AI 銘柄分析 · 10年
Hana Financial Group / ハナ金融グループ
086790 · KRW · 分析基準日 2026-11-06
銀行の利益と資本制約を考慮した10年分析（条件付き・要再確認）
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
2026年11月6日の普通株を取得後、自己株買いに売却せず保有し続ける前提です。11月4日までの取得10万株・約115.5億ウォンは二次資料に基づき、11月5〜6日の追加取得なしと仮定しています。実際の取得・決済、期首財務、子銀行から持株会社への資本移転は未確認です。11月9日の配当基準日などを確認するまで期待年率の集計は保留します。将来の貸倒れ、利益、配当、増資、売却価格とケース確率は仮定です。ETF段階の現地税・費用、投資家の税、為替は含みません。
事業
銀行、証券、カードなどを傘下に持つ韓国の金融持株会社。預金、貸出、決済や手数料収入を通じて事業を営みます。
競争力・事業の質
取引先や預金の基盤は強みになり得る一方、金利競争、信用損失、不動産関連エクスポージャーや規制が利益と資本の制約になります。
業界と環境
金利・景気・貸倒れと住宅や企業融資に加え、銀行間の預金競争、金融監督上の自己資本規制を検討します。
財務・資本配分
CET1とリスク加重資産をケース別に予測します。銀行の預金を一般事業会社の純負債と同じように株主価値から控除せず、AT1と非支配持分も普通株主の請求権と区別します。余剰資本の持株会社への移転は監督上の許可等を条件とする仮定です。
評価の前提と確認
会社による自己株買いの対価は売却しない株主への現金受取に含めません。買戻しによる株数変化は配当/株と終価/株に反映します。終価内の余剰資本回収では、その後失われる運用益を控除します。
資本コストの前提
- 資本コスト
- 11.20%
- basis
年率11.2%は分析上の要求利回りの仮定で、会社の公表値ではありません。
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 | 12.0% | 277,066.59 | 1,242,285.49 |
| やや強気 | 23.0% | 207,767.84 | 854,011.25 |
| 中立 | 40.0% | 162,954.49 | 609,744.78 |
| やや弱気 | 17.0% | 77,321.08 | 314,354.21 |
| 弱気・信用危機 | 8.0% | 11,654.46 | 120,626.24 |
強気（確率 12.0%）
貸出成長、信用費用、CET1の維持、配当と買戻しをこのケースの仮定で計算。株主は買戻しに売却せず、配当と終価を受け取る仮定です。
リスク
事業・信用環境、資本の移転可能性、将来の買戻し価格や普通株希薄化は実現未確定。
日付別キャッシュフロー
- 1
内容を開く
- 想定日
2026-11-09
- year
- 0.008213552361
- 金額
- 0
- 種類
confirmed_2026_q3_record_date_no_new_holder_rights
- date_status
official_confirmed_or_clearing
- entitlement
- いいえ
- official_dividend_per_share_krw
- 1165
- 2
内容を開く
- 想定日
2026-11-20
- year
- 0.03832991102
- 金額
- 0
- 種類
confirmed_2026_q3_old_cohort_dividend_not_eligible
- date_status
official_confirmed_or_clearing
- entitlement
- いいえ
- cash_paid_to_pre_cutoff_holders_oku
- 3083.1049766
- 3
内容を開く
- 想定日
2026-11-30
- year
- 0.065708418891
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 572.28
- program
oct23_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 118300
- shares_canceled_assumed
- 483753.16991
- old_shares_tendered_assumed
- 483753.16991
- old_shares_pre_event
- 264644204
- active_shares_pre_event
- 264644204
- holder_strategy
fixed_one_share_no_tender
- 4
内容を開く
- 想定日
2026-12-15
- year
- 0.106776180698
- 金額
- 0
- 種類
forecast_sbc_equity_settled_share_grant_zero_cash
- date_status
forecast_assumption
- sbc_new_common_shares
- 72328.76712
- old_shares_unchanged
- 264160450.83009
- diluted_old_shareholder_fraction_before
- 1
- diluted_old_shareholder_fraction_after
- 0.999726268757
- sbc_cost_already_in_profit
- はい
- share_issuance_cash_proceeds_oku
- 0
- 5
内容を開く
- 想定日
2026-12-21
- year
- 0.123203285421
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 381.52
- program
oct23_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 118300
- shares_canceled_assumed
- 322502.11327
- old_shares_tendered_assumed
- 322413.83437
- old_shares_pre_event
- 264160450.83009
- active_shares_pre_event
- 264232779.59722
- holder_strategy
fixed_one_share_no_tender
- 6
内容を開く
- 想定日
2027-01-15
- year
- 0.191649555099
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 1430.7
- program
oct23_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 125989.5
- shares_canceled_assumed
- 1135570.82138
- old_shares_tendered_assumed
- 1135259.98017
- old_shares_pre_event
- 263838036.99573
- active_shares_pre_event
- 263910277.48394
- holder_strategy
fixed_one_share_no_tender
- 7
内容を開く
- 想定日
2027-02-15
- year
- 0.2765229295
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 4682.65065561
- ex_date_assumed
2027-03-05
- pay_date_assumed
2027-03-22
- quarter
- 1
- 8
内容を開く
- 想定日
2027-03-05
- year
- 0.325804243669
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2027-03-05
- record_date_assumed
2027-03-08
- pay_date_assumed
2027-03-22
- quarter
- 1
- old_shareholder_equivalence_factor
- 0.999726268757
- 9
内容を開く
- 想定日
2027-03-08
- year
- 0.33401779603
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2027-03-05
- quarter
- 1
- 10
内容を開く
- 想定日
2027-03-22
- year
- 0.37234770705
- 金額
- 4715.9651364593
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 4682.65065561
- ex_date
2027-03-05
- ex_date_assumed
2027-03-05
- record_date_assumed
2027-03-08
- quarter
- 1
- old_shares_at_ex
- 262702777.01556
- active_shares_at_ex
- 262774706.66257
- old_shareholder_equivalence_factor
- 0.999726268757
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 11
内容を開く
- 想定日
2027-04-22
- year
- 0.457221081451
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 4502.54870732
- ex_date_assumed
2027-05-10
- pay_date_assumed
2027-05-25
- quarter
- 2
- 12
内容を開く
- 想定日
2027-05-10
- year
- 0.506502395619
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2027-05-10
- record_date_assumed
2027-05-11
- pay_date_assumed
2027-05-25
- quarter
- 2
- old_shareholder_equivalence_factor
- 0.999726268757
- 13
内容を開く
- 想定日
2027-05-11
- year
- 0.509240246407
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2027-05-10
- quarter
- 2
- 14
内容を開く
- 想定日
2027-05-25
- year
- 0.547570157426
- 金額
- 4534.5818619828
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 4502.54870732
- ex_date
2027-05-10
- ex_date_assumed
2027-05-10
- record_date_assumed
2027-05-11
- quarter
- 2
- old_shares_at_ex
- 262702777.01556
- active_shares_at_ex
- 262774706.66257
- old_shareholder_equivalence_factor
- 0.999726268757
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 15
内容を開く
- 想定日
2027-07-23
- year
- 0.709103353867
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 4502.54870732
- ex_date_assumed
2027-08-10
- pay_date_assumed
2027-08-25
- quarter
- 3
- 16
内容を開く
- 想定日
2027-08-10
- year
- 0.758384668036
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2027-08-10
- record_date_assumed
2027-08-11
- pay_date_assumed
2027-08-25
- quarter
- 3
- old_shareholder_equivalence_factor
- 0.999726268757
- 17
内容を開く
- 想定日
2027-08-11
- year
- 0.761122518823
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2027-08-10
- quarter
- 3
- 18
内容を開く
- 想定日
2027-08-25
- year
- 0.799452429843
- 金額
- 4534.5818619828
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 4502.54870732
- ex_date
2027-08-10
- ex_date_assumed
2027-08-10
- record_date_assumed
2027-08-11
- quarter
- 3
- old_shares_at_ex
- 262702777.01556
- active_shares_at_ex
- 262774706.66257
- old_shareholder_equivalence_factor
- 0.999726268757
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 19
内容を開く
- 想定日
2027-08-31
- year
- 0.815879534565
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 6746.01642927
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 125989.5
- shares_canceled_assumed
- 5354427.49536
- old_shares_tendered_assumed
- 5352961.82127
- old_shares_pre_event
- 262702777.01556
- active_shares_pre_event
- 262774706.66257
- holder_strategy
fixed_one_share_no_tender
- 20
内容を開く
- 想定日
2027-09-15
- year
- 0.856947296372
- 金額
- 0
- 種類
forecast_sbc_equity_settled_share_grant_zero_cash
- date_status
forecast_assumption
- sbc_new_common_shares
- 480000
- old_shares_unchanged
- 257349815.19429
- diluted_old_shareholder_fraction_before
- 0.999726268757
- diluted_old_shareholder_fraction_after
- 0.99786559373
- sbc_cost_already_in_profit
- はい
- share_issuance_cash_proceeds_oku
- 0
- 21
内容を開く
- 想定日
2027-10-25
- year
- 0.966461327858
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 4322.44675903
- ex_date_assumed
2027-11-10
- pay_date_assumed
2027-11-25
- quarter
- 4
- 22
内容を開く
- 想定日
2027-11-10
- year
- 1.010266940452
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2027-11-10
- record_date_assumed
2027-11-11
- pay_date_assumed
2027-11-25
- quarter
- 4
- old_shareholder_equivalence_factor
- 0.99786559373
- 23
内容を開く
- 想定日
2027-11-11
- year
- 1.013004791239
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2027-11-10
- quarter
- 4
- 24
内容を開く
- 想定日
2027-11-25
- year
- 1.051334702259
- 金額
- 4435.4759349999
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 4322.44675903
- ex_date
2027-11-10
- ex_date_assumed
2027-11-10
- record_date_assumed
2027-11-11
- quarter
- 4
- old_shares_at_ex
- 257349815.19429
- active_shares_at_ex
- 257900279.1672
- old_shareholder_equivalence_factor
- 0.99786559373
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 25
内容を開く
- 想定日
2027-12-15
- year
- 1.106091718001
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 6746.01642927
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 125989.5
- shares_canceled_assumed
- 5354427.49536
- old_shares_tendered_assumed
- 5342998.97175
- old_shares_pre_event
- 257349815.19429
- active_shares_pre_event
- 257900279.1672
- holder_strategy
fixed_one_share_no_tender
- 26
内容を開く
- 想定日
2028-02-14
- year
- 1.273100616016
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 4883.27078233
- ex_date_assumed
2028-03-03
- pay_date_assumed
2028-03-20
- quarter
- 1
- 27
内容を開く
- 想定日
2028-03-03
- year
- 1.322381930185
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2028-03-03
- record_date_assumed
2028-03-06
- pay_date_assumed
2028-03-20
- quarter
- 1
- old_shareholder_equivalence_factor
- 0.99786559373
- 28
内容を開く
- 想定日
2028-03-06
- year
- 1.330595482546
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2028-03-03
- quarter
- 1
- 29
内容を開く
- 想定日
2028-03-20
- year
- 1.368925393566
- 金額
- 5117.2066401053
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 4883.27078233
- ex_date
2028-03-03
- ex_date_assumed
2028-03-03
- record_date_assumed
2028-03-06
- quarter
- 1
- old_shares_at_ex
- 252006816.22254
- active_shares_at_ex
- 252545851.67184
- old_shareholder_equivalence_factor
- 0.99786559373
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 30
内容を開く
- 想定日
2028-04-24
- year
- 1.464750171116
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 4695.45267531
- ex_date_assumed
2028-05-10
- pay_date_assumed
2028-05-25
- quarter
- 2
- 31
内容を開く
- 想定日
2028-05-10
- year
- 1.50855578371
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2028-05-10
- record_date_assumed
2028-05-11
- pay_date_assumed
2028-05-25
- quarter
- 2
- old_shareholder_equivalence_factor
