827.60971029
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14834.8788009
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 22062.17896864
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.27808357
forecast_operating_CFO_after_LTI_cash_payment_oku: 22054.90088507
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 8.67677709
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 15634.40174501
dividend_cash_paid_company_oku: 5468.58239738
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.24161363
cash_begin_oku: 36656.71606315
cash_end_oku: 37858.3911922
cash_independent_formula_end_oku: 37858.3911922
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 109639.53239952
parent_equity_end_oku: 119062.14410959
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25933870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99992288
cash_dividend_payable_begin_oku: 2747.97523218
cash_dividend_payable_end_oku: 2693.06761212
double_count_if_LTI_were_subtracted_again_cash_end_oku: 37851.11310863
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: -1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2031_full_year

year

2031

期間開始（翌日から）

2030-12-31

期間末

2031-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2031_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 119062.14410959
非支配持分（億）: 484.51912973
現金（億）: 37858.3911922
securities_oku: 3950.85
debt_oku: 10835.13
dividend_payable_oku: 2693.06761212
ppe_oku: 94254.89248375
other_liabilities_oku: 16630.94
発行済株式数: 25934370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.44
other_assets_oku: 13641.66717548
total_equity_oku: 119546.66323931
total_debt_and_dividend_payable_oku: 13528.19761212
total_liabilities_oku: 30159.13761212
total_assets_oku: 149705.80085143
net_cash_excluding_declared_dividends_oku: 30974.1111922
old_holder_equity_fraction: 0.99992288
noncash_net_assets_reconciliation_oku: 13641.66717548
assets_minus_liabilities_and_equity_check_oku: -0

end

内容を開く

親会社持分（億）: 128362.93287891
非支配持分（億）: 491.86858137
現金（億）: 39808.61379607
securities_oku: 3950.85
debt_oku: 11085.13
dividend_payable_oku: 2639.25710604
ppe_oku: 102024.46090349
other_liabilities_oku: 16630.94
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 13426.20386676
total_equity_oku: 128854.80146028
total_debt_and_dividend_payable_oku: 13724.38710604
total_liabilities_oku: 30355.32710604
total_assets_oku: 159210.12856632
net_cash_excluding_declared_dividends_oku: 32674.33379607
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 13426.20386676
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

5305.45278643

dividend_ex_date_liability_adjustments_oku

0.05078099

cash_dividends_paid_company_oku

5359.31407349

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.24525583

sbc_non_cash_cashflow_addback_oku

8.68035872

sbc_cash_settled_no_cashflow_addback_oku

3.03446085

LTI_market_purchase_non_issuer_repurchase_oku

7.28270603

old_holder_equity_percent_end

99.99036

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2031-01-07
year: 4.1697467488022
金額: 1345.08846767
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
company_cash_paid_oku: 1345.19220586
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2030-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2030-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-02-10
year: 4.2628336755647
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_liability_credited_oku: 1350.56223462
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-03-17
year: 4.3586584531143
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
holder_entitlement_created_no_cash_oku: 1347.773275
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-04-08
year: 4.4188911704312
金額: 1347.773275
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
company_cash_paid_oku: 1347.87722024
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-03-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-05-12
year: 4.5119780971937
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_liability_credited_oku: 1315.65704764
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-06-11
year: 4.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
holder_entitlement_created_no_cash_oku: 1350.45808232
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-07-01
year: 4.6488706365503
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2031-07-09
year: 4.6707734428474
金額: 1350.45808232
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2030Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
company_cash_paid_oku: 1350.56223462
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-08-11
year: 4.7611225188227
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_liability_credited_oku: 1318.28836174
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2031-09-16
year: 4.8596851471595
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
holder_entitlement_created_no_cash_oku: 1315.55558715
payable_balance_adjustment_oku: 0.02536513
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2031-10-08
year: 4.9199178644764
金額: 1315.55558715
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
company_cash_paid_oku: 1315.68241277
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2031-10-15
year: 4.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.24525583
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2031-11-10
year: 5.0102669404517
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_liability_credited_oku: 1320.94514242
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2031-12-10
year: 5.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
holder_entitlement_created_no_cash_oku: 1318.18669832
payable_balance_adjustment_oku: 0.02541585
注記: at ex date record claimant shares; no cash until payment
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

40459.47797121

営業利益（億）

17757.21533181

cost_of_revenue_oku

19465.50440171

r_and_d_sga_other_op_expenditure_oku

3236.7582377

parent_profit_after_sbc_oku

14597.61197802

nci_profit_oku

7.59470748

consolidated_net_income_oku

14605.2066855

tax_expense_oku

4119.41727027

depreciation_amortization_oku

7237.75105929

capex_oku

14790.18694725

working_capital_investment_oku

1.66922306

equity_sbc_expense_and_equity_credit_oku

8.68035872

cash_settled_sbc_expense_oku

3.03446085

lti_secondary_market_trust_purchase_oku

7.28270603

interest_income_net_oku

947.17888497

associates_and_other_nonop_oku

20.22973899

fcfo_derived_before_dividend_oku

21849.96888045

free_cash_flow_before_distributions_oku

7059.7819332

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

-0

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: severe_downside
period: 2031_full_year
期間開始（翌日から）: 2030-12-31
期間末: 2031-12-31
reference_period_days: 365
売上高: 40459.47797121
operating_profit_after_all_SBC_and_LTI_oku: 17757.21533181
total_operating_cost_incl_all_compensation_oku: 22702.26263941
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.28270603
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 22694.97993338
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.03446085
noncash_equity_RSA_SBC_expense_oku: 8.68035872
operating_cost_ex_LTI_and_both_SBC_types_oku: 22683.26511381
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14597.61197802
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14605.2066855
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 21857.25158648
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.28270603
forecast_operating_CFO_after_LTI_cash_payment_oku: 21849.96888045
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 8.68035872
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 14790.18694725
dividend_cash_paid_company_oku: 5359.31407349
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.24525583
cash_begin_oku: 37858.3911922
cash_end_oku: 39808.61379607
cash_independent_formula_end_oku: 39808.61379608
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 119062.14410959
parent_equity_end_oku: 128362.93287891
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25934370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.9999036
cash_dividend_payable_begin_oku: 2693.06761212
cash_dividend_payable_end_oku: 2639.25710604
double_count_if_LTI_were_subtracted_again_cash_end_oku: 39801.33109004
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2032_full_year

year

2032

期間開始（翌日から）

2031-12-31

期間末

2032-12-31

calendar_days

366

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2032_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 128362.93287891
非支配持分（億）: 491.86858137
現金（億）: 39808.61379607
securities_oku: 3950.85
debt_oku: 11085.13
dividend_payable_oku: 2639.25710604
ppe_oku: 102024.46090349
other_liabilities_oku: 16630.94
発行済株式数: 25934870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.49
other_assets_oku: 13426.20386676
total_equity_oku: 128854.80146028
total_debt_and_dividend_payable_oku: 13724.38710604
total_liabilities_oku: 30355.32710604
total_assets_oku: 159210.12856632
net_cash_excluding_declared_dividends_oku: 32674.33379607
old_holder_equity_fraction: 0.9999036
noncash_net_assets_reconciliation_oku: 13426.20386676
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 137723.86889529
非支配持分（億）: 499.62730811
現金（億）: 42635.22413574
securities_oku: 3950.85
debt_oku: 11335.13
dividend_payable_oku: 2586.52179243
ppe_oku: 108949.47350856
other_liabilities_oku: 16630.94
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 13240.54035152
total_equity_oku: 138223.49620339
total_debt_and_dividend_payable_oku: 13921.65179243
total_liabilities_oku: 30552.59179243
total_assets_oku: 168776.08799582
net_cash_excluding_declared_dividends_oku: 35250.94413574
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 13240.54035152
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

5199.44397063

dividend_ex_date_liability_adjustments_oku

0.04976536

cash_dividends_paid_company_oku

5252.2290496

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.24909585

sbc_non_cash_cashflow_addback_oku

8.76014967

sbc_cash_settled_no_cashflow_addback_oku

3.07747943

LTI_market_purchase_non_issuer_repurchase_oku

7.38595064

old_holder_equity_percent_end

99.988433

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2032-01-07
year: 5.1690622861054
金額: 1318.18669832
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
company_cash_paid_oku: 1318.31377759
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2031-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2031-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-02-10
year: 5.2621492128679
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_liability_credited_oku: 1323.57650725
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2032-03-16
year: 5.3579739904175
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
holder_entitlement_created_no_cash_oku: 1320.8178095
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-04-08
year: 5.4209445585216
金額: 1320.8178095
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
company_cash_paid_oku: 1320.94514242
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-05-12
year: 5.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_liability_credited_oku: 1289.36876451
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2032-06-11
year: 5.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
holder_entitlement_created_no_cash_oku: 1323.44892067
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-07-01
year: 5.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2032-07-09
year: 5.6728268309377
金額: 1323.44892067
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2031Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
company_cash_paid_oku: 1323.57650725
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-08-11
year: 5.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_liability_credited_oku: 1291.94750204
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2032-09-16
year: 5.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
holder_entitlement_created_no_cash_oku: 1289.2444754
payable_balance_adjustment_oku: 0.02485783
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2032-10-08
year: 5.9219712525667
金額: 1289.2444754
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
company_cash_paid_oku: 1289.39362234
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2032-10-15
year: 5.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.24909585
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2032-11-10
year: 6.0123203285421
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_liability_credited_oku: 1294.55119682
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2032-12-10
year: 6.0944558521561
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
holder_entitlement_created_no_cash_oku: 1291.82296435
payable_balance_adjustment_oku: 0.02490754
注記: at ex date record claimant shares; no cash until payment
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

41033.05908591

営業利益（億）

17689.80769481

cost_of_revenue_oku

20060.60666422

r_and_d_sga_other_op_expenditure_oku

3282.64472687

parent_profit_after_sbc_oku

14551.66960269

nci_profit_oku

8.00782258

consolidated_net_income_oku

14559.67742528

tax_expense_oku

4106.57568405

depreciation_amortization_oku

7431.54292334

capex_oku

14133.6092407

working_capital_investment_oku

37.28277246

equity_sbc_expense_and_equity_credit_oku

8.76014967

cash_settled_sbc_expense_oku

3.07747943

lti_secondary_market_trust_purchase_oku

7.38595064

interest_income_net_oku

955.92888497

associates_and_other_nonop_oku

20.51652954

fcfo_derived_before_dividend_oku

21962.69772583

free_cash_flow_before_distributions_oku

7829.08848513

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

-1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: severe_downside
period: 2032_full_year
期間開始（翌日から）: 2031-12-31
期間末: 2032-12-31
reference_period_days: 366
売上高: 41033.05908591
operating_profit_after_all_SBC_and_LTI_oku: 17689.80769481
total_operating_cost_incl_all_compensation_oku: 23343.25139109
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.38595064
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 23335.86544045
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.07747943
noncash_equity_RSA_SBC_expense_oku: 8.76014967
operating_cost_ex_LTI_and_both_SBC_types_oku: 23324.02781135
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14551.66960269
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14559.67742528
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 21970.08367647
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.38595064
forecast_operating_CFO_after_LTI_cash_payment_oku: 21962.69772583
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 8.76014967
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 14133.6092407
dividend_cash_paid_company_oku: 5252.2290496
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.24909585
cash_begin_oku: 39808.61379607
cash_end_oku: 42635.22413574
cash_independent_formula_end_oku: 42635.22413575
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 128362.93287891
parent_equity_end_oku: 137723.86889529
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25934870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99988433
cash_dividend_payable_begin_oku: 2639.25710604
cash_dividend_payable_end_oku: 2586.52179243
double_count_if_LTI_were_subtracted_again_cash_end_oku: 42627.8381851
op_profit_decomposition_residual_oku: 1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2033_full_year

year

2033

期間開始（翌日から）

2032-12-31

期間末

2033-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2033_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 137723.86889529
非支配持分（億）: 499.62730811
現金（億）: 42635.22413574
securities_oku: 3950.85
debt_oku: 11335.13
dividend_payable_oku: 2586.52179243
ppe_oku: 108949.47350856
other_liabilities_oku: 16630.94
発行済株式数: 25935370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.54
other_assets_oku: 13240.54035152
total_equity_oku: 138223.49620339
total_debt_and_dividend_payable_oku: 13921.65179243
total_liabilities_oku: 30552.59179243
total_assets_oku: 168776.08799582
net_cash_excluding_declared_dividends_oku: 35250.94413574
old_holder_equity_fraction: 0.99988433
noncash_net_assets_reconciliation_oku: 13240.54035152
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 147187.1419795
非支配持分（億）: 507.81806887
現金（億）: 46411.00163229
securities_oku: 3950.85
debt_oku: 11585.13
dividend_payable_oku: 2534.8401878
ppe_oku: 115025.80446723
other_liabilities_oku: 16630.94
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 13058.21413665
total_equity_oku: 147694.96004837
total_debt_and_dividend_payable_oku: 14119.9701878
total_liabilities_oku: 30750.9101878
total_assets_oku: 178445.87023617
net_cash_excluding_declared_dividends_oku: 38776.72163229
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 13058.21413664
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

5095.55332634

dividend_ex_date_liability_adjustments_oku

0.04877005

cash_dividends_paid_company_oku

5147.28370102

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.25314495

sbc_non_cash_cashflow_addback_oku

8.86095379

sbc_cash_settled_no_cashflow_addback_oku

3.13212936

LTI_market_purchase_non_issuer_repurchase_oku

7.51711046

old_holder_equity_percent_end

99.986505

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2033-01-07
year: 6.1711156741958
金額: 1291.82296435
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
company_cash_paid_oku: 1291.97240958
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2032-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2032-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-02-10
year: 6.2642026009582
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_liability_credited_oku: 1297.12998407
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2033-03-16
year: 6.3572895277207
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
holder_entitlement_created_no_cash_oku: 1294.40145331
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-04-08
year: 6.4202600958248
金額: 1294.40145331
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
company_cash_paid_oku: 1294.55119682
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-05-12
year: 6.5133470225873
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_liability_credited_oku: 1263.60574989
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2033-06-13
year: 6.6009582477755
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
holder_entitlement_created_no_cash_oku: 1296.97994226
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-07-01
year: 6.6502395619439
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2033-07-11
year: 6.6776180698152
金額: 1296.97994226
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2032Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
company_cash_paid_oku: 1297.12998407
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-06-13
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-06-13
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-08-11
year: 6.7624914442163
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_liability_credited_oku: 1266.13296139
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2033-09-16
year: 6.861054072553
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
holder_entitlement_created_no_cash_oku: 1263.4595859
payable_balance_adjustment_oku: 0.02436066
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2033-10-10
year: 6.9267624914442
金額: 1263.4595859
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
company_cash_paid_oku: 1263.63011055
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2033-10-15
year: 6.9404517453799
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.25314495
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2033-11-10
year: 7.0116358658453
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_liability_credited_oku: 1268.684631
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2033-12-12
year: 7.0992470910335
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
holder_entitlement_created_no_cash_oku: 1265.98650507
payable_balance_adjustment_oku: 0.02440939
注記: at ex date record claimant shares; no cash until payment
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

