AI 銘柄分析 · 10年
Samsung Electronics Co., Ltd. (common ordinary)
005930 · KRW · 分析基準日 2026-11-06
半導体の循環を見ながら、設備投資と普通株主への還元を評価する
10年期待年率10.34%
資本コスト11.20%
直近終値188,700.00 KRW2026-11-06
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
Samsung Electronicsはメモリー、半導体受託製造、スマートフォン、ディスプレイなどを持つ総合電子企業です。2026年の高いメモリー利益率をそのまま10年間続けず、中立ケースでは連結営業利益率が2027年約35%から2029年約20%へ低下し、2036年約28%へ回復すると仮定します。2027〜2035年の主要な事業予測は旧モデルと同水準で、今回の数値差は主に評価期間の端数修正によります。将来の利益率、設備投資、終価、還元や株式報酬は仮定です。11月6日の株数は11月4日時点の代理値で、株価は二次情報での照合です。ETFの現地源泉税・費用・将来為替は未反映です。
要約の補足
- focus
EWY Korea country ETF due diligence: single common equity exposure, NOT ETF fund NAV or ETF taxation
- investment_thesis
HBM4 and high-end DRAM can generate exceptional earnings, but trough memory prices, high fabrication CAPEX, foundry yield, customer mix and capital allocation cause extreme intrinsic value dispersion.
- ordinary_vs_preferred
KRX prices differ materially; only common initial float is purchased. Preferred economic profit and dividend excluded from ordinary attribution and preferred buyback is issuer cash without original common holder proceeds.
- 2026Q3_dividend
September30 record date precedes Nov6 entry; Nov27 cash 30.003T is company payable but zero cash to initial holder cohort.
- 2026_15T_comp_treasury
Already purchased by Oct6, held for employee compensation, not post-Nov6 cancellation return; grants and funding cannot be duplicated.
- 2026_H1_SBC
16.593614T H1 total equity line is distinct from current-period P&L expense, prior accrued liability transfers, and 1.106176T grant treasury acquisition-cost transfer. Note 17C/D/E/F are not blindly summed to the capital transaction.
- SBC
Expensed once within projected segment EBIT/NI, credited as noncash capital in parent equity and CFO bridge. H1 capital transaction 16.593614T is not presumed to be current standalone P&L expense. Existing shares grant with dilution; unfunded grants create cash purchase and old-holder tender.
- foreign_tax
Actual Korean dividend withholding and refunded amounts recognized in EWY are NOT validated. All stock-holder cash flows are gross before source tax, ETF fee/FX, US and Japanese taxes.
- sensitivity
Valuation highly sensitive to 2033-2036 normalized memory margins, 2037 CAPEX, tax, cost of capital and future dilution; market PER convergence not used.
- important_unconfirmed
内容を開く
- 1
2026Q3 independent external-review financial statements as of cutoff
- 2
2026-Nov6 exact ordinary treasury after Nov4
- 3
direct official KRX historical common/preferred closing quotations
- 4
Q3 NCI balance and group parent-equity split
- 5
quarter 3 actual separately itemized SBC expense
- 6
Q4 2026 and late January 2027 final shareholder return resolutions
- 7
EWY realized Korean withholding/reclaims
- investment_thesis_ja
HBM4・先端DRAMの高収益は期待できる一方、メモリ市況反転と巨額設備投資が継続価値を左右。2036年の持続利益と再投資必要額から評価し市場PER回帰を採用しない。
- dual_class_ja
普通株005930のみを旧株主として評価。議決権のない優先株005935は別価格・別配当・別利益帰属として管理。
- dividend_and_buybacks_ja
9月末に権利確定した2026Q3の4,601ウォン配当は2026年11月6日新規保有者には帰属しない。10月6日までの15兆ウォン自己株取得は従業員株式報酬目的で既済。
- fund_tax_ja
EWYの実際の韓国源泉税・還付率は未確認。現金受取は韓国税前のウォン建て、ETF手数料・為替・米日投資家税は別途。
- time_axis_correction
Old v1/v2 included entry date 2026-11-06 in forecast (56d) and excluded 2036-11-06 (310d); v3 forecasts 2026-11-07..2026-12-31 (55d) and 2036-01-01..2036-11-06 (311d). 2027-35 assumptions remain fixed, initial/final rate-derived flows pro-rated, event-driven distributions held discrete.
- research_contamination_controls
2026Q3 company results vs H1 reviewed, 2026-11-06 treasury proxy, sector/competitor models vs issuer facts, and analyst CAPEX split are labeled; bank forecasts/ETF tax not used as actual.
- 2026_55day_SBC_change
旧モデルの56日期間に置いた未確認の株式報酬費用を、各ケースの年間仮定に基づく55日分へ修正。2036年末も311日で扱い、費用・資本・現金を接続しています。
結論の補足
- price_KRW
- 188700
- fair_value_ordinary_per_share_KRW
- 177169.173055
- expected_IRR_from_weighted_event_cashflows
- 0.103448713
- PV_to_market_price_ratio
- 0.938893339
- expected_NPV_for_original_ordinary_cohort_oku
- -658359.044613
- probability_weighted_case_IRR_arithmetic_average_NOT_used
- はい
- probability_weighted_simple_IRR_comparison_only
- 0.090023657
- publication_status
Windows側で財務台帳・イベント・CFの独立検算を実施。株数・価格原票と将来の事業前提には未確認事項があります。
- expected_irr
- 0.103448713
- value_per_share_KRW
- 177169.173055
事業
メモリーと半導体受託製造、モバイル機器、ディスプレイ、車載・音響事業を持ちます。
競争力・事業の質
製造規模、技術、販売網に強みがある一方、先端メモリーの競争、顧客集中、投資負担があります。
業界と環境
HBM・汎用DRAM・NANDの需給と、端末や受託製造の収益性を分けて考えます。
財務・資本配分
普通株と優先株、配当、消却用と従業員向けの自己株、設備投資を分けて扱います。
評価の前提と確認
持続的な事業キャッシュフローに余剰資産を加え、負債・非支配持分・未払配当・将来の従業員株式交付を考慮して終価を試算します。
資本コストの前提
- 資本コスト
- 11.20%
- day_count
actual days divided by 365.25
- 種類
nominal KRW common shareholder required return before personal / fund tax
- terminal_WACC_is_scenario_specific
- はい
- reasoning
High HBM earnings volatility, DRAM/NAND price cycles, foundry execution and geopolitical technology risk; assumption not market-calibrated PER
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。
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KRW。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 |
|---|---|---|---|
| 強気 | 10.0% | 8,339,987.58 | 40,477,903.14 |
| やや強気 | 20.0% | 6,770,296.85 | 27,336,143.58 |
| 中立 | 40.0% | 5,362,952.02 | 19,605,519.40 |
| やや弱気 | 22.0% | 3,572,049.76 | 9,880,766.64 |
| 弱気 | 8.0% | 2,172,065.15 | 4,038,396.77 |
強気（確率 10.0%）
先端メモリーの高収益が長く続き、設備投資後も大きな株主還元が可能な仮定。
確率の根拠
確率は分析上の主観的仮定で、会社予想や観測された確率ではありません。
日付別キャッシュフロー
- 1
内容を開く
- 想定日
2026-11-27
- year
- 0.057494866529774
- 金額
- 0
- 種類
2026Q3_preentry_record_holder_payment
- date_status
scheduled_company_payment
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- issuer_transaction_oku
- 300030.244572
- details
内容を開く
- issuer_cash_amount_T
- 30.003024457217
- record_date_confirmed
2026-09-30
- original_2026Nov6_holder_entitlement_T
- 0
- common_dps_KRW
- 4601
- preferred_dps_KRW
- 4601
- ordinary_company_cash_payment_T
- 26.311314552214
- preferred_company_cash_payment_T
- 3.691709905003
- 2026_11_06_entry_cohort_cash_T
- 0
- company_liability_already_recognized_before_start_T
- 30.003024457217
- no_second_parent_equity_charge_at_payment
- はい
- payment_confirmed
- いいえ
- payment_date_status
scheduled_on_2026-10-29
- 2
内容を開く
- 想定日
2026-12-22
- year
- 0.12594113620808
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2026Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 3
内容を開く
- 想定日
2026-12-29
- year
- 0.145106091718
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5709556199
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5709556199
- common_dps_KRW
- 900
- preferred_dps_KRW
- 901
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 4
内容を開く
- 想定日
2026-12-31
- year
- 0.15058179329227
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 45.070432777
- SBC_expense_T
- 0.67761807
- noncash_SBC_financing_credit_T
- 0.67761807
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 2.07238193
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 17.336956522
- noncash_investment_marks_excluded_from_operating_CFO_T
- 3.488013913
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 5
内容を開く
- 想定日
2027-01-21
- year
- 0.20807665982204
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://news.samsung.com/global/samsung-electronics-announces-third-quarter-2026-results
- prediction
- はい
- target_event
2026 total capital return 90–110T final decision
- reconfirm_using
2027年1月下旬の取締役会・現金配当と消却目的自己株買いをSamsung IR/KRX/DARTで再照合
- confirmed_event_date
- 未確認
- 6
内容を開く
- 想定日
2027-01-22
- year
- 0.21081451060917
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2026Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 7
内容を開く
- 想定日
2027-01-29
- year
- 0.2299794661191
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026Q4
- ordinary_per_share_KRW
- 900
- preferred_per_share_KRW
- 901
- total_dividend_T
- 5.861537033003
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 8
内容を開く
- 想定日
2027-03-09
- year
- 0.33675564681725
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 9
内容を開く
- 想定日
2027-03-16
- year
- 0.35592060232717
- 金額
- 226799.999511
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 226799.999511
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 226799.999511
- details
内容を開く
- repurchased_shares
- 117331023
- execution_price_KRW
- 193299.260257
- issuer_cash_amount_T
- 22.679999951135
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5709556199
- 10
内容を開く
- 想定日
2027-03-22
- year
- 0.37234770704997
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 11
内容を開く
- 想定日
2027-03-29
- year
- 0.39151266255989
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5592225176
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5592225176
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 12
内容を開く
- 想定日
2027-04-09
- year
- 0.42162902121834
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 13
内容を開く
- 想定日
2027-04-13
- year
- 0.43258042436687
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2026Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 14
内容を開く
- 想定日
2027-04-16
- year
- 0.44079397672827
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 37440.000031
- details
内容を開く
- repurchased_preferred_shares
- 24304815
- execution_price_pref_KRW
- 154043.550756
- issuer_cash_amount_T
- 3.7440000030791
- old_common_holder_cash_unchanged
- はい
- 15
内容を開く
- 想定日
2027-04-20
- year
- 0.4517453798768
- 金額
- 51386.005791
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 51386.005791
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 58615.37033
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 5.861537033003
- company_preferred_dividend_paid_T
- 0.722936453903
- company_ordinary_dividend_paid_T
- 5.1386005791
- old_cohort_entitlement_fixed_at_exdate_shares
- 5709556199
- 16
内容を開く
- 想定日
2027-04-22
- year
- 0.45722108145106
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 17
内容を開く
- 想定日
2027-04-29
- year
- 0.47638603696099
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q1
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.79594728425
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 18
内容を開く
- 想定日
2027-05-20
- year
- 0.53388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 19
内容を開く
- 想定日
2027-05-20
- year
- 0.53388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://news.samsung.com/global/samsung-electronics-announces-third-quarter-2026-results
- prediction
- はい
- target_event
2026 related special dividend record eligibility
- reconfirm_using
2027年1月末以降のSamsung取締役会決議に実行確定があるか事前確認。未発表の場合特別配当額はゼロに更新
- confirmed_event_date
- 未確認
- 20
内容を開く
- 想定日
2027-05-27
- year
- 0.55304585900068
- 金額
- 41941.68882
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41941.68882
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47959.472842
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 4.79594728425
- company_preferred_dividend_paid_T
- 0.60177840225
- company_ordinary_dividend_paid_T
- 4.194168882
- old_cohort_entitlement_fixed_at_exdate_shares
- 5592225176
- 21
内容を開く
- 想定日
2027-05-27
- year
- 0.55304585900068
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5592225176
- preferred_entitled_shares
- 778066388
- old_common_entitled_shares
- 5592225176
- common_dps_KRW
- 3839
- preferred_dps_KRW
- 3839
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 22
内容を開く
- 想定日
2027-06-02
- year
- 0.56947296372348
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026_remaining_special_2027
- ordinary_per_share_KRW
- 3839
- preferred_per_share_KRW
- 3839
- total_dividend_T
- 24.455549314196
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 23
内容を開く
- 想定日
2027-06-21
- year
- 0.62149212867899
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 24
内容を開く
- 想定日
2027-06-28
- year
- 0.64065708418891
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5592225176
- preferred_entitled_shares
- 778066388
- old_common_entitled_shares
- 5592225176
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 25
内容を開く
- 想定日
2027-06-29
- year
- 0.64339493497604
- 金額
- 214685.524507
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 214685.524507
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 244555.493142
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 24.455549314196
- company_preferred_dividend_paid_T
- 2.986996863532
- company_ordinary_dividend_paid_T
- 21.468552450664
- old_cohort_entitlement_fixed_at_exdate_shares
- 5592225176
- 26
内容を開く
- 想定日
2027-07-22
- year
- 0.70636550308008
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 27
内容を開く
- 想定日
2027-07-29
- year
- 0.72553045859001
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q2
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.777718673
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 28
内容を開く
- 想定日
2027-08-09
- year
- 0.75564681724846
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 29
内容を開く
- 想定日
2027-08-16
- year
- 0.77481177275838
- 金額
- 151200.000736
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 151200.000736
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 151200.000736
- details
内容を開く
- repurchased_shares
- 76034903
- execution_price_KRW
- 198856.044752
- issuer_cash_amount_T
- 15.120000073646
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5592225176
- 30
内容を開く
- 想定日
2027-08-20
- year
- 0.78576317590691
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 31
内容を開く
- 想定日
2027-08-27
- year
- 0.80492813141684
- 金額
- 41941.68882
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41941.68882
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47777.18673
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 4.777718673
- company_preferred_dividend_paid_T
- 0.583549791
- company_ordinary_dividend_paid_T
- 4.194168882
- old_cohort_entitlement_fixed_at_exdate_shares
- 5592225176
- 32
内容を開く
- 想定日
2027-09-09
- year
- 0.84052019164956
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 33
内容を開く
- 想定日
2027-09-16
- year
- 0.85968514715948
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 34560.000627
- details
内容を開く
- repurchased_preferred_shares
- 21916772
- execution_price_pref_KRW
- 157687.457929
- issuer_cash_amount_T
- 3.4560000626897
- old_common_holder_cash_unchanged
- はい
- 34
内容を開く
- 想定日
2027-09-21
- year
- 0.87337440109514
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 35
内容を開く
- 想定日
2027-09-28
- year
- 0.89253935660507
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5516190273
- preferred_entitled_shares
- 756149616
- old_common_entitled_shares
- 5516190273
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 36
内容を開く
- 想定日
2027-10-22
- year
- 0.95824777549624
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 37
内容を開く
- 想定日
2027-10-29
- year
- 0.97741273100616
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q3
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.70425491675
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 38
内容を開く
- 想定日
2027-11-22
- year
- 1.0431211498973
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 39
内容を開く
- 想定日
2027-11-25
- year
- 1.0513347022587
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2027 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 40
内容を開く
- 想定日
2027-11-29
- year
- 1.0622861054073
- 金額
- 41371.427047
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41371.427047
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47042.549167
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 4.70425491675
- company_preferred_dividend_paid_T
- 0.567112212
- company_ordinary_dividend_paid_T
- 4.13714270475
- old_cohort_entitlement_fixed_at_exdate_shares
- 5516190273
- 41
内容を開く
- 想定日
2027-12-02
- year
- 1.0704996577687
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 136722409
- shares_needed_for_grant
- 18000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 42
内容を開く
- 想定日
2027-12-08
- year
- 1.0869267624914
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2027 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 43
内容を開く
- 想定日
2027-12-15
- year
- 1.1060917180014
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 44
内容を開く
- 想定日
2027-12-22
- year
- 1.1252566735113
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 45
内容を開く
- 想定日
2027-12-29
- year
- 1.1444216290212
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5534190273
- preferred_entitled_shares
- 756149616
- old_common_entitled_shares
- 5516190273
- common_dps_KRW
- 750
- preferred_dps_KRW
- 751
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 46
内容を開く
- 想定日
2027-12-31
- year
- 1.1498973305955
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 324.47476537725
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 163.68
- noncash_investment_marks_excluded_from_operating_CFO_T
- 6.0658428104348
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 47
内容を開く
- 想定日
2028-01-24
- year
- 1.2156057494867
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 48
内容を開く
- 想定日
2028-01-31
- year
- 1.2347707049966
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q4
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 751
- total_dividend_T
- 4.718511066366
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 49
内容を開く
- 想定日
2028-03-09
- year
- 1.3388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 50
内容を開く
- 想定日
2028-03-16
- year
- 1.3579739904175
- 金額
- 427006.625441
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 427006.625441
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 428400.000012
- details
内容を開く
- repurchased_shares
- 207097643
- execution_price_KRW
- 206858.945281
- issuer_cash_amount_T
- 42.840000001219
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.996747
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5534190273
- 51
内容を開く
- 想定日
2028-03-22
- year
- 1.3744010951403
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 52
内容を開く
- 想定日
2028-03-29
- year
- 1.3935660506502
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5327092630
- preferred_entitled_shares
- 756149616
- old_common_entitled_shares
- 5309766216.8104
- common_dps_KRW
- 808
- preferred_dps_KRW
- 808
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 53
内容を開く
- 想定日
2028-04-09
- year
- 1.4236824093087
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 54
内容を開く
- 想定日
2028-04-13
- year
- 1.4346338124572
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 55
内容を開く
- 想定日
2028-04-16
- year
- 1.4428473648186
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 70720.000285
- details
内容を開く
- repurchased_preferred_shares
- 43411986
- execution_price_pref_KRW
- 162904.319293
- issuer_cash_amount_T
- 7.072000028504
- old_common_holder_cash_unchanged
- はい
- 56
内容を開く
- 想定日
2028-04-20
- year
- 1.4537987679671
- 金額
- 41371.427047
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41371.427047
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47185.110664
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 4.718511066366
- company_preferred_dividend_paid_T
- 0.567868361616
- company_ordinary_dividend_paid_T
- 4.15064270475
- old_cohort_entitlement_fixed_at_exdate_shares
- 5516190273
- 57
内容を開く
- 想定日
2028-04-24
- year
- 1.4647501711157
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 58
内容を開く
- 想定日
2028-05-01
- year
- 1.4839151266256
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q1
- ordinary_per_share_KRW
- 808
- preferred_per_share_KRW
- 808
- total_dividend_T
- 4.915259734768
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 59
内容を開く
- 想定日
2028-05-22
- year
- 1.5414099931554
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 60
内容を開く
- 想定日
2028-05-29
- year
- 1.5605749486653
- 金額
- 42902.911032
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42902.911032
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49152.597348
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 4.915259734768
- company_preferred_dividend_paid_T
- 0.610968889728
- company_ordinary_dividend_paid_T
- 4.30429084504
- old_cohort_entitlement_fixed_at_exdate_shares
- 5309766216.8104
- 61
内容を開く
- 想定日
2028-06-21
- year
- 1.6235455167693
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 62
内容を開く
- 想定日
2028-06-28
- year
- 1.6427104722793
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5327092630
- preferred_entitled_shares
- 712737630
- old_common_entitled_shares
- 5309766216.8104
- common_dps_KRW
- 808
- preferred_dps_KRW
- 808
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 63
内容を開く
- 想定日
2028-07-24
- year
- 1.7138945927447
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 64
内容を開く
- 想定日
2028-07-31
- year
- 1.7330595482546
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q2
- ordinary_per_share_KRW
- 808
- preferred_per_share_KRW
- 808
- total_dividend_T
- 4.88018285008
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 65
内容を開く
- 想定日
2028-08-09
- year
- 1.7577002053388
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 66
内容を開く
- 想定日
2028-08-16
- year
- 1.7768651608487
- 金額
- 284671.083192
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 284671.083192
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 285599.999572
- details
内容を開く
- repurchased_shares
- 134207038
- execution_price_KRW
- 212805.530789
- issuer_cash_amount_T
- 28.559999957158
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.996747
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5327092630
- 67
内容を開く
- 想定日
2028-08-21
- year
- 1.7905544147844
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 68
内容を開く
- 想定日
2028-08-28
- year
- 1.8097193702943
- 金額
- 42902.911032
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42902.911032
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48801.828501
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 4.88018285008
- company_preferred_dividend_paid_T
- 0.57589200504
- company_ordinary_dividend_paid_T
- 4.30429084504
- old_cohort_entitlement_fixed_at_exdate_shares
- 5309766216.8104
- 69
内容を開く
- 想定日
2028-09-09
- year
- 1.8425735797399
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 70
内容を開く
- 想定日
2028-09-16
- year
- 1.8617385352498
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 65280.000021
- details
内容を開く
- repurchased_preferred_shares
- 39146588
- execution_price_pref_KRW
- 166757.828347
- issuer_cash_amount_T
- 6.5280000020798
- old_common_holder_cash_unchanged
- はい
- 71
内容を開く
- 想定日
2028-09-21
- year
- 1.8754277891855
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 72
内容を開く
- 想定日
2028-09-28
- year
- 1.8945927446954
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5192885592
- preferred_entitled_shares
- 673591042
- old_common_entitled_shares
- 5175995688.3203
- common_dps_KRW
- 808
- preferred_dps_KRW
- 808
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 73
内容を開く
- 想定日
2028-10-23
- year
- 1.9630390143737
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 74
内容を開く
- 想定日
2028-10-30
- year
- 1.9822039698836
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q3
- ordinary_per_share_KRW
- 808
- preferred_per_share_KRW
- 808
- total_dividend_T
- 4.740113120272
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 75
内容を開く
- 想定日
2028-11-20
- year
- 2.0396988364134
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 76
内容を開く
- 想定日
2028-11-25
- year
- 2.0533880903491
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2028 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 77
内容を開く
- 想定日
2028-11-27
- year
- 2.0588637919233
- 金額
- 41822.045162
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41822.045162
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47401.131203
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 4.740113120272
- company_preferred_dividend_paid_T
- 0.544261561936
- company_ordinary_dividend_paid_T
- 4.195851558336
- old_cohort_entitlement_fixed_at_exdate_shares
- 5175995688.3203
- 78
内容を開く
- 想定日
2028-12-02
- year
- 2.072553045859
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 118722409
- shares_needed_for_grant
- 18000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 79
内容を開く
- 想定日
2028-12-08
- year
- 2.0889801505818
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2028 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 80
内容を開く
- 想定日
2028-12-15
- year
- 2.1081451060917
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 81
内容を開く
- 想定日
2028-12-21
- year
- 2.1245722108145
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 82
内容を開く
- 想定日
2028-12-28
- year
- 2.1437371663244
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5210885592
- preferred_entitled_shares
- 673591042
- old_common_entitled_shares
- 5175995688.3203
- common_dps_KRW
- 808
- preferred_dps_KRW
- 809
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 83
内容を開く
- 想定日
2028-12-31
- year
- 2.1519507186858
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 210.61169049649
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 164.92
- noncash_investment_marks_excluded_from_operating_CFO_T
- 7.1497933790609
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 84
内容を開く
- 想定日
2029-01-22
- year
- 2.2121834360027
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 85
内容を開く
- 想定日
2029-01-29
- year
- 2.2313483915127
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q4
- ordinary_per_share_KRW
- 808
- preferred_per_share_KRW
- 809
- total_dividend_T
- 4.755330711314
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 86
内容を開く
- 想定日
2029-03-09
- year
- 2.3381245722108
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 87
内容を開く
- 想定日
2029-03-16
- year
- 2.3572895277207
- 金額
- 281574.268273
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 281574.268273
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 283472.279726
- details
内容を開く
- repurchased_shares
- 128077436
- execution_price_KRW
- 221328.821516
- issuer_cash_amount_T
- 28.347227972611
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.993304
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5210885592
- 88
内容を開く
- 想定日
2029-03-22
- year
- 2.3737166324435
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 89
内容を開く
- 想定日
2029-03-29
- year
- 2.3928815879535
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5082808156
- preferred_entitled_shares
- 673591042
- old_common_entitled_shares
- 5048775805.0965
- common_dps_KRW
- 872
- preferred_dps_KRW
- 872
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 90
内容を開く
- 想定日
2029-04-09
- year
- 2.4229979466119
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 91
内容を開く
- 想定日
2029-04-13
- year
- 2.4339493497604
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 92
内容を開く
- 想定日
2029-04-16
- year
- 2.4421629021218
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 46795.424554
- details
内容を開く
- repurchased_preferred_shares
- 27167400
- execution_price_pref_KRW
- 172248.446867
- issuer_cash_amount_T
- 4.6795424554067
- old_common_holder_cash_unchanged
- はい
- 93
内容を開く
- 想定日
2029-04-20
- year
- 2.4531143052704
- 金額
- 41822.045162
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41822.045162
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47553.307113
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 4.755330711314
- company_preferred_dividend_paid_T
- 0.544935152978
- company_ordinary_dividend_paid_T
- 4.210395558336
- old_cohort_entitlement_fixed_at_exdate_shares
- 5175995688.3203
- 94
内容を開く
- 想定日
2029-04-23
- year
- 2.4613278576318
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 95
内容を開く
- 想定日
2029-04-30
- year
- 2.4804928131417
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q1
- ordinary_per_share_KRW
- 872
- preferred_per_share_KRW
- 872
- total_dividend_T
- 5.019580100656
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 96
内容を開く
- 想定日
2029-05-21
- year
- 2.5379876796715
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 97
内容を開く
- 想定日
2029-05-28
- year
- 2.5571526351814
- 金額
- 44025.32502
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44025.32502
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50195.801007
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 5.019580100656
- company_preferred_dividend_paid_T
- 0.587371388624
- company_ordinary_dividend_paid_T
- 4.432208712032
- old_cohort_entitlement_fixed_at_exdate_shares
- 5048775805.0965
- 98
内容を開く
- 想定日
2029-06-21
- year
- 2.6228610540726
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 99
内容を開く
- 想定日
2029-06-28
- year
- 2.6420260095825
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5082808156
- preferred_entitled_shares
- 646423642
- old_common_entitled_shares
- 5048775805.0965
- common_dps_KRW
- 872
- preferred_dps_KRW
- 872
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 100
内容を開く
- 想定日
2029-07-23
- year
- 2.7104722792608
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 101
内容を開く
- 想定日
2029-07-30
- year
- 2.7296372347707
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q2
- ordinary_per_share_KRW
- 872
- preferred_per_share_KRW
- 872
- total_dividend_T
- 4.995890127856
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 102
内容を開く
- 想定日
2029-08-09
- year
- 2.757015742642
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 103
内容を開く
- 想定日
2029-08-16
- year
- 2.776180698152
- 金額
- 187716.17874
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 187716.17874
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 188981.519708
- details
内容を開く
- repurchased_shares
- 82998981
- execution_price_KRW
- 227691.373353
- issuer_cash_amount_T
- 18.898151970783
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.993304
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5082808156
- 104
内容を開く
- 想定日
2029-08-20
- year
- 2.7871321013005
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 105
内容を開く
- 想定日
2029-08-27
- year
- 2.8062970568104
- 金額
- 44025.32502
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44025.32502
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49958.901279
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 4.995890127856
- company_preferred_dividend_paid_T
- 0.563681415824
- company_ordinary_dividend_paid_T
- 4.432208712032
- old_cohort_entitlement_fixed_at_exdate_shares
- 5048775805.0965
- 106
内容を開く
- 想定日
2029-09-09
- year
- 2.8418891170431
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 107
内容を開く
- 想定日
2029-09-16
- year
- 2.861054072553
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 43195.775772
- details
内容を開く
- repurchased_preferred_shares
- 24498096
- execution_price_pref_KRW
- 176322.991682
- issuer_cash_amount_T
- 4.3195775772222
- old_common_holder_cash_unchanged
- はい
- 108
内容を開く
- 想定日
2029-09-20
- year
- 2.8720054757016
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 109
内容を開く
- 想定日
2029-09-27
- year
- 2.8911704312115
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4999809175
- preferred_entitled_shares
- 621925546
- old_common_entitled_shares
- 4966332550.4507
- common_dps_KRW
- 872
- preferred_dps_KRW
- 872
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 110
内容を開く
- 想定日
2029-10-22
- year
- 2.9596167008898
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 111
内容を開く
- 想定日
2029-10-29
- year
- 2.9787816563997
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q3
- ordinary_per_share_KRW
- 872
- preferred_per_share_KRW
- 872
- total_dividend_T
- 4.902152676712
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 112
内容を開く
- 想定日
2029-11-20
- year
- 3.0390143737166
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 113
内容を開く
- 想定日
2029-11-25
- year
- 3.0527036276523
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2029 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 114
内容を開く
- 想定日
2029-11-27
- year
- 3.0581793292266
- 金額
- 43306.41984
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 43306.41984
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49021.526767
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 4.902152676712
- company_preferred_dividend_paid_T
- 0.542319076112
- company_ordinary_dividend_paid_T
- 4.3598336006
- old_cohort_entitlement_fixed_at_exdate_shares
- 4966332550.4507
- 115
内容を開く
- 想定日
2029-12-02
- year
- 3.0718685831622
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 100722409
- shares_needed_for_grant
- 18000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 116
内容を開く
- 想定日
2029-12-08
- year
- 3.088295687885
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2029 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 117
内容を開く
- 想定日
2029-12-15
- year
- 3.1074606433949
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 118
内容を開く
- 想定日
2029-12-20
- year
- 3.1211498973306
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 119
内容を開く
- 想定日
2029-12-27
- year
- 3.1403148528405
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5017809175
- preferred_entitled_shares
- 621925546
- old_common_entitled_shares
- 4966332550.4507
- common_dps_KRW
- 872
- preferred_dps_KRW
- 873
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 120
内容を開く
- 想定日
2029-12-31
- year
- 3.151266255989
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 188.93195744996
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 173.6
- noncash_investment_marks_excluded_from_operating_CFO_T
- 8.2987809818045
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 121
内容を開く
- 想定日
2030-01-22
- year
- 3.211498973306
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 122
内容を開く
- 想定日
2030-01-29
- year
- 3.2306639288159
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q4
- ordinary_per_share_KRW
- 872
- preferred_per_share_KRW
- 873
- total_dividend_T
- 4.918470602258
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 123
内容を開く
- 想定日
2030-03-09
- year
- 3.337440109514
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 124
内容を開く
- 想定日
2030-03-16
- year
- 3.356605065024
- 金額
- 439269.320965
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 439269.320965
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 443822.399455
- details
内容を開く
- repurchased_shares
- 187416395
- execution_price_KRW
- 236810.872099
- issuer_cash_amount_T
- 44.382239945523
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.989741
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5017809175
- 125
内容を開く
- 想定日
2030-03-21
- year
- 3.3702943189596
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 126
内容を開く
- 想定日
2030-03-28
- year
- 3.3894592744695
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4830392780
- preferred_entitled_shares
- 621925546
- old_common_entitled_shares
- 4780838819.9171
- common_dps_KRW
- 940
- preferred_dps_KRW
- 940
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 127
内容を開く
- 想定日
2030-04-09
- year
- 3.4223134839151
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 128
内容を開く
- 想定日
2030-04-15
- year
- 3.4387405886379
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 129
内容を開く
- 想定日
2030-04-16
- year
- 3.4414784394251
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 73265.920869
- details
内容を開く
- repurchased_preferred_shares
- 40227587
- execution_price_pref_KRW
- 182128.549916
- issuer_cash_amount_T
- 7.3265920869387
- old_common_holder_cash_unchanged
- はい
- 130
内容を開く
- 想定日
2030-04-22
- year
- 3.4579055441478
- 金額
- 43306.41984
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 43306.41984
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49184.706023
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 4.918470602258
- company_preferred_dividend_paid_T
- 0.542941001658
- company_ordinary_dividend_paid_T
- 4.3755296006
- old_cohort_entitlement_fixed_at_exdate_shares
- 4966332550.4507
- 131
内容を開く
- 想定日
2030-04-22
- year
- 3.4579055441478
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 132
内容を開く
- 想定日
2030-04-29
- year
- 3.4770704996578
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q1
- ordinary_per_share_KRW
- 940
- preferred_per_share_KRW
- 940
- total_dividend_T
- 5.12517922644
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 133
内容を開く
- 想定日
2030-05-20
- year
- 3.5345653661875
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 134
内容を開く
- 想定日
2030-05-27
- year
- 3.5537303216975
- 金額
- 44939.884907
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44939.884907
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51251.792264
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 5.12517922644
- company_preferred_dividend_paid_T
- 0.58461001324
- company_ordinary_dividend_paid_T
- 4.5405692132
- old_cohort_entitlement_fixed_at_exdate_shares
- 4780838819.9171
- 135
内容を開く
- 想定日
2030-06-20
- year
- 3.6194387405886
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 136
内容を開く
- 想定日
2030-06-27
- year
- 3.6386036960986
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4830392780
- preferred_entitled_shares
- 581697959
- old_common_entitled_shares
- 4780838819.9171
- common_dps_KRW
- 940
- preferred_dps_KRW
- 940
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 137
内容を開く
- 想定日
2030-07-22
- year
- 3.7070499657769
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 138
内容を開く
- 想定日
2030-07-29
- year
- 3.7262149212868
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q2
- ordinary_per_share_KRW
- 940
- preferred_per_share_KRW
- 940
- total_dividend_T
- 5.08736529466
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 139
内容を開く
- 想定日
2030-08-09
- year
- 3.7563312799452
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 140
内容を開く
- 想定日
2030-08-16
- year
- 3.7754962354552
- 金額
- 292846.21515
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 292846.21515
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 295881.600822
- details
内容を開く
- repurchased_shares
- 121452852
- execution_price_KRW
- 243618.487298
- issuer_cash_amount_T
- 29.588160082249
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.989741
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4830392780
- 141
内容を開く
- 想定日
2030-08-20
- year
- 3.7864476386037
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 142
内容を開く
- 想定日
2030-08-27
- year
- 3.8056125941136
- 金額
- 44939.884907
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44939.884907
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50873.652947
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 5.08736529466
- company_preferred_dividend_paid_T
- 0.54679608146
- company_ordinary_dividend_paid_T
- 4.5405692132
- old_cohort_entitlement_fixed_at_exdate_shares
- 4780838819.9171
- 143
内容を開く
- 想定日
2030-09-09
- year
- 3.8412046543463
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 144
内容を開く
- 想定日
2030-09-16
- year
- 3.8603696098563
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 67630.079248
- details
内容を開く
- repurchased_preferred_shares
- 36275068
- execution_price_pref_KRW
- 186436.809016
- issuer_cash_amount_T
- 6.7630079247715
- old_common_holder_cash_unchanged
- はい
- 145
内容を開く
- 想定日
2030-09-19
- year
- 3.8685831622177
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 146
内容を開く
- 想定日
2030-09-26
- year
- 3.8877481177276
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4708939928
- preferred_entitled_shares
- 545422891
- old_common_entitled_shares
- 4660631926.5905
- common_dps_KRW
- 940
- preferred_dps_KRW
- 940
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 147
内容を開く
- 想定日
2030-10-22
- year
- 3.958932238193
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 148
内容を開く
- 想定日
2030-10-29
- year
- 3.9780971937029
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q3
- ordinary_per_share_KRW
- 940
- preferred_per_share_KRW
- 940
- total_dividend_T
- 4.93910104986
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 149
内容を開く
- 想定日
2030-11-20
- year
- 4.0383299110198
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 150
内容を開く
- 想定日
2030-11-25
- year
- 4.0520191649555
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2030 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 151
内容を開く
- 想定日
2030-11-27
- year
- 4.0574948665298
- 金額
- 43809.94011
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 43809.94011
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49391.010499
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 4.93910104986
- company_preferred_dividend_paid_T
- 0.51269751754
- company_ordinary_dividend_paid_T
- 4.42640353232
- old_cohort_entitlement_fixed_at_exdate_shares
- 4660631926.5905
- 152
内容を開く
- 想定日
2030-12-02
- year
- 4.0711841204654
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 82722409
- shares_needed_for_grant
- 18000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 153
内容を開く
- 想定日
2030-12-08
- year
- 4.0876112251882
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2030 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 154
内容を開く
- 想定日
2030-12-15
- year
- 4.1067761806982
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 155
内容を開く
- 想定日
2030-12-20
- year
- 4.1204654346338
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 156
内容を開く
- 想定日
2030-12-27
- year
- 4.1396303901437
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4726939928
- preferred_entitled_shares
- 545422891
- old_common_entitled_shares
- 4660631926.5905
- common_dps_KRW
- 940
- preferred_dps_KRW
- 941
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 157
内容を開く
- 想定日
2030-12-31
- year
- 4.1505817932923
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 276.76987035522
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 184.76
- noncash_investment_marks_excluded_from_operating_CFO_T
- 9.5167078407128
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 158
内容を開く
- 想定日
2031-01-22
- year
- 4.2108145106092
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 159
内容を開く
- 想定日
2031-01-29
- year
- 4.2299794661191
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q4
- ordinary_per_share_KRW
- 940
- preferred_per_share_KRW
- 941
- total_dividend_T
- 4.956566472751
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 160
内容を開く
- 想定日
2031-03-09
- year
- 4.3367556468172
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 161
内容を開く
- 想定日
2031-03-16
- year
- 4.3559206023272
- 金額
- 445199.63221
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 445199.63221
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 451533.601145
- details
内容を開く
- repurchased_shares
- 178207005
- execution_price_KRW
- 253375.899081
- issuer_cash_amount_T
- 45.153360114453
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.985972
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4726939928
- 162
内容を開く
- 想定日
2031-03-20
- year
- 4.3668720054757
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 163
内容を開く
- 想定日
2031-03-27
- year
- 4.3860369609856
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4548732923
- preferred_entitled_shares
- 545422891
- old_common_entitled_shares
- 4484924752.4575
- common_dps_KRW
- 1013
- preferred_dps_KRW
- 1013
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 164
内容を開く
- 想定日
2031-04-09
- year
- 4.4216290212183
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 165
内容を開く
- 想定日
2031-04-14
- year
- 4.435318275154
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 166
内容を開く
- 想定日
2031-04-16
- year
- 4.4407939767283
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 74538.880085
- details
内容を開く
- repurchased_preferred_shares
- 38706341
- execution_price_pref_KRW
- 192575.371784
- issuer_cash_amount_T
- 7.4538880084762
- old_common_holder_cash_unchanged
- はい
- 167
内容を開く
- 想定日
2031-04-21
- year
- 4.4544832306639
- 金額
- 43809.94011
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 43809.94011
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49565.664728
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 4.956566472751
- company_preferred_dividend_paid_T
- 0.513242940431
- company_ordinary_dividend_paid_T
- 4.44332353232
- old_cohort_entitlement_fixed_at_exdate_shares
- 4660631926.5905
- 168
内容を開く
- 想定日
2031-04-22
- year
- 4.4572210814511
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 169
内容を開く
- 想定日
2031-04-29
- year
- 4.476386036961
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q1
- ordinary_per_share_KRW
- 1013
- preferred_per_share_KRW
- 1013
- total_dividend_T
- 5.160379839582
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 170
内容を開く
- 想定日
2031-05-20
- year
- 4.5338809034908
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 171
内容を開く
- 想定日
2031-05-27
- year
- 4.5530458590007
- 金額
- 45432.287742
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45432.287742
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51603.798396
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 5.160379839582
- company_preferred_dividend_paid_T
- 0.552513388583
- company_ordinary_dividend_paid_T
- 4.607866450999
- old_cohort_entitlement_fixed_at_exdate_shares
- 4484924752.4575
- 172
内容を開く
- 想定日
2031-06-19
- year
- 4.6160164271047
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 173
内容を開く
- 想定日
2031-06-26
- year
- 4.6351813826146
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4548732923
- preferred_entitled_shares
- 506716550
- old_common_entitled_shares
- 4484924752.4575
- common_dps_KRW
- 1013
- preferred_dps_KRW
- 1013
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 174
内容を開く
- 想定日
2031-07-22
- year
- 4.7063655030801
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 175
内容を開く
- 想定日
2031-07-29
- year
- 4.72553045859
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q2
- ordinary_per_share_KRW
- 1013
- preferred_per_share_KRW
- 1013
- total_dividend_T
- 5.121170316149
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 176
内容を開く
- 想定日
2031-08-09
- year
- 4.7556468172485
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 177
内容を開く
- 想定日
2031-08-16
- year
- 4.7748117727584
- 金額
- 296799.753602
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 296799.753602
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 301022.399541
- details
内容を開く
- repurchased_shares
- 115484821
- execution_price_KRW
- 260659.710025
- issuer_cash_amount_T
- 30.102239954112
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.985972
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4548732923
- 178
内容を開く
- 想定日
2031-08-20
- year
- 4.7857631759069
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 179
内容を開く
- 想定日
2031-08-27
- year
- 4.8049281314168
- 金額
- 45432.287742
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45432.287742
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51211.703161
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 5.121170316149
- company_preferred_dividend_paid_T
- 0.51330386515
- company_ordinary_dividend_paid_T
- 4.607866450999
- old_cohort_entitlement_fixed_at_exdate_shares
- 4484924752.4575
- 180
内容を開く
- 想定日
2031-09-09
- year
- 4.8405201916496
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 181
内容を開く
- 想定日
2031-09-16
- year
- 4.8596851471595
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 68805.119647
- details
内容を開く
- repurchased_preferred_shares
- 34903291
- execution_price_pref_KRW
- 197130.750929
- issuer_cash_amount_T
- 6.8805119647172
- old_common_holder_cash_unchanged
- はい
- 182
内容を開く
- 想定日
2031-09-19
- year
- 4.8678986995209
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 183
内容を開く
- 想定日
2031-09-26
- year
- 4.8870636550308
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4433248102
- preferred_entitled_shares
- 471813259
- old_common_entitled_shares
- 4371059915.589
- common_dps_KRW
- 1013
- preferred_dps_KRW
- 1013
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 184
内容を開く
- 想定日
2031-10-22
- year
- 4.9582477754962
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 185
内容を開く
- 想定日
2031-10-29
- year
- 4.9774127310062
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q3
- ordinary_per_share_KRW
- 1013
- preferred_per_share_KRW
- 1013
- total_dividend_T
- 4.968827158693
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 186
内容を開く
- 想定日
2031-11-20
- year
- 5.0376454483231
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 187
内容を開く
- 想定日
2031-11-25
- year
- 5.0513347022587
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2031 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 188
内容を開く
- 想定日
2031-11-27
- year
- 5.056810403833
- 金額
- 44278.836945
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44278.836945
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49688.271587
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 4.968827158693
- company_preferred_dividend_paid_T
- 0.477946831367
- company_ordinary_dividend_paid_T
- 4.490880327326
- old_cohort_entitlement_fixed_at_exdate_shares
- 4371059915.589
- 189
内容を開く
- 想定日
2031-12-02
- year
- 5.0704996577687
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 64722409
- shares_needed_for_grant
- 18000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 190
内容を開く
- 想定日
2031-12-08
- year
- 5.0869267624914
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2031 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 191
内容を開く
- 想定日
2031-12-15
- year
- 5.1060917180014
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 192
内容を開く
- 想定日
2031-12-22
- year
- 5.1252566735113
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 193
内容を開く
- 想定日
2031-12-29
- year
- 5.1444216290212
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4451248102
- preferred_entitled_shares
- 471813259
- old_common_entitled_shares
- 4371059915.589
- common_dps_KRW
- 1013
- preferred_dps_KRW
- 1014
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 194
内容を開く
- 想定日
2031-12-31
- year
- 5.1498973305955
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 348.19380079251
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 190.96
- noncash_investment_marks_excluded_from_operating_CFO_T
- 10.807710311156
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 195
内容を開く
- 想定日
2032-01-22
- year
- 5.2101300479124
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 196
内容を開く
- 想定日
2032-01-29
- year
- 5.2292950034223
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q4
- ordinary_per_share_KRW
- 1013
- preferred_per_share_KRW
- 1014
- total_dividend_T
- 4.987532971952
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 197
内容を開く
- 想定日
2032-03-09
- year
- 5.3388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 198
内容を開く
- 想定日
2032-03-16
- year
- 5.3579739904175
- 金額
- 450971.613372
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 450971.613372
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 459244.80031
- details
内容を開く
- repurchased_shares
- 169369354
- execution_price_KRW
- 271149.880108
- issuer_cash_amount_T
- 45.924480030987
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.981985
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4451248102
- 199
内容を開く
- 想定日
2032-03-22
- year
- 5.3744010951403
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 200
内容を開く
- 想定日
2032-03-29
- year
- 5.3935660506502
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4281878748
- preferred_entitled_shares
- 471813259
- old_common_entitled_shares
- 4204741710.6194
- common_dps_KRW
- 1092
- preferred_dps_KRW
- 1092
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 201
内容を開く
- 想定日
2032-04-09
- year
- 5.4236824093087
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 202
内容を開く
- 想定日
2032-04-13
- year
- 5.4346338124572
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 203
内容を開く
- 想定日
2032-04-16
- year
- 5.4428473648186
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 75811.839892
- details
内容を開く
- repurchased_preferred_shares
- 37226072
- execution_price_pref_KRW
- 203652.536566
- issuer_cash_amount_T
- 7.5811839891807
- old_common_holder_cash_unchanged
- はい
- 204
内容を開く
- 想定日
2032-04-20
- year
- 5.4537987679671
- 金額
- 44278.836945
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44278.836945
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49875.32972
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 4.987532971952
- company_preferred_dividend_paid_T
- 0.478418644626
- company_ordinary_dividend_paid_T
- 4.509114327326
- old_cohort_entitlement_fixed_at_exdate_shares
- 4371059915.589
- 205
内容を開く
- 想定日
2032-04-22
- year
- 5.4592744695414
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 206
内容を開く
- 想定日
2032-04-29
- year
- 5.4784394250513
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q1
- ordinary_per_share_KRW
- 1092
- preferred_per_share_KRW
- 1092
- total_dividend_T
- 5.191031671644
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 207
内容を開く
- 想定日
2032-05-20
- year
- 5.5359342915811
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 208
内容を開く
- 想定日
2032-05-27
- year
- 5.555099247091
- 金額
- 45915.77948
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45915.77948
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51910.316716
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 5.191031671644
- company_preferred_dividend_paid_T
- 0.515220078828
- company_ordinary_dividend_paid_T
- 4.675811592816
- old_cohort_entitlement_fixed_at_exdate_shares
- 4204741710.6194
- 209
内容を開く