- 0.99786559373
- 32
内容を開く
- 想定日
2028-05-11
- year
- 1.511293634497
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2028-05-10
- quarter
- 2
- 33
内容を開く
- 想定日
2028-05-15
- year
- 1.522245037645
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 7781.03586195
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 134178.8175
- shares_canceled_assumed
- 5799004.64688
- old_shares_tendered_assumed
- 5786627.215
- old_shares_pre_event
- 252006816.22254
- active_shares_pre_event
- 252545851.67184
- holder_strategy
fixed_one_share_no_tender
- 34
内容を開く
- 想定日
2028-05-25
- year
- 1.549623545517
- 金額
- 4920.3910000936
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 4695.45267531
- ex_date
2028-05-10
- ex_date_assumed
2028-05-10
- record_date_assumed
2028-05-11
- quarter
- 2
- old_shares_at_ex
- 252006816.22254
- active_shares_at_ex
- 252545851.67184
- old_shareholder_equivalence_factor
- 0.99786559373
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 35
内容を開く
- 想定日
2028-07-24
- year
- 1.713894592745
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 4695.45267531
- ex_date_assumed
2028-08-10
- pay_date_assumed
2028-08-25
- quarter
- 3
- 36
内容を開く
- 想定日
2028-08-10
- year
- 1.760438056126
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2028-08-10
- record_date_assumed
2028-08-11
- pay_date_assumed
2028-08-25
- quarter
- 3
- old_shareholder_equivalence_factor
- 0.99786559373
- 37
内容を開く
- 想定日
2028-08-11
- year
- 1.763175906913
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2028-08-10
- quarter
- 3
- 38
内容を開く
- 想定日
2028-08-25
- year
- 1.801505817933
- 金額
- 5036.0292366832
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 4695.45267531
- ex_date
2028-08-10
- ex_date_assumed
2028-08-10
- record_date_assumed
2028-08-11
- quarter
- 3
- old_shares_at_ex
- 246220189.00755
- active_shares_at_ex
- 246746847.02496
- old_shareholder_equivalence_factor
- 0.99786559373
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 39
内容を開く
- 想定日
2028-09-15
- year
- 1.859000684463
- 金額
- 0
- 種類
forecast_sbc_equity_settled_share_grant_zero_cash
- date_status
forecast_assumption
- sbc_new_common_shares
- 480000
- old_shares_unchanged
- 246220189.00755
- diluted_old_shareholder_fraction_before
- 0.99786559373
- diluted_old_shareholder_fraction_after
- 0.995928201045
- sbc_cost_already_in_profit
- はい
- share_issuance_cash_proceeds_oku
- 0
- 40
内容を開く
- 想定日
2028-10-16
- year
- 1.943874058864
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 7781.03586195
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 134178.8175
- shares_canceled_assumed
- 5799004.64688
- old_shares_tendered_assumed
- 5775392.26581
- old_shares_pre_event
- 246220189.00755
- active_shares_pre_event
- 247226847.02496
- holder_strategy
fixed_one_share_no_tender
- 41
内容を開く
- 想定日
2028-10-23
- year
- 1.963039014374
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 4507.6345683
- ex_date_assumed
2028-11-10
- pay_date_assumed
2028-11-27
- quarter
- 4
- 42
内容を開く
- 想定日
2028-11-10
- year
- 2.012320328542
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2028-11-10
- record_date_assumed
2028-11-13
- pay_date_assumed
2028-11-27
- quarter
- 4
- old_shareholder_equivalence_factor
- 0.995928201045
- 43
内容を開く
- 想定日
2028-11-13
- year
- 2.020533880903
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2028-11-10
- quarter
- 4
- 44
内容を開く
- 想定日
2028-11-27
- year
- 2.058863791923
- 金額
- 4941.1010366503
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 4507.6345683
- ex_date
2028-11-10
- ex_date_assumed
2028-11-10
- record_date_assumed
2028-11-13
- quarter
- 4
- old_shares_at_ex
- 240444796.74173
- active_shares_at_ex
- 241427842.37809
- old_shareholder_equivalence_factor
- 0.995928201045
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 45
内容を開く
- 想定日
2029-02-15
- year
- 2.277891854894
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5092.15420167
- ex_date_assumed
2029-03-05
- pay_date_assumed
2029-03-20
- quarter
- 1
- 46
内容を開く
- 想定日
2029-03-05
- year
- 2.327173169062
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2029-03-05
- record_date_assumed
2029-03-06
- pay_date_assumed
2029-03-20
- quarter
- 1
- old_shareholder_equivalence_factor
- 0.995928201045
- 47
内容を開く
- 想定日
2029-03-06
- year
- 2.329911019849
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2029-03-05
- quarter
- 1
- 48
内容を開く
- 想定日
2029-03-20
- year
- 2.368240930869
- 金額
- 5581.8296766111
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5092.15420167
- ex_date
2029-03-05
- ex_date_assumed
2029-03-05
- record_date_assumed
2029-03-06
- quarter
- 1
- old_shares_at_ex
- 240444796.74173
- active_shares_at_ex
- 241427842.37809
- old_shareholder_equivalence_factor
- 0.995928201045
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 49
内容を開く
- 想定日
2029-04-23
- year
- 2.461327857632
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 4896.30211699
- ex_date_assumed
2029-05-10
- pay_date_assumed
2029-05-25
- quarter
- 2
- 50
内容を開く
- 想定日
2029-05-10
- year
- 2.507871321013
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2029-05-10
- record_date_assumed
2029-05-11
- pay_date_assumed
2029-05-25
- quarter
- 2
- old_shareholder_equivalence_factor
- 0.995928201045
- 51
内容を開く
- 想定日
2029-05-11
- year
- 2.5106091718
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2029-05-10
- quarter
- 2
- 52
内容を開く
- 想定日
2029-05-15
- year
- 2.521560574949
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 8113.87207958
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 142900.44064
- shares_canceled_assumed
- 5677989.5453
- old_shares_tendered_assumed
- 5654869.9134
- old_shares_pre_event
- 240444796.74173
- active_shares_pre_event
- 241427842.37809
- holder_strategy
fixed_one_share_no_tender
- 53
内容を開く
- 想定日
2029-05-25
- year
- 2.54893908282
- 金額
- 5367.143919818
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 4896.30211699
- ex_date
2029-05-10
- ex_date_assumed
2029-05-10
- record_date_assumed
2029-05-11
- quarter
- 2
- old_shares_at_ex
- 240444796.74173
- active_shares_at_ex
- 241427842.37809
- old_shareholder_equivalence_factor
- 0.995928201045
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 54
内容を開く
- 想定日
2029-07-23
- year
- 2.710472279261
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 4896.30211699
- ex_date_assumed
2029-08-10
- pay_date_assumed
2029-08-27
- quarter
- 3
- 55
内容を開く
- 想定日
2029-08-10
- year
- 2.759753593429
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2029-08-10
- record_date_assumed
2029-08-13
- pay_date_assumed
2029-08-27
- quarter
- 3
- old_shareholder_equivalence_factor
- 0.995928201045
- 56
内容を開く
- 想定日
2029-08-13
- year
- 2.767967145791
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2029-08-10
- quarter
- 3
- 57
内容を開く
- 想定日
2029-08-27
- year
- 2.80629705681
- 金額
- 5496.410541615
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 4896.30211699
- ex_date
2029-08-10
- ex_date_assumed
2029-08-10
- record_date_assumed
2029-08-13
- quarter
- 3
- old_shares_at_ex
- 234789926.82833
- active_shares_at_ex
- 235749852.83279
- old_shareholder_equivalence_factor
- 0.995928201045
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 58
内容を開く
- 想定日
2029-09-17
- year
- 2.86379192334
- 金額
- 0
- 種類
forecast_sbc_equity_settled_share_grant_zero_cash
- date_status
forecast_assumption
- sbc_new_common_shares
- 480000
- old_shares_unchanged
- 234789926.82833
- diluted_old_shareholder_fraction_before
- 0.995928201045
- diluted_old_shareholder_fraction_after
- 0.9939045553
- sbc_cost_already_in_profit
- はい
- share_issuance_cash_proceeds_oku
- 0
- 59
内容を開く
- 想定日
2029-10-15
- year
- 2.94045174538
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 8113.87207958
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 142900.44064
- shares_canceled_assumed
- 5677989.5453
- old_shares_tendered_assumed
- 5643379.67402
- old_shares_pre_event
- 234789926.82833
- active_shares_pre_event
- 236229852.83279
- holder_strategy
fixed_one_share_no_tender
- 60
内容を開く
- 想定日
2029-10-22
- year
- 2.95961670089
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 4700.45003231
- ex_date_assumed
2029-11-09
- pay_date_assumed
2029-11-26
- quarter
- 4
- 61
内容を開く
- 想定日
2029-11-09
- year
- 3.008898015058
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2029-11-09
- record_date_assumed
2029-11-12
- pay_date_assumed
2029-11-26
- quarter
- 4
- old_shareholder_equivalence_factor
- 0.9939045553
- 62
内容を開く
- 想定日
2029-11-12
- year
- 3.01711156742
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2029-11-09
- quarter
- 4
- 63
内容を開く
- 想定日
2029-11-26
- year
- 3.055441478439
- 金額
- 5395.5185592723
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 4700.45003231
- ex_date
2029-11-09
- ex_date_assumed
2029-11-09
- record_date_assumed
2029-11-12
- quarter
- 4
- old_shares_at_ex
- 229146547.15431
- active_shares_at_ex
- 230551863.28749
- old_shareholder_equivalence_factor
- 0.9939045553
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 64
内容を開く
- 想定日
2030-02-15
- year
- 3.277207392197
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5309.64032256
- ex_date_assumed
2030-03-05
- pay_date_assumed
2030-03-20
- quarter
- 1
- 65
内容を開く
- 想定日
2030-03-05
- year
- 3.326488706366
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2030-03-05
- record_date_assumed
2030-03-06
- pay_date_assumed
2030-03-20
- quarter
- 1
- old_shareholder_equivalence_factor
- 0.9939045553
- 66
内容を開く
- 想定日
2030-03-06
- year
- 3.329226557153
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2030-03-05
- quarter
- 1
- 67
内容を開く
- 想定日
2030-03-20
- year
- 3.367556468172
- 金額
- 6094.7915000713
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5309.64032256
- ex_date
2030-03-05
- ex_date_assumed
2030-03-05
- record_date_assumed
2030-03-06
- quarter
- 1
- old_shares_at_ex
- 229146547.15431
- active_shares_at_ex
- 230551863.28749
- old_shareholder_equivalence_factor
- 0.9939045553
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 68