41761.72480186

営業利益（億）

17679.13016612

cost_of_revenue_oku

20741.65665159

r_and_d_sga_other_op_expenditure_oku

3340.93798415

parent_profit_after_sbc_oku

14550.01422681

nci_profit_oku

8.44390572

consolidated_net_income_oku

14558.45813253

tax_expense_oku

4106.23178097

depreciation_amortization_oku

7656.31621367

capex_oku

13502.95768593

working_capital_investment_oku

47.36327154

equity_sbc_expense_and_equity_credit_oku

8.86095379

cash_settled_sbc_expense_oku

3.13212936

lti_secondary_market_trust_purchase_oku

7.51711046

interest_income_net_oku

964.67888497

associates_and_other_nonop_oku

20.8808624

fcfo_derived_before_dividend_oku

22176.27202845

free_cash_flow_before_distributions_oku

8673.31434252

reported_parent_equity_clean_surplus_residual_oku

1.0E-8

cash_bridge_residual_oku

dividend_liability_bridge_residual_oku

-1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: severe_downside
period: 2033_full_year
期間開始（翌日から）: 2032-12-31
期間末: 2033-12-31
reference_period_days: 365
売上高: 41761.72480186
operating_profit_after_all_SBC_and_LTI_oku: 17679.13016612
total_operating_cost_incl_all_compensation_oku: 24082.59463574
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.51711046
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 24075.07752528
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.13212936
noncash_equity_RSA_SBC_expense_oku: 8.86095379
operating_cost_ex_LTI_and_both_SBC_types_oku: 24063.08444213
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14550.01422681
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14558.45813253
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 22183.78913891
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.51711046
forecast_operating_CFO_after_LTI_cash_payment_oku: 22176.27202845
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 8.86095379
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 13502.95768593
dividend_cash_paid_company_oku: 5147.28370102
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.25314495
cash_begin_oku: 42635.22413574
cash_end_oku: 46411.00163229
cash_independent_formula_end_oku: 46411.00163229
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 137723.86889529
parent_equity_end_oku: 147187.1419795
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -0
shares_begin: 25935370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99986505
cash_dividend_payable_begin_oku: 2586.52179243
cash_dividend_payable_end_oku: 2534.8401878
double_count_if_LTI_were_subtracted_again_cash_end_oku: 46403.48452183
op_profit_decomposition_residual_oku: -0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2034_full_year

year

2034

期間開始（翌日から）

2033-12-31

期間末

2034-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2034_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 147187.1419795
非支配持分（億）: 507.81806887
現金（億）: 46411.00163229
securities_oku: 3950.85
debt_oku: 11585.13
dividend_payable_oku: 2534.8401878
ppe_oku: 115025.80446723
other_liabilities_oku: 16630.94
発行済株式数: 25935870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.59
other_assets_oku: 13058.21413665
total_equity_oku: 147694.96004837
total_debt_and_dividend_payable_oku: 14119.9701878
total_liabilities_oku: 30750.9101878
total_assets_oku: 178445.87023617
net_cash_excluding_declared_dividends_oku: 38776.72163229
old_holder_equity_fraction: 0.99986505
noncash_net_assets_reconciliation_oku: 13058.21413664
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 156842.99660634
非支配持分（億）: 516.49687406
現金（億）: 51213.67294301
securities_oku: 3950.85
debt_oku: 11835.13
dividend_payable_oku: 2484.19123789
ppe_oku: 120257.65485525
other_liabilities_oku: 16630.94
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 12887.57692003
total_equity_oku: 157359.49348041
total_debt_and_dividend_payable_oku: 14319.32123789
total_liabilities_oku: 30950.26123789
total_assets_oku: 188309.75471829
net_cash_excluding_declared_dividends_oku: 43329.39294301
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 12887.57692003
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

old_holder_model

non_selling_constant_shares

dividends_declared_oku

4993.73853024

dividend_ex_date_liability_adjustments_oku

0.04779465

cash_dividends_paid_company_oku

5044.4352748

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.25743456

sbc_non_cash_cashflow_addback_oku

9.00382766

sbc_cash_settled_no_cashflow_addback_oku

3.21016181

LTI_market_purchase_non_issuer_repurchase_oku

7.70438835

old_holder_equity_percent_end

99.984578

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2034-01-09
year: 7.1759069130732
金額: 1265.98650507
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
company_cash_paid_oku: 1266.15737078
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2033-12-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2033-12-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-02-10
year: 7.2635181382615
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_liability_credited_oku: 1271.21189122
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2034-03-16
year: 7.356605065024
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
holder_entitlement_created_no_cash_oku: 1268.51342424
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-04-10
year: 7.4250513347023
金額: 1268.51342424
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
company_cash_paid_oku: 1268.684631
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-05-12
year: 7.5126625598905
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_liability_credited_oku: 1238.35750834
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2034-06-12
year: 7.5975359342916
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
holder_entitlement_created_no_cash_oku: 1271.04034341
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-07-01
year: 7.6495550992471
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2034-07-10
year: 7.6741957563313
金額: 1271.04034341
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2033Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
company_cash_paid_oku: 1271.21189122
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-06-12
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-06-12
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-08-11
year: 7.7618069815195
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_liability_credited_oku: 1240.83422336
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2034-09-18
year: 7.8658453114305
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
holder_entitlement_created_no_cash_oku: 1238.19039418
payable_balance_adjustment_oku: 0.02387346
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2034-10-09
year: 7.9233401779603
金額: 1238.19039418
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
company_cash_paid_oku: 1238.3813818
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-09-18
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-09-18
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2034-10-15
year: 7.9397672826831
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.25743456
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2034-11-10
year: 8.0109514031485
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_liability_credited_oku: 1243.33490732
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2034-12-11
year: 8.0958247775496
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
holder_entitlement_created_no_cash_oku: 1240.66677497
payable_balance_adjustment_oku: 0.0239212
注記: at ex date record claimant shares; no cash until payment
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

42802.15752401

営業利益（億）

17786.67434887

cost_of_revenue_oku

21591.31057322

r_and_d_sga_other_op_expenditure_oku

3424.17260192

parent_profit_after_sbc_oku

14640.63712408

nci_profit_oku

8.93623975

consolidated_net_income_oku

14649.57336383

tax_expense_oku

4131.93094877

depreciation_amortization_oku

7942.17811834

capex_oku

12935.76316281

working_capital_investment_oku

67.62812694

equity_sbc_expense_and_equity_credit_oku

9.00382766

cash_settled_sbc_expense_oku

3.21016181

lti_secondary_market_trust_purchase_oku

7.70438835

interest_income_net_oku

973.42888497

associates_and_other_nonop_oku

21.40107876

fcfo_derived_before_dividend_oku

22533.1271829

free_cash_flow_before_distributions_oku

9597.36402009

reported_parent_equity_clean_surplus_residual_oku

-1.0E-8

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: severe_downside
period: 2034_full_year
期間開始（翌日から）: 2033-12-31
期間末: 2034-12-31
reference_period_days: 365
売上高: 42802.15752401
operating_profit_after_all_SBC_and_LTI_oku: 17786.67434887
total_operating_cost_incl_all_compensation_oku: 25015.48317514
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.70438835
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 25007.77878679
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.21016181
noncash_equity_RSA_SBC_expense_oku: 9.00382766
operating_cost_ex_LTI_and_both_SBC_types_oku: 24995.56479732
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14640.63712408
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14649.57336383
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 22540.83157125
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.70438835
forecast_operating_CFO_after_LTI_cash_payment_oku: 22533.1271829
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 9.00382766
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 12935.76316281
dividend_cash_paid_company_oku: 5044.4352748
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.25743456
cash_begin_oku: 46411.00163229
cash_end_oku: 51213.67294301
cash_independent_formula_end_oku: 51213.67294302
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 147187.1419795
parent_equity_end_oku: 156842.99660634
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25935870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25936370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99984578
cash_dividend_payable_begin_oku: 2534.8401878
cash_dividend_payable_end_oku: 2484.19123789
double_count_if_LTI_were_subtracted_again_cash_end_oku: 51205.96855466
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: -1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2035_full_year

year

2035

期間開始（翌日から）

2034-12-31

期間末

2035-12-31

calendar_days

365

fraction_of_reference_period

initial_partial_period

いいえ

terminal_partial_period

いいえ

reference_period

2035_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 156842.99660634
非支配持分（億）: 516.49687406
現金（億）: 51213.67294301
securities_oku: 3950.85
debt_oku: 11835.13
dividend_payable_oku: 2484.19123789
ppe_oku: 120257.65485525
other_liabilities_oku: 16630.94
発行済株式数: 25936370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.64
other_assets_oku: 12887.57692003
total_equity_oku: 157359.49348041
total_debt_and_dividend_payable_oku: 14319.32123789
total_liabilities_oku: 30950.26123789
total_assets_oku: 188309.75471829
net_cash_excluding_declared_dividends_oku: 43329.39294301
old_holder_equity_fraction: 0.99984578
noncash_net_assets_reconciliation_oku: 12887.57692003
assets_minus_liabilities_and_equity_check_oku: -1.0E-8

end

内容を開く

親会社持分（億）: 166632.71136725
非支配持分（億）: 525.63267209
現金（億）: 57075.1964575
securities_oku: 3950.85
debt_oku: 12085.13
dividend_payable_oku: 2434.55430919
ppe_oku: 124582.91302861
other_liabilities_oku: 16630.94
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 12700.00886243
total_equity_oku: 167158.34403934
total_debt_and_dividend_payable_oku: 14519.68430919
total_liabilities_oku: 31150.62430919
total_assets_oku: 198308.96834853
net_cash_excluding_declared_dividends_oku: 48940.9164575
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 12700.00886242
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

4893.95810466

dividend_ex_date_liability_adjustments_oku

0.04683875

cash_dividends_paid_company_oku

4943.64187211

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.26195604

sbc_non_cash_cashflow_addback_oku

9.12671532

sbc_cash_settled_no_cashflow_addback_oku

3.27781438

LTI_market_purchase_non_issuer_repurchase_oku

7.86675451

old_holder_equity_percent_end

99.98265

expected_ordinary_tax_rate

0.22

source_status

forecast_full_year

event_count

events

内容を開く

想定日: 2035-01-08
year: 8.1724845995893
金額: 1240.66677497
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
company_cash_paid_oku: 1240.85814456
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2034-12-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2034-12-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-02-12
year: 8.2683093771389
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_liability_credited_oku: 1245.81167009
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2035-03-16
year: 8.3559206023272
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
holder_entitlement_created_no_cash_oku: 1243.14315575
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-04-09
year: 8.4216290212183
金額: 1243.14315575
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
company_cash_paid_oku: 1243.33490732
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-03-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-03-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-05-14
year: 8.517453798768
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_liability_credited_oku: 1213.61375416
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2035-06-11
year: 8.5941136208077
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
holder_entitlement_created_no_cash_oku: 1245.61953654
payable_balance_adjustment_oku: -0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-07-01
year: 8.6488706365503
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2035-07-09
year: 8.6707734428474
金額: 1245.61953654
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2034Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
company_cash_paid_oku: 1245.81167009
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

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

内容を開く

想定日: 2035-08-13
year: 8.766598220397
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_liability_credited_oku: 1216.04098167
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2035-09-17
year: 8.8624229979466
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
holder_entitlement_created_no_cash_oku: 1213.42658629
payable_balance_adjustment_oku: 0.02339598
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2035-10-08
year: 8.9199178644764
金額: 1213.42658629
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
company_cash_paid_oku: 1213.63715014
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-09-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-09-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2035-10-15
year: 8.9390828199863
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.26195604
注記: not attributable to TSMC ordinary holders

内容を開く

想定日: 2035-11-12
year: 9.015742642026
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_liability_credited_oku: 1218.49169874
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

想定日: 2035-12-10
year: 9.0924024640657
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
holder_entitlement_created_no_cash_oku: 1215.85343947
payable_balance_adjustment_oku: 0.02344277
注記: at ex date record claimant shares; no cash until payment
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

売上高

43704.1917146

営業利益（億）

17821.59817695

cost_of_revenue_oku

22386.25820048

r_and_d_sga_other_op_expenditure_oku

3496.33533717

parent_profit_after_sbc_oku

14674.592989

nci_profit_oku

9.39775408

consolidated_net_income_oku

14683.99074307

tax_expense_oku

4141.63841471

depreciation_amortization_oku

8206.67599974

capex_oku

12285.7338931

working_capital_investment_oku

58.63222239

equity_sbc_expense_and_equity_credit_oku

9.12671532

cash_settled_sbc_expense_oku

3.27781438

lti_secondary_market_trust_purchase_oku

7.86675451

interest_income_net_oku

982.17888497

associates_and_other_nonop_oku

21.85209586

fcfo_derived_before_dividend_oku

22841.16123574

free_cash_flow_before_distributions_oku

10555.42734264

reported_parent_equity_clean_surplus_residual_oku

cash_bridge_residual_oku

1.0E-8

dividend_liability_bridge_residual_oku

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: severe_downside
period: 2035_full_year
期間開始（翌日から）: 2034-12-31
期間末: 2035-12-31
reference_period_days: 365
売上高: 43704.1917146
operating_profit_after_all_SBC_and_LTI_oku: 17821.59817695
total_operating_cost_incl_all_compensation_oku: 25882.59353765
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.86675451
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 25874.72678314
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.27781438
noncash_equity_RSA_SBC_expense_oku: 9.12671532
operating_cost_ex_LTI_and_both_SBC_types_oku: 25862.32225344
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14674.592989
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14683.99074307
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 22849.02799025
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.86675451
forecast_operating_CFO_after_LTI_cash_payment_oku: 22841.16123574
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 9.12671532
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 12285.7338931
dividend_cash_paid_company_oku: 4943.64187211
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.26195604
cash_begin_oku: 51213.67294301
cash_end_oku: 57075.1964575
cash_independent_formula_end_oku: 57075.1964575
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 156842.99660634
parent_equity_end_oku: 166632.71136725
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -0
shares_begin: 25936370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25936870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.9998265
cash_dividend_payable_begin_oku: 2484.19123789
cash_dividend_payable_end_oku: 2434.55430919
double_count_if_LTI_were_subtracted_again_cash_end_oku: 57067.32970299
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

period

2036_terminal_partial

year

2036

期間開始（翌日から）

2035-12-31

期間末

2036-11-06

calendar_days

311

fraction_of_reference_period

0.84972677595628

initial_partial_period

いいえ

terminal_partial_period

はい

reference_period

2036_calendar_year_forecast

begin

内容を開く

親会社持分（億）: 166632.71136725
非支配持分（億）: 525.63267209
現金（億）: 57075.1964575
securities_oku: 3950.85
debt_oku: 12085.13
dividend_payable_oku: 2434.55430919
ppe_oku: 124582.91302861
other_liabilities_oku: 16630.94
発行済株式数: 25936870100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.69
other_assets_oku: 12700.00886243
total_equity_oku: 167158.34403934
total_debt_and_dividend_payable_oku: 14519.68430919
total_liabilities_oku: 31150.62430919
total_assets_oku: 198308.96834853
net_cash_excluding_declared_dividends_oku: 48940.9164575
old_holder_equity_fraction: 0.9998265
noncash_net_assets_reconciliation_oku: 12700.00886242
assets_minus_liabilities_and_equity_check_oku: 0

end

内容を開く

親会社持分（億）: 175532.93947984
非支配持分（億）: 533.74283504
現金（億）: 62285.32018424
securities_oku: 3950.85
debt_oku: 12335.13
dividend_payable_oku: 1191.74132197
ppe_oku: 127453.50300176
other_liabilities_oku: 16630.94
発行済株式数: 25937370100
old_holder_shares: 25932370100
share_capital_par_oku: 2593.74
other_assets_oku: 12534.82045085
total_equity_oku: 176066.68231489
total_debt_and_dividend_payable_oku: 13526.87132197
total_liabilities_oku: 30157.81132197
total_assets_oku: 206224.49363686
net_cash_excluding_declared_dividends_oku: 53901.04018424
old_holder_equity_fraction: 0.99980723
noncash_net_assets_reconciliation_oku: 12534.82045085
assets_minus_liabilities_and_equity_check_oku: 0

old_holder_model

non_selling_constant_shares

dividends_declared_oku

3602.02651614

dividend_ex_date_liability_adjustments_oku

0.02292807

cash_dividends_paid_company_oku

4844.86243142

stock_repurchase_company_oku

new_third_party_paid_shares

new_RSA_free_shares

500000

subscription_cash_received_oku

debt_net_issuance_oku

250

nci_dividends_cash_oku

0.26670848

sbc_non_cash_cashflow_addback_oku

7.86124235

sbc_cash_settled_no_cashflow_addback_oku

2.84404555

LTI_market_purchase_non_issuer_repurchase_oku

6.82570932

old_holder_equity_percent_end

99.980723

expected_ordinary_tax_rate

0.22

source_status

forecast_partial

event_count

events

内容を開く

想定日: 2036-01-07
year: 9.1690622861054
金額: 1215.85343947
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
company_cash_paid_oku: 1216.06442444
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2035-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2035-12-10
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-02-11
year: 9.264887063655
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_liability_credited_oku: 1220.91897304
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2036-03-17
year: 9.3607118412047
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
holder_entitlement_created_no_cash_oku: 1218.28029264
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-04-08
year: 9.4209445585216
金額: 1218.28029264
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q3
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
company_cash_paid_oku: 1218.49169874
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-03-17
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-03-17
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-05-12
year: 9.5140314852841
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_liability_credited_oku: 1189.36440714
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

想定日: 2036-06-11
year: 9.596167008898
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
holder_entitlement_created_no_cash_oku: 1220.70714581
payable_balance_adjustment_oku: 0
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-07-01
year: 9.6509240246407
金額: 0
currency: TWD
金額の単位: 億TWD
種類: debt_cashflow_company_only
actual_or_assumed: assumed
noncash: はい
company_net_debt_issued_oku: 250

内容を開く

想定日: 2036-07-09
year: 9.6728268309377
金額: 1220.70714581
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2035Q4
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
company_cash_paid_oku: 1220.91897304
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-06-11
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-06-11
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-08-11
year: 9.7631759069131
金額: 0
currency: TWD
金額の単位: 億TWD
種類: dividend_declaration
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q2
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-12-10
company_liability_credited_oku: 1191.74313595
holder_cash_now_oku: 0
注記: board approval assumed; liability recognition at declaration, not cash to old holder
ex_date: 2036-12-10
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

想定日: 2036-09-16
year: 9.8617385352498
金額: 0
currency: TWD
金額の単位: 億TWD
種類: ex_date
actual_or_assumed: assumed
noncash: はい
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
holder_entitlement_created_no_cash_oku: 1189.15805457
payable_balance_adjustment_oku: 0.02292806
注記: at ex date record claimant shares; no cash until payment
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ

内容を開く

想定日: 2036-10-08
year: 9.9219712525667
金額: 1189.15805457
currency: TWD
金額の単位: 億TWD
種類: cash_dividend_to_old_non_selling_cohort
actual_or_assumed: assumed
noncash: いいえ
related_quarter: 2036Q1
dividend_forecast: はい
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
company_cash_paid_oku: 1189.3873352
amount_is_gross_of_EWT_fund_tax: はい
注記: actual payment date confirmed only for 2026Q2; ex-date determines entitlement, payment determines cash timing
ex_date: 2036-09-16
ex_date_status: forecast_unconfirmed
ex_date_is_confirmed: いいえ
ex_date_for_new_purchaser_cutoff_inclusive: 2036-09-16
ex_date_confirmed_source_url: 未確認
record_date: 未確認
payment_date: 未確認
payment_date_status: forecast_unconfirmed
new_buyers_on_or_after_ex_date_entitled: いいえ

内容を開く

想定日: 2036-10-15
year: 9.9411362080767
金額: 0
currency: TWD
金額の単位: 億TWD
種類: nci_dividend_payment
actual_or_assumed: assumed
noncash: はい
company_cash_paid_to_nci_oku: 0.26670848
注記: not attributable to TSMC ordinary holders