- 想定日
2032-06-21
- year
- 5.6235455167693
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 210
内容を開く
- 想定日
2032-06-28
- year
- 5.6427104722793
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4281878748
- preferred_entitled_shares
- 434587187
- old_common_entitled_shares
- 4204741710.6194
- common_dps_KRW
- 1092
- preferred_dps_KRW
- 1092
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 211
内容を開く
- 想定日
2032-07-22
- year
- 5.7084188911704
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 212
内容を開く
- 想定日
2032-07-29
- year
- 5.7275838466804
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q2
- ordinary_per_share_KRW
- 1092
- preferred_per_share_KRW
- 1092
- total_dividend_T
- 5.15038080102
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 213
内容を開く
- 想定日
2032-08-09
- year
- 5.7577002053388
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 214
内容を開く
- 想定日
2032-08-16
- year
- 5.7768651608487
- 金額
- 300647.741603
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 300647.741603
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 306163.19955
- details
内容を開く
- repurchased_shares
- 109757692
- execution_price_KRW
- 278944.640664
- issuer_cash_amount_T
- 30.616319955011
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.981985
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4281878748
- 215
内容を開く
- 想定日
2032-08-20
- year
- 5.7878165639973
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 216
内容を開く
- 想定日
2032-08-27
- year
- 5.8069815195072
- 金額
- 45915.77948
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45915.77948
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51503.80801
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 5.15038080102
- company_preferred_dividend_paid_T
- 0.474569208204
- company_ordinary_dividend_paid_T
- 4.675811592816
- old_cohort_entitlement_fixed_at_exdate_shares
- 4204741710.6194
- 217
内容を開く
- 想定日
2032-09-09
- year
- 5.8425735797399
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 218
内容を開く
- 想定日
2032-09-16
- year
- 5.8617385352498
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 69980.161042
- details
内容を開く
- repurchased_preferred_shares
- 33568465
- execution_price_pref_KRW
- 208469.946545
- issuer_cash_amount_T
- 6.9980161041588
- old_common_holder_cash_unchanged
- はい
- 219
内容を開く
- 想定日
2032-09-21
- year
- 5.8754277891855
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 220
内容を開く
- 想定日
2032-09-28
- year
- 5.8945927446954
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4172121056
- preferred_entitled_shares
- 401018722
- old_common_entitled_shares
- 4096961277.5959
- common_dps_KRW
- 1092
- preferred_dps_KRW
- 1092
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 221
内容を開く
- 想定日
2032-10-22
- year
- 5.9603011635866
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 222
内容を開く
- 想定日
2032-10-29
- year
- 5.9794661190965
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q3
- ordinary_per_share_KRW
- 1092
- preferred_per_share_KRW
- 1092
- total_dividend_T
- 4.993868637576
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 223
内容を開く
- 想定日
2032-11-22
- year
- 6.0451745379877
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 224
内容を開く
- 想定日
2032-11-25
- year
- 6.0533880903491
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2032 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 225
内容を開く
- 想定日
2032-11-29
- year
- 6.0643394934976
- 金額
- 44738.817151
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44738.817151
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49938.686376
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 4.993868637576
- company_preferred_dividend_paid_T
- 0.437912444424
- company_ordinary_dividend_paid_T
- 4.555956193152
- old_cohort_entitlement_fixed_at_exdate_shares
- 4096961277.5959
- 226
内容を開く
- 想定日
2032-12-02
- year
- 6.072553045859
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 46722409
- shares_needed_for_grant
- 18000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 227
内容を開く
- 想定日
2032-12-08
- year
- 6.0889801505818
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2032 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 228
内容を開く
- 想定日
2032-12-15
- year
- 6.1081451060917
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 229
内容を開く
- 想定日
2032-12-22
- year
- 6.1273100616016
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 230
内容を開く
- 想定日
2032-12-29
- year
- 6.1464750171116
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4190121056
- preferred_entitled_shares
- 401018722
- old_common_entitled_shares
- 4096961277.5959
- common_dps_KRW
- 1092
- preferred_dps_KRW
- 1093
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 231
内容を開く
- 想定日
2032-12-31
- year
- 6.1519507186858
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 293.96386275036
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 195.92
- noncash_investment_marks_excluded_from_operating_CFO_T
- 12.176172929825
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 232
内容を開く
- 想定日
2033-01-24
- year
- 6.217659137577
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 233
内容を開く
- 想定日
2033-01-31
- year
- 6.2368240930869
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q4
- ordinary_per_share_KRW
- 1092
- preferred_per_share_KRW
- 1093
- total_dividend_T
- 5.013925656298
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 234
内容を開く
- 想定日
2033-03-09
- year
- 6.3381245722108
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 235
内容を開く
- 想定日
2033-03-16
- year
- 6.3572895277207
- 金額
- 296773.149944
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 296773.149944
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 303521.400418
- details
内容を開く
- repurchased_shares
- 104620366
- execution_price_KRW
- 290116.936141
- issuer_cash_amount_T
- 30.352140041824
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.977767
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4190121056
- 236
内容を開く
- 想定日
2033-03-22
- year
- 6.3737166324435
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 237
内容を開く
- 想定日
2033-03-29
- year
- 6.3928815879535
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4085500690
- preferred_entitled_shares
- 401018722
- old_common_entitled_shares
- 3994666956.5915
- common_dps_KRW
- 1177
- preferred_dps_KRW
- 1177
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 238
内容を開く
- 想定日
2033-04-09
- year
- 6.4229979466119
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 239
内容を開く
- 想定日
2033-04-13
- year
- 6.4339493497604
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 240
内容を開く
- 想定日
2033-04-16
- year
- 6.4421629021218
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50105.119499
- details
内容を開く
- repurchased_preferred_shares
- 23268563
- execution_price_pref_KRW
- 215333.965828
- issuer_cash_amount_T
- 5.010511949904
- old_common_holder_cash_unchanged
- はい
- 241
内容を開く
- 想定日
2033-04-20
- year
- 6.4531143052704
- 金額
- 44738.817151
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44738.817151
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50139.256563
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 5.013925656298
- company_preferred_dividend_paid_T
- 0.438313463146
- company_ordinary_dividend_paid_T
- 4.575612193152
- old_cohort_entitlement_fixed_at_exdate_shares
- 4096961277.5959
- 242
内容を開く
- 想定日
2033-04-22
- year
- 6.4585900068446
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 243
内容を開く
- 想定日
2033-04-29
- year
- 6.4777549623546
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q1
- ordinary_per_share_KRW
- 1177
- preferred_per_share_KRW
- 1177
- total_dividend_T
- 5.280633347924
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 244
内容を開く
- 想定日
2033-05-20
- year
- 6.5352498288843
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 245
内容を開く
- 想定日
2033-05-27
- year
- 6.5544147843943
- 金額
- 47017.230079
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47017.230079
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52806.333479
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 5.280633347924
- company_preferred_dividend_paid_T
- 0.471999035794
- company_ordinary_dividend_paid_T
- 4.80863431213
- old_cohort_entitlement_fixed_at_exdate_shares
- 3994666956.5915
- 246
内容を開く
- 想定日
2033-06-21
- year
- 6.6228610540726
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 247
内容を開く
- 想定日
2033-06-28
- year
- 6.6420260095825
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4085500690
- preferred_entitled_shares
- 377750159
- old_common_entitled_shares
- 3994666956.5915
- common_dps_KRW
- 1177
- preferred_dps_KRW
- 1177
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 248
内容を開く
- 想定日
2033-07-22
- year
- 6.7077344284736
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 249
内容を開く
- 想定日
2033-07-29
- year
- 6.7268993839836
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q2
- ordinary_per_share_KRW
- 1177
- preferred_per_share_KRW
- 1177
- total_dividend_T
- 5.253246249273
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 250
内容を開く
- 想定日
2033-08-09
- year
- 6.757015742642
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 251
内容を開く
- 想定日
2033-08-16
- year
- 6.776180698152
- 金額
- 197848.766284
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 197848.766284
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 202347.599926
- details
内容を開く
- repurchased_shares
- 67797920
- execution_price_KRW
- 298456.943702
- issuer_cash_amount_T
- 20.234759992581
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.977767
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4085500690
- 252
内容を開く
- 想定日
2033-08-22
- year
- 6.7926078028747
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 253
内容を開く
- 想定日
2033-08-29
- year
- 6.8117727583847
- 金額
- 47017.230079
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47017.230079
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52532.462493
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 5.253246249273
- company_preferred_dividend_paid_T
- 0.444611937143
- company_ordinary_dividend_paid_T
- 4.80863431213
- old_cohort_entitlement_fixed_at_exdate_shares
- 3994666956.5915
- 254
内容を開く
- 想定日
2033-09-09
- year
- 6.8418891170431
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 255
内容を開く
- 想定日
2033-09-16
- year
- 6.861054072553
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 46250.880766
- details
内容を開く
- repurchased_preferred_shares
- 20982336
- execution_price_pref_KRW
- 220427.700546
- issuer_cash_amount_T
- 4.6250880765593
- old_common_holder_cash_unchanged
- はい
- 256
内容を開く
- 想定日
2033-09-21
- year
- 6.8747433264887
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 257
内容を開く
- 想定日
2033-09-28
- year
- 6.8939082819986
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4017702770
- preferred_entitled_shares
- 356767823
- old_common_entitled_shares
- 3928376400.9657
- common_dps_KRW
- 1177
- preferred_dps_KRW
- 1177
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 258
内容を開く
- 想定日
2033-10-24
- year
- 6.9650924024641
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 259
内容を開く
- 想定日
2033-10-31
- year
- 6.984257357974
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q3
- ordinary_per_share_KRW
- 1177
- preferred_per_share_KRW
- 1177
- total_dividend_T
- 5.148751887961
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 260
内容を開く
- 想定日
2033-11-21
- year
- 7.0417522245038
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 261
内容を開く
- 想定日
2033-11-25
- year
- 7.0527036276523
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2033 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 262
内容を開く
- 想定日
2033-11-28
- year
- 7.0609171800137
- 金額
- 46236.990239
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 46236.990239
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51487.51888
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 5.148751887961
- company_preferred_dividend_paid_T
- 0.419915727671
- company_ordinary_dividend_paid_T
- 4.72883616029
- old_cohort_entitlement_fixed_at_exdate_shares
- 3928376400.9657
- 263
内容を開く
- 想定日
2033-12-02
- year
- 7.0718685831622
- 金額
- 21666.713867
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 21666.713867
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 22159.387858
- details
内容を開く
- repurchased_shares
- 7277591
- execution_price_KRW
- 304487.952923
- issuer_cash_amount_T
- 2.2159387858001
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.977767
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4017702770
- 264
内容を開く
- 想定日
2033-12-08
- year
- 7.088295687885
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2033 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 265
内容を開く
- 想定日
2033-12-15
- year
- 7.1074606433949
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 266
内容を開く
- 想定日
2033-12-22
- year
- 7.1266255989049
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 267
内容を開く
- 想定日
2033-12-29
- year
- 7.1457905544148
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4028425179
- preferred_entitled_shares
- 356767823
- old_common_entitled_shares
- 3921260614.0653
- common_dps_KRW
- 1177
- preferred_dps_KRW
- 1178
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 268
内容を開く
- 想定日
2033-12-31
- year
- 7.151266255989
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 237.20390583576
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 204.6
- noncash_investment_marks_excluded_from_operating_CFO_T
- 13.626743305614
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 269
内容を開く
- 想定日
2034-01-23
- year
- 7.2142368240931
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 270
内容を開く
- 想定日
2034-01-30
- year
- 7.233401779603
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q4
- ordinary_per_share_KRW
- 1177
- preferred_per_share_KRW
- 1178
- total_dividend_T
- 5.161728931177
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 271
内容を開く
- 想定日
2034-03-09
- year
- 7.337440109514
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 272
内容を開く
- 想定日
2034-03-16
- year
- 7.356605065024
- 金額
- 462040.05632
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 462040.05632
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 474667.200111
- details
内容を開く
- repurchased_shares
- 152915840
- execution_price_KRW
- 310410.746271
- issuer_cash_amount_T
- 47.466720011125
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.973398
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4028425179
- 273
内容を開く
- 想定日
2034-03-22
- year
- 7.3730321697467
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 274
内容を開く
- 想定日
2034-03-29
- year
- 7.3921971252567
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3875509339
- preferred_entitled_shares
- 356767823
- old_common_entitled_shares
- 3772412656.361
- common_dps_KRW
- 1269
- preferred_dps_KRW
- 1269
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 275
内容を開く
- 想定日
2034-04-09
- year
- 7.4223134839151
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 276
内容を開く
- 想定日
2034-04-13
- year
- 7.4332648870637
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 277
内容を開く
- 想定日
2034-04-16
- year
- 7.4414784394251
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 73107.753846
- details
内容を開く
- repurchased_preferred_shares
- 32109104
- execution_price_pref_KRW
- 227685.43727
- issuer_cash_amount_T
- 7.3107753845882
- old_common_holder_cash_unchanged
- はい
- 278
内容を開く
- 想定日
2034-04-20
- year
- 7.4524298425736
- 金額
- 46153.237428
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 46153.237428
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51617.289312
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 5.161728931177
- company_preferred_dividend_paid_T
- 0.420272495494
- company_ordinary_dividend_paid_T
- 4.741456435683
- old_cohort_entitlement_fixed_at_exdate_shares
- 3921260614.0653
- 279
内容を開く
- 想定日
2034-04-24
- year
- 7.4633812457221
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 280
内容を開く
- 想定日
2034-05-01
- year
- 7.482546201232
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q1
- ordinary_per_share_KRW
- 1269
- preferred_per_share_KRW
- 1269
- total_dividend_T
- 5.370759718578
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 281
内容を開く
- 想定日
2034-05-22
- year
- 7.5400410677618
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 282
内容を開く
- 想定日
2034-05-29
- year
- 7.5592060232717
- 金額
- 47871.916609
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47871.916609
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 53707.597186
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 5.370759718578
- company_preferred_dividend_paid_T
- 0.452738367387
- company_ordinary_dividend_paid_T
- 4.918021351191
- old_cohort_entitlement_fixed_at_exdate_shares
- 3772412656.361
- 283
内容を開く
- 想定日
2034-06-21
- year
- 7.6221765913758
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 284
内容を開く
- 想定日
2034-06-28
- year
- 7.6413415468857
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3875509339
- preferred_entitled_shares
- 324658719
- old_common_entitled_shares
- 3772412656.361
- common_dps_KRW
- 1269
- preferred_dps_KRW
- 1269
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 285
内容を開く
- 想定日
2034-07-24
- year
- 7.7125256673511
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 286
内容を開く
- 想定日
2034-07-31
- year
- 7.7316906228611
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q2
- ordinary_per_share_KRW
- 1269
- preferred_per_share_KRW
- 1269
- total_dividend_T
- 5.330013265602
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 287
内容を開く
- 想定日
2034-08-09
- year
- 7.7563312799452
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 288
内容を開く
- 想定日
2034-08-16
- year
- 7.7754962354552
- 金額
- 308026.703573
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 308026.703573
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 316444.799417
- details
内容を開く
- repurchased_shares
- 99095198
- execution_price_KRW
- 319334.141112
- issuer_cash_amount_T
- 31.644479941679
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.973398
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 3875509339
- 289
内容を開く
- 想定日
2034-08-21
- year
- 7.7891854893908
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 290
内容を開く
- 想定日
2034-08-28
- year
- 7.8083504449008
- 金額
- 47871.916609
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47871.916609
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 53300.132656
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 5.330013265602
- company_preferred_dividend_paid_T
- 0.411991914411
- company_ordinary_dividend_paid_T
- 4.918021351191
- old_cohort_entitlement_fixed_at_exdate_shares
- 3772412656.361
- 291
内容を開く
- 想定日
2034-09-09
- year
- 7.8412046543463
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 292
内容を開く
- 想定日
2034-09-16
- year
- 7.8603696098563
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 68101.778687
- details
内容を開く
- repurchased_preferred_shares
- 29219284
- execution_price_pref_KRW
- 233071.346605
- issuer_cash_amount_T
- 6.810177868702
- old_common_holder_cash_unchanged
- はい
- 293
内容を開く
- 想定日
2034-09-21
- year
- 7.8740588637919
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 294
内容を開く
- 想定日
2034-09-28
- year
- 7.8932238193018
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3776414141
- preferred_entitled_shares
- 295439435
- old_common_entitled_shares
- 3675953598.6166
- common_dps_KRW
- 1269
- preferred_dps_KRW
- 1269
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 295
内容を開く
- 想定日
2034-10-23
- year
- 7.9616700889802
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 296
内容を開く
- 想定日
2034-10-30
- year
- 7.9808350444901
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q3
- ordinary_per_share_KRW
- 1269
- preferred_per_share_KRW
- 1269
- total_dividend_T
- 5.167182187944
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 297
内容を開く
- 想定日
2034-11-20
- year
- 8.0383299110198
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 298
内容を開く
- 想定日
2034-11-25
- year
- 8.0520191649555
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2034 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 299
内容を開く
- 想定日
2034-11-27
- year
- 8.0574948665298
- 金額
- 46647.851166
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 46647.851166
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51671.821879
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 5.167182187944
- company_preferred_dividend_paid_T
- 0.374912643015
- company_ordinary_dividend_paid_T
- 4.792269544929
- old_cohort_entitlement_fixed_at_exdate_shares
- 3675953598.6166
- 300
内容を開く
- 想定日
2034-12-02
- year
- 8.0711841204654
- 金額
- 57081.672641
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 57081.672641
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 58641.663985
- details
内容を開く
- repurchased_shares
- 18000000
- execution_price_KRW
- 325787.022139
- issuer_cash_amount_T
- 5.8641663985105
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.973398
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 3776414141
- 301
内容を開く
- 想定日
2034-12-08
- year
- 8.0876112251882
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2034 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 302
内容を開く
- 想定日
2034-12-15
- year
- 8.1067761806982
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 303
内容を開く
- 想定日
2034-12-21
- year
- 8.1232032854209
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 304
内容を開く
- 想定日
2034-12-28
- year
- 8.1423682409309
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3776414141
- preferred_entitled_shares
- 295439435
- old_common_entitled_shares
- 3658432436.3964
- common_dps_KRW
- 1269
- preferred_dps_KRW
- 1270
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 305
内容を開く
- 想定日
2034-12-31
- year
- 8.1505817932923
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 303.81641041095
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 210.8
- noncash_investment_marks_excluded_from_operating_CFO_T
- 15.164347903951
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 306
内容を開く
- 想定日
2035-01-22
- year
- 8.2108145106092
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 307
内容を開く
- 想定日
2035-01-29
- year
- 8.2299794661191
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q4
- ordinary_per_share_KRW
- 1269
- preferred_per_share_KRW
- 1270
- total_dividend_T
- 5.167477627379
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 308
内容を開く
- 想定日
2035-03-09
- year
- 8.3367556468172
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 309
内容を開く
- 想定日
2035-03-16
- year
- 8.3559206023272
- 金額
- 467308.065218
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 467308.065218
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 482378.400141
- details
内容を開く
- repurchased_shares
- 145240401
- execution_price_KRW
- 332124.117546
- issuer_cash_amount_T
- 48.237840014134
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.968758
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 3776414141
- 310
内容を開く
- 想定日
2035-03-22
- year
- 8.37234770705
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 311
内容を開く
- 想定日
2035-03-29
- year
- 8.3915126625599
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3631173740
- preferred_entitled_shares
- 295439435
- old_common_entitled_shares
- 3517729596.545
- common_dps_KRW
- 1368
- preferred_dps_KRW
- 1368
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 312
内容を開く
- 想定日
2035-04-09
- year
- 8.4216290212183
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 313
内容を開く
- 想定日
2035-04-13
- year
- 8.4325804243669
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 314
内容を開く
- 想定日
2035-04-16
- year
- 8.4407939767283
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 64013.11191
- details
内容を開く
- repurchased_preferred_shares
- 26589549
- execution_price_pref_KRW
- 240745.384248
- issuer_cash_amount_T
- 6.401311190983
- old_common_holder_cash_unchanged
- はい
- 315
内容を開く
- 想定日
2035-04-20
- year
- 8.4517453798768
- 金額
- 46425.507618
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 46425.507618
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51674.776274
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 5.167477627379
- company_preferred_dividend_paid_T
- 0.37520808245
- company_ordinary_dividend_paid_T
- 4.792269544929
- old_cohort_entitlement_fixed_at_exdate_shares
- 3658432436.3964
- 316
内容を開く
- 想定日
2035-04-23
- year
- 8.4599589322382
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 317
内容を開く
- 想定日
2035-04-30
- year
- 8.4791238877481
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q1
- ordinary_per_share_KRW
- 1368
- preferred_per_share_KRW
- 1368
- total_dividend_T
- 5.3716068234
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 318
内容を開く
- 想定日
2035-05-21
- year
- 8.5366187542779
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 319
内容を開く
- 想定日
2035-05-28
- year
- 8.5557837097878
- 金額
- 48122.540881
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 48122.540881
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 53716.068234
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 5.3716068234
- company_preferred_dividend_paid_T
- 0.40416114708
- company_ordinary_dividend_paid_T
- 4.96744567632
- old_cohort_entitlement_fixed_at_exdate_shares
- 3517729596.545
- 320
内容を開く
- 想定日
2035-06-21
- year
- 8.621492128679
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 321
内容を開く
- 想定日
2035-06-28
- year
- 8.6406570841889
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3631173740
- preferred_entitled_shares
- 268849886
- old_common_entitled_shares
- 3517729596.545
- common_dps_KRW
- 1368
- preferred_dps_KRW
- 1368
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 322
内容を開く
- 想定日
2035-07-23
- year
- 8.7091033538672
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 323
内容を開く
- 想定日
2035-07-30
- year
- 8.7282683093771
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q2
- ordinary_per_share_KRW
- 1368
- preferred_per_share_KRW
- 1368
- total_dividend_T
- 5.335232320368
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 324
内容を開く
- 想定日
2035-08-09
- year
- 8.7556468172485
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 325
内容を開く
- 想定日
2035-08-16
- year
- 8.7748117727584
- 金額
- 311538.710384
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 311538.710384
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 321585.600341
- details
内容を開く
- repurchased_shares
- 94121226
- execution_price_KRW
- 341671.707868
- issuer_cash_amount_T
- 32.15856003406
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.968758
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 3631173740
- 326
内容を開く
- 想定日
2035-08-20
- year
- 8.7857631759069
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 327
内容を開く
- 想定日
2035-08-27
- year
- 8.8049281314168
- 金額
- 48122.540881
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 48122.540881
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 53352.323204
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 5.335232320368
- company_preferred_dividend_paid_T
- 0.367786644048
- company_ordinary_dividend_paid_T
- 4.96744567632
- old_cohort_entitlement_fixed_at_exdate_shares
- 3517729596.545
- 328
内容を開く
- 想定日
2035-09-09
- year
- 8.8405201916496
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 329
内容を開く
- 想定日
2035-09-16
- year
- 8.8596851471595
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 59629.882471
- details
内容を開く
- repurchased_preferred_shares
- 24196489
- execution_price_pref_KRW
- 246440.22722
- issuer_cash_amount_T
- 5.962988247085
- old_common_holder_cash_unchanged
- はい
- 330
内容を開く
- 想定日
2035-09-20
- year
- 8.870636550308
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 331
内容を開く
- 想定日
2035-09-27
- year
- 8.8898015058179
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3537052514
- preferred_entitled_shares
- 244653397
- old_common_entitled_shares
- 3426548880.3165
- common_dps_KRW
- 1368
- preferred_dps_KRW
- 1368
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 332
内容を開く
- 想定日
2035-10-22
- year
- 8.9582477754962
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 333
内容を開く
- 想定日
2035-10-29
- year
- 8.9774127310062
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q3
- ordinary_per_share_KRW
- 1368
- preferred_per_share_KRW
- 1368
- total_dividend_T
- 5.173373686248
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 334
内容を開く
- 想定日
2035-11-20
- year
- 9.0376454483231
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 335
内容を開く
- 想定日
2035-11-25
- year
- 9.0513347022587
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2035 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 336
内容を開く
- 想定日
2035-11-27
- year
- 9.056810403833
- 金額
- 46875.188683
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 46875.188683
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51733.736862
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 5.173373686248
- company_preferred_dividend_paid_T
- 0.334685847096
- company_ordinary_dividend_paid_T
- 4.838687839152
- old_cohort_entitlement_fixed_at_exdate_shares
- 3426548880.3165
- 337
内容を開く
- 想定日
2035-12-02
- year
- 9.0704996577687
- 金額
- 60783.453908
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 60783.453908
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 62743.674748
- details
内容を開く
- repurchased_shares
- 18000000
- execution_price_KRW
- 348575.970825
- issuer_cash_amount_T
- 6.2743674748436
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.968758
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 3537052514
- 338
内容を開く
- 想定日
2035-12-08
- year
- 9.0869267624914
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2035 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 339
内容を開く
- 想定日
2035-12-15
- year
- 9.1060917180014
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 340
内容を開く
- 想定日
2035-12-20
- year
- 9.119780971937
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 341
内容を開く
- 想定日
2035-12-27
- year
- 9.138945927447
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3537052514
- preferred_entitled_shares
- 244653397
- old_common_entitled_shares
- 3409111231.4262
- common_dps_KRW
- 1368
- preferred_dps_KRW
- 1369
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 342
内容を開く
- 想定日
2035-12-31
- year
- 9.1498973305955
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 386.82319072448
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 220.72
- noncash_investment_marks_excluded_from_operating_CFO_T
- 16.794208778188
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 343
内容を開く
- 想定日
2036-01-22
- year
- 9.2101300479124
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 344
内容を開く
- 想定日
2036-01-29
- year
- 9.2292950034223
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q4
- ordinary_per_share_KRW
- 1368
- preferred_per_share_KRW
- 1369
- total_dividend_T
- 5.173618339645
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 345
内容を開く
- 想定日
2036-03-09
- year
- 9.3388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 346
内容を開く
- 想定日
2036-03-16
- year
- 9.3579739904175
- 金額
- 236181.106534
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 236181.106534
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 245044.799045
- details
内容を開く
- repurchased_shares
- 68944712
- execution_price_KRW
- 355422.180957
- issuer_cash_amount_T
- 24.504479904486
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.963828
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 3537052514
- 347
内容を開く
- 想定日
2036-03-20
- year
- 9.368925393566
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 348
内容を開く
- 想定日
2036-03-27
- year
- 9.388090349076
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3468107802
- preferred_entitled_shares
- 244653397
- old_common_entitled_shares
- 3342660368.4276
- common_dps_KRW
- 1474
- preferred_dps_KRW
- 1474
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 349
内容を開く
- 想定日
2036-04-09
- year
- 9.4236824093087
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 350
内容を開く
- 想定日
2036-04-14
- year
- 9.4373716632444
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 351
内容を開く
- 想定日
2036-04-16
- year
- 9.4428473648186
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 40451.840214
- details
内容を開く
- repurchased_preferred_shares
- 15888805
- execution_price_pref_KRW
- 254593.345527
- issuer_cash_amount_T
- 4.045184021374
- old_common_holder_cash_unchanged
- はい
- 352
内容を開く
- 想定日
2036-04-21
- year
- 9.4565366187543
- 金額
- 46636.641646
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 46636.641646
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51736.183396
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 5.173618339645
- company_preferred_dividend_paid_T
- 0.334930500493
- company_ordinary_dividend_paid_T
- 4.838687839152
- old_cohort_entitlement_fixed_at_exdate_shares
- 3409111231.4262
- 353
内容を開く
- 想定日
2036-04-22
- year
- 9.4592744695414
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 354
内容を開く
- 想定日
2036-04-29
- year
- 9.4784394250513
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q1
- ordinary_per_share_KRW
- 1474
- preferred_per_share_KRW
- 1474
- total_dividend_T
- 5.472610007326
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 355
内容を開く
- 想定日
2036-05-20
- year
- 9.5359342915811
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 356
内容を開く
- 想定日
2036-05-27
- year
- 9.555099247091
- 金額
- 49270.813831
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 49270.813831
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 54726.100073
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 5.472610007326
- company_preferred_dividend_paid_T
- 0.360619107178
- company_ordinary_dividend_paid_T
- 5.111990900148
- old_cohort_entitlement_fixed_at_exdate_shares
- 3342660368.4276
- 357
内容を開く
- 想定日
2036-06-19
- year
- 9.6180698151951
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 358
内容を開く
- 想定日
2036-06-26
- year
- 9.637234770705
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3468107802
- preferred_entitled_shares
- 228764592
- old_common_entitled_shares
- 3342660368.4276
- common_dps_KRW
- 1474
- preferred_dps_KRW
- 1474
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 359
内容を開く
- 想定日
2036-07-22
- year
- 9.7084188911704
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 360
内容を開く
- 想定日
2036-07-29
- year
- 9.7275838466804
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q2
- ordinary_per_share_KRW
- 1474
- preferred_per_share_KRW
- 1474
- total_dividend_T
- 5.449189908756
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 361
内容を開く
- 想定日
2036-08-09
- year
- 9.7577002053388
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 362
内容を開く
- 想定日
2036-08-16
- year
- 9.7768651608487
- 金額
- 157454.072446
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 157454.072446
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 163363.20084
- details
内容を開く
- repurchased_shares
- 44678759
- execution_price_KRW
- 365639.521993
- issuer_cash_amount_T
- 16.336320083991
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.963828
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 3468107802
- 363
内容を開く
- 想定日
2036-08-20
- year
- 9.7878165639973
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 364
内容を開く
- 想定日
2036-08-27
- year
- 9.8069815195072
- 金額
- 49270.813831
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 49270.813831
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 54491.899088
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 5.449189908756
- company_preferred_dividend_paid_T
- 0.337199008608
- company_ordinary_dividend_paid_T
- 5.111990900148
- old_cohort_entitlement_fixed_at_exdate_shares
- 3342660368.4276
- 365
内容を開く
- 想定日
2036-09-09
- year
- 9.8425735797399
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 366
内容を開く
- 想定日
2036-09-16
- year
- 9.8617385352498
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 37340.161228
- details
内容を開く
- repurchased_preferred_shares
- 14327668
- execution_price_pref_KRW
- 260615.76265
- issuer_cash_amount_T
- 3.7340161228218
- old_common_holder_cash_unchanged
- はい
- 367
内容を開く
- 想定日
2036-09-19
- year
- 9.8699520876112
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 368
内容を開く
- 想定日
2036-09-26
- year
- 9.8891170431211
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3423429043
- preferred_entitled_shares
- 214436924
- old_common_entitled_shares
- 3299597717.107
- common_dps_KRW
- 1474
- preferred_dps_KRW
- 1474
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 369
内容を開く
- 想定日
2036-10-22
- year
- 9.9603011635866
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 370
内容を開く
- 想定日
2036-10-29
- year
- 9.9794661190965
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q3
- ordinary_per_share_KRW
- 1474
- preferred_per_share_KRW
- 1474
- total_dividend_T
- 5.362214435358
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 371
内容を開く
- 想定日
2036-11-06
- year
- 10.001368925394
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 296.802902594
- SBC_expense_T
- 3.823770492
- noncash_SBC_financing_credit_T
- 3.823770492
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 192.82
- noncash_investment_marks_excluded_from_operating_CFO_T
- 15.738521491
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 372
内容を開く
- 想定日
2036-11-06
- year
- 10.001368925394
- 金額
- 0
- 種類
terminal_valuation_checkpoint
- date_status
model_fixed_endpoint
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- 2036_terminal_old_cohort_market_cap_is_separate_from_cash_event
- はい
- horizon_elapsed_actual_days
- 3653
その他の数値・前提
- assumptions
内容を開く
- id
strong_bull
- 名称
強気
- 確率
- 10.00%
- memory_sales_multiplier
- 1.35
- other_sales_multiplier
- 1.14
- opmargin_delta_memory
- 0.09
- opmargin_delta_other
- 0.028
- 税率
- 24.50%
- nci_fraction
- 0.006
- wc_sales_ratio
- 0.012
- sbc_annual_T
- 4.5
- grant_shares_annual
- 18000000
- capex_multiplier
- 1.24
- preferred_cash_buyback_rate
- 0.16
- annual_buyback_T
- 85
- special2027_T
- 25
- oneoff2027buyback_T
- 45
- ordinary_dividend_growth
- 0.078
- terminal_k
- 0.09
- terminal_g
- 0.031
- cost_equity
- 0.11
- share_price_growth
- 0.07
- wc_cycle_shock
- 0
- oci_annual_T
- 2.5
- investment_per_year_T
- 12
- investment_income_rate
- 0.06
- sbc_2026_partial_T
- 0.68993839835729
- sbc_2026_is_model_assumption_not_actual
- はい
- 2026_11_06_entry_cohort_initial_common_shares
- 5709556199
- initial_cohort_market_cap_oku
- 10773932.547513
- earnings_basis
owner net income after expensed share-based compensation; common allocation excludes preferred economic share
- holder_policy
2026-11-06 entire original ordinary float pro-rata sells every common issuer buyback including employee treasury replenishment. Original holders never participate in preferred repurchases. Existing eligible holders of ex-date receive dividend even if they later tender.
- 年度別・部分期間の財務台帳
内容を開く
- 1
内容を開く
- calendar_year
- 2026
- period_start
2026-11-07
- period_end_exclusive
2027-01-01
- period_last_eligible_date
2026-12-31
- period_days
- 55
- period_fraction_year_actual_over_36525
- 0.15058179329227
- period_type
initial_partial_after_2026_11_06_close_55_days
- event_count
- 3
- old_holder_cash_T
- 0
- old_holder_tender_cash_T
- 0
- old_cohort_shares_sold
- 0
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 0
- preferred_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 0
- preferred_cancelled_shares
- 0
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 137.5715298913
- operating_profit_T
- 54.273295625837
- profit_before_tax_T
- 59.695937452602
- tax_T
- 14.625504675888
- group_profit_T
- 45.070432776715
- nci_profit_T
- 0.27042259666029
- parent_profit_T
- 44.800010180054
- ordinary_attributed_profit_T
- 39.279469259605
- preferred_attributed_profit_T
- 5.5205409204496
- net_finance_T
- 1.9346279137218
- interest_income_T
- 2.2943350876349
- financial_cost_T
- 0.35970717391304
- nonoperating_income_T
- 3.4880139130435
- sbc_expense_in_OP_T
- 0.6776180698152
- sbc_capital_credit_T
- 0.6776180698152
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.75
- sbc_reference_to_new_p_and_l_adjustment_T
- 2.0723819301848
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 0.27104722792608
- commodity_DRAM
- 0.10164271047228
- NAND_SSD
- 0.081314168377823
- Foundry_System_LSI
- 0.081314168377823
- MX_Network
- 0.054209445585216
- VD_DA_other
- 0.027104722792608
- Display
- 0.020328542094456
- Harman
- 0.006776180698152
- __central__
- 0.03388090349076
- operating_profit_before_SBC_T
- 54.950913695652
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 28.386875
- commodity_DRAM
- 16.626440217391
- NAND_SSD
- 6.2135054347826
- Foundry_System_LSI
- 0.23104304347826
- MX_Network
- 2.2809217391304
- VD_DA_other
- 0.50800869565217
- Display
- 1.0772491304348
- Harman
- 0.51165304347826
- central_pre_SBC_OP_T
- -0.88478260869565
- DA_T
- 8.3695652173913
- CAPEX_T
- 17.336956521739
- delta_WC_T
- 1.4347826086957
- noncash_fair_value_investment_gain_T
- 3.4880139130435
- CFO_T
- 49.194819542182
- strategic_financial_investments_T
- 0.29891304347826
- parent_OCI_T
- 1.4945652173913
- nci_OCI_T
- 0.019429347826087
- NCI_dividend_paid_T
- 0.054084519332058
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 39.546195652174
- operating_profit_T
- 28.115827772074
- 営業利益率
- 71.10%
- operating_cost_T
- 11.4303678801
- margin
- 0.71096163128724
- maintenance_CAPEX_T
- 3.0339673913043
- growth_CAPEX_T
- 3.0339673913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 22.936793478261
- operating_profit_T
- 18.600859455629
- margin
- 0.81096163128724
- server_DRAM
- sales_T
- 16.609402173913
- operating_profit_T
- 9.514968316445
- margin
- 0.572866393192
- commodity_DRAM
内容を開く
- sales_T
- 39.546195652174
- operating_profit_T
- 16.524797506919
- 営業利益率
- 41.79%
- operating_cost_T
- 23.021398145255
- margin
- 0.41786061173272
- maintenance_CAPEX_T
- 2.1671195652174
- growth_CAPEX_T
- 2.1671195652174
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 21.790760869565
- operating_profit_T
- 6.1321912664048
- 営業利益率
- 28.14%
- operating_cost_T
- 15.65856960316
- margin
- 0.28141244370083
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 4.4980434782609
- operating_profit_T
- 0.14972887510044
- 営業利益率
- 3.33%
- operating_cost_T
- 4.3483146031604
- margin
- 0.033287556206177
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 3.1486304347826
- operating_profit_T
- -0.0053918526470851
- margin
- -0.0017124437938228
- System_LSI
- sales_T
- 1.3494130434783
- operating_profit_T
- 0.15512072774752
- margin
- 0.11495422287284
- MX_Network
内容を開く
- sales_T
- 24.534782608696
- operating_profit_T
- 2.2267122935452
- 営業利益率
- 9.08%
- operating_cost_T
- 22.30807031515
- margin
- 0.090757367980755
- maintenance_CAPEX_T
- 0.19070652173913
- growth_CAPEX_T
- 0.19070652173913
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 9.9502173913043
- operating_profit_T
- 0.48090397285957
- 営業利益率
- 4.83%
- operating_cost_T
- 9.4693134184448
- margin
- 0.048331001620109
- maintenance_CAPEX_T
- 0.10402173913043
- growth_CAPEX_T
- 0.10402173913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 5.5884782608696
- operating_profit_T
- 1.0569205883403
- 営業利益率
- 18.91%
- operating_cost_T
- 4.5315576725292
- margin
- 0.18912493509027
- maintenance_CAPEX_T
- 0.40741847826087
- growth_CAPEX_T
- 0.40741847826087
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 3.2713043478261
- operating_profit_T
- 0.50487686278011
- 営業利益率
- 15.43%
- operating_cost_T
- 2.766427485046
- margin
- 0.15433503248196
- maintenance_CAPEX_T
- 0.16470108695652
- growth_CAPEX_T
- 0.16470108695652
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -11.154448369565
- central_unallocated_op_T
- -0.91866351218641
- opening_state
内容を開く
- 親会社持分（億）
- 5837423.033453
- NCI_book_oku
- 142449.36
- consolidated_equity_oku
- 5979872.393453
- liquid_assets_oku
- 2218928.681503
- financial_debt_oku
- 171912
- net_cash_oku
- 2047016.681503
- declared_dividend_payable_oku
- 300030.244572
- operating_ppe_oku
- 2398788.652174
- nonoperating_financial_investments_oku
- 972416
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 861681.304348
- closing_state
内容を開く
- 親会社持分（億）
- 6307144.9681256
- NCI_book_oku
- 144807.03425154
- consolidated_equity_oku
- 6451952.0023772
- liquid_assets_oku
- 2233947.0915073
- financial_debt_oku
- 171912
- net_cash_oku
- 2062035.0915073
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 1010285.2695652
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- ordinary_float_end
- 5709556199
- preferred_float_end
- 802371203
- old_common_cohort_float_end
- 5709556199
- old_cohort_fraction_of_common_end
- 1
- old_holder_cash_received_oku
- 0
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 0
- actual_pro_rata_common_seller_receipts
- 0
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- 0
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- 0
- preferred_issued_delta
- 0
- old_cohort_share_delta
- 0
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 1375715.298913
- operating_profit_T
- 542732.956258
- profit_before_tax_T
- 596959.374526
- tax_T
- 146255.046759
- group_profit_T
- 450704.327767
- nci_profit_T
- 2704.225967
- parent_profit_T
- 448000.101801
- ordinary_attributed_profit_T
- 392794.692596
- preferred_attributed_profit_T
- 55205.409204
- CAPEX_T
- 173369.565217
- DA_T
- 83695.652174
- sbc_expense_in_OP_T
- 6776.180698
- sbc_capital_credit_T
- 6776.180698
- operating_profit_before_SBC_T
- 549509.136957
- sbc_reference_to_new_p_and_l_adjustment_T
- 20723.819302
- CFO_T
- 491948.195422
- delta_WC_T
- 14347.826087
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- common_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 0
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 2989.130435
- parent_OCI_T
- 14945.652174
- NCI_dividend_paid_T
- 540.845193
- noncash_fair_value_investment_gain_T
- 34880.13913
- maintenance_CAPEX_T
- 86684.782609
- growth_CAPEX_T
- 86684.782609
- cost_of_sales_and_operating_expenses_T
- 832982.342655
- sales_oku
- 1375715.298913
- 売上高
- 1375715.298913
- 営業利益（億）
- 542732.956258
- profit_before_tax_oku
- 596959.374526
- owner_net_profit_oku
- 448000.101801
- ordinary_net_profit_oku
- 392794.692596
- preferred_net_profit_oku
- 55205.409204
- capital_oku
- 6307144.968126
- 現金（億）
- 2233947.091507
- debt_oku
- 171912
- old_holder_cash_oku
- 0
- cost_of_sales_and_operating_expenses_T
- 83.298234265467
- maintenance_CAPEX_T
- 8.6684782608696
- growth_CAPEX_T
- 8.6684782608696
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 2
内容を開く
- calendar_year
- 2027
- period_start
2027-01-01
- period_end_exclusive
2028-01-01
- period_last_eligible_date
2027-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 22
- old_holder_cash_T
- 76.932633523295
- old_holder_tender_cash_T
- 37.800000024781
- old_cohort_shares_sold
- 193365926
- ordinary_dividends_declared_T
- 39.132633498514
- preferred_dividends_declared_T
- 5.462373722685
- ordinary_dividend_paid_T
- 39.132633498514
- preferred_dividend_paid_T
- 5.462373722685
- old_ordinary_dividend_received_T
- 39.132633498514
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 37.800000024781
- preferred_cancellation_buyback_T
- 7.2000000657687
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 193365926
- preferred_cancelled_shares
- 46221587
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 949.8825
- operating_profit_T
- 421.2663
- profit_before_tax_T
- 429.76790116193
- tax_T
- 105.29313578467
- group_profit_T
- 324.47476537725
- nci_profit_T
- 1.9468485922635
- parent_profit_T
- 322.52791678499
- ordinary_attributed_profit_T
- 283.75670232473
- preferred_attributed_profit_T
- 38.771214460259
- net_finance_T
- 2.0857583514915
- interest_income_T
- 2.6874503514915
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 6.4158428104348
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 425.7663
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 198.9
- commodity_DRAM
- 136.62
- NAND_SSD
- 60.21
- Foundry_System_LSI
- -0.48144
- MX_Network
- 18.828
- VD_DA_other
- 2.8761
- Display
- 6.83136
- Harman
- 3.46728
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 56.474
- CAPEX_T
- 163.68
- delta_WC_T
- 10
- noncash_fair_value_investment_gain_T
- 6.0658428104348
- CFO_T
- 369.38292256682
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.38936971845271
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 270
- operating_profit_T
- 197.1
- 営業利益率
- 73.00%
- operating_cost_T
- 72.9
- margin
- 0.73
- maintenance_CAPEX_T
- 28.644
- growth_CAPEX_T
- 28.644
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 156.6
- operating_profit_T
- 129.978
- margin
- 0.83
- server_DRAM
- sales_T
- 113.4
- operating_profit_T
- 67.122
- margin
- 0.59190476190476
- commodity_DRAM
内容を開く
- sales_T
- 256.5
- operating_profit_T
- 135.945
- 営業利益率
- 53.00%
- operating_cost_T
- 120.555
- margin
- 0.53
- maintenance_CAPEX_T
- 20.46
- growth_CAPEX_T
- 20.46
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 175.5
- operating_profit_T
- 59.67
- 営業利益率
- 34.00%
- operating_cost_T
- 115.83
- margin
- 0.34
- maintenance_CAPEX_T
- 12.276
- growth_CAPEX_T
- 12.276
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 31.92
- operating_profit_T
- -1.02144
- 営業利益率
- -3.20%
- operating_cost_T
- 32.94144
- margin
- -0.032
- maintenance_CAPEX_T
- 12.276
- growth_CAPEX_T
- 12.276
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 22.344
- operating_profit_T
- -1.497048
- margin
- -0.067
- System_LSI
- sales_T
- 9.576
- operating_profit_T
- 0.475608
- margin
- 0.049666666666667
- MX_Network
内容を開く
- sales_T
- 171
- operating_profit_T
- 18.468
- 営業利益率
- 10.80%
- operating_cost_T
- 152.532
- margin
- 0.108
- maintenance_CAPEX_T
- 1.80048
- growth_CAPEX_T
- 1.80048
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 62.7
- operating_profit_T
- 2.6961
- 営業利益率
- 4.30%
- operating_cost_T
- 60.0039
- margin
- 0.043
- maintenance_CAPEX_T
- 0.98208
- growth_CAPEX_T
- 0.98208
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 37.62
- operating_profit_T
- 6.69636
- 営業利益率
- 17.80%
- operating_cost_T
- 30.92364
- margin
- 0.178
- maintenance_CAPEX_T
- 3.84648
- growth_CAPEX_T
- 3.84648
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 21.66
- operating_profit_T
- 3.42228
- 営業利益率
- 15.80%
- operating_cost_T
- 18.23772
- margin
- 0.158
- maintenance_CAPEX_T
- 1.55496
- growth_CAPEX_T
- 1.55496
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -77.0175
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 6307144.9681256
- NCI_book_oku
- 144807.03425154
- consolidated_equity_oku
- 6451952.0023772
- liquid_assets_oku
- 2233947.0915073
- financial_debt_oku
- 171912
- net_cash_oku
- 2062035.0915073
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 1010285.2695652
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 8706474.062858
- NCI_book_oku
- 160706.82298965
- consolidated_equity_oku
- 8867180.8858477
- liquid_assets_oku
- 3271132.5468735
- financial_debt_oku
- 171912
- net_cash_oku
- 3099220.5468735
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 3560522.5652175
- nonoperating_financial_investments_oku
- 1190943.6976696
- ordinary_issued
- 5652912682
- ordinary_treasury
- 118722409
- ordinary_outstanding
- 5534190273
- preferred_issued
- 756149616
- preferred_treasury
- 0
- preferred_outstanding
- 756149616
- old_initial_ordinary_cohort_remnant_shares
- 5516190273
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 976029.13043496
- ordinary_float_end
- 5534190273
- preferred_float_end
- 756149616
- old_common_cohort_float_end
- 5516190273
- old_cohort_fraction_of_common_end
- 0.996747
- old_holder_cash_received_oku
- 769326.335233
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 391326.334985
- actual_pro_rata_common_seller_receipts
- 378000.000248
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -193365926
- ordinary_treasury_delta
- -18000000
- ordinary_float_delta
- -175365926
- preferred_issued_delta
- -46221587
- old_cohort_share_delta
- -193365926
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9498825
- operating_profit_T
- 4212663
- profit_before_tax_T
- 4297679.011619
- tax_T
- 1052931.357847
- group_profit_T
- 3244747.653773
- nci_profit_T
- 19468.485923
- parent_profit_T
- 3225279.16785
- ordinary_attributed_profit_T
- 2837567.023247
- preferred_attributed_profit_T
- 387712.144603
- CAPEX_T
- 1636800
- DA_T
- 564740
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 4257663
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3693829.225668
- delta_WC_T
- 100000
- ordinary_dividends_declared_T
- 391326.334985
- preferred_dividends_declared_T
- 54623.737227
- ordinary_dividend_paid_T
- 391326.334985
- preferred_dividend_paid_T
- 54623.737227
- old_ordinary_dividend_received_T
- 391326.334985
- common_cancellation_buyback_T
- 378000.000248