内容を開く
- 想定日
2030-04-22
- year
- 3.457905544148
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5105.42338708
- ex_date_assumed
2030-05-10
- pay_date_assumed
2030-05-27
- quarter
- 2
- 69
内容を開く
- 想定日
2030-05-10
- year
- 3.507186858316
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2030-05-10
- record_date_assumed
2030-05-13
- pay_date_assumed
2030-05-27
- quarter
- 2
- old_shareholder_equivalence_factor
- 0.9939045553
- 70
内容を開く
- 想定日
2030-05-13
- year
- 3.515400410678
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2030-05-10
- quarter
- 2
- 71
内容を開く
- 想定日
2030-05-15
- year
- 3.520876112252
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 8460.41589858
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 152188.96928
- shares_canceled_assumed
- 5559151.8483
- old_shares_tendered_assumed
- 5525266.34563
- old_shares_pre_event
- 229146547.15431
- active_shares_pre_event
- 230551863.28749
- holder_strategy
fixed_one_share_no_tender
- 72
内容を開く
- 想定日
2030-05-27
- year
- 3.553730321697
- 金額
- 5860.3764423798
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5105.42338708
- ex_date
2030-05-10
- ex_date_assumed
2030-05-10
- record_date_assumed
2030-05-13
- quarter
- 2
- old_shares_at_ex
- 229146547.15431
- active_shares_at_ex
- 230551863.28749
- old_shareholder_equivalence_factor
- 0.9939045553
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 73
内容を開く
- 想定日
2030-07-22
- year
- 3.707049965777
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5105.42338708
- ex_date_assumed
2030-08-09
- pay_date_assumed
2030-08-26
- quarter
- 3
- 74
内容を開く
- 想定日
2030-08-09
- year
- 3.756331279945
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2030-08-09
- record_date_assumed
2030-08-12
- pay_date_assumed
2030-08-26
- quarter
- 3
- old_shareholder_equivalence_factor
- 0.9939045553
- 75
内容を開く
- 想定日
2030-08-12
- year
- 3.764544832307
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2030-08-09
- quarter
- 3
- 76
内容を開く
- 想定日
2030-08-26
- year
- 3.802874743326
- 金額
- 6005.1754553036
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5105.42338708
- ex_date
2030-08-09
- ex_date_assumed
2030-08-09
- record_date_assumed
2030-08-12
- quarter
- 3
- old_shares_at_ex
- 223621280.80868
- active_shares_at_ex
- 224992711.43918
- old_shareholder_equivalence_factor
- 0.9939045553
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 77
内容を開く
- 想定日
2030-09-16
- year
- 3.860369609856
- 金額
- 0
- 種類
forecast_sbc_equity_settled_share_grant_zero_cash
- date_status
forecast_assumption
- sbc_new_common_shares
- 480000
- old_shares_unchanged
- 223621280.80868
- diluted_old_shareholder_fraction_before
- 0.9939045553
- diluted_old_shareholder_fraction_after
- 0.991788670927
- sbc_cost_already_in_profit
- はい
- share_issuance_cash_proceeds_oku
- 0
- 78
内容を開く
- 想定日
2030-10-15
- year
- 3.939767282683
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 8460.41589858
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 152188.96928
- shares_canceled_assumed
- 5559151.8483
- old_shares_tendered_assumed
- 5513503.82311
- old_shares_pre_event
- 223621280.80868
- active_shares_pre_event
- 225472711.43918
- holder_strategy
fixed_one_share_no_tender
- 79
内容を開く
- 想定日
2030-10-21
- year
- 3.956194387406
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 4901.20645159
- ex_date_assumed
2030-11-08
- pay_date_assumed
2030-11-25
- quarter
- 4
- 80
内容を開く
- 想定日
2030-11-08
- year
- 4.005475701574
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2030-11-08
- record_date_assumed
2030-11-11
- pay_date_assumed
2030-11-25
- quarter
- 4
- old_shareholder_equivalence_factor
- 0.991788670927
- 81
内容を開く
- 想定日
2030-11-11
- year
- 4.013689253936
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2030-11-08
- quarter
- 4
- 82
内容を開く
- 想定日
2030-11-25
- year
- 4.052019164956
- 金額
- 5898.116889353
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 4901.20645159
- ex_date
2030-11-08
- ex_date_assumed
2030-11-08
- record_date_assumed
2030-11-11
- quarter
- 4
- old_shares_at_ex
- 218107776.98557
- active_shares_at_ex
- 219913559.59088
- old_shareholder_equivalence_factor
- 0.991788670927
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 83
内容を開く
- 想定日
2031-02-17
- year
- 4.281998631075
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5536.08244956
- ex_date_assumed
2031-03-05
- pay_date_assumed
2031-03-20
- quarter
- 1
- 84
内容を開く
- 想定日
2031-03-05
- year
- 4.325804243669
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2031-03-05
- record_date_assumed
2031-03-06
- pay_date_assumed
2031-03-20
- quarter
- 1
- old_shareholder_equivalence_factor
- 0.991788670927
- 85
内容を開く
- 想定日
2031-03-06
- year
- 4.328542094456
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2031-03-05
- quarter
- 1
- 86
内容を開く
- 想定日
2031-03-20
- year
- 4.366872005476
- 金額
- 6662.1273188783
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5536.08244956
- ex_date
2031-03-05
- ex_date_assumed
2031-03-05
- record_date_assumed
2031-03-06
- quarter
- 1
- old_shares_at_ex
- 218107776.98557
- active_shares_at_ex
- 219913559.59088
- old_shareholder_equivalence_factor
- 0.991788670927
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 87
内容を開く
- 想定日
2031-04-21
- year
- 4.454483230664
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5323.1562015
- ex_date_assumed
2031-05-09
- pay_date_assumed
2031-05-26
- quarter
- 2
- 88
内容を開く
- 想定日
2031-05-09
- year
- 4.503764544832
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2031-05-09
- record_date_assumed
2031-05-12
- pay_date_assumed
2031-05-26
- quarter
- 2
- old_shareholder_equivalence_factor
- 0.991788670927
- 89
内容を開く
- 想定日
2031-05-12
- year
- 4.511978097194
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2031-05-09
- quarter
- 2
- 90
内容を開く
- 想定日
2031-05-15
- year
- 4.520191649555
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 8821.23027677
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 162081.25228
- shares_canceled_assumed
- 5442474.16192
- old_shares_tendered_assumed
- 5397784.21561
- old_shares_pre_event
- 218107776.98557
- active_shares_pre_event
- 219913559.59088
- holder_strategy
fixed_one_share_no_tender
- 91
内容を開く
- 想定日
2031-05-26
- year
- 4.550308008214
- 金額
- 6405.8916527676
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5323.1562015
- ex_date
2031-05-09
- ex_date_assumed
2031-05-09
- record_date_assumed
2031-05-12
- quarter
- 2
- old_shares_at_ex
- 218107776.98557
- active_shares_at_ex
- 219913559.59088
- old_shareholder_equivalence_factor
- 0.991788670927
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 92
内容を開く
- 想定日
2031-07-21
- year
- 4.703627652293
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5323.1562015
- ex_date_assumed
2031-08-08
- pay_date_assumed
2031-08-25
- quarter
- 3
- 93
内容を開く
- 想定日
2031-08-08
- year
- 4.752908966461
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2031-08-08
- record_date_assumed
2031-08-11
- pay_date_assumed
2031-08-25
- quarter
- 3
- old_shareholder_equivalence_factor
- 0.991788670927
- 94
内容を開く
- 想定日
2031-08-11
- year
- 4.761122518823
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2031-08-08
- quarter
- 3
- 95
内容を開く
- 想定日
2031-08-25
- year
- 4.799452429843
- 金額
- 6568.44922893
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5323.1562015
- ex_date
2031-08-08
- ex_date_assumed
2031-08-08
- record_date_assumed
2031-08-11
- quarter
- 3
- old_shares_at_ex
- 212709992.76996
- active_shares_at_ex
- 214471085.42896
- old_shareholder_equivalence_factor
- 0.991788670927
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 96
内容を開く
- 想定日
2031-09-15
- year
- 4.856947296372
- 金額
- 0
- 種類
forecast_sbc_equity_settled_share_grant_zero_cash
- date_status
forecast_assumption
- sbc_new_common_shares
- 480000
- old_shares_unchanged
- 212709992.76996
- diluted_old_shareholder_fraction_before
- 0.991788670927
- diluted_old_shareholder_fraction_after
- 0.989573941185
- sbc_cost_already_in_profit
- はい
- share_issuance_cash_proceeds_oku
- 0
- 97
内容を開く
- 想定日
2031-10-15
- year
- 4.939082819986
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 8821.23027677
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 162081.25228
- shares_canceled_assumed
- 5442474.16192
- old_shares_tendered_assumed
- 5385730.60621
- old_shares_pre_event
- 212709992.76996
- active_shares_pre_event
- 214951085.42896
- holder_strategy
fixed_one_share_no_tender
- 98
内容を開く
- 想定日
2031-10-23
- year
- 4.960985626283
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5110.22995344
- ex_date_assumed
2031-11-10
- pay_date_assumed
2031-11-25
- quarter
- 4
- 99
内容を開く
- 想定日
2031-11-10
- year
- 5.010266940452
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2031-11-10
- record_date_assumed
2031-11-11
- pay_date_assumed
2031-11-25
- quarter
- 4
- old_shareholder_equivalence_factor
- 0.989573941185
- 100
内容を開く
- 想定日
2031-11-11
- year
- 5.013004791239
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2031-11-10
- quarter
- 4
- 101
内容を開く
- 想定日
2031-11-25
- year
- 5.051334702259
- 金額
- 6455.0699377284
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5110.22995344
- ex_date
2031-11-10
- ex_date_assumed
2031-11-10
- record_date_assumed
2031-11-11
- quarter
- 4
- old_shares_at_ex
- 207324262.16375
- active_shares_at_ex
- 209508611.26704
- old_shareholder_equivalence_factor
- 0.989573941185
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 102
内容を開く
- 想定日
2032-02-16
- year
- 5.278576317591
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5771.84834961
- ex_date_assumed
2032-03-05
- pay_date_assumed
2032-03-22
- quarter
- 1
- 103
内容を開く
- 想定日
2032-03-05
- year
- 5.327857631759
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2032-03-05
- record_date_assumed
2032-03-08
- pay_date_assumed
2032-03-22
- quarter
- 1
- old_shareholder_equivalence_factor
- 0.989573941185
- 104
内容を開く
- 想定日
2032-03-08
- year
- 5.33607118412
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2032-03-05