売上高

37920.60730725

営業利益（億）

15168.2429229

cost_of_revenue_oku

19718.71579977

r_and_d_sga_other_op_expenditure_oku

3033.64858458

parent_profit_after_sbc_oku

12494.41631445

nci_profit_oku

8.37687143

consolidated_net_income_oku

12502.79318588

tax_expense_oku

3526.4288473

depreciation_amortization_oku

7204.91538838

capex_oku

9859.35789989

working_capital_investment_oku

50.95905008

equity_sbc_expense_and_equity_credit_oku

7.86124235

cash_settled_sbc_expense_oku

2.84404555

lti_secondary_market_trust_purchase_oku

6.82570932

interest_income_net_oku

842.01880663

associates_and_other_nonop_oku

18.96030365

fcfo_derived_before_dividend_oku

19664.61076653

free_cash_flow_before_distributions_oku

9805.25286664

reported_parent_equity_clean_surplus_residual_oku

-0

cash_bridge_residual_oku

-0

dividend_liability_bridge_residual_oku

-1.0E-8

shares_bridge_residual

debt_bridge_residual_oku

lti_cash_compensation_and_securities_reconciliation_v3

内容を開く

scenario: severe_downside
period: 2036_terminal_partial
期間開始（翌日から）: 2035-12-31
期間末: 2036-11-06
reference_period_days: 311
売上高: 37920.60730725
operating_profit_after_all_SBC_and_LTI_oku: 15168.2429229
total_operating_cost_incl_all_compensation_oku: 22752.36438435
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 6.82570932
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 22745.53867503
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 2.84404555
noncash_equity_RSA_SBC_expense_oku: 7.86124235
operating_cost_ex_LTI_and_both_SBC_types_oku: 22734.83338713
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 12494.41631445
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 12502.79318588
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 19671.43647585
forecast_operating_CFO_LTI_settlement_deduction_oku: -6.82570932
forecast_operating_CFO_after_LTI_cash_payment_oku: 19664.61076653
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 7.86124235
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 9859.35789989
dividend_cash_paid_company_oku: 4844.86243142
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.26670848
cash_begin_oku: 57075.1964575
cash_end_oku: 62285.32018424
cash_independent_formula_end_oku: 62285.32018424
cash_bridge_residual_oku: -0
parent_equity_begin_oku: 166632.71136725
parent_equity_end_oku: 175532.93947984
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25936870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25937370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99980723
cash_dividend_payable_begin_oku: 2434.55430919
cash_dividend_payable_end_oku: 1191.74132197
double_count_if_LTI_were_subtracted_again_cash_end_oku: 62278.49447492
op_profit_decomposition_residual_oku: -0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

terminal

内容を開く

想定日

2036-11-06

date_is_model_endpoint_not_actual_event

はい

year_from_base_actual_days_div365_25

10.001368925394

company_2036_exit_annualized_sales_oku

44626.824033615

company_2036_exit_annualized_operating_profit_oku

17850.729613446

company_2037_normalized_sales_oku

44849.958153783

company_2037_normalized_operating_profit_oku

17939.983261513

company_2037_normalized_nopat_after_sbc_oku

13993.18694398

company_2037_maintaining_DA_oku

8521.4920492189

company_2037_growth_reinvestment_oku

499.75667657073

company_2037_working_capital_growth_oku

14.503717810925

company_2037_capex_implied_oku

9006.7450079787

terminal_sustainable_roic

0.14

terminal_growth_g

0.005

equity_cost_k

0.115

terminal_wacc

0.113

company_2037_sbc_equity_expensed_in_NOPAT_oku

9.2977516804054

sbc_equity_noncash_readded_to_unlevered_fcff_oku

9.2977516804054

company_2037_normalized_fcff_including_sbc_noncash_addback_oku

13502.72801909

company_enterprise_value_excluding_non_operating_cash_oku

125025.25943602

operating_cash_reserve_required_oku

4462.6824033615

company_cash_oku

62285.32018424

company_excess_cash_oku

57822.637780878

company_marketable_securities_oku

3950.85

company_financing_debt_oku

12335.13

nci_fair_value_proxy_oku

533.74283504

equity_before_post_horizon_employee_share_neutralization_oku

173929.87438186

future_new_RSAs_annual_shares_assumed

500000

future_new_RSAs_paid_subscription_proceeds_oku

terminal_intrinsic_value_per_share_twd

670.45887192159

assumed_2037_annual_new_free_RSAs_maintenance_buyback_shares

500000

assumed_2037_buyback_cost_at_intrinsic_value_oku

3.352294359608

pv_of_post_horizon_perpetual_share_neutralization_buybacks_oku

30.475403269163

company_terminal_cum_dividend_equity_market_value_oku

173899.39897859

company_declared_but_unpaid_dividend_payable_oku

1191.74132197

company_terminal_ex_dividend_equity_value_if_right_separated_oku

172707.63286872

old_holder_proportion

0.99980722795022

old_holder_terminal_ex_dividend_equity_value_oku

172674.33966432

old_holder_terminal_cum_dividend_value_oku

173865.87603499

terminal_dividend_bridge_reconciliation_oku

-0.0003564572

assumed_2037_future_dividends_not_in_10y_cashflows

はい

no_2037_cashflow_added_to_timed_cashflows

はい

no_future_paid_options_per_board_latest_disclosed

はい

cashflows_for_2037_employee_repurchase_not_paid_to_old_nonselling_cohort

はい

terminal_value_is_old_cohort_not_company_total

はい

valuation_method

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

company_2036Q2_future_gross_cash_after_exit_if_shares_unchanged_oku

1191.7661098733

company_forecast_after_exit_dividend_adjustment_to_book_liability_oku

0.0247879033

company_equity_ex_dividend_after_stripping_future_attached_right_oku

172707.63286872

company_cum_dividend_share_price_attached_right_face_component_oku

1191.7661098733

company_cum_dividend_sale_value_oku

173899.39897859

old_holder_terminal_cum_div_attached_right_buyer_component_oku

1191.5363706775

old_holder_separate_post_exit_dividend_receivable_at_exit_oku

old_holder_post_exit_dividend_cash_if_sold_2036_11_06_oku

old_holder_terminal_sale_proceeds_for_cum_shares_oku

173865.87603499

old_holder_terminal_receivable_held_separately_from_sale_oku

old_holder_terminal_total_sale_plus_separate_receivables_oku

173865.87603499

old_holder_terminal_pre_ex_entitlement_state

future_dividend_belongs_to_buying_shareholder_after_exit

company_2036Q2_board_declared_but_not_ex_asof_exit_assumption

はい

2036Q2_declaration_date_assumed

2036-08-11

2036Q2_ex_date_assumed

2036-12-10

2036Q2_record_date_assumed

2036-12-16

2036Q2_payment_date_assumed

2037-01-07

old_holder_terminal_share_plus_claim_sum_reconciliation_oku

-0.0003564573

company_2036Q2_rights_split_reconciliation_oku

company_2036Q2_payable_book_vs_cash_at_ex_reconciliation_oku

terminal_dividend_entitlement_explicit_old_seller_claim

no_unpaid_dividends_double_counted_with_share_sale

はい

LTI_cash_bonus_separate_from_post_horizon_RSA_buyback_and_dividend_payable_v3

内容を開く

company_2037_normalized_revenue_oku: 44849.958153783
lti_2037_cash_bonus_compensation_in_normalized_operating_cost_oku: 8.07299247
cash_settled_SBC_2037_normalized_forecast_in_cost_and_in_CFO_oku: 3.36374686
noncash_equity_RSA_SBC_2037_oku: 9.2977516804054
company_2037_operating_profit_after_LTI_cash_and_non_cash_SBC_oku: 17939.983261513
company_2037_NOPAT_after_LTI_cash_and_non_cash_SBC_oku: 13993.18694398
company_2037_sustainable_reinvestment_oku: 499.75667657073
company_2037_FCFF_recalculated_oku: 13502.72801909
equity_RSA_SBC_non_cash_addback_to_FCFF_oku: 9.2977516804054
LTI_cash_bonus_addback_to_FCFF_oku: 0
cash_settled_price_linked_SBC_addback_to_FCFF_oku: 0
LTI_trust_market_purchase_extra_issuer_share_neutralization_cost_oku: 0
company_EV_recalc_oku: 125025.25943602
EV_recalc_residual_oku: 0
operating_cash_reserve_oku: 4462.6824033615
excess_cash_oku: 57822.637780878
marketable_securities_oku: 3950.85
finance_debt_oku: 12335.13
NCI_proxy_oku: 533.74283504
equity_EV_bridge_before_RSA_neutralization_oku: 173929.87438186
RSA_new_issuer_shares_per_year_2037onward_assumed: 500000
RSA_company_share_neutralization_repurchases_annualized_first_year_oku: 3.352294359608
RSA_company_share_neutralization_present_value_oku: 30.47540327
company_cum_div_terminal_equity_after_RSUs_oku: 173899.39897859
company_declared_dividend_payable_liability_oku: 1191.74132197
company_ex_dividend_equity_if_claim_separated_oku: 172707.63286872
company_ex_dividend_equity_if_only_booked_liability_removed_oku: 172707.65765662
company_dividend_expected_actual_claim_at_future_ex_date_oku: 1191.76610987
company_dividend_liability_expected_trueup_after_post_board_RSA_issuance_oku: 0.0247879
company_buyer_attached_dividend_claim_value_oku: 1191.76610987
company_cum_div_sale_price_from_ex_plus_attached_claim_oku: 173899.39897859
old_cohort_fraction: 0.99980722795022
old_holder_2036_cum_div_exit_share_value_oku: 173865.87603499
old_holder_attached_dividend_value_in_cum_sale_price_oku: 1191.53637068
old_holder_separate_post_exit_dividend_receivable_oku: 0
no_old_holder_cash_post_2036_11_06: はい
EV_and_share_count_reconciliation_after_LTI_oku: 0
expected_booked_dividend_payable_plus_trueup_matches_future_payment_oku: 0
cum_ex_dividend_claim_bridge_residual_oku: 0
future_LTI_vs_RSA_separation: Only 500k free issuer RSA shares per year are share-neutralized. 2037+ employer LTI cash bonuses are expensed in normalized EBIT/NOPAT. Secondary-market trust transfers do not add issuer outstanding or treasury shares in baseline.
interest_discount_on_cum_div_attached_claim: No additional future dividend receivable for selling holder; nominal liability used for separation without discount due to short predicted remaining period.