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 72000.000658
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 3893.697185
- noncash_fair_value_investment_gain_T
- 60658.428104
- maintenance_CAPEX_T
- 818400
- growth_CAPEX_T
- 818400
- cost_of_sales_and_operating_expenses_T
- 5286162
- sales_oku
- 9498825
- 売上高
- 9498825
- 営業利益（億）
- 4212663
- profit_before_tax_oku
- 4297679.011619
- owner_net_profit_oku
- 3225279.16785
- ordinary_net_profit_oku
- 2837567.023247
- preferred_net_profit_oku
- 387712.144603
- capital_oku
- 8706474.062858
- 現金（億）
- 3271132.546874
- debt_oku
- 171912
- old_holder_cash_oku
- 769326.335233
- cost_of_sales_and_operating_expenses_T
- 528.6162
- maintenance_CAPEX_T
- 81.84
- growth_CAPEX_T
- 81.84
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 3
内容を開く
- calendar_year
- 2028
- period_start
2028-01-01
- period_end_exclusive
2029-01-01
- period_last_eligible_date
2028-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 88.067700290548
- old_holder_tender_cash_T
- 71.16777086327
- old_cohort_shares_sold
- 340194584.67968
- ordinary_dividends_declared_T
- 16.955075953166
- preferred_dividends_declared_T
- 2.29899081832
- ordinary_dividend_paid_T
- 16.955075953166
- preferred_dividend_paid_T
- 2.29899081832
- old_ordinary_dividend_received_T
- 16.899929427278
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 71.399999958377
- preferred_cancellation_buyback_T
- 13.600000030584
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 341304681
- preferred_cancelled_shares
- 82558574
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5516190273
- common_outstanding_start
- 5534190273
- pref_outstanding_start
- 756149616
- sales_T
- 842.934
- operating_profit_T
- 267.58914
- profit_before_tax_T
- 278.95588145231
- tax_T
- 68.344190955816
- group_profit_T
- 210.61169049649
- nci_profit_T
- 1.263670142979
- parent_profit_T
- 209.34802035352
- ordinary_attributed_profit_T
- 185.38345669351
- preferred_attributed_profit_T
- 23.964563660006
- net_finance_T
- 3.8669480732499
- interest_income_T
- 4.4686400732499
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 7.4997933790609
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 272.08914
- sbc_P_and_L_segment_central_bridge_error_T
- -5.6843418860808E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 147.6
- commodity_DRAM
- 67.23
- NAND_SSD
- 27.4725
- Foundry_System_LSI
- 0.8592
- MX_Network
- 17.6766
- VD_DA_other
- 2.64924
- Display
- 6.25908
- Harman
- 3.82752
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 66.742
- CAPEX_T
- 164.92
- delta_WC_T
- 8
- noncash_fair_value_investment_gain_T
- 7.1497933790609
- CFO_T
- 266.70389711743
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.25273402859579
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 243
- operating_profit_T
- 145.8
- 営業利益率
- 60.00%
- operating_cost_T
- 97.2
- margin
- 0.6
- maintenance_CAPEX_T
- 28.861
- growth_CAPEX_T
- 28.861
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 140.94
- operating_profit_T
- 98.658
- margin
- 0.7
- server_DRAM
- sales_T
- 102.06
- operating_profit_T
- 47.142
- margin
- 0.46190476190476
- commodity_DRAM
内容を開く
- sales_T
- 195.75
- operating_profit_T
- 66.555
- 営業利益率
- 34.00%
- operating_cost_T
- 129.195
- margin
- 0.34
- maintenance_CAPEX_T
- 20.615
- growth_CAPEX_T
- 20.615
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 128.25
- operating_profit_T
- 26.9325
- 営業利益率
- 21.00%
- operating_cost_T
- 101.3175
- margin
- 0.21
- maintenance_CAPEX_T
- 12.369
- growth_CAPEX_T
- 12.369
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 39.9
- operating_profit_T
- 0.3192
- 営業利益率
- 0.80%
- operating_cost_T
- 39.5808
- margin
- 0.008
- maintenance_CAPEX_T
- 12.369
- growth_CAPEX_T
- 12.369
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 27.93
- operating_profit_T
- -0.75411
- margin
- -0.027
- System_LSI
- sales_T
- 11.97
- operating_profit_T
- 1.07331
- margin
- 0.089666666666667
- MX_Network
内容を開く
- sales_T
- 176.7
- operating_profit_T
- 17.3166
- 営業利益率
- 9.80%
- operating_cost_T
- 159.3834
- margin
- 0.098
- maintenance_CAPEX_T
- 1.81412
- growth_CAPEX_T
- 1.81412
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 64.98
- operating_profit_T
- 2.46924
- 営業利益率
- 3.80%
- operating_cost_T
- 62.51076
- margin
- 0.038
- maintenance_CAPEX_T
- 0.98952
- growth_CAPEX_T
- 0.98952
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 38.76
- operating_profit_T
- 6.12408
- 営業利益率
- 15.80%
- operating_cost_T
- 32.63592
- margin
- 0.158
- maintenance_CAPEX_T
- 3.87562
- growth_CAPEX_T
- 3.87562
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 23.94
- operating_profit_T
- 3.78252
- 営業利益率
- 15.80%
- operating_cost_T
- 20.15748
- margin
- 0.158
- maintenance_CAPEX_T
- 1.56674
- growth_CAPEX_T
- 1.56674
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -68.346
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 8706474.062858
- NCI_book_oku
- 160706.82298965
- consolidated_equity_oku
- 8867180.8858477
- liquid_assets_oku
- 3271132.5468735
- financial_debt_oku
- 171912
- net_cash_oku
- 3099220.5468735
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 3560522.5652175
- nonoperating_financial_investments_oku
- 1190943.6976696
- ordinary_issued
- 5652912682
- ordinary_treasury
- 118722409
- ordinary_outstanding
- 5534190273
- preferred_issued
- 756149616
- preferred_treasury
- 0
- preferred_outstanding
- 756149616
- old_initial_ordinary_cohort_remnant_shares
- 5516190273
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 976029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 9827413.5987887
- NCI_book_oku
- 171141.18413348
- consolidated_equity_oku
- 9998554.7829222
- liquid_assets_oku
- 3123903.5101574
- financial_debt_oku
- 171912
- net_cash_oku
- 2951991.5101574
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4542302.5652175
- nonoperating_financial_investments_oku
- 1382441.6314602
- ordinary_issued
- 5311608001
- ordinary_treasury
- 100722409
- ordinary_outstanding
- 5210885592
- preferred_issued
- 673591042
- preferred_treasury
- 0
- preferred_outstanding
- 673591042
- old_initial_ordinary_cohort_remnant_shares
- 5175995688.3203
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1056029.130435
- ordinary_float_end
- 5210885592
- preferred_float_end
- 673591042
- old_common_cohort_float_end
- 5175995688.3203
- old_cohort_fraction_of_common_end
- 0.993304
- old_holder_cash_received_oku
- 880677.002905
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 168999.294273
- actual_pro_rata_common_seller_receipts
- 711677.708633
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -341304681
- ordinary_treasury_delta
- -18000000
- ordinary_float_delta
- -323304681
- preferred_issued_delta
- -82558574
- old_cohort_share_delta
- -340194584.67968
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8429340
- operating_profit_T
- 2675891.4
- profit_before_tax_T
- 2789558.814523
- tax_T
- 683441.909558
- group_profit_T
- 2106116.904965
- nci_profit_T
- 12636.70143
- parent_profit_T
- 2093480.203535
- ordinary_attributed_profit_T
- 1853834.566935
- preferred_attributed_profit_T
- 239645.6366
- CAPEX_T
- 1649200
- DA_T
- 667420
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 2720891.4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2667038.971174
- delta_WC_T
- 80000
- ordinary_dividends_declared_T
- 169550.759532
- preferred_dividends_declared_T
- 22989.908183
- ordinary_dividend_paid_T
- 169550.759532
- preferred_dividend_paid_T
- 22989.908183
- old_ordinary_dividend_received_T
- 168999.294273
- common_cancellation_buyback_T
- 713999.999584
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 136000.000306
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 2527.340286
- noncash_fair_value_investment_gain_T
- 71497.933791
- maintenance_CAPEX_T
- 824600
- growth_CAPEX_T
- 824600
- cost_of_sales_and_operating_expenses_T
- 5753448.6
- sales_oku
- 8429340
- 売上高
- 8429340
- 営業利益（億）
- 2675891.4
- profit_before_tax_oku
- 2789558.814523
- owner_net_profit_oku
- 2093480.203535
- ordinary_net_profit_oku
- 1853834.566935
- preferred_net_profit_oku
- 239645.6366
- capital_oku
- 9827413.598789
- 現金（億）
- 3123903.510157
- debt_oku
- 171912
- old_holder_cash_oku
- 880677.002905
- cost_of_sales_and_operating_expenses_T
- 575.34486
- maintenance_CAPEX_T
- 82.46
- growth_CAPEX_T
- 82.46
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 4
内容を開く
- calendar_year
- 2029
- period_start
2029-01-01
- period_end_exclusive
2030-01-01
- period_last_eligible_date
2029-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 64.246956205493
- old_holder_tender_cash_T
- 46.929044701249
- old_cohort_shares_sold
- 209663137.86958
- ordinary_dividends_declared_T
- 17.434646583
- preferred_dividends_declared_T
- 2.238307033538
- ordinary_dividend_paid_T
- 17.434646583
- preferred_dividend_paid_T
- 2.238307033538
- old_ordinary_dividend_received_T
- 17.317911504244
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 47.245379943394
- preferred_cancellation_buyback_T
- 8.9991200326288
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 211076417
- preferred_cancelled_shares
- 51665496
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5175995688.3203
- common_outstanding_start
- 5210885592
- pref_outstanding_start
- 673591042
- sales_T
- 834.831
- operating_profit_T
- 237.453
- profit_before_tax_T
- 250.24100324498
- tax_T
- 61.30904579502
- group_profit_T
- 188.93195744996
- nci_profit_T
- 1.1335917446998
- parent_profit_T
- 187.79836570526
- ordinary_attributed_profit_T
- 167.08815247673
- preferred_attributed_profit_T
- 20.710213228529
- net_finance_T
- 4.1392222631754
- interest_income_T
- 4.7409142631754
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 8.6487809818045
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 241.953
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 151.8525
- commodity_DRAM
- 39.555
- NAND_SSD
- 20.0475
- Foundry_System_LSI
- 1.91256
- MX_Network
- 17.11116
- VD_DA_other
- 2.8248
- Display
- 6.20892
- Harman
- 3.92556
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 77.01
- CAPEX_T
- 173.6
- delta_WC_T
- -2
- noncash_fair_value_investment_gain_T
- 8.2987809818045
- CFO_T
- 264.14317646816
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.22671834893995
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 263.25
- operating_profit_T
- 150.0525
- 営業利益率
- 57.00%
- operating_cost_T
- 113.1975
- margin
- 0.57
- maintenance_CAPEX_T
- 30.38
- growth_CAPEX_T
- 30.38
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 152.685
- operating_profit_T
- 102.29895
- margin
- 0.67
- server_DRAM
- sales_T
- 110.565
- operating_profit_T
- 47.75355
- margin
- 0.43190476190476
- commodity_DRAM
内容を開く
- sales_T
- 162
- operating_profit_T
- 38.88
- 営業利益率
- 24.00%
- operating_cost_T
- 123.12
- margin
- 0.24
- maintenance_CAPEX_T
- 21.7
- growth_CAPEX_T
- 21.7
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 114.75
- operating_profit_T
- 19.5075
- 営業利益率
- 17.00%
- operating_cost_T
- 95.2425
- margin
- 0.17
- maintenance_CAPEX_T
- 13.02
- growth_CAPEX_T
- 13.02
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 49.02
- operating_profit_T
- 1.37256
- 営業利益率
- 2.80%
- operating_cost_T
- 47.64744
- margin
- 0.028
- maintenance_CAPEX_T
- 13.02
- growth_CAPEX_T
- 13.02
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 34.314
- operating_profit_T
- -0.240198
- margin
- -0.007
- System_LSI
- sales_T
- 14.706
- operating_profit_T
- 1.612758
- margin
- 0.10966666666667
- MX_Network
内容を開く
- sales_T
- 180.12
- operating_profit_T
- 16.75116
- 営業利益率
- 9.30%
- operating_cost_T
- 163.36884
- margin
- 0.093
- maintenance_CAPEX_T
- 1.9096
- growth_CAPEX_T
- 1.9096
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 66.12
- operating_profit_T
- 2.6448
- 営業利益率
- 4.00%
- operating_cost_T
- 63.4752
- margin
- 0.04
- maintenance_CAPEX_T
- 1.0416
- growth_CAPEX_T
- 1.0416
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 41.04
- operating_profit_T
- 6.07392
- 営業利益率
- 14.80%
- operating_cost_T
- 34.96608
- margin
- 0.148
- maintenance_CAPEX_T
- 4.0796
- growth_CAPEX_T
- 4.0796
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 26.22
- operating_profit_T
- 3.88056
- 営業利益率
- 14.80%
- operating_cost_T
- 22.33944
- margin
- 0.148
- maintenance_CAPEX_T
- 1.6492
- growth_CAPEX_T
- 1.6492
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -67.689
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 9827413.5987887
- NCI_book_oku
- 171141.18413348
- consolidated_equity_oku
- 9998554.7829222
- liquid_assets_oku
- 3123903.5101574
- financial_debt_oku
- 171912
- net_cash_oku
- 2951991.5101574
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4542302.5652175
- nonoperating_financial_investments_oku
- 1382441.6314602
- ordinary_issued
- 5311608001
- ordinary_treasury
- 100722409
- ordinary_outstanding
- 5210885592
- preferred_issued
- 673591042
- preferred_treasury
- 0
- preferred_outstanding
- 673591042
- old_initial_ordinary_cohort_remnant_shares
- 5175995688.3203
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1056029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 11016222.719916
- NCI_book_oku
- 180534.91809108
- consolidated_equity_oku
- 11196757.638007
- liquid_assets_oku
- 3147893.555424
- financial_debt_oku
- 171912
- net_cash_oku
- 2975981.555424
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5508202.5652175
- nonoperating_financial_investments_oku
- 1585429.4412782
- ordinary_issued
- 5100531584
- ordinary_treasury
- 82722409
- ordinary_outstanding
- 5017809175
- preferred_issued
- 621925546
- preferred_treasury
- 0
- preferred_outstanding
- 621925546
- old_initial_ordinary_cohort_remnant_shares
- 4966332550.4507
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- ordinary_float_end
- 5017809175
- preferred_float_end
- 621925546
- old_common_cohort_float_end
- 4966332550.4507
- old_cohort_fraction_of_common_end
- 0.989741
- old_holder_cash_received_oku
- 642469.562055
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 173179.115042
- actual_pro_rata_common_seller_receipts
- 469290.447012
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -211076417
- ordinary_treasury_delta
- -18000000
- ordinary_float_delta
- -193076417
- preferred_issued_delta
- -51665496
- old_cohort_share_delta
- -209663137.86958
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8348310
- operating_profit_T
- 2374530
- profit_before_tax_T
- 2502410.03245
- tax_T
- 613090.45795
- group_profit_T
- 1889319.5745
- nci_profit_T
- 11335.917447
- parent_profit_T
- 1877983.657053
- ordinary_attributed_profit_T
- 1670881.524767
- preferred_attributed_profit_T
- 207102.132285
- CAPEX_T
- 1736000
- DA_T
- 770100
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 2419530
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2641431.764682
- delta_WC_T
- -20000
- ordinary_dividends_declared_T
- 174346.46583
- preferred_dividends_declared_T
- 22383.070335
- ordinary_dividend_paid_T
- 174346.46583
- preferred_dividend_paid_T
- 22383.070335
- old_ordinary_dividend_received_T
- 173179.115042
- common_cancellation_buyback_T
- 472453.799434
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 89991.200326
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 2267.183489
- noncash_fair_value_investment_gain_T
- 82987.809818
- maintenance_CAPEX_T
- 868000
- growth_CAPEX_T
- 868000
- cost_of_sales_and_operating_expenses_T
- 5973780
- sales_oku
- 8348310
- 売上高
- 8348310
- 営業利益（億）
- 2374530
- profit_before_tax_oku
- 2502410.03245
- owner_net_profit_oku
- 1877983.657053
- ordinary_net_profit_oku
- 1670881.524767
- preferred_net_profit_oku
- 207102.132285
- capital_oku
- 11016222.719916
- 現金（億）
- 3147893.555424
- debt_oku
- 171912
- old_holder_cash_oku
- 642469.562055
- cost_of_sales_and_operating_expenses_T
- 597.378
- maintenance_CAPEX_T
- 86.8
- growth_CAPEX_T
- 86.8
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 5
内容を開く
- calendar_year
- 2030
- period_start
2030-01-01
- period_end_exclusive
2031-01-01
- period_last_eligible_date
2030-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 90.911166587932
- old_holder_tender_cash_T
- 73.2115536115
- old_cohort_shares_sold
- 305700623.86027
- ordinary_dividends_declared_T
- 17.88307155932
- preferred_dividends_declared_T
- 2.187044613898
- ordinary_dividend_paid_T
- 17.88307155932
- preferred_dividend_paid_T
- 2.187044613898
- old_ordinary_dividend_received_T
- 17.699612976432
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 73.970400027772
- preferred_cancellation_buyback_T
- 14.08960001171
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 308869247
- preferred_cancelled_shares
- 76502655
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4966332550.4507
- common_outstanding_start
- 5017809175
- pref_outstanding_start
- 621925546
- sales_T
- 977.6325
- operating_profit_T
- 353.2761
- profit_before_tax_T
- 366.58260974202
- tax_T
- 89.812739386795
- group_profit_T
- 276.76987035522
- nci_profit_T
- 1.6606192221313
- parent_profit_T
- 275.10925113309
- ordinary_attributed_profit_T
- 246.64881244316
- preferred_attributed_profit_T
- 28.460438689932
- net_finance_T
- 3.4398019013057
- interest_income_T
- 4.1446411013057
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 9.8667078407128
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 357.7761
- sbc_P_and_L_segment_central_bridge_error_T
- -5.6843418860808E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 213.48
- commodity_DRAM
- 78.0975
- NAND_SSD
- 30.24
- Foundry_System_LSI
- 3.846
- MX_Network
- 18.45864
- VD_DA_other
- 3.4632
- Display
- 7.41276
- Harman
- 4.263
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 85.2244
- CAPEX_T
- 184.76
- delta_WC_T
- 11
- noncash_fair_value_investment_gain_T
- 9.5167078407128
- CFO_T
- 345.97756251451
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.33212384442627
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 330.75
- operating_profit_T
- 211.68
- 営業利益率
- 64.00%
- operating_cost_T
- 119.07
- margin
- 0.64
- maintenance_CAPEX_T
- 32.333
- growth_CAPEX_T
- 32.333
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 191.835
- operating_profit_T
- 141.9579
- margin
- 0.74
- server_DRAM
- sales_T
- 138.915
- operating_profit_T
- 69.7221
- margin
- 0.50190476190476
- commodity_DRAM
内容を開く
- sales_T
- 209.25
- operating_profit_T
- 77.4225
- 営業利益率
- 37.00%
- operating_cost_T
- 131.8275
- margin
- 0.37
- maintenance_CAPEX_T
- 23.095
- growth_CAPEX_T
- 23.095
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 135
- operating_profit_T
- 29.7
- 営業利益率
- 22.00%
- operating_cost_T
- 105.3
- margin
- 0.22
- maintenance_CAPEX_T
- 13.857
- growth_CAPEX_T
- 13.857
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 57
- operating_profit_T
- 3.306
- 営業利益率
- 5.80%
- operating_cost_T
- 53.694
- margin
- 0.058
- maintenance_CAPEX_T
- 13.857
- growth_CAPEX_T
- 13.857
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 39.9
- operating_profit_T
- 0.9177
- margin
- 0.023
- System_LSI
- sales_T
- 17.1
- operating_profit_T
- 2.3883
- margin
- 0.13966666666667
- MX_Network
内容を開く
- sales_T
- 184.68
- operating_profit_T
- 18.09864
- 営業利益率
- 9.80%
- operating_cost_T
- 166.58136
- margin
- 0.098
- maintenance_CAPEX_T
- 2.03236
- growth_CAPEX_T
- 2.03236
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 68.4
- operating_profit_T
- 3.2832
- 営業利益率
- 4.80%
- operating_cost_T
- 65.1168
- margin
- 0.048
- maintenance_CAPEX_T
- 1.10856
- growth_CAPEX_T
- 1.10856
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 43.32
- operating_profit_T
- 7.27776
- 営業利益率
- 16.80%
- operating_cost_T
- 36.04224
- margin
- 0.168
- maintenance_CAPEX_T
- 4.34186
- growth_CAPEX_T
- 4.34186
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 28.5
- operating_profit_T
- 4.218
- 営業利益率
- 14.80%
- operating_cost_T
- 24.282
- margin
- 0.148
- maintenance_CAPEX_T
- 1.75522
- growth_CAPEX_T
- 1.75522
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -79.2675
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 11016222.719916
- NCI_book_oku
- 180534.91809108
- consolidated_equity_oku
- 11196757.638007
- liquid_assets_oku
- 3147893.555424
- financial_debt_oku
- 171912
- net_cash_oku
- 2975981.555424
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5508202.5652175
- nonoperating_financial_investments_oku
- 1585429.4412782
- ordinary_issued
- 5100531584
- ordinary_treasury
- 82722409
- ordinary_outstanding
- 5017809175
- preferred_issued
- 621925546
- preferred_treasury
- 0
- preferred_outstanding
- 621925546
- old_initial_ordinary_cohort_remnant_shares
- 4966332550.4507
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 12756014.06912
- NCI_book_oku
- 194144.87186813
- consolidated_equity_oku
- 12950158.940988
- liquid_assets_oku
- 3555446.7799978
- financial_debt_oku
- 171912
- net_cash_oku
- 3383534.7799978
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6503558.5652175
- nonoperating_financial_investments_oku
- 1800596.5196853
- ordinary_issued
- 4791662337
- ordinary_treasury
- 64722409
- ordinary_outstanding
- 4726939928
- preferred_issued
- 545422891
- preferred_treasury
- 0
- preferred_outstanding
- 545422891
- old_initial_ordinary_cohort_remnant_shares
- 4660631926.5905
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1146029.130435
- ordinary_float_end
- 4726939928
- preferred_float_end
- 545422891
- old_common_cohort_float_end
- 4660631926.5905
- old_cohort_fraction_of_common_end
- 0.985972
- old_holder_cash_received_oku
- 909111.665879
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 176996.129764
- actual_pro_rata_common_seller_receipts
- 732115.536115
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -308869247
- ordinary_treasury_delta
- -18000000
- ordinary_float_delta
- -290869247
- preferred_issued_delta
- -76502655
- old_cohort_share_delta
- -305700623.86027
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9776325
- operating_profit_T
- 3532761
- profit_before_tax_T
- 3665826.09742
- tax_T
- 898127.393868
- group_profit_T
- 2767698.703552
- nci_profit_T
- 16606.192221
- parent_profit_T
- 2751092.511331
- ordinary_attributed_profit_T
- 2466488.124432
- preferred_attributed_profit_T
- 284604.386899
- CAPEX_T
- 1847600
- DA_T
- 852244
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 3577761
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3459775.625145
- delta_WC_T
- 110000
- ordinary_dividends_declared_T
- 178830.715593
- preferred_dividends_declared_T
- 21870.446139
- ordinary_dividend_paid_T
- 178830.715593
- preferred_dividend_paid_T
- 21870.446139
- old_ordinary_dividend_received_T
- 176996.129764
- common_cancellation_buyback_T
- 739704.000278
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 140896.000117
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 3321.238444
- noncash_fair_value_investment_gain_T
- 95167.078407
- maintenance_CAPEX_T
- 923800
- growth_CAPEX_T
- 923800
- cost_of_sales_and_operating_expenses_T
- 6243564
- sales_oku
- 9776325
- 売上高
- 9776325
- 営業利益（億）
- 3532761
- profit_before_tax_oku
- 3665826.09742
- owner_net_profit_oku
- 2751092.511331
- ordinary_net_profit_oku
- 2466488.124432
- preferred_net_profit_oku
- 284604.386899
- capital_oku
- 12756014.06912
- 現金（億）
- 3555446.779998
- debt_oku
- 171912
- old_holder_cash_oku
- 909111.665879
- cost_of_sales_and_operating_expenses_T
- 624.3564
- maintenance_CAPEX_T
- 92.38
- growth_CAPEX_T
- 92.38
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 6
内容を開く
- calendar_year
- 2031
- period_start
2031-01-01
- period_end_exclusive
2032-01-01
- period_last_eligible_date
2031-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 92.095273835092
- old_holder_tender_cash_T
- 74.199938581127
- old_cohort_shares_sold
- 289572011.0015
- ordinary_dividends_declared_T
- 18.149936761644
- preferred_dividends_declared_T
- 2.057007025531
- ordinary_dividend_paid_T
- 18.149936761644
- preferred_dividend_paid_T
- 2.057007025531
- old_ordinary_dividend_received_T
- 17.895335253966
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 75.255600068565
- preferred_cancellation_buyback_T
- 14.334399973193
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 293691826
- preferred_cancelled_shares
- 73609632
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4660631926.5905
- common_outstanding_start
- 4726939928
- pref_outstanding_start
- 545422891
- sales_T
- 1093.43325
- operating_profit_T
- 445.80456
- profit_before_tax_T
- 461.18384210928
- tax_T
- 112.99004131677
- group_profit_T
- 348.19380079251
- nci_profit_T
- 2.0891628047551
- parent_profit_T
- 346.10463798775
- ordinary_attributed_profit_T
- 312.93440751627
- preferred_attributed_profit_T
- 33.170230471487
- net_finance_T
- 4.2215717981288
- interest_income_T
- 4.9264109981288
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 11.157710311156
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 450.30456
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 259.5825
- commodity_DRAM
- 104.625
- NAND_SSD
- 45.5625
- Foundry_System_LSI
- 5.1912
- MX_Network
- 20.08656
- VD_DA_other
- 3.78468
- Display
- 8.04888
- Harman
- 4.90824
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 93.4388
- CAPEX_T
- 190.96
- delta_WC_T
- 17
- noncash_fair_value_investment_gain_T
- 10.807710311156
- CFO_T
- 418.32489048135
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.41783256095101
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 384.75
- operating_profit_T
- 257.7825
- 営業利益率
- 67.00%
- operating_cost_T
- 126.9675
- margin
- 0.67
- maintenance_CAPEX_T
- 33.418
- growth_CAPEX_T
- 33.418
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 223.155
- operating_profit_T
- 171.82935
- margin
- 0.77
- server_DRAM
- sales_T
- 161.595
- operating_profit_T
- 85.95315
- margin
- 0.53190476190476
- commodity_DRAM
内容を開く
- sales_T
- 236.25
- operating_profit_T
- 103.95
- 営業利益率
- 44.00%
- operating_cost_T
- 132.3
- margin
- 0.44
- maintenance_CAPEX_T
- 23.87
- growth_CAPEX_T
- 23.87
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 155.25
- operating_profit_T
- 45.0225
- 営業利益率
- 29.00%
- operating_cost_T
- 110.2275
- margin
- 0.29
- maintenance_CAPEX_T
- 14.322
- growth_CAPEX_T
- 14.322
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 68.4
- operating_profit_T
- 4.6512
- 営業利益率
- 6.80%
- operating_cost_T
- 63.7488
- margin
- 0.068
- maintenance_CAPEX_T
- 14.322
- growth_CAPEX_T
- 14.322
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 47.88
- operating_profit_T
- 1.58004
- margin
- 0.033
- System_LSI
- sales_T
- 20.52
- operating_profit_T
- 3.07116
- margin
- 0.14966666666667
- MX_Network
内容を開く
- sales_T
- 191.52
- operating_profit_T
- 19.72656
- 営業利益率
- 10.30%
- operating_cost_T
- 171.79344
- margin
- 0.103
- maintenance_CAPEX_T
- 2.10056
- growth_CAPEX_T
- 2.10056
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 70.68
- operating_profit_T
- 3.60468
- 営業利益率
- 5.10%
- operating_cost_T
- 67.07532
- margin
- 0.051
- maintenance_CAPEX_T
- 1.14576
- growth_CAPEX_T
- 1.14576
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 44.46
- operating_profit_T
- 7.91388
- 営業利益率
- 17.80%
- operating_cost_T
- 36.54612
- margin
- 0.178
- maintenance_CAPEX_T
- 4.48756
- growth_CAPEX_T
- 4.48756
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 30.78
- operating_profit_T
- 4.86324
- 営業利益率
- 15.80%
- operating_cost_T
- 25.91676
- margin
- 0.158
- maintenance_CAPEX_T
- 1.81412
- growth_CAPEX_T
- 1.81412
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -88.65675
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 12756014.06912
- NCI_book_oku
- 194144.87186813
- consolidated_equity_oku
- 12950158.940988
- liquid_assets_oku
- 3555446.7799978
- financial_debt_oku
- 171912
- net_cash_oku
- 3383534.7799978
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6503558.5652175
- nonoperating_financial_investments_oku
- 1800596.5196853
- ordinary_issued
- 4791662337
- ordinary_treasury
- 64722409
- ordinary_outstanding
- 4726939928
- preferred_issued
- 545422891
- preferred_treasury
- 0
- preferred_outstanding
- 545422891
- old_initial_ordinary_cohort_remnant_shares
- 4660631926.5905
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1146029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 15189091.010708
- NCI_book_oku
- 211183.17430617
- consolidated_equity_oku
- 15400274.185014
- liquid_assets_oku
- 4606947.9209125
- financial_debt_oku
- 171912
- net_cash_oku
- 4435035.9209125
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 7478770.5652175
- nonoperating_financial_investments_oku
- 2028673.6227969
- ordinary_issued
- 4497970511
- ordinary_treasury
- 46722409
- ordinary_outstanding
- 4451248102
- preferred_issued
- 471813259
- preferred_treasury
- 0
- preferred_outstanding
- 471813259
- old_initial_ordinary_cohort_remnant_shares
- 4371059915.589
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1316029.130435
- ordinary_float_end
- 4451248102
- preferred_float_end
- 471813259
- old_common_cohort_float_end
- 4371059915.589
- old_cohort_fraction_of_common_end
- 0.981985
- old_holder_cash_received_oku
- 920952.738351
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 178953.35254
- actual_pro_rata_common_seller_receipts
- 741999.385811
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -293691826
- ordinary_treasury_delta
- -18000000
- ordinary_float_delta
- -275691826
- preferred_issued_delta
- -73609632
- old_cohort_share_delta
- -289572011.0015
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 10934332.5
- operating_profit_T
- 4458045.6
- profit_before_tax_T
- 4611838.421093
- tax_T
- 1129900.413168
- group_profit_T
- 3481938.007925
- nci_profit_T
- 20891.628048
- parent_profit_T
- 3461046.379878
- ordinary_attributed_profit_T
- 3129344.075163
- preferred_attributed_profit_T
- 331702.304715
- CAPEX_T
- 1909600
- DA_T
- 934388
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 4503045.6
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 4183248.904814
- delta_WC_T
- 170000
- ordinary_dividends_declared_T
- 181499.367616
- preferred_dividends_declared_T
- 20570.070255
- ordinary_dividend_paid_T
- 181499.367616
- preferred_dividend_paid_T
- 20570.070255
- old_ordinary_dividend_received_T
- 178953.35254
- common_cancellation_buyback_T
- 752556.000686
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 143343.999732
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 4178.32561
- noncash_fair_value_investment_gain_T
- 108077.103112
- maintenance_CAPEX_T
- 954800
- growth_CAPEX_T
- 954800
- cost_of_sales_and_operating_expenses_T
- 6476286.9
- sales_oku
- 10934332.5
- 売上高
- 10934332.5
- 営業利益（億）
- 4458045.6
- profit_before_tax_oku
- 4611838.421093
- owner_net_profit_oku
- 3461046.379878
- ordinary_net_profit_oku
- 3129344.075163
- preferred_net_profit_oku
- 331702.304715
- capital_oku
- 15189091.010708
- 現金（億）
- 4606947.920913
- debt_oku
- 171912
- old_holder_cash_oku
- 920952.738351
- cost_of_sales_and_operating_expenses_T
- 647.62869
- maintenance_CAPEX_T
- 95.48
- growth_CAPEX_T
- 95.48
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 7
内容を開く
- calendar_year
- 2032
- period_start
2032-01-01
- period_end_exclusive
2033-01-01
- period_last_eligible_date
2032-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 93.246856803123
- old_holder_tender_cash_T
- 75.161935497503
- old_cohort_shares_sold
- 274098637.99305
- ordinary_dividends_declared_T
- 18.41669370611
- preferred_dividends_declared_T
- 1.906120376082
- ordinary_dividend_paid_T
- 18.41669370611
- preferred_dividend_paid_T
- 1.906120376082
- old_ordinary_dividend_received_T
- 18.084921305619
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 76.540799985998
- preferred_cancellation_buyback_T
- 14.579200093339
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 279127046
- preferred_cancelled_shares
- 70794537
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4371059915.589
- common_outstanding_start
- 4451248102
- pref_outstanding_start
- 471813259
- sales_T
- 1046.8965
- operating_profit_T
- 370.53828
- profit_before_tax_T
- 389.35610960313
- tax_T
- 95.392246852767
- group_profit_T
- 293.96386275036
- nci_profit_T
- 1.7637831765022
- parent_profit_T
- 292.20007957386
- ordinary_attributed_profit_T
- 266.67710504507
- preferred_attributed_profit_T
- 25.522974528791
- net_finance_T
- 6.2916566733063
- interest_income_T
- 6.9964958733063
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 12.526172929825
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 375.03828
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 217.746
- commodity_DRAM
- 73.575
- NAND_SSD
- 38.34
- Foundry_System_LSI
- 7.5624
- MX_Network
- 21.78288
- VD_DA_other
- 3.97392
- Display
- 8.45472
- Harman
- 5.08836
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 102.68
- CAPEX_T
- 195.92
- delta_WC_T
- 4
- noncash_fair_value_investment_gain_T
- 12.176172929825
- CFO_T
- 384.96768982054
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.35275663530044
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 348.3
- operating_profit_T
- 215.946
- 営業利益率
- 62.00%
- operating_cost_T
- 132.354
- margin
- 0.62
- maintenance_CAPEX_T
- 34.286
- growth_CAPEX_T
- 34.286
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 202.014
- operating_profit_T
- 145.45008
- margin
- 0.72
- server_DRAM
- sales_T
- 146.286
- operating_profit_T
- 70.49592
- margin
- 0.48190476190476
- commodity_DRAM
内容を開く
- sales_T
- 202.5
- operating_profit_T
- 72.9
- 営業利益率
- 36.00%
- operating_cost_T
- 129.6
- margin
- 0.36
- maintenance_CAPEX_T
- 24.49
- growth_CAPEX_T
- 24.49
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 151.2
- operating_profit_T
- 37.8
- 営業利益率
- 25.00%
- operating_cost_T
- 113.4
- margin
- 0.25
- maintenance_CAPEX_T
- 14.694
- growth_CAPEX_T
- 14.694
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 79.8
- operating_profit_T
- 7.0224
- 営業利益率
- 8.80%
- operating_cost_T
- 72.7776
- margin
- 0.088
- maintenance_CAPEX_T
- 14.694
- growth_CAPEX_T
- 14.694
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 55.86
- operating_profit_T
- 2.96058
- margin
- 0.053
- System_LSI
- sales_T
- 23.94
- operating_profit_T
- 4.06182
- margin
- 0.16966666666667
- MX_Network
内容を開く
- sales_T
- 198.36
- operating_profit_T
- 21.42288
- 営業利益率
- 10.80%
- operating_cost_T
- 176.93712
- margin
- 0.108
- maintenance_CAPEX_T
- 2.15512
- growth_CAPEX_T
- 2.15512
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 72.96
- operating_profit_T
- 3.79392
- 営業利益率
- 5.20%
- operating_cost_T
- 69.16608
- margin
- 0.052
- maintenance_CAPEX_T
- 1.17552
- growth_CAPEX_T
- 1.17552
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 46.74
- operating_profit_T
- 8.31972
- 営業利益率
- 17.80%
- operating_cost_T
- 38.42028
- margin
- 0.178
- maintenance_CAPEX_T
- 4.60412
- growth_CAPEX_T
- 4.60412
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 31.92
- operating_profit_T
- 5.04336
- 営業利益率
- 15.80%
- operating_cost_T
- 26.87664
- margin
- 0.158
- maintenance_CAPEX_T
- 1.86124
- growth_CAPEX_T
- 1.86124
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -84.8835
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 15189091.010708
- NCI_book_oku
- 211183.17430617
- consolidated_equity_oku
- 15400274.185014
- liquid_assets_oku
- 4606947.9209125
- financial_debt_oku
- 171912
- net_cash_oku
- 4435035.9209125
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 7478770.5652175
- nonoperating_financial_investments_oku
- 2028673.6227969
- ordinary_issued
- 4497970511
- ordinary_treasury
- 46722409
- ordinary_outstanding
- 4451248102
- preferred_issued
- 471813259
- preferred_treasury
- 0
- preferred_outstanding
- 471813259
- old_initial_ordinary_cohort_remnant_shares
- 4371059915.589
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1316029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 17066663.664831
- NCI_book_oku
- 225618.43971819
- consolidated_equity_oku
- 17292282.104549
- liquid_assets_oku
- 5259469.1111496
- financial_debt_oku
- 171912
- net_cash_oku
- 5087557.1111496
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 8411170.5652175
- nonoperating_financial_investments_oku
- 2270435.3520952
- ordinary_issued
- 4218843465
- ordinary_treasury
- 28722409
- ordinary_outstanding
- 4190121056
- preferred_issued
- 401018722
- preferred_treasury
- 0
- preferred_outstanding
- 401018722
- old_initial_ordinary_cohort_remnant_shares
- 4096961277.5959
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1356029.130435
- ordinary_float_end
- 4190121056
- preferred_float_end
- 401018722
- old_common_cohort_float_end
- 4096961277.5959
- old_cohort_fraction_of_common_end
- 0.977767
- old_holder_cash_received_oku
- 932468.568031
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 180849.213056
- actual_pro_rata_common_seller_receipts
- 751619.354975
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -279127046
- ordinary_treasury_delta
- -18000000
- ordinary_float_delta
- -261127046
- preferred_issued_delta
- -70794537
- old_cohort_share_delta
- -274098637.99305
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 10468965
- operating_profit_T
- 3705382.8
- profit_before_tax_T
- 3893561.096031
- tax_T
- 953922.468528
- group_profit_T
- 2939638.627504
- nci_profit_T
- 17637.831765
- parent_profit_T
- 2922000.795739
- ordinary_attributed_profit_T
- 2666771.050451
- preferred_attributed_profit_T
- 255229.745288
- CAPEX_T
- 1959200
- DA_T
- 1026800
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 3750382.8
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3849676.898205
- delta_WC_T
- 40000
- ordinary_dividends_declared_T
- 184166.937061
- preferred_dividends_declared_T
- 19061.203761
- ordinary_dividend_paid_T
- 184166.937061
- preferred_dividend_paid_T
- 19061.203761
- old_ordinary_dividend_received_T
- 180849.213056
- common_cancellation_buyback_T
- 765407.99986
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 145792.000933
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 3527.566353
- noncash_fair_value_investment_gain_T
- 121761.729298
- maintenance_CAPEX_T
- 979600
- growth_CAPEX_T
- 979600
- cost_of_sales_and_operating_expenses_T
- 6763582.2
- sales_oku
- 10468965
- 売上高
- 10468965
- 営業利益（億）
- 3705382.8
- profit_before_tax_oku
- 3893561.096031
- owner_net_profit_oku
- 2922000.795739
- ordinary_net_profit_oku
- 2666771.050451
- preferred_net_profit_oku
- 255229.745288
- capital_oku
- 17066663.664831
- 現金（億）
- 5259469.11115
- debt_oku
- 171912
- old_holder_cash_oku
- 932468.568031
- cost_of_sales_and_operating_expenses_T
- 676.35822
- maintenance_CAPEX_T
- 97.96
- growth_CAPEX_T
- 97.96
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 8
内容を開く
- calendar_year
- 2033
- period_start
2033-01-01
- period_end_exclusive
2034-01-01
- period_last_eligible_date
2033-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 70.129889764406
- old_holder_tender_cash_T
- 51.628863009518
- old_cohort_shares_sold
- 175700663.53058
- ordinary_dividends_declared_T
- 18.921716977702
- preferred_dividends_declared_T
- 1.774840163754
- ordinary_dividend_paid_T
- 18.921716977702
- preferred_dividend_paid_T
- 1.774840163754
- old_ordinary_dividend_received_T
- 18.501026754888
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 50.586900034406
- preferred_cancellation_buyback_T
- 9.6356000264633
- employee_treasury_purchases_T
- 2.2159387858001
- employee_treasury_purchased_shares
- 7277591
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 172418286
- preferred_cancelled_shares
- 44250899
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4096961277.5959
- common_outstanding_start
- 4190121056
- pref_outstanding_start
- 401018722
- sales_T
- 982.59975
- operating_profit_T
- 292.03776
- profit_before_tax_T
- 314.17735872286
- tax_T
- 76.973452887101
- group_profit_T
- 237.20390583576
- nci_profit_T
- 1.4232234350146
- parent_profit_T
- 235.78068240075
- ordinary_attributed_profit_T
- 216.59782654401
- preferred_attributed_profit_T
- 19.182855856735
- net_finance_T
- 8.1628554172485
- interest_income_T
- 8.8676946172485
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 13.976743305614
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 296.53776
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 174.9375
- commodity_DRAM
- 49.8825
- NAND_SSD
- 23.625
- Foundry_System_LSI
- 8.919
- MX_Network
- 22.5216
- VD_DA_other
- 3.79152
- Display
- 8.89704
- Harman
- 5.4486
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 110.8944
- CAPEX_T
- 204.6
- delta_WC_T
- -7
- noncash_fair_value_investment_gain_T
- 13.626743305614
- CFO_T
- 345.97156253015
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.28464468700291
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 303.75
- operating_profit_T
- 173.1375
- 営業利益率
- 57.00%
- operating_cost_T
- 130.6125
- margin
- 0.57
- maintenance_CAPEX_T
- 35.805
- growth_CAPEX_T
- 35.805
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 176.175
- operating_profit_T
- 118.03725
- margin
- 0.67
- server_DRAM
- sales_T
- 127.575
- operating_profit_T
- 55.10025
- margin
- 0.43190476190476
- commodity_DRAM
内容を開く
- sales_T
- 182.25
- operating_profit_T
- 49.2075
- 営業利益率
- 27.00%
- operating_cost_T
- 133.0425
- margin
- 0.27
- maintenance_CAPEX_T
- 25.575
- growth_CAPEX_T
- 25.575
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 128.25
- operating_profit_T
- 23.085
- 営業利益率
- 18.00%
- operating_cost_T
- 105.165
- margin
- 0.18
- maintenance_CAPEX_T
- 15.345
- growth_CAPEX_T
- 15.345
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 85.5
- operating_profit_T
- 8.379
- 営業利益率
- 9.80%
- operating_cost_T
- 77.121
- margin
- 0.098
- maintenance_CAPEX_T
- 15.345
- growth_CAPEX_T
- 15.345
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 59.85
- operating_profit_T
- 3.77055
- margin
- 0.063
- System_LSI
- sales_T
- 25.65
- operating_profit_T
- 4.60845
- margin
- 0.17966666666667
- MX_Network
内容を開く
- sales_T
- 205.2
- operating_profit_T
- 22.1616
- 営業利益率
- 10.80%
- operating_cost_T
- 183.0384
- margin
- 0.108
- maintenance_CAPEX_T
- 2.2506
- growth_CAPEX_T
- 2.2506
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 75.24
- operating_profit_T
- 3.61152
- 営業利益率
- 4.80%
- operating_cost_T
- 71.62848
- margin
- 0.048
- maintenance_CAPEX_T
- 1.2276
- growth_CAPEX_T
- 1.2276
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 47.88
- operating_profit_T
- 8.76204
- 営業利益率
- 18.30%
- operating_cost_T
- 39.11796
- margin
- 0.183
- maintenance_CAPEX_T
- 4.8081
- growth_CAPEX_T
- 4.8081
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 34.2
- operating_profit_T
- 5.4036
- 営業利益率
- 15.80%
- operating_cost_T
- 28.7964
- margin
- 0.158
- maintenance_CAPEX_T
- 1.9437
- growth_CAPEX_T
- 1.9437
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -79.67025
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 17066663.664831
- NCI_book_oku
- 225618.43971819
- consolidated_equity_oku
- 17292282.104549
- liquid_assets_oku
- 5259469.1111496
- financial_debt_oku
- 171912
- net_cash_oku
- 5087557.1111496
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 8411170.5652175
- nonoperating_financial_investments_oku
- 2270435.3520952
- ordinary_issued
- 4218843465
- ordinary_treasury
- 28722409
- ordinary_outstanding
- 4190121056
- preferred_issued
- 401018722
- preferred_treasury
- 0
- preferred_outstanding
- 401018722
- old_initial_ordinary_cohort_remnant_shares
- 4096961277.5959
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1356029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 18663120.528957
- NCI_book_oku
- 237329.22719831
- consolidated_equity_oku
- 18900449.756156
- liquid_assets_oku
- 5718988.3296998
- financial_debt_oku
- 171912
- net_cash_oku
- 5547076.3296998
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 9348226.5652175
- nonoperating_financial_investments_oku
- 2526702.7851513
- ordinary_issued
- 4046425179
- ordinary_treasury
- 18000000
- ordinary_outstanding
- 4028425179
- preferred_issued
- 356767823
- preferred_treasury
- 0
- preferred_outstanding
- 356767823
- old_initial_ordinary_cohort_remnant_shares
- 3921260614.0653
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1286029.130435
- ordinary_float_end
- 4028425179
- preferred_float_end
- 356767823
- old_common_cohort_float_end
- 3921260614.0653
- old_cohort_fraction_of_common_end
- 0.973398
- old_holder_cash_received_oku
- 701298.897644
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 185010.267549
- actual_pro_rata_common_seller_receipts
- 516288.630095
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -172418286
- ordinary_treasury_delta
- -10722409
- ordinary_float_delta
- -161695877
- preferred_issued_delta
- -44250899
- old_cohort_share_delta
- -175700663.53058
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9825997.5
- operating_profit_T
- 2920377.6
- profit_before_tax_T
- 3141773.587229
- tax_T
- 769734.528871
- group_profit_T
- 2372039.058358
- nci_profit_T
- 14232.23435
- parent_profit_T
- 2357806.824007
- ordinary_attributed_profit_T
- 2165978.26544
- preferred_attributed_profit_T
- 191828.558567
- CAPEX_T
- 2046000
- DA_T
- 1108944
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 2965377.6
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3459715.625301
- delta_WC_T
- -70000
- ordinary_dividends_declared_T
- 189217.169777
- preferred_dividends_declared_T
- 17748.401638
- ordinary_dividend_paid_T
- 189217.169777
- preferred_dividend_paid_T
- 17748.401638
- old_ordinary_dividend_received_T
- 185010.267549
- common_cancellation_buyback_T
- 505869.000344
- employee_treasury_purchases_T
- 22159.387858
- preferred_cancellation_buyback_T
- 96356.000265
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 2846.44687
- noncash_fair_value_investment_gain_T
- 136267.433056
- maintenance_CAPEX_T
- 1023000
- growth_CAPEX_T
- 1023000
- cost_of_sales_and_operating_expenses_T
- 6905619.9
- sales_oku
- 9825997.5
- 売上高
- 9825997.5
- 営業利益（億）
- 2920377.6
- profit_before_tax_oku
- 3141773.587229
- owner_net_profit_oku
- 2357806.824007
- ordinary_net_profit_oku
- 2165978.26544
- preferred_net_profit_oku
- 191828.558567
- capital_oku
- 18663120.528957
- 現金（億）
- 5718988.3297
- debt_oku
- 171912
- old_holder_cash_oku
- 701298.897644
- cost_of_sales_and_operating_expenses_T
- 690.56199
- maintenance_CAPEX_T
- 102.3
- growth_CAPEX_T
- 102.3
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 9
内容を開く
- calendar_year
- 2034
- period_start
2034-01-01
- period_end_exclusive
2035-01-01
- period_last_eligible_date
2034-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 101.56933543468
- old_holder_tender_cash_T
- 82.714843253437
- old_cohort_shares_sold
- 262828177.66895
- ordinary_dividends_declared_T
- 19.369768682994
- preferred_dividends_declared_T
- 1.659915420307
- ordinary_dividend_paid_T
- 19.369768682994
- preferred_dividend_paid_T
- 1.659915420307
- old_ordinary_dividend_received_T
- 18.854492181244
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 79.111199952804
- preferred_cancellation_buyback_T
- 14.12095325329
- employee_treasury_purchases_T
- 5.8641663985105
- employee_treasury_purchased_shares
- 18000000
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 252011038
- preferred_cancelled_shares
- 61328388
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 3921260614.0653
- common_outstanding_start
- 4028425179
- pref_outstanding_start
- 356767823
- sales_T
- 1081.695
- operating_profit_T
- 378.54942
- profit_before_tax_T
- 402.4058416039
- tax_T
- 98.589431192957
- group_profit_T
- 303.81641041095
- nci_profit_T
- 1.8228984624657
- parent_profit_T
- 301.99351194848
- ordinary_attributed_profit_T
- 280.08162492589
- preferred_attributed_profit_T
- 21.911887022591
- net_finance_T
- 8.3420736999533
- interest_income_T
- 9.0469128999533
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 15.514347903951
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 383.04942
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 231.435
- commodity_DRAM
- 71.55
- NAND_SSD
- 30.24
- Foundry_System_LSI
- 9.70104
- MX_Network
- 22.0827
- VD_DA_other
- 4.15176
- Display
- 9.56508
- Harman
- 5.80884
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 118.082
- CAPEX_T
- 210.8
- delta_WC_T
- 10
- noncash_fair_value_investment_gain_T
- 15.164347903951
- CFO_T
- 401.234062507
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.36457969249314
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 364.5
- operating_profit_T
- 229.635
- 営業利益率
- 63.00%
- operating_cost_T
- 134.865
- margin
- 0.63
- maintenance_CAPEX_T
- 36.89
- growth_CAPEX_T
- 36.89
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 211.41
- operating_profit_T
- 154.3293
- margin
- 0.73
- server_DRAM
- sales_T
- 153.09
- operating_profit_T
- 75.3057
- margin
- 0.49190476190476
- commodity_DRAM
内容を開く
- sales_T
- 202.5
- operating_profit_T
- 70.875
- 営業利益率
- 35.00%
- operating_cost_T
- 131.625
- margin
- 0.35
- maintenance_CAPEX_T
- 26.35
- growth_CAPEX_T
- 26.35
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 135
- operating_profit_T
- 29.7
- 営業利益率
- 22.00%
- operating_cost_T
- 105.3
- margin
- 0.22
- maintenance_CAPEX_T
- 15.81
- growth_CAPEX_T
- 15.81
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 93.48
- operating_profit_T
- 9.16104
- 営業利益率
- 9.80%
- operating_cost_T
- 84.31896
- margin
- 0.098
- maintenance_CAPEX_T
- 15.81
- growth_CAPEX_T
- 15.81
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 65.436
- operating_profit_T
- 4.122468
- margin
- 0.063
- System_LSI
- sales_T
- 28.044
- operating_profit_T
- 5.038572
- margin
- 0.17966666666667
- MX_Network
内容を開く
- sales_T
- 210.9
- operating_profit_T
- 21.7227
- 営業利益率
- 10.30%
- operating_cost_T
- 189.1773
- margin
- 0.103
- maintenance_CAPEX_T
- 2.3188
- growth_CAPEX_T
- 2.3188
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 76.38
- operating_profit_T
- 3.97176
- 営業利益率
- 5.20%
- operating_cost_T
- 72.40824
- margin
- 0.052
- maintenance_CAPEX_T
- 1.2648
- growth_CAPEX_T
- 1.2648
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 50.16
- operating_profit_T
- 9.43008
- 営業利益率
- 18.80%
- operating_cost_T
- 40.72992
- margin
- 0.188
- maintenance_CAPEX_T
- 4.9538
- growth_CAPEX_T
- 4.9538
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 36.48
- operating_profit_T
- 5.76384
- 営業利益率
- 15.80%
- operating_cost_T
- 30.71616
- margin
- 0.158
- maintenance_CAPEX_T
- 2.0026
- growth_CAPEX_T
- 2.0026
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -87.705
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 18663120.528957
- NCI_book_oku
- 237329.22719831
- consolidated_equity_oku
- 18900449.756156
- liquid_assets_oku
- 5718988.3296998
- financial_debt_oku
- 171912
- net_cash_oku
- 5547076.3296998
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 9348226.5652175
- nonoperating_financial_investments_oku
- 2526702.7851513
- ordinary_issued
- 4046425179
- ordinary_treasury
- 18000000
- ordinary_outstanding
- 4028425179
- preferred_issued
- 356767823
- preferred_treasury
- 0
- preferred_outstanding
- 356767823
- old_initial_ordinary_cohort_remnant_shares
- 3921260614.0653
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1286029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 20551795.611363
- NCI_book_oku
- 252237.41489803
- consolidated_equity_oku
- 20804033.026261
- liquid_assets_oku
- 6298423.1207658
- financial_debt_oku
- 171912
- net_cash_oku
- 6126511.1207658
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 10275406.565217
- nonoperating_financial_investments_oku
- 2798346.2641908
- ordinary_issued
- 3794414141
- ordinary_treasury
- 18000000
- ordinary_outstanding
- 3776414141
- preferred_issued
- 295439435
- preferred_treasury
- 0
- preferred_outstanding
- 295439435
- old_initial_ordinary_cohort_remnant_shares
- 3658432436.3964
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- ordinary_float_end
- 3776414141
- preferred_float_end
- 295439435
- old_common_cohort_float_end
- 3658432436.3964
- old_cohort_fraction_of_common_end
- 0.968758
- old_holder_cash_received_oku
- 1015693.354347
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 188544.921812
- actual_pro_rata_common_seller_receipts
- 827148.432534
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -252011038
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -252011038
- preferred_issued_delta
- -61328388
- old_cohort_share_delta
- -262828177.66895
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 10816950
- operating_profit_T
- 3785494.2
- profit_before_tax_T
- 4024058.416039
- tax_T
- 985894.31193
- group_profit_T
- 3038164.104109
- nci_profit_T
- 18228.984625
- parent_profit_T
- 3019935.119485
- ordinary_attributed_profit_T
- 2800816.249259
- preferred_attributed_profit_T
- 219118.870226
- CAPEX_T
- 2108000
- DA_T
- 1180820