- quarter
- 1
- 105
内容を開く
- 想定日
2032-03-22
- year
- 5.37440109514
- 金額
- 7290.8039571906
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5771.84834961
- ex_date
2032-03-05
- ex_date_assumed
2032-03-05
- record_date_assumed
2032-03-08
- quarter
- 1
- old_shares_at_ex
- 207324262.16375
- active_shares_at_ex
- 209508611.26704
- old_shareholder_equivalence_factor
- 0.989573941185
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 106
内容を開く
- 想定日
2032-04-22
- year
- 5.459274469541
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5549.85418232
- ex_date_assumed
2032-05-10
- pay_date_assumed
2032-05-25
- quarter
- 2
- 107
内容を開く
- 想定日
2032-05-10
- year
- 5.50855578371
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2032-05-10
- record_date_assumed
2032-05-11
- pay_date_assumed
2032-05-25
- quarter
- 2
- old_shareholder_equivalence_factor
- 0.989573941185
- 108
内容を開く
- 想定日
2032-05-11
- year
- 5.511293634497
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2032-05-10
- quarter
- 2
- 109
内容を開く
- 想定日
2032-05-17
- year
- 5.52772073922
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 9196.90121642
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 172616.53368
- shares_canceled_assumed
- 5327937.60848
- old_shares_tendered_assumed
- 5272388.21762
- old_shares_pre_event
- 207324262.16375
- active_shares_pre_event
- 209508611.26704
- holder_strategy
fixed_one_share_no_tender
- 110
内容を開く
- 想定日
2032-05-25
- year
- 5.549623545517
- 金額
- 7010.388420379
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5549.85418232
- ex_date
2032-05-10
- ex_date_assumed
2032-05-10
- record_date_assumed
2032-05-11
- quarter
- 2
- old_shares_at_ex
- 207324262.16375
- active_shares_at_ex
- 209508611.26704
- old_shareholder_equivalence_factor
- 0.989573941185
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 111
内容を開く
- 想定日
2032-07-23
- year
- 5.711156741958
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5549.85418232
- ex_date_assumed
2032-08-10
- pay_date_assumed
2032-08-25
- quarter
- 3
- 112
内容を開く
- 想定日
2032-08-10
- year
- 5.760438056126
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2032-08-10
- record_date_assumed
2032-08-11
- pay_date_assumed
2032-08-25
- quarter
- 3
- old_shareholder_equivalence_factor
- 0.989573941185
- 113
内容を開く
- 想定日
2032-08-11
- year
- 5.763175906913
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2032-08-10
- quarter
- 3
- 114
内容を開く
- 想定日
2032-08-25
- year
- 5.801505817933
- 金額
- 7193.319113308
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5549.85418232
- ex_date
2032-08-10
- ex_date_assumed
2032-08-10
- record_date_assumed
2032-08-11
- quarter
- 3
- old_shares_at_ex
- 202051873.94613
- active_shares_at_ex
- 204180673.65855
- old_shareholder_equivalence_factor
- 0.989573941185
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 115
内容を開く
- 想定日
2032-09-15
- year
- 5.859000684463
- 金額
- 0
- 種類
forecast_sbc_equity_settled_share_grant_zero_cash
- date_status
forecast_assumption
- sbc_new_common_shares
- 480000
- old_shares_unchanged
- 202051873.94613
- diluted_old_shareholder_fraction_before
- 0.989573941185
- diluted_old_shareholder_fraction_after
- 0.987253048347
- sbc_cost_already_in_profit
- はい
- share_issuance_cash_proceeds_oku
- 0
- 116
内容を開く
- 想定日
2032-10-15
- year
- 5.941136208077
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 9196.90121642
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 172616.53368
- shares_canceled_assumed
- 5327937.60848
- old_shares_tendered_assumed
- 5260022.64538
- old_shares_pre_event
- 202051873.94613
- active_shares_pre_event
- 204660673.65855
- holder_strategy
fixed_one_share_no_tender
- 117
内容を開く
- 想定日
2032-10-25
- year
- 5.968514715948
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5327.86001503
- ex_date_assumed
2032-11-10
- pay_date_assumed
2032-11-25
- quarter
- 4
- 118
内容を開く
- 想定日
2032-11-10
- year
- 6.012320328542
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2032-11-10
- record_date_assumed
2032-11-11
- pay_date_assumed
2032-11-25
- quarter
- 4
- old_shareholder_equivalence_factor
- 0.987253048347
- 119
内容を開く
- 想定日
2032-11-11
- year
- 6.015058179329
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2032-11-10
- quarter
- 4
- 120
内容を開く
- 想定日
2032-11-25
- year
- 6.053388090349
- 金額
- 7073.5359411656
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5327.86001503
- ex_date
2032-11-10
- ex_date_assumed
2032-11-10
- record_date_assumed
2032-11-11
- quarter
- 4
- old_shares_at_ex
- 196791851.30075
- active_shares_at_ex
- 199332736.05007
- old_shareholder_equivalence_factor
- 0.987253048347
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 121
内容を開く
- 想定日
2033-02-14
- year
- 6.275154004107
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 6017.32084177
- ex_date_assumed
2033-03-04
- pay_date_assumed
2033-03-21
- quarter
- 1
- 122
内容を開く
- 想定日
2033-03-04
- year
- 6.324435318275
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2033-03-04
- record_date_assumed
2033-03-07
- pay_date_assumed
2033-03-21
- quarter
- 1
- old_shareholder_equivalence_factor
- 0.987253048347
- 123
内容を開く
- 想定日
2033-03-07
- year
- 6.332648870637
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2033-03-04
- quarter
- 1
- 124
内容を開く
- 想定日
2033-03-21
- year
- 6.370978781656
- 金額
- 7988.8989432364
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 6017.32084177
- ex_date
2033-03-04
- ex_date_assumed
2033-03-04
- record_date_assumed
2033-03-07
- quarter
- 1
- old_shares_at_ex
- 196791851.30075
- active_shares_at_ex
- 199332736.05007
- old_shareholder_equivalence_factor
- 0.987253048347
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 125
内容を開く
- 想定日
2033-04-22
- year
- 6.458590006845
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5785.88542478
- ex_date_assumed
2033-05-10
- pay_date_assumed
2033-05-25
- quarter
- 2
- 126
内容を開く
- 想定日
2033-05-10
- year
- 6.507871321013
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2033-05-10
- record_date_assumed
2033-05-11
- pay_date_assumed
2033-05-25
- quarter
- 2
- old_shareholder_equivalence_factor
- 0.987253048347
- 127
内容を開く
- 想定日
2033-05-11
- year
- 6.5106091718
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2033-05-10
- quarter
- 2
- 128
内容を開く
- 想定日
2033-05-16
- year
- 6.524298425736
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 9588.03870391
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 183836.60837
- shares_canceled_assumed
- 5215521.97299
- old_shares_tendered_assumed
- 5149039.96655
- old_shares_pre_event
- 196791851.30075
- active_shares_pre_event
- 199332736.05007
- holder_strategy
fixed_one_share_no_tender
- 129
内容を開く
- 想定日
2033-05-25
- year
- 6.54893908282
- 金額
- 7681.6335992673
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5785.88542478
- ex_date
2033-05-10
- ex_date_assumed
2033-05-10
- record_date_assumed
2033-05-11
- quarter
- 2
- old_shares_at_ex
- 196791851.30075
- active_shares_at_ex
- 199332736.05007
- old_shareholder_equivalence_factor
- 0.987253048347
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 130
内容を開く
- 想定日
2033-07-25
- year
- 6.715947980835
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5785.88542478
- ex_date_assumed
2033-08-10
- pay_date_assumed
2033-08-25
- quarter
- 3
- 131
内容を開く
- 想定日
2033-08-10
- year
- 6.759753593429
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2033-08-10
- record_date_assumed
2033-08-11
- pay_date_assumed
2033-08-25
- quarter
- 3
- old_shareholder_equivalence_factor
- 0.987253048347
- 132
内容を開く
- 想定日
2033-08-11
- year
- 6.762491444216
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2033-08-10
- quarter
- 3
- 133
内容を開く
- 想定日
2033-08-25
- year
- 6.800821355236
- 金額
- 7888.0229656917
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5785.88542478
- ex_date
2033-08-10
- ex_date_assumed
2033-08-10
- record_date_assumed
2033-08-11
- quarter
- 3
- old_shares_at_ex
- 191642811.3342
- active_shares_at_ex
- 194117214.07708
- old_shareholder_equivalence_factor
- 0.987253048347
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 134
内容を開く
- 想定日
2033-09-15
- year
- 6.858316221766
- 金額
- 0
- 種類
forecast_sbc_equity_settled_share_grant_zero_cash
- date_status
forecast_assumption
- sbc_new_common_shares
- 480000
- old_shares_unchanged
- 191642811.3342
- diluted_old_shareholder_fraction_before
- 0.987253048347
- diluted_old_shareholder_fraction_after
- 0.984817856942
- sbc_cost_already_in_profit
- はい
- share_issuance_cash_proceeds_oku
- 0
- 135
内容を開く
- 想定日
2033-10-17
- year
- 6.945927446954
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 9588.03870391
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 183836.60837
- shares_canceled_assumed
- 5215521.97299
- old_shares_tendered_assumed
- 5136339.17227
- old_shares_pre_event
- 191642811.3342
- active_shares_pre_event
- 194597214.07708
- holder_strategy
fixed_one_share_no_tender
- 136
内容を開く
- 想定日
2033-10-24
- year
- 6.965092402464
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5554.45000778
- ex_date_assumed
2033-11-10
- pay_date_assumed
2033-11-25
- quarter
- 4
- 137
内容を開く
- 想定日
2033-11-10
- year
- 7.011635865845
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2033-11-10
- record_date_assumed
2033-11-11
- pay_date_assumed
2033-11-25
- quarter
- 4
- old_shareholder_equivalence_factor
- 0.984817856942
- 138
内容を開く
- 想定日
2033-11-11
- year
- 7.014373716632
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2033-11-10
- quarter
- 4
- 139
内容を開く
- 想定日
2033-11-25
- year
- 7.052703627652
- 金額
- 7761.8537707373
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5554.45000778
- ex_date
2033-11-10
- ex_date_assumed
2033-11-10
- record_date_assumed
2033-11-11
- quarter
- 4
- old_shares_at_ex
- 186506472.16193
- active_shares_at_ex
- 189381692.10409
- old_shareholder_equivalence_factor
- 0.984817856942
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 140
内容を開く
- 想定日
2034-02-13
- year
- 7.271731690623