all_dividend_events_including_post_terminal_payments

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

quarter: 2027Q1
basis: forecast_not_approved
dps_twd: 5.5
date_declaration: 2027-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2027-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2027-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1426.3078555
old_holder_gross_dividend_oku: 1426.2803555
declared_company_liability_oku: 1426.2803555
company_dividend_entitled_oku: 1426.3078555
eligible_issued_shares: 25932870100
record_date_assumed: 2027-09-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2027-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1426.2803555
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q2
basis: forecast_not_approved
dps_twd: 5.511
date_declaration: 2027-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2027-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2028-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1429.16047121
old_holder_gross_dividend_oku: 1429.13291621
declared_company_liability_oku: 1429.13291621
company_dividend_entitled_oku: 1429.16047121
eligible_issued_shares: 25932870100
record_date_assumed: 2027-12-16
declaration_date_confirmed: 未確認
declaration_date_assumed: 2027-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1429.132916211
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q3
basis: forecast_not_approved
dps_twd: 5.522
date_declaration: 2027-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2028-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2028-04-10
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1432.01308692
old_holder_gross_dividend_oku: 1431.98547692
declared_company_liability_oku: 1432.01308692
company_dividend_entitled_oku: 1432.01308692
eligible_issued_shares: 25932870100
record_date_assumed: 2028-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2027-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1431.985476922
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2027Q4
basis: forecast_not_approved
dps_twd: 5.533
date_declaration: 2028-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2028-06-12
payment_date_confirmed: 未確認
payment_date_assumed: 2028-07-10
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1434.86570263
old_holder_gross_dividend_oku: 1434.83803763
declared_company_liability_oku: 1434.86570263
company_dividend_entitled_oku: 1434.86570263
eligible_issued_shares: 25932870100
record_date_assumed: 2028-06-19
declaration_date_confirmed: 未確認
declaration_date_assumed: 2028-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1434.838037633
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q1
basis: forecast_not_approved
dps_twd: 5.39
date_declaration: 2028-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2028-09-18
payment_date_confirmed: 未確認
payment_date_assumed: 2028-10-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1397.80864839
old_holder_gross_dividend_oku: 1397.75474839
declared_company_liability_oku: 1397.78169839
company_dividend_entitled_oku: 1397.80864839
eligible_issued_shares: 25933370100
record_date_assumed: 2028-09-25
declaration_date_confirmed: 未確認
declaration_date_assumed: 2028-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1397.75474839
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q2
basis: forecast_not_approved
dps_twd: 5.40078
date_declaration: 2028-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2028-12-11
payment_date_confirmed: 未確認
payment_date_assumed: 2029-01-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1400.60426569
old_holder_gross_dividend_oku: 1400.55025789
declared_company_liability_oku: 1400.57726179
company_dividend_entitled_oku: 1400.60426569
eligible_issued_shares: 25933370100
record_date_assumed: 2028-12-18
declaration_date_confirmed: 未確認
declaration_date_assumed: 2028-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1400.5502578868
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q3
basis: forecast_not_approved
dps_twd: 5.41156
date_declaration: 2028-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2029-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2029-04-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1403.39988298
old_holder_gross_dividend_oku: 1403.34576738
declared_company_liability_oku: 1403.39988298
company_dividend_entitled_oku: 1403.39988298
eligible_issued_shares: 25933370100
record_date_assumed: 2029-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2028-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1403.3457673836
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2028Q4
basis: forecast_not_approved
dps_twd: 5.42234
date_declaration: 2029-02-12
ex_date_confirmed: 未確認
ex_date_assumed: 2029-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2029-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1406.19550028
old_holder_gross_dividend_oku: 1406.14127688
declared_company_liability_oku: 1406.19550028
company_dividend_entitled_oku: 1406.19550028
eligible_issued_shares: 25933370100
record_date_assumed: 2029-06-18
declaration_date_confirmed: 未確認
declaration_date_assumed: 2029-02-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1406.1412768803
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q1
basis: forecast_not_approved
dps_twd: 5.2822
date_declaration: 2029-05-14
ex_date_confirmed: 未確認
ex_date_assumed: 2029-09-17
payment_date_confirmed: 未確認
payment_date_assumed: 2029-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1369.87888642
old_holder_gross_dividend_oku: 1369.79965342
declared_company_liability_oku: 1369.85247542
company_dividend_entitled_oku: 1369.87888642
eligible_issued_shares: 25933870100
record_date_assumed: 2029-09-24
declaration_date_confirmed: 未確認
declaration_date_assumed: 2029-05-14
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1369.7996534222
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q2
basis: forecast_not_approved
dps_twd: 5.2927644
date_declaration: 2029-08-13
ex_date_confirmed: 未確認
ex_date_assumed: 2029-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2030-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1372.6186442
old_holder_gross_dividend_oku: 1372.53925273
declared_company_liability_oku: 1372.59218037
company_dividend_entitled_oku: 1372.6186442
eligible_issued_shares: 25933870100
record_date_assumed: 2029-12-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2029-08-13
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1372.539252729
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q3
basis: forecast_not_approved
dps_twd: 5.3033288
date_declaration: 2029-11-12
ex_date_confirmed: 未確認
ex_date_assumed: 2030-03-18
payment_date_confirmed: 未確認
payment_date_assumed: 2030-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1375.35840197
old_holder_gross_dividend_oku: 1375.27885204
declared_company_liability_oku: 1375.35840197
company_dividend_entitled_oku: 1375.35840197
eligible_issued_shares: 25933870100
record_date_assumed: 2030-03-25
declaration_date_confirmed: 未確認
declaration_date_assumed: 2029-11-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1375.2788520359
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2029Q4
basis: forecast_not_approved
dps_twd: 5.3138932
date_declaration: 2030-02-11
ex_date_confirmed: 未確認
ex_date_assumed: 2030-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2030-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1378.09815974
old_holder_gross_dividend_oku: 1378.01845134
declared_company_liability_oku: 1378.09815974
company_dividend_entitled_oku: 1378.09815974
eligible_issued_shares: 25933870100
record_date_assumed: 2030-06-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2030-02-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1378.0184513427
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q1
basis: forecast_not_approved
dps_twd: 5.176556
date_declaration: 2030-05-13
ex_date_confirmed: 未確認
ex_date_assumed: 2030-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2030-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1342.50719147
old_holder_gross_dividend_oku: 1342.40366035
declared_company_liability_oku: 1342.48130869
company_dividend_entitled_oku: 1342.50719147
eligible_issued_shares: 25934370100
record_date_assumed: 2030-09-23
declaration_date_confirmed: 未確認
declaration_date_assumed: 2030-05-13
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1342.4036603538
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q2
basis: forecast_not_approved
dps_twd: 5.186909112
date_declaration: 2030-08-12
ex_date_confirmed: 未確認
ex_date_assumed: 2030-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2031-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1345.19220586
old_holder_gross_dividend_oku: 1345.08846767
declared_company_liability_oku: 1345.16627131
company_dividend_entitled_oku: 1345.19220586
eligible_issued_shares: 25934370100
record_date_assumed: 2030-12-16
declaration_date_confirmed: 未確認
declaration_date_assumed: 2030-08-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1345.0884676745
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q3
basis: forecast_not_approved
dps_twd: 5.197262224
date_declaration: 2030-11-11
ex_date_confirmed: 未確認
ex_date_assumed: 2031-03-17
payment_date_confirmed: 未確認
payment_date_assumed: 2031-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1347.87722024
old_holder_gross_dividend_oku: 1347.773275
declared_company_liability_oku: 1347.87722024
company_dividend_entitled_oku: 1347.87722024
eligible_issued_shares: 25934370100
record_date_assumed: 2031-03-24
declaration_date_confirmed: 未確認
declaration_date_assumed: 2030-11-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1347.7732749952
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2030Q4
basis: forecast_not_approved
dps_twd: 5.207615336
date_declaration: 2031-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2031-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2031-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1350.56223462
old_holder_gross_dividend_oku: 1350.45808232
declared_company_liability_oku: 1350.56223462
company_dividend_entitled_oku: 1350.56223462
eligible_issued_shares: 25934370100
record_date_assumed: 2031-06-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2031-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1350.4580823159
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q1
basis: forecast_not_approved
dps_twd: 5.07302488
date_declaration: 2031-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2031-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2031-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1315.68241277
old_holder_gross_dividend_oku: 1315.55558715
declared_company_liability_oku: 1315.65704764
company_dividend_entitled_oku: 1315.68241277
eligible_issued_shares: 25934870100
record_date_assumed: 2031-09-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2031-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1315.5555871467
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q2
basis: forecast_not_approved
dps_twd: 5.08317092976
date_declaration: 2031-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2031-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2032-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1318.31377759
old_holder_gross_dividend_oku: 1318.18669832
declared_company_liability_oku: 1318.28836174
company_dividend_entitled_oku: 1318.31377759
eligible_issued_shares: 25934870100
record_date_assumed: 2031-12-16
declaration_date_confirmed: 未確認
declaration_date_assumed: 2031-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1318.186698321
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q3
basis: forecast_not_approved
dps_twd: 5.09331697952
date_declaration: 2031-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2032-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1320.94514242
old_holder_gross_dividend_oku: 1320.8178095
declared_company_liability_oku: 1320.94514242
company_dividend_entitled_oku: 1320.94514242
eligible_issued_shares: 25934870100
record_date_assumed: 2032-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2031-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1320.8178094953
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2031Q4
basis: forecast_not_approved
dps_twd: 5.10346302928
date_declaration: 2032-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2032-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2032-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1323.57650725
old_holder_gross_dividend_oku: 1323.44892067
declared_company_liability_oku: 1323.57650725
company_dividend_entitled_oku: 1323.57650725
eligible_issued_shares: 25934870100
record_date_assumed: 2032-06-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2032-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1323.4489206696
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q1
basis: forecast_not_approved
dps_twd: 4.9715643824
date_declaration: 2032-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2032-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2032-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1289.39362234
old_holder_gross_dividend_oku: 1289.2444754
declared_company_liability_oku: 1289.36876451
company_dividend_entitled_oku: 1289.39362234
eligible_issued_shares: 25935370100
record_date_assumed: 2032-09-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2032-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1289.2444754037
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q2
basis: forecast_not_approved
dps_twd: 4.9815075111648
date_declaration: 2032-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2032-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2033-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1291.97240958
old_holder_gross_dividend_oku: 1291.82296435
declared_company_liability_oku: 1291.94750204
company_dividend_entitled_oku: 1291.97240958
eligible_issued_shares: 25935370100
record_date_assumed: 2032-12-16
declaration_date_confirmed: 未確認
declaration_date_assumed: 2032-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1291.8229643546
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q3
basis: forecast_not_approved
dps_twd: 4.9914506399296
date_declaration: 2032-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2033-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1294.55119682
old_holder_gross_dividend_oku: 1294.40145331
declared_company_liability_oku: 1294.55119682
company_dividend_entitled_oku: 1294.55119682
eligible_issued_shares: 25935370100
record_date_assumed: 2033-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2032-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1294.4014533054
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2032Q4
basis: forecast_not_approved
dps_twd: 5.0013937686944
date_declaration: 2033-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2033-06-13
payment_date_confirmed: 未確認
payment_date_assumed: 2033-07-11
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1297.12998407
old_holder_gross_dividend_oku: 1296.97994226
declared_company_liability_oku: 1297.12998407
company_dividend_entitled_oku: 1297.12998407
eligible_issued_shares: 25935370100
record_date_assumed: 2033-06-20
declaration_date_confirmed: 未確認
declaration_date_assumed: 2033-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1296.9799422562
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q1
basis: forecast_not_approved
dps_twd: 4.872133094752
date_declaration: 2033-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2033-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2033-10-10
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1263.63011055
old_holder_gross_dividend_oku: 1263.4595859
declared_company_liability_oku: 1263.60574989
company_dividend_entitled_oku: 1263.63011055
eligible_issued_shares: 25935870100
record_date_assumed: 2033-09-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2033-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1263.4595858957
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q2
basis: forecast_not_approved
dps_twd: 4.8818773609415
date_declaration: 2033-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2033-12-12
payment_date_confirmed: 未確認
payment_date_assumed: 2034-01-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1266.15737078
old_holder_gross_dividend_oku: 1265.98650507
declared_company_liability_oku: 1266.13296139
company_dividend_entitled_oku: 1266.15737078
eligible_issued_shares: 25935870100
record_date_assumed: 2033-12-19
declaration_date_confirmed: 未確認
declaration_date_assumed: 2033-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1265.9865050675
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q3
basis: forecast_not_approved
dps_twd: 4.891621627131
date_declaration: 2033-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2034-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2034-04-10
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1268.684631
old_holder_gross_dividend_oku: 1268.51342424
declared_company_liability_oku: 1268.684631
company_dividend_entitled_oku: 1268.684631
eligible_issued_shares: 25935870100
record_date_assumed: 2034-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2033-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1268.5134242393
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2033Q4
basis: forecast_not_approved
dps_twd: 4.9013658933205
date_declaration: 2034-02-10
ex_date_confirmed: 未確認
ex_date_assumed: 2034-06-12
payment_date_confirmed: 未確認
payment_date_assumed: 2034-07-10
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1271.21189122
old_holder_gross_dividend_oku: 1271.04034341
declared_company_liability_oku: 1271.21189122
company_dividend_entitled_oku: 1271.21189122
eligible_issued_shares: 25935870100
record_date_assumed: 2034-06-19
declaration_date_confirmed: 未確認
declaration_date_assumed: 2034-02-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1271.040343411
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q1
basis: forecast_not_approved
dps_twd: 4.774690432857
date_declaration: 2034-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2034-09-18
payment_date_confirmed: 未確認
payment_date_assumed: 2034-10-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1238.3813818
old_holder_gross_dividend_oku: 1238.19039418
declared_company_liability_oku: 1238.35750834
company_dividend_entitled_oku: 1238.3813818
eligible_issued_shares: 25936370100
record_date_assumed: 2034-09-25
declaration_date_confirmed: 未確認
declaration_date_assumed: 2034-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1238.1903941778
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q2
basis: forecast_not_approved
dps_twd: 4.7842398137227
date_declaration: 2034-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2034-12-11
payment_date_confirmed: 未確認
payment_date_assumed: 2035-01-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1240.85814456
old_holder_gross_dividend_oku: 1240.66677497
declared_company_liability_oku: 1240.83422336
company_dividend_entitled_oku: 1240.85814456
eligible_issued_shares: 25936370100
record_date_assumed: 2034-12-18
declaration_date_confirmed: 未確認
declaration_date_assumed: 2034-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1240.6667749661
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q3
basis: forecast_not_approved
dps_twd: 4.7937891945884
date_declaration: 2034-11-10
ex_date_confirmed: 未確認
ex_date_assumed: 2035-03-16
payment_date_confirmed: 未確認
payment_date_assumed: 2035-04-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1243.33490732
old_holder_gross_dividend_oku: 1243.14315575
declared_company_liability_oku: 1243.33490732
company_dividend_entitled_oku: 1243.33490732
eligible_issued_shares: 25936370100
record_date_assumed: 2035-03-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2034-11-10
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1243.1431557545
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2034Q4
basis: forecast_not_approved
dps_twd: 4.8033385754541
date_declaration: 2035-02-12
ex_date_confirmed: 未確認
ex_date_assumed: 2035-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2035-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1245.81167009
old_holder_gross_dividend_oku: 1245.61953654
declared_company_liability_oku: 1245.81167009
company_dividend_entitled_oku: 1245.81167009
eligible_issued_shares: 25936370100
record_date_assumed: 2035-06-18
declaration_date_confirmed: 未確認
declaration_date_assumed: 2035-02-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1245.6195365428
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q1
basis: forecast_not_approved
dps_twd: 4.6791966241998
date_declaration: 2035-05-14
ex_date_confirmed: 未確認
ex_date_assumed: 2035-09-17
payment_date_confirmed: 未確認
payment_date_assumed: 2035-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1213.63715014
old_holder_gross_dividend_oku: 1213.42658629
declared_company_liability_oku: 1213.61375416
company_dividend_entitled_oku: 1213.63715014
eligible_issued_shares: 25936870100
record_date_assumed: 2035-09-24
declaration_date_confirmed: 未確認
declaration_date_assumed: 2035-05-14
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1213.4265862942
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q2
basis: forecast_not_approved
dps_twd: 4.6885550174482
date_declaration: 2035-08-13
ex_date_confirmed: 未確認
ex_date_assumed: 2035-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2036-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1216.06442444
old_holder_gross_dividend_oku: 1215.85343947
declared_company_liability_oku: 1216.04098167
company_dividend_entitled_oku: 1216.06442444
eligible_issued_shares: 25936870100
record_date_assumed: 2035-12-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2035-08-13
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1215.8534394668
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q3
basis: forecast_not_approved
dps_twd: 4.6979134106966
date_declaration: 2035-11-12
ex_date_confirmed: 未確認
ex_date_assumed: 2036-03-17
payment_date_confirmed: 未確認
payment_date_assumed: 2036-04-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1218.49169874
old_holder_gross_dividend_oku: 1218.28029264
declared_company_liability_oku: 1218.49169874
company_dividend_entitled_oku: 1218.49169874
eligible_issued_shares: 25936870100
record_date_assumed: 2036-03-24
declaration_date_confirmed: 未確認
declaration_date_assumed: 2035-11-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1218.2802926394
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2035Q4
basis: forecast_not_approved
dps_twd: 4.707271803945
date_declaration: 2036-02-11
ex_date_confirmed: 未確認
ex_date_assumed: 2036-06-11
payment_date_confirmed: 未確認
payment_date_assumed: 2036-07-09
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1220.91897304
old_holder_gross_dividend_oku: 1220.70714581
declared_company_liability_oku: 1220.91897304
company_dividend_entitled_oku: 1220.91897304
eligible_issued_shares: 25936870100
record_date_assumed: 2036-06-17
declaration_date_confirmed: 未確認
declaration_date_assumed: 2036-02-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1220.707145812
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2036Q1
basis: forecast_not_approved
dps_twd: 4.5856126917158
date_declaration: 2036-05-12
ex_date_confirmed: 未確認
ex_date_assumed: 2036-09-16
payment_date_confirmed: 未確認
payment_date_assumed: 2036-10-08
record_date_confirmed: 未確認
eligible_holder_shares: 25932370100
dividend_company_oku: 1189.3873352
old_holder_gross_dividend_oku: 1189.15805457
declared_company_liability_oku: 1189.36440714
company_dividend_entitled_oku: 1189.3873352
eligible_issued_shares: 25937370100
record_date_assumed: 2036-09-22
declaration_date_confirmed: 未確認
declaration_date_assumed: 2036-05-12
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: paid_before_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 0
expected_if_held_ordinary_gross_dividend_oku: 1189.1580545683
ex_date_is_eligibility_cutoff: はい

内容を開く

quarter: 2036Q2
basis: forecast_not_approved
dps_twd: 4.5947839170993
date_declaration: 2036-08-11
ex_date_confirmed: 未確認
ex_date_assumed: 2036-12-10
payment_date_confirmed: 未確認
payment_date_assumed: 2037-01-07
record_date_confirmed: 未確認
eligible_holder_shares: 未確認
dividend_company_oku: 未確認
old_holder_gross_dividend_oku: 未確認
declared_company_liability_oku: 1191.74313595
record_date_assumed: 2036-12-16
declaration_date_confirmed: 未確認
declaration_date_assumed: 2036-08-11
declaration_date_status: forecast_not_confirmed
ex_date_status: forecast_not_confirmed
record_date_status: forecast_not_confirmed
payment_date_status: forecast_not_confirmed
entitlement_rule: buy_or_hold_ordinary_stock_by_close_of_day_before_ex_date; buy_on_ex_or_later_not_eligible
right_attach_to_stock_until_ex_date: はい
seller_if_sells_before_ex_no_dividend_claim: はい
classification_at_2036_11_06_exit: declared_but_not_yet_ex_dividend_at_exit
old_seller_receivable_if_sells_at_exit_oku: 0
buyer_receives_post_exit_if_cum_purchase_oku: 1191.5363706775
expected_if_held_ordinary_gross_dividend_oku: 1191.5363706775
ex_date_is_eligibility_cutoff: はい

annual_2027_2036_full_year_assumptions

内容を開く

year

2027

売上高

48844.315994

platform_revenue_oku

内容を開く

HPC: 32525.798216
Smartphone: 10628.727837
IoT: 2069.014524
Automotive: 2069.014524
DCE: 517.253631
Other: 1034.507262

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: -0.079605217303073
asp_and_mix_growth_assumed: -0.065618345336508
revenue_growth_derived: -0.14
売上高: 32525.798216
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: -0.050548541927064
asp_and_mix_growth_assumed: -0.041551843159006
revenue_growth_derived: -0.09
売上高: 10628.727837
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: -0.03912781511587
asp_and_mix_growth_assumed: -0.032129335586765
revenue_growth_derived: -0.07
売上高: 2069.014524
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: -0.03912781511587
asp_and_mix_growth_assumed: -0.032129335586765
revenue_growth_derived: -0.07
売上高: 2069.014524
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: -0.03912781511587
asp_and_mix_growth_assumed: -0.032129335586765
revenue_growth_derived: -0.07
売上高: 517.253631
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: -0.03912781511587
asp_and_mix_growth_assumed: -0.032129335586765
revenue_growth_derived: -0.07
売上高: 1034.507262
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

47.00%

gross_margin

0.55

cost_of_revenue_oku

21979.9421973

r_and_d_sga_other_op_expenditure_oku

3907.54527952

operating_expenses_total_incl_cost_of_revenue_oku

25887.48747682

営業利益（億）

22956.82851718

interest_income_net_oku

912.17888497

associates_and_other_nonop_oku

24.422158

pre_tax_profit_oku

23893.42956015

tax_expense_oku

5256.55450323

tax_rate_assumed

0.22

consolidated_net_income_oku

18636.87505692

nci_profit_oku

7.45475002

parent_profit_after_sbc_oku

18629.42030689

depreciation_amortization_oku

8303.53371898

capex_oku

21979.9421973

working_capital_investment_oku

-440.33301039

equity_sbc_expense_and_equity_credit_oku

9.81078176

cash_settled_sbc_expense_oku

3.6633237

lti_secondary_market_trust_purchase_oku

8.79197688

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

1962.15635209

cash_from_ops_before_dividends_oku

27390.55256805

gross_capex_pct_sales

0.45

DA_pct_sales

0.17

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

8.79197688

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2028

売上高

43749.53458466

platform_revenue_oku

内容を開く

HPC: 28622.70243008
Smartphone: 9778.42961004
IoT: 1944.87365256
Automotive: 1944.87365256
DCE: 486.21841314
Other: 972.43682628

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: -0.06789364344353
asp_and_mix_growth_assumed: -0.055901728584889
revenue_growth_derived: -0.12
売上高: 28622.70243008
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: -0.044824212649743
asp_and_mix_growth_assumed: -0.036826506509171
revenue_growth_derived: -0.08
売上高: 9778.42961004
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: -0.033458914865648
asp_and_mix_growth_assumed: -0.027459862330283
revenue_growth_derived: -0.06
売上高: 1944.87365256
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: -0.033458914865648
asp_and_mix_growth_assumed: -0.027459862330283
revenue_growth_derived: -0.06
売上高: 1944.87365256
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: -0.033458914865648
asp_and_mix_growth_assumed: -0.027459862330283
revenue_growth_derived: -0.06
売上高: 486.21841314
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: -0.033458914865648
asp_and_mix_growth_assumed: -0.027459862330283
revenue_growth_derived: -0.06
売上高: 972.43682628
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

46.22%

gross_margin

0.54222222

cost_of_revenue_oku

20027.56472098

r_and_d_sga_other_op_expenditure_oku

3499.96276677

operating_expenses_total_incl_cost_of_revenue_oku

23527.52748775

営業利益（億）

20222.00709691

interest_income_net_oku

920.92888497

associates_and_other_nonop_oku

21.87476729

pre_tax_profit_oku

21164.81074918

tax_expense_oku

4656.25836482

tax_rate_assumed

0.22

consolidated_net_income_oku

16508.55238436

nci_profit_oku

7.09867753

parent_profit_after_sbc_oku

16501.45370683

depreciation_amortization_oku

7534.64206736

capex_oku

18763.68927742

working_capital_investment_oku

-331.16079161

equity_sbc_expense_and_equity_credit_oku

9.132869

cash_settled_sbc_expense_oku

3.28121509

lti_secondary_market_trust_purchase_oku

7.87491623

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

1826.57380013

cash_from_ops_before_dividends_oku

24383.48811232

gross_capex_pct_sales

0.42888889

DA_pct_sales

0.17222222

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

7.87491623

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2029

売上高

41480.58317812

platform_revenue_oku

内容を開く

HPC: 26905.340284275
Smartphone: 9387.2924256384
IoT: 1886.5274429832
Automotive: 1886.5274429832
DCE: 471.6318607458
Other: 943.2637214916