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 3830494.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 4012340.62507
- delta_WC_T
- 100000
- ordinary_dividends_declared_T
- 193697.68683
- preferred_dividends_declared_T
- 16599.154203
- ordinary_dividend_paid_T
- 193697.68683
- preferred_dividend_paid_T
- 16599.154203
- old_ordinary_dividend_received_T
- 188544.921812
- common_cancellation_buyback_T
- 791111.999528
- employee_treasury_purchases_T
- 58641.663985
- preferred_cancellation_buyback_T
- 141209.532533
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 3645.796925
- noncash_fair_value_investment_gain_T
- 151643.47904
- maintenance_CAPEX_T
- 1054000
- growth_CAPEX_T
- 1054000
- cost_of_sales_and_operating_expenses_T
- 7031455.8
- sales_oku
- 10816950
- 売上高
- 10816950
- 営業利益（億）
- 3785494.2
- profit_before_tax_oku
- 4024058.416039
- owner_net_profit_oku
- 3019935.119485
- ordinary_net_profit_oku
- 2800816.249259
- preferred_net_profit_oku
- 219118.870226
- capital_oku
- 20551795.611363
- 現金（億）
- 6298423.120766
- debt_oku
- 171912
- old_holder_cash_oku
- 1015693.354347
- cost_of_sales_and_operating_expenses_T
- 703.14558
- maintenance_CAPEX_T
- 105.4
- growth_CAPEX_T
- 105.4
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 10
内容を開く
- calendar_year
- 2035
- period_start
2035-01-01
- period_end_exclusive
2036-01-01
- period_last_eligible_date
2035-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 102.91760075731
- old_holder_tender_cash_T
- 83.963022951102
- old_cohort_shares_sold
- 249321204.97018
- ordinary_dividends_declared_T
- 19.565848736721
- preferred_dividends_declared_T
- 1.481841720674
- ordinary_dividend_paid_T
- 19.565848736721
- preferred_dividend_paid_T
- 1.481841720674
- old_ordinary_dividend_received_T
- 18.954577806207
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 80.396400048193
- preferred_cancellation_buyback_T
- 12.364299438068
- employee_treasury_purchases_T
- 6.2743674748436
- employee_treasury_purchased_shares
- 18000000
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 239361627
- preferred_cancelled_shares
- 50786038
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 3658432436.3964
- common_outstanding_start
- 3776414141
- pref_outstanding_start
- 295439435
- sales_T
- 1208.8455
- operating_profit_T
- 485.70258
- profit_before_tax_T
- 512.34859698606
- tax_T
- 125.52540626159
- group_profit_T
- 386.82319072448
- nci_profit_T
- 2.3209391443469
- parent_profit_T
- 384.50225158013
- ordinary_attributed_profit_T
- 359.62704726115
- preferred_attributed_profit_T
- 24.875204318981
- net_finance_T
- 9.5018082078734
- interest_income_T
- 10.206647407873
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 17.144208778188
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 490.20258
- sbc_P_and_L_segment_central_bridge_error_T
- -5.6843418860808E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 300.285
- commodity_DRAM
- 95.931
- NAND_SSD
- 42.4305
- Foundry_System_LSI
- 11.6208
- MX_Network
- 21.36336
- VD_DA_other
- 4.28856
- Display
- 9.7794
- Harman
- 5.98896
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 126.2964
- CAPEX_T
- 220.72
- delta_WC_T
- 14
- noncash_fair_value_investment_gain_T
- 16.794208778188
- CFO_T
- 486.82538194629
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.46418782886937
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 452.25
- operating_profit_T
- 298.485
- 営業利益率
- 66.00%
- operating_cost_T
- 153.765
- margin
- 0.66
- maintenance_CAPEX_T
- 38.626
- growth_CAPEX_T
- 38.626
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 262.305
- operating_profit_T
- 199.3518
- margin
- 0.76
- server_DRAM
- sales_T
- 189.945
- operating_profit_T
- 99.1332
- margin
- 0.52190476190476
- commodity_DRAM
内容を開く
- sales_T
- 226.8
- operating_profit_T
- 95.256
- 営業利益率
- 42.00%
- operating_cost_T
- 131.544
- margin
- 0.42
- maintenance_CAPEX_T
- 27.59
- growth_CAPEX_T
- 27.59
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 144.45
- operating_profit_T
- 41.8905
- 営業利益率
- 29.00%
- operating_cost_T
- 102.5595
- margin
- 0.29
- maintenance_CAPEX_T
- 16.554
- growth_CAPEX_T
- 16.554
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 102.6
- operating_profit_T
- 11.0808
- 営業利益率
- 10.80%
- operating_cost_T
- 91.5192
- margin
- 0.108
- maintenance_CAPEX_T
- 16.554
- growth_CAPEX_T
- 16.554
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 71.82
- operating_profit_T
- 5.24286
- margin
- 0.073
- System_LSI
- sales_T
- 30.78
- operating_profit_T
- 5.83794
- margin
- 0.18966666666667
- MX_Network
内容を開く
- sales_T
- 214.32
- operating_profit_T
- 21.00336
- 営業利益率
- 9.80%
- operating_cost_T
- 193.31664
- margin
- 0.098
- maintenance_CAPEX_T
- 2.42792
- growth_CAPEX_T
- 2.42792
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 77.52
- operating_profit_T
- 4.10856
- 営業利益率
- 5.30%
- operating_cost_T
- 73.41144
- margin
- 0.053
- maintenance_CAPEX_T
- 1.32432
- growth_CAPEX_T
- 1.32432
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 51.3
- operating_profit_T
- 9.6444
- 営業利益率
- 18.80%
- operating_cost_T
- 41.6556
- margin
- 0.188
- maintenance_CAPEX_T
- 5.18692
- growth_CAPEX_T
- 5.18692
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 37.62
- operating_profit_T
- 5.94396
- 営業利益率
- 15.80%
- operating_cost_T
- 31.67604
- margin
- 0.158
- maintenance_CAPEX_T
- 2.09684
- growth_CAPEX_T
- 2.09684
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -98.0145
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 20551795.611363
- NCI_book_oku
- 252237.41489803
- consolidated_equity_oku
- 20804033.026261
- liquid_assets_oku
- 6298423.1207658
- financial_debt_oku
- 171912
- net_cash_oku
- 6126511.1207658
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 10275406.565217
- nonoperating_financial_investments_oku
- 2798346.2641908
- ordinary_issued
- 3794414141
- ordinary_treasury
- 18000000
- ordinary_outstanding
- 3776414141
- preferred_issued
- 295439435
- preferred_treasury
- 0
- preferred_outstanding
- 295439435
- old_initial_ordinary_cohort_remnant_shares
- 3658432436.3964
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 23265990.552979
- NCI_book_oku
- 271129.92805281
- consolidated_equity_oku
- 23537120.481032
- liquid_assets_oku
- 7634007.487755
- financial_debt_oku
- 171912
- net_cash_oku
- 7462095.487755
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 11219642.565217
- nonoperating_financial_investments_oku
- 3086288.3519727
- ordinary_issued
- 3555052514
- ordinary_treasury
- 18000000
- ordinary_outstanding
- 3537052514
- preferred_issued
- 244653397
- preferred_treasury
- 0
- preferred_outstanding
- 244653397
- old_initial_ordinary_cohort_remnant_shares
- 3409111231.4262
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1526029.130435
- ordinary_float_end
- 3537052514
- preferred_float_end
- 244653397
- old_common_cohort_float_end
- 3409111231.4262
- old_cohort_fraction_of_common_end
- 0.963828
- old_holder_cash_received_oku
- 1029176.007573
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 189545.778062
- actual_pro_rata_common_seller_receipts
- 839630.229511
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -239361627
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -239361627
- preferred_issued_delta
- -50786038
- old_cohort_share_delta
- -249321204.97018
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 12088455
- operating_profit_T
- 4857025.8
- profit_before_tax_T
- 5123485.969861
- tax_T
- 1255254.062616
- group_profit_T
- 3868231.907245
- nci_profit_T
- 23209.391443
- parent_profit_T
- 3845022.515801
- ordinary_attributed_profit_T
- 3596270.472611
- preferred_attributed_profit_T
- 248752.04319
- CAPEX_T
- 2207200
- DA_T
- 1262964
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 4902025.8
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 4868253.819463
- delta_WC_T
- 140000
- ordinary_dividends_declared_T
- 195658.487367
- preferred_dividends_declared_T
- 14818.417207
- ordinary_dividend_paid_T
- 195658.487367
- preferred_dividend_paid_T
- 14818.417207
- old_ordinary_dividend_received_T
- 189545.778062
- common_cancellation_buyback_T
- 803964.000482
- employee_treasury_purchases_T
- 62743.674748
- preferred_cancellation_buyback_T
- 123642.994381
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 4641.878289
- noncash_fair_value_investment_gain_T
- 167942.087782
- maintenance_CAPEX_T
- 1103600
- growth_CAPEX_T
- 1103600
- cost_of_sales_and_operating_expenses_T
- 7231429.2
- sales_oku
- 12088455
- 売上高
- 12088455
- 営業利益（億）
- 4857025.8
- profit_before_tax_oku
- 5123485.969861
- owner_net_profit_oku
- 3845022.515801
- ordinary_net_profit_oku
- 3596270.472611
- preferred_net_profit_oku
- 248752.04319
- capital_oku
- 23265990.552979
- 現金（億）
- 7634007.487755
- debt_oku
- 171912
- old_holder_cash_oku
- 1029176.007573
- cost_of_sales_and_operating_expenses_T
- 723.14292
- maintenance_CAPEX_T
- 110.36
- growth_CAPEX_T
- 110.36
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 11
内容を開く
- calendar_year
- 2036
- period_start
2036-01-01
- period_end_exclusive
2036-11-07
- period_last_eligible_date
2036-11-06
- period_days
- 311
- period_fraction_year_actual_over_36525
- 0.85147159479808
- period_type
final_partial_including_2036_11_06_close_311_days
- event_count
- 15
- old_holder_cash_T
- 53.881344828756
- old_holder_tender_cash_T
- 39.36351789804
- old_cohort_shares_sold
- 109513514.31921
- ordinary_dividends_declared_T
- 20.10880404883
- preferred_dividends_declared_T
- 1.348828642255
- ordinary_dividend_paid_T
- 15.062669639448
- preferred_dividend_paid_T
- 1.032748616279
- old_ordinary_dividend_received_T
- 14.517826930716
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 40.840799988477
- preferred_cancellation_buyback_T
- 7.7792001441958
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 113623471
- preferred_cancelled_shares
- 30216473
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 3409111231.4262
- common_outstanding_start
- 3537052514
- pref_outstanding_start
- 244653397
- sales_T
- 1008.7960532787
- operating_profit_T
- 365.7958547541
- profit_before_tax_T
- 393.11642727732
- tax_T
- 96.313524682944
- group_profit_T
- 296.80290259438
- nci_profit_T
- 1.7808174155663
- parent_profit_T
- 295.02208517881
- ordinary_attributed_profit_T
- 277.63158979019
- preferred_attributed_profit_T
- 17.390495388623
- net_finance_T
- 11.284646660336
- interest_income_T
- 11.88356740132
- financial_cost_T
- 0.59892074098361
- nonoperating_income_T
- 16.03592586289
- sbc_expense_in_OP_T
- 3.8237704918033
- sbc_capital_credit_T
- 3.8237704918033
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.8237704918033
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.5295081967213
- commodity_DRAM
- 0.57356557377049
- NAND_SSD
- 0.45885245901639
- Foundry_System_LSI
- 0.45885245901639
- MX_Network
- 0.30590163934426
- VD_DA_other
- 0.15295081967213
- Display
- 0.1147131147541
- Harman
- 0.038237704918033
- __central__
- 0.19118852459016
- operating_profit_before_SBC_T
- 369.6196252459
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 225.56422131148
- commodity_DRAM
- 68.713155737705
- NAND_SSD
- 29.137131147541
- Foundry_System_LSI
- 11.660766557377
- MX_Network
- 18.532744918033
- VD_DA_other
- 3.7622842622951
- Display
- 8.2691331147541
- Harman
- 5.2420324590164
- central_pre_SBC_OP_T
- -1.2618442622951
- DA_T
- 113.42492896175
- CAPEX_T
- 192.82
- delta_WC_T
- 4.2486338797814
- noncash_fair_value_investment_gain_T
- 15.738521491305
- CFO_T
- 394.06444667685
- strategic_financial_investments_T
- 10.196721311475
- parent_OCI_T
- 2.1243169398907
- nci_OCI_T
- 0.027616120218579
- NCI_dividend_paid_T
- 0.35616348311326
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 361.34631147541
- operating_profit_T
- 224.03471311475
- 営業利益率
- 62.00%
- operating_cost_T
- 137.31159836066
- margin
- 0.62
- maintenance_CAPEX_T
- 33.74391636612
- growth_CAPEX_T
- 33.74308363388
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 209.58086065574
- operating_profit_T
- 150.89821967213
- margin
- 0.72
- server_DRAM
- sales_T
- 151.76545081967
- operating_profit_T
- 73.136493442623
- margin
- 0.48190476190476
- commodity_DRAM
内容を開く
- sales_T
- 189.27663934426
- operating_profit_T
- 68.139590163934
- 営業利益率
- 36.00%
- operating_cost_T
- 121.13704918033
- margin
- 0.36
- maintenance_CAPEX_T
- 24.102797404372
- growth_CAPEX_T
- 24.102202595628
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 114.7131147541
- operating_profit_T
- 28.678278688525
- 営業利益率
- 25.00%
- operating_cost_T
- 86.034836065574
- margin
- 0.25
- maintenance_CAPEX_T
- 14.461678442623
- growth_CAPEX_T
- 14.461321557377
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 94.931475409836
- operating_profit_T
- 11.201914098361
- 営業利益率
- 11.80%
- operating_cost_T
- 83.729561311475
- margin
- 0.118
- maintenance_CAPEX_T
- 14.461678442623
- growth_CAPEX_T
- 14.461321557377
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 66.452032786885
- operating_profit_T
- 5.5155187213115
- margin
- 0.083
- System_LSI
- sales_T
- 28.479442622951
- operating_profit_T
- 5.6863953770492
- margin
- 0.19966666666667
- MX_Network
内容を開く
- sales_T
- 185.98819672131
- operating_profit_T
- 18.226843278689
- 営業利益率
- 9.80%
- operating_cost_T
- 167.76135344262
- margin
- 0.098
- maintenance_CAPEX_T
- 2.1210461715847
- growth_CAPEX_T
- 2.1209938284153
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 66.839508196721
- operating_profit_T
- 3.609333442623
- 営業利益率
- 5.40%
- operating_cost_T
- 63.230174754098
- margin
- 0.054
- maintenance_CAPEX_T
- 1.1569342754098
- growth_CAPEX_T
- 1.1569057245902
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 44.559672131148
- operating_profit_T
- 8.15442
- 営業利益率
- 18.30%
- operating_cost_T
- 36.405252131148
- margin
- 0.183
- maintenance_CAPEX_T
- 4.5313259120219
- growth_CAPEX_T
- 4.5312140879781
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 32.935409836066
- operating_profit_T
- 5.2037947540984
- 営業利益率
- 15.80%
- operating_cost_T
- 27.731615081967
- margin
- 0.158
- maintenance_CAPEX_T
- 1.8318126027322
- growth_CAPEX_T
- 1.8317673972678
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -81.794274590164
- central_unallocated_op_T
- -1.4530327868852
- opening_state
内容を開く
- 親会社持分（億）
- 23265990.552979
- NCI_book_oku
- 271129.92805281
- consolidated_equity_oku
- 23537120.481032
- liquid_assets_oku
- 7634007.487755
- financial_debt_oku
- 171912
- net_cash_oku
- 7462095.487755
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 11219642.565217
- nonoperating_financial_investments_oku
- 3086288.3519727
- ordinary_issued
- 3555052514
- ordinary_treasury
- 18000000
- ordinary_outstanding
- 3537052514
- preferred_issued
- 244653397
- preferred_treasury
- 0
- preferred_outstanding
- 244653397
- old_initial_ordinary_cohort_remnant_shares
- 3409111231.4262
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1526029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 25574915.950847
- NCI_book_oku
- 285652.62857952
- consolidated_equity_oku
- 25860568.579426
- liquid_assets_oku
- 8893768.9226935
- financial_debt_oku
- 171912
- net_cash_oku
- 8721856.9226935
- declared_dividend_payable_oku
- 53622.14435358
- operating_ppe_oku
- 12013593.2756
- nonoperating_financial_investments_oku
- 3345640.7800005
- ordinary_issued
- 3441429043
- ordinary_treasury
- 18000000
- ordinary_outstanding
- 3423429043
- preferred_issued
- 214436924
- preferred_treasury
- 0
- preferred_outstanding
- 214436924
- old_initial_ordinary_cohort_remnant_shares
- 3299597717.107
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1568515.4692328
- ordinary_float_end
- 3423429043
- preferred_float_end
- 214436924
- old_common_cohort_float_end
- 3299597717.107
- old_cohort_fraction_of_common_end
- 0.963828
- old_holder_cash_received_oku
- 538813.448288
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 145178.269307
- actual_pro_rata_common_seller_receipts
- 393635.17898
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -113623471
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -113623471
- preferred_issued_delta
- -30216473
- old_cohort_share_delta
- -109513514.31921
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 10087960.532787
- operating_profit_T
- 3657958.547541
- profit_before_tax_T
- 3931164.272773
- tax_T
- 963135.246829
- group_profit_T
- 2968029.025944
- nci_profit_T
- 17808.174156
- parent_profit_T
- 2950220.851788
- ordinary_attributed_profit_T
- 2776315.897902
- preferred_attributed_profit_T
- 173904.953886
- CAPEX_T
- 1928200
- DA_T
- 1134249.289617
- sbc_expense_in_OP_T
- 38237.704918
- sbc_capital_credit_T
- 38237.704918
- operating_profit_before_SBC_T
- 3696196.252459
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3940644.466768
- delta_WC_T
- 42486.338798
- ordinary_dividends_declared_T
- 201088.040488
- preferred_dividends_declared_T
- 13488.286423
- ordinary_dividend_paid_T
- 150626.696394
- preferred_dividend_paid_T
- 10327.486163
- old_ordinary_dividend_received_T
- 145178.269307
- common_cancellation_buyback_T
- 408407.999885
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 77792.001442
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 101967.213115
- parent_OCI_T
- 21243.169399
- NCI_dividend_paid_T
- 3561.634831
- noncash_fair_value_investment_gain_T
- 157385.214913
- maintenance_CAPEX_T
- 964111.896175
- growth_CAPEX_T
- 964088.103825
- cost_of_sales_and_operating_expenses_T
- 6430001.985246
- sales_oku
- 10087960.532787
- 売上高
- 10087960.532787
- 営業利益（億）
- 3657958.547541
- profit_before_tax_oku
- 3931164.272773
- owner_net_profit_oku
- 2950220.851788
- ordinary_net_profit_oku
- 2776315.897902
- preferred_net_profit_oku
- 173904.953886
- capital_oku
- 25574915.950847
- 現金（億）
- 8893768.922694
- debt_oku
- 171912
- old_holder_cash_oku
- 538813.448288
- cost_of_sales_and_operating_expenses_T
- 643.00019852459
- maintenance_CAPEX_T
- 96.411189617486
- growth_CAPEX_T
- 96.408810382514
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- issued_treasury_preferred_and_old_shareholder_timed_event_ledger
内容を開く
- 1
内容を開く
- 日付
2026-11-27
- year
- 0.057494866529774
- 種類
2026Q3_preentry_record_holder_payment
- date_status
scheduled_company_payment
- old_holder_cash_oku
- 0
- deltas
- cash_T
- -30.003024457217
- dividend_payable_T
- -30.003024457217
- details
内容を開く
- issuer_cash_amount_T
- 30.003024457217
- record_date_confirmed
2026-09-30
- original_2026Nov6_holder_entitlement_T
- 0
- common_dps_KRW
- 4601
- preferred_dps_KRW
- 4601
- ordinary_company_cash_payment_T
- 26.311314552214
- preferred_company_cash_payment_T
- 3.691709905003
- 2026_11_06_entry_cohort_cash_T
- 0
- company_liability_already_recognized_before_start_T
- 30.003024457217
- no_second_parent_equity_charge_at_payment
- はい
- payment_confirmed
- いいえ
- payment_date_status
scheduled_on_2026-10-29
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5837423.033453
- 現金（億）
- 1918898.436931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 2
内容を開く
- 日付
2026-12-29
- year
- 0.145106091718
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5709556199
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5709556199
- common_dps_KRW
- 900
- preferred_dps_KRW
- 901
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5837423.033453
- 現金（億）
- 1918898.436931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 3
内容を開く
- 日付
2026-12-31
- year
- 0.15058179329227
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 46.972193467
- nci_equity_T
- 0.235767425
- cash_T
- 31.504865458
- ppe_T
- 8.967391304
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 45.070432777
- SBC_expense_T
- 0.67761807
- noncash_SBC_financing_credit_T
- 0.67761807
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 2.07238193
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 17.336956522
- noncash_investment_marks_excluded_from_operating_CFO_T
- 3.488013913
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 6307144.968126
- 現金（億）
- 2233947.091507
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 4
内容を開く
- 日付
2027-01-29
- year
- 0.2299794661191
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.861537033003
- dividend_payable_T
- 5.861537033003
- details
内容を開く
- quarter
2026Q4
- ordinary_per_share_KRW
- 900
- preferred_per_share_KRW
- 901
- total_dividend_T
- 5.861537033003
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 6248529.597796
- 現金（億）
- 2233947.091507
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 5
内容を開く
- 日付
2027-03-16
- year
- 0.35592060232717
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 226799.999511
- deltas
内容を開く
- parent_equity_T
- -22.679999951135
- cash_T
- -22.679999951135
- old_shares
- -117331023
- ordinary_issued_change
- -117331023
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 117331023
- execution_price_KRW
- 193299.260257
- issuer_cash_amount_T
- 22.679999951135
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5709556199
- after
内容を開く
- common_issued
- 5728947585
- common_treasury
- 136722409
- ordinary_outstanding
- 5592225176
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5592225176
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 6021729.598284
- 現金（億）
- 2007147.091996
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 6
内容を開く
- 日付
2027-03-29
- year
- 0.39151266255989
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5592225176
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5592225176
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5728947585
- common_treasury
- 136722409
- ordinary_outstanding
- 5592225176
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5592225176
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 6021729.598284
- 現金（億）
- 2007147.091996
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 7
内容を開く
- 日付
2027-04-16
- year
- 0.44079397672827
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.7440000030791
- cash_T
- -3.7440000030791
- preferred_issued
- -24304815
- details
内容を開く
- repurchased_preferred_shares
- 24304815
- execution_price_pref_KRW
- 154043.550756
- issuer_cash_amount_T
- 3.7440000030791
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5728947585
- common_treasury
- 136722409
- ordinary_outstanding
- 5592225176
- preferred_issued
- 778066388
- old_cohort_common_shares
- 5592225176
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5984289.598253
- 現金（億）
- 1969707.091965
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 8
内容を開く
- 日付
2027-04-20
- year
- 0.4517453798768
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 51386.005791
- deltas
- cash_T
- -5.861537033003
- dividend_payable_T
- -5.861537033003
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 5.861537033003
- company_preferred_dividend_paid_T
- 0.722936453903
- company_ordinary_dividend_paid_T
- 5.1386005791
- old_cohort_entitlement_fixed_at_exdate_shares
- 5709556199
- after
内容を開く
- common_issued
- 5728947585
- common_treasury
- 136722409
- ordinary_outstanding
- 5592225176
- preferred_issued
- 778066388
- old_cohort_common_shares
- 5592225176
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5984289.598253
- 現金（億）
- 1911091.721635
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 9
内容を開く
- 日付
2027-04-29
- year
- 0.47638603696099
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.79594728425
- dividend_payable_T
- 4.79594728425
- details
内容を開く
- quarter
2027Q1
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.79594728425
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5728947585
- common_treasury
- 136722409
- ordinary_outstanding
- 5592225176
- preferred_issued
- 778066388
- old_cohort_common_shares
- 5592225176
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5936330.125411
- 現金（億）
- 1911091.721635
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47959.472842
- 10
内容を開く
- 日付
2027-05-27
- year
- 0.55304585900068
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5592225176
- preferred_entitled_shares
- 778066388
- old_common_entitled_shares
- 5592225176
- common_dps_KRW
- 3839
- preferred_dps_KRW
- 3839
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5728947585
- common_treasury
- 136722409
- ordinary_outstanding
- 5592225176
- preferred_issued
- 778066388
- old_cohort_common_shares
- 5592225176
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5936330.125411
- 現金（億）
- 1911091.721635
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47959.472842
- 11
内容を開く
- 日付
2027-05-27
- year
- 0.55304585900068
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41941.68882
- deltas
- cash_T
- -4.79594728425
- dividend_payable_T
- -4.79594728425
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 4.79594728425
- company_preferred_dividend_paid_T
- 0.60177840225
- company_ordinary_dividend_paid_T
- 4.194168882
- old_cohort_entitlement_fixed_at_exdate_shares
- 5592225176
- after
内容を開く
- common_issued
- 5728947585
- common_treasury
- 136722409
- ordinary_outstanding
- 5592225176
- preferred_issued
- 778066388
- old_cohort_common_shares
- 5592225176
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5936330.125411
- 現金（億）
- 1863132.248793
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 12
内容を開く
- 日付
2027-06-02
- year
- 0.56947296372348
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -24.455549314196
- dividend_payable_T
- 24.455549314196
- details
内容を開く
- quarter
2026_remaining_special_2027
- ordinary_per_share_KRW
- 3839
- preferred_per_share_KRW
- 3839
- total_dividend_T
- 24.455549314196
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5728947585
- common_treasury
- 136722409
- ordinary_outstanding
- 5592225176
- preferred_issued
- 778066388
- old_cohort_common_shares
- 5592225176
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5691774.632269
- 現金（億）
- 1863132.248793
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 244555.493142
- 13
内容を開く
- 日付
2027-06-28
- year
- 0.64065708418891
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5592225176
- preferred_entitled_shares
- 778066388
- old_common_entitled_shares
- 5592225176
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5728947585
- common_treasury
- 136722409
- ordinary_outstanding
- 5592225176
- preferred_issued
- 778066388
- old_cohort_common_shares
- 5592225176
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5691774.632269
- 現金（億）
- 1863132.248793
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 244555.493142
- 14
内容を開く
- 日付
2027-06-29
- year
- 0.64339493497604
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 214685.524507
- deltas
- cash_T
- -24.455549314196
- dividend_payable_T
- -24.455549314196
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 24.455549314196
- company_preferred_dividend_paid_T
- 2.986996863532
- company_ordinary_dividend_paid_T
- 21.468552450664
- old_cohort_entitlement_fixed_at_exdate_shares
- 5592225176
- after
内容を開く
- common_issued
- 5728947585
- common_treasury
- 136722409
- ordinary_outstanding
- 5592225176
- preferred_issued
- 778066388
- old_cohort_common_shares
- 5592225176
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5691774.632269
- 現金（億）
- 1618576.755651
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 15
内容を開く
- 日付
2027-07-29
- year
- 0.72553045859001
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.777718673
- dividend_payable_T
- 4.777718673
- details
内容を開く
- quarter
2027Q2
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.777718673
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5728947585
- common_treasury
- 136722409
- ordinary_outstanding
- 5592225176
- preferred_issued
- 778066388
- old_cohort_common_shares
- 5592225176
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5643997.445539
- 現金（億）
- 1618576.755651
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47777.18673
- 16
内容を開く
- 日付
2027-08-16
- year
- 0.77481177275838
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 151200.000736
- deltas
内容を開く
- parent_equity_T
- -15.120000073646
- cash_T
- -15.120000073646
- old_shares
- -76034903
- ordinary_issued_change
- -76034903
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 76034903
- execution_price_KRW
- 198856.044752
- issuer_cash_amount_T
- 15.120000073646
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5592225176
- after
内容を開く
- common_issued
- 5652912682
- common_treasury
- 136722409
- ordinary_outstanding
- 5516190273
- preferred_issued
- 778066388
- old_cohort_common_shares
- 5516190273
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5492797.444802
- 現金（億）
- 1467376.754914
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47777.18673
- 17
内容を開く
- 日付
2027-08-27
- year
- 0.80492813141684
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41941.68882
- deltas
- cash_T
- -4.777718673
- dividend_payable_T
- -4.777718673
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 4.777718673
- company_preferred_dividend_paid_T
- 0.583549791
- company_ordinary_dividend_paid_T
- 4.194168882
- old_cohort_entitlement_fixed_at_exdate_shares
- 5592225176
- after
内容を開く
- common_issued
- 5652912682
- common_treasury
- 136722409
- ordinary_outstanding
- 5516190273
- preferred_issued
- 778066388
- old_cohort_common_shares
- 5516190273
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5492797.444802
- 現金（億）
- 1419599.568184
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 18
内容を開く
- 日付
2027-09-16
- year
- 0.85968514715948
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.4560000626897
- cash_T
- -3.4560000626897
- preferred_issued
- -21916772
- details
内容を開く
- repurchased_preferred_shares
- 21916772
- execution_price_pref_KRW
- 157687.457929
- issuer_cash_amount_T
- 3.4560000626897
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5652912682
- common_treasury
- 136722409
- ordinary_outstanding
- 5516190273
- preferred_issued
- 756149616
- old_cohort_common_shares
- 5516190273
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5458237.444176
- 現金（億）
- 1385039.567557
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 19
内容を開く
- 日付
2027-09-28
- year
- 0.89253935660507
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5516190273
- preferred_entitled_shares
- 756149616
- old_common_entitled_shares
- 5516190273
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5652912682
- common_treasury
- 136722409
- ordinary_outstanding
- 5516190273
- preferred_issued
- 756149616
- old_cohort_common_shares
- 5516190273
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5458237.444176
- 現金（億）
- 1385039.567557
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 20
内容を開く
- 日付
2027-10-29
- year
- 0.97741273100616
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.70425491675
- dividend_payable_T
- 4.70425491675
- details
内容を開く
- quarter
2027Q3
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.70425491675
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5652912682
- common_treasury
- 136722409
- ordinary_outstanding
- 5516190273
- preferred_issued
- 756149616
- old_cohort_common_shares
- 5516190273
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5411194.895008
- 現金（億）
- 1385039.567557
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47042.549167
- 21
内容を開く
- 日付
2027-11-29
- year
- 1.0622861054073
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41371.427047
- deltas
- cash_T
- -4.70425491675
- dividend_payable_T
- -4.70425491675
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 4.70425491675
- company_preferred_dividend_paid_T
- 0.567112212
- company_ordinary_dividend_paid_T
- 4.13714270475
- old_cohort_entitlement_fixed_at_exdate_shares
- 5516190273
- after
内容を開く
- common_issued
- 5652912682
- common_treasury
- 136722409
- ordinary_outstanding
- 5516190273
- preferred_issued
- 756149616
- old_cohort_common_shares
- 5516190273
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5411194.895008
- 現金（億）
- 1337997.01839
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 22
内容を開く
- 日付
2027-12-02
- year
- 1.0704996577687
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 136722409
- shares_needed_for_grant
- 18000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5652912682
- common_treasury
- 136722409
- ordinary_outstanding
- 5516190273
- preferred_issued
- 756149616
- old_cohort_common_shares
- 5516190273
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5411194.895008
- 現金（億）
- 1337997.01839
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 23
内容を開く
- 日付
2027-12-15
- year
- 1.1060917180014
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -18000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5652912682
- common_treasury
- 118722409
- ordinary_outstanding
- 5534190273
- preferred_issued
- 756149616
- old_cohort_common_shares
- 5516190273
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 5411194.895008
- 現金（億）
- 1337997.01839
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 24
内容を開く
- 日付
2027-12-29
- year
- 1.1444216290212
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5534190273
- preferred_entitled_shares
- 756149616
- old_common_entitled_shares
- 5516190273
- common_dps_KRW
- 750
- preferred_dps_KRW
- 751
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5652912682
- common_treasury
- 118722409
- ordinary_outstanding
- 5534190273
- preferred_issued
- 756149616
- old_cohort_common_shares
- 5516190273
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 5411194.895008
- 現金（億）
- 1337997.01839
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 25
内容を開く
- 日付
2027-12-31
- year
- 1.1498973305955
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 329.52791678499
- nci_equity_T
- 1.5899788738108
- cash_T
- 193.31355284837
- ppe_T
- 107.206
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 324.47476537725
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 163.68
- noncash_investment_marks_excluded_from_operating_CFO_T
- 6.0658428104348
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5652912682
- common_treasury
- 118722409
- ordinary_outstanding
- 5534190273
- preferred_issued
- 756149616
- old_cohort_common_shares
- 5516190273
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 8706474.062858
- 現金（億）
- 3271132.546873
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 26
内容を開く
- 日付
2028-01-31
- year
- 1.2347707049966
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.718511066366
- dividend_payable_T
- 4.718511066366
- details
内容を開く
- quarter
2027Q4
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 751
- total_dividend_T
- 4.718511066366
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5652912682
- common_treasury
- 118722409
- ordinary_outstanding
- 5534190273
- preferred_issued
- 756149616
- old_cohort_common_shares
- 5516190273
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 8659288.952194
- 現金（億）
- 3271132.546873
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47185.110664
- 27
内容を開く
- 日付
2028-03-16
- year
- 1.3579739904175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 427006.625441
- deltas
内容を開く
- parent_equity_T
- -42.840000001219
- cash_T
- -42.840000001219
- old_shares
- -206424056.18962
- ordinary_issued_change
- -207097643
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 207097643
- execution_price_KRW
- 206858.945281
- issuer_cash_amount_T
- 42.840000001219
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.996747
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5534190273
- after
内容を開く
- common_issued
- 5445815039
- common_treasury
- 118722409
- ordinary_outstanding
- 5327092630
- preferred_issued
- 756149616
- old_cohort_common_shares
- 5309766216.8104
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 8230888.952182
- 現金（億）
- 2842732.546861
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47185.110664
- 28
内容を開く
- 日付
2028-03-29
- year
- 1.3935660506502
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5327092630
- preferred_entitled_shares
- 756149616
- old_common_entitled_shares
- 5309766216.8104
- common_dps_KRW
- 808
- preferred_dps_KRW
- 808
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5445815039
- common_treasury
- 118722409
- ordinary_outstanding
- 5327092630
- preferred_issued
- 756149616
- old_cohort_common_shares
- 5309766216.8104
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 8230888.952182
- 現金（億）
- 2842732.546861
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47185.110664
- 29
内容を開く
- 日付
2028-04-16
- year
- 1.4428473648186
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -7.072000028504
- cash_T
- -7.072000028504
- preferred_issued
- -43411986
- details
内容を開く
- repurchased_preferred_shares
- 43411986
- execution_price_pref_KRW
- 162904.319293
- issuer_cash_amount_T
- 7.072000028504
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5445815039
- common_treasury
- 118722409
- ordinary_outstanding
- 5327092630
- preferred_issued
- 712737630
- old_cohort_common_shares
- 5309766216.8104
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 8160168.951897
- 現金（億）
- 2772012.546576
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47185.110664
- 30
内容を開く
- 日付
2028-04-20
- year
- 1.4537987679671
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41371.427047
- deltas
- cash_T
- -4.718511066366
- dividend_payable_T
- -4.718511066366
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 4.718511066366
- company_preferred_dividend_paid_T
- 0.567868361616
- company_ordinary_dividend_paid_T
- 4.15064270475
- old_cohort_entitlement_fixed_at_exdate_shares
- 5516190273
- after
内容を開く
- common_issued
- 5445815039
- common_treasury
- 118722409
- ordinary_outstanding
- 5327092630
- preferred_issued
- 712737630
- old_cohort_common_shares
- 5309766216.8104
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 8160168.951897
- 現金（億）
- 2724827.435913
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 31
内容を開く
- 日付
2028-05-01
- year
- 1.4839151266256
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.915259734768
- dividend_payable_T
- 4.915259734768
- details
内容を開く
- quarter
2028Q1
- ordinary_per_share_KRW
- 808
- preferred_per_share_KRW
- 808
- total_dividend_T
- 4.915259734768
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5445815039
- common_treasury
- 118722409
- ordinary_outstanding
- 5327092630
- preferred_issued
- 712737630
- old_cohort_common_shares
- 5309766216.8104
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 8111016.354549
- 現金（億）
- 2724827.435913
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49152.597348
- 32
内容を開く
- 日付
2028-05-29
- year
- 1.5605749486653
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42902.911032
- deltas
- cash_T
- -4.915259734768
- dividend_payable_T
- -4.915259734768
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 4.915259734768
- company_preferred_dividend_paid_T
- 0.610968889728
- company_ordinary_dividend_paid_T
- 4.30429084504
- old_cohort_entitlement_fixed_at_exdate_shares
- 5309766216.8104
- after
内容を開く
- common_issued
- 5445815039
- common_treasury
- 118722409
- ordinary_outstanding
- 5327092630
- preferred_issued
- 712737630
- old_cohort_common_shares
- 5309766216.8104
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 8111016.354549
- 現金（億）
- 2675674.838565
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 33
内容を開く
- 日付
2028-06-28
- year
- 1.6427104722793
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5327092630
- preferred_entitled_shares
- 712737630
- old_common_entitled_shares
- 5309766216.8104
- common_dps_KRW
- 808
- preferred_dps_KRW
- 808
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5445815039
- common_treasury
- 118722409
- ordinary_outstanding
- 5327092630
- preferred_issued
- 712737630
- old_cohort_common_shares
- 5309766216.8104
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 8111016.354549
- 現金（億）
- 2675674.838565
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 34
内容を開く
- 日付
2028-07-31
- year
- 1.7330595482546
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.88018285008
- dividend_payable_T
- 4.88018285008
- details
内容を開く
- quarter
2028Q2
- ordinary_per_share_KRW
- 808
- preferred_per_share_KRW
- 808
- total_dividend_T
- 4.88018285008
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5445815039
- common_treasury
- 118722409
- ordinary_outstanding
- 5327092630
- preferred_issued
- 712737630
- old_cohort_common_shares
- 5309766216.8104
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 8062214.526049
- 現金（億）
- 2675674.838565
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48801.828501
- 35
内容を開く
- 日付
2028-08-16
- year
- 1.7768651608487
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 284671.083192
- deltas
内容を開く
- parent_equity_T
- -28.559999957158
- cash_T
- -28.559999957158
- old_shares
- -133770528.49006
- ordinary_issued_change
- -134207038
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 134207038
- execution_price_KRW
- 212805.530789
- issuer_cash_amount_T
- 28.559999957158
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.996747
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5327092630
- after
内容を開く
- common_issued
- 5311608001
- common_treasury
- 118722409
- ordinary_outstanding
- 5192885592
- preferred_issued
- 712737630
- old_cohort_common_shares
- 5175995688.3203
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 7776614.526477
- 現金（億）
- 2390074.838993
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48801.828501
- 36
内容を開く
- 日付
2028-08-28
- year
- 1.8097193702943
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42902.911032
- deltas
- cash_T
- -4.88018285008
- dividend_payable_T
- -4.88018285008
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 4.88018285008
- company_preferred_dividend_paid_T
- 0.57589200504
- company_ordinary_dividend_paid_T
- 4.30429084504
- old_cohort_entitlement_fixed_at_exdate_shares
- 5309766216.8104
- after
内容を開く
- common_issued
- 5311608001
- common_treasury
- 118722409
- ordinary_outstanding
- 5192885592
- preferred_issued
- 712737630
- old_cohort_common_shares
- 5175995688.3203
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 7776614.526477
- 現金（億）
- 2341273.010492
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 37
内容を開く
- 日付
2028-09-16
- year
- 1.8617385352498
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.5280000020798
- cash_T
- -6.5280000020798
- preferred_issued
- -39146588
- details
内容を開く
- repurchased_preferred_shares
- 39146588
- execution_price_pref_KRW
- 166757.828347
- issuer_cash_amount_T
- 6.5280000020798
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5311608001
- common_treasury
- 118722409
- ordinary_outstanding
- 5192885592
- preferred_issued
- 673591042
- old_cohort_common_shares
- 5175995688.3203
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 7711334.526456
- 現金（億）
- 2275993.010472
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 38
内容を開く
- 日付
2028-09-28
- year
- 1.8945927446954
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5192885592
- preferred_entitled_shares
- 673591042
- old_common_entitled_shares
- 5175995688.3203
- common_dps_KRW
- 808
- preferred_dps_KRW
- 808
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5311608001
- common_treasury
- 118722409
- ordinary_outstanding
- 5192885592
- preferred_issued
- 673591042
- old_cohort_common_shares
- 5175995688.3203
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 7711334.526456
- 現金（億）
- 2275993.010472
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 39
内容を開く
- 日付
2028-10-30
- year
- 1.9822039698836
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.740113120272
- dividend_payable_T
- 4.740113120272
- details
内容を開く
- quarter
2028Q3
- ordinary_per_share_KRW
- 808
- preferred_per_share_KRW
- 808
- total_dividend_T
- 4.740113120272
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5311608001
- common_treasury
- 118722409
- ordinary_outstanding
- 5192885592
- preferred_issued
- 673591042
- old_cohort_common_shares
- 5175995688.3203
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 7663933.395254
- 現金（億）
- 2275993.010472
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47401.131203
- 40
内容を開く
- 日付
2028-11-27
- year
- 2.0588637919233
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41822.045162
- deltas
- cash_T
- -4.740113120272
- dividend_payable_T
- -4.740113120272
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 4.740113120272
- company_preferred_dividend_paid_T
- 0.544261561936
- company_ordinary_dividend_paid_T
- 4.195851558336
- old_cohort_entitlement_fixed_at_exdate_shares
- 5175995688.3203
- after
内容を開く
- common_issued
- 5311608001
- common_treasury
- 118722409
- ordinary_outstanding
- 5192885592
- preferred_issued
- 673591042
- old_cohort_common_shares
- 5175995688.3203
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 7663933.395254
- 現金（億）
- 2228591.879269
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 41
内容を開く
- 日付
2028-12-02
- year
- 2.072553045859
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 118722409
- shares_needed_for_grant
- 18000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5311608001
- common_treasury
- 118722409
- ordinary_outstanding
- 5192885592
- preferred_issued
- 673591042
- old_cohort_common_shares
- 5175995688.3203
- old_cohort_ownership_fraction_of_common
- 0.996747
- 親会社持分（億）
- 7663933.395254
- 現金（億）
- 2228591.879269
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 42
内容を開く
- 日付
2028-12-15
- year
- 2.1081451060917
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -18000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5311608001
- common_treasury
- 100722409
- ordinary_outstanding
- 5210885592
- preferred_issued
- 673591042
- old_cohort_common_shares
- 5175995688.3203
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 7663933.395254
- 現金（億）
- 2228591.879269
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 43
内容を開く
- 日付
2028-12-28
- year
- 2.1437371663244
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5210885592
- preferred_entitled_shares
- 673591042
- old_common_entitled_shares
- 5175995688.3203
- common_dps_KRW
- 808
- preferred_dps_KRW
- 809
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5311608001
- common_treasury
- 100722409
- ordinary_outstanding
- 5210885592
- preferred_issued
- 673591042
- old_cohort_common_shares
- 5175995688.3203
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 7663933.395254
- 現金（億）
- 2228591.879269
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 44
内容を開く
- 日付
2028-12-31
- year
- 2.1519507186858
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 216.34802035352
- nci_equity_T
- 1.0434361143832
- cash_T
- 89.531163088838
- ppe_T
- 98.178
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 210.61169049649
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 164.92
- noncash_investment_marks_excluded_from_operating_CFO_T
- 7.1497933790609
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5311608001
- common_treasury
- 100722409
- ordinary_outstanding
- 5210885592
- preferred_issued
- 673591042
- old_cohort_common_shares
- 5175995688.3203
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9827413.598789
- 現金（億）
- 3123903.510157
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 45
内容を開く
- 日付
2029-01-29
- year
- 2.2313483915127
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.755330711314
- dividend_payable_T
- 4.755330711314
- details
内容を開く
- quarter
2028Q4
- ordinary_per_share_KRW
- 808
- preferred_per_share_KRW
- 809
- total_dividend_T
- 4.755330711314
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5311608001
- common_treasury
- 100722409
- ordinary_outstanding
- 5210885592
- preferred_issued
- 673591042
- old_cohort_common_shares
- 5175995688.3203
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9779860.291676
- 現金（億）
- 3123903.510157
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47553.307113
- 46
内容を開く
- 日付
2029-03-16
- year
- 2.3572895277207
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 281574.268273
- deltas
内容を開く
- parent_equity_T
- -28.347227972611
- cash_T
- -28.347227972611
- old_shares
- -127219883.22386
- ordinary_issued_change
- -128077436
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 128077436
- execution_price_KRW
- 221328.821516
- issuer_cash_amount_T
- 28.347227972611
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.993304
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5210885592
- after
内容を開く
- common_issued
- 5183530565
- common_treasury
- 100722409
- ordinary_outstanding
- 5082808156
- preferred_issued
- 673591042
- old_cohort_common_shares
- 5048775805.0965
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9496388.011949
- 現金（億）
- 2840431.230431
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47553.307113
- 47
内容を開く
- 日付
2029-03-29
- year
- 2.3928815879535
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5082808156
- preferred_entitled_shares
- 673591042
- old_common_entitled_shares
- 5048775805.0965
- common_dps_KRW
- 872
- preferred_dps_KRW
- 872
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5183530565
- common_treasury
- 100722409
- ordinary_outstanding
- 5082808156
- preferred_issued
- 673591042
- old_cohort_common_shares
- 5048775805.0965
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9496388.011949
- 現金（億）
- 2840431.230431
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47553.307113
- 48
内容を開く
- 日付
2029-04-16
- year
- 2.4421629021218
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.6795424554067
- cash_T
- -4.6795424554067
- preferred_issued
- -27167400
- details
内容を開く
- repurchased_preferred_shares
- 27167400
- execution_price_pref_KRW
- 172248.446867
- issuer_cash_amount_T
- 4.6795424554067
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5183530565
- common_treasury
- 100722409
- ordinary_outstanding
- 5082808156
- preferred_issued
- 646423642
- old_cohort_common_shares
- 5048775805.0965
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9449592.587395
- 現金（億）
- 2793635.805877
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47553.307113
- 49
内容を開く
- 日付
2029-04-20
- year
- 2.4531143052704
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41822.045162
- deltas
- cash_T
- -4.755330711314
- dividend_payable_T
- -4.755330711314
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 4.755330711314
- company_preferred_dividend_paid_T
- 0.544935152978
- company_ordinary_dividend_paid_T
- 4.210395558336
- old_cohort_entitlement_fixed_at_exdate_shares
- 5175995688.3203
- after
内容を開く
- common_issued
- 5183530565
- common_treasury
- 100722409
- ordinary_outstanding
- 5082808156
- preferred_issued
- 646423642
- old_cohort_common_shares
- 5048775805.0965
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9449592.587395
- 現金（億）
- 2746082.498764
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 50
内容を開く
- 日付
2029-04-30
- year
- 2.4804928131417
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.019580100656
- dividend_payable_T
- 5.019580100656
- details
内容を開く
- quarter
2029Q1
- ordinary_per_share_KRW
- 872
- preferred_per_share_KRW
- 872
- total_dividend_T
- 5.019580100656
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5183530565
- common_treasury
- 100722409
- ordinary_outstanding
- 5082808156
- preferred_issued
- 646423642
- old_cohort_common_shares
- 5048775805.0965
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9399396.786389
- 現金（億）
- 2746082.498764
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50195.801007
- 51
内容を開く
- 日付
2029-05-28
- year
- 2.5571526351814
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44025.32502
- deltas
- cash_T
- -5.019580100656
- dividend_payable_T
- -5.019580100656
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 5.019580100656
- company_preferred_dividend_paid_T
- 0.587371388624
- company_ordinary_dividend_paid_T
- 4.432208712032
- old_cohort_entitlement_fixed_at_exdate_shares
- 5048775805.0965
- after
内容を開く
- common_issued
- 5183530565
- common_treasury
- 100722409
- ordinary_outstanding
- 5082808156
- preferred_issued
- 646423642
- old_cohort_common_shares
- 5048775805.0965
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9399396.786389
- 現金（億）
- 2695886.697757
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 52
内容を開く
- 日付
2029-06-28
- year
- 2.6420260095825
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5082808156
- preferred_entitled_shares
- 646423642
- old_common_entitled_shares
- 5048775805.0965
- common_dps_KRW
- 872
- preferred_dps_KRW
- 872
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5183530565
- common_treasury
- 100722409
- ordinary_outstanding
- 5082808156
- preferred_issued
- 646423642
- old_cohort_common_shares
- 5048775805.0965
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9399396.786389
- 現金（億）
- 2695886.697757
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 53