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 6272.89841082
- ex_date_assumed
2034-03-03
- pay_date_assumed
2034-03-20
- quarter
- 1
- 141
内容を開く
- 想定日
2034-03-03
- year
- 7.321013004791
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2034-03-03
- record_date_assumed
2034-03-06
- pay_date_assumed
2034-03-20
- quarter
- 1
- old_shareholder_equivalence_factor
- 0.984817856942
- 142
内容を開く
- 想定日
2034-03-06
- year
- 7.329226557153
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2034-03-03
- quarter
- 1
- 143
内容を開く
- 想定日
2034-03-20
- year
- 7.367556468172
- 金額
- 8765.8220193317
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 6272.89841082
- ex_date
2034-03-03
- ex_date_assumed
2034-03-03
- record_date_assumed
2034-03-06
- quarter
- 1
- old_shares_at_ex
- 186506472.16193
- active_shares_at_ex
- 189381692.10409
- old_shareholder_equivalence_factor
- 0.984817856942
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 144
内容を開く
- 想定日
2034-04-24
- year
- 7.463381245722
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 6031.63308733
- ex_date_assumed
2034-05-10
- pay_date_assumed
2034-05-25
- quarter
- 2
- 145
内容を開く
- 想定日
2034-05-10
- year
- 7.507186858316
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2034-05-10
- record_date_assumed
2034-05-11
- pay_date_assumed
2034-05-25
- quarter
- 2
- old_shareholder_equivalence_factor
- 0.984817856942
- 146
内容を開く
- 想定日
2034-05-11
- year
- 7.509924709103
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2034-05-10
- quarter
- 2
- 147
内容を開く
- 想定日
2034-05-15
- year
- 7.520876112252
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 9995.27768758
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 195785.98791
- shares_canceled_assumed
- 5105205.83934
- old_shares_tendered_assumed
- 5027697.87394
- old_shares_pre_event
- 186506472.16193
- active_shares_pre_event
- 189381692.10409
- holder_strategy
fixed_one_share_no_tender
- 148
内容を開く
- 想定日
2034-05-25
- year
- 7.548254620123
- 金額
- 8428.6750185925
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 6031.63308733
- ex_date
2034-05-10
- ex_date_assumed
2034-05-10
- record_date_assumed
2034-05-11
- quarter
- 2
- old_shares_at_ex
- 186506472.16193
- active_shares_at_ex
- 189381692.10409
- old_shareholder_equivalence_factor
- 0.984817856942
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 149
内容を開く
- 想定日
2034-07-24
- year
- 7.712525667351
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 6031.63308733
- ex_date_assumed
2034-08-10
- pay_date_assumed
2034-08-25
- quarter
- 3
- 150
内容を開く
- 想定日
2034-08-10
- year
- 7.759069130732
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2034-08-10
- record_date_assumed
2034-08-11
- pay_date_assumed
2034-08-25
- quarter
- 3
- old_shareholder_equivalence_factor
- 0.984817856942
- 151
内容を開く
- 想定日
2034-08-11
- year
- 7.76180698152
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2034-08-10
- quarter
- 3
- 152
内容を開く
- 想定日
2034-08-25
- year
- 7.800136892539
- 金額
- 8662.1834916209
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 6031.63308733
- ex_date
2034-08-10
- ex_date_assumed
2034-08-10
- record_date_assumed
2034-08-11
- quarter
- 3
- old_shares_at_ex
- 181478774.28799
- active_shares_at_ex
- 184276486.26476
- old_shareholder_equivalence_factor
- 0.984817856942
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 153
内容を開く
- 想定日
2034-09-15
- year
- 7.857631759069
- 金額
- 0
- 種類
forecast_sbc_equity_settled_share_grant_zero_cash
- date_status
forecast_assumption
- sbc_new_common_shares
- 480000
- old_shares_unchanged
- 181478774.28799
- diluted_old_shareholder_fraction_before
- 0.984817856942
- diluted_old_shareholder_fraction_after
- 0.982259286031
- sbc_cost_already_in_profit
- はい
- share_issuance_cash_proceeds_oku
- 0
- 154
内容を開く
- 想定日
2034-10-16
- year
- 7.94250513347
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 9995.27768758
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 195785.98791
- shares_canceled_assumed
- 5105205.83934
- old_shares_tendered_assumed
- 5014635.84279
- old_shares_pre_event
- 181478774.28799
- active_shares_pre_event
- 184756486.26476
- holder_strategy
fixed_one_share_no_tender
- 155
内容を開く
- 想定日
2034-10-23
- year
- 7.96167008898
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 5790.36776384
- ex_date_assumed
2034-11-10
- pay_date_assumed
2034-11-27
- quarter
- 4
- 156
内容を開く
- 想定日
2034-11-10
- year
- 8.010951403149
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2034-11-10
- record_date_assumed
2034-11-13
- pay_date_assumed
2034-11-27
- quarter
- 4
- old_shareholder_equivalence_factor
- 0.982259286031
- 157
内容を開く
- 想定日
2034-11-13
- year
- 8.01916495551
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2034-11-10
- quarter
- 4
- 158
内容を開く
- 想定日
2034-11-27
- year
- 8.05749486653
- 金額
- 8529.787620216
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 5790.36776384
- ex_date
2034-11-10
- ex_date_assumed
2034-11-10
- record_date_assumed
2034-11-13
- quarter
- 4
- old_shares_at_ex
- 176464138.4452
- active_shares_at_ex
- 179651280.42542
- old_shareholder_equivalence_factor
- 0.982259286031
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 159
内容を開く
- 想定日
2035-02-15
- year
- 8.2765229295
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 6538.99584593
- ex_date_assumed
2035-03-05
- pay_date_assumed
2035-03-20
- quarter
- 1
- 160
内容を開く
- 想定日
2035-03-05
- year
- 8.325804243669
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2035-03-05
- record_date_assumed
2035-03-06
- pay_date_assumed
2035-03-20
- quarter
- 1
- old_shareholder_equivalence_factor
- 0.982259286031
- 161
内容を開く
- 想定日
2035-03-06
- year
- 8.328542094456
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2035-03-05
- quarter
- 1
- 162
内容を開く
- 想定日
2035-03-20
- year
- 8.366872005476
- 金額
- 9632.591242921
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 6538.99584593
- ex_date
2035-03-05
- ex_date_assumed
2035-03-05
- record_date_assumed
2035-03-06
- quarter
- 1
- old_shares_at_ex
- 176464138.4452
- active_shares_at_ex
- 179651280.42542
- old_shareholder_equivalence_factor
- 0.982259286031
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 163
内容を開く
- 想定日
2035-04-23
- year
- 8.459958932238
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 6287.49600571
- ex_date_assumed
2035-05-10
- pay_date_assumed
2035-05-25
- quarter
- 2
- 164
内容を開く
- 想定日
2035-05-10
- year
- 8.506502395619
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2035-05-10
- record_date_assumed
2035-05-11
- pay_date_assumed
2035-05-25
- quarter
- 2
- old_shareholder_equivalence_factor
- 0.982259286031
- 165
内容を開く
- 想定日
2035-05-11
- year
- 8.509240246407
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2035-05-10
- quarter
- 2
- 166
内容を開く
- 想定日
2035-05-15
- year
- 8.520191649555
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 10419.27909517
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 208512.07713
- shares_canceled_assumed
- 4996966.71707
- old_shares_tendered_assumed
- 4908316.95983
- old_shares_pre_event
- 176464138.4452
- active_shares_pre_event
- 179651280.42542
- holder_strategy
fixed_one_share_no_tender
- 167
内容を開く
- 想定日
2035-05-25
- year
- 8.547570157426
- 金額
- 9262.106964359
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 6287.49600571
- ex_date
2035-05-10
- ex_date_assumed
2035-05-10
- record_date_assumed
2035-05-11
- quarter
- 2
- old_shares_at_ex
- 176464138.4452
- active_shares_at_ex
- 179651280.42542
- old_shareholder_equivalence_factor
- 0.982259286031
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 168
内容を開く
- 想定日
2035-07-23
- year
- 8.709103353867
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 6287.49600571
- ex_date_assumed
2035-08-10
- pay_date_assumed
2035-08-27
- quarter
- 3
- 169
内容を開く
- 想定日
2035-08-10
- year
- 8.758384668036
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2035-08-10
- record_date_assumed
2035-08-13
- pay_date_assumed
2035-08-27
- quarter
- 3
- old_shareholder_equivalence_factor
- 0.982259286031
- 170
内容を開く
- 想定日
2035-08-13
- year
- 8.766598220397
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2035-08-10
- quarter
- 3
- 171
内容を開く
- 想定日
2035-08-27
- year
- 8.804928131417
- 金額
- 9527.1015084287
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 6287.49600571
- ex_date
2035-08-10
- ex_date_assumed
2035-08-10
- record_date_assumed
2035-08-13
- quarter
- 3
- old_shares_at_ex
- 171555821.48536
- active_shares_at_ex
- 174654313.70834
- old_shareholder_equivalence_factor
- 0.982259286031
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 172
内容を開く
- 想定日
2035-09-17
- year
- 8.862422997947
- 金額
- 0
- 種類
forecast_sbc_equity_settled_share_grant_zero_cash
- date_status
forecast_assumption
- sbc_new_common_shares
- 480000
- old_shares_unchanged
- 171555821.48536
- diluted_old_shareholder_fraction_before
- 0.982259286031
- diluted_old_shareholder_fraction_after
- 0.979567155361
- sbc_cost_already_in_profit
- はい
- share_issuance_cash_proceeds_oku
- 0
- 173
内容を開く
- 想定日
2035-10-15
- year
- 8.939082819986
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 10419.27909517
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 208512.07713
- shares_canceled_assumed
- 4996966.71707
- old_shares_tendered_assumed
- 4894864.47248
- old_shares_pre_event
- 171555821.48536
- active_shares_pre_event
- 175134313.70834
- holder_strategy
fixed_one_share_no_tender
- 174
内容を開く
- 想定日
2035-10-22
- year
- 8.958247775496
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 6035.99616548
- ex_date_assumed
2035-11-09
- pay_date_assumed
2035-11-26
- quarter
- 4
- 175
内容を開く
- 想定日
2035-11-09
- year
- 9.007529089665
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2035-11-09
- record_date_assumed
2035-11-12
- pay_date_assumed
2035-11-26
- quarter
- 4
- old_shareholder_equivalence_factor
- 0.979567155361
- 176
内容を開く
- 想定日
2035-11-12
- year
- 9.015742642026
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2035-11-09
- quarter
- 4
- 177