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: -0.033458914865648
asp_and_mix_growth_assumed: -0.027459862330283
revenue_growth_derived: -0.06
売上高: 26905.340284275
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: -0.022201924453757
asp_and_mix_growth_assumed: -0.018202199402264
revenue_growth_derived: -0.04
売上高: 9387.2924256384
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: -0.016613020240233
asp_and_mix_growth_assumed: -0.01361313504785
revenue_growth_derived: -0.03
売上高: 1886.5274429832
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: -0.016613020240233
asp_and_mix_growth_assumed: -0.01361313504785
revenue_growth_derived: -0.03
売上高: 1886.5274429832
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: -0.016613020240233
asp_and_mix_growth_assumed: -0.01361313504785
revenue_growth_derived: -0.03
売上高: 471.6318607458
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: -0.016613020240233
asp_and_mix_growth_assumed: -0.01361313504785
revenue_growth_derived: -0.03
売上高: 943.2637214916
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

45.44%

gross_margin

0.53444444

cost_of_revenue_oku

19311.51594626

r_and_d_sga_other_op_expenditure_oku

3318.44665425

operating_expenses_total_incl_cost_of_revenue_oku

22629.96260051

営業利益（億）

18850.62057761

interest_income_net_oku

929.67888497

associates_and_other_nonop_oku

20.74029159

pre_tax_profit_oku

19801.03975417

tax_expense_oku

4356.22874592

tax_rate_assumed

0.22

consolidated_net_income_oku

15444.81100826

nci_profit_oku

7.10461306

parent_profit_after_sbc_oku

15437.70639519

depreciation_amortization_oku

7236.05728774

capex_oku

16914.8600293

working_capital_investment_oku

-147.48184143

equity_sbc_expense_and_equity_credit_oku

8.82213398

cash_settled_sbc_expense_oku

3.11104374

lti_secondary_market_trust_purchase_oku

7.46650497

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

1764.42679527

cash_from_ops_before_dividends_oku

22837.1722714

gross_capex_pct_sales

0.40777778

DA_pct_sales

0.17444444

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

7.46650497

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2030

売上高

40433.79761639

platform_revenue_oku

内容を開く

HPC: 26098.180075747
Smartphone: 9199.5465771256
IoT: 1867.6621685534
Automotive: 1867.6621685534
DCE: 466.91554213834
Other: 933.83108427668

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: -0.016613020240233
asp_and_mix_growth_assumed: -0.01361313504785
revenue_growth_derived: -0.03
売上高: 26098.180075747
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: -0.011049984443734
asp_and_mix_growth_assumed: -0.0090500181156593
revenue_growth_derived: -0.02
売上高: 9199.5465771256
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: -0.0055124351813983
asp_and_mix_growth_assumed: -0.0045124393480177
revenue_growth_derived: -0.01
売上高: 1867.6621685534
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: -0.0055124351813983
asp_and_mix_growth_assumed: -0.0045124393480177
revenue_growth_derived: -0.01
売上高: 1867.6621685534
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: -0.0055124351813983
asp_and_mix_growth_assumed: -0.0045124393480177
revenue_growth_derived: -0.01
売上高: 466.91554213834
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: -0.0055124351813983
asp_and_mix_growth_assumed: -0.0045124393480177
revenue_growth_derived: -0.01
売上高: 933.83108427668
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

44.67%

gross_margin

0.52666667

cost_of_revenue_oku

19138.66420509

r_and_d_sga_other_op_expenditure_oku

3234.70380931

operating_expenses_total_incl_cost_of_revenue_oku

22373.3680144

営業利益（億）

18060.42960199

interest_income_net_oku

938.42888497

associates_and_other_nonop_oku

20.21689881

pre_tax_profit_oku

19019.07538577

tax_expense_oku

4184.19658487

tax_rate_assumed

0.22

consolidated_net_income_oku

14834.8788009

nci_profit_oku

7.26909061

parent_profit_after_sbc_oku

14827.60971029

depreciation_amortization_oku

7143.30424556

capex_oku

15634.40174501

working_capital_investment_oku

-68.04106151

equity_sbc_expense_and_equity_credit_oku

8.67677709

cash_settled_sbc_expense_oku

3.03253482

lti_secondary_market_trust_purchase_oku

7.27808357

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

1735.35541844

cash_from_ops_before_dividends_oku

22054.90088507

gross_capex_pct_sales

0.38666667

DA_pct_sales

0.17666667

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

7.27808357

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2031

売上高

40459.47797121

platform_revenue_oku

内容を開く

HPC: 26098.180075747
Smartphone: 9199.5465771256
IoT: 1877.0004793961
Automotive: 1877.0004793961
DCE: 469.25011984903
Other: 938.50023969807

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0
asp_and_mix_growth_assumed: 0
revenue_growth_derived: 0
売上高: 26098.180075747
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0
asp_and_mix_growth_assumed: 0
revenue_growth_derived: 0
売上高: 9199.5465771256
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.0027469137037441
asp_and_mix_growth_assumed: 0.0022469142168025
revenue_growth_derived: 0.005
売上高: 1877.0004793961
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.0027469137037441
asp_and_mix_growth_assumed: 0.0022469142168025
revenue_growth_derived: 0.005
売上高: 1877.0004793961
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.0027469137037441
asp_and_mix_growth_assumed: 0.0022469142168025
revenue_growth_derived: 0.005
売上高: 469.25011984903
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.0027469137037441
asp_and_mix_growth_assumed: 0.0022469142168025
revenue_growth_derived: 0.005
売上高: 938.50023969807
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

43.89%

gross_margin

0.51888889

cost_of_revenue_oku

19465.50440171

r_and_d_sga_other_op_expenditure_oku

3236.7582377

operating_expenses_total_incl_cost_of_revenue_oku

22702.2626394

営業利益（億）

17757.21533181

interest_income_net_oku

947.17888497

associates_and_other_nonop_oku

20.22973899

pre_tax_profit_oku

18724.62395577

tax_expense_oku

4119.41727027

tax_rate_assumed

0.22

consolidated_net_income_oku

14605.2066855

nci_profit_oku

7.59470748

parent_profit_after_sbc_oku

14597.61197802

depreciation_amortization_oku

7237.75105929

capex_oku

14790.18694725

working_capital_investment_oku

1.66922306

equity_sbc_expense_and_equity_credit_oku

8.68035872

cash_settled_sbc_expense_oku

3.03446085

lti_secondary_market_trust_purchase_oku

7.28270603

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

1736.07174329

cash_from_ops_before_dividends_oku

21849.96888045

gross_capex_pct_sales

0.36555556

DA_pct_sales

0.17888889

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

7.28270603

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2032

売上高

41033.05908591

platform_revenue_oku

内容を開く

HPC: 26620.143677262
Smartphone: 9199.5465771256
IoT: 1895.7704841901
Automotive: 1895.7704841901
DCE: 473.94262104752
Other: 947.88524209505

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 26620.143677262
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0
asp_and_mix_growth_assumed: 0
revenue_growth_derived: 0
売上高: 9199.5465771256
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.0054876844486578
asp_and_mix_growth_assumed: 0.0044876885327707
revenue_growth_derived: 0.01
売上高: 1895.7704841901
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.0054876844486578
asp_and_mix_growth_assumed: 0.0044876885327707
revenue_growth_derived: 0.01
売上高: 1895.7704841901
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.0054876844486578
asp_and_mix_growth_assumed: 0.0044876885327707
revenue_growth_derived: 0.01
売上高: 473.94262104752
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.0054876844486578
asp_and_mix_growth_assumed: 0.0044876885327707
revenue_growth_derived: 0.01
売上高: 947.88524209505
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

43.11%

gross_margin

0.51111111

cost_of_revenue_oku

20060.60666422

r_and_d_sga_other_op_expenditure_oku

3282.64472687

operating_expenses_total_incl_cost_of_revenue_oku

23343.2513911

営業利益（億）

17689.80769481

interest_income_net_oku

955.92888497

associates_and_other_nonop_oku

20.51652954

pre_tax_profit_oku

18666.25310933

tax_expense_oku

4106.57568405

tax_rate_assumed

0.22

consolidated_net_income_oku

14559.67742528

nci_profit_oku

8.00782258

parent_profit_after_sbc_oku

14551.66960269

depreciation_amortization_oku

7431.54292334

capex_oku

14133.6092407

working_capital_investment_oku

37.28277246

equity_sbc_expense_and_equity_credit_oku

8.76014967

cash_settled_sbc_expense_oku

3.07747943

lti_secondary_market_trust_purchase_oku

7.38595064

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

1752.02993358

cash_from_ops_before_dividends_oku

21962.69772583

gross_capex_pct_sales

0.34444444

DA_pct_sales

0.18111111

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

7.38595064

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2033

売上高

41761.72480186

platform_revenue_oku

内容を開く

HPC: 27152.546550807
Smartphone: 9291.5420428969
IoT: 1933.6858938739
Automotive: 1933.6858938739
DCE: 483.42147346847
Other: 966.84294693695

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 27152.546550807
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.0054876844486578
asp_and_mix_growth_assumed: 0.0044876885327707
revenue_growth_derived: 0.01
売上高: 9291.5420428969
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 1933.6858938739
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 1933.6858938739
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 483.42147346847
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 966.84294693695
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

42.33%

gross_margin

0.50333333

cost_of_revenue_oku

20741.65665159

r_and_d_sga_other_op_expenditure_oku

3340.93798415

operating_expenses_total_incl_cost_of_revenue_oku

24082.59463574

営業利益（億）

17679.13016612

interest_income_net_oku

964.67888497

associates_and_other_nonop_oku

20.8808624

pre_tax_profit_oku

18664.68991349

tax_expense_oku

4106.23178097

tax_rate_assumed

0.22

consolidated_net_income_oku

14558.45813253

nci_profit_oku

8.44390572

parent_profit_after_sbc_oku

14550.01422681

depreciation_amortization_oku

7656.31621367

capex_oku

13502.95768593

working_capital_investment_oku

47.36327154

equity_sbc_expense_and_equity_credit_oku

8.86095379

cash_settled_sbc_expense_oku

3.13212936

lti_secondary_market_trust_purchase_oku

7.51711046

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

1772.19075804

cash_from_ops_before_dividends_oku

22176.27202845

gross_capex_pct_sales

0.32333333

DA_pct_sales

0.18333333

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

7.51711046

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2034

売上高

42802.15752401

platform_revenue_oku

内容を開く

HPC: 27967.122947331
Smartphone: 9384.4574633259
IoT: 1982.0280412207
Automotive: 1982.0280412207
DCE: 495.50701030519
Other: 991.01402061037

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.01639021086393
asp_and_mix_growth_assumed: 0.013390318984381
revenue_growth_derived: 0.03
売上高: 27967.122947331
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.0054876844486578
asp_and_mix_growth_assumed: 0.0044876885327707
revenue_growth_derived: 0.01
売上高: 9384.4574633259
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.013673576752073
asp_and_mix_growth_assumed: 0.011173639628862
revenue_growth_derived: 0.025
売上高: 1982.0280412207
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.013673576752073
asp_and_mix_growth_assumed: 0.011173639628862
revenue_growth_derived: 0.025
売上高: 1982.0280412207
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.013673576752073
asp_and_mix_growth_assumed: 0.011173639628862
revenue_growth_derived: 0.025
売上高: 495.50701030519
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.013673576752073
asp_and_mix_growth_assumed: 0.011173639628862
revenue_growth_derived: 0.025
売上高: 991.01402061037
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

41.56%

gross_margin

0.49555556

cost_of_revenue_oku

21591.31057322

r_and_d_sga_other_op_expenditure_oku

3424.17260192

operating_expenses_total_incl_cost_of_revenue_oku

25015.48317515

営業利益（億）

17786.67434887

interest_income_net_oku

973.42888497

associates_and_other_nonop_oku

21.40107876

pre_tax_profit_oku

18781.5043126

tax_expense_oku

4131.93094877

tax_rate_assumed

0.22

consolidated_net_income_oku

14649.57336383

nci_profit_oku

8.93623975

parent_profit_after_sbc_oku

14640.63712408

depreciation_amortization_oku

7942.17811834

capex_oku

12935.76316281

working_capital_investment_oku

67.62812694

equity_sbc_expense_and_equity_credit_oku

9.00382766

cash_settled_sbc_expense_oku

3.21016181

lti_secondary_market_trust_purchase_oku

7.70438835

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

1800.76553211

cash_from_ops_before_dividends_oku

22533.1271829

gross_capex_pct_sales

0.30222222

DA_pct_sales

0.18555556

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

7.70438835

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2035

売上高

43704.1917146

platform_revenue_oku

内容を開く

HPC: 28666.301021015
Smartphone: 9478.3020379591
IoT: 2021.6686020452
Automotive: 2021.6686020452
DCE: 505.41715051129
Other: 1010.8343010226

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.013673576752073
asp_and_mix_growth_assumed: 0.011173639628862
revenue_growth_derived: 0.025
売上高: 28666.301021015
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.0054876844486578
asp_and_mix_growth_assumed: 0.0044876885327707
revenue_growth_derived: 0.01
売上高: 9478.3020379591
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 2021.6686020452
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 2021.6686020452
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 505.41715051129
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 1010.8343010226
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

40.78%

gross_margin

0.48777778

cost_of_revenue_oku

22386.25820048

r_and_d_sga_other_op_expenditure_oku

3496.33533717

operating_expenses_total_incl_cost_of_revenue_oku

25882.59353765

営業利益（億）

17821.59817695

interest_income_net_oku

982.17888497

associates_and_other_nonop_oku

21.85209586

pre_tax_profit_oku

18825.62915778

tax_expense_oku

4141.63841471

tax_rate_assumed

0.22

consolidated_net_income_oku

14683.99074307

nci_profit_oku

9.39775408

parent_profit_after_sbc_oku

14674.592989

depreciation_amortization_oku

8206.67599974

capex_oku

12285.7338931

working_capital_investment_oku

58.63222239

equity_sbc_expense_and_equity_credit_oku

9.12671532

cash_settled_sbc_expense_oku

3.27781438

lti_secondary_market_trust_purchase_oku

7.86675451

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

1825.34306401

cash_from_ops_before_dividends_oku

22841.16123574

gross_capex_pct_sales

0.28111111

DA_pct_sales

0.18777778

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

lti_company_funded_via_operating_cfo_no_extra_financing_cash_oku

7.86675451

lti_market_purchase_is_assumed_not_issuer_treasury

はい

内容を開く

year

2036

売上高

44626.82403362

platform_revenue_oku

内容を開く

HPC: 29382.95854654
Smartphone: 9573.0850583387
IoT: 2062.1019740861
Automotive: 2062.1019740861
DCE: 515.52549352152
Other: 1031.050987043

platform_drivers

内容を開く

HPC

内容を開く

volume_growth_assumed: 0.013673576752073
asp_and_mix_growth_assumed: 0.011173639628862
revenue_growth_derived: 0.025
売上高: 29382.95854654
source_type: scenario_forecast_not_reported_platform_profit

Smartphone

内容を開く

volume_growth_assumed: 0.0054876844486578
asp_and_mix_growth_assumed: 0.0044876885327707
revenue_growth_derived: 0.01
売上高: 9573.0850583387
source_type: scenario_forecast_not_reported_platform_profit

IoT

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 2062.1019740861
source_type: scenario_forecast_not_reported_platform_profit

Automotive

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 2062.1019740861
source_type: scenario_forecast_not_reported_platform_profit

DCE

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 515.52549352152
source_type: scenario_forecast_not_reported_platform_profit

Other

内容を開く

volume_growth_assumed: 0.010950972718084
asp_and_mix_growth_assumed: 0.0089510050695996
revenue_growth_derived: 0.02
売上高: 1031.050987043
source_type: scenario_forecast_not_reported_platform_profit