内容を開く
- 日付
2029-07-30
- year
- 2.7296372347707
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.995890127856
- dividend_payable_T
- 4.995890127856
- details
内容を開く
- quarter
2029Q2
- ordinary_per_share_KRW
- 872
- preferred_per_share_KRW
- 872
- total_dividend_T
- 4.995890127856
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5183530565
- common_treasury
- 100722409
- ordinary_outstanding
- 5082808156
- preferred_issued
- 646423642
- old_cohort_common_shares
- 5048775805.0965
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9349437.88511
- 現金（億）
- 2695886.697757
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49958.901279
- 54
内容を開く
- 日付
2029-08-16
- year
- 2.776180698152
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 187716.17874
- deltas
内容を開く
- parent_equity_T
- -18.898151970783
- cash_T
- -18.898151970783
- old_shares
- -82443254.645722
- ordinary_issued_change
- -82998981
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 82998981
- execution_price_KRW
- 227691.373353
- issuer_cash_amount_T
- 18.898151970783
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.993304
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5082808156
- after
内容を開く
- common_issued
- 5100531584
- common_treasury
- 100722409
- ordinary_outstanding
- 4999809175
- preferred_issued
- 646423642
- old_cohort_common_shares
- 4966332550.4507
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9160456.365402
- 現金（億）
- 2506905.17805
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49958.901279
- 55
内容を開く
- 日付
2029-08-27
- year
- 2.8062970568104
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44025.32502
- deltas
- cash_T
- -4.995890127856
- dividend_payable_T
- -4.995890127856
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 4.995890127856
- company_preferred_dividend_paid_T
- 0.563681415824
- company_ordinary_dividend_paid_T
- 4.432208712032
- old_cohort_entitlement_fixed_at_exdate_shares
- 5048775805.0965
- after
内容を開く
- common_issued
- 5100531584
- common_treasury
- 100722409
- ordinary_outstanding
- 4999809175
- preferred_issued
- 646423642
- old_cohort_common_shares
- 4966332550.4507
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9160456.365402
- 現金（億）
- 2456946.276771
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 56
内容を開く
- 日付
2029-09-16
- year
- 2.861054072553
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.3195775772222
- cash_T
- -4.3195775772222
- preferred_issued
- -24498096
- details
内容を開く
- repurchased_preferred_shares
- 24498096
- execution_price_pref_KRW
- 176322.991682
- issuer_cash_amount_T
- 4.3195775772222
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5100531584
- common_treasury
- 100722409
- ordinary_outstanding
- 4999809175
- preferred_issued
- 621925546
- old_cohort_common_shares
- 4966332550.4507
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9117260.58963
- 現金（億）
- 2413750.500999
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 57
内容を開く
- 日付
2029-09-27
- year
- 2.8911704312115
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4999809175
- preferred_entitled_shares
- 621925546
- old_common_entitled_shares
- 4966332550.4507
- common_dps_KRW
- 872
- preferred_dps_KRW
- 872
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5100531584
- common_treasury
- 100722409
- ordinary_outstanding
- 4999809175
- preferred_issued
- 621925546
- old_cohort_common_shares
- 4966332550.4507
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9117260.58963
- 現金（億）
- 2413750.500999
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 58
内容を開く
- 日付
2029-10-29
- year
- 2.9787816563997
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.902152676712
- dividend_payable_T
- 4.902152676712
- details
内容を開く
- quarter
2029Q3
- ordinary_per_share_KRW
- 872
- preferred_per_share_KRW
- 872
- total_dividend_T
- 4.902152676712
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5100531584
- common_treasury
- 100722409
- ordinary_outstanding
- 4999809175
- preferred_issued
- 621925546
- old_cohort_common_shares
- 4966332550.4507
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9068239.062863
- 現金（億）
- 2413750.500999
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49021.526767
- 59
内容を開く
- 日付
2029-11-27
- year
- 3.0581793292266
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 43306.41984
- deltas
- cash_T
- -4.902152676712
- dividend_payable_T
- -4.902152676712
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 4.902152676712
- company_preferred_dividend_paid_T
- 0.542319076112
- company_ordinary_dividend_paid_T
- 4.3598336006
- old_cohort_entitlement_fixed_at_exdate_shares
- 4966332550.4507
- after
内容を開く
- common_issued
- 5100531584
- common_treasury
- 100722409
- ordinary_outstanding
- 4999809175
- preferred_issued
- 621925546
- old_cohort_common_shares
- 4966332550.4507
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9068239.062863
- 現金（億）
- 2364728.974232
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 60
内容を開く
- 日付
2029-12-02
- year
- 3.0718685831622
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 100722409
- shares_needed_for_grant
- 18000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5100531584
- common_treasury
- 100722409
- ordinary_outstanding
- 4999809175
- preferred_issued
- 621925546
- old_cohort_common_shares
- 4966332550.4507
- old_cohort_ownership_fraction_of_common
- 0.993304
- 親会社持分（億）
- 9068239.062863
- 現金（億）
- 2364728.974232
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 61
内容を開く
- 日付
2029-12-15
- year
- 3.1074606433949
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -18000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5100531584
- common_treasury
- 82722409
- ordinary_outstanding
- 5017809175
- preferred_issued
- 621925546
- old_cohort_common_shares
- 4966332550.4507
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 9068239.062863
- 現金（億）
- 2364728.974232
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 62
内容を開く
- 日付
2029-12-27
- year
- 3.1403148528405
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5017809175
- preferred_entitled_shares
- 621925546
- old_common_entitled_shares
- 4966332550.4507
- common_dps_KRW
- 872
- preferred_dps_KRW
- 873
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5100531584
- common_treasury
- 82722409
- ordinary_outstanding
- 5017809175
- preferred_issued
- 621925546
- old_cohort_common_shares
- 4966332550.4507
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 9068239.062863
- 現金（億）
- 2364728.974232
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 63
内容を開く
- 日付
2029-12-31
- year
- 3.151266255989
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 194.79836570526
- nci_equity_T
- 0.93937339575981
- cash_T
- 78.316458119215
- ppe_T
- 96.59
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 188.93195744996
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 173.6
- noncash_investment_marks_excluded_from_operating_CFO_T
- 8.2987809818045
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5100531584
- common_treasury
- 82722409
- ordinary_outstanding
- 5017809175
- preferred_issued
- 621925546
- old_cohort_common_shares
- 4966332550.4507
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 11016222.719916
- 現金（億）
- 3147893.555424
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 64
内容を開く
- 日付
2030-01-29
- year
- 3.2306639288159
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.918470602258
- dividend_payable_T
- 4.918470602258
- details
内容を開く
- quarter
2029Q4
- ordinary_per_share_KRW
- 872
- preferred_per_share_KRW
- 873
- total_dividend_T
- 4.918470602258
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5100531584
- common_treasury
- 82722409
- ordinary_outstanding
- 5017809175
- preferred_issued
- 621925546
- old_cohort_common_shares
- 4966332550.4507
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 10967038.013893
- 現金（億）
- 3147893.555424
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49184.706023
- 65
内容を開く
- 日付
2030-03-16
- year
- 3.356605065024
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 439269.320965
- deltas
内容を開く
- parent_equity_T
- -44.382239945523
- cash_T
- -44.382239945523
- old_shares
- -185493730.53363
- ordinary_issued_change
- -187416395
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 187416395
- execution_price_KRW
- 236810.872099
- issuer_cash_amount_T
- 44.382239945523
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.989741
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5017809175
- after
内容を開く
- common_issued
- 4913115189
- common_treasury
- 82722409
- ordinary_outstanding
- 4830392780
- preferred_issued
- 621925546
- old_cohort_common_shares
- 4780838819.9171
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 10523215.614438
- 現金（億）
- 2704071.155969
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49184.706023
- 66
内容を開く
- 日付
2030-03-28
- year
- 3.3894592744695
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4830392780
- preferred_entitled_shares
- 621925546
- old_common_entitled_shares
- 4780838819.9171
- common_dps_KRW
- 940
- preferred_dps_KRW
- 940
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4913115189
- common_treasury
- 82722409
- ordinary_outstanding
- 4830392780
- preferred_issued
- 621925546
- old_cohort_common_shares
- 4780838819.9171
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 10523215.614438
- 現金（億）
- 2704071.155969
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49184.706023
- 67
内容を開く
- 日付
2030-04-16
- year
- 3.4414784394251
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -7.3265920869387
- cash_T
- -7.3265920869387
- preferred_issued
- -40227587
- details
内容を開く
- repurchased_preferred_shares
- 40227587
- execution_price_pref_KRW
- 182128.549916
- issuer_cash_amount_T
- 7.3265920869387
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4913115189
- common_treasury
- 82722409
- ordinary_outstanding
- 4830392780
- preferred_issued
- 581697959
- old_cohort_common_shares
- 4780838819.9171
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 10449949.693568
- 現金（億）
- 2630805.235099
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49184.706023
- 68
内容を開く
- 日付
2030-04-22
- year
- 3.4579055441478
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 43306.41984
- deltas
- cash_T
- -4.918470602258
- dividend_payable_T
- -4.918470602258
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 4.918470602258
- company_preferred_dividend_paid_T
- 0.542941001658
- company_ordinary_dividend_paid_T
- 4.3755296006
- old_cohort_entitlement_fixed_at_exdate_shares
- 4966332550.4507
- after
内容を開く
- common_issued
- 4913115189
- common_treasury
- 82722409
- ordinary_outstanding
- 4830392780
- preferred_issued
- 581697959
- old_cohort_common_shares
- 4780838819.9171
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 10449949.693568
- 現金（億）
- 2581620.529077
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 69
内容を開く
- 日付
2030-04-29
- year
- 3.4770704996578
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.12517922644
- dividend_payable_T
- 5.12517922644
- details
内容を開く
- quarter
2030Q1
- ordinary_per_share_KRW
- 940
- preferred_per_share_KRW
- 940
- total_dividend_T
- 5.12517922644
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4913115189
- common_treasury
- 82722409
- ordinary_outstanding
- 4830392780
- preferred_issued
- 581697959
- old_cohort_common_shares
- 4780838819.9171
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 10398697.901304
- 現金（億）
- 2581620.529077
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51251.792264
- 70
内容を開く
- 日付
2030-05-27
- year
- 3.5537303216975
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44939.884907
- deltas
- cash_T
- -5.12517922644
- dividend_payable_T
- -5.12517922644
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 5.12517922644
- company_preferred_dividend_paid_T
- 0.58461001324
- company_ordinary_dividend_paid_T
- 4.5405692132
- old_cohort_entitlement_fixed_at_exdate_shares
- 4780838819.9171
- after
内容を開く
- common_issued
- 4913115189
- common_treasury
- 82722409
- ordinary_outstanding
- 4830392780
- preferred_issued
- 581697959
- old_cohort_common_shares
- 4780838819.9171
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 10398697.901304
- 現金（億）
- 2530368.736812
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 71
内容を開く
- 日付
2030-06-27
- year
- 3.6386036960986
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4830392780
- preferred_entitled_shares
- 581697959
- old_common_entitled_shares
- 4780838819.9171
- common_dps_KRW
- 940
- preferred_dps_KRW
- 940
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4913115189
- common_treasury
- 82722409
- ordinary_outstanding
- 4830392780
- preferred_issued
- 581697959
- old_cohort_common_shares
- 4780838819.9171
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 10398697.901304
- 現金（億）
- 2530368.736812
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 72
内容を開く
- 日付
2030-07-29
- year
- 3.7262149212868
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.08736529466
- dividend_payable_T
- 5.08736529466
- details
内容を開く
- quarter
2030Q2
- ordinary_per_share_KRW
- 940
- preferred_per_share_KRW
- 940
- total_dividend_T
- 5.08736529466
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4913115189
- common_treasury
- 82722409
- ordinary_outstanding
- 4830392780
- preferred_issued
- 581697959
- old_cohort_common_shares
- 4780838819.9171
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 10347824.248357
- 現金（億）
- 2530368.736812
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50873.652947
- 73
内容を開く
- 日付
2030-08-16
- year
- 3.7754962354552
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 292846.21515
- deltas
内容を開く
- parent_equity_T
- -29.588160082249
- cash_T
- -29.588160082249
- old_shares
- -120206893.32664
- ordinary_issued_change
- -121452852
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 121452852
- execution_price_KRW
- 243618.487298
- issuer_cash_amount_T
- 29.588160082249
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.989741
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4830392780
- after
内容を開く
- common_issued
- 4791662337
- common_treasury
- 82722409
- ordinary_outstanding
- 4708939928
- preferred_issued
- 581697959
- old_cohort_common_shares
- 4660631926.5905
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 10051942.647535
- 現金（億）
- 2234487.13599
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50873.652947
- 74
内容を開く
- 日付
2030-08-27
- year
- 3.8056125941136
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44939.884907
- deltas
- cash_T
- -5.08736529466
- dividend_payable_T
- -5.08736529466
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 5.08736529466
- company_preferred_dividend_paid_T
- 0.54679608146
- company_ordinary_dividend_paid_T
- 4.5405692132
- old_cohort_entitlement_fixed_at_exdate_shares
- 4780838819.9171
- after
内容を開く
- common_issued
- 4791662337
- common_treasury
- 82722409
- ordinary_outstanding
- 4708939928
- preferred_issued
- 581697959
- old_cohort_common_shares
- 4660631926.5905
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 10051942.647535
- 現金（億）
- 2183613.483043
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 75
内容を開く
- 日付
2030-09-16
- year
- 3.8603696098563
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.7630079247715
- cash_T
- -6.7630079247715
- preferred_issued
- -36275068
- details
内容を開く
- repurchased_preferred_shares
- 36275068
- execution_price_pref_KRW
- 186436.809016
- issuer_cash_amount_T
- 6.7630079247715
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4791662337
- common_treasury
- 82722409
- ordinary_outstanding
- 4708939928
- preferred_issued
- 545422891
- old_cohort_common_shares
- 4660631926.5905
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 9984312.568287
- 現金（億）
- 2115983.403795
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 76
内容を開く
- 日付
2030-09-26
- year
- 3.8877481177276
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4708939928
- preferred_entitled_shares
- 545422891
- old_common_entitled_shares
- 4660631926.5905
- common_dps_KRW
- 940
- preferred_dps_KRW
- 940
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4791662337
- common_treasury
- 82722409
- ordinary_outstanding
- 4708939928
- preferred_issued
- 545422891
- old_cohort_common_shares
- 4660631926.5905
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 9984312.568287
- 現金（億）
- 2115983.403795
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 77
内容を開く
- 日付
2030-10-29
- year
- 3.9780971937029
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.93910104986
- dividend_payable_T
- 4.93910104986
- details
内容を開く
- quarter
2030Q3
- ordinary_per_share_KRW
- 940
- preferred_per_share_KRW
- 940
- total_dividend_T
- 4.93910104986
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4791662337
- common_treasury
- 82722409
- ordinary_outstanding
- 4708939928
- preferred_issued
- 545422891
- old_cohort_common_shares
- 4660631926.5905
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 9934921.557789
- 現金（億）
- 2115983.403795
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49391.010499
- 78
内容を開く
- 日付
2030-11-27
- year
- 4.0574948665298
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 43809.94011
- deltas
- cash_T
- -4.93910104986
- dividend_payable_T
- -4.93910104986
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 4.93910104986
- company_preferred_dividend_paid_T
- 0.51269751754
- company_ordinary_dividend_paid_T
- 4.42640353232
- old_cohort_entitlement_fixed_at_exdate_shares
- 4660631926.5905
- after
内容を開く
- common_issued
- 4791662337
- common_treasury
- 82722409
- ordinary_outstanding
- 4708939928
- preferred_issued
- 545422891
- old_cohort_common_shares
- 4660631926.5905
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 9934921.557789
- 現金（億）
- 2066592.393297
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 79
内容を開く
- 日付
2030-12-02
- year
- 4.0711841204654
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 82722409
- shares_needed_for_grant
- 18000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 4791662337
- common_treasury
- 82722409
- ordinary_outstanding
- 4708939928
- preferred_issued
- 545422891
- old_cohort_common_shares
- 4660631926.5905
- old_cohort_ownership_fraction_of_common
- 0.989741
- 親会社持分（億）
- 9934921.557789
- 現金（億）
- 2066592.393297
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 80
内容を開く
- 日付
2030-12-15
- year
- 4.1067761806982
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -18000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 4791662337
- common_treasury
- 64722409
- ordinary_outstanding
- 4726939928
- preferred_issued
- 545422891
- old_cohort_common_shares
- 4660631926.5905
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 9934921.557789
- 現金（億）
- 2066592.393297
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 81
内容を開く
- 日付
2030-12-27
- year
- 4.1396303901437
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4726939928
- preferred_entitled_shares
- 545422891
- old_common_entitled_shares
- 4660631926.5905
- common_dps_KRW
- 940
- preferred_dps_KRW
- 941
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4791662337
- common_treasury
- 64722409
- ordinary_outstanding
- 4726939928
- preferred_issued
- 545422891
- old_cohort_common_shares
- 4660631926.5905
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 9934921.557789
- 現金（億）
- 2066592.393297
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 82
内容を開く
- 日付
2030-12-31
- year
- 4.1505817932923
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 282.10925113309
- nci_equity_T
- 1.3609953777051
- cash_T
- 148.88543867008
- ppe_T
- 99.5356
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 276.76987035522
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 184.76
- noncash_investment_marks_excluded_from_operating_CFO_T
- 9.5167078407128
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4791662337
- common_treasury
- 64722409
- ordinary_outstanding
- 4726939928
- preferred_issued
- 545422891
- old_cohort_common_shares
- 4660631926.5905
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 12756014.06912
- 現金（億）
- 3555446.779998
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 83
内容を開く
- 日付
2031-01-29
- year
- 4.2299794661191
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.956566472751
- dividend_payable_T
- 4.956566472751
- details
内容を開く
- quarter
2030Q4
- ordinary_per_share_KRW
- 940
- preferred_per_share_KRW
- 941
- total_dividend_T
- 4.956566472751
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4791662337
- common_treasury
- 64722409
- ordinary_outstanding
- 4726939928
- preferred_issued
- 545422891
- old_cohort_common_shares
- 4660631926.5905
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 12706448.404392
- 現金（億）
- 3555446.779998
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49565.664728
- 84
内容を開く
- 日付
2031-03-16
- year
- 4.3559206023272
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 445199.63221
- deltas
内容を開く
- parent_equity_T
- -45.153360114453
- cash_T
- -45.153360114453
- old_shares
- -175707174.13294
- ordinary_issued_change
- -178207005
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 178207005
- execution_price_KRW
- 253375.899081
- issuer_cash_amount_T
- 45.153360114453
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.985972
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4726939928
- after
内容を開く
- common_issued
- 4613455332
- common_treasury
- 64722409
- ordinary_outstanding
- 4548732923
- preferred_issued
- 545422891
- old_cohort_common_shares
- 4484924752.4575
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 12254914.803248
- 現金（億）
- 3103913.178853
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49565.664728
- 85
内容を開く
- 日付
2031-03-27
- year
- 4.3860369609856
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4548732923
- preferred_entitled_shares
- 545422891
- old_common_entitled_shares
- 4484924752.4575
- common_dps_KRW
- 1013
- preferred_dps_KRW
- 1013
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4613455332
- common_treasury
- 64722409
- ordinary_outstanding
- 4548732923
- preferred_issued
- 545422891
- old_cohort_common_shares
- 4484924752.4575
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 12254914.803248
- 現金（億）
- 3103913.178853
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49565.664728
- 86
内容を開く
- 日付
2031-04-16
- year
- 4.4407939767283
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -7.4538880084762
- cash_T
- -7.4538880084762
- preferred_issued
- -38706341
- details
内容を開く
- repurchased_preferred_shares
- 38706341
- execution_price_pref_KRW
- 192575.371784
- issuer_cash_amount_T
- 7.4538880084762
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4613455332
- common_treasury
- 64722409
- ordinary_outstanding
- 4548732923
- preferred_issued
- 506716550
- old_cohort_common_shares
- 4484924752.4575
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 12180375.923163
- 現金（億）
- 3029374.298768
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49565.664728
- 87
内容を開く
- 日付
2031-04-21
- year
- 4.4544832306639
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 43809.94011
- deltas
- cash_T
- -4.956566472751
- dividend_payable_T
- -4.956566472751
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 4.956566472751
- company_preferred_dividend_paid_T
- 0.513242940431
- company_ordinary_dividend_paid_T
- 4.44332353232
- old_cohort_entitlement_fixed_at_exdate_shares
- 4660631926.5905
- after
内容を開く
- common_issued
- 4613455332
- common_treasury
- 64722409
- ordinary_outstanding
- 4548732923
- preferred_issued
- 506716550
- old_cohort_common_shares
- 4484924752.4575
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 12180375.923163
- 現金（億）
- 2979808.634041
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 88
内容を開く
- 日付
2031-04-29
- year
- 4.476386036961
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.160379839582
- dividend_payable_T
- 5.160379839582
- details
内容を開く
- quarter
2031Q1
- ordinary_per_share_KRW
- 1013
- preferred_per_share_KRW
- 1013
- total_dividend_T
- 5.160379839582
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4613455332
- common_treasury
- 64722409
- ordinary_outstanding
- 4548732923
- preferred_issued
- 506716550
- old_cohort_common_shares
- 4484924752.4575
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 12128772.124767
- 現金（億）
- 2979808.634041
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51603.798396
- 89
内容を開く
- 日付
2031-05-27
- year
- 4.5530458590007
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45432.287742
- deltas
- cash_T
- -5.160379839582
- dividend_payable_T
- -5.160379839582
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 5.160379839582
- company_preferred_dividend_paid_T
- 0.552513388583
- company_ordinary_dividend_paid_T
- 4.607866450999
- old_cohort_entitlement_fixed_at_exdate_shares
- 4484924752.4575
- after
内容を開く
- common_issued
- 4613455332
- common_treasury
- 64722409
- ordinary_outstanding
- 4548732923
- preferred_issued
- 506716550
- old_cohort_common_shares
- 4484924752.4575
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 12128772.124767
- 現金（億）
- 2928204.835645
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 90
内容を開く
- 日付
2031-06-26
- year
- 4.6351813826146
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4548732923
- preferred_entitled_shares
- 506716550
- old_common_entitled_shares
- 4484924752.4575
- common_dps_KRW
- 1013
- preferred_dps_KRW
- 1013
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4613455332
- common_treasury
- 64722409
- ordinary_outstanding
- 4548732923
- preferred_issued
- 506716550
- old_cohort_common_shares
- 4484924752.4575
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 12128772.124767
- 現金（億）
- 2928204.835645
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 91
内容を開く
- 日付
2031-07-29
- year
- 4.72553045859
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.121170316149
- dividend_payable_T
- 5.121170316149
- details
内容を開く
- quarter
2031Q2
- ordinary_per_share_KRW
- 1013
- preferred_per_share_KRW
- 1013
- total_dividend_T
- 5.121170316149
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4613455332
- common_treasury
- 64722409
- ordinary_outstanding
- 4548732923
- preferred_issued
- 506716550
- old_cohort_common_shares
- 4484924752.4575
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 12077560.421605
- 現金（億）
- 2928204.835645
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51211.703161
- 92
内容を開く
- 日付
2031-08-16
- year
- 4.7748117727584
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 296799.753602
- deltas
内容を開く
- parent_equity_T
- -30.102239954112
- cash_T
- -30.102239954112
- old_shares
- -113864836.86856
- ordinary_issued_change
- -115484821
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 115484821
- execution_price_KRW
- 260659.710025
- issuer_cash_amount_T
- 30.102239954112
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.985972
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4548732923
- after
内容を開く
- common_issued
- 4497970511
- common_treasury
- 64722409
- ordinary_outstanding
- 4433248102
- preferred_issued
- 506716550
- old_cohort_common_shares
- 4371059915.589
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 11776538.022064
- 現金（億）
- 2627182.436104
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51211.703161
- 93
内容を開く
- 日付
2031-08-27
- year
- 4.8049281314168
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45432.287742
- deltas
- cash_T
- -5.121170316149
- dividend_payable_T
- -5.121170316149
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 5.121170316149
- company_preferred_dividend_paid_T
- 0.51330386515
- company_ordinary_dividend_paid_T
- 4.607866450999
- old_cohort_entitlement_fixed_at_exdate_shares
- 4484924752.4575
- after
内容を開く
- common_issued
- 4497970511
- common_treasury
- 64722409
- ordinary_outstanding
- 4433248102
- preferred_issued
- 506716550
- old_cohort_common_shares
- 4371059915.589
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 11776538.022064
- 現金（億）
- 2575970.732942
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 94
内容を開く
- 日付
2031-09-16
- year
- 4.8596851471595
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.8805119647172
- cash_T
- -6.8805119647172
- preferred_issued
- -34903291
- details
内容を開く
- repurchased_preferred_shares
- 34903291
- execution_price_pref_KRW
- 197130.750929
- issuer_cash_amount_T
- 6.8805119647172
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4497970511
- common_treasury
- 64722409
- ordinary_outstanding
- 4433248102
- preferred_issued
- 471813259
- old_cohort_common_shares
- 4371059915.589
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 11707732.902417
- 現金（億）
- 2507165.613295
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 95
内容を開く
- 日付
2031-09-26
- year
- 4.8870636550308
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4433248102
- preferred_entitled_shares
- 471813259
- old_common_entitled_shares
- 4371059915.589
- common_dps_KRW
- 1013
- preferred_dps_KRW
- 1013
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4497970511
- common_treasury
- 64722409
- ordinary_outstanding
- 4433248102
- preferred_issued
- 471813259
- old_cohort_common_shares
- 4371059915.589
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 11707732.902417
- 現金（億）
- 2507165.613295
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 96
内容を開く
- 日付
2031-10-29
- year
- 4.9774127310062
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.968827158693
- dividend_payable_T
- 4.968827158693
- details
内容を開く
- quarter
2031Q3
- ordinary_per_share_KRW
- 1013
- preferred_per_share_KRW
- 1013
- total_dividend_T
- 4.968827158693
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4497970511
- common_treasury
- 64722409
- ordinary_outstanding
- 4433248102
- preferred_issued
- 471813259
- old_cohort_common_shares
- 4371059915.589
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 11658044.63083
- 現金（億）
- 2507165.613295
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49688.271587
- 97
内容を開く
- 日付
2031-11-27
- year
- 5.056810403833
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44278.836945
- deltas
- cash_T
- -4.968827158693
- dividend_payable_T
- -4.968827158693
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 4.968827158693
- company_preferred_dividend_paid_T
- 0.477946831367
- company_ordinary_dividend_paid_T
- 4.490880327326
- old_cohort_entitlement_fixed_at_exdate_shares
- 4371059915.589
- after
内容を開く
- common_issued
- 4497970511
- common_treasury
- 64722409
- ordinary_outstanding
- 4433248102
- preferred_issued
- 471813259
- old_cohort_common_shares
- 4371059915.589
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 11658044.63083
- 現金（億）
- 2457477.341708
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 98
内容を開く
- 日付
2031-12-02
- year
- 5.0704996577687
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 64722409
- shares_needed_for_grant
- 18000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 4497970511
- common_treasury
- 64722409
- ordinary_outstanding
- 4433248102
- preferred_issued
- 471813259
- old_cohort_common_shares
- 4371059915.589
- old_cohort_ownership_fraction_of_common
- 0.985972
- 親会社持分（億）
- 11658044.63083
- 現金（億）
- 2457477.341708
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 99
内容を開く
- 日付
2031-12-15
- year
- 5.1060917180014
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -18000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 4497970511
- common_treasury
- 46722409
- ordinary_outstanding
- 4451248102
- preferred_issued
- 471813259
- old_cohort_common_shares
- 4371059915.589
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 11658044.63083
- 現金（億）
- 2457477.341708
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 100
内容を開く
- 日付
2031-12-29
- year
- 5.1444216290212
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4451248102
- preferred_entitled_shares
- 471813259
- old_common_entitled_shares
- 4371059915.589
- common_dps_KRW
- 1013
- preferred_dps_KRW
- 1014
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4497970511
- common_treasury
- 46722409
- ordinary_outstanding
- 4451248102
- preferred_issued
- 471813259
- old_cohort_common_shares
- 4371059915.589
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 11658044.63083
- 現金（億）
- 2457477.341708
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 101
内容を開く
- 日付
2031-12-31
- year
- 5.1498973305955
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 353.10463798775
- nci_equity_T
- 1.703830243804
- cash_T
- 214.9470579204
- ppe_T
- 97.5212
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 348.19380079251
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 190.96
- noncash_investment_marks_excluded_from_operating_CFO_T
- 10.807710311156
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4497970511
- common_treasury
- 46722409
- ordinary_outstanding
- 4451248102
- preferred_issued
- 471813259
- old_cohort_common_shares
- 4371059915.589
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 15189091.010708
- 現金（億）
- 4606947.920912
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 102
内容を開く
- 日付
2032-01-29
- year
- 5.2292950034223
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.987532971952
- dividend_payable_T
- 4.987532971952
- details
内容を開く
- quarter
2031Q4
- ordinary_per_share_KRW
- 1013
- preferred_per_share_KRW
- 1014
- total_dividend_T
- 4.987532971952
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4497970511
- common_treasury
- 46722409
- ordinary_outstanding
- 4451248102
- preferred_issued
- 471813259
- old_cohort_common_shares
- 4371059915.589
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 15139215.680988
- 現金（億）
- 4606947.920912
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49875.32972
- 103
内容を開く
- 日付
2032-03-16
- year
- 5.3579739904175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 450971.613372
- deltas
内容を開く
- parent_equity_T
- -45.924480030987
- cash_T
- -45.924480030987
- old_shares
- -166318204.96951
- ordinary_issued_change
- -169369354
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 169369354
- execution_price_KRW
- 271149.880108
- issuer_cash_amount_T
- 45.924480030987
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.981985
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4451248102
- after
内容を開く
- common_issued
- 4328601157
- common_treasury
- 46722409
- ordinary_outstanding
- 4281878748
- preferred_issued
- 471813259
- old_cohort_common_shares
- 4204741710.6194
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 14679970.880678
- 現金（億）
- 4147703.120603
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49875.32972
- 104
内容を開く
- 日付
2032-03-29
- year
- 5.3935660506502
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4281878748
- preferred_entitled_shares
- 471813259
- old_common_entitled_shares
- 4204741710.6194
- common_dps_KRW
- 1092
- preferred_dps_KRW
- 1092
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4328601157
- common_treasury
- 46722409
- ordinary_outstanding
- 4281878748
- preferred_issued
- 471813259
- old_cohort_common_shares
- 4204741710.6194
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 14679970.880678
- 現金（億）
- 4147703.120603
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49875.32972
- 105
内容を開く
- 日付
2032-04-16
- year
- 5.4428473648186
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -7.5811839891807
- cash_T
- -7.5811839891807
- preferred_issued
- -37226072
- details
内容を開く
- repurchased_preferred_shares
- 37226072
- execution_price_pref_KRW
- 203652.536566
- issuer_cash_amount_T
- 7.5811839891807
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4328601157
- common_treasury
- 46722409
- ordinary_outstanding
- 4281878748
- preferred_issued
- 434587187
- old_cohort_common_shares
- 4204741710.6194
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 14604159.040787
- 現金（億）
- 4071891.280711
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49875.32972
- 106
内容を開く
- 日付
2032-04-20
- year
- 5.4537987679671
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44278.836945
- deltas
- cash_T
- -4.987532971952
- dividend_payable_T
- -4.987532971952
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 4.987532971952
- company_preferred_dividend_paid_T
- 0.478418644626
- company_ordinary_dividend_paid_T
- 4.509114327326
- old_cohort_entitlement_fixed_at_exdate_shares
- 4371059915.589
- after
内容を開く
- common_issued
- 4328601157
- common_treasury
- 46722409
- ordinary_outstanding
- 4281878748
- preferred_issued
- 434587187
- old_cohort_common_shares
- 4204741710.6194
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 14604159.040787
- 現金（億）
- 4022015.950991
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 107
内容を開く
- 日付
2032-04-29
- year
- 5.4784394250513
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.191031671644
- dividend_payable_T
- 5.191031671644
- details
内容を開く
- quarter
2032Q1
- ordinary_per_share_KRW
- 1092
- preferred_per_share_KRW
- 1092
- total_dividend_T
- 5.191031671644
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4328601157
- common_treasury
- 46722409
- ordinary_outstanding
- 4281878748
- preferred_issued
- 434587187
- old_cohort_common_shares
- 4204741710.6194
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 14552248.72407
- 現金（億）
- 4022015.950991
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51910.316716
- 108
内容を開く
- 日付
2032-05-27
- year
- 5.555099247091
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45915.77948
- deltas
- cash_T
- -5.191031671644
- dividend_payable_T
- -5.191031671644
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 5.191031671644
- company_preferred_dividend_paid_T
- 0.515220078828
- company_ordinary_dividend_paid_T
- 4.675811592816
- old_cohort_entitlement_fixed_at_exdate_shares
- 4204741710.6194
- after
内容を開く
- common_issued
- 4328601157
- common_treasury
- 46722409
- ordinary_outstanding
- 4281878748
- preferred_issued
- 434587187
- old_cohort_common_shares
- 4204741710.6194
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 14552248.72407
- 現金（億）
- 3970105.634275
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 109
内容を開く
- 日付
2032-06-28
- year
- 5.6427104722793
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4281878748
- preferred_entitled_shares
- 434587187
- old_common_entitled_shares
- 4204741710.6194
- common_dps_KRW
- 1092
- preferred_dps_KRW
- 1092
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4328601157
- common_treasury
- 46722409
- ordinary_outstanding
- 4281878748
- preferred_issued
- 434587187
- old_cohort_common_shares
- 4204741710.6194
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 14552248.72407
- 現金（億）
- 3970105.634275
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 110
内容を開く
- 日付
2032-07-29
- year
- 5.7275838466804
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.15038080102
- dividend_payable_T
- 5.15038080102
- details
内容を開く
- quarter
2032Q2
- ordinary_per_share_KRW
- 1092
- preferred_per_share_KRW
- 1092
- total_dividend_T
- 5.15038080102
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4328601157
- common_treasury
- 46722409
- ordinary_outstanding
- 4281878748
- preferred_issued
- 434587187
- old_cohort_common_shares
- 4204741710.6194
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 14500744.91606
- 現金（億）
- 3970105.634275
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51503.80801
- 111
内容を開く
- 日付
2032-08-16
- year
- 5.7768651608487
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 300647.741603
- deltas
内容を開く
- parent_equity_T
- -30.616319955011
- cash_T
- -30.616319955011
- old_shares
- -107780433.02354
- ordinary_issued_change
- -109757692
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 109757692
- execution_price_KRW
- 278944.640664
- issuer_cash_amount_T
- 30.616319955011
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.981985
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4281878748
- after
内容を開く
- common_issued
- 4218843465
- common_treasury
- 46722409
- ordinary_outstanding
- 4172121056
- preferred_issued
- 434587187
- old_cohort_common_shares
- 4096961277.5959
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 14194581.71651
- 現金（億）
- 3663942.434725
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51503.80801
- 112
内容を開く
- 日付
2032-08-27
- year
- 5.8069815195072
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45915.77948
- deltas
- cash_T
- -5.15038080102
- dividend_payable_T
- -5.15038080102
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 5.15038080102
- company_preferred_dividend_paid_T
- 0.474569208204
- company_ordinary_dividend_paid_T
- 4.675811592816
- old_cohort_entitlement_fixed_at_exdate_shares
- 4204741710.6194
- after
内容を開く
- common_issued
- 4218843465
- common_treasury
- 46722409
- ordinary_outstanding
- 4172121056
- preferred_issued
- 434587187
- old_cohort_common_shares
- 4096961277.5959
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 14194581.71651
- 現金（億）
- 3612438.626714
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 113
内容を開く
- 日付
2032-09-16
- year
- 5.8617385352498
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.9980161041588
- cash_T
- -6.9980161041588
- preferred_issued
- -33568465
- details
内容を開く
- repurchased_preferred_shares
- 33568465
- execution_price_pref_KRW
- 208469.946545
- issuer_cash_amount_T
- 6.9980161041588
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4218843465
- common_treasury
- 46722409
- ordinary_outstanding
- 4172121056
- preferred_issued
- 401018722
- old_cohort_common_shares
- 4096961277.5959
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 14124601.555468
- 現金（億）
- 3542458.465673
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 114
内容を開く
- 日付
2032-09-28
- year
- 5.8945927446954
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4172121056
- preferred_entitled_shares
- 401018722
- old_common_entitled_shares
- 4096961277.5959
- common_dps_KRW
- 1092
- preferred_dps_KRW
- 1092
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4218843465
- common_treasury
- 46722409
- ordinary_outstanding
- 4172121056
- preferred_issued
- 401018722
- old_cohort_common_shares
- 4096961277.5959
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 14124601.555468
- 現金（億）
- 3542458.465673
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 115
内容を開く
- 日付
2032-10-29
- year
- 5.9794661190965
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.993868637576
- dividend_payable_T
- 4.993868637576
- details
内容を開く
- quarter
2032Q3
- ordinary_per_share_KRW
- 1092
- preferred_per_share_KRW
- 1092
- total_dividend_T
- 4.993868637576
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4218843465
- common_treasury
- 46722409
- ordinary_outstanding
- 4172121056
- preferred_issued
- 401018722
- old_cohort_common_shares
- 4096961277.5959
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 14074662.869092
- 現金（億）
- 3542458.465673
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49938.686376
- 116
内容を開く
- 日付
2032-11-29
- year
- 6.0643394934976
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44738.817151
- deltas
- cash_T
- -4.993868637576
- dividend_payable_T
- -4.993868637576
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 4.993868637576
- company_preferred_dividend_paid_T
- 0.437912444424
- company_ordinary_dividend_paid_T
- 4.555956193152
- old_cohort_entitlement_fixed_at_exdate_shares
- 4096961277.5959
- after
内容を開く
- common_issued
- 4218843465
- common_treasury
- 46722409
- ordinary_outstanding
- 4172121056
- preferred_issued
- 401018722
- old_cohort_common_shares
- 4096961277.5959
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 14074662.869092
- 現金（億）
- 3492519.779297
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 117
内容を開く
- 日付
2032-12-02
- year
- 6.072553045859
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 46722409
- shares_needed_for_grant
- 18000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 4218843465
- common_treasury
- 46722409
- ordinary_outstanding
- 4172121056
- preferred_issued
- 401018722
- old_cohort_common_shares
- 4096961277.5959
- old_cohort_ownership_fraction_of_common
- 0.981985
- 親会社持分（億）
- 14074662.869092
- 現金（億）
- 3492519.779297
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 118
内容を開く
- 日付
2032-12-15
- year
- 6.1081451060917
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -18000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 4218843465
- common_treasury
- 28722409
- ordinary_outstanding
- 4190121056
- preferred_issued
- 401018722
- old_cohort_common_shares
- 4096961277.5959
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 14074662.869092
- 現金（億）
- 3492519.779297
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 119
内容を開く
- 日付
2032-12-29
- year
- 6.1464750171116
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4190121056
- preferred_entitled_shares
- 401018722
- old_common_entitled_shares
- 4096961277.5959
- common_dps_KRW
- 1092
- preferred_dps_KRW
- 1093
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4218843465
- common_treasury
- 28722409
- ordinary_outstanding
- 4190121056
- preferred_issued
- 401018722
- old_cohort_common_shares
- 4096961277.5959
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 14074662.869092
- 現金（億）
- 3492519.779297
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 120
内容を開く
- 日付
2032-12-31
- year
- 6.1519507186858
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 299.20007957386
- nci_equity_T
- 1.4435265412017
- cash_T
- 176.69493318524
- ppe_T
- 93.24
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 293.96386275036
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 195.92
- noncash_investment_marks_excluded_from_operating_CFO_T
- 12.176172929825
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4218843465
- common_treasury
- 28722409
- ordinary_outstanding
- 4190121056
- preferred_issued
- 401018722
- old_cohort_common_shares
- 4096961277.5959
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 17066663.664831
- 現金（億）
- 5259469.11115
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 121
内容を開く
- 日付
2033-01-31
- year
- 6.2368240930869
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.013925656298
- dividend_payable_T
- 5.013925656298
- details
内容を開く
- quarter
2032Q4
- ordinary_per_share_KRW
- 1092
- preferred_per_share_KRW
- 1093
- total_dividend_T
- 5.013925656298
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4218843465
- common_treasury
- 28722409
- ordinary_outstanding
- 4190121056
- preferred_issued
- 401018722
- old_cohort_common_shares
- 4096961277.5959
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 17016524.408268
- 現金（億）
- 5259469.11115
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50139.256563
- 122
内容を開く
- 日付
2033-03-16
- year
- 6.3572895277207
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 296773.149944
- deltas
内容を開く
- parent_equity_T
- -30.352140041824
- cash_T
- -30.352140041824
- old_shares
- -102294321.00444
- ordinary_issued_change
- -104620366
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 104620366
- execution_price_KRW
- 290116.936141
- issuer_cash_amount_T
- 30.352140041824
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.977767
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4190121056
- after
内容を開く
- common_issued
- 4114223099
- common_treasury
- 28722409
- ordinary_outstanding
- 4085500690
- preferred_issued
- 401018722
- old_cohort_common_shares
- 3994666956.5915
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 16713003.00785
- 現金（億）
- 4955947.710731
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50139.256563
- 123
内容を開く
- 日付
2033-03-29
- year
- 6.3928815879535
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4085500690
- preferred_entitled_shares
- 401018722
- old_common_entitled_shares
- 3994666956.5915
- common_dps_KRW
- 1177
- preferred_dps_KRW
- 1177
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4114223099
- common_treasury
- 28722409
- ordinary_outstanding
- 4085500690
- preferred_issued
- 401018722
- old_cohort_common_shares
- 3994666956.5915
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 16713003.00785
- 現金（億）
- 4955947.710731
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50139.256563
- 124
内容を開く
- 日付
2033-04-16
- year
- 6.4421629021218
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.010511949904
- cash_T
- -5.010511949904
- preferred_issued
- -23268563
- details
内容を開く
- repurchased_preferred_shares
- 23268563
- execution_price_pref_KRW
- 215333.965828
- issuer_cash_amount_T
- 5.010511949904
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4114223099
- common_treasury
- 28722409
- ordinary_outstanding
- 4085500690
- preferred_issued
- 377750159
- old_cohort_common_shares
- 3994666956.5915
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 16662897.888351
- 現金（億）
- 4905842.591232
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50139.256563
- 125
内容を開く
- 日付
2033-04-20
- year
- 6.4531143052704
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44738.817151
- deltas
- cash_T
- -5.013925656298
- dividend_payable_T
- -5.013925656298
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 5.013925656298
- company_preferred_dividend_paid_T
- 0.438313463146
- company_ordinary_dividend_paid_T
- 4.575612193152
- old_cohort_entitlement_fixed_at_exdate_shares
- 4096961277.5959
- after
内容を開く
- common_issued
- 4114223099
- common_treasury
- 28722409
- ordinary_outstanding
- 4085500690
- preferred_issued
- 377750159
- old_cohort_common_shares
- 3994666956.5915
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 16662897.888351
- 現金（億）
- 4855703.334669
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 126
内容を開く
- 日付
2033-04-29
- year
- 6.4777549623546
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.280633347924
- dividend_payable_T
- 5.280633347924
- details
内容を開く
- quarter
2033Q1
- ordinary_per_share_KRW
- 1177
- preferred_per_share_KRW
- 1177
- total_dividend_T
- 5.280633347924
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4114223099
- common_treasury
- 28722409
- ordinary_outstanding
- 4085500690
- preferred_issued
- 377750159
- old_cohort_common_shares
- 3994666956.5915
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 16610091.554872
- 現金（億）
- 4855703.334669
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52806.333479
- 127
内容を開く
- 日付
2033-05-27
- year
- 6.5544147843943
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47017.230079
- deltas
- cash_T
- -5.280633347924
- dividend_payable_T
- -5.280633347924
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 5.280633347924
- company_preferred_dividend_paid_T
- 0.471999035794
- company_ordinary_dividend_paid_T
- 4.80863431213
- old_cohort_entitlement_fixed_at_exdate_shares
- 3994666956.5915
- after
内容を開く
- common_issued
- 4114223099
- common_treasury
- 28722409
- ordinary_outstanding
- 4085500690
- preferred_issued
- 377750159
- old_cohort_common_shares
- 3994666956.5915
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 16610091.554872
- 現金（億）
- 4802897.00119
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 128
内容を開く
- 日付
2033-06-28
- year
- 6.6420260095825
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4085500690
- preferred_entitled_shares
- 377750159
- old_common_entitled_shares
- 3994666956.5915
- common_dps_KRW
- 1177
- preferred_dps_KRW
- 1177
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4114223099
- common_treasury
- 28722409
- ordinary_outstanding
- 4085500690
- preferred_issued
- 377750159
- old_cohort_common_shares
- 3994666956.5915
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 16610091.554872
- 現金（億）
- 4802897.00119
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 129
内容を開く
- 日付
2033-07-29
- year
- 6.7268993839836
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.253246249273
- dividend_payable_T
- 5.253246249273
- details
内容を開く
- quarter
2033Q2
- ordinary_per_share_KRW
- 1177
- preferred_per_share_KRW
- 1177
- total_dividend_T
- 5.253246249273
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4114223099
- common_treasury
- 28722409
- ordinary_outstanding
- 4085500690
- preferred_issued
- 377750159
- old_cohort_common_shares
- 3994666956.5915
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 16557559.092379
- 現金（億）
- 4802897.00119
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52532.462493
- 130
内容を開く
- 日付
2033-08-16
- year
- 6.776180698152
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 197848.766284
- deltas
内容を開く
- parent_equity_T
- -20.234759992581
- cash_T
- -20.234759992581
- old_shares
- -66290555.625786
- ordinary_issued_change
- -67797920