内容を開く
- 想定日
2035-11-26
- year
- 9.054072553046
- 金額
- 9388.8345434378
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 6035.99616548
- ex_date
2035-11-09
- ex_date_assumed
2035-11-09
- record_date_assumed
2035-11-12
- quarter
- 4
- old_shares_at_ex
- 166660957.01289
- active_shares_at_ex
- 170137346.99127
- old_shareholder_equivalence_factor
- 0.979567155361
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 178
内容を開く
- 想定日
2036-02-18
- year
- 9.284052019165
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 7577.87520078
- ex_date_assumed
2036-03-05
- pay_date_assumed
2036-03-20
- quarter
- 1
- 179
内容を開く
- 想定日
2036-03-05
- year
- 9.327857631759
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2036-03-05
- record_date_assumed
2036-03-06
- pay_date_assumed
2036-03-20
- quarter
- 1
- old_shareholder_equivalence_factor
- 0.979567155361
- 180
内容を開く
- 想定日
2036-03-06
- year
- 9.330595482546
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2036-03-05
- quarter
- 1
- 181
内容を開く
- 想定日
2036-03-20
- year
- 9.368925393566
- 金額
- 11787.187151947
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 7577.87520078
- ex_date
2036-03-05
- ex_date_assumed
2036-03-05
- record_date_assumed
2036-03-06
- quarter
- 1
- old_shares_at_ex
- 166660957.01289
- active_shares_at_ex
- 170137346.99127
- old_shareholder_equivalence_factor
- 0.979567155361
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 182
内容を開く
- 想定日
2036-04-21
- year
- 9.456536618754
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 7354.9965184
- ex_date_assumed
2036-05-09
- pay_date_assumed
2036-05-26
- quarter
- 2
- 183
内容を開く
- 想定日
2036-05-09
- year
- 9.505817932923
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2036-05-09
- record_date_assumed
2036-05-12
- pay_date_assumed
2036-05-26
- quarter
- 2
- old_shareholder_equivalence_factor
- 0.979567155361
- 184
内容を開く
- 想定日
2036-05-12
- year
- 9.514031485284
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2036-05-09
- quarter
- 2
- 185
内容を開く
- 想定日
2036-05-15
- year
- 9.522245037645
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 9233.54541271
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 222065.36214
- shares_canceled_assumed
- 4158030.4662
- old_shares_tendered_assumed
- 4073070.07568
- old_shares_pre_event
- 166660957.01289
- active_shares_pre_event
- 170137346.99127
- holder_strategy
fixed_one_share_no_tender
- 186
内容を開く
- 想定日
2036-05-26
- year
- 9.552361396304
- 金額
- 11440.505176883
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 7354.9965184
- ex_date
2036-05-09
- ex_date_assumed
2036-05-09
- record_date_assumed
2036-05-12
- quarter
- 2
- old_shares_at_ex
- 166660957.01289
- active_shares_at_ex
- 170137346.99127
- old_shareholder_equivalence_factor
- 0.979567155361
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 187
内容を開く
- 想定日
2036-07-21
- year
- 9.705681040383
- 金額
- 0
- 種類
predicted_dividend_declaration_revaluation
- date_status
forecast_assumption
- predicted_total_company_dividend_oku
- 7354.9965184
- ex_date_assumed
2036-08-08
- pay_date_assumed
2036-08-25
- quarter
- 3
- 188
内容を開く
- 想定日
2036-08-08
- year
- 9.754962354552
- 金額
- 0
- 種類
predicted_dividend_ex_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2036-08-08
- record_date_assumed
2036-08-11
- pay_date_assumed
2036-08-25
- quarter
- 3
- old_shareholder_equivalence_factor
- 0.979567155361
- 189
内容を開く
- 想定日
2036-08-11
- year
- 9.763175906913
- 金額
- 0
- 種類
predicted_dividend_record_date_revaluation
- date_status
forecast_assumption
- ex_date_assumed
2036-08-08
- quarter
- 3
- 190
内容を開く
- 想定日
2036-08-25
- year
- 9.801505817933
- 金額
- 11727.10696601
- 種類
old_holder_cash_dividend
- date_status
forecast_assumption
- corporate_gross_dividend_oku
- 7354.9965184
- ex_date
2036-08-08
- ex_date_assumed
2036-08-08
- record_date_assumed
2036-08-11
- quarter
- 3
- old_shares_at_ex
- 162587886.93721
- active_shares_at_ex
- 165979316.52507
- old_shareholder_equivalence_factor
- 0.979567155361
- tax_status
gross_KRW; ETF withholding undetermined
- holder_strategy
fixed_one_share_no_tender
- 191
内容を開く
- 想定日
2036-09-15
- year
- 9.859000684463
- 金額
- 0
- 種類
forecast_sbc_equity_settled_share_grant_zero_cash
- date_status
forecast_assumption
- sbc_new_common_shares
- 407868.85246
- old_shares_unchanged
- 162587886.93721
- diluted_old_shareholder_fraction_before
- 0.979567155361
- diluted_old_shareholder_fraction_after
- 0.977165919168
- sbc_cost_already_in_profit
- はい
- share_issuance_cash_proceeds_oku
- 0
- 192
内容を開く
- 想定日
2036-10-15
- year
- 9.941136208077
- 金額
- 0
- 種類
company_buyback_no_holder_cash_recheck
- date_status
forecast_assumption
- company_spend_oku
- 9233.54541271
- program
forecast_new_authorization
- proportional_tender_assumed
- はい
- buyback_price_krw_assumed
- 222065.36214
- shares_canceled_assumed
- 4158030.4662
- old_shares_tendered_assumed
- 4063085.66243
- old_shares_pre_event
- 162587886.93721
- active_shares_pre_event
- 166387185.37753
- holder_strategy
fixed_one_share_no_tender
その他の数値・前提
- 期間内の親会社利益合計（億）
- 622066.67192442
- 期間内株主受取
- 277066.59224641
- 終価
- 1242285.4939251
- 年度別・部分期間の財務台帳
内容を開く
- 1
内容を開く
- period_id
2026_postcutoff_55days
- year
- 2026
- start
2026-11-07
- end
2026-12-31
- inclusive_days
- 55
- fiscal_year_days
- 365
- annual_fraction
- 0.150684931507
- 状態
forecast_assumption
- opening
内容を開く
- common_equity_oku
- 417450.5
- cet1_oku
- 397884.5
- rwa_oku
- 2958190
- CET1比率
- 13.45%
- 発行済株式数
- 269084204
- 自己株式数
- 4440000
- active_shares
- 264644204
- old_cohort_shares
- 264644204
- loans_oku
- 4367681.75
- deposit_liabilities_oku
- 4156321.01
- cash_and_bank_balances_oku
- 441460.42
- wholesale_borrowings_and_debt_securities_oku
- 1299106.48
- nci_book_oku
- 15706.31
- at1_book_oku
- 47992.44
- income
内容を開く
- ppop_pre_provision_profit_after_sbc_expense_oku
- 12732.87671233
- credit_loss_charge_oku
- 1519.0910642
- credit_cost_annualized
- 0.0023
- avg_loan_assets_oku
- 4383148.1298956
- pretax_group_profit_oku
- 11213.78564813
- income_tax_oku
- 2971.65319676
- nci_profit_oku
- 165.75342466
- ifrs_parent_ni_including_at1_oku
- 8076.37902672
- at1_distribution_below_parent_ni_oku
- 292.20821918
- common_attributable_ni_oku
- 7784.17080754
- consolidated_ni_oku
- 8242.13245138
- sbc_expense_already_in_ppop_oku
- 93.42465753
- sbc_capital_credit_non_cash_oku
- 93.42465753
- no_separate_sbc_cash_cost
- はい
- after_tax_rate_assumed
- 0.265
- regulatory
内容を開く
- rwa_growth_rate_annualized
- 0.042
- rwa_closing_oku
- 2976911.6956164
- target_cet1_capital_ratio
- 0.131
- book_oci_regulatory_eligible_proxy_oku
- 134.57272049
- pre_distribution_cet1_oku
- 405896.66818556
- headroom_versus_target_oku
- 15921.23605981
- closing_cet1_oku
- 404942.86818556
- closing_cet1_ratio
- 0.136027840121
- crisis_recapitalization_oku
- 0
- capital_and_return
内容を開く
- opening_parent_common_equity_oku
- 417450.5
- parent_common_ni_oku
- 7784.17080754
- noncash_sbc_equity_credit_oku
- 93.42465753
- common_oci_oku
- 134.57272049
- company_dividends_paid_oku
- 0
- company_buybacks_paid_and_cancelled_oku
- 953.8
- new_common_issuance_proceeds_from_third_parties_oku
- 0
- closing_parent_common_equity_oku
- 424508.86818556
- parent_at1_equity_oku
- 47992.44
- at1_distributions_oku
- 292.20821918
- nci_dividends_oku
- 66.30136986
- 非支配持分資本（億）
- 15805.76205479
- book_clean_surplus_residual_oku
- 0
- cet1_regulatory_bridge_residual_oku
- 0
- old_holder_cash_dividend_oku
- 0
- old_holder_proportional_buyback_cash_oku
- 953.69556606
- old_holder_total_cash_oku
- 953.69556606
- opening_pre_cutoff_Q3_dividend_payable_oku
- 3083.1049766
- cash_clearance_of_pre_cutoff_Q3_dividend_payable_oku
- 3083.1049766
- closing_pre_cutoff_Q3_dividend_payable_oku
- 0
- Q3_dividend_cash_to_new_cutoff_old_cohort_oku
- 0
- total_company_distribution_paid_oku
- 953.8
- 20261023_buyback_authorization_spent_this_period_oku
- 953.8
- 20261023_buyback_authorization_remaining_upper_bound_oku
- 1430.7
- 株数
内容を開く
- opening_issued_shares
- 269084204
- opening_treasury_shares
- 4440000
- opening_active_shares
- 264644204
- opening_old_holder_cohort_shares
- 264644204
- equity_settled_new_sbc_shares
- 72328.76712
- new_shares_issued_for_crisis_equity_financing
- 0
- shares_buyback_and_immediate_cancel
- 806255.28318
- closing_issued_shares
- 268350277.48394
- closing_treasury_shares
- 4440000
- closing_active_shares
- 263910277.48394
- closing_old_cohort_shares
- 263838036.99573
- closing_old_equivalence_factor
- 0.999726268757
- shares_bridge_residual
- -3.0E-8
- balance_sheet_context
内容を開く
- consolidated_equity_oku
- 488307.07024036
- parent_at1_book_oku
- 47992.44
- nci_book_oku
- 15805.76205479
- loans_oku
- 4398614.5097911
- deposit_liabilities_oku
- 4186383.1674422
- cash_and_bank_balances_oku
- 448565.40813475
- wholesale_borrowings_and_debt_securities_oku
- 1303334.8046527
- other_net_assets_oku_balancing_residual
- 1130845.1244094
- identity_residual_oku
- 0
- cash_movement_approximation_oku
内容を開く
- deposit_liability_change_oku
- 30062.15744219
- wholesale_debt_change_oku
- 4228.32465271
- loan_asset_growth_oku
- 30932.7597911
- ordinary_net_income_cash_conversion_proxy_oku
- 7784.17080754
- issuer_dividend_cash_out_oku
- 0
- issuer_buyback_cash_out_oku
- 953.8
- external_common_capital_raised_oku
- 0
- precutoff_declared_Q3_dividend_payable_cash_clearance_oku
- 3083.1049766
- noncash_SBC_liquidity_contribution_oku
- 0
- noncash_OCI_liquidity_contribution_oku
- 0
- confidence
illustrative liquidity proxy, not audited bank cash flow statement; deposit and loan financing changes simplify noncash flows
- event_refs
- 1
2026-11-30
- 2
2026-12-15
- 3
2026-12-21
- 2
内容を開く
- period_id
2027
- year
- 2027
- start
2027-01-01
- end
2027-12-31
- inclusive_days
- 365
- fiscal_year_days
- 365
- annual_fraction
- 1
- 状態
forecast_assumption
- opening
内容を開く
- common_equity_oku
- 424508.86818556
- cet1_oku
- 404942.86818556
- rwa_oku
- 2976911.6956164
- CET1比率
- 13.60%
- 発行済株式数