営業利益率

40.00%

gross_margin

0.48

cost_of_revenue_oku

23205.94849748

r_and_d_sga_other_op_expenditure_oku

3570.14592269

operating_expenses_total_incl_cost_of_revenue_oku

26776.09442017

営業利益（億）

17850.72961345

interest_income_net_oku

990.92888497

associates_and_other_nonop_oku

22.31341202

pre_tax_profit_oku

18863.97191044

tax_expense_oku

4150.0738203

tax_rate_assumed

0.22

consolidated_net_income_oku

14713.89809014

nci_profit_oku

9.85831172

parent_profit_after_sbc_oku

14704.03977842

depreciation_amortization_oku

8479.09656639

capex_oku

11602.97424874

working_capital_investment_oku

59.97110074

equity_sbc_expense_and_equity_credit_oku

9.25149421

cash_settled_sbc_expense_oku

3.3470118

lti_secondary_market_trust_purchase_oku

8.03282833

employee_RSA_new_issue_shares

500000

assumed_grant_price_twd

1850.29884187

cash_from_ops_before_dividends_oku

23142.27505

gross_capex_pct_sales

0.26

DA_pct_sales

0.19

source_type

explicit_forecast_including_SBC_expense_in_operating_profit

assumptions

内容を開く

severe_downside

名称

深刻な悪化

0.1

q4_usd

52.3

q4_margin

0.565

q4_capex

7400

growth_hpc

内容を開く

1: -0.14
2: -0.12
3: -0.06
4: -0.03
5: 0
6: 0.02
7: 0.02
8: 0.03
9: 0.025
10: 0.025

growth_phone

内容を開く

1: -0.09
2: -0.08
3: -0.04
4: -0.02
5: 0
6: 0
7: 0.01
8: 0.01
9: 0.01
10: 0.01

growth_other

内容を開く

1: -0.07
2: -0.06
3: -0.03
4: -0.01
5: 0.005
6: 0.01
7: 0.02
8: 0.025
9: 0.02
10: 0.02

margin_start

0.47

margin_final

0.4

capex_start

0.45

capex_final

0.26

DA_start

0.17

DA_final

0.19

tax

0.22

dps27

5.5

dps_growth

-0.02

terminal_g

0.005

terminal_roic

0.14

terminal_wacc

0.113

debt_flow

250

reconciliation

内容を開く

sum_positive_timed_cashflows_less_payout_oku: 0
terminal_old_cohort_company_value_times_fraction_minus_mcap_oku: 0
probable_IRR_NPV_at_irr_oku: -0
max_cash_bridge_abs_oku: 1.0E-8
max_parent_equity_clean_surplus_residual_abs_oku: 1.0E-8
max_dividend_liability_bridge_residual_oku: 1.0E-8
max_debt_bridge_residual_oku: 0
max_issued_share_reconciliation_abs: 0
2016_2026_simulation_note: share and capital proxy at base, no company repurchase or paid option assumed
exit_bridge_unpaid_dividend_no_double_count_oku: 0
terminal_continuous_new_share_cost_pv_matches_intrinsic_buyback_oku: 0
company_book_dividend_liability_after_exit_cash_payment_excluded_from_10y_oku: 1191.74132197
seller_separate_post_exit_receivable_oku: 0
2036Q2_old_holder_buyers_attached_right_premium_oku: 1191.5363706775
2036Q2_company_expected_ex_div_payout_minus_book_liability_oku: 0.0247879033
company_ex_div_value_plus_buyers_attached_right_minus_company_cum_oku: 0
new_purchase_on_2026_12_10_receives_2026Q2_dividend: いいえ
old_cohort_cash_after_exit_from_2036Q2: 0

terminal_dividend_rights_date_ledger

内容を開く

scenario: severe_downside
period: 2026Q2
dividend_dps_twd: 7
asof_exit_date: 2036-11-06
board_decision_date: 2026-08-11
board_date_status: confirmed_asof_2026_11_06
ex_date: 2026-12-10
ex_date_status: confirmed_asof_2026_11_06
record_date: 2026-12-16
record_date_status: confirmed_asof_2026_11_06
payment_date: 2027-01-07
payment_date_status: confirmed_asof_2026_11_06
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1815.265907
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: issuer_confirmed_asof_base
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2026Q3
dividend_dps_twd: 7
asof_exit_date: 2036-11-06
board_decision_date: 2026-11-10
board_date_status: forecast_not_confirmed
ex_date: 2027-03-16
ex_date_status: forecast_not_confirmed
record_date: 2027-03-22
record_date_status: forecast_not_confirmed
payment_date: 2027-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1815.265907
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2026Q4
dividend_dps_twd: 7.2
asof_exit_date: 2036-11-06
board_decision_date: 2027-02-10
board_date_status: forecast_not_confirmed
ex_date: 2027-06-11
ex_date_status: forecast_not_confirmed
record_date: 2027-06-17
record_date_status: forecast_not_confirmed
payment_date: 2027-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1867.1306472
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2027Q1
dividend_dps_twd: 5.5
asof_exit_date: 2036-11-06
board_decision_date: 2027-05-12
board_date_status: forecast_not_confirmed
ex_date: 2027-09-16
ex_date_status: forecast_not_confirmed
record_date: 2027-09-22
record_date_status: forecast_not_confirmed
payment_date: 2027-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1426.2803555
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2027Q2
dividend_dps_twd: 5.511
asof_exit_date: 2036-11-06
board_decision_date: 2027-08-11
board_date_status: forecast_not_confirmed
ex_date: 2027-12-10
ex_date_status: forecast_not_confirmed
record_date: 2027-12-16
record_date_status: forecast_not_confirmed
payment_date: 2028-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1429.13291621
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2027Q3
dividend_dps_twd: 5.522
asof_exit_date: 2036-11-06
board_decision_date: 2027-11-10
board_date_status: forecast_not_confirmed
ex_date: 2028-03-16
ex_date_status: forecast_not_confirmed
record_date: 2028-03-22
record_date_status: forecast_not_confirmed
payment_date: 2028-04-10
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1431.98547692
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2027Q4
dividend_dps_twd: 5.533
asof_exit_date: 2036-11-06
board_decision_date: 2028-02-10
board_date_status: forecast_not_confirmed
ex_date: 2028-06-12
ex_date_status: forecast_not_confirmed
record_date: 2028-06-19
record_date_status: forecast_not_confirmed
payment_date: 2028-07-10
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1434.83803763
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2028Q1
dividend_dps_twd: 5.39
asof_exit_date: 2036-11-06
board_decision_date: 2028-05-12
board_date_status: forecast_not_confirmed
ex_date: 2028-09-18
ex_date_status: forecast_not_confirmed
record_date: 2028-09-25
record_date_status: forecast_not_confirmed
payment_date: 2028-10-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1397.75474839
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2028Q2
dividend_dps_twd: 5.40078
asof_exit_date: 2036-11-06
board_decision_date: 2028-08-11
board_date_status: forecast_not_confirmed
ex_date: 2028-12-11
ex_date_status: forecast_not_confirmed
record_date: 2028-12-18
record_date_status: forecast_not_confirmed
payment_date: 2029-01-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1400.55025789
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2028Q3
dividend_dps_twd: 5.41156
asof_exit_date: 2036-11-06
board_decision_date: 2028-11-10
board_date_status: forecast_not_confirmed
ex_date: 2029-03-16
ex_date_status: forecast_not_confirmed
record_date: 2029-03-22
record_date_status: forecast_not_confirmed
payment_date: 2029-04-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1403.34576738
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2028Q4
dividend_dps_twd: 5.42234
asof_exit_date: 2036-11-06
board_decision_date: 2029-02-12
board_date_status: forecast_not_confirmed
ex_date: 2029-06-11
ex_date_status: forecast_not_confirmed
record_date: 2029-06-18
record_date_status: forecast_not_confirmed
payment_date: 2029-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1406.14127688
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2029Q1
dividend_dps_twd: 5.2822
asof_exit_date: 2036-11-06
board_decision_date: 2029-05-14
board_date_status: forecast_not_confirmed
ex_date: 2029-09-17
ex_date_status: forecast_not_confirmed
record_date: 2029-09-24
record_date_status: forecast_not_confirmed
payment_date: 2029-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1369.79965342
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2029Q2
dividend_dps_twd: 5.2927644
asof_exit_date: 2036-11-06
board_decision_date: 2029-08-13
board_date_status: forecast_not_confirmed
ex_date: 2029-12-10
ex_date_status: forecast_not_confirmed
record_date: 2029-12-17
record_date_status: forecast_not_confirmed
payment_date: 2030-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1372.53925273
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2029Q3
dividend_dps_twd: 5.3033288
asof_exit_date: 2036-11-06
board_decision_date: 2029-11-12
board_date_status: forecast_not_confirmed
ex_date: 2030-03-18
ex_date_status: forecast_not_confirmed
record_date: 2030-03-25
record_date_status: forecast_not_confirmed
payment_date: 2030-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1375.27885204
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2029Q4
dividend_dps_twd: 5.3138932
asof_exit_date: 2036-11-06
board_decision_date: 2030-02-11
board_date_status: forecast_not_confirmed
ex_date: 2030-06-11
ex_date_status: forecast_not_confirmed
record_date: 2030-06-17
record_date_status: forecast_not_confirmed
payment_date: 2030-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1378.01845134
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2030Q1
dividend_dps_twd: 5.176556
asof_exit_date: 2036-11-06
board_decision_date: 2030-05-13
board_date_status: forecast_not_confirmed
ex_date: 2030-09-16
ex_date_status: forecast_not_confirmed
record_date: 2030-09-23
record_date_status: forecast_not_confirmed
payment_date: 2030-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1342.40366035
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2030Q2
dividend_dps_twd: 5.186909112
asof_exit_date: 2036-11-06
board_decision_date: 2030-08-12
board_date_status: forecast_not_confirmed
ex_date: 2030-12-10
ex_date_status: forecast_not_confirmed
record_date: 2030-12-16
record_date_status: forecast_not_confirmed
payment_date: 2031-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1345.08846767
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2030Q3
dividend_dps_twd: 5.197262224
asof_exit_date: 2036-11-06
board_decision_date: 2030-11-11
board_date_status: forecast_not_confirmed
ex_date: 2031-03-17
ex_date_status: forecast_not_confirmed
record_date: 2031-03-24
record_date_status: forecast_not_confirmed
payment_date: 2031-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1347.773275
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2030Q4
dividend_dps_twd: 5.207615336
asof_exit_date: 2036-11-06
board_decision_date: 2031-02-10
board_date_status: forecast_not_confirmed
ex_date: 2031-06-11
ex_date_status: forecast_not_confirmed
record_date: 2031-06-17
record_date_status: forecast_not_confirmed
payment_date: 2031-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1350.45808232
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2031Q1
dividend_dps_twd: 5.07302488
asof_exit_date: 2036-11-06
board_decision_date: 2031-05-12
board_date_status: forecast_not_confirmed
ex_date: 2031-09-16
ex_date_status: forecast_not_confirmed
record_date: 2031-09-22
record_date_status: forecast_not_confirmed
payment_date: 2031-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1315.55558715
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2031Q2
dividend_dps_twd: 5.0831709298
asof_exit_date: 2036-11-06
board_decision_date: 2031-08-11
board_date_status: forecast_not_confirmed
ex_date: 2031-12-10
ex_date_status: forecast_not_confirmed
record_date: 2031-12-16
record_date_status: forecast_not_confirmed
payment_date: 2032-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1318.18669832
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2031Q3
dividend_dps_twd: 5.0933169795
asof_exit_date: 2036-11-06
board_decision_date: 2031-11-10
board_date_status: forecast_not_confirmed
ex_date: 2032-03-16
ex_date_status: forecast_not_confirmed
record_date: 2032-03-22
record_date_status: forecast_not_confirmed
payment_date: 2032-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1320.8178095
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2031Q4
dividend_dps_twd: 5.1034630293
asof_exit_date: 2036-11-06
board_decision_date: 2032-02-10
board_date_status: forecast_not_confirmed
ex_date: 2032-06-11
ex_date_status: forecast_not_confirmed
record_date: 2032-06-17
record_date_status: forecast_not_confirmed
payment_date: 2032-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1323.44892067
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2032Q1
dividend_dps_twd: 4.9715643824
asof_exit_date: 2036-11-06
board_decision_date: 2032-05-12
board_date_status: forecast_not_confirmed
ex_date: 2032-09-16
ex_date_status: forecast_not_confirmed
record_date: 2032-09-22
record_date_status: forecast_not_confirmed
payment_date: 2032-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1289.2444754
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2032Q2
dividend_dps_twd: 4.9815075112
asof_exit_date: 2036-11-06
board_decision_date: 2032-08-11
board_date_status: forecast_not_confirmed
ex_date: 2032-12-10
ex_date_status: forecast_not_confirmed
record_date: 2032-12-16
record_date_status: forecast_not_confirmed
payment_date: 2033-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1291.82296435
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2032Q3
dividend_dps_twd: 4.9914506399
asof_exit_date: 2036-11-06
board_decision_date: 2032-11-10
board_date_status: forecast_not_confirmed
ex_date: 2033-03-16
ex_date_status: forecast_not_confirmed
record_date: 2033-03-22
record_date_status: forecast_not_confirmed
payment_date: 2033-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1294.40145331
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2032Q4
dividend_dps_twd: 5.0013937687
asof_exit_date: 2036-11-06
board_decision_date: 2033-02-10
board_date_status: forecast_not_confirmed
ex_date: 2033-06-13
ex_date_status: forecast_not_confirmed
record_date: 2033-06-20
record_date_status: forecast_not_confirmed
payment_date: 2033-07-11
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1296.97994226
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2033Q1
dividend_dps_twd: 4.8721330948
asof_exit_date: 2036-11-06
board_decision_date: 2033-05-12
board_date_status: forecast_not_confirmed
ex_date: 2033-09-16
ex_date_status: forecast_not_confirmed
record_date: 2033-09-22
record_date_status: forecast_not_confirmed
payment_date: 2033-10-10
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1263.4595859
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2033Q2
dividend_dps_twd: 4.8818773609
asof_exit_date: 2036-11-06
board_decision_date: 2033-08-11
board_date_status: forecast_not_confirmed
ex_date: 2033-12-12
ex_date_status: forecast_not_confirmed
record_date: 2033-12-19
record_date_status: forecast_not_confirmed
payment_date: 2034-01-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1265.98650507
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2033Q3
dividend_dps_twd: 4.8916216271
asof_exit_date: 2036-11-06
board_decision_date: 2033-11-10
board_date_status: forecast_not_confirmed
ex_date: 2034-03-16
ex_date_status: forecast_not_confirmed
record_date: 2034-03-22
record_date_status: forecast_not_confirmed
payment_date: 2034-04-10
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1268.51342424
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2033Q4
dividend_dps_twd: 4.9013658933
asof_exit_date: 2036-11-06
board_decision_date: 2034-02-10
board_date_status: forecast_not_confirmed
ex_date: 2034-06-12
ex_date_status: forecast_not_confirmed
record_date: 2034-06-19
record_date_status: forecast_not_confirmed
payment_date: 2034-07-10
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1271.04034341
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2034Q1
dividend_dps_twd: 4.7746904329
asof_exit_date: 2036-11-06
board_decision_date: 2034-05-12
board_date_status: forecast_not_confirmed
ex_date: 2034-09-18
ex_date_status: forecast_not_confirmed
record_date: 2034-09-25
record_date_status: forecast_not_confirmed
payment_date: 2034-10-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1238.19039418
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2034Q2
dividend_dps_twd: 4.7842398137
asof_exit_date: 2036-11-06
board_decision_date: 2034-08-11
board_date_status: forecast_not_confirmed
ex_date: 2034-12-11
ex_date_status: forecast_not_confirmed
record_date: 2034-12-18
record_date_status: forecast_not_confirmed
payment_date: 2035-01-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1240.66677497
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2034Q3
dividend_dps_twd: 4.7937891946
asof_exit_date: 2036-11-06
board_decision_date: 2034-11-10
board_date_status: forecast_not_confirmed
ex_date: 2035-03-16
ex_date_status: forecast_not_confirmed
record_date: 2035-03-22
record_date_status: forecast_not_confirmed
payment_date: 2035-04-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1243.14315575
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2034Q4
dividend_dps_twd: 4.8033385755
asof_exit_date: 2036-11-06
board_decision_date: 2035-02-12
board_date_status: forecast_not_confirmed
ex_date: 2035-06-11
ex_date_status: forecast_not_confirmed
record_date: 2035-06-18
record_date_status: forecast_not_confirmed
payment_date: 2035-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1245.61953654
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2035Q1
dividend_dps_twd: 4.6791966242
asof_exit_date: 2036-11-06
board_decision_date: 2035-05-14
board_date_status: forecast_not_confirmed
ex_date: 2035-09-17
ex_date_status: forecast_not_confirmed
record_date: 2035-09-24
record_date_status: forecast_not_confirmed
payment_date: 2035-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1213.42658629
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2035Q2
dividend_dps_twd: 4.6885550174
asof_exit_date: 2036-11-06
board_decision_date: 2035-08-13
board_date_status: forecast_not_confirmed
ex_date: 2035-12-10
ex_date_status: forecast_not_confirmed
record_date: 2035-12-17
record_date_status: forecast_not_confirmed
payment_date: 2036-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1215.85343947
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2035Q3
dividend_dps_twd: 4.6979134107
asof_exit_date: 2036-11-06
board_decision_date: 2035-11-12
board_date_status: forecast_not_confirmed
ex_date: 2036-03-17
ex_date_status: forecast_not_confirmed
record_date: 2036-03-24
record_date_status: forecast_not_confirmed
payment_date: 2036-04-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1218.28029264
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2035Q4
dividend_dps_twd: 4.7072718039
asof_exit_date: 2036-11-06
board_decision_date: 2036-02-11
board_date_status: forecast_not_confirmed
ex_date: 2036-06-11
ex_date_status: forecast_not_confirmed
record_date: 2036-06-17
record_date_status: forecast_not_confirmed
payment_date: 2036-07-09
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1220.70714581
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2036Q1
dividend_dps_twd: 4.5856126917
asof_exit_date: 2036-11-06
board_decision_date: 2036-05-12
board_date_status: forecast_not_confirmed
ex_date: 2036-09-16
ex_date_status: forecast_not_confirmed
record_date: 2036-09-22
record_date_status: forecast_not_confirmed
payment_date: 2036-10-08
payment_date_status: forecast_not_confirmed
right_status_at_exit: paid_before_exit
seller_old_cohort_received_cash_within_horizon_oku: 1189.15805457
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 0
company_dividend_liability_booked_at_exit_oku: 0
company_forecast_payout_if_ex_after_exit_oku: 0
cohort_cash_event_in_10y: はい
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: paid_to_holder_before_exit
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 25932370100
company_future_shares_at_ex_assumed_to_equal_exit: いいえ
expected_company_payout_oku_if_exit_shares_unchanged: 未確認
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 未確認
ex_date_is_purchase_eligibility_cutoff: はい