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 67797920
- execution_price_KRW
- 298456.943702
- issuer_cash_amount_T
- 20.234759992581
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.977767
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4085500690
- after
内容を開く
- common_issued
- 4046425179
- common_treasury
- 28722409
- ordinary_outstanding
- 4017702770
- preferred_issued
- 377750159
- old_cohort_common_shares
- 3928376400.9657
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 16355211.492453
- 現金（億）
- 4600549.401264
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52532.462493
- 131
内容を開く
- 日付
2033-08-29
- year
- 6.8117727583847
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47017.230079
- deltas
- cash_T
- -5.253246249273
- dividend_payable_T
- -5.253246249273
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 5.253246249273
- company_preferred_dividend_paid_T
- 0.444611937143
- company_ordinary_dividend_paid_T
- 4.80863431213
- old_cohort_entitlement_fixed_at_exdate_shares
- 3994666956.5915
- after
内容を開く
- common_issued
- 4046425179
- common_treasury
- 28722409
- ordinary_outstanding
- 4017702770
- preferred_issued
- 377750159
- old_cohort_common_shares
- 3928376400.9657
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 16355211.492453
- 現金（億）
- 4548016.938771
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 132
内容を開く
- 日付
2033-09-16
- year
- 6.861054072553
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.6250880765593
- cash_T
- -4.6250880765593
- preferred_issued
- -20982336
- details
内容を開く
- repurchased_preferred_shares
- 20982336
- execution_price_pref_KRW
- 220427.700546
- issuer_cash_amount_T
- 4.6250880765593
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4046425179
- common_treasury
- 28722409
- ordinary_outstanding
- 4017702770
- preferred_issued
- 356767823
- old_cohort_common_shares
- 3928376400.9657
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 16308960.611687
- 現金（億）
- 4501766.058006
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 133
内容を開く
- 日付
2033-09-28
- year
- 6.8939082819986
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4017702770
- preferred_entitled_shares
- 356767823
- old_common_entitled_shares
- 3928376400.9657
- common_dps_KRW
- 1177
- preferred_dps_KRW
- 1177
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4046425179
- common_treasury
- 28722409
- ordinary_outstanding
- 4017702770
- preferred_issued
- 356767823
- old_cohort_common_shares
- 3928376400.9657
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 16308960.611687
- 現金（億）
- 4501766.058006
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 134
内容を開く
- 日付
2033-10-31
- year
- 6.984257357974
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.148751887961
- dividend_payable_T
- 5.148751887961
- details
内容を開く
- quarter
2033Q3
- ordinary_per_share_KRW
- 1177
- preferred_per_share_KRW
- 1177
- total_dividend_T
- 5.148751887961
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4046425179
- common_treasury
- 28722409
- ordinary_outstanding
- 4017702770
- preferred_issued
- 356767823
- old_cohort_common_shares
- 3928376400.9657
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 16257473.092808
- 現金（億）
- 4501766.058006
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51487.51888
- 135
内容を開く
- 日付
2033-11-28
- year
- 7.0609171800137
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 46236.990239
- deltas
- cash_T
- -5.148751887961
- dividend_payable_T
- -5.148751887961
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 5.148751887961
- company_preferred_dividend_paid_T
- 0.419915727671
- company_ordinary_dividend_paid_T
- 4.72883616029
- old_cohort_entitlement_fixed_at_exdate_shares
- 3928376400.9657
- after
内容を開く
- common_issued
- 4046425179
- common_treasury
- 28722409
- ordinary_outstanding
- 4017702770
- preferred_issued
- 356767823
- old_cohort_common_shares
- 3928376400.9657
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 16257473.092808
- 現金（億）
- 4450278.539126
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 136
内容を開く
- 日付
2033-12-02
- year
- 7.0718685831622
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 21666.713867
- deltas
内容を開く
- parent_equity_T
- -2.2159387858001
- cash_T
- -2.2159387858001
- old_shares
- -7115786.9003536
- ordinary_issued_change
- 0
- treasury_change
- 7277591
- details
内容を開く
- repurchased_shares
- 7277591
- execution_price_KRW
- 304487.952923
- issuer_cash_amount_T
- 2.2159387858001
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.977767
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4017702770
- after
内容を開く
- common_issued
- 4046425179
- common_treasury
- 36000000
- ordinary_outstanding
- 4010425179
- preferred_issued
- 356767823
- old_cohort_common_shares
- 3921260614.0653
- old_cohort_ownership_fraction_of_common
- 0.977767
- 親会社持分（億）
- 16235313.70495
- 現金（億）
- 4428119.151268
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 137
内容を開く
- 日付
2033-12-15
- year
- 7.1074606433949
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -18000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 4046425179
- common_treasury
- 18000000
- ordinary_outstanding
- 4028425179
- preferred_issued
- 356767823
- old_cohort_common_shares
- 3921260614.0653
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 16235313.70495
- 現金（億）
- 4428119.151268
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 138
内容を開く
- 日付
2033-12-29
- year
- 7.1457905544148
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4028425179
- preferred_entitled_shares
- 356767823
- old_common_entitled_shares
- 3921260614.0653
- common_dps_KRW
- 1177
- preferred_dps_KRW
- 1178
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4046425179
- common_treasury
- 18000000
- ordinary_outstanding
- 4028425179
- preferred_issued
- 356767823
- old_cohort_common_shares
- 3921260614.0653
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 16235313.70495
- 現金（億）
- 4428119.151268
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 139
内容を開く
- 日付
2033-12-31
- year
- 7.151266255989
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 242.78068240075
- nci_equity_T
- 1.1710787480117
- cash_T
- 129.08691784314
- ppe_T
- 93.7056
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 237.20390583576
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 204.6
- noncash_investment_marks_excluded_from_operating_CFO_T
- 13.626743305614
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4046425179
- common_treasury
- 18000000
- ordinary_outstanding
- 4028425179
- preferred_issued
- 356767823
- old_cohort_common_shares
- 3921260614.0653
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 18663120.528957
- 現金（億）
- 5718988.3297
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 140
内容を開く
- 日付
2034-01-30
- year
- 7.233401779603
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.161728931177
- dividend_payable_T
- 5.161728931177
- details
内容を開く
- quarter
2033Q4
- ordinary_per_share_KRW
- 1177
- preferred_per_share_KRW
- 1178
- total_dividend_T
- 5.161728931177
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4046425179
- common_treasury
- 18000000
- ordinary_outstanding
- 4028425179
- preferred_issued
- 356767823
- old_cohort_common_shares
- 3921260614.0653
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 18611503.239646
- 現金（億）
- 5718988.3297
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51617.289312
- 141
内容を開く
- 日付
2034-03-16
- year
- 7.356605065024
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 462040.05632
- deltas
内容を開く
- parent_equity_T
- -47.466720011125
- cash_T
- -47.466720011125
- old_shares
- -148847957.7043
- ordinary_issued_change
- -152915840
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 152915840
- execution_price_KRW
- 310410.746271
- issuer_cash_amount_T
- 47.466720011125
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.973398
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4028425179
- after
内容を開く
- common_issued
- 3893509339
- common_treasury
- 18000000
- ordinary_outstanding
- 3875509339
- preferred_issued
- 356767823
- old_cohort_common_shares
- 3772412656.361
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 18136836.039534
- 現金（億）
- 5244321.129588
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51617.289312
- 142
内容を開く
- 日付
2034-03-29
- year
- 7.3921971252567
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3875509339
- preferred_entitled_shares
- 356767823
- old_common_entitled_shares
- 3772412656.361
- common_dps_KRW
- 1269
- preferred_dps_KRW
- 1269
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 3893509339
- common_treasury
- 18000000
- ordinary_outstanding
- 3875509339
- preferred_issued
- 356767823
- old_cohort_common_shares
- 3772412656.361
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 18136836.039534
- 現金（億）
- 5244321.129588
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51617.289312
- 143
内容を開く
- 日付
2034-04-16
- year
- 7.4414784394251
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -7.3107753845882
- cash_T
- -7.3107753845882
- preferred_issued
- -32109104
- details
内容を開く
- repurchased_preferred_shares
- 32109104
- execution_price_pref_KRW
- 227685.43727
- issuer_cash_amount_T
- 7.3107753845882
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 3893509339
- common_treasury
- 18000000
- ordinary_outstanding
- 3875509339
- preferred_issued
- 324658719
- old_cohort_common_shares
- 3772412656.361
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 18063728.285688
- 現金（億）
- 5171213.375743
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51617.289312
- 144
内容を開く
- 日付
2034-04-20
- year
- 7.4524298425736
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 46153.237428
- deltas
- cash_T
- -5.161728931177
- dividend_payable_T
- -5.161728931177
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 5.161728931177
- company_preferred_dividend_paid_T
- 0.420272495494
- company_ordinary_dividend_paid_T
- 4.741456435683
- old_cohort_entitlement_fixed_at_exdate_shares
- 3921260614.0653
- after
内容を開く
- common_issued
- 3893509339
- common_treasury
- 18000000
- ordinary_outstanding
- 3875509339
- preferred_issued
- 324658719
- old_cohort_common_shares
- 3772412656.361
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 18063728.285688
- 現金（億）
- 5119596.086431
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 145
内容を開く
- 日付
2034-05-01
- year
- 7.482546201232
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.370759718578
- dividend_payable_T
- 5.370759718578
- details
内容を開く
- quarter
2034Q1
- ordinary_per_share_KRW
- 1269
- preferred_per_share_KRW
- 1269
- total_dividend_T
- 5.370759718578
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 3893509339
- common_treasury
- 18000000
- ordinary_outstanding
- 3875509339
- preferred_issued
- 324658719
- old_cohort_common_shares
- 3772412656.361
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 18010020.688503
- 現金（億）
- 5119596.086431
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53707.597186
- 146
内容を開く
- 日付
2034-05-29
- year
- 7.5592060232717
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47871.916609
- deltas
- cash_T
- -5.370759718578
- dividend_payable_T
- -5.370759718578
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 5.370759718578
- company_preferred_dividend_paid_T
- 0.452738367387
- company_ordinary_dividend_paid_T
- 4.918021351191
- old_cohort_entitlement_fixed_at_exdate_shares
- 3772412656.361
- after
内容を開く
- common_issued
- 3893509339
- common_treasury
- 18000000
- ordinary_outstanding
- 3875509339
- preferred_issued
- 324658719
- old_cohort_common_shares
- 3772412656.361
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 18010020.688503
- 現金（億）
- 5065888.489245
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 147
内容を開く
- 日付
2034-06-28
- year
- 7.6413415468857
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3875509339
- preferred_entitled_shares
- 324658719
- old_common_entitled_shares
- 3772412656.361
- common_dps_KRW
- 1269
- preferred_dps_KRW
- 1269
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 3893509339
- common_treasury
- 18000000
- ordinary_outstanding
- 3875509339
- preferred_issued
- 324658719
- old_cohort_common_shares
- 3772412656.361
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 18010020.688503
- 現金（億）
- 5065888.489245
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 148
内容を開く
- 日付
2034-07-31
- year
- 7.7316906228611
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.330013265602
- dividend_payable_T
- 5.330013265602
- details
内容を開く
- quarter
2034Q2
- ordinary_per_share_KRW
- 1269
- preferred_per_share_KRW
- 1269
- total_dividend_T
- 5.330013265602
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 3893509339
- common_treasury
- 18000000
- ordinary_outstanding
- 3875509339
- preferred_issued
- 324658719
- old_cohort_common_shares
- 3772412656.361
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 17956720.555847
- 現金（億）
- 5065888.489245
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53300.132656
- 149
内容を開く
- 日付
2034-08-16
- year
- 7.7754962354552
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 308026.703573
- deltas
内容を開く
- parent_equity_T
- -31.644479941679
- cash_T
- -31.644479941679
- old_shares
- -96459057.744462
- ordinary_issued_change
- -99095198
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 99095198
- execution_price_KRW
- 319334.141112
- issuer_cash_amount_T
- 31.644479941679
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.973398
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 3875509339
- after
内容を開く
- common_issued
- 3794414141
- common_treasury
- 18000000
- ordinary_outstanding
- 3776414141
- preferred_issued
- 324658719
- old_cohort_common_shares
- 3675953598.6166
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 17640275.75643
- 現金（億）
- 4749443.689828
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53300.132656
- 150
内容を開く
- 日付
2034-08-28
- year
- 7.8083504449008
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47871.916609
- deltas
- cash_T
- -5.330013265602
- dividend_payable_T
- -5.330013265602
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 5.330013265602
- company_preferred_dividend_paid_T
- 0.411991914411
- company_ordinary_dividend_paid_T
- 4.918021351191
- old_cohort_entitlement_fixed_at_exdate_shares
- 3772412656.361
- after
内容を開く
- common_issued
- 3794414141
- common_treasury
- 18000000
- ordinary_outstanding
- 3776414141
- preferred_issued
- 324658719
- old_cohort_common_shares
- 3675953598.6166
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 17640275.75643
- 現金（億）
- 4696143.557172
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 151
内容を開く
- 日付
2034-09-16
- year
- 7.8603696098563
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.810177868702
- cash_T
- -6.810177868702
- preferred_issued
- -29219284
- details
内容を開く
- repurchased_preferred_shares
- 29219284
- execution_price_pref_KRW
- 233071.346605
- issuer_cash_amount_T
- 6.810177868702
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 3794414141
- common_treasury
- 18000000
- ordinary_outstanding
- 3776414141
- preferred_issued
- 295439435
- old_cohort_common_shares
- 3675953598.6166
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 17572173.977743
- 現金（億）
- 4628041.778485
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 152
内容を開く
- 日付
2034-09-28
- year
- 7.8932238193018
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3776414141
- preferred_entitled_shares
- 295439435
- old_common_entitled_shares
- 3675953598.6166
- common_dps_KRW
- 1269
- preferred_dps_KRW
- 1269
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 3794414141
- common_treasury
- 18000000
- ordinary_outstanding
- 3776414141
- preferred_issued
- 295439435
- old_cohort_common_shares
- 3675953598.6166
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 17572173.977743
- 現金（億）
- 4628041.778485
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 153
内容を開く
- 日付
2034-10-30
- year
- 7.9808350444901
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.167182187944
- dividend_payable_T
- 5.167182187944
- details
内容を開く
- quarter
2034Q3
- ordinary_per_share_KRW
- 1269
- preferred_per_share_KRW
- 1269
- total_dividend_T
- 5.167182187944
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 3794414141
- common_treasury
- 18000000
- ordinary_outstanding
- 3776414141
- preferred_issued
- 295439435
- old_cohort_common_shares
- 3675953598.6166
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 17520502.155863
- 現金（億）
- 4628041.778485
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51671.821879
- 154
内容を開く
- 日付
2034-11-27
- year
- 8.0574948665298
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 46647.851166
- deltas
- cash_T
- -5.167182187944
- dividend_payable_T
- -5.167182187944
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 5.167182187944
- company_preferred_dividend_paid_T
- 0.374912643015
- company_ordinary_dividend_paid_T
- 4.792269544929
- old_cohort_entitlement_fixed_at_exdate_shares
- 3675953598.6166
- after
内容を開く
- common_issued
- 3794414141
- common_treasury
- 18000000
- ordinary_outstanding
- 3776414141
- preferred_issued
- 295439435
- old_cohort_common_shares
- 3675953598.6166
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 17520502.155863
- 現金（億）
- 4576369.956606
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 155
内容を開く
- 日付
2034-12-02
- year
- 8.0711841204654
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 57081.672641
- deltas
内容を開く
- parent_equity_T
- -5.8641663985105
- cash_T
- -5.8641663985105
- old_shares
- -17521162.220195
- ordinary_issued_change
- 0
- treasury_change
- 18000000
- details
内容を開く
- repurchased_shares
- 18000000
- execution_price_KRW
- 325787.022139
- issuer_cash_amount_T
- 5.8641663985105
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.973398
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 3776414141
- after
内容を開く
- common_issued
- 3794414141
- common_treasury
- 36000000
- ordinary_outstanding
- 3758414141
- preferred_issued
- 295439435
- old_cohort_common_shares
- 3658432436.3964
- old_cohort_ownership_fraction_of_common
- 0.973398
- 親会社持分（億）
- 17461860.491878
- 現金（億）
- 4517728.292621
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 156
内容を開く
- 日付
2034-12-15
- year
- 8.1067761806982
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -18000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 3794414141
- common_treasury
- 18000000
- ordinary_outstanding
- 3776414141
- preferred_issued
- 295439435
- old_cohort_common_shares
- 3658432436.3964
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 17461860.491878
- 現金（億）
- 4517728.292621
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 157
内容を開く
- 日付
2034-12-28
- year
- 8.1423682409309
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3776414141
- preferred_entitled_shares
- 295439435
- old_common_entitled_shares
- 3658432436.3964
- common_dps_KRW
- 1269
- preferred_dps_KRW
- 1270
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 3794414141
- common_treasury
- 18000000
- ordinary_outstanding
- 3776414141
- preferred_issued
- 295439435
- old_cohort_common_shares
- 3658432436.3964
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 17461860.491878
- 現金（億）
- 4517728.292621
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 158
内容を開く
- 日付
2034-12-31
- year
- 8.1505817932923
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 308.99351194848
- nci_equity_T
- 1.4908187699726
- cash_T
- 178.0694828145
- ppe_T
- 92.718
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 303.81641041095
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 210.8
- noncash_investment_marks_excluded_from_operating_CFO_T
- 15.164347903951
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 3794414141
- common_treasury
- 18000000
- ordinary_outstanding
- 3776414141
- preferred_issued
- 295439435
- old_cohort_common_shares
- 3658432436.3964
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 20551795.611363
- 現金（億）
- 6298423.120766
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 159
内容を開く
- 日付
2035-01-29
- year
- 8.2299794661191
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.167477627379
- dividend_payable_T
- 5.167477627379
- details
内容を開く
- quarter
2034Q4
- ordinary_per_share_KRW
- 1269
- preferred_per_share_KRW
- 1270
- total_dividend_T
- 5.167477627379
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 3794414141
- common_treasury
- 18000000
- ordinary_outstanding
- 3776414141
- preferred_issued
- 295439435
- old_cohort_common_shares
- 3658432436.3964
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 20500120.835089
- 現金（億）
- 6298423.120766
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51674.776274
- 160
内容を開く
- 日付
2035-03-16
- year
- 8.3559206023272
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 467308.065218
- deltas
内容を開く
- parent_equity_T
- -48.237840014134
- cash_T
- -48.237840014134
- old_shares
- -140702839.85138
- ordinary_issued_change
- -145240401
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 145240401
- execution_price_KRW
- 332124.117546
- issuer_cash_amount_T
- 48.237840014134
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.968758
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 3776414141
- after
内容を開く
- common_issued
- 3649173740
- common_treasury
- 18000000
- ordinary_outstanding
- 3631173740
- preferred_issued
- 295439435
- old_cohort_common_shares
- 3517729596.545
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 20017742.434948
- 現金（億）
- 5816044.720624
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51674.776274
- 161
内容を開く
- 日付
2035-03-29
- year
- 8.3915126625599
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3631173740
- preferred_entitled_shares
- 295439435
- old_common_entitled_shares
- 3517729596.545
- common_dps_KRW
- 1368
- preferred_dps_KRW
- 1368
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 3649173740
- common_treasury
- 18000000
- ordinary_outstanding
- 3631173740
- preferred_issued
- 295439435
- old_cohort_common_shares
- 3517729596.545
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 20017742.434948
- 現金（億）
- 5816044.720624
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51674.776274
- 162
内容を開く
- 日付
2035-04-16
- year
- 8.4407939767283
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.401311190983
- cash_T
- -6.401311190983
- preferred_issued
- -26589549
- details
内容を開く
- repurchased_preferred_shares
- 26589549
- execution_price_pref_KRW
- 240745.384248
- issuer_cash_amount_T
- 6.401311190983
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 3649173740
- common_treasury
- 18000000
- ordinary_outstanding
- 3631173740
- preferred_issued
- 268849886
- old_cohort_common_shares
- 3517729596.545
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 19953729.323038
- 現金（億）
- 5752031.608715
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51674.776274
- 163
内容を開く
- 日付
2035-04-20
- year
- 8.4517453798768
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 46425.507618
- deltas
- cash_T
- -5.167477627379
- dividend_payable_T
- -5.167477627379
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 5.167477627379
- company_preferred_dividend_paid_T
- 0.37520808245
- company_ordinary_dividend_paid_T
- 4.792269544929
- old_cohort_entitlement_fixed_at_exdate_shares
- 3658432436.3964
- after
内容を開く
- common_issued
- 3649173740
- common_treasury
- 18000000
- ordinary_outstanding
- 3631173740
- preferred_issued
- 268849886
- old_cohort_common_shares
- 3517729596.545
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 19953729.323038
- 現金（億）
- 5700356.832441
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 164
内容を開く
- 日付
2035-04-30
- year
- 8.4791238877481
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.3716068234
- dividend_payable_T
- 5.3716068234
- details
内容を開く
- quarter
2035Q1
- ordinary_per_share_KRW
- 1368
- preferred_per_share_KRW
- 1368
- total_dividend_T
- 5.3716068234
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 3649173740
- common_treasury
- 18000000
- ordinary_outstanding
- 3631173740
- preferred_issued
- 268849886
- old_cohort_common_shares
- 3517729596.545
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 19900013.254804
- 現金（億）
- 5700356.832441
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53716.068234
- 165
内容を開く
- 日付
2035-05-28
- year
- 8.5557837097878
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 48122.540881
- deltas
- cash_T
- -5.3716068234
- dividend_payable_T
- -5.3716068234
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 5.3716068234
- company_preferred_dividend_paid_T
- 0.40416114708
- company_ordinary_dividend_paid_T
- 4.96744567632
- old_cohort_entitlement_fixed_at_exdate_shares
- 3517729596.545
- after
内容を開く
- common_issued
- 3649173740
- common_treasury
- 18000000
- ordinary_outstanding
- 3631173740
- preferred_issued
- 268849886
- old_cohort_common_shares
- 3517729596.545
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 19900013.254804
- 現金（億）
- 5646640.764207
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 166
内容を開く
- 日付
2035-06-28
- year
- 8.6406570841889
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3631173740
- preferred_entitled_shares
- 268849886
- old_common_entitled_shares
- 3517729596.545
- common_dps_KRW
- 1368
- preferred_dps_KRW
- 1368
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 3649173740
- common_treasury
- 18000000
- ordinary_outstanding
- 3631173740
- preferred_issued
- 268849886
- old_cohort_common_shares
- 3517729596.545
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 19900013.254804
- 現金（億）
- 5646640.764207
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 167
内容を開く
- 日付
2035-07-30
- year
- 8.7282683093771
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.335232320368
- dividend_payable_T
- 5.335232320368
- details
内容を開く
- quarter
2035Q2
- ordinary_per_share_KRW
- 1368
- preferred_per_share_KRW
- 1368
- total_dividend_T
- 5.335232320368
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 3649173740
- common_treasury
- 18000000
- ordinary_outstanding
- 3631173740
- preferred_issued
- 268849886
- old_cohort_common_shares
- 3517729596.545
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 19846660.9316
- 現金（億）
- 5646640.764207
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53352.323204
- 168
内容を開く
- 日付
2035-08-16
- year
- 8.7748117727584
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 311538.710384
- deltas
内容を開く
- parent_equity_T
- -32.15856003406
- cash_T
- -32.15856003406
- old_shares
- -91180716.228494
- ordinary_issued_change
- -94121226
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 94121226
- execution_price_KRW
- 341671.707868
- issuer_cash_amount_T
- 32.15856003406
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.968758
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 3631173740
- after
内容を開く
- common_issued
- 3555052514
- common_treasury
- 18000000
- ordinary_outstanding
- 3537052514
- preferred_issued
- 268849886
- old_cohort_common_shares
- 3426548880.3165
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 19525075.33126
- 現金（億）
- 5325055.163866
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53352.323204
- 169
内容を開く
- 日付
2035-08-27
- year
- 8.8049281314168
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 48122.540881
- deltas
- cash_T
- -5.335232320368
- dividend_payable_T
- -5.335232320368
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 5.335232320368
- company_preferred_dividend_paid_T
- 0.367786644048
- company_ordinary_dividend_paid_T
- 4.96744567632
- old_cohort_entitlement_fixed_at_exdate_shares
- 3517729596.545
- after
内容を開く
- common_issued
- 3555052514
- common_treasury
- 18000000
- ordinary_outstanding
- 3537052514
- preferred_issued
- 268849886
- old_cohort_common_shares
- 3426548880.3165
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 19525075.33126
- 現金（億）
- 5271702.840662
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 170
内容を開く
- 日付
2035-09-16
- year
- 8.8596851471595
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.962988247085
- cash_T
- -5.962988247085
- preferred_issued
- -24196489
- details
内容を開く
- repurchased_preferred_shares
- 24196489
- execution_price_pref_KRW
- 246440.22722
- issuer_cash_amount_T
- 5.962988247085
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 3555052514
- common_treasury
- 18000000
- ordinary_outstanding
- 3537052514
- preferred_issued
- 244653397
- old_cohort_common_shares
- 3426548880.3165
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 19465445.448789
- 現金（億）
- 5212072.958192
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 171
内容を開く
- 日付
2035-09-27
- year
- 8.8898015058179
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3537052514
- preferred_entitled_shares
- 244653397
- old_common_entitled_shares
- 3426548880.3165
- common_dps_KRW
- 1368
- preferred_dps_KRW
- 1368
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 3555052514
- common_treasury
- 18000000
- ordinary_outstanding
- 3537052514
- preferred_issued
- 244653397
- old_cohort_common_shares
- 3426548880.3165
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 19465445.448789
- 現金（億）
- 5212072.958192
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 172
内容を開く
- 日付
2035-10-29
- year
- 8.9774127310062
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.173373686248
- dividend_payable_T
- 5.173373686248
- details
内容を開く
- quarter
2035Q3
- ordinary_per_share_KRW
- 1368
- preferred_per_share_KRW
- 1368
- total_dividend_T
- 5.173373686248
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 3555052514
- common_treasury
- 18000000
- ordinary_outstanding
- 3537052514
- preferred_issued
- 244653397
- old_cohort_common_shares
- 3426548880.3165
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 19413711.711927
- 現金（億）
- 5212072.958192
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51733.736862
- 173
内容を開く
- 日付
2035-11-27
- year
- 9.056810403833
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 46875.188683
- deltas
- cash_T
- -5.173373686248
- dividend_payable_T
- -5.173373686248
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 5.173373686248
- company_preferred_dividend_paid_T
- 0.334685847096
- company_ordinary_dividend_paid_T
- 4.838687839152
- old_cohort_entitlement_fixed_at_exdate_shares
- 3426548880.3165
- after
内容を開く
- common_issued
- 3555052514
- common_treasury
- 18000000
- ordinary_outstanding
- 3537052514
- preferred_issued
- 244653397
- old_cohort_common_shares
- 3426548880.3165
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 19413711.711927
- 現金（億）
- 5160339.221329
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 174
内容を開く
- 日付
2035-12-02
- year
- 9.0704996577687
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 60783.453908
- deltas
内容を開く
- parent_equity_T
- -6.2743674748436
- cash_T
- -6.2743674748436
- old_shares
- -17437648.890303
- ordinary_issued_change
- 0
- treasury_change
- 18000000
- details
内容を開く
- repurchased_shares
- 18000000
- execution_price_KRW
- 348575.970825
- issuer_cash_amount_T
- 6.2743674748436
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.968758
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 3537052514
- after
内容を開く
- common_issued
- 3555052514
- common_treasury
- 36000000
- ordinary_outstanding
- 3519052514
- preferred_issued
- 244653397
- old_cohort_common_shares
- 3409111231.4262
- old_cohort_ownership_fraction_of_common
- 0.968758
- 親会社持分（億）
- 19350968.037178
- 現金（億）
- 5097595.546581
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 175
内容を開く
- 日付
2035-12-15
- year
- 9.1060917180014
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -18000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 18000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 3555052514
- common_treasury
- 18000000
- ordinary_outstanding
- 3537052514
- preferred_issued
- 244653397
- old_cohort_common_shares
- 3409111231.4262
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 19350968.037178
- 現金（億）
- 5097595.546581
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 176
内容を開く
- 日付
2035-12-27
- year
- 9.138945927447
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3537052514
- preferred_entitled_shares
- 244653397
- old_common_entitled_shares
- 3409111231.4262
- common_dps_KRW
- 1368
- preferred_dps_KRW
- 1369
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 3555052514
- common_treasury
- 18000000
- ordinary_outstanding
- 3537052514
- preferred_issued
- 244653397
- old_cohort_common_shares
- 3409111231.4262
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 19350968.037178
- 現金（億）
- 5097595.546581
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 177
内容を開く
- 日付
2035-12-31
- year
- 9.1498973305955
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 391.50225158013
- nci_equity_T
- 1.8892513154775
- cash_T
- 253.64119411742
- ppe_T
- 94.4236
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 386.82319072448
- SBC_expense_T
- 4.5
- noncash_SBC_financing_credit_T
- 4.5
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 220.72
- noncash_investment_marks_excluded_from_operating_CFO_T
- 16.794208778188
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 3555052514
- common_treasury
- 18000000
- ordinary_outstanding
- 3537052514
- preferred_issued
- 244653397
- old_cohort_common_shares
- 3409111231.4262
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 23265990.552979
- 現金（億）
- 7634007.487755
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 178
内容を開く
- 日付
2036-01-29
- year
- 9.2292950034223
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.173618339645
- dividend_payable_T
- 5.173618339645
- details
内容を開く
- quarter
2035Q4
- ordinary_per_share_KRW
- 1368
- preferred_per_share_KRW
- 1369
- total_dividend_T
- 5.173618339645
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 3555052514
- common_treasury
- 18000000
- ordinary_outstanding
- 3537052514
- preferred_issued
- 244653397
- old_cohort_common_shares
- 3409111231.4262
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 23214254.369583
- 現金（億）
- 7634007.487755
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51736.183396
- 179
内容を開く
- 日付
2036-03-16
- year
- 9.3579739904175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 236181.106534
- deltas
内容を開く
- parent_equity_T
- -24.504479904486
- cash_T
- -24.504479904486
- old_shares
- -66450862.998594
- ordinary_issued_change
- -68944712
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 68944712
- execution_price_KRW
- 355422.180957
- issuer_cash_amount_T
- 24.504479904486
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.963828
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 3537052514
- after
内容を開く
- common_issued
- 3486107802
- common_treasury
- 18000000
- ordinary_outstanding
- 3468107802
- preferred_issued
- 244653397
- old_cohort_common_shares
- 3342660368.4276
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 22969209.570538
- 現金（億）
- 7388962.68871
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51736.183396
- 180
内容を開く
- 日付
2036-03-27
- year
- 9.388090349076
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3468107802
- preferred_entitled_shares
- 244653397
- old_common_entitled_shares
- 3342660368.4276
- common_dps_KRW
- 1474
- preferred_dps_KRW
- 1474
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 3486107802
- common_treasury
- 18000000
- ordinary_outstanding
- 3468107802
- preferred_issued
- 244653397
- old_cohort_common_shares
- 3342660368.4276
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 22969209.570538
- 現金（億）
- 7388962.68871
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51736.183396
- 181
内容を開く
- 日付
2036-04-16
- year
- 9.4428473648186
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.045184021374
- cash_T
- -4.045184021374
- preferred_issued
- -15888805
- details
内容を開く
- repurchased_preferred_shares
- 15888805
- execution_price_pref_KRW
- 254593.345527
- issuer_cash_amount_T
- 4.045184021374
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 3486107802
- common_treasury
- 18000000
- ordinary_outstanding
- 3468107802
- preferred_issued
- 228764592
- old_cohort_common_shares
- 3342660368.4276
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 22928757.730324
- 現金（億）
- 7348510.848496
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51736.183396
- 182
内容を開く
- 日付
2036-04-21
- year
- 9.4565366187543
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 46636.641646
- deltas
- cash_T
- -5.173618339645
- dividend_payable_T
- -5.173618339645
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 5.173618339645
- company_preferred_dividend_paid_T
- 0.334930500493
- company_ordinary_dividend_paid_T
- 4.838687839152
- old_cohort_entitlement_fixed_at_exdate_shares
- 3409111231.4262
- after
内容を開く
- common_issued
- 3486107802
- common_treasury
- 18000000
- ordinary_outstanding
- 3468107802
- preferred_issued
- 228764592
- old_cohort_common_shares
- 3342660368.4276
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 22928757.730324
- 現金（億）
- 7296774.6651
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 183
内容を開く
- 日付
2036-04-29
- year
- 9.4784394250513
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.472610007326
- dividend_payable_T
- 5.472610007326
- details
内容を開く
- quarter
2036Q1
- ordinary_per_share_KRW
- 1474
- preferred_per_share_KRW
- 1474
- total_dividend_T
- 5.472610007326
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 3486107802
- common_treasury
- 18000000
- ordinary_outstanding
- 3468107802
- preferred_issued
- 228764592
- old_cohort_common_shares
- 3342660368.4276
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 22874031.630251
- 現金（億）
- 7296774.6651
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 54726.100073
- 184
内容を開く
- 日付
2036-05-27
- year
- 9.555099247091
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 49270.813831
- deltas
- cash_T
- -5.472610007326
- dividend_payable_T
- -5.472610007326
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 5.472610007326
- company_preferred_dividend_paid_T
- 0.360619107178
- company_ordinary_dividend_paid_T
- 5.111990900148
- old_cohort_entitlement_fixed_at_exdate_shares
- 3342660368.4276
- after
内容を開く
- common_issued
- 3486107802
- common_treasury
- 18000000
- ordinary_outstanding
- 3468107802
- preferred_issued
- 228764592
- old_cohort_common_shares
- 3342660368.4276
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 22874031.630251
- 現金（億）
- 7242048.565027
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 185
内容を開く
- 日付
2036-06-26
- year
- 9.637234770705
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3468107802
- preferred_entitled_shares
- 228764592
- old_common_entitled_shares
- 3342660368.4276
- common_dps_KRW
- 1474
- preferred_dps_KRW
- 1474
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 3486107802
- common_treasury
- 18000000
- ordinary_outstanding
- 3468107802
- preferred_issued
- 228764592
- old_cohort_common_shares
- 3342660368.4276
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 22874031.630251
- 現金（億）
- 7242048.565027
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 186
内容を開く
- 日付
2036-07-29
- year
- 9.7275838466804
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.449189908756
- dividend_payable_T
- 5.449189908756
- details
内容を開く
- quarter
2036Q2
- ordinary_per_share_KRW
- 1474
- preferred_per_share_KRW
- 1474
- total_dividend_T
- 5.449189908756
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 3486107802
- common_treasury
- 18000000
- ordinary_outstanding
- 3468107802
- preferred_issued
- 228764592
- old_cohort_common_shares
- 3342660368.4276
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 22819539.731164
- 現金（億）
- 7242048.565027
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 54491.899088
- 187
内容を開く
- 日付
2036-08-16
- year
- 9.7768651608487
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 157454.072446
- deltas
内容を開く
- parent_equity_T
- -16.336320083991
- cash_T
- -16.336320083991
- old_shares
- -43062651.320614
- ordinary_issued_change
- -44678759
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 44678759
- execution_price_KRW
- 365639.521993
- issuer_cash_amount_T
- 16.336320083991
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.963828
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 3468107802
- after
内容を開く
- common_issued
- 3441429043
- common_treasury
- 18000000
- ordinary_outstanding
- 3423429043
- preferred_issued
- 228764592
- old_cohort_common_shares
- 3299597717.107
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 22656176.530324
- 現金（億）
- 7078685.364187
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 54491.899088
- 188
内容を開く
- 日付
2036-08-27
- year
- 9.8069815195072
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 49270.813831
- deltas
- cash_T
- -5.449189908756
- dividend_payable_T
- -5.449189908756
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 5.449189908756
- company_preferred_dividend_paid_T
- 0.337199008608
- company_ordinary_dividend_paid_T
- 5.111990900148
- old_cohort_entitlement_fixed_at_exdate_shares
- 3342660368.4276
- after
内容を開く
- common_issued
- 3441429043
- common_treasury
- 18000000
- ordinary_outstanding
- 3423429043
- preferred_issued
- 228764592
- old_cohort_common_shares
- 3299597717.107
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 22656176.530324
- 現金（億）
- 7024193.465099
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 189
内容を開く
- 日付
2036-09-16
- year
- 9.8617385352498
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.7340161228218
- cash_T
- -3.7340161228218
- preferred_issued
- -14327668
- details
内容を開く
- repurchased_preferred_shares
- 14327668
- execution_price_pref_KRW
- 260615.76265
- issuer_cash_amount_T
- 3.7340161228218
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 3441429043
- common_treasury
- 18000000
- ordinary_outstanding
- 3423429043
- preferred_issued
- 214436924
- old_cohort_common_shares
- 3299597717.107
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 22618836.369095
- 現金（億）
- 6986853.303871
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 190
内容を開く
- 日付
2036-09-26
- year
- 9.8891170431211
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2036Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3423429043
- preferred_entitled_shares
- 214436924
- old_common_entitled_shares
- 3299597717.107
- common_dps_KRW
- 1474
- preferred_dps_KRW
- 1474
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 3441429043
- common_treasury
- 18000000
- ordinary_outstanding
- 3423429043
- preferred_issued
- 214436924
- old_cohort_common_shares
- 3299597717.107
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 22618836.369095
- 現金（億）
- 6986853.303871
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 191
内容を開く
- 日付
2036-10-29
- year
- 9.9794661190965
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.362214435358
- dividend_payable_T
- 5.362214435358
- details
内容を開く
- quarter
2036Q3
- ordinary_per_share_KRW
- 1474
- preferred_per_share_KRW
- 1474
- total_dividend_T
- 5.362214435358
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 3441429043
- common_treasury
- 18000000
- ordinary_outstanding
- 3423429043
- preferred_issued
- 214436924
- old_cohort_common_shares
- 3299597717.107
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 22565214.224742
- 現金（億）
- 6986853.303871
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53622.144354
- 192
内容を開く
- 日付
2036-11-06
- year
- 10.001368925394
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 300.970172611
- nci_equity_T
- 1.452270053
- cash_T
- 190.691561882
- ppe_T
- 79.395071038
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 296.802902594
- SBC_expense_T
- 3.823770492
- noncash_SBC_financing_credit_T
- 3.823770492
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 192.82
- noncash_investment_marks_excluded_from_operating_CFO_T
- 15.738521491
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 3441429043
- common_treasury
- 18000000
- ordinary_outstanding
- 3423429043
- preferred_issued
- 214436924
- old_cohort_common_shares
- 3299597717.107
- old_cohort_ownership_fraction_of_common
- 0.963828
- 親会社持分（億）
- 25574915.950847
- 現金（億）
- 8893768.922694
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53622.144354
- 期間内株主受取
- 8339987.580304
- 終価
- 40477903.139654
- terminal
内容を開く
- 日付
2036-11-06
- valuation_type
normalized operating FCFF after expensed SBC + non-operating net assets, less NCI and discounted ALL future employee share grants (inventory dilution or new repurchase cash), not market P/E
- ordinary_earnings_normalization_window
2033-2036; 2036 311-day partial annualized by 366/311; 2037 normalized EBIT grows at scenario g
- normalized_2037_sales_oku
- 11496528.283125
- normalized_2037_operating_profit_oku
- 4089915.6555
- sustainable_operating_tax_rate
- 0.245
- normalized_2037_EBIT_after_tax_oku
- 3087886.319903
- normalized_DA_oku
- 1259770.652
- normalized_CAPEX_oku
- 2224485.6
- normalized_extra_working_capital_oku
- 4276.708521
- normalized_SBC_expense_already_in_operating_profit_oku
- 46395
- noncash_SBC_capital_cashflow_adjustment_not_income_oku
- 46395
- SBC_double_cost_no_past_expense_repeated
- はい
- 2037_FCFF_before_future_employee_replacement_oku
- 2165289.663381
- perpetuity_capital_cost
- 0.09
- terminal_perpetual_growth
- 0.031
- operating_EV_pre_employee_replenishment_oku
- 36699824.803071
- nci_economic_claim_oku
- 285652.62858
- liquid_assets_oku
- 8893768.922694
- nonoperating_financial_investments_oku
- 3345640.78
- financial_debt_oku
- 171912
- already_declared_unpaid_dividend_liability_oku
- 53622.144354
- company_two_class_equity_before_future_employee_grants_oku
- 48428047.732831
- parent_equity_for_two_share_classes_pre_future_replacement_oku
- 48428047.732831
- 2037_plus_grant_shares_per_year
- 18000000
- already_funded_treasury_shares_2036_terminal
- 18000000
- inventory_years_covered_before_new_purchases
- 1
- new_stock_replacement_cash_first_2037_oku
- 0
- 2037_first_year_dilution_of_existing_treasury_economic_value_oku
- 227384.804135
- new_stock_replacement_2037_plus_present_value_at_2036_oku
- 3645410.841742
- existing_treasury_future_delivery_dilution_PV_oku
- 208612.259614
- all_future_employee_stock_economic_cost_PV_oku
- 3854023.101356
- all_future_grant_economic_burden_multiplier
- 0.086463431
- cash_purchase_only_burden_multiplier
- 0.0817833
- existing_inventory_dilution_burden_multiplier
- 0.004680131
- already_funded_treasury_dilution_is_nonzero_if_stock_delivered
- はい
- capital_cost_legal_class_split_method
ordinary and preference share residual participation pro-rata plus statutory annual preference premium; observed preferred/common prices kept different
- future_repurchases_normalized_to_fund_new_delivery_not_past_SBC
- はい
- replacement_cost_PV_to_equity_multiplier
- 0.086463431
- algebraic_fixed_point_error_oku
- 0
- post_employee_replacement_parent_total_equity_intrinsic_oku
- 44574024.631475
- preferred_economic_valuation_oku
- 2627478.737507
- preferred_terminal_intrinsic_price_KRW
- 1225292.122502
- preferred_prior_market_price_used_to_value_common_terminal
- いいえ
- common_economic_valuation_oku
- 41946545.893968
- ordinary_terminal_intrinsic_price_KRW
- 1225278.671388
- ordinary_float_shares
- 3423429043
- preferred_float_shares
- 214436924
- old_initial_common_cohort_2036_remaining_shares
- 3299597717.107
- old_cohort_percentage_of_2036_common
- 0.963828
- old_cohort_ex_dividend_residual_value_oku
- 40429267.069304
- post_horizon_previously_declared_receivable_oku
- 48636.07035
- old_cohort_remaining_horizon_value_oku
- 40477903.139654
- 2026Q3_preholder_30T_dividend_already_excluded
- はい
- 2036_old_cohort_entitled_after_end_dividend_cash_not_in_10y_payout
- はい
- 2037_onward_tender_and_stocks
内容を開く
- 1
内容を開く
- calendar_year
- 2037
- inventory_delivered_shares
- 18000000
- newly_funded_shares_before_delivery
- 0
- employee_stock_delivered_total
- 18000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 0
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 0
- reference_price_KRW
- 1225278.671388
- old_holder_pro_rata_tender_cash_oku
- 0
- old_holder_cumulative_tender_cash_oku
- 0
- old_cohort_shares_before_buyback
- 3299597717.107
- old_cohort_shares_after_buyback_and_grant
- 3299597717.107
- common_float_before_tender
- 3423429043
- common_float_after_buyback_and_delivery
- 3441429043
- old_holder_value_before_issuer_tender_oku
- 40429267.069296
- old_holder_value_after_tender_before_grant_oku
- 40429267.069296
- old_holder_value_after_grant_oku
- 40217806.423688
- old_holder_value_lost_to_employee_delivery_oku
- 211460.645609
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- はい
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 2
内容を開く
- calendar_year
- 2038
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 18000000
- employee_stock_delivered_total
- 18000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 219396.598523
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 219396.598523
- reference_price_KRW
- 1218869.991792
- old_holder_pro_rata_tender_cash_oku
- 210354.624948
- old_holder_cumulative_tender_cash_oku
- 210354.624948
- old_cohort_shares_before_buyback
- 3299597717.107
- old_cohort_shares_after_buyback_and_grant
- 3282339549.5941
- common_float_before_tender
- 3441429043
- common_float_after_buyback_and_delivery
- 3441429043
- old_holder_value_before_issuer_tender_oku
- 40217806.423688
- old_holder_value_after_tender_before_grant_oku
- 40007451.79874
- old_holder_value_after_grant_oku
- 39798197.409537
- old_holder_value_lost_to_employee_delivery_oku
- 209254.389203
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 3
内容を開く
- calendar_year
- 2039
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 18000000
- employee_stock_delivered_total
- 18000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 218249.069771
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 218249.069771
- reference_price_KRW
- 1212494.832062
- old_holder_pro_rata_tender_cash_oku
- 208159.908114
- old_holder_cumulative_tender_cash_oku
- 418514.533062
- old_cohort_shares_before_buyback
- 3282339549.5941
- old_cohort_shares_after_buyback_and_grant
- 3265171648.9474
- common_float_before_tender
- 3441429043
- common_float_after_buyback_and_delivery
- 3441429043
- old_holder_value_before_issuer_tender_oku
- 39798197.409537
- old_holder_value_after_tender_before_grant_oku
- 39590037.501423
- old_holder_value_after_grant_oku
- 39382966.34984
- old_holder_value_lost_to_employee_delivery_oku
- 207071.151584
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 4
内容を開く
- calendar_year
- 2040
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 18000000
- employee_stock_delivered_total
- 18000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 217107.543037
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 217107.543037
- reference_price_KRW
- 1206153.016873
- old_holder_pro_rata_tender_cash_oku
- 205988.089669
- old_holder_cumulative_tender_cash_oku
- 624502.62273
- old_cohort_shares_before_buyback
- 3265171648.9474
- old_cohort_shares_after_buyback_and_grant
- 3248093543.0366
- common_float_before_tender
- 3441429043
- common_float_after_buyback_and_delivery
- 3441429043
- old_holder_value_before_issuer_tender_oku
- 39382966.34984
- old_holder_value_after_tender_before_grant_oku
- 39176978.260171
- old_holder_value_after_grant_oku
- 38972067.567586
- old_holder_value_lost_to_employee_delivery_oku
- 204910.692585
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 5
内容を開く
- calendar_year
- 2041
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 18000000
- employee_stock_delivered_total
- 18000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 215971.986928
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 215971.986928
- reference_price_KRW
- 1199844.37182
- old_holder_pro_rata_tender_cash_oku
- 203838.930704
- old_holder_cumulative_tender_cash_oku
- 828341.553434
- old_cohort_shares_before_buyback
- 3248093543.0366
- old_cohort_shares_after_buyback_and_grant
- 3231104762.2004
- common_float_before_tender
- 3441429043
- common_float_after_buyback_and_delivery
- 3441429043
- old_holder_value_before_issuer_tender_oku
- 38972067.567586
- old_holder_value_after_tender_before_grant_oku
- 38768228.636884
- old_holder_value_after_grant_oku
- 38565455.862334
- old_holder_value_lost_to_employee_delivery_oku
- 202772.77455
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 6
内容を開く
- calendar_year
- 2042
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 18000000
- employee_stock_delivered_total