- 268350277.48394
- 自己株式数
- 4440000
- active_shares
- 263910277.48394
- old_cohort_shares
- 263838036.99573
- loans_oku
- 4398614.5097911
- deposit_liabilities_oku
- 4186383.1674422
- cash_and_bank_balances_oku
- 448565.40813475
- wholesale_borrowings_and_debt_securities_oku
- 1303334.8046527
- nci_book_oku
- 15805.76205479
- at1_book_oku
- 47992.44
- income
内容を開く
- ppop_pre_provision_profit_after_sbc_expense_oku
- 84500
- credit_loss_charge_oku
- 10354.55848677
- credit_cost_annualized
- 0.0023
- avg_loan_assets_oku
- 4501981.9507712
- pretax_group_profit_oku
- 74145.44151323
- income_tax_oku
- 19648.542001
- nci_profit_oku
- 1100
- ifrs_parent_ni_including_at1_oku
- 53396.89951222
- at1_distribution_below_parent_ni_oku
- 1939.2
- common_attributable_ni_oku
- 51457.69951222
- consolidated_ni_oku
- 54496.89951222
- sbc_expense_already_in_ppop_oku
- 633.64
- sbc_capital_credit_non_cash_oku
- 633.64
- no_separate_sbc_cash_cost
- はい
- after_tax_rate_assumed
- 0.265
- regulatory
内容を開く
- rwa_growth_rate_annualized
- 0.042
- rwa_closing_oku
- 3101941.9868323
- target_cet1_capital_ratio
- 0.131
- book_oci_regulatory_eligible_proxy_oku
- 930.58259605
- pre_distribution_cet1_oku
- 457964.79029383
- headroom_versus_target_oku
- 51610.3900188
- closing_cet1_oku
- 425031.86260601
- closing_cet1_ratio
- 0.137021215874
- crisis_recapitalization_oku
- 0
- capital_and_return
内容を開く
- opening_parent_common_equity_oku
- 424508.86818556
- parent_common_ni_oku
- 51457.69951222
- noncash_sbc_equity_credit_oku
- 633.64
- common_oci_oku
- 930.58259605
- company_dividends_paid_oku
- 18010.19482928
- company_buybacks_paid_and_cancelled_oku
- 14922.73285854
- new_common_issuance_proceeds_from_third_parties_oku
- 0
- closing_parent_common_equity_oku
- 444597.86260601
- parent_at1_equity_oku
- 47992.44
- at1_distributions_oku
- 1939.2
- nci_dividends_oku
- 440
- 非支配持分資本（億）
- 16465.76205479
- book_clean_surplus_residual_oku
- 0
- cet1_regulatory_bridge_residual_oku
- 0
- old_holder_cash_dividend_oku
- 17997.22220752
- old_holder_proportional_buyback_cash_oku
- 14906.09589603
- old_holder_total_cash_oku
- 32903.31810355
- opening_pre_cutoff_Q3_dividend_payable_oku
- 0
- cash_clearance_of_pre_cutoff_Q3_dividend_payable_oku
- 0
- closing_pre_cutoff_Q3_dividend_payable_oku
- 0
- Q3_dividend_cash_to_new_cutoff_old_cohort_oku
- 0
- total_company_distribution_paid_oku
- 32932.92768782
- 20261023_buyback_authorization_spent_this_period_oku
- 1430.7
- 20261023_buyback_authorization_remaining_upper_bound_oku
- 0
- 株数
内容を開く
- opening_issued_shares
- 268350277.48394
- opening_treasury_shares
- 4440000
- opening_active_shares
- 263910277.48394
- opening_old_holder_cohort_shares
- 263838036.99573
- equity_settled_new_sbc_shares
- 480000
- new_shares_issued_for_crisis_equity_financing
- 0
- shares_buyback_and_immediate_cancel
- 11844425.8121
- closing_issued_shares
- 256985851.67184
- closing_treasury_shares
- 4440000
- closing_active_shares
- 252545851.67184
- closing_old_cohort_shares
- 252006816.22254
- closing_old_equivalence_factor
- 0.99786559373
- shares_bridge_residual
- -3.0E-8
- balance_sheet_context
内容を開く
- consolidated_equity_oku
- 509056.06466081
- parent_at1_book_oku
- 47992.44
- nci_book_oku
- 16465.76205479
- loans_oku
- 4605349.3917513
- deposit_liabilities_oku
- 4387329.5594794
- cash_and_bank_balances_oku
- 489453.72181669
- wholesale_borrowings_and_debt_securities_oku
- 1331486.8364332
- other_net_assets_oku_balancing_residual
- 1133069.3470055
- identity_residual_oku
- 0
- cash_movement_approximation_oku
内容を開く
- deposit_liability_change_oku
- 200946.39203723
- wholesale_debt_change_oku
- 28152.0317805
- loan_asset_growth_oku
- 206734.88196018
- ordinary_net_income_cash_conversion_proxy_oku
- 51457.69951222
- issuer_dividend_cash_out_oku
- 18010.19482928
- issuer_buyback_cash_out_oku
- 14922.73285854
- external_common_capital_raised_oku
- 0
- precutoff_declared_Q3_dividend_payable_cash_clearance_oku
- 0
- noncash_SBC_liquidity_contribution_oku
- 0
- noncash_OCI_liquidity_contribution_oku
- 0
- confidence
illustrative liquidity proxy, not audited bank cash flow statement; deposit and loan financing changes simplify noncash flows
- event_refs
内容を開く
- 1
2027-01-15
- 2
2027-02-15
- 3
2027-03-05
- 4
2027-03-08
- 5
2027-03-22
- 6
2027-04-22
- 7
2027-05-10
- 8
2027-05-11
- 9
2027-05-25
- 10
2027-07-23
- 11
2027-08-10
- 12
2027-08-11
- 13
2027-08-25
- 14
2027-08-31
- 15
2027-09-15
- 16
2027-10-25
- 17
2027-11-10
- 18
2027-11-11
- 19
2027-11-25
- 20
2027-12-15
- 3
内容を開く
- period_id
2028
- year
- 2028
- start
2028-01-01
- end
2028-12-31
- inclusive_days
- 366
- fiscal_year_days
- 366
- annual_fraction
- 1
- 状態
forecast_assumption
- opening
内容を開く
- common_equity_oku
- 444597.86260601
- cet1_oku
- 425031.86260601
- rwa_oku
- 3101941.9868323
- CET1比率
- 13.70%
- 発行済株式数
- 256985851.67184
- 自己株式数
- 4440000
- active_shares
- 252545851.67184
- old_cohort_shares
- 252006816.22254
- loans_oku
- 4605349.3917513
- deposit_liabilities_oku
- 4387329.5594794
- cash_and_bank_balances_oku
- 489453.72181669
- wholesale_borrowings_and_debt_securities_oku
- 1331486.8364332
- nci_book_oku
- 16465.76205479
- at1_book_oku
- 47992.44
- income
内容を開く
- ppop_pre_provision_profit_after_sbc_expense_oku
- 88049
- credit_loss_charge_oku
- 10841.22273565
- credit_cost_annualized
- 0.0023
- avg_loan_assets_oku
- 4713575.1024574
- pretax_group_profit_oku
- 77207.77726435
- income_tax_oku
- 20460.06097505
- nci_profit_oku
- 1146.2
- ifrs_parent_ni_including_at1_oku
- 55601.5162893
- at1_distribution_below_parent_ni_oku
- 1939.2
- common_attributable_ni_oku
- 53662.3162893
- consolidated_ni_oku
- 56747.7162893
- sbc_expense_already_in_ppop_oku
- 647.58008
- sbc_capital_credit_non_cash_oku
- 647.58008
- no_separate_sbc_cash_cost
- はい
- after_tax_rate_assumed
- 0.265
- regulatory
内容を開く
- rwa_growth_rate_annualized
- 0.042
- rwa_closing_oku
- 3232223.5502793
- target_cet1_capital_ratio
- 0.131
- book_oci_regulatory_eligible_proxy_oku
- 969.66706508
- pre_distribution_cet1_oku
- 480311.42604039
- headroom_versus_target_oku
- 56890.1409538
- closing_cet1_oku
- 445967.54361524
- closing_cet1_ratio
- 0.13797546385
- crisis_recapitalization_oku
- 0
- capital_and_return
内容を開く
- opening_parent_common_equity_oku
- 444597.86260601
- parent_common_ni_oku
- 53662.3162893
- noncash_sbc_equity_credit_oku
- 647.58008
- common_oci_oku
- 969.66706508
- company_dividends_paid_oku
- 18781.81070125
- company_buybacks_paid_and_cancelled_oku
- 15562.0717239
- new_common_issuance_proceeds_from_third_parties_oku
- 0
- closing_parent_common_equity_oku
- 465533.54361524
- parent_at1_equity_oku
- 47992.44
- at1_distributions_oku
- 1939.2
- nci_dividends_oku
- 458.48
- 非支配持分資本（億）
- 17153.48205479
- book_clean_surplus_residual_oku
- 0
- cet1_regulatory_bridge_residual_oku
- 0
- old_holder_cash_dividend_oku
- 18732.98962849
- old_holder_proportional_buyback_cash_oku
- 15513.78101847
- old_holder_total_cash_oku
- 34246.77064696
- opening_pre_cutoff_Q3_dividend_payable_oku
- 0
- cash_clearance_of_pre_cutoff_Q3_dividend_payable_oku
- 0
- closing_pre_cutoff_Q3_dividend_payable_oku
- 0
- Q3_dividend_cash_to_new_cutoff_old_cohort_oku
- 0
- total_company_distribution_paid_oku
- 34343.88242515
- 20261023_buyback_authorization_spent_this_period_oku
- 0
- 20261023_buyback_authorization_remaining_upper_bound_oku
- 0
- 株数
内容を開く
- opening_issued_shares
- 256985851.67184
- opening_treasury_shares
- 4440000
- opening_active_shares
- 252545851.67184
- opening_old_holder_cohort_shares
- 252006816.22254
- equity_settled_new_sbc_shares
- 480000
- new_shares_issued_for_crisis_equity_financing
- 0
- shares_buyback_and_immediate_cancel
- 11598009.29375
- closing_issued_shares
- 245867842.37809
- closing_treasury_shares
- 4440000
- closing_active_shares
- 241427842.37809
- closing_old_cohort_shares
- 240444796.74173
- closing_old_equivalence_factor
- 0.995928201045
- shares_bridge_residual
- -3.0E-8
- balance_sheet_context
内容を開く
- consolidated_equity_oku
- 530679.46567004
- parent_at1_book_oku
- 47992.44
- nci_book_oku
- 17153.48205479
- loans_oku
- 4821800.8131636
- deposit_liabilities_oku
- 4597921.3783344
- cash_and_bank_balances_oku
- 531672.6687905
- wholesale_borrowings_and_debt_securities_oku
- 1360246.9521002
- other_net_assets_oku_balancing_residual
- 1135374.3141505
- identity_residual_oku
- 0
- cash_movement_approximation_oku
内容を開く
- deposit_liability_change_oku
- 210591.81885501
- wholesale_debt_change_oku
- 28760.11566696
- loan_asset_growth_oku
- 216451.42141231
- ordinary_net_income_cash_conversion_proxy_oku
- 53662.3162893
- issuer_dividend_cash_out_oku
- 18781.81070125
- issuer_buyback_cash_out_oku
- 15562.0717239
- external_common_capital_raised_oku
- 0
- precutoff_declared_Q3_dividend_payable_cash_clearance_oku
- 0
- noncash_SBC_liquidity_contribution_oku
- 0
- noncash_OCI_liquidity_contribution_oku
- 0
- confidence
illustrative liquidity proxy, not audited bank cash flow statement; deposit and loan financing changes simplify noncash flows
- event_refs
内容を開く
- 1
2028-02-14
- 2
2028-03-03
- 3
2028-03-06
- 4
2028-03-20
- 5
2028-04-24
- 6
2028-05-10
- 7
2028-05-11
- 8
2028-05-15
- 9
2028-05-25
- 10
2028-07-24
- 11
2028-08-10
- 12
2028-08-11
- 13
2028-08-25
- 14
2028-09-15
- 15
2028-10-16
- 16
2028-10-23
- 17
2028-11-10
- 18
2028-11-13
- 19
2028-11-27
- 4
内容を開く
- period_id
2029
- year
- 2029
- start
2029-01-01
- end
2029-12-31
- inclusive_days
- 365
- fiscal_year_days
- 365
- annual_fraction
- 1
- 状態
forecast_assumption
- opening
内容を開く
- common_equity_oku
- 465533.54361524
- cet1_oku
- 445967.54361524
- rwa_oku
- 3232223.5502793
- CET1比率
- 13.80%
- 発行済株式数
- 245867842.37809
- 自己株式数
- 4440000
- active_shares
- 241427842.37809
- old_cohort_shares
- 240444796.74173
- loans_oku
- 4821800.8131636
- deposit_liabilities_oku
- 4597921.3783344
- cash_and_bank_balances_oku
- 531672.6687905
- wholesale_borrowings_and_debt_securities_oku
- 1360246.9521002