内容を開く

scenario: severe_downside
period: 2036Q2
dividend_dps_twd: 4.5947839171
asof_exit_date: 2036-11-06
board_decision_date: 2036-08-11
board_date_status: forecast_not_confirmed
ex_date: 2036-12-10
ex_date_status: forecast_not_confirmed
record_date: 2036-12-16
record_date_status: forecast_not_confirmed
payment_date: 2037-01-07
payment_date_status: forecast_not_confirmed
right_status_at_exit: declared_but_not_yet_ex_dividend_at_exit
seller_old_cohort_received_cash_within_horizon_oku: 0
seller_separate_receivable_at_exit_face_oku: 0
seller_separate_receivable_at_exit_in_terminal_share_sale_oku: 0
buyer_potential_post_exit_gross_dividend_if_exit_cum_sale_oku: 1191.5363706775
company_dividend_liability_booked_at_exit_oku: 1191.74313595
company_forecast_payout_if_ex_after_exit_oku: 1191.7661098733
cohort_cash_event_in_10y: いいえ
seller_receipt_after_exit_if_sale_on_exit_oku: 0
seller_or_buyer_entitlement_on_exit_sale: buyer_gets_dividend_through_cum_share; seller_gets_sale_price_only
evidence_status: scenario_hypothetical_future
shares_eligible_at_ex_known: 未確認
company_future_shares_at_ex_assumed_to_equal_exit: はい
expected_company_payout_oku_if_exit_shares_unchanged: 1191.7661098733
old_cohort_dividend_if_held_past_exit_not_old_seller_receipt_oku: 1191.5363706775
ex_date_is_purchase_eligibility_cutoff: はい

post_horizon_company_and_buyer_dividend_events_not_old_seller_cashflows

内容を開く

quarter: 2036Q2
日付: 2036-12-10
year: 10.094455852156
種類: assumed_ex_dividend_after_exit
company_future_cash_flow_oku: 0
old_seller_cash_oku: 0
buyer_future_entitlement_oku: 1191.5363706775
is_in_10y_timed_cashflows: いいえ
date_status: forecast_not_confirmed

内容を開く

quarter: 2036Q2
日付: 2036-12-16
year: 10.110882956879
種類: assumed_record_date_after_exit
company_future_cash_flow_oku: 0
old_seller_cash_oku: 0
buyer_future_entitlement_oku: 1191.5363706775
is_in_10y_timed_cashflows: いいえ
date_status: forecast_not_confirmed

内容を開く

quarter: 2036Q2
日付: 2037-01-07
year: 10.171115674196
種類: assumed_company_dividend_paid_after_exit
company_future_cash_flow_oku: -1191.7661098733
old_seller_cash_oku: 0
buyer_future_gross_cash_oku: 1191.5363706775
is_in_10y_timed_cashflows: いいえ
date_status: forecast_not_confirmed

terminal_holder_exit_state

内容を開く

exit_trade_date: 2036-11-06
ex_date_still_future: はい
old_holder_policy_on_exit: sell_all_ordinary_equivalent_shares_at_cum_dividend_fair_value_on_2036_11_06
cash_distribution_received_by_exit_oku: 54253.55408267
terminal_sale_price_for_cum_shares_oku: 173865.87603499
separate_old_seller_receivable_oku: 0
incremental_post_exit_old_seller_cashflow_oku: 0
company_terminal_booked_declared_dividend_liability_oku: 1191.74132197
company_future_dividend_expected_cash_at_ex_oku: 1191.7661098733
company_future_payable_adjustment_if_shares_at_exit_fully_eligible_oku: 0.0247879033
seller_mcap_oku_for_aiv: 173865.87603499
terminal_total_seller_value_sale_plus_receivable_oku: 173865.87603499
no_after_exit_cash_in_timed_holder_cashflows: はい
注記: If exit is pre ex-dividend the buyer receives subsequent dividend; issuer declared liability is already in balance sheet, but valuation of a cum-div share includes cash and the offsetting buyer-attached right. Not an old-seller receivable.

2026Q2_purchase_cohort_entitlement_test

内容を開く

dividend_per_common_share_twd: 7
board_date_confirmed: 2026-08-11
ex_date_confirmed: 2026-12-10
record_date_confirmed: 2026-12-16
payment_date_confirmed: 2027-01-07
shares_bought_2026_12_09_held_through_ex_for_one_share_cash_twd: 7
shares_bought_2026_12_10_held_through_pay_for_one_share_cash_twd: 0
shares_bought_2026_12_11_held_through_pay_for_one_share_cash_twd: 0
long_since_2026_11_06_old_cohort_gross_cash_oku: 1815.265907
new_cohort_must_filter_payment_by_ex_trade_date: はい

LTI_trust_cashflow_and_treasury_11_period_reconciliation_v3

内容を開く

count_periods

periods_11

内容を開く

scenario: severe_downside
period: 2026_initial_partial
期間開始（翌日から）: 2026-11-06
期間末: 2026-12-31
reference_period_days: 55
売上高: 9942.68478261
operating_profit_after_all_SBC_and_LTI_oku: 5617.61690217
total_operating_cost_incl_all_compensation_oku: 4325.06788044
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 5.38043478
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 4319.68744566
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 1.79347826
noncash_equity_RSA_SBC_expense_oku: 2.39130435
operating_cost_ex_LTI_and_both_SBC_types_oku: 4315.50266305
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 4825.73952796
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 4827.6705962
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 5905.55103098
forecast_operating_CFO_LTI_settlement_deduction_oku: -5.38043478
forecast_operating_CFO_after_LTI_cash_payment_oku: 5900.1705962
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 2.39130435
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 4423.91304348
dividend_cash_paid_company_oku: 0
debt_net_cash_issued_oku: 0
NCI_dividend_cash_oku: 0
cash_begin_oku: 35676.33783246
cash_end_oku: 37152.59538517
cash_independent_formula_end_oku: 37152.59538518
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 73345.66327396
parent_equity_end_oku: 76358.52819927
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25932370100
new_free_RSA_issued_shares: 0
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25932370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 1
cash_dividend_payable_begin_oku: 1815.264093
cash_dividend_payable_end_oku: 3630.53
double_count_if_LTI_were_subtracted_again_cash_end_oku: 37147.21495039
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: severe_downside
period: 2027_full_year
期間開始（翌日から）: 2026-12-31
期間末: 2027-12-31
reference_period_days: 365
売上高: 48844.315994
operating_profit_after_all_SBC_and_LTI_oku: 22956.82851718
total_operating_cost_incl_all_compensation_oku: 25887.48747682
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 8.79197688
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 25878.69549994
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.6633237
noncash_equity_RSA_SBC_expense_oku: 9.81078176
operating_cost_ex_LTI_and_both_SBC_types_oku: 25865.22139448
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 18629.42030689
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 18636.87505692
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 27399.34454493
forecast_operating_CFO_LTI_settlement_deduction_oku: -8.79197688
forecast_operating_CFO_after_LTI_cash_payment_oku: 27390.55256805
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 9.81078176
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 21979.9421973
dividend_cash_paid_company_oku: 6923.9703167
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.23120986
cash_begin_oku: 37152.59538517
cash_end_oku: 35889.00422936
cash_independent_formula_end_oku: 35889.00422936
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 76358.52819927
parent_equity_end_oku: 88843.14722709
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25932370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25932870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99998072
cash_dividend_payable_begin_oku: 3630.53
cash_dividend_payable_end_oku: 2861.17174413
double_count_if_LTI_were_subtracted_again_cash_end_oku: 35880.21225248
op_profit_decomposition_residual_oku: -0
CFO_recalculation_residual_oku: -0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: severe_downside
period: 2028_full_year
期間開始（翌日から）: 2027-12-31
期間末: 2028-12-31
reference_period_days: 366
売上高: 43749.53458466
operating_profit_after_all_SBC_and_LTI_oku: 20222.00709691
total_operating_cost_incl_all_compensation_oku: 23527.52748775
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.87491623
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 23519.65257152
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.28121509
noncash_equity_RSA_SBC_expense_oku: 9.132869
operating_cost_ex_LTI_and_both_SBC_types_oku: 23507.23848743
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 16501.45370683
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 16508.55238436
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 24391.36302855
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.87491623
forecast_operating_CFO_after_LTI_cash_payment_oku: 24383.48811232
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 9.132869
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 18763.68927742
dividend_cash_paid_company_oku: 5693.84790915
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.2346832
cash_begin_oku: 35889.00422936
cash_end_oku: 36064.72047191
cash_independent_formula_end_oku: 36064.72047191
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 88843.14722709
parent_equity_end_oku: 99717.05530323
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -0
shares_begin: 25932870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99996144
cash_dividend_payable_begin_oku: 2861.17174413
cash_dividend_payable_end_oku: 2804.00233468
double_count_if_LTI_were_subtracted_again_cash_end_oku: 36056.84555568
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: severe_downside
period: 2029_full_year
期間開始（翌日から）: 2028-12-31
期間末: 2029-12-31
reference_period_days: 365
売上高: 41480.58317812
operating_profit_after_all_SBC_and_LTI_oku: 18850.62057761
total_operating_cost_incl_all_compensation_oku: 22629.96260051
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.46650497
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 22622.49609554
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.11104374
noncash_equity_RSA_SBC_expense_oku: 8.82213398
operating_cost_ex_LTI_and_both_SBC_types_oku: 22610.56291782
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 15437.70639519
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 15444.81100826
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 22844.63877637
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.46650497
forecast_operating_CFO_after_LTI_cash_payment_oku: 22837.1722714
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 8.82213398
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 16914.8600293
dividend_cash_paid_company_oku: 5580.07853537
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.23811549
cash_begin_oku: 36064.72047191
cash_end_oku: 36656.71606315
cash_independent_formula_end_oku: 36656.71606315
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 99717.05530323
parent_equity_end_oku: 109639.53239952
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25933370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25933870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99994216
cash_dividend_payable_begin_oku: 2804.00233468
cash_dividend_payable_end_oku: 2747.97523218
double_count_if_LTI_were_subtracted_again_cash_end_oku: 36649.24955818
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: severe_downside
period: 2030_full_year
期間開始（翌日から）: 2029-12-31
期間末: 2030-12-31
reference_period_days: 365
売上高: 40433.79761639
operating_profit_after_all_SBC_and_LTI_oku: 18060.42960199
total_operating_cost_incl_all_compensation_oku: 22373.3680144
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.27808357
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 22366.08993083
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.03253482
noncash_equity_RSA_SBC_expense_oku: 8.67677709
operating_cost_ex_LTI_and_both_SBC_types_oku: 22354.38061892
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14827.60971029
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14834.8788009
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 22062.17896864
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.27808357
forecast_operating_CFO_after_LTI_cash_payment_oku: 22054.90088507
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 8.67677709
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 15634.40174501
dividend_cash_paid_company_oku: 5468.58239738
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.24161363
cash_begin_oku: 36656.71606315
cash_end_oku: 37858.3911922
cash_independent_formula_end_oku: 37858.3911922
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 109639.53239952
parent_equity_end_oku: 119062.14410959
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25933870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99992288
cash_dividend_payable_begin_oku: 2747.97523218
cash_dividend_payable_end_oku: 2693.06761212
double_count_if_LTI_were_subtracted_again_cash_end_oku: 37851.11310863
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: -1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: severe_downside
period: 2031_full_year
期間開始（翌日から）: 2030-12-31
期間末: 2031-12-31
reference_period_days: 365
売上高: 40459.47797121
operating_profit_after_all_SBC_and_LTI_oku: 17757.21533181
total_operating_cost_incl_all_compensation_oku: 22702.26263941
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.28270603
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 22694.97993338
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.03446085
noncash_equity_RSA_SBC_expense_oku: 8.68035872
operating_cost_ex_LTI_and_both_SBC_types_oku: 22683.26511381
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14597.61197802
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14605.2066855
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 21857.25158648
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.28270603
forecast_operating_CFO_after_LTI_cash_payment_oku: 21849.96888045
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 8.68035872
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 14790.18694725
dividend_cash_paid_company_oku: 5359.31407349
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.24525583
cash_begin_oku: 37858.3911922
cash_end_oku: 39808.61379607
cash_independent_formula_end_oku: 39808.61379608
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 119062.14410959
parent_equity_end_oku: 128362.93287891
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25934370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25934870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.9999036
cash_dividend_payable_begin_oku: 2693.06761212
cash_dividend_payable_end_oku: 2639.25710604
double_count_if_LTI_were_subtracted_again_cash_end_oku: 39801.33109004
op_profit_decomposition_residual_oku: -1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: severe_downside
period: 2032_full_year
期間開始（翌日から）: 2031-12-31
期間末: 2032-12-31
reference_period_days: 366
売上高: 41033.05908591
operating_profit_after_all_SBC_and_LTI_oku: 17689.80769481
total_operating_cost_incl_all_compensation_oku: 23343.25139109
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.38595064
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 23335.86544045
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.07747943
noncash_equity_RSA_SBC_expense_oku: 8.76014967
operating_cost_ex_LTI_and_both_SBC_types_oku: 23324.02781135
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14551.66960269
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14559.67742528
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 21970.08367647
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.38595064
forecast_operating_CFO_after_LTI_cash_payment_oku: 21962.69772583
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 8.76014967
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 14133.6092407
dividend_cash_paid_company_oku: 5252.2290496
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.24909585
cash_begin_oku: 39808.61379607
cash_end_oku: 42635.22413574
cash_independent_formula_end_oku: 42635.22413575
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 128362.93287891
parent_equity_end_oku: 137723.86889529
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -1.0E-8
shares_begin: 25934870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99988433
cash_dividend_payable_begin_oku: 2639.25710604
cash_dividend_payable_end_oku: 2586.52179243
double_count_if_LTI_were_subtracted_again_cash_end_oku: 42627.8381851
op_profit_decomposition_residual_oku: 1.0E-8
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: severe_downside
period: 2033_full_year
期間開始（翌日から）: 2032-12-31
期間末: 2033-12-31
reference_period_days: 365
売上高: 41761.72480186
operating_profit_after_all_SBC_and_LTI_oku: 17679.13016612
total_operating_cost_incl_all_compensation_oku: 24082.59463574
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.51711046
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 24075.07752528
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.13212936
noncash_equity_RSA_SBC_expense_oku: 8.86095379
operating_cost_ex_LTI_and_both_SBC_types_oku: 24063.08444213
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14550.01422681
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14558.45813253
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 22183.78913891
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.51711046
forecast_operating_CFO_after_LTI_cash_payment_oku: 22176.27202845
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 8.86095379
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 13502.95768593
dividend_cash_paid_company_oku: 5147.28370102
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.25314495
cash_begin_oku: 42635.22413574
cash_end_oku: 46411.00163229
cash_independent_formula_end_oku: 46411.00163229
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 137723.86889529
parent_equity_end_oku: 147187.1419795
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -0
shares_begin: 25935370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25935870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99986505
cash_dividend_payable_begin_oku: 2586.52179243
cash_dividend_payable_end_oku: 2534.8401878
double_count_if_LTI_were_subtracted_again_cash_end_oku: 46403.48452183
op_profit_decomposition_residual_oku: -0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: severe_downside
period: 2034_full_year
期間開始（翌日から）: 2033-12-31
期間末: 2034-12-31
reference_period_days: 365
売上高: 42802.15752401
operating_profit_after_all_SBC_and_LTI_oku: 17786.67434887
total_operating_cost_incl_all_compensation_oku: 25015.48317514
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.70438835
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 25007.77878679
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.21016181
noncash_equity_RSA_SBC_expense_oku: 9.00382766
operating_cost_ex_LTI_and_both_SBC_types_oku: 24995.56479732
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14640.63712408
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14649.57336383
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 22540.83157125
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.70438835
forecast_operating_CFO_after_LTI_cash_payment_oku: 22533.1271829
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 9.00382766
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 12935.76316281
dividend_cash_paid_company_oku: 5044.4352748
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.25743456
cash_begin_oku: 46411.00163229
cash_end_oku: 51213.67294301
cash_independent_formula_end_oku: 51213.67294302
cash_bridge_residual_oku: 1.0E-8
parent_equity_begin_oku: 147187.1419795
parent_equity_end_oku: 156842.99660634
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 1.0E-8
shares_begin: 25935870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25936370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99984578
cash_dividend_payable_begin_oku: 2534.8401878
cash_dividend_payable_end_oku: 2484.19123789
double_count_if_LTI_were_subtracted_again_cash_end_oku: 51205.96855466
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: -1.0E-8
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: severe_downside
period: 2035_full_year
期間開始（翌日から）: 2034-12-31
期間末: 2035-12-31
reference_period_days: 365
売上高: 43704.1917146
operating_profit_after_all_SBC_and_LTI_oku: 17821.59817695
total_operating_cost_incl_all_compensation_oku: 25882.59353765
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 7.86675451
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 25874.72678314
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 3.27781438
noncash_equity_RSA_SBC_expense_oku: 9.12671532
operating_cost_ex_LTI_and_both_SBC_types_oku: 25862.32225344
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14674.592989
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 14683.99074307
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 22849.02799025
forecast_operating_CFO_LTI_settlement_deduction_oku: -7.86675451
forecast_operating_CFO_after_LTI_cash_payment_oku: 22841.16123574
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 9.12671532
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 12285.7338931
dividend_cash_paid_company_oku: 4943.64187211
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.26195604
cash_begin_oku: 51213.67294301
cash_end_oku: 57075.1964575
cash_independent_formula_end_oku: 57075.1964575
cash_bridge_residual_oku: 0
parent_equity_begin_oku: 156842.99660634
parent_equity_end_oku: 166632.71136725
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: -0
shares_begin: 25936370100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25936870100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.9998265
cash_dividend_payable_begin_oku: 2484.19123789
cash_dividend_payable_end_oku: 2434.55430919
double_count_if_LTI_were_subtracted_again_cash_end_oku: 57067.32970299
op_profit_decomposition_residual_oku: 0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