- 18000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 214842.370214
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 214842.370214
- reference_price_KRW
- 1193568.723413
- old_holder_pro_rata_tender_cash_oku
- 201712.194803
- old_holder_cumulative_tender_cash_oku
- 1030053.748237
- old_cohort_shares_before_buyback
- 3231104762.2004
- old_cohort_shares_after_buyback_and_grant
- 3214204839.2344
- common_float_before_tender
- 3441429043
- common_float_after_buyback_and_delivery
- 3441429043
- old_holder_value_before_issuer_tender_oku
- 38565455.862334
- old_holder_value_after_tender_before_grant_oku
- 38363743.667531
- old_holder_value_after_grant_oku
- 38163086.505234
- old_holder_value_lost_to_employee_delivery_oku
- 200657.162297
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 7
内容を開く
- calendar_year
- 2043
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 18000000
- employee_stock_delivered_total
- 18000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 213718.661832
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 213718.661832
- reference_price_KRW
- 1187325.899066
- old_holder_pro_rata_tender_cash_oku
- 199607.648018
- old_holder_cumulative_tender_cash_oku
- 1229661.396256
- old_cohort_shares_before_buyback
- 3214204839.2344
- old_cohort_shares_after_buyback_and_grant
- 3197393309.3777
- common_float_before_tender
- 3441429043
- common_float_after_buyback_and_delivery
- 3441429043
- old_holder_value_before_issuer_tender_oku
- 38163086.505234
- old_holder_value_after_tender_before_grant_oku
- 37963478.857216
- old_holder_value_after_grant_oku
- 37764915.234113
- old_holder_value_lost_to_employee_delivery_oku
- 198563.623103
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 8
内容を開く
- calendar_year
- 2044
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 18000000
- employee_stock_delivered_total
- 18000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 212600.830877
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 212600.830877
- reference_price_KRW
- 1181115.727094
- old_holder_pro_rata_tender_cash_oku
- 197525.058841
- old_holder_cumulative_tender_cash_oku
- 1427186.455095
- old_cohort_shares_before_buyback
- 3197393309.3777
- old_cohort_shares_after_buyback_and_grant
- 3180669710.3002
- common_float_before_tender
- 3441429043
- common_float_after_buyback_and_delivery
- 3441429043
- old_holder_value_before_issuer_tender_oku
- 37764915.234113
- old_holder_value_after_tender_before_grant_oku
- 37567390.175272
- old_holder_value_after_grant_oku
- 37370898.248603
- old_holder_value_lost_to_employee_delivery_oku
- 196491.92667
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 9
内容を開く
- calendar_year
- 2045
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 18000000
- employee_stock_delivered_total
- 18000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 211488.846609
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 211488.846609
- reference_price_KRW
- 1174938.036716
- old_holder_pro_rata_tender_cash_oku
- 195464.198178
- old_holder_cumulative_tender_cash_oku
- 1622650.653273
- old_cohort_shares_before_buyback
- 3180669710.3002
- old_cohort_shares_after_buyback_and_grant
- 3164033582.0901
- common_float_before_tender
- 3441429043
- common_float_after_buyback_and_delivery
- 3441429043
- old_holder_value_before_issuer_tender_oku
- 37370898.248603
- old_holder_value_after_tender_before_grant_oku
- 37175434.050425
- old_holder_value_after_grant_oku
- 36980992.205324
- old_holder_value_lost_to_employee_delivery_oku
- 194441.845102
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 10
内容を開く
- calendar_year
- 2046
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 18000000
- employee_stock_delivered_total
- 18000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 210382.678447
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 210382.678447
- reference_price_KRW
- 1168792.658038
- old_holder_pro_rata_tender_cash_oku
- 193424.839326
- old_holder_cumulative_tender_cash_oku
- 1816075.492599
- old_cohort_shares_before_buyback
- 3164033582.0901
- old_cohort_shares_after_buyback_and_grant
- 3147484467.241
- common_float_before_tender
- 3441429043
- common_float_after_buyback_and_delivery
- 3441429043
- old_holder_value_before_issuer_tender_oku
- 36980992.205324
- old_holder_value_after_tender_before_grant_oku
- 36787567.365997
- old_holder_value_after_grant_oku
- 36595154.213114
- old_holder_value_lost_to_employee_delivery_oku
- 192413.152883
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- year_ACT_36525
- 10.001368925394
- remaining_outstanding_common
- 3423429043
- old_holder_remaining_shares_equivalent
- 3299597717.107
- old_holder_fraction
- 0.963828
- terminal_old_cohort_mcap_oku
- 40477903.139654
- FCFF_2037_maintenance_CAPEX_oku_assumption
- 1112242.8
- FCFF_2037_growth_CAPEX_oku_assumption
- 1112242.8
- after_period_fix_reference_2037_tail_scaled_not_new_cashflow
- はい
- final_parent_IFRS_book_capital_oku
- 25574915.950847
- old_cohort_nominal_cash_received_from_dividends_oku
- 1978582.676391
- old_cohort_nominal_cash_received_from_proportional_buybacks_oku
- 6361404.903915
- preferred_cash_distributions_NOT_old_common_holder_receipts_oku
- 220991.895111
- preferred_buybacks_NOT_old_common_holder_receipts_oku
- 1167023.730692
- initial_cohort_remaining_shares_at_horizon
- 3299597717.107
- confirmed_post_entry_future_dividends
- 0
- count_yearly_rows
- 11
- count_cashflow_rows
- 373
- キャッシュフローの算出方法
timed_holder_cashflows_v1
- audit
内容を開く
- company_equity_max_error_oku
- 0
- company_cash_max_error_oku
- 0
- NCI_max_error_oku
- 0
- dividend_payable_max_error_oku
- 0
- old_cohort_cash_event_total_oku
- 8339987.580304
- old_cohort_cash_ledger_total_oku
- 8339987.580306
- company_number_of_common_classes
- 1
- preferred_class_equity_attribution_separate
- はい
- partial_periods
- 2
- calendar_years_2027_to_2036
- 10
- old_cohort_NCI_not_attributed
- はい
- period_boundaries_fixed_and_rollforward_rechecked
- はい
- IRR
- 0.192771565
- pv_at_required_k_oku
- 19075288.052677
- fair_value_per_initial_common_KRW
- 334094.05894
- NPV_at_required_k_oku
- 8301355.505164
- annual_ledger
内容を開く
- 1
内容を開く
- calendar_year
- 2026
- period_start
2026-11-07
- period_end_exclusive
2027-01-01
- period_last_eligible_date
2026-12-31
- period_days
- 55
- period_fraction_year_actual_over_36525
- 0.15058179329227
- period_type
initial_partial_after_2026_11_06_close_55_days
- event_count
- 3
- old_holder_cash_T
- 0
- old_holder_tender_cash_T
- 0
- old_cohort_shares_sold
- 0
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 0
- preferred_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 0
- preferred_cancelled_shares
- 0
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 137.5715298913
- operating_profit_T
- 54.273295625837
- profit_before_tax_T
- 59.695937452602
- tax_T
- 14.625504675888
- group_profit_T
- 45.070432776715
- nci_profit_T
- 0.27042259666029
- parent_profit_T
- 44.800010180054
- ordinary_attributed_profit_T
- 39.279469259605
- preferred_attributed_profit_T
- 5.5205409204496
- net_finance_T
- 1.9346279137218
- interest_income_T
- 2.2943350876349
- financial_cost_T
- 0.35970717391304
- nonoperating_income_T
- 3.4880139130435
- sbc_expense_in_OP_T
- 0.6776180698152
- sbc_capital_credit_T
- 0.6776180698152
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.75
- sbc_reference_to_new_p_and_l_adjustment_T
- 2.0723819301848
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 0.27104722792608
- commodity_DRAM
- 0.10164271047228
- NAND_SSD
- 0.081314168377823
- Foundry_System_LSI
- 0.081314168377823
- MX_Network
- 0.054209445585216
- VD_DA_other
- 0.027104722792608
- Display
- 0.020328542094456
- Harman
- 0.006776180698152
- __central__
- 0.03388090349076
- operating_profit_before_SBC_T
- 54.950913695652
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 28.386875
- commodity_DRAM
- 16.626440217391
- NAND_SSD
- 6.2135054347826
- Foundry_System_LSI
- 0.23104304347826
- MX_Network
- 2.2809217391304
- VD_DA_other
- 0.50800869565217
- Display
- 1.0772491304348
- Harman
- 0.51165304347826
- central_pre_SBC_OP_T
- -0.88478260869565
- DA_T
- 8.3695652173913
- CAPEX_T
- 17.336956521739
- delta_WC_T
- 1.4347826086957
- noncash_fair_value_investment_gain_T
- 3.4880139130435
- CFO_T
- 49.194819542182
- strategic_financial_investments_T
- 0.29891304347826
- parent_OCI_T
- 1.4945652173913
- nci_OCI_T
- 0.019429347826087
- NCI_dividend_paid_T
- 0.054084519332058
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 39.546195652174
- operating_profit_T
- 28.115827772074
- 営業利益率
- 71.10%
- operating_cost_T
- 11.4303678801
- margin
- 0.71096163128724
- maintenance_CAPEX_T
- 3.0339673913043
- growth_CAPEX_T
- 3.0339673913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 22.936793478261
- operating_profit_T
- 18.600859455629
- margin
- 0.81096163128724
- server_DRAM
- sales_T
- 16.609402173913
- operating_profit_T
- 9.514968316445
- margin
- 0.572866393192
- commodity_DRAM
内容を開く
- sales_T
- 39.546195652174
- operating_profit_T
- 16.524797506919
- 営業利益率
- 41.79%
- operating_cost_T
- 23.021398145255
- margin
- 0.41786061173272
- maintenance_CAPEX_T
- 2.1671195652174
- growth_CAPEX_T
- 2.1671195652174
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 21.790760869565
- operating_profit_T
- 6.1321912664048
- 営業利益率
- 28.14%
- operating_cost_T
- 15.65856960316
- margin
- 0.28141244370083
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 4.4980434782609
- operating_profit_T
- 0.14972887510044
- 営業利益率
- 3.33%
- operating_cost_T
- 4.3483146031604
- margin
- 0.033287556206177
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 3.1486304347826
- operating_profit_T
- -0.0053918526470851
- margin
- -0.0017124437938228
- System_LSI
- sales_T
- 1.3494130434783
- operating_profit_T
- 0.15512072774752
- margin
- 0.11495422287284
- MX_Network
内容を開く
- sales_T
- 24.534782608696
- operating_profit_T
- 2.2267122935452
- 営業利益率
- 9.08%
- operating_cost_T
- 22.30807031515
- margin
- 0.090757367980755
- maintenance_CAPEX_T
- 0.19070652173913
- growth_CAPEX_T
- 0.19070652173913
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 9.9502173913043
- operating_profit_T
- 0.48090397285957
- 営業利益率
- 4.83%
- operating_cost_T
- 9.4693134184448
- margin
- 0.048331001620109
- maintenance_CAPEX_T
- 0.10402173913043
- growth_CAPEX_T
- 0.10402173913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 5.5884782608696
- operating_profit_T
- 1.0569205883403
- 営業利益率
- 18.91%
- operating_cost_T
- 4.5315576725292
- margin
- 0.18912493509027
- maintenance_CAPEX_T
- 0.40741847826087
- growth_CAPEX_T
- 0.40741847826087
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 3.2713043478261
- operating_profit_T
- 0.50487686278011
- 営業利益率
- 15.43%
- operating_cost_T
- 2.766427485046
- margin
- 0.15433503248196
- maintenance_CAPEX_T
- 0.16470108695652
- growth_CAPEX_T
- 0.16470108695652
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -11.154448369565
- central_unallocated_op_T
- -0.91866351218641
- opening_state
内容を開く
- 親会社持分（億）
- 5837423.033453
- NCI_book_oku
- 142449.36
- consolidated_equity_oku
- 5979872.393453
- liquid_assets_oku
- 2218928.681503
- financial_debt_oku
- 171912
- net_cash_oku
- 2047016.681503
- declared_dividend_payable_oku
- 300030.244572
- operating_ppe_oku
- 2398788.652174
- nonoperating_financial_investments_oku
- 972416
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 861681.304348
- closing_state
内容を開く
- 親会社持分（億）
- 6307144.9681256
- NCI_book_oku
- 144807.03425154
- consolidated_equity_oku
- 6451952.0023772
- liquid_assets_oku
- 2233947.0915073
- financial_debt_oku
- 171912
- net_cash_oku
- 2062035.0915073
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 1010285.2695652
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- ordinary_float_end
- 5709556199
- preferred_float_end
- 802371203
- old_common_cohort_float_end
- 5709556199
- old_cohort_fraction_of_common_end
- 1
- old_holder_cash_received_oku
- 0
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 0
- actual_pro_rata_common_seller_receipts
- 0
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- 0
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- 0
- preferred_issued_delta
- 0
- old_cohort_share_delta
- 0
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 1375715.298913
- operating_profit_T
- 542732.956258
- profit_before_tax_T
- 596959.374526
- tax_T
- 146255.046759
- group_profit_T
- 450704.327767
- nci_profit_T
- 2704.225967
- parent_profit_T
- 448000.101801
- ordinary_attributed_profit_T
- 392794.692596
- preferred_attributed_profit_T
- 55205.409204
- CAPEX_T
- 173369.565217
- DA_T
- 83695.652174
- sbc_expense_in_OP_T
- 6776.180698
- sbc_capital_credit_T
- 6776.180698
- operating_profit_before_SBC_T
- 549509.136957
- sbc_reference_to_new_p_and_l_adjustment_T
- 20723.819302
- CFO_T
- 491948.195422
- delta_WC_T
- 14347.826087
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- common_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 0
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 2989.130435
- parent_OCI_T
- 14945.652174
- NCI_dividend_paid_T
- 540.845193
- noncash_fair_value_investment_gain_T
- 34880.13913
- maintenance_CAPEX_T
- 86684.782609
- growth_CAPEX_T
- 86684.782609
- cost_of_sales_and_operating_expenses_T
- 832982.342655
- sales_oku
- 1375715.298913
- 売上高
- 1375715.298913
- 営業利益（億）
- 542732.956258
- profit_before_tax_oku
- 596959.374526
- owner_net_profit_oku
- 448000.101801
- ordinary_net_profit_oku
- 392794.692596
- preferred_net_profit_oku
- 55205.409204
- capital_oku
- 6307144.968126
- 現金（億）
- 2233947.091507
- debt_oku
- 171912
- old_holder_cash_oku
- 0
- cost_of_sales_and_operating_expenses_T
- 83.298234265467
- maintenance_CAPEX_T
- 8.6684782608696
- growth_CAPEX_T
- 8.6684782608696
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 2
内容を開く
- calendar_year
- 2027
- period_start
2027-01-01
- period_end_exclusive
2028-01-01
- period_last_eligible_date
2027-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 22
- old_holder_cash_T
- 76.932633523295
- old_holder_tender_cash_T
- 37.800000024781
- old_cohort_shares_sold
- 193365926
- ordinary_dividends_declared_T
- 39.132633498514
- preferred_dividends_declared_T
- 5.462373722685
- ordinary_dividend_paid_T
- 39.132633498514
- preferred_dividend_paid_T
- 5.462373722685
- old_ordinary_dividend_received_T
- 39.132633498514
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 37.800000024781
- preferred_cancellation_buyback_T
- 7.2000000657687
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 193365926
- preferred_cancelled_shares
- 46221587
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 949.8825
- operating_profit_T
- 421.2663
- profit_before_tax_T
- 429.76790116193
- tax_T
- 105.29313578467
- group_profit_T
- 324.47476537725
- nci_profit_T
- 1.9468485922635
- parent_profit_T
- 322.52791678499
- ordinary_attributed_profit_T
- 283.75670232473
- preferred_attributed_profit_T
- 38.771214460259
- net_finance_T
- 2.0857583514915
- interest_income_T
- 2.6874503514915
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 6.4158428104348
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 425.7663
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 198.9
- commodity_DRAM
- 136.62
- NAND_SSD
- 60.21
- Foundry_System_LSI
- -0.48144
- MX_Network
- 18.828
- VD_DA_other
- 2.8761
- Display
- 6.83136
- Harman
- 3.46728
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 56.474
- CAPEX_T
- 163.68
- delta_WC_T
- 10
- noncash_fair_value_investment_gain_T
- 6.0658428104348
- CFO_T
- 369.38292256682
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.38936971845271
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 270
- operating_profit_T
- 197.1
- 営業利益率
- 73.00%
- operating_cost_T
- 72.9
- margin
- 0.73
- maintenance_CAPEX_T
- 28.644
- growth_CAPEX_T
- 28.644
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 156.6
- operating_profit_T
- 129.978
- margin
- 0.83
- server_DRAM
- sales_T
- 113.4
- operating_profit_T
- 67.122
- margin
- 0.59190476190476
- commodity_DRAM
内容を開く
- sales_T
- 256.5
- operating_profit_T
- 135.945
- 営業利益率
- 53.00%
- operating_cost_T
- 120.555
- margin
- 0.53
- maintenance_CAPEX_T
- 20.46
- growth_CAPEX_T
- 20.46
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 175.5
- operating_profit_T
- 59.67
- 営業利益率
- 34.00%
- operating_cost_T
- 115.83
- margin
- 0.34
- maintenance_CAPEX_T
- 12.276
- growth_CAPEX_T
- 12.276
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 31.92
- operating_profit_T
- -1.02144
- 営業利益率
- -3.20%
- operating_cost_T
- 32.94144
- margin
- -0.032
- maintenance_CAPEX_T
- 12.276
- growth_CAPEX_T
- 12.276
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 22.344
- operating_profit_T
- -1.497048
- margin
- -0.067
- System_LSI
- sales_T
- 9.576
- operating_profit_T
- 0.475608
- margin
- 0.049666666666667
- MX_Network
内容を開く
- sales_T
- 171
- operating_profit_T
- 18.468
- 営業利益率
- 10.80%
- operating_cost_T
- 152.532
- margin
- 0.108
- maintenance_CAPEX_T
- 1.80048
- growth_CAPEX_T
- 1.80048
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 62.7
- operating_profit_T
- 2.6961
- 営業利益率
- 4.30%
- operating_cost_T
- 60.0039
- margin
- 0.043
- maintenance_CAPEX_T
- 0.98208
- growth_CAPEX_T
- 0.98208
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 37.62
- operating_profit_T
- 6.69636
- 営業利益率
- 17.80%
- operating_cost_T
- 30.92364
- margin
- 0.178
- maintenance_CAPEX_T
- 3.84648
- growth_CAPEX_T
- 3.84648
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 21.66
- operating_profit_T
- 3.42228
- 営業利益率
- 15.80%
- operating_cost_T
- 18.23772
- margin
- 0.158
- maintenance_CAPEX_T
- 1.55496
- growth_CAPEX_T
- 1.55496
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -77.0175
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 6307144.9681256
- NCI_book_oku
- 144807.03425154
- consolidated_equity_oku
- 6451952.0023772
- liquid_assets_oku
- 2233947.0915073
- financial_debt_oku
- 171912
- net_cash_oku
- 2062035.0915073
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 1010285.2695652
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 8706474.062858
- NCI_book_oku
- 160706.82298965
- consolidated_equity_oku
- 8867180.8858477
- liquid_assets_oku
- 3271132.5468735
- financial_debt_oku
- 171912
- net_cash_oku
- 3099220.5468735
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 3560522.5652175
- nonoperating_financial_investments_oku
- 1190943.6976696
- ordinary_issued
- 5652912682
- ordinary_treasury
- 118722409
- ordinary_outstanding
- 5534190273
- preferred_issued
- 756149616
- preferred_treasury
- 0
- preferred_outstanding
- 756149616
- old_initial_ordinary_cohort_remnant_shares
- 5516190273
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 976029.13043496
- ordinary_float_end
- 5534190273
- preferred_float_end
- 756149616
- old_common_cohort_float_end
- 5516190273
- old_cohort_fraction_of_common_end
- 0.996747
- old_holder_cash_received_oku
- 769326.335233
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 391326.334985
- actual_pro_rata_common_seller_receipts
- 378000.000248
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -193365926
- ordinary_treasury_delta
- -18000000
- ordinary_float_delta
- -175365926
- preferred_issued_delta
- -46221587
- old_cohort_share_delta
- -193365926
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9498825
- operating_profit_T
- 4212663
- profit_before_tax_T
- 4297679.011619
- tax_T
- 1052931.357847
- group_profit_T
- 3244747.653773
- nci_profit_T
- 19468.485923
- parent_profit_T
- 3225279.16785
- ordinary_attributed_profit_T
- 2837567.023247
- preferred_attributed_profit_T
- 387712.144603
- CAPEX_T
- 1636800
- DA_T
- 564740
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 4257663
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3693829.225668
- delta_WC_T
- 100000
- ordinary_dividends_declared_T
- 391326.334985
- preferred_dividends_declared_T
- 54623.737227
- ordinary_dividend_paid_T
- 391326.334985
- preferred_dividend_paid_T
- 54623.737227
- old_ordinary_dividend_received_T
- 391326.334985
- common_cancellation_buyback_T
- 378000.000248
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 72000.000658
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 3893.697185
- noncash_fair_value_investment_gain_T
- 60658.428104
- maintenance_CAPEX_T
- 818400
- growth_CAPEX_T
- 818400
- cost_of_sales_and_operating_expenses_T
- 5286162
- sales_oku
- 9498825
- 売上高
- 9498825
- 営業利益（億）
- 4212663
- profit_before_tax_oku
- 4297679.011619
- owner_net_profit_oku
- 3225279.16785
- ordinary_net_profit_oku
- 2837567.023247
- preferred_net_profit_oku
- 387712.144603
- capital_oku
- 8706474.062858
- 現金（億）
- 3271132.546874
- debt_oku
- 171912
- old_holder_cash_oku
- 769326.335233
- cost_of_sales_and_operating_expenses_T
- 528.6162
- maintenance_CAPEX_T
- 81.84
- growth_CAPEX_T
- 81.84
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 3
内容を開く
- calendar_year
- 2028
- period_start
2028-01-01
- period_end_exclusive
2029-01-01
- period_last_eligible_date
2028-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 88.067700290548
- old_holder_tender_cash_T
- 71.16777086327
- old_cohort_shares_sold
- 340194584.67968
- ordinary_dividends_declared_T
- 16.955075953166
- preferred_dividends_declared_T
- 2.29899081832
- ordinary_dividend_paid_T
- 16.955075953166
- preferred_dividend_paid_T
- 2.29899081832
- old_ordinary_dividend_received_T
- 16.899929427278
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 71.399999958377
- preferred_cancellation_buyback_T
- 13.600000030584
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 341304681
- preferred_cancelled_shares
- 82558574
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5516190273
- common_outstanding_start
- 5534190273
- pref_outstanding_start
- 756149616
- sales_T
- 842.934
- operating_profit_T
- 267.58914
- profit_before_tax_T
- 278.95588145231
- tax_T
- 68.344190955816
- group_profit_T
- 210.61169049649
- nci_profit_T
- 1.263670142979
- parent_profit_T
- 209.34802035352
- ordinary_attributed_profit_T
- 185.38345669351
- preferred_attributed_profit_T
- 23.964563660006
- net_finance_T
- 3.8669480732499
- interest_income_T
- 4.4686400732499
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 7.4997933790609
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 272.08914
- sbc_P_and_L_segment_central_bridge_error_T
- -5.6843418860808E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 147.6
- commodity_DRAM
- 67.23
- NAND_SSD
- 27.4725
- Foundry_System_LSI
- 0.8592
- MX_Network
- 17.6766
- VD_DA_other
- 2.64924
- Display
- 6.25908
- Harman
- 3.82752
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 66.742
- CAPEX_T
- 164.92
- delta_WC_T
- 8
- noncash_fair_value_investment_gain_T
- 7.1497933790609
- CFO_T
- 266.70389711743
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.25273402859579
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 243
- operating_profit_T
- 145.8
- 営業利益率
- 60.00%
- operating_cost_T
- 97.2
- margin
- 0.6
- maintenance_CAPEX_T
- 28.861
- growth_CAPEX_T
- 28.861
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 140.94
- operating_profit_T
- 98.658
- margin
- 0.7
- server_DRAM
- sales_T
- 102.06
- operating_profit_T
- 47.142
- margin
- 0.46190476190476
- commodity_DRAM
内容を開く
- sales_T
- 195.75
- operating_profit_T
- 66.555
- 営業利益率
- 34.00%
- operating_cost_T
- 129.195
- margin
- 0.34
- maintenance_CAPEX_T
- 20.615
- growth_CAPEX_T
- 20.615
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 128.25
- operating_profit_T
- 26.9325
- 営業利益率
- 21.00%
- operating_cost_T
- 101.3175
- margin
- 0.21
- maintenance_CAPEX_T
- 12.369
- growth_CAPEX_T
- 12.369
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 39.9
- operating_profit_T
- 0.3192
- 営業利益率
- 0.80%
- operating_cost_T
- 39.5808
- margin
- 0.008
- maintenance_CAPEX_T
- 12.369
- growth_CAPEX_T
- 12.369
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 27.93
- operating_profit_T
- -0.75411
- margin
- -0.027
- System_LSI
- sales_T
- 11.97
- operating_profit_T
- 1.07331
- margin
- 0.089666666666667
- MX_Network
内容を開く
- sales_T
- 176.7
- operating_profit_T
- 17.3166
- 営業利益率
- 9.80%
- operating_cost_T
- 159.3834
- margin
- 0.098
- maintenance_CAPEX_T
- 1.81412
- growth_CAPEX_T
- 1.81412
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 64.98
- operating_profit_T
- 2.46924
- 営業利益率
- 3.80%
- operating_cost_T
- 62.51076
- margin
- 0.038
- maintenance_CAPEX_T
- 0.98952
- growth_CAPEX_T
- 0.98952
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 38.76
- operating_profit_T
- 6.12408
- 営業利益率
- 15.80%
- operating_cost_T
- 32.63592
- margin
- 0.158
- maintenance_CAPEX_T
- 3.87562
- growth_CAPEX_T
- 3.87562
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 23.94
- operating_profit_T
- 3.78252
- 営業利益率
- 15.80%
- operating_cost_T
- 20.15748
- margin
- 0.158
- maintenance_CAPEX_T
- 1.56674
- growth_CAPEX_T
- 1.56674
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -68.346
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 8706474.062858
- NCI_book_oku
- 160706.82298965
- consolidated_equity_oku
- 8867180.8858477
- liquid_assets_oku
- 3271132.5468735
- financial_debt_oku
- 171912
- net_cash_oku
- 3099220.5468735
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 3560522.5652175
- nonoperating_financial_investments_oku
- 1190943.6976696
- ordinary_issued
- 5652912682
- ordinary_treasury
- 118722409
- ordinary_outstanding
- 5534190273
- preferred_issued
- 756149616
- preferred_treasury
- 0
- preferred_outstanding
- 756149616
- old_initial_ordinary_cohort_remnant_shares
- 5516190273
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 976029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 9827413.5987887
- NCI_book_oku
- 171141.18413348
- consolidated_equity_oku
- 9998554.7829222
- liquid_assets_oku
- 3123903.5101574
- financial_debt_oku
- 171912
- net_cash_oku
- 2951991.5101574
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4542302.5652175
- nonoperating_financial_investments_oku
- 1382441.6314602
- ordinary_issued
- 5311608001
- ordinary_treasury
- 100722409
- ordinary_outstanding
- 5210885592
- preferred_issued
- 673591042
- preferred_treasury
- 0
- preferred_outstanding
- 673591042
- old_initial_ordinary_cohort_remnant_shares
- 5175995688.3203
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1056029.130435
- ordinary_float_end
- 5210885592
- preferred_float_end
- 673591042
- old_common_cohort_float_end
- 5175995688.3203
- old_cohort_fraction_of_common_end
- 0.993304
- old_holder_cash_received_oku
- 880677.002905
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 168999.294273
- actual_pro_rata_common_seller_receipts
- 711677.708633
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -341304681
- ordinary_treasury_delta
- -18000000
- ordinary_float_delta
- -323304681
- preferred_issued_delta
- -82558574
- old_cohort_share_delta
- -340194584.67968
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8429340
- operating_profit_T
- 2675891.4
- profit_before_tax_T
- 2789558.814523
- tax_T
- 683441.909558
- group_profit_T
- 2106116.904965
- nci_profit_T
- 12636.70143
- parent_profit_T
- 2093480.203535
- ordinary_attributed_profit_T
- 1853834.566935
- preferred_attributed_profit_T
- 239645.6366
- CAPEX_T
- 1649200
- DA_T
- 667420
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 2720891.4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2667038.971174
- delta_WC_T
- 80000
- ordinary_dividends_declared_T
- 169550.759532
- preferred_dividends_declared_T
- 22989.908183
- ordinary_dividend_paid_T
- 169550.759532
- preferred_dividend_paid_T
- 22989.908183
- old_ordinary_dividend_received_T
- 168999.294273
- common_cancellation_buyback_T
- 713999.999584
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 136000.000306
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 2527.340286
- noncash_fair_value_investment_gain_T
- 71497.933791
- maintenance_CAPEX_T
- 824600
- growth_CAPEX_T
- 824600
- cost_of_sales_and_operating_expenses_T
- 5753448.6
- sales_oku
- 8429340
- 売上高
- 8429340
- 営業利益（億）
- 2675891.4
- profit_before_tax_oku
- 2789558.814523
- owner_net_profit_oku
- 2093480.203535
- ordinary_net_profit_oku
- 1853834.566935
- preferred_net_profit_oku
- 239645.6366
- capital_oku
- 9827413.598789
- 現金（億）
- 3123903.510157
- debt_oku
- 171912
- old_holder_cash_oku
- 880677.002905
- cost_of_sales_and_operating_expenses_T
- 575.34486
- maintenance_CAPEX_T
- 82.46
- growth_CAPEX_T
- 82.46
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 4
内容を開く
- calendar_year
- 2029
- period_start
2029-01-01
- period_end_exclusive
2030-01-01
- period_last_eligible_date
2029-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 64.246956205493
- old_holder_tender_cash_T
- 46.929044701249
- old_cohort_shares_sold
- 209663137.86958
- ordinary_dividends_declared_T
- 17.434646583
- preferred_dividends_declared_T
- 2.238307033538
- ordinary_dividend_paid_T
- 17.434646583
- preferred_dividend_paid_T
- 2.238307033538
- old_ordinary_dividend_received_T
- 17.317911504244
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 47.245379943394
- preferred_cancellation_buyback_T
- 8.9991200326288
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 211076417
- preferred_cancelled_shares
- 51665496
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5175995688.3203
- common_outstanding_start
- 5210885592
- pref_outstanding_start
- 673591042
- sales_T
- 834.831
- operating_profit_T
- 237.453
- profit_before_tax_T
- 250.24100324498
- tax_T
- 61.30904579502
- group_profit_T
- 188.93195744996
- nci_profit_T
- 1.1335917446998
- parent_profit_T
- 187.79836570526
- ordinary_attributed_profit_T
- 167.08815247673
- preferred_attributed_profit_T
- 20.710213228529
- net_finance_T
- 4.1392222631754
- interest_income_T
- 4.7409142631754
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 8.6487809818045
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 241.953
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 151.8525
- commodity_DRAM
- 39.555
- NAND_SSD
- 20.0475
- Foundry_System_LSI
- 1.91256
- MX_Network
- 17.11116
- VD_DA_other
- 2.8248
- Display
- 6.20892
- Harman
- 3.92556
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 77.01
- CAPEX_T
- 173.6
- delta_WC_T
- -2
- noncash_fair_value_investment_gain_T
- 8.2987809818045
- CFO_T
- 264.14317646816
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.22671834893995
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 263.25
- operating_profit_T
- 150.0525
- 営業利益率
- 57.00%
- operating_cost_T
- 113.1975
- margin
- 0.57
- maintenance_CAPEX_T
- 30.38
- growth_CAPEX_T
- 30.38
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 152.685
- operating_profit_T
- 102.29895
- margin
- 0.67
- server_DRAM
- sales_T
- 110.565
- operating_profit_T
- 47.75355
- margin
- 0.43190476190476
- commodity_DRAM
内容を開く
- sales_T
- 162
- operating_profit_T
- 38.88
- 営業利益率
- 24.00%
- operating_cost_T
- 123.12
- margin
- 0.24
- maintenance_CAPEX_T
- 21.7
- growth_CAPEX_T
- 21.7
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 114.75
- operating_profit_T
- 19.5075
- 営業利益率
- 17.00%
- operating_cost_T
- 95.2425
- margin
- 0.17
- maintenance_CAPEX_T
- 13.02
- growth_CAPEX_T
- 13.02
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 49.02
- operating_profit_T
- 1.37256
- 営業利益率
- 2.80%
- operating_cost_T
- 47.64744
- margin
- 0.028
- maintenance_CAPEX_T
- 13.02
- growth_CAPEX_T
- 13.02
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 34.314
- operating_profit_T
- -0.240198
- margin
- -0.007
- System_LSI
- sales_T
- 14.706
- operating_profit_T
- 1.612758
- margin
- 0.10966666666667
- MX_Network
内容を開く
- sales_T
- 180.12
- operating_profit_T
- 16.75116
- 営業利益率
- 9.30%
- operating_cost_T
- 163.36884
- margin
- 0.093
- maintenance_CAPEX_T
- 1.9096
- growth_CAPEX_T
- 1.9096
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 66.12
- operating_profit_T
- 2.6448
- 営業利益率
- 4.00%
- operating_cost_T
- 63.4752
- margin
- 0.04
- maintenance_CAPEX_T
- 1.0416
- growth_CAPEX_T
- 1.0416
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 41.04
- operating_profit_T
- 6.07392
- 営業利益率
- 14.80%
- operating_cost_T
- 34.96608
- margin
- 0.148
- maintenance_CAPEX_T
- 4.0796
- growth_CAPEX_T
- 4.0796
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 26.22
- operating_profit_T
- 3.88056
- 営業利益率
- 14.80%
- operating_cost_T
- 22.33944
- margin
- 0.148
- maintenance_CAPEX_T
- 1.6492
- growth_CAPEX_T
- 1.6492
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -67.689
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 9827413.5987887
- NCI_book_oku
- 171141.18413348
- consolidated_equity_oku
- 9998554.7829222
- liquid_assets_oku
- 3123903.5101574
- financial_debt_oku
- 171912
- net_cash_oku
- 2951991.5101574
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4542302.5652175
- nonoperating_financial_investments_oku
- 1382441.6314602
- ordinary_issued
- 5311608001
- ordinary_treasury
- 100722409
- ordinary_outstanding
- 5210885592
- preferred_issued
- 673591042
- preferred_treasury
- 0
- preferred_outstanding
- 673591042
- old_initial_ordinary_cohort_remnant_shares
- 5175995688.3203
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1056029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 11016222.719916
- NCI_book_oku
- 180534.91809108
- consolidated_equity_oku
- 11196757.638007
- liquid_assets_oku
- 3147893.555424
- financial_debt_oku
- 171912
- net_cash_oku
- 2975981.555424
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5508202.5652175
- nonoperating_financial_investments_oku
- 1585429.4412782
- ordinary_issued
- 5100531584
- ordinary_treasury
- 82722409
- ordinary_outstanding
- 5017809175
- preferred_issued
- 621925546
- preferred_treasury
- 0
- preferred_outstanding
- 621925546
- old_initial_ordinary_cohort_remnant_shares
- 4966332550.4507
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- ordinary_float_end
- 5017809175
- preferred_float_end
- 621925546
- old_common_cohort_float_end
- 4966332550.4507
- old_cohort_fraction_of_common_end
- 0.989741
- old_holder_cash_received_oku
- 642469.562055
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 173179.115042
- actual_pro_rata_common_seller_receipts
- 469290.447012
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -211076417
- ordinary_treasury_delta
- -18000000
- ordinary_float_delta
- -193076417
- preferred_issued_delta
- -51665496
- old_cohort_share_delta
- -209663137.86958
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8348310
- operating_profit_T
- 2374530
- profit_before_tax_T
- 2502410.03245
- tax_T
- 613090.45795
- group_profit_T
- 1889319.5745
- nci_profit_T
- 11335.917447
- parent_profit_T
- 1877983.657053
- ordinary_attributed_profit_T
- 1670881.524767
- preferred_attributed_profit_T
- 207102.132285
- CAPEX_T
- 1736000
- DA_T
- 770100
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 2419530
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2641431.764682
- delta_WC_T
- -20000
- ordinary_dividends_declared_T
- 174346.46583
- preferred_dividends_declared_T
- 22383.070335
- ordinary_dividend_paid_T
- 174346.46583
- preferred_dividend_paid_T
- 22383.070335
- old_ordinary_dividend_received_T
- 173179.115042
- common_cancellation_buyback_T
- 472453.799434
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 89991.200326
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 2267.183489
- noncash_fair_value_investment_gain_T
- 82987.809818
- maintenance_CAPEX_T
- 868000
- growth_CAPEX_T
- 868000
- cost_of_sales_and_operating_expenses_T
- 5973780
- sales_oku
- 8348310
- 売上高
- 8348310
- 営業利益（億）
- 2374530
- profit_before_tax_oku
- 2502410.03245
- owner_net_profit_oku
- 1877983.657053
- ordinary_net_profit_oku
- 1670881.524767
- preferred_net_profit_oku
- 207102.132285
- capital_oku
- 11016222.719916
- 現金（億）
- 3147893.555424
- debt_oku
- 171912
- old_holder_cash_oku
- 642469.562055
- cost_of_sales_and_operating_expenses_T
- 597.378
- maintenance_CAPEX_T
- 86.8
- growth_CAPEX_T
- 86.8
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 5
内容を開く
- calendar_year
- 2030
- period_start
2030-01-01
- period_end_exclusive
2031-01-01
- period_last_eligible_date
2030-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 90.911166587932
- old_holder_tender_cash_T
- 73.2115536115
- old_cohort_shares_sold
- 305700623.86027
- ordinary_dividends_declared_T
- 17.88307155932
- preferred_dividends_declared_T
- 2.187044613898
- ordinary_dividend_paid_T
- 17.88307155932
- preferred_dividend_paid_T
- 2.187044613898
- old_ordinary_dividend_received_T
- 17.699612976432
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 73.970400027772
- preferred_cancellation_buyback_T
- 14.08960001171
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 308869247
- preferred_cancelled_shares
- 76502655
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4966332550.4507
- common_outstanding_start
- 5017809175
- pref_outstanding_start
- 621925546
- sales_T
- 977.6325
- operating_profit_T
- 353.2761
- profit_before_tax_T
- 366.58260974202
- tax_T
- 89.812739386795
- group_profit_T
- 276.76987035522
- nci_profit_T
- 1.6606192221313
- parent_profit_T
- 275.10925113309
- ordinary_attributed_profit_T
- 246.64881244316
- preferred_attributed_profit_T
- 28.460438689932
- net_finance_T
- 3.4398019013057
- interest_income_T
- 4.1446411013057
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 9.8667078407128
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 357.7761
- sbc_P_and_L_segment_central_bridge_error_T
- -5.6843418860808E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 213.48
- commodity_DRAM
- 78.0975
- NAND_SSD
- 30.24
- Foundry_System_LSI
- 3.846
- MX_Network
- 18.45864
- VD_DA_other
- 3.4632
- Display
- 7.41276
- Harman
- 4.263
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 85.2244
- CAPEX_T
- 184.76
- delta_WC_T
- 11
- noncash_fair_value_investment_gain_T
- 9.5167078407128
- CFO_T
- 345.97756251451
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.33212384442627
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 330.75
- operating_profit_T
- 211.68
- 営業利益率
- 64.00%
- operating_cost_T
- 119.07
- margin
- 0.64
- maintenance_CAPEX_T
- 32.333
- growth_CAPEX_T
- 32.333
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 191.835
- operating_profit_T
- 141.9579
- margin
- 0.74
- server_DRAM
- sales_T
- 138.915
- operating_profit_T
- 69.7221
- margin
- 0.50190476190476
- commodity_DRAM
内容を開く
- sales_T
- 209.25
- operating_profit_T
- 77.4225
- 営業利益率
- 37.00%
- operating_cost_T
- 131.8275
- margin
- 0.37
- maintenance_CAPEX_T
- 23.095
- growth_CAPEX_T
- 23.095
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 135
- operating_profit_T
- 29.7
- 営業利益率
- 22.00%
- operating_cost_T
- 105.3
- margin
- 0.22
- maintenance_CAPEX_T
- 13.857
- growth_CAPEX_T
- 13.857
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 57
- operating_profit_T
- 3.306
- 営業利益率
- 5.80%
- operating_cost_T
- 53.694
- margin
- 0.058
- maintenance_CAPEX_T
- 13.857
- growth_CAPEX_T
- 13.857
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 39.9
- operating_profit_T
- 0.9177
- margin
- 0.023
- System_LSI
- sales_T
- 17.1
- operating_profit_T
- 2.3883
- margin
- 0.13966666666667
- MX_Network
内容を開く
- sales_T
- 184.68
- operating_profit_T
- 18.09864
- 営業利益率
- 9.80%
- operating_cost_T
- 166.58136
- margin
- 0.098
- maintenance_CAPEX_T
- 2.03236
- growth_CAPEX_T
- 2.03236
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 68.4
- operating_profit_T
- 3.2832
- 営業利益率
- 4.80%
- operating_cost_T
- 65.1168
- margin
- 0.048
- maintenance_CAPEX_T
- 1.10856
- growth_CAPEX_T
- 1.10856
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 43.32
- operating_profit_T
- 7.27776
- 営業利益率
- 16.80%
- operating_cost_T
- 36.04224
- margin
- 0.168
- maintenance_CAPEX_T
- 4.34186
- growth_CAPEX_T
- 4.34186
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 28.5
- operating_profit_T
- 4.218
- 営業利益率
- 14.80%
- operating_cost_T
- 24.282
- margin
- 0.148
- maintenance_CAPEX_T
- 1.75522
- growth_CAPEX_T
- 1.75522
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -79.2675
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 11016222.719916
- NCI_book_oku
- 180534.91809108
- consolidated_equity_oku
- 11196757.638007
- liquid_assets_oku
- 3147893.555424
- financial_debt_oku
- 171912
- net_cash_oku
- 2975981.555424
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5508202.5652175
- nonoperating_financial_investments_oku
- 1585429.4412782
- ordinary_issued
- 5100531584
- ordinary_treasury
- 82722409
- ordinary_outstanding
- 5017809175
- preferred_issued
- 621925546
- preferred_treasury
- 0
- preferred_outstanding
- 621925546
- old_initial_ordinary_cohort_remnant_shares
- 4966332550.4507
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 12756014.06912
- NCI_book_oku
- 194144.87186813
- consolidated_equity_oku
- 12950158.940988
- liquid_assets_oku
- 3555446.7799978
- financial_debt_oku
- 171912
- net_cash_oku
- 3383534.7799978
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6503558.5652175
- nonoperating_financial_investments_oku
- 1800596.5196853
- ordinary_issued
- 4791662337
- ordinary_treasury
- 64722409
- ordinary_outstanding
- 4726939928
- preferred_issued
- 545422891
- preferred_treasury
- 0
- preferred_outstanding
- 545422891
- old_initial_ordinary_cohort_remnant_shares
- 4660631926.5905
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1146029.130435
- ordinary_float_end
- 4726939928
- preferred_float_end
- 545422891
- old_common_cohort_float_end
- 4660631926.5905
- old_cohort_fraction_of_common_end
- 0.985972
- old_holder_cash_received_oku
- 909111.665879
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 176996.129764
- actual_pro_rata_common_seller_receipts
- 732115.536115
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -308869247
- ordinary_treasury_delta
- -18000000
- ordinary_float_delta
- -290869247
- preferred_issued_delta
- -76502655
- old_cohort_share_delta
- -305700623.86027
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9776325
- operating_profit_T
- 3532761
- profit_before_tax_T
- 3665826.09742
- tax_T
- 898127.393868
- group_profit_T
- 2767698.703552
- nci_profit_T
- 16606.192221
- parent_profit_T
- 2751092.511331
- ordinary_attributed_profit_T
- 2466488.124432
- preferred_attributed_profit_T
- 284604.386899
- CAPEX_T
- 1847600
- DA_T
- 852244
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 3577761
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3459775.625145
- delta_WC_T
- 110000
- ordinary_dividends_declared_T
- 178830.715593
- preferred_dividends_declared_T
- 21870.446139
- ordinary_dividend_paid_T
- 178830.715593
- preferred_dividend_paid_T
- 21870.446139
- old_ordinary_dividend_received_T
- 176996.129764
- common_cancellation_buyback_T
- 739704.000278
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 140896.000117
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 3321.238444
- noncash_fair_value_investment_gain_T
- 95167.078407
- maintenance_CAPEX_T
- 923800
- growth_CAPEX_T
- 923800
- cost_of_sales_and_operating_expenses_T
- 6243564
- sales_oku
- 9776325
- 売上高
- 9776325
- 営業利益（億）
- 3532761
- profit_before_tax_oku
- 3665826.09742
- owner_net_profit_oku
- 2751092.511331
- ordinary_net_profit_oku
- 2466488.124432
- preferred_net_profit_oku
- 284604.386899
- capital_oku
- 12756014.06912
- 現金（億）
- 3555446.779998
- debt_oku
- 171912
- old_holder_cash_oku
- 909111.665879
- cost_of_sales_and_operating_expenses_T
- 624.3564
- maintenance_CAPEX_T
- 92.38
- growth_CAPEX_T
- 92.38
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 6
内容を開く
- calendar_year
- 2031
- period_start
2031-01-01
- period_end_exclusive
2032-01-01
- period_last_eligible_date
2031-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 92.095273835092
- old_holder_tender_cash_T
- 74.199938581127
- old_cohort_shares_sold
- 289572011.0015
- ordinary_dividends_declared_T
- 18.149936761644
- preferred_dividends_declared_T
- 2.057007025531
- ordinary_dividend_paid_T
- 18.149936761644
- preferred_dividend_paid_T
- 2.057007025531
- old_ordinary_dividend_received_T
- 17.895335253966
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 75.255600068565
- preferred_cancellation_buyback_T
- 14.334399973193
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 293691826
- preferred_cancelled_shares
- 73609632
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4660631926.5905
- common_outstanding_start
- 4726939928
- pref_outstanding_start
- 545422891
- sales_T
- 1093.43325
- operating_profit_T
- 445.80456
- profit_before_tax_T
- 461.18384210928
- tax_T
- 112.99004131677
- group_profit_T
- 348.19380079251
- nci_profit_T
- 2.0891628047551
- parent_profit_T
- 346.10463798775
- ordinary_attributed_profit_T
- 312.93440751627
- preferred_attributed_profit_T
- 33.170230471487
- net_finance_T
- 4.2215717981288
- interest_income_T
- 4.9264109981288
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 11.157710311156
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 450.30456
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 259.5825
- commodity_DRAM
- 104.625
- NAND_SSD
- 45.5625
- Foundry_System_LSI
- 5.1912
- MX_Network
- 20.08656
- VD_DA_other
- 3.78468
- Display
- 8.04888
- Harman
- 4.90824
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 93.4388
- CAPEX_T
- 190.96
- delta_WC_T
- 17
- noncash_fair_value_investment_gain_T
- 10.807710311156
- CFO_T
- 418.32489048135
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.41783256095101
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 384.75
- operating_profit_T
- 257.7825
- 営業利益率
- 67.00%
- operating_cost_T
- 126.9675
- margin
- 0.67
- maintenance_CAPEX_T
- 33.418
- growth_CAPEX_T
- 33.418
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 223.155
- operating_profit_T
- 171.82935
- margin
- 0.77
- server_DRAM
- sales_T
- 161.595
- operating_profit_T
- 85.95315
- margin
- 0.53190476190476
- commodity_DRAM
内容を開く
- sales_T
- 236.25
- operating_profit_T
- 103.95
- 営業利益率
- 44.00%
- operating_cost_T
- 132.3
- margin
- 0.44
- maintenance_CAPEX_T
- 23.87
- growth_CAPEX_T
- 23.87
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 155.25
- operating_profit_T
- 45.0225
- 営業利益率
- 29.00%
- operating_cost_T
- 110.2275
- margin
- 0.29
- maintenance_CAPEX_T
- 14.322
- growth_CAPEX_T
- 14.322
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 68.4
- operating_profit_T
- 4.6512
- 営業利益率
- 6.80%
- operating_cost_T
- 63.7488
- margin
- 0.068
- maintenance_CAPEX_T
- 14.322
- growth_CAPEX_T
- 14.322
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 47.88
- operating_profit_T
- 1.58004
- margin
- 0.033
- System_LSI
- sales_T
- 20.52
- operating_profit_T
- 3.07116
- margin
- 0.14966666666667
- MX_Network
内容を開く
- sales_T
- 191.52
- operating_profit_T
- 19.72656
- 営業利益率
- 10.30%
- operating_cost_T
- 171.79344
- margin
- 0.103
- maintenance_CAPEX_T
- 2.10056
- growth_CAPEX_T
- 2.10056
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 70.68
- operating_profit_T
- 3.60468
- 営業利益率
- 5.10%
- operating_cost_T
- 67.07532
- margin
- 0.051
- maintenance_CAPEX_T
- 1.14576
- growth_CAPEX_T
- 1.14576
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 44.46
- operating_profit_T
- 7.91388
- 営業利益率
- 17.80%
- operating_cost_T
- 36.54612
- margin
- 0.178
- maintenance_CAPEX_T
- 4.48756
- growth_CAPEX_T
- 4.48756
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 30.78
- operating_profit_T
- 4.86324
- 営業利益率
- 15.80%
- operating_cost_T
- 25.91676
- margin
- 0.158
- maintenance_CAPEX_T
- 1.81412
- growth_CAPEX_T
- 1.81412
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -88.65675
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 12756014.06912
- NCI_book_oku
- 194144.87186813
- consolidated_equity_oku
- 12950158.940988
- liquid_assets_oku
- 3555446.7799978
- financial_debt_oku
- 171912
- net_cash_oku
- 3383534.7799978
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6503558.5652175
- nonoperating_financial_investments_oku
- 1800596.5196853
- ordinary_issued
- 4791662337
- ordinary_treasury
- 64722409
- ordinary_outstanding
- 4726939928
- preferred_issued
- 545422891
- preferred_treasury
- 0
- preferred_outstanding
- 545422891
- old_initial_ordinary_cohort_remnant_shares
- 4660631926.5905
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1146029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 15189091.010708
- NCI_book_oku
- 211183.17430617
- consolidated_equity_oku
- 15400274.185014
- liquid_assets_oku
- 4606947.9209125
- financial_debt_oku
- 171912
- net_cash_oku
- 4435035.9209125
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 7478770.5652175
- nonoperating_financial_investments_oku
- 2028673.6227969
- ordinary_issued
- 4497970511
- ordinary_treasury
- 46722409
- ordinary_outstanding
- 4451248102
- preferred_issued
- 471813259
- preferred_treasury
- 0
- preferred_outstanding
- 471813259
- old_initial_ordinary_cohort_remnant_shares
- 4371059915.589
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1316029.130435
- ordinary_float_end
- 4451248102
- preferred_float_end
- 471813259
- old_common_cohort_float_end
- 4371059915.589
- old_cohort_fraction_of_common_end
- 0.981985
- old_holder_cash_received_oku
- 920952.738351
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 178953.35254
- actual_pro_rata_common_seller_receipts
- 741999.385811
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -293691826
- ordinary_treasury_delta
- -18000000
- ordinary_float_delta
- -275691826
- preferred_issued_delta
- -73609632
- old_cohort_share_delta
- -289572011.0015
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 10934332.5
- operating_profit_T
- 4458045.6
- profit_before_tax_T
- 4611838.421093
- tax_T
- 1129900.413168
- group_profit_T
- 3481938.007925
- nci_profit_T
- 20891.628048
- parent_profit_T
- 3461046.379878
- ordinary_attributed_profit_T
- 3129344.075163
- preferred_attributed_profit_T
- 331702.304715
- CAPEX_T
- 1909600
- DA_T
- 934388
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 4503045.6
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 4183248.904814
- delta_WC_T
- 170000
- ordinary_dividends_declared_T
- 181499.367616
- preferred_dividends_declared_T
- 20570.070255
- ordinary_dividend_paid_T
- 181499.367616
- preferred_dividend_paid_T
- 20570.070255
- old_ordinary_dividend_received_T
- 178953.35254
- common_cancellation_buyback_T
- 752556.000686
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 143343.999732
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 4178.32561
- noncash_fair_value_investment_gain_T
- 108077.103112
- maintenance_CAPEX_T
- 954800
- growth_CAPEX_T
- 954800
- cost_of_sales_and_operating_expenses_T
- 6476286.9
- sales_oku
- 10934332.5
- 売上高
- 10934332.5
- 営業利益（億）
- 4458045.6
- profit_before_tax_oku
- 4611838.421093
- owner_net_profit_oku
- 3461046.379878
- ordinary_net_profit_oku
- 3129344.075163
- preferred_net_profit_oku
- 331702.304715
- capital_oku
- 15189091.010708
- 現金（億）
- 4606947.920913
- debt_oku
- 171912
- old_holder_cash_oku
- 920952.738351
- cost_of_sales_and_operating_expenses_T
- 647.62869
- maintenance_CAPEX_T
- 95.48
- growth_CAPEX_T
- 95.48
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 7
内容を開く
- calendar_year
- 2032
- period_start
2032-01-01
- period_end_exclusive
2033-01-01
- period_last_eligible_date
2032-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 93.246856803123
- old_holder_tender_cash_T
- 75.161935497503
- old_cohort_shares_sold
- 274098637.99305
- ordinary_dividends_declared_T
- 18.41669370611
- preferred_dividends_declared_T
- 1.906120376082
- ordinary_dividend_paid_T
- 18.41669370611
- preferred_dividend_paid_T
- 1.906120376082
- old_ordinary_dividend_received_T
- 18.084921305619
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 76.540799985998
- preferred_cancellation_buyback_T
- 14.579200093339
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 279127046
- preferred_cancelled_shares
- 70794537
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4371059915.589
- common_outstanding_start
- 4451248102
- pref_outstanding_start
- 471813259
- sales_T
- 1046.8965
- operating_profit_T
- 370.53828
- profit_before_tax_T
- 389.35610960313
- tax_T
- 95.392246852767
- group_profit_T
- 293.96386275036
- nci_profit_T
- 1.7637831765022
- parent_profit_T
- 292.20007957386
- ordinary_attributed_profit_T
- 266.67710504507
- preferred_attributed_profit_T
- 25.522974528791
- net_finance_T
- 6.2916566733063
- interest_income_T
- 6.9964958733063
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 12.526172929825
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 375.03828
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 217.746
- commodity_DRAM
- 73.575
- NAND_SSD
- 38.34
- Foundry_System_LSI
- 7.5624
- MX_Network