内容を開く

scenario: severe_downside
period: 2036_terminal_partial
期間開始（翌日から）: 2035-12-31
期間末: 2036-11-06
reference_period_days: 311
売上高: 37920.60730725
operating_profit_after_all_SBC_and_LTI_oku: 15168.2429229
total_operating_cost_incl_all_compensation_oku: 22752.36438435
forecast_employer_funded_LTI_bonus_cash_paid_via_CFO_oku: 6.82570932
operating_cost_ex_LTI_incl_cash_settled_equity_SBC_oku: 22745.53867503
cash_settled_price_linked_SBC_expense_paid_via_CFO_oku: 2.84404555
noncash_equity_RSA_SBC_expense_oku: 7.86124235
operating_cost_ex_LTI_and_both_SBC_types_oku: 22734.83338713
parent_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 12494.41631445
consolidated_net_profit_after_LTI_cash_SBC_and_equity_SBC_oku: 12502.79318588
forecast_operating_CFO_before_LTI_settlement_reclassification_oku: 19671.43647585
forecast_operating_CFO_LTI_settlement_deduction_oku: -6.82570932
forecast_operating_CFO_after_LTI_cash_payment_oku: 19664.61076653
CFO_formula_after_LTI_and_cash_SBC_payment: consolidated_net_income_after_three_costs + D_and_A + noncash_equity_RSA_SBC - net_working_capital_investment
equity_SBC_non_cash_CFO_addback_oku: 7.86124235
cash_settled_SBC_CFO_addback_oku: 0
LTI_bonus_CFO_addback_oku: 0
company_issuer_buyback_CFF_cash_outflow_LTI_oku: 0
additional_cash_flow_LTI_to_subtract_after_CFO_oku: 0
company_current_period_LTI_compensation_cost_is_in_op_expense_and_paid_in_period: はい
capex_oku: 9859.35789989
dividend_cash_paid_company_oku: 4844.86243142
debt_net_cash_issued_oku: 250
NCI_dividend_cash_oku: 0.26670848
cash_begin_oku: 57075.1964575
cash_end_oku: 62285.32018424
cash_independent_formula_end_oku: 62285.32018424
cash_bridge_residual_oku: -0
parent_equity_begin_oku: 166632.71136725
parent_equity_end_oku: 175532.93947984
parent_equity_clean_surplus_after_SBC_and_declared_dividends_residual_oku: 0
shares_begin: 25936870100
new_free_RSA_issued_shares: 500000
new_paid_issuer_shares: 0
new_shares_caused_by_LTI_trust_market_purchase: 0
shares_end: 25937370100
issuer_treasury_stock_cost_cumulative_from_LTI_oku: 0
company_owned_treasury_stock_shares_assumed_from_LTI: 0
stock_market_trade_only_trust_not_issuer_new_share: はい
old_holder_shares_begin: 25932370100
old_holder_shares_end: 25932370100
old_holder_fraction_end: 0.99980723
cash_dividend_payable_begin_oku: 2434.55430919
cash_dividend_payable_end_oku: 1191.74132197
double_count_if_LTI_were_subtracted_again_cash_end_oku: 62278.49447492
op_profit_decomposition_residual_oku: -0
CFO_recalculation_residual_oku: 0
issued_shares_recalculation_residual: 0
is_LTI_market_purchases_company_direct_issuer_buyback: いいえ
source_type: forecast_disaggregation_not_a_separately_reported_LTI_2027_amount

total_forecast_employer_LTI_cash_oku_including_2026_2036_partials

81.37453574

total_forecast_cash_settled_SBC_oku

33.45768699

total_forecast_equity_settled_SBC_non_cash_oku

91.12711369

LTI_amount_paid_by_company_assumed_in_period_CFO_oku

81.37453574

incremental_LTI_cash_not_yet_in_original_CFO_oku

incremental_treasury_shares_from_LTI

incremental_issued_shares_from_LTI

LTI_is_separate_from_cash_settled_price_linked_SBC

はい

LTI_future_purchases_are_eligible_employee_trust_purchases_not_issuer_own_share_buyback

はい

trust_control_if_later_verified

revise ownership accounting and contra-equity and settlement, with corresponding reclassification of prior CFO cost rather than creating a second cash deduction

LTI_cashflow_v3_audit

内容を開く

scenario: severe_downside
確率: 10.00%
11_period_LTI_operating_company_cash_oku: 81.37453574
11_period_LTI_extra_financing_outflow_oku: 0
11_period_equity_RSA_SBC_oku: 91.12711369
11_period_cash_settled_SBC_oku: 33.45768699
2037_LTI_annual_oku: 8.07299247
2037_RSA_company_buyback_at_intrinsic_oku: 3.35229436
2037_RSA_share_neutralization_PV_oku: 30.47540327
2036_11_06_company_unpaid_declared_dividend_oku: 1191.74132197
2036_old_holder_future_dividend_separate_receivable_oku: 0
2036_issuer_ordinary_shares: 25937370100
2036_old_holder_shares: 25932370100
2036_old_holder_fraction: 0.99980722795022
old_cohort_payout_oku: 54253.55408267
old_cohort_terminal_mcap_oku: 173865.87603499
IRR_preserved: -0.093346850656
IRR_independently_recomputed: -0.09334685065603
IRR_difference: -3.0420110874729E-14
company_LTI_issuer_treasury_effect_zero_model_assumption: はい

売上高

37920.60730725

営業利益

15168.2429229

純利益

12494.41631445

equity_oku

175532.93947984

期間内の親会社利益合計（億）

155730.87188221

adjust_oku

multiple

kind: discounted_FCFF
値: 0
why: 終価は継続FCFF、WACC、成長率およびSBC後の持分から算出。市場倍率を使用しない。

terminal_endpoint_zero_review_events

内容を開く

想定日: 2036-11-06
year: 10.001368925394
金額: 0
currency: TWD
金額の単位: 億TWD
種類: terminal_dividend_payable_and_post_terminal_ex_date_review
actual_or_assumed: assumed
noncash: はい
注記: 2036Q2 board/ex/record/pay all FORECAST. 2036-11-06 seller gets cum-div SHARE SALE proceeds, no separately retained dividend receivable; 2037 payment goes to buyer. Do not include buyer payment as old-seller CF.
seller_separate_receivable_oku: 0
2036Q2_ex_date_assumed: 2036-12-10
2036Q2_record_date_assumed: 2036-12-16
2036Q2_payment_date_assumed: 2037-01-07

金額の単位

億TWD

事業の詳細

事業モデル

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

2026Q3_12in_wafer_shipments_k

4476

2026Q2_12in_wafer_shipments_k

4336

wafer_volume_qoq

0.032287822878229

sales_qoq

0.17621642641066

asp_mix_fx_residual_vs_volume_qoq

0.13942681521819

volume_vs_price_note

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

geographical_sales_customer_domicile_2026Q3

内容を開く

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

地域別情報の注意点

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

投資

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

customer_and_geopolitics

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

forex

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

競争力の詳細

competitive_qualities

内容を開く

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

risks

内容を開く

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

measurement_notes

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

業界の詳細

industry_type

pure_play_foundry_with_advanced_packaging

2026Q3_platform_share_of_total_sales

内容を開く

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

node_wafer_sales_share_2026Q3

内容を開く

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

advanced_7nm_and_below_wafer_revenue_share

0.79

technology_mix_is_not_separately_additive_to_platform_revenue

はい

node_mix_future

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

財務・資本配分の詳細

reporting

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

2026Q3_actual_oku

内容を開く

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

2026_9mo_actual_oku

内容を開く

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

2026_9mo_cashflow_reporting_cash_dividends_vs_declared_balance

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

2026_09_30_sep_balance_oku

内容を開く

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

2026H1_equity_settled_SBC_expense_oku

2.37026

2026H1_cash_settled_SBC_expense_oku

3.60249

2026H1_total_SBC_expense_oku

5.97275

2026Q3_SBC_amount_exact

未確認

2026Q3_SBC_unknown_reason

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

RSA_2022_2024

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

2026H1_issued_shares_exact

25932370100

company_2026_11_06_actual_repurchase_oku

未確認

company_2026_11_06_confirmed_treasury_shares

未確認

future_buys_model

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

LTI_trust_market_purchases

EMPLOYER-FUNDED LTI NOTIONAL CASH BONUS. 2025 Form 20-F: paid/credited to trust to purchase market-issued common shares for executives. 2027+ amount is modeled 0.018% of revenues and DECOMPOSED FROM operating cost and operating cashflow, not a new company treasury repurchase. No issuer-owned consolidated trust determination available in reviewed sources; baseline assumes shares beneficially held for employees, without changing issued shares. Do not subtract from CFO or FCFF again.

ESPP

DIFFERENT from LTI. 2025 20-F: voluntary employee payroll purchase of previously issued shares/ADS; employer contributes 15% of purchase price. Employer expense assumed already in forecast general payroll cost and CFO. Not classified as new issuer stock, treasury stock or LTI 0.018% line. Precise future cost not company-confirmed.

share_based_awards_future_paid_option_proceeds

equity_accounting

dividend_accounting

Quarterly board-approved dividend: issuer reduces equity and credits payable (historical 2026Q2 declared Aug11). Ex-date determines shareholder entitlement; issuer payable remains until payment, when cash and payable reduce, with NO second equity charge. Ex-date does not create a second issuer liability. An already ex-dividend but unpaid seller keeps receivable separate from ex-share sale.

terminal_payable_treatment

2036Q2 board approval and ex/record/pay are all scenario forecasts. At Nov06 exit it is PRE ex: selling old holder sells cum-div shares, retains ZERO separate receivable; buyer acquires dividend right. Book payable recognized on issuer ledger; company cash/EV + an ex-share-value split reconcile without duplicate subtraction. Post-horizon buyer payment NOT in seller 10Y CF.

share_class_note

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

2036_dividend_rights_note

2036Q2 2036-08-11 board, 2036-12-10 ex, 2036-12-16 record, 2037-01-07 pay are hypothetical. Selling on Nov06 gives buyer all future entitlement, no old seller claim; displayed buyer-attached cum stock premium is a valuation split only.

2036_RSU_post_board_adjustment

Forecast 2036-09-01 free RSA shares issued between hypothetical 2036Q2 Aug board date and Dec ex. Recognized forecast book payable and potential final payment differ by per-share DPS x 500,000 newly issued shares plus rounded opening-report disclosure precision; an assumed future payable adjustment belongs to after exit and does not change cum share sale price.

LTI_2027_revenue_ratio_assumed

0.00018

LTI_cash_expense_already_in_forecast_operating_cost_and_operating_cashflow

はい

LTI_company_funded_but_beneficial_employee_trust_market_purchases

はい

LTI_consolidated_trust_determination_unverified

はい

LTI_extra_treasury_buyback_cash_outflow_to_enter_in_issuer_CFF_oku

評価根拠の詳細

source_time_cutoff: 2026-11-06
Q3_2026_board_approved: いいえ
source_2026_10_publication: 2026Q3 condensed unaudited; March/June 2026 TIFRS reviewed detailed; 2025 20-F audited.
2026_10_monthly_revenue_asof_2026_11_06: 未確認
2026_10_monthly_revenue_unknown_reason: TSMC financial calendar confirms scheduled 2026-11-10, after base.
market_Pe_or_Pbr_terminal_multiple_used: いいえ
exact_2026_11_06_share_count_known: いいえ
initial_share_count_is_dated_proxy: はい
price_unit_NOT_TSM_ADS_USD: はい
basic_diluted_vs_issued_share_base_distinct: はい
EWT_fund_specific_TS_MC_dividend_withholding_unknown: はい
confirm_before_2026_12_10_ex_date: 2026Q2 announced date confirmed as of 2026-11-06; later changes/adjustments should be rechecked before processing
terminal_2036_11_06_duration_days: 3653
terminal_duration_as_days_over_365_25: 10.00136893
unit_multiplier_TWD_per_oku: 100000000
share_basis_company_issued_not_fund_units: はい
exit_date_ex_dividend_2036Q2_status: not_yet_ex_at_exit_model_forecast_not_approved
2026Q2_dividend_confirmed_ex_date: 2026-12-10
2026Q2_dividend_confirmed_record_date: 2026-12-16
2026Q2_dividend_confirmed_payment_date: 2027-01-07
new_buyer_purchases_on_ex_date_not_entitled_to_prior_dividend: はい
right_pre_ex_sale_seller_separate_claim_zero: はい
post_exit_2037_old_seller_dividend_amount_oku: 0
2036_11_06_exact_daycount_36525_years: 10.001368925394
company_2026_09_30_published_dividend_payable_precision: Financial statement 3630.53 oku rounded two decimals; forecast model opening residual against exact 2026Q2 7/share 0.001814 oku is data precision, not a new dividend entitlement.

分析基準とデータ

価格・単価

2135

株数

25932370100

時価総額（億）

553656.101635

2026_09_30_parent_equity_oku

69979.02

2026_09_30_NCI_oku

453.26

2026_09_30_debt_oku

9835.13

2026_09_30_cash_oku

36218.94

2026_09_30_marketable_securities_oku

3950.85

2026_09_30_declared_dividend_payable_oku

3630.53

2026_11_06_estimated_initial_balance_sheet

内容を開く

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

initial_balance_sheet_proxy_calculation

内容を開く

source_asof: 2026-09-30 financial statements
days_2026_09_30_to_2026_11_06: 37
q4_guidance_days: 92
recognition_fraction: 0.40217391304348
estimated_Q4_parent_profit_neutral_oku: 8367.113005524
estimated_Q4_revenue_neutral_oku: 16949.4
reduction_of_dividend_payable_and_cash_for_2026_10_08_Q1_dividend_oku: 1815.265907
estimated_asof_parent_equity_status: forecast_proxy_not_post_base_actual
2026_Q2_dividend_unpaid_at_base_oku: 1815.264093

price_detail

内容を開く

値: 2135
currency: TWD
as_of: 2026-11-06
市場: Taiwan Stock Exchange / 2330
状態: confirmed_primary_TWSE
source_url: https://www.twse.com.tw/rwd/zh/afterTrading/STOCK_DAY?date=20261104&response=html&stockNo=2330
equivalent_ADS_ratio: 5
do_not_use_ADS_USD_price_to_set_local_basis: はい

shares_detail

内容を開く

issued_or_economic_shares_proxy: 25932370100
as_of: 2026-06-30
状態: dated_primary_issued_share_proxy_not_exact_2026_11_06
2026_10_31_rounded_total_outstanding_million: 25932
2026_Q3_diluted_weighted_average_million: 25932
2026_Q2_basic_weighted_average_thousand: 25930549
free_float_excluding_unvested_restricted_shares_exact: 未確認
treasury_stock_exact_2026_11_06: 未確認
reason_unknown: No day-specific audited issued vs shares awaiting retirement and consolidated trust holdings at Nov 6. Do not infer a precise treasury figure from 9-month diluted EPS.
model_issued_ordinary_shares: 25932370100
model_own_treasury_shares_assumed: 0
model_old_holder_shares: 25932370100
model_old_holder_initial_ownership_fraction: 1
source_url: https://www.sec.gov/Archives/edgar/data/1046179/000104617926000541/a2026q2consolidatedreport-.htm

株価の出所

https://www.twse.com.tw/rwd/zh/afterTrading/STOCK_DAY?date=20261104&response=html&stockNo=2330

株数の出所

https://www.sec.gov/Archives/edgar/data/1046179/000104617926000541/a2026q2consolidatedreport-.htm

株価基準日

2026-11-06

追加データ・検証記録

分析ごとに収録された追加の前提、年度別データ、検証上の注意を確認できます。

追加データを開く →

分析に使用した資料

TWSE_primary 2026-11-06
TSMC_primary_unaudited_Q3 2026-10-15
TSMC_primary 2026-10-15
TSMC_primary 2026-10-15
TSMC_primary 2026-10-15
TSMC_primary 2026-08-11
TSMC_primary as_of_2026-11-06
TSMC_primary 2026-08-11
TSMC_primary 2026-04-16
TSMC_primary 2026-10-31
TSMC_primary 2026-10-15
TSMC_primary 2026-11-06
Taiwan_MOF_primary 2024-08-22
EWT_fund_primary 2025-08-31
EWT_fund_primary 2026-02-28
EWT_fund_primary 2026-11-06_basis_unknown
TSMC_primary 2026-04-16
TSMC_primary as_of_2026-11-06
TSMC_primary 2026-08-11
TSMC_SEC_2025_20F_LTI_ESPP_trust_primary 2026-04-16
TSMC_SEC_2026Q2_reviewed_notes26_27_cashflow_primary 2026-08-11
TSMC_Aug11_2026_board_confirmed_2026Q2_exdate_primary 2026-08-11

← AI銘柄分析一覧へ戻る　ヒートマップを見る →