- 21.78288
- VD_DA_other
- 3.97392
- Display
- 8.45472
- Harman
- 5.08836
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 102.68
- CAPEX_T
- 195.92
- delta_WC_T
- 4
- noncash_fair_value_investment_gain_T
- 12.176172929825
- CFO_T
- 384.96768982054
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.35275663530044
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 348.3
- operating_profit_T
- 215.946
- 営業利益率
- 62.00%
- operating_cost_T
- 132.354
- margin
- 0.62
- maintenance_CAPEX_T
- 34.286
- growth_CAPEX_T
- 34.286
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 202.014
- operating_profit_T
- 145.45008
- margin
- 0.72
- server_DRAM
- sales_T
- 146.286
- operating_profit_T
- 70.49592
- margin
- 0.48190476190476
- commodity_DRAM
内容を開く
- sales_T
- 202.5
- operating_profit_T
- 72.9
- 営業利益率
- 36.00%
- operating_cost_T
- 129.6
- margin
- 0.36
- maintenance_CAPEX_T
- 24.49
- growth_CAPEX_T
- 24.49
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 151.2
- operating_profit_T
- 37.8
- 営業利益率
- 25.00%
- operating_cost_T
- 113.4
- margin
- 0.25
- maintenance_CAPEX_T
- 14.694
- growth_CAPEX_T
- 14.694
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 79.8
- operating_profit_T
- 7.0224
- 営業利益率
- 8.80%
- operating_cost_T
- 72.7776
- margin
- 0.088
- maintenance_CAPEX_T
- 14.694
- growth_CAPEX_T
- 14.694
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 55.86
- operating_profit_T
- 2.96058
- margin
- 0.053
- System_LSI
- sales_T
- 23.94
- operating_profit_T
- 4.06182
- margin
- 0.16966666666667
- MX_Network
内容を開く
- sales_T
- 198.36
- operating_profit_T
- 21.42288
- 営業利益率
- 10.80%
- operating_cost_T
- 176.93712
- margin
- 0.108
- maintenance_CAPEX_T
- 2.15512
- growth_CAPEX_T
- 2.15512
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 72.96
- operating_profit_T
- 3.79392
- 営業利益率
- 5.20%
- operating_cost_T
- 69.16608
- margin
- 0.052
- maintenance_CAPEX_T
- 1.17552
- growth_CAPEX_T
- 1.17552
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 46.74
- operating_profit_T
- 8.31972
- 営業利益率
- 17.80%
- operating_cost_T
- 38.42028
- margin
- 0.178
- maintenance_CAPEX_T
- 4.60412
- growth_CAPEX_T
- 4.60412
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 31.92
- operating_profit_T
- 5.04336
- 営業利益率
- 15.80%
- operating_cost_T
- 26.87664
- margin
- 0.158
- maintenance_CAPEX_T
- 1.86124
- growth_CAPEX_T
- 1.86124
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -84.8835
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 15189091.010708
- NCI_book_oku
- 211183.17430617
- consolidated_equity_oku
- 15400274.185014
- liquid_assets_oku
- 4606947.9209125
- financial_debt_oku
- 171912
- net_cash_oku
- 4435035.9209125
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 7478770.5652175
- nonoperating_financial_investments_oku
- 2028673.6227969
- ordinary_issued
- 4497970511
- ordinary_treasury
- 46722409
- ordinary_outstanding
- 4451248102
- preferred_issued
- 471813259
- preferred_treasury
- 0
- preferred_outstanding
- 471813259
- old_initial_ordinary_cohort_remnant_shares
- 4371059915.589
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1316029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 17066663.664831
- NCI_book_oku
- 225618.43971819
- consolidated_equity_oku
- 17292282.104549
- liquid_assets_oku
- 5259469.1111496
- financial_debt_oku
- 171912
- net_cash_oku
- 5087557.1111496
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 8411170.5652175
- nonoperating_financial_investments_oku
- 2270435.3520952
- ordinary_issued
- 4218843465
- ordinary_treasury
- 28722409
- ordinary_outstanding
- 4190121056
- preferred_issued
- 401018722
- preferred_treasury
- 0
- preferred_outstanding
- 401018722
- old_initial_ordinary_cohort_remnant_shares
- 4096961277.5959
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1356029.130435
- ordinary_float_end
- 4190121056
- preferred_float_end
- 401018722
- old_common_cohort_float_end
- 4096961277.5959
- old_cohort_fraction_of_common_end
- 0.977767
- old_holder_cash_received_oku
- 932468.568031
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 180849.213056
- actual_pro_rata_common_seller_receipts
- 751619.354975
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -279127046
- ordinary_treasury_delta
- -18000000
- ordinary_float_delta
- -261127046
- preferred_issued_delta
- -70794537
- old_cohort_share_delta
- -274098637.99305
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 10468965
- operating_profit_T
- 3705382.8
- profit_before_tax_T
- 3893561.096031
- tax_T
- 953922.468528
- group_profit_T
- 2939638.627504
- nci_profit_T
- 17637.831765
- parent_profit_T
- 2922000.795739
- ordinary_attributed_profit_T
- 2666771.050451
- preferred_attributed_profit_T
- 255229.745288
- CAPEX_T
- 1959200
- DA_T
- 1026800
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 3750382.8
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3849676.898205
- delta_WC_T
- 40000
- ordinary_dividends_declared_T
- 184166.937061
- preferred_dividends_declared_T
- 19061.203761
- ordinary_dividend_paid_T
- 184166.937061
- preferred_dividend_paid_T
- 19061.203761
- old_ordinary_dividend_received_T
- 180849.213056
- common_cancellation_buyback_T
- 765407.99986
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 145792.000933
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 3527.566353
- noncash_fair_value_investment_gain_T
- 121761.729298
- maintenance_CAPEX_T
- 979600
- growth_CAPEX_T
- 979600
- cost_of_sales_and_operating_expenses_T
- 6763582.2
- sales_oku
- 10468965
- 売上高
- 10468965
- 営業利益（億）
- 3705382.8
- profit_before_tax_oku
- 3893561.096031
- owner_net_profit_oku
- 2922000.795739
- ordinary_net_profit_oku
- 2666771.050451
- preferred_net_profit_oku
- 255229.745288
- capital_oku
- 17066663.664831
- 現金（億）
- 5259469.11115
- debt_oku
- 171912
- old_holder_cash_oku
- 932468.568031
- cost_of_sales_and_operating_expenses_T
- 676.35822
- maintenance_CAPEX_T
- 97.96
- growth_CAPEX_T
- 97.96
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 8
内容を開く
- calendar_year
- 2033
- period_start
2033-01-01
- period_end_exclusive
2034-01-01
- period_last_eligible_date
2033-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 70.129889764406
- old_holder_tender_cash_T
- 51.628863009518
- old_cohort_shares_sold
- 175700663.53058
- ordinary_dividends_declared_T
- 18.921716977702
- preferred_dividends_declared_T
- 1.774840163754
- ordinary_dividend_paid_T
- 18.921716977702
- preferred_dividend_paid_T
- 1.774840163754
- old_ordinary_dividend_received_T
- 18.501026754888
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 50.586900034406
- preferred_cancellation_buyback_T
- 9.6356000264633
- employee_treasury_purchases_T
- 2.2159387858001
- employee_treasury_purchased_shares
- 7277591
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 172418286
- preferred_cancelled_shares
- 44250899
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4096961277.5959
- common_outstanding_start
- 4190121056
- pref_outstanding_start
- 401018722
- sales_T
- 982.59975
- operating_profit_T
- 292.03776
- profit_before_tax_T
- 314.17735872286
- tax_T
- 76.973452887101
- group_profit_T
- 237.20390583576
- nci_profit_T
- 1.4232234350146
- parent_profit_T
- 235.78068240075
- ordinary_attributed_profit_T
- 216.59782654401
- preferred_attributed_profit_T
- 19.182855856735
- net_finance_T
- 8.1628554172485
- interest_income_T
- 8.8676946172485
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 13.976743305614
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 296.53776
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 174.9375
- commodity_DRAM
- 49.8825
- NAND_SSD
- 23.625
- Foundry_System_LSI
- 8.919
- MX_Network
- 22.5216
- VD_DA_other
- 3.79152
- Display
- 8.89704
- Harman
- 5.4486
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 110.8944
- CAPEX_T
- 204.6
- delta_WC_T
- -7
- noncash_fair_value_investment_gain_T
- 13.626743305614
- CFO_T
- 345.97156253015
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.28464468700291
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 303.75
- operating_profit_T
- 173.1375
- 営業利益率
- 57.00%
- operating_cost_T
- 130.6125
- margin
- 0.57
- maintenance_CAPEX_T
- 35.805
- growth_CAPEX_T
- 35.805
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 176.175
- operating_profit_T
- 118.03725
- margin
- 0.67
- server_DRAM
- sales_T
- 127.575
- operating_profit_T
- 55.10025
- margin
- 0.43190476190476
- commodity_DRAM
内容を開く
- sales_T
- 182.25
- operating_profit_T
- 49.2075
- 営業利益率
- 27.00%
- operating_cost_T
- 133.0425
- margin
- 0.27
- maintenance_CAPEX_T
- 25.575
- growth_CAPEX_T
- 25.575
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 128.25
- operating_profit_T
- 23.085
- 営業利益率
- 18.00%
- operating_cost_T
- 105.165
- margin
- 0.18
- maintenance_CAPEX_T
- 15.345
- growth_CAPEX_T
- 15.345
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 85.5
- operating_profit_T
- 8.379
- 営業利益率
- 9.80%
- operating_cost_T
- 77.121
- margin
- 0.098
- maintenance_CAPEX_T
- 15.345
- growth_CAPEX_T
- 15.345
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 59.85
- operating_profit_T
- 3.77055
- margin
- 0.063
- System_LSI
- sales_T
- 25.65
- operating_profit_T
- 4.60845
- margin
- 0.17966666666667
- MX_Network
内容を開く
- sales_T
- 205.2
- operating_profit_T
- 22.1616
- 営業利益率
- 10.80%
- operating_cost_T
- 183.0384
- margin
- 0.108
- maintenance_CAPEX_T
- 2.2506
- growth_CAPEX_T
- 2.2506
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 75.24
- operating_profit_T
- 3.61152
- 営業利益率
- 4.80%
- operating_cost_T
- 71.62848
- margin
- 0.048
- maintenance_CAPEX_T
- 1.2276
- growth_CAPEX_T
- 1.2276
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 47.88
- operating_profit_T
- 8.76204
- 営業利益率
- 18.30%
- operating_cost_T
- 39.11796
- margin
- 0.183
- maintenance_CAPEX_T
- 4.8081
- growth_CAPEX_T
- 4.8081
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 34.2
- operating_profit_T
- 5.4036
- 営業利益率
- 15.80%
- operating_cost_T
- 28.7964
- margin
- 0.158
- maintenance_CAPEX_T
- 1.9437
- growth_CAPEX_T
- 1.9437
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -79.67025
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 17066663.664831
- NCI_book_oku
- 225618.43971819
- consolidated_equity_oku
- 17292282.104549
- liquid_assets_oku
- 5259469.1111496
- financial_debt_oku
- 171912
- net_cash_oku
- 5087557.1111496
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 8411170.5652175
- nonoperating_financial_investments_oku
- 2270435.3520952
- ordinary_issued
- 4218843465
- ordinary_treasury
- 28722409
- ordinary_outstanding
- 4190121056
- preferred_issued
- 401018722
- preferred_treasury
- 0
- preferred_outstanding
- 401018722
- old_initial_ordinary_cohort_remnant_shares
- 4096961277.5959
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1356029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 18663120.528957
- NCI_book_oku
- 237329.22719831
- consolidated_equity_oku
- 18900449.756156
- liquid_assets_oku
- 5718988.3296998
- financial_debt_oku
- 171912
- net_cash_oku
- 5547076.3296998
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 9348226.5652175
- nonoperating_financial_investments_oku
- 2526702.7851513
- ordinary_issued
- 4046425179
- ordinary_treasury
- 18000000
- ordinary_outstanding
- 4028425179
- preferred_issued
- 356767823
- preferred_treasury
- 0
- preferred_outstanding
- 356767823
- old_initial_ordinary_cohort_remnant_shares
- 3921260614.0653
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1286029.130435
- ordinary_float_end
- 4028425179
- preferred_float_end
- 356767823
- old_common_cohort_float_end
- 3921260614.0653
- old_cohort_fraction_of_common_end
- 0.973398
- old_holder_cash_received_oku
- 701298.897644
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 185010.267549
- actual_pro_rata_common_seller_receipts
- 516288.630095
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -172418286
- ordinary_treasury_delta
- -10722409
- ordinary_float_delta
- -161695877
- preferred_issued_delta
- -44250899
- old_cohort_share_delta
- -175700663.53058
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9825997.5
- operating_profit_T
- 2920377.6
- profit_before_tax_T
- 3141773.587229
- tax_T
- 769734.528871
- group_profit_T
- 2372039.058358
- nci_profit_T
- 14232.23435
- parent_profit_T
- 2357806.824007
- ordinary_attributed_profit_T
- 2165978.26544
- preferred_attributed_profit_T
- 191828.558567
- CAPEX_T
- 2046000
- DA_T
- 1108944
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 2965377.6
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3459715.625301
- delta_WC_T
- -70000
- ordinary_dividends_declared_T
- 189217.169777
- preferred_dividends_declared_T
- 17748.401638
- ordinary_dividend_paid_T
- 189217.169777
- preferred_dividend_paid_T
- 17748.401638
- old_ordinary_dividend_received_T
- 185010.267549
- common_cancellation_buyback_T
- 505869.000344
- employee_treasury_purchases_T
- 22159.387858
- preferred_cancellation_buyback_T
- 96356.000265
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 2846.44687
- noncash_fair_value_investment_gain_T
- 136267.433056
- maintenance_CAPEX_T
- 1023000
- growth_CAPEX_T
- 1023000
- cost_of_sales_and_operating_expenses_T
- 6905619.9
- sales_oku
- 9825997.5
- 売上高
- 9825997.5
- 営業利益（億）
- 2920377.6
- profit_before_tax_oku
- 3141773.587229
- owner_net_profit_oku
- 2357806.824007
- ordinary_net_profit_oku
- 2165978.26544
- preferred_net_profit_oku
- 191828.558567
- capital_oku
- 18663120.528957
- 現金（億）
- 5718988.3297
- debt_oku
- 171912
- old_holder_cash_oku
- 701298.897644
- cost_of_sales_and_operating_expenses_T
- 690.56199
- maintenance_CAPEX_T
- 102.3
- growth_CAPEX_T
- 102.3
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 9
内容を開く
- calendar_year
- 2034
- period_start
2034-01-01
- period_end_exclusive
2035-01-01
- period_last_eligible_date
2034-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 101.56933543468
- old_holder_tender_cash_T
- 82.714843253437
- old_cohort_shares_sold
- 262828177.66895
- ordinary_dividends_declared_T
- 19.369768682994
- preferred_dividends_declared_T
- 1.659915420307
- ordinary_dividend_paid_T
- 19.369768682994
- preferred_dividend_paid_T
- 1.659915420307
- old_ordinary_dividend_received_T
- 18.854492181244
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 79.111199952804
- preferred_cancellation_buyback_T
- 14.12095325329
- employee_treasury_purchases_T
- 5.8641663985105
- employee_treasury_purchased_shares
- 18000000
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 252011038
- preferred_cancelled_shares
- 61328388
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 3921260614.0653
- common_outstanding_start
- 4028425179
- pref_outstanding_start
- 356767823
- sales_T
- 1081.695
- operating_profit_T
- 378.54942
- profit_before_tax_T
- 402.4058416039
- tax_T
- 98.589431192957
- group_profit_T
- 303.81641041095
- nci_profit_T
- 1.8228984624657
- parent_profit_T
- 301.99351194848
- ordinary_attributed_profit_T
- 280.08162492589
- preferred_attributed_profit_T
- 21.911887022591
- net_finance_T
- 8.3420736999533
- interest_income_T
- 9.0469128999533
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 15.514347903951
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 383.04942
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 231.435
- commodity_DRAM
- 71.55
- NAND_SSD
- 30.24
- Foundry_System_LSI
- 9.70104
- MX_Network
- 22.0827
- VD_DA_other
- 4.15176
- Display
- 9.56508
- Harman
- 5.80884
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 118.082
- CAPEX_T
- 210.8
- delta_WC_T
- 10
- noncash_fair_value_investment_gain_T
- 15.164347903951
- CFO_T
- 401.234062507
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.36457969249314
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 364.5
- operating_profit_T
- 229.635
- 営業利益率
- 63.00%
- operating_cost_T
- 134.865
- margin
- 0.63
- maintenance_CAPEX_T
- 36.89
- growth_CAPEX_T
- 36.89
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 211.41
- operating_profit_T
- 154.3293
- margin
- 0.73
- server_DRAM
- sales_T
- 153.09
- operating_profit_T
- 75.3057
- margin
- 0.49190476190476
- commodity_DRAM
内容を開く
- sales_T
- 202.5
- operating_profit_T
- 70.875
- 営業利益率
- 35.00%
- operating_cost_T
- 131.625
- margin
- 0.35
- maintenance_CAPEX_T
- 26.35
- growth_CAPEX_T
- 26.35
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 135
- operating_profit_T
- 29.7
- 営業利益率
- 22.00%
- operating_cost_T
- 105.3
- margin
- 0.22
- maintenance_CAPEX_T
- 15.81
- growth_CAPEX_T
- 15.81
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 93.48
- operating_profit_T
- 9.16104
- 営業利益率
- 9.80%
- operating_cost_T
- 84.31896
- margin
- 0.098
- maintenance_CAPEX_T
- 15.81
- growth_CAPEX_T
- 15.81
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 65.436
- operating_profit_T
- 4.122468
- margin
- 0.063
- System_LSI
- sales_T
- 28.044
- operating_profit_T
- 5.038572
- margin
- 0.17966666666667
- MX_Network
内容を開く
- sales_T
- 210.9
- operating_profit_T
- 21.7227
- 営業利益率
- 10.30%
- operating_cost_T
- 189.1773
- margin
- 0.103
- maintenance_CAPEX_T
- 2.3188
- growth_CAPEX_T
- 2.3188
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 76.38
- operating_profit_T
- 3.97176
- 営業利益率
- 5.20%
- operating_cost_T
- 72.40824
- margin
- 0.052
- maintenance_CAPEX_T
- 1.2648
- growth_CAPEX_T
- 1.2648
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 50.16
- operating_profit_T
- 9.43008
- 営業利益率
- 18.80%
- operating_cost_T
- 40.72992
- margin
- 0.188
- maintenance_CAPEX_T
- 4.9538
- growth_CAPEX_T
- 4.9538
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 36.48
- operating_profit_T
- 5.76384
- 営業利益率
- 15.80%
- operating_cost_T
- 30.71616
- margin
- 0.158
- maintenance_CAPEX_T
- 2.0026
- growth_CAPEX_T
- 2.0026
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -87.705
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 18663120.528957
- NCI_book_oku
- 237329.22719831
- consolidated_equity_oku
- 18900449.756156
- liquid_assets_oku
- 5718988.3296998
- financial_debt_oku
- 171912
- net_cash_oku
- 5547076.3296998
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 9348226.5652175
- nonoperating_financial_investments_oku
- 2526702.7851513
- ordinary_issued
- 4046425179
- ordinary_treasury
- 18000000
- ordinary_outstanding
- 4028425179
- preferred_issued
- 356767823
- preferred_treasury
- 0
- preferred_outstanding
- 356767823
- old_initial_ordinary_cohort_remnant_shares
- 3921260614.0653
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1286029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 20551795.611363
- NCI_book_oku
- 252237.41489803
- consolidated_equity_oku
- 20804033.026261
- liquid_assets_oku
- 6298423.1207658
- financial_debt_oku
- 171912
- net_cash_oku
- 6126511.1207658
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 10275406.565217
- nonoperating_financial_investments_oku
- 2798346.2641908
- ordinary_issued
- 3794414141
- ordinary_treasury
- 18000000
- ordinary_outstanding
- 3776414141
- preferred_issued
- 295439435
- preferred_treasury
- 0
- preferred_outstanding
- 295439435
- old_initial_ordinary_cohort_remnant_shares
- 3658432436.3964
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- ordinary_float_end
- 3776414141
- preferred_float_end
- 295439435
- old_common_cohort_float_end
- 3658432436.3964
- old_cohort_fraction_of_common_end
- 0.968758
- old_holder_cash_received_oku
- 1015693.354347
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 188544.921812
- actual_pro_rata_common_seller_receipts
- 827148.432534
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -252011038
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -252011038
- preferred_issued_delta
- -61328388
- old_cohort_share_delta
- -262828177.66895
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 10816950
- operating_profit_T
- 3785494.2
- profit_before_tax_T
- 4024058.416039
- tax_T
- 985894.31193
- group_profit_T
- 3038164.104109
- nci_profit_T
- 18228.984625
- parent_profit_T
- 3019935.119485
- ordinary_attributed_profit_T
- 2800816.249259
- preferred_attributed_profit_T
- 219118.870226
- CAPEX_T
- 2108000
- DA_T
- 1180820
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 3830494.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 4012340.62507
- delta_WC_T
- 100000
- ordinary_dividends_declared_T
- 193697.68683
- preferred_dividends_declared_T
- 16599.154203
- ordinary_dividend_paid_T
- 193697.68683
- preferred_dividend_paid_T
- 16599.154203
- old_ordinary_dividend_received_T
- 188544.921812
- common_cancellation_buyback_T
- 791111.999528
- employee_treasury_purchases_T
- 58641.663985
- preferred_cancellation_buyback_T
- 141209.532533
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 3645.796925
- noncash_fair_value_investment_gain_T
- 151643.47904
- maintenance_CAPEX_T
- 1054000
- growth_CAPEX_T
- 1054000
- cost_of_sales_and_operating_expenses_T
- 7031455.8
- sales_oku
- 10816950
- 売上高
- 10816950
- 営業利益（億）
- 3785494.2
- profit_before_tax_oku
- 4024058.416039
- owner_net_profit_oku
- 3019935.119485
- ordinary_net_profit_oku
- 2800816.249259
- preferred_net_profit_oku
- 219118.870226
- capital_oku
- 20551795.611363
- 現金（億）
- 6298423.120766
- debt_oku
- 171912
- old_holder_cash_oku
- 1015693.354347
- cost_of_sales_and_operating_expenses_T
- 703.14558
- maintenance_CAPEX_T
- 105.4
- growth_CAPEX_T
- 105.4
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 10
内容を開く
- calendar_year
- 2035
- period_start
2035-01-01
- period_end_exclusive
2036-01-01
- period_last_eligible_date
2035-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 102.91760075731
- old_holder_tender_cash_T
- 83.963022951102
- old_cohort_shares_sold
- 249321204.97018
- ordinary_dividends_declared_T
- 19.565848736721
- preferred_dividends_declared_T
- 1.481841720674
- ordinary_dividend_paid_T
- 19.565848736721
- preferred_dividend_paid_T
- 1.481841720674
- old_ordinary_dividend_received_T
- 18.954577806207
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 80.396400048193
- preferred_cancellation_buyback_T
- 12.364299438068
- employee_treasury_purchases_T
- 6.2743674748436
- employee_treasury_purchased_shares
- 18000000
- employee_treasury_granted_shares
- 18000000
- common_cancelled_shares
- 239361627
- preferred_cancelled_shares
- 50786038
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 3658432436.3964
- common_outstanding_start
- 3776414141
- pref_outstanding_start
- 295439435
- sales_T
- 1208.8455
- operating_profit_T
- 485.70258
- profit_before_tax_T
- 512.34859698606
- tax_T
- 125.52540626159
- group_profit_T
- 386.82319072448
- nci_profit_T
- 2.3209391443469
- parent_profit_T
- 384.50225158013
- ordinary_attributed_profit_T
- 359.62704726115
- preferred_attributed_profit_T
- 24.875204318981
- net_finance_T
- 9.5018082078734
- interest_income_T
- 10.206647407873
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 17.144208778188
- sbc_expense_in_OP_T
- 4.5
- sbc_capital_credit_T
- 4.5
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.5
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.8
- commodity_DRAM
- 0.675
- NAND_SSD
- 0.54
- Foundry_System_LSI
- 0.54
- MX_Network
- 0.36
- VD_DA_other
- 0.18
- Display
- 0.135
- Harman
- 0.045
- __central__
- 0.225
- operating_profit_before_SBC_T
- 490.20258
- sbc_P_and_L_segment_central_bridge_error_T
- -5.6843418860808E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 300.285
- commodity_DRAM
- 95.931
- NAND_SSD
- 42.4305
- Foundry_System_LSI
- 11.6208
- MX_Network
- 21.36336
- VD_DA_other
- 4.28856
- Display
- 9.7794
- Harman
- 5.98896
- central_pre_SBC_OP_T
- -1.485
- DA_T
- 126.2964
- CAPEX_T
- 220.72
- delta_WC_T
- 14
- noncash_fair_value_investment_gain_T
- 16.794208778188
- CFO_T
- 486.82538194629
- strategic_financial_investments_T
- 12
- parent_OCI_T
- 2.5
- nci_OCI_T
- 0.0325
- NCI_dividend_paid_T
- 0.46418782886937
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 452.25
- operating_profit_T
- 298.485
- 営業利益率
- 66.00%
- operating_cost_T
- 153.765
- margin
- 0.66
- maintenance_CAPEX_T
- 38.626
- growth_CAPEX_T
- 38.626
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 262.305
- operating_profit_T
- 199.3518
- margin
- 0.76
- server_DRAM
- sales_T
- 189.945
- operating_profit_T
- 99.1332
- margin
- 0.52190476190476
- commodity_DRAM
内容を開く
- sales_T
- 226.8
- operating_profit_T
- 95.256
- 営業利益率
- 42.00%
- operating_cost_T
- 131.544
- margin
- 0.42
- maintenance_CAPEX_T
- 27.59
- growth_CAPEX_T
- 27.59
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 144.45
- operating_profit_T
- 41.8905
- 営業利益率
- 29.00%
- operating_cost_T
- 102.5595
- margin
- 0.29
- maintenance_CAPEX_T
- 16.554
- growth_CAPEX_T
- 16.554
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 102.6
- operating_profit_T
- 11.0808
- 営業利益率
- 10.80%
- operating_cost_T
- 91.5192
- margin
- 0.108
- maintenance_CAPEX_T
- 16.554
- growth_CAPEX_T
- 16.554
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 71.82
- operating_profit_T
- 5.24286
- margin
- 0.073
- System_LSI
- sales_T
- 30.78
- operating_profit_T
- 5.83794
- margin
- 0.18966666666667
- MX_Network
内容を開く
- sales_T
- 214.32
- operating_profit_T
- 21.00336
- 営業利益率
- 9.80%
- operating_cost_T
- 193.31664
- margin
- 0.098
- maintenance_CAPEX_T
- 2.42792
- growth_CAPEX_T
- 2.42792
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 77.52
- operating_profit_T
- 4.10856
- 営業利益率
- 5.30%
- operating_cost_T
- 73.41144
- margin
- 0.053
- maintenance_CAPEX_T
- 1.32432
- growth_CAPEX_T
- 1.32432
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 51.3
- operating_profit_T
- 9.6444
- 営業利益率
- 18.80%
- operating_cost_T
- 41.6556
- margin
- 0.188
- maintenance_CAPEX_T
- 5.18692
- growth_CAPEX_T
- 5.18692
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 37.62
- operating_profit_T
- 5.94396
- 営業利益率
- 15.80%
- operating_cost_T
- 31.67604
- margin
- 0.158
- maintenance_CAPEX_T
- 2.09684
- growth_CAPEX_T
- 2.09684
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -98.0145
- central_unallocated_op_T
- -1.71
- opening_state
内容を開く
- 親会社持分（億）
- 20551795.611363
- NCI_book_oku
- 252237.41489803
- consolidated_equity_oku
- 20804033.026261
- liquid_assets_oku
- 6298423.1207658
- financial_debt_oku
- 171912
- net_cash_oku
- 6126511.1207658
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 10275406.565217
- nonoperating_financial_investments_oku
- 2798346.2641908
- ordinary_issued
- 3794414141
- ordinary_treasury
- 18000000
- ordinary_outstanding
- 3776414141
- preferred_issued
- 295439435
- preferred_treasury
- 0
- preferred_outstanding
- 295439435
- old_initial_ordinary_cohort_remnant_shares
- 3658432436.3964
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 23265990.552979
- NCI_book_oku
- 271129.92805281
- consolidated_equity_oku
- 23537120.481032
- liquid_assets_oku
- 7634007.487755
- financial_debt_oku
- 171912
- net_cash_oku
- 7462095.487755
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 11219642.565217
- nonoperating_financial_investments_oku
- 3086288.3519727
- ordinary_issued
- 3555052514
- ordinary_treasury
- 18000000
- ordinary_outstanding
- 3537052514
- preferred_issued
- 244653397
- preferred_treasury
- 0
- preferred_outstanding
- 244653397
- old_initial_ordinary_cohort_remnant_shares
- 3409111231.4262
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1526029.130435
- ordinary_float_end
- 3537052514
- preferred_float_end
- 244653397
- old_common_cohort_float_end
- 3409111231.4262
- old_cohort_fraction_of_common_end
- 0.963828
- old_holder_cash_received_oku
- 1029176.007573
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 189545.778062
- actual_pro_rata_common_seller_receipts
- 839630.229511
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -239361627
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -239361627
- preferred_issued_delta
- -50786038
- old_cohort_share_delta
- -249321204.97018
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 12088455
- operating_profit_T
- 4857025.8
- profit_before_tax_T
- 5123485.969861
- tax_T
- 1255254.062616
- group_profit_T
- 3868231.907245
- nci_profit_T
- 23209.391443
- parent_profit_T
- 3845022.515801
- ordinary_attributed_profit_T
- 3596270.472611
- preferred_attributed_profit_T
- 248752.04319
- CAPEX_T
- 2207200
- DA_T
- 1262964
- sbc_expense_in_OP_T
- 45000
- sbc_capital_credit_T
- 45000
- operating_profit_before_SBC_T
- 4902025.8
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 4868253.819463
- delta_WC_T
- 140000
- ordinary_dividends_declared_T
- 195658.487367
- preferred_dividends_declared_T
- 14818.417207
- ordinary_dividend_paid_T
- 195658.487367
- preferred_dividend_paid_T
- 14818.417207
- old_ordinary_dividend_received_T
- 189545.778062
- common_cancellation_buyback_T
- 803964.000482
- employee_treasury_purchases_T
- 62743.674748
- preferred_cancellation_buyback_T
- 123642.994381
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 120000
- parent_OCI_T
- 25000
- NCI_dividend_paid_T
- 4641.878289
- noncash_fair_value_investment_gain_T
- 167942.087782
- maintenance_CAPEX_T
- 1103600
- growth_CAPEX_T
- 1103600
- cost_of_sales_and_operating_expenses_T
- 7231429.2
- sales_oku
- 12088455
- 売上高
- 12088455
- 営業利益（億）
- 4857025.8
- profit_before_tax_oku
- 5123485.969861
- owner_net_profit_oku
- 3845022.515801
- ordinary_net_profit_oku
- 3596270.472611
- preferred_net_profit_oku
- 248752.04319
- capital_oku
- 23265990.552979
- 現金（億）
- 7634007.487755
- debt_oku
- 171912
- old_holder_cash_oku
- 1029176.007573
- cost_of_sales_and_operating_expenses_T
- 723.14292
- maintenance_CAPEX_T
- 110.36
- growth_CAPEX_T
- 110.36
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 11
内容を開く
- calendar_year
- 2036
- period_start
2036-01-01
- period_end_exclusive
2036-11-07
- period_last_eligible_date
2036-11-06
- period_days
- 311
- period_fraction_year_actual_over_36525
- 0.85147159479808
- period_type
final_partial_including_2036_11_06_close_311_days
- event_count
- 15
- old_holder_cash_T
- 53.881344828756
- old_holder_tender_cash_T
- 39.36351789804
- old_cohort_shares_sold
- 109513514.31921
- ordinary_dividends_declared_T
- 20.10880404883
- preferred_dividends_declared_T
- 1.348828642255
- ordinary_dividend_paid_T
- 15.062669639448
- preferred_dividend_paid_T
- 1.032748616279
- old_ordinary_dividend_received_T
- 14.517826930716
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 40.840799988477
- preferred_cancellation_buyback_T
- 7.7792001441958
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 113623471
- preferred_cancelled_shares
- 30216473
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 3409111231.4262
- common_outstanding_start
- 3537052514
- pref_outstanding_start
- 244653397
- sales_T
- 1008.7960532787
- operating_profit_T
- 365.7958547541
- profit_before_tax_T
- 393.11642727732
- tax_T
- 96.313524682944
- group_profit_T
- 296.80290259438
- nci_profit_T
- 1.7808174155663
- parent_profit_T
- 295.02208517881
- ordinary_attributed_profit_T
- 277.63158979019
- preferred_attributed_profit_T
- 17.390495388623
- net_finance_T
- 11.284646660336
- interest_income_T
- 11.88356740132
- financial_cost_T
- 0.59892074098361
- nonoperating_income_T
- 16.03592586289
- sbc_expense_in_OP_T
- 3.8237704918033
- sbc_capital_credit_T
- 3.8237704918033
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.8237704918033
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.5295081967213
- commodity_DRAM
- 0.57356557377049
- NAND_SSD
- 0.45885245901639
- Foundry_System_LSI
- 0.45885245901639
- MX_Network
- 0.30590163934426
- VD_DA_other
- 0.15295081967213
- Display
- 0.1147131147541
- Harman
- 0.038237704918033
- __central__
- 0.19118852459016
- operating_profit_before_SBC_T
- 369.6196252459
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 225.56422131148
- commodity_DRAM
- 68.713155737705
- NAND_SSD
- 29.137131147541
- Foundry_System_LSI
- 11.660766557377
- MX_Network
- 18.532744918033
- VD_DA_other
- 3.7622842622951
- Display
- 8.2691331147541
- Harman
- 5.2420324590164
- central_pre_SBC_OP_T
- -1.2618442622951
- DA_T
- 113.42492896175
- CAPEX_T
- 192.82
- delta_WC_T
- 4.2486338797814
- noncash_fair_value_investment_gain_T
- 15.738521491305
- CFO_T
- 394.06444667685
- strategic_financial_investments_T
- 10.196721311475
- parent_OCI_T
- 2.1243169398907
- nci_OCI_T
- 0.027616120218579
- NCI_dividend_paid_T
- 0.35616348311326
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 361.34631147541
- operating_profit_T
- 224.03471311475
- 営業利益率
- 62.00%
- operating_cost_T
- 137.31159836066
- margin
- 0.62
- maintenance_CAPEX_T
- 33.74391636612
- growth_CAPEX_T
- 33.74308363388
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 209.58086065574
- operating_profit_T
- 150.89821967213
- margin
- 0.72
- server_DRAM
- sales_T
- 151.76545081967
- operating_profit_T
- 73.136493442623
- margin
- 0.48190476190476
- commodity_DRAM
内容を開く
- sales_T
- 189.27663934426
- operating_profit_T
- 68.139590163934
- 営業利益率
- 36.00%
- operating_cost_T
- 121.13704918033
- margin
- 0.36
- maintenance_CAPEX_T
- 24.102797404372
- growth_CAPEX_T
- 24.102202595628
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 114.7131147541
- operating_profit_T
- 28.678278688525
- 営業利益率
- 25.00%
- operating_cost_T
- 86.034836065574
- margin
- 0.25
- maintenance_CAPEX_T
- 14.461678442623
- growth_CAPEX_T
- 14.461321557377
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 94.931475409836
- operating_profit_T
- 11.201914098361
- 営業利益率
- 11.80%
- operating_cost_T
- 83.729561311475
- margin
- 0.118
- maintenance_CAPEX_T
- 14.461678442623
- growth_CAPEX_T
- 14.461321557377
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 66.452032786885
- operating_profit_T
- 5.5155187213115
- margin
- 0.083
- System_LSI
- sales_T
- 28.479442622951
- operating_profit_T
- 5.6863953770492
- margin
- 0.19966666666667
- MX_Network
内容を開く
- sales_T
- 185.98819672131
- operating_profit_T
- 18.226843278689
- 営業利益率
- 9.80%
- operating_cost_T
- 167.76135344262
- margin
- 0.098
- maintenance_CAPEX_T
- 2.1210461715847
- growth_CAPEX_T
- 2.1209938284153
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 66.839508196721
- operating_profit_T
- 3.609333442623
- 営業利益率
- 5.40%
- operating_cost_T
- 63.230174754098
- margin
- 0.054
- maintenance_CAPEX_T
- 1.1569342754098
- growth_CAPEX_T
- 1.1569057245902
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 44.559672131148
- operating_profit_T
- 8.15442
- 営業利益率
- 18.30%
- operating_cost_T
- 36.405252131148
- margin
- 0.183
- maintenance_CAPEX_T
- 4.5313259120219
- growth_CAPEX_T
- 4.5312140879781
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 32.935409836066
- operating_profit_T
- 5.2037947540984
- 営業利益率
- 15.80%
- operating_cost_T
- 27.731615081967
- margin
- 0.158
- maintenance_CAPEX_T
- 1.8318126027322
- growth_CAPEX_T
- 1.8317673972678
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -81.794274590164
- central_unallocated_op_T
- -1.4530327868852
- opening_state
内容を開く
- 親会社持分（億）
- 23265990.552979
- NCI_book_oku
- 271129.92805281
- consolidated_equity_oku
- 23537120.481032
- liquid_assets_oku
- 7634007.487755
- financial_debt_oku
- 171912
- net_cash_oku
- 7462095.487755
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 11219642.565217
- nonoperating_financial_investments_oku
- 3086288.3519727
- ordinary_issued
- 3555052514
- ordinary_treasury
- 18000000
- ordinary_outstanding
- 3537052514
- preferred_issued
- 244653397
- preferred_treasury
- 0
- preferred_outstanding
- 244653397
- old_initial_ordinary_cohort_remnant_shares
- 3409111231.4262
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1526029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 25574915.950847
- NCI_book_oku
- 285652.62857952
- consolidated_equity_oku
- 25860568.579426
- liquid_assets_oku
- 8893768.9226935
- financial_debt_oku
- 171912
- net_cash_oku
- 8721856.9226935
- declared_dividend_payable_oku
- 53622.14435358
- operating_ppe_oku
- 12013593.2756
- nonoperating_financial_investments_oku
- 3345640.7800005
- ordinary_issued
- 3441429043
- ordinary_treasury
- 18000000
- ordinary_outstanding
- 3423429043
- preferred_issued
- 214436924
- preferred_treasury
- 0
- preferred_outstanding
- 214436924
- old_initial_ordinary_cohort_remnant_shares
- 3299597717.107
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1568515.4692328
- ordinary_float_end
- 3423429043
- preferred_float_end
- 214436924
- old_common_cohort_float_end
- 3299597717.107
- old_cohort_fraction_of_common_end
- 0.963828
- old_holder_cash_received_oku
- 538813.448288
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 145178.269307
- actual_pro_rata_common_seller_receipts
- 393635.17898
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -113623471
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -113623471
- preferred_issued_delta
- -30216473
- old_cohort_share_delta
- -109513514.31921
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 10087960.532787
- operating_profit_T
- 3657958.547541
- profit_before_tax_T
- 3931164.272773
- tax_T
- 963135.246829
- group_profit_T
- 2968029.025944
- nci_profit_T
- 17808.174156
- parent_profit_T
- 2950220.851788
- ordinary_attributed_profit_T
- 2776315.897902
- preferred_attributed_profit_T
- 173904.953886
- CAPEX_T
- 1928200
- DA_T
- 1134249.289617
- sbc_expense_in_OP_T
- 38237.704918
- sbc_capital_credit_T
- 38237.704918
- operating_profit_before_SBC_T
- 3696196.252459
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3940644.466768
- delta_WC_T
- 42486.338798
- ordinary_dividends_declared_T
- 201088.040488
- preferred_dividends_declared_T
- 13488.286423
- ordinary_dividend_paid_T
- 150626.696394
- preferred_dividend_paid_T
- 10327.486163
- old_ordinary_dividend_received_T
- 145178.269307
- common_cancellation_buyback_T
- 408407.999885
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 77792.001442
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 101967.213115
- parent_OCI_T
- 21243.169399
- NCI_dividend_paid_T
- 3561.634831
- noncash_fair_value_investment_gain_T
- 157385.214913
- maintenance_CAPEX_T
- 964111.896175
- growth_CAPEX_T
- 964088.103825
- cost_of_sales_and_operating_expenses_T
- 6430001.985246
- sales_oku
- 10087960.532787
- 売上高
- 10087960.532787
- 営業利益（億）
- 3657958.547541
- profit_before_tax_oku
- 3931164.272773
- owner_net_profit_oku
- 2950220.851788
- ordinary_net_profit_oku
- 2776315.897902
- preferred_net_profit_oku
- 173904.953886
- capital_oku
- 25574915.950847
- 現金（億）
- 8893768.922694
- debt_oku
- 171912
- old_holder_cash_oku
- 538813.448288
- cost_of_sales_and_operating_expenses_T
- 643.00019852459
- maintenance_CAPEX_T
- 96.411189617486
- growth_CAPEX_T
- 96.408810382514
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- irr
- 0.192771565
- pv_cashflow_oku_at_coc_k
- 5075965.490115
- pv_terminal_oku_at_coc_k
- 13999322.562562
- pv_oku_at_coc_k
- 19075288.052677
- npv_oku_at_coc_k
- 8301355.505164
- equity_value_oku_per_start_share_at_coc
- 334094.05894
- all_ledger_reconciliation_passed
- はい
- issuer_same_day_event_order_fix
2027 ex/settlement same-date: ex before payment; 2034/35 debt draw before financed buyback. No financial forecast or dated holder payout changed.
- legacy_v2_2026_56day_SBC_verification_not_current
内容を開く
- previous_unsupported_sbc_T_KRW
- 2.8
- revised_sbc_in_op_T_KRW
- 0.68993839835729
- revised_sbc_capital_credit_T_KRW
- 0.68993839835729
- old_model_to_new_model_operating_profit_delta_T_KRW
- 2.1100616016427
- expense_included_in_operating_profit
- はい
- segment_central_bridge_error_oku
- 0
- historical_H1_equity_credit_is_NOT_this_expense
- はい
- 2026_55day_SBC_verification
内容を開く
- period_start
2026-11-07
- 期間末
2026-12-31
- forecast_days
- 55
- SBC_P_and_L_expense_T
- 0.6776180698152
- SBC_non_cash_equity_credit_T
- 0.6776180698152
- 2026_56day_v2_embedded_2_8T_is_unsubstantiated
- はい
- 2026_55day_embedded_prior_expense_proxy_T
- 2.75
- old_to_revised_OP_expense_adjustment_T
- 2.0723819301848
- same_SBC_amount_expensed_then_non_cash_CFO_added_back
- はい
- 2037_onward_treasury_delivery_economic_burden_retained_once
- はい
- 期間内の親会社利益合計（億）
- 28951868.128267
- boundary_events_review
- 1
内容を開く
- 想定日
2026-11-06
- 金額
- 0
- 種類
valuation_origin
- 注記
分析開始日の非現金イベント。将来CFには含めない。
金額の単位
億KRW (10^8 KRW)
事業の詳細
- revenue_divisions
内容を開く
- 1
Memory HBM/DRAM/NAND
- 2
Foundry & System LSI
- 3
Mobile MX and Networks
- 4
TV appliance VD DA
- 5
Samsung Display SDC
- 6
Harman
- IFRS_Korean_consolidation
K-IFRS consolidated subsidiary revenues and operating profits, with intersegment eliminations explicit; not a holding company FVTPL model.
- memory_sales_split_2026Q3_company_not_disclosed
- はい
- 2026Q3_disclosed_DS_T
内容を開く
- revenue
- 147.1
- operating_profit
- 106.5
- analyst_memory_subdivision_sales_T_NOT_COMPANY_REPORTED
- 140.7
- memory_subdivision_sales_company_confirmed
- 未確認
- 2026Q3_disclosed_DX_T
- revenue
- 52.1
- operating_profit
- -0.8
- MX_network_sales
- 37.7
- 2026Q3_disclosed_SDC_T
- revenue
- 8
- operating_profit
- 1.1
- 2026Q3_disclosed_Harman_T
- revenue
- 4.3
- operating_profit
- 0.6
- 2026Q3_intersegment_elimination_T
- -16.2
- foundry_and_System_LSI_scenario_operating_forecast_not_official
- はい
- 2026_expected_CAPEX_T
- 84.4
- Q3_capex_T
- 29
- 2026_9month_capex_T
- 56.9
- 2026_annual_costs_highly_cyclical
- はい
- product_level_55_period_subsegments
HBM and server DRAM separately within HBM_server_DRAM; Foundry and System LSI within Foundry_System_LSI, with an explicitly hypothetical 70/30 split; no change to group cash or reported division results.
競争力の詳細
- positive
- 1
Memory IP in HBM4 and 1c DRAM, large manufacturing scale
- 2
Vertical foundry/display/mobile integration
- 3
Strong Q3 net liquidity with short-term instruments
- negative
内容を開く
- 1
Q3 55% consolidated margin unlikely to be a perpetual EBIT margin
- 2
AI server cycle customer concentration
- 3
High sustainable fab CAPEX and depreciation
- 4
2nm foundry competitive execution
- 5
KRW FX and trade restrictions
- 6
2026 performance-linked employee treasury grants and awards
- specific_risks
内容を開く
- 1
DRAM cycle can reverse prior year pricing rapidly
- 2
HBM technology and fab qualification
- 3
NAND capacity cyclicality
- 4
Foundry yields and non-linear wafer cost
- 5
Mobile competitive margin and intersegment devices
- 6
NCI and preferred class claims separated
業界の詳細
- HBM_DRAM_NAND
DRAM supply oligopoly, AI/HBM server demand, advanced packaging and equipment investment, cyclicality; separate revenue/earnings forecasts not reported source breakdown
- foundry
Foundry competition, process yield, EUV and capex burden; profit below DS disclosed only assumed in models
- display
OLED displays cyclical customer inventory and panel pricing
- mobile
Samsung Galaxy premium and AI phone mix, global unit demand, component cost rises and competitive pricing
- consumer_appliance
Slow replacement cycles, logistic/energy/wage costs
- Harman
Automotive electronics long cycle, customer concentration
- currency
KRW vs USD trade and HBM server pricing; no user-level FX forecast in KRW model
財務・資本配分の詳細
- starting_share_book
内容を開く
- common_issued_shares
- 5846278608
- common_treasury_Oct12
- 136727099
- common_treasury_granted_Oct30_disclosed_Nov4
- 4690
- common_treasury_11_04
- 136722409
- common_outstanding_11_04_proxy_for_11_06
- 5709556199
- common_11_06_exact_confirmed
- いいえ
- preferred_issued_shares
- 802371203
- preferred_treasury_shares
- 0
- ordinary_P_and_L_rights
one ordinary economic claim on owner profit after allocating preferred fraction and preference; voting right
- preferred_P_and_L_rights
nonvoting, noncumulative, 1 KRW annual extra at 100 KRW par as stated in Samsung reviewed statements (annual preferred DPS +1 won, not necessarily every quarterly DPS)
- Q3_record_date_eligible_common_shares_implied
- 5718607814
- Q3_eligible_shares_not_equal_11_06_outstanding
- はい
- Oct6_2026_15T_employee_purpose_completed_shares
- 56856305
- Oct6_2026_15T_employee_purpose_completed_T_KRW
- 14.99999989975
- Oct1_Oct6_share_buyback_only_after_Q3_balance_T_KRW
- 1.38515192825
- future_cancellation_of_2026_employee_treasury_assumed
- いいえ
- preferred_nonvoting_par_dividend_annual_extra_KRW
- 1
- no_common_005930_preferred_005935_price_equating
- はい
- netcash_proxy_valuation_day_oku
- 2047016.681503
- source_reported_Q3_group_equity_oku
- 6141116
- NCI_book_proxy_oku
- 142449.36
- 2026Q3_company_dividend_record_before_entry_preholder_cash_oku
- 300030.244572
- 2026Q3_group_financial_investments_distinct_from_cash_oku
- 972416
- proportional_seller_assumption_all_case_and_all_issuer_common_buyback_dates
- はい
- old_initial_holder_never_tenders_preferred
- はい
- employee_grants_treasury_first_cancellation_is_not_assumed
- はい
- after_2036_existing_inventory_grants_reduce_old_share_value_by_dilution
- はい
- after_2036_only_unfunded_shares_trigger_new_cash_buyback
- はい
- debt_is_outstanding_total_group_financial_debt_proxy_not_the_supplemental_trade_payables
- はい
- 2026Q3_capex_not_annualized_indefinitely
- はい
評価根拠の詳細
- starting_ordinary_per_share_market_price_KRW
- 188700
- starting_preferred_market_price_KRW
- 150300
- market_per_extrapolated_from_Q3_earnings
- いいえ
- terminal_PE_convergence_used
- いいえ
- terminal_operating_DCF_uses_2033_2036_four_year_normalized_OP
- はい
- non_operating_initial_investments_97_2416T_not_also_in_cash
- はい
- terminal_reinvestment_maintenance_plus_growth_capex_and_WC
- はい
- terminal_risk_dependent_k_and_g
- はい
- preferred_class_cannot_be_added_to_common_economic_equity
- はい
- already_funded_employee_treasury_not_recharged_as_new_cash_but_not_free_of_dilution
- はい
- cutoff_2026_11_06_to_2036_11_06_days
- 3653
- end_of_horizon_unpaid_2036_Q3_dividend_handled_as_accrued_receivable_not_in_CFs
- はい
- no_arbitrary_constant_discount_to_book_equity
- はい
分析基準とデータ
- 価格・単価
- 188700
- 株数
- 5709556199
- ordinary_original_cohort_market_cap_oku
- 10773932.547513
- preferred_market_cap_oku_at_distinct_price
- 1205963.918109
- total_observed_common_plus_preferred_market_cap_oku
- 11979896.465622
- reported_interim
内容を開く
- 2026Q3_company_reporting_vs_reviewed_June
内容を開く
- 状態
Q3 company earnings-call results (external review incomplete as of Oct29), H1 externally reviewed
- 3Q_sales_T_KRW
- 195.3
- 3Q_operating_income_T_KRW
- 107.4
- 3Q_parent_NI_T_KRW
- 75.2
- 3Q_total_group_NI_T_KRW
- 75.1
- 3Q_noncontrolling_profit_T_KRW
- -0.1
- 3Q_profit_before_tax_T_KRW
- 98.5
- 3Q_tax_T_KRW
- 23.4
- 3Q_finance_income_minus_expenses_T_KRW
- -9.5
- 3Q_depreciation_T_KRW
- 11.9
- 3Q_CAPEX_T_KRW
- 29
- 3Q_reported_PPE_T_KRW
- 234.0093
- 3Q_balance_total_equity_T_KRW
- 614.1116
- 3Q_balance_group_debt_T_KRW
- 17.1912
- 3Q_liquid_assets_and_short_instruments_T_KRW
- 214.8229
- 3Q_consolidated_assets_T_KRW
- 791.8419
- 3Q_total_equity_parent_not_disclosed_in_3Q_slides
- 未確認
- H1_2026_reviewed_parent_equity_T_KRW
- 565.06474
- H1_2026_reviewed_NCI_equity_T_KRW
- 14.244936
- H1_2026_share_based_compensation_equity_credit_T_KRW
- 16.593614
- H1_2026_equity_reserve_open_T_KRW
- 0.36581
- H1_2026_equity_reserve_end_T_KRW
- 15.853248
- H1_2026_equity_reserve_net_increase_T_KRW
- 15.487438
- H1_2026_treasury_grants_at_acquisition_cost_T_KRW
- 1.106176
- H1_2026_reserve_bridge_error_T_KRW
- 0
- H1_note_15C_from_prior_accrual_to_equity_T_KRW
- 1.047102
- H1_note_15D_welfare_expense_T_KRW
- 0.370568
- H1_note_15D_wages_expense_T_KRW
- 0.332715
- H1_note_15E_long_term_wages_expense_T_KRW
- 0.021304
- H1_note_17F_PSU_expense_T_KRW
- 0.767175
- H1_note_explicit_current_expense_subtotals_T_KRW
- 1.491762
- note_C_treatment
reclassification from existing accrued expenses; cannot infer 1.047102T incremental new-period expense and add it to stock equity credit
- note_F_treatment
PSU expense disclosed; extent already present in equity transaction cannot be reconciled from note alone
- H1_equity_comp_line_NOT_automatically_new_P_and_L_expense
- はい
- undisclosed_full_SBC_expense_reconciliation_T_KRW
- 未確認
- H1_residual_if_naively_subtracting_C_D_E_F_T_KRW
- 14.05475
- H1_residual_is_not_recognized_extra_expense
- はい
- 3Q_current_period_SBC_separate_actual_expense_not_identified_in_earnings_slides
- 未確認
- 3Q_Q3_disclosure_source_ids
- 1
samsung_q3_earnings_pdf
- 2
samsung_h1_reviewed
- 11_06_share_snapshot
内容を開く
- common_issued_shares
- 5846278608
- common_treasury_Oct12
- 136727099
- common_treasury_granted_Oct30_disclosed_Nov4
- 4690
- common_treasury_11_04
- 136722409
- common_outstanding_11_04_proxy_for_11_06
- 5709556199
- common_11_06_exact_confirmed
- いいえ
- preferred_issued_shares
- 802371203
- preferred_treasury_shares
- 0
- ordinary_P_and_L_rights
one ordinary economic claim on owner profit after allocating preferred fraction and preference; voting right
- preferred_P_and_L_rights
nonvoting, noncumulative, 1 KRW annual extra at 100 KRW par as stated in Samsung reviewed statements (annual preferred DPS +1 won, not necessarily every quarterly DPS)
- Q3_record_date_eligible_common_shares_implied
- 5718607814
- Q3_eligible_shares_not_equal_11_06_outstanding
- はい
- Oct6_2026_15T_employee_purpose_completed_shares
- 56856305
- Oct6_2026_15T_employee_purpose_completed_T_KRW
- 14.99999989975
- Oct1_Oct6_share_buyback_only_after_Q3_balance_T_KRW
- 1.38515192825
- future_cancellation_of_2026_employee_treasury_assumed
- いいえ
- Q3_confirmed_declared_dividend
内容を開く
- board_decision_date
2026-10-29
- record_date
2026-09-30
- ordinary_DPS
- 4601
- preferred_DPS
- 4601
- total_dividend_T_KRW
- 30.003024457217
- scheduled_payment
2026-11-27
- old_holder_acquiring_on_2026_11_06_receivable
- 0
- company_liability_on_basis_proxy_T_KRW
- 30.003024457217
- declaration_before_valuation_date_is_not_a_2026_11_06_old_holder_payout
- はい
- payment_execution_confirmed_as_of_2026_11_06
- いいえ
- opening_balance_proxy
内容を開く
- 3Q_group_equity_minus_june_NCI_proxy_T_KRW
- 599.866664
- Oct1_to_Nov6_Q4_parent_NI_assumed_T_KRW
- 14.869565217391
- Q4_preopening_days_excluding_2026_11_06
- 36
- Oct1_to_Nov6_SBC_equity_credit_assumed_T_KRW
- 0.39425051334702
- Oct29_declared_3Q_dividend_equity_decrement_T_KRW
- 30.003024457217
- Oct29_declaration_subdivided_ordinary_T_KRW
- 26.311314552214
- Oct29_declaration_subdivided_preferred_T_KRW
- 3.691709905003
- Q3_dividend_liability_recognized_before_2026_11_06_not_created_on_2026_11_27
- はい
- Oct1_to_Oct6_comp_buyback_cash_equity_decrement_T_KRW
- 1.38515192825
- valuation_date_parent_equity_proxy_T_KRW
- 583.74230334527
- opening_liquid_cash_proxy_T_KRW
- 221.89286815031
- opening_debt_proxy_T_KRW
- 17.1912
- opening_existing_financial_investments_T_KRW
- 97.2416
- warning
2026Q3 parent/NCI split and Q4 before Nov6 accounts are explicit unreviewed model proxies, NOT 2026Nov6 company interim statement
- model_valuation_time_parent_equity_oku
- 5837423.033453
- model_valuation_time_parent_equity_is_IFRS_certified_actual
- いいえ
- model_valuation_time_cash_and_short_instruments_oku
- 2218928.681503
- model_valuation_time_financial_debt_proxy_oku
- 171912
- issuer_prevaluation_employee_repurchase_NOT_future_shareholder_return_oku
- 149999.998997
- price_details
内容を開く
- currency
KRW
- ordinary_close
- 188700
- preferred_close
- 150300
- ordinary_ticker
005930
- preferred_ticker
005935
- 株価基準日
2026-11-06
- official_direct_KRX_historical_close_verified
- いいえ
- observed_from
Korea Economic Daily / KRX price mirrors; not company price report
- different_preferred_and_common_prices
- はい
- 値
- 188700
- 市場
Korea Exchange / KOSPI
- 日付
2026-11-06
- price_type
closing_price
- source_id
securities_price_005930
- 状態
KRX-derived secondary closing quote, official KRX historical archive unverified
- shares_details
内容を開く
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- shares_as_of_disclosure
2026-11-04
- Nov5_to_Nov6_sharechanges_verification_status
not independently confirmed; shares are dated proxy
- ordinary_2026_11_06_exact
- 未確認
- pref_2026_11_06_exact
- 未確認
- price_par_share_KRW
- 100
- 2026Q3_dividend_eligible_common_shares
- 5718607814
- 2026Q3_dividend_eligible_preferred_shares
- 802371203
- issued_ordinary
- 5846278608
- treasury_ordinary
- 136722409
- effective_outstanding
- 5709556199
- share_date
2026-11-04
- share_date_status
last_known_proxy_not_precise_2026_11_06
- 株価の出所
2026年11月6日普通株終値188,700 KRW。複数の二次情報とサイト保有明細で照合、取引所の同日原票は未確認。
- 株数の出所
2026年11月4日時点の自己株控除後普通株5,709,556,199株を11月6日の代理値として使用。同日の自己株・株数確報は未確認。
検証上の留意点
- 1
2026年上期の会計士レビュー付き財務諸表を確認。株式報酬の資本計上額を当期費用そのものと同一視しません。
- 2
2026年Q3配当は9月30日基準日の権利であり、11月6日に取得した普通株主の将来受取に含めません。
- 3
上期以降の親会社資本、非支配持分、11月6日の株数と現金には代理値・仮定があります。
- 4
2036年終点後に支払われる権利確定済み配当は未収として扱い、終価や期間内配当へ二重計上しません。
- 5
将来の税、規制、配当、買戻し、設備投資と従業員への株式交付は未確定です。終価への依存が大きく、2037年以降の持続投資によって評価が変わります。
- 6
同じ2026年11月6日の株価・EWYウェイトを使った旧モデルとの予備比較では、Samsungの期待年率は10.345790%から10.344871%へ変化。SKを含む当時の分析済み5銘柄（ETF純資産の51.63%）に再配分した加重年率は15.240788%から15.240384%です。2026年11月9日にはSKの予定確認イベントが到達し、現在の表示対象とは異なります。
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。