- nci_book_oku
- 17153.48205479
- at1_book_oku
- 47992.44
- income
内容を開く
- ppop_pre_provision_profit_after_sbc_expense_oku
- 91747.058
- credit_loss_charge_oku
- 11350.76020423
- credit_cost_annualized
- 0.0023
- avg_loan_assets_oku
- 4935113.1322729
- pretax_group_profit_oku
- 80396.29779577
- income_tax_oku
- 21305.01891588
- nci_profit_oku
- 1194.3404
- ifrs_parent_ni_including_at1_oku
- 57896.93847989
- at1_distribution_below_parent_ni_oku
- 1939.2
- common_attributable_ni_oku
- 55957.73847989
- consolidated_ni_oku
- 59091.27887989
- sbc_expense_already_in_ppop_oku
- 661.82684176
- sbc_capital_credit_non_cash_oku
- 661.82684176
- no_separate_sbc_cash_cost
- はい
- after_tax_rate_assumed
- 0.265
- regulatory
内容を開く
- rwa_growth_rate_annualized
- 0.042
- rwa_closing_oku
- 3367976.939391
- target_cet1_capital_ratio
- 0.131
- book_oci_regulatory_eligible_proxy_oku
- 1010.39308182
- pre_distribution_cet1_oku
- 503597.50201871
- headroom_versus_target_oku
- 62392.52295849
- closing_cet1_oku
- 467784.54939158
- closing_cet1_ratio
- 0.138891850452
- crisis_recapitalization_oku
- 0
- capital_and_return
内容を開く
- opening_parent_common_equity_oku
- 465533.54361524
- parent_common_ni_oku
- 55957.73847989
- noncash_sbc_equity_credit_oku
- 661.82684176
- common_oci_oku
- 1010.39308182
- company_dividends_paid_oku
- 19585.20846796
- company_buybacks_paid_and_cancelled_oku
- 16227.74415917
- new_common_issuance_proceeds_from_third_parties_oku
- 0
- closing_parent_common_equity_oku
- 487350.54939158
- parent_at1_equity_oku
- 47992.44
- at1_distributions_oku
- 1939.2
- nci_dividends_oku
- 477.73616
- 非支配持分資本（億）
- 17870.08629479
- book_clean_surplus_residual_oku
- 0
- cet1_regulatory_bridge_residual_oku
- 0
- old_holder_cash_dividend_oku
- 19495.94939088
- old_holder_proportional_buyback_cash_oku
- 16145.24844475
- old_holder_total_cash_oku
- 35641.19783563
- opening_pre_cutoff_Q3_dividend_payable_oku
- 0
- cash_clearance_of_pre_cutoff_Q3_dividend_payable_oku
- 0
- closing_pre_cutoff_Q3_dividend_payable_oku
- 0
- Q3_dividend_cash_to_new_cutoff_old_cohort_oku
- 0
- total_company_distribution_paid_oku
- 35812.95262713
- 20261023_buyback_authorization_spent_this_period_oku
- 0
- 20261023_buyback_authorization_remaining_upper_bound_oku
- 0
- 株数
内容を開く
- opening_issued_shares
- 245867842.37809
- opening_treasury_shares
- 4440000
- opening_active_shares
- 241427842.37809
- opening_old_holder_cohort_shares
- 240444796.74173
- equity_settled_new_sbc_shares
- 480000
- new_shares_issued_for_crisis_equity_financing
- 0
- shares_buyback_and_immediate_cancel
- 11355979.0906
- closing_issued_shares
- 234991863.28749
- closing_treasury_shares
- 4440000
- closing_active_shares
- 230551863.28749
- closing_old_cohort_shares
- 229146547.15431
- closing_old_equivalence_factor
- 0.9939045553
- shares_bridge_residual
- -3.0E-8
- balance_sheet_context
内容を開く
- consolidated_equity_oku
- 553213.07568638
- parent_at1_book_oku
- 47992.44
- nci_book_oku
- 17870.08629479
- loans_oku
- 5048425.4513823
- deposit_liabilities_oku
- 4818621.6044945
- cash_and_bank_balances_oku
- 575274.37674999
- wholesale_borrowings_and_debt_securities_oku
- 1389628.2862655
- other_net_assets_oku_balancing_residual
- 1137763.1383141
- identity_residual_oku
- -0
- cash_movement_approximation_oku
内容を開く
- deposit_liability_change_oku
- 220700.22616005
- wholesale_debt_change_oku
- 29381.33416536
- loan_asset_growth_oku
- 226624.63821869
- ordinary_net_income_cash_conversion_proxy_oku
- 55957.73847989
- issuer_dividend_cash_out_oku
- 19585.20846796
- issuer_buyback_cash_out_oku
- 16227.74415917
- external_common_capital_raised_oku
- 0
- precutoff_declared_Q3_dividend_payable_cash_clearance_oku
- 0
- noncash_SBC_liquidity_contribution_oku
- 0
- noncash_OCI_liquidity_contribution_oku
- 0
- confidence
illustrative liquidity proxy, not audited bank cash flow statement; deposit and loan financing changes simplify noncash flows
- event_refs
内容を開く
- 1
2029-02-15
- 2
2029-03-05
- 3
2029-03-06
- 4
2029-03-20
- 5
2029-04-23
- 6
2029-05-10
- 7
2029-05-11
- 8
2029-05-15
- 9
2029-05-25
- 10
2029-07-23
- 11
2029-08-10
- 12
2029-08-13
- 13
2029-08-27
- 14
2029-09-17
- 15
2029-10-15
- 16
2029-10-22
- 17
2029-11-09
- 18
2029-11-12
- 19
2029-11-26
- 5
内容を開く
- period_id
2030
- year
- 2030
- start
2030-01-01
- end
2030-12-31
- inclusive_days
- 365
- fiscal_year_days
- 365
- annual_fraction
- 1
- 状態
forecast_assumption
- opening
内容を開く
- common_equity_oku
- 487350.54939158
- cet1_oku
- 467784.54939158
- rwa_oku
- 3367976.939391
- CET1比率
- 13.89%
- 発行済株式数
- 234991863.28749
- 自己株式数
- 4440000
- active_shares
- 230551863.28749
- old_cohort_shares
- 229146547.15431
- loans_oku
- 5048425.4513823
- deposit_liabilities_oku
- 4818621.6044945
- cash_and_bank_balances_oku
- 575274.37674999
- wholesale_borrowings_and_debt_securities_oku
- 1389628.2862655
- nci_book_oku
- 17870.08629479
- at1_book_oku
- 47992.44
- income
内容を開く
- ppop_pre_provision_profit_after_sbc_expense_oku
- 95600.434436
- credit_loss_charge_oku
- 11884.24593383
- credit_cost_annualized
- 0.0023
- avg_loan_assets_oku
- 5167063.4494898
- pretax_group_profit_oku
- 83716.18850217
- income_tax_oku
- 22184.78995308
- nci_profit_oku
- 1244.5026968
- ifrs_parent_ni_including_at1_oku
- 60286.8958523
- at1_distribution_below_parent_ni_oku
- 1939.2
- common_attributable_ni_oku
- 58347.6958523
- consolidated_ni_oku
- 61531.3985491
- sbc_expense_already_in_ppop_oku
- 676.38703228
- sbc_capital_credit_non_cash_oku
- 676.38703228
- no_separate_sbc_cash_cost
- はい
- after_tax_rate_assumed
- 0.265
- regulatory
内容を開く
- rwa_growth_rate_annualized
- 0.042
- rwa_closing_oku
- 3509431.9708454
- target_cet1_capital_ratio
- 0.131
- book_oci_regulatory_eligible_proxy_oku
- 1052.82959125
- pre_distribution_cet1_oku
- 527861.46186741
- headroom_versus_target_oku
- 68125.87368666
- closing_cet1_oku
- 490518.93652194
- closing_cet1_ratio
- 0.139771604236
- crisis_recapitalization_oku
- 0
- capital_and_return
内容を開く
- opening_parent_common_equity_oku
- 487350.54939158
- parent_common_ni_oku
- 58347.6958523
- noncash_sbc_equity_credit_oku
- 676.38703228
- common_oci_oku
- 1052.82959125
- company_dividends_paid_oku
- 20421.6935483
- company_buybacks_paid_and_cancelled_oku
- 16920.83179717
- new_common_issuance_proceeds_from_third_parties_oku
- 0
- closing_parent_common_equity_oku
- 510084.93652194
- parent_at1_equity_oku
- 47992.44
- at1_distributions_oku
- 1939.2
- nci_dividends_oku
- 497.80107872
- 非支配持分資本（億）
- 18616.78791287
- book_clean_surplus_residual_oku
- 0
- cet1_regulatory_bridge_residual_oku
- 0
- old_holder_cash_dividend_oku
- 20286.84385846
- old_holder_proportional_buyback_cash_oku
- 16799.79054088
- old_holder_total_cash_oku
- 37086.63439934
- opening_pre_cutoff_Q3_dividend_payable_oku
- 0
- cash_clearance_of_pre_cutoff_Q3_dividend_payable_oku
- 0
- closing_pre_cutoff_Q3_dividend_payable_oku
- 0
- Q3_dividend_cash_to_new_cutoff_old_cohort_oku
- 0
- total_company_distribution_paid_oku
- 37342.52534547
- 20261023_buyback_authorization_spent_this_period_oku
- 0
- 20261023_buyback_authorization_remaining_upper_bound_oku
- 0
- 株数
内容を開く
- opening_issued_shares
- 234991863.28749
- opening_treasury_shares
- 4440000
- opening_active_shares
- 230551863.28749
- opening_old_holder_cohort_shares
- 229146547.15431
- equity_settled_new_sbc_shares
- 480000
- new_shares_issued_for_crisis_equity_financing
- 0
- shares_buyback_and_immediate_cancel
- 11118303.69661
- closing_issued_shares
- 224353559.59088
- closing_treasury_shares
- 4440000
- closing_active_shares
- 219913559.59088
- closing_old_cohort_shares
- 218107776.98557
- closing_old_equivalence_factor
- 0.991788670927
- shares_bridge_residual
- -3.0E-8
- balance_sheet_context
内容を開く
- consolidated_equity_oku
- 576694.16443481
- parent_at1_book_oku
- 47992.44
- nci_book_oku
- 18616.78791287
- loans_oku
- 5285701.4475972
- deposit_liabilities_oku
- 5049915.4415102
- cash_and_bank_balances_oku
- 620313.35904092
- wholesale_borrowings_and_debt_securities_oku
- 1419644.2572489
- other_net_assets_oku_balancing_residual
- 1140239.0565557
- identity_residual_oku
- -0
- cash_movement_approximation_oku
内容を開く
- deposit_liability_change_oku
- 231293.83701573
- wholesale_debt_change_oku
- 30015.97098334
- loan_asset_growth_oku
- 237275.99621497
- ordinary_net_income_cash_conversion_proxy_oku
- 58347.6958523
- issuer_dividend_cash_out_oku
- 20421.6935483
- issuer_buyback_cash_out_oku
- 16920.83179717
- external_common_capital_raised_oku
- 0
- precutoff_declared_Q3_dividend_payable_cash_clearance_oku
- 0
- noncash_SBC_liquidity_contribution_oku
- 0
- noncash_OCI_liquidity_contribution_oku
- 0
- confidence
illustrative liquidity proxy, not audited bank cash flow statement; deposit and loan financing changes simplify noncash flows
- event_refs
内容を開く
- 1
2030-02-15
- 2
2030-03-05
- 3
2030-03-06
- 4
2030-03-20
- 5
2030-04-22
- 6
2030-05-10
- 7
2030-05-13
- 8
2030-05-15
- 9
2030-05-27
- 10
2030-07-22
- 11
2030-08-09
- 12
2030-08-12
- 13
2030-08-26
- 14
2030-09-16
- 15
2030-10-15
- 16
2030-10-21
- 17
2030-11-08
- 18
2030-11-11
- 19
2030-11-25
- 6
内容を開く
- period_id
2031
- year
- 2031
- start
2031-01-01
- end
2031-12-31
- inclusive_days
- 365
- fiscal_year_days
- 365
- annual_fraction
- 1
- 状態
forecast_assumption
- opening
内容を開く
- common_equity_oku
- 510084.93652194
- cet1_oku
- 490518.93652194
- rwa_oku
- 3509431.9708454
- CET1比率
- 13.98%
- 発行済株式数
- 224353559.59088
- 自己株式数
- 4440000
- active_shares
- 219913559.59088
- old_cohort_shares
- 218107776.98557
- loans_oku
- 5285701.4475972
- deposit_liabilities_oku
- 5049915.4415102
- cash_and_bank_balances_oku
- 620313.35904092
- wholesale_borrowings_and_debt_securities_oku
- 1419644.2572489
- nci_book_oku
- 18616.78791287
- at1_book_oku
- 47992.44
- income
内容を開く
- ppop_pre_provision_profit_after_sbc_expense_oku
- 99615.65268231
- credit_loss_charge_oku
- 12442.80549272
- credit_cost_annualized
- 0.0023
- avg_loan_assets_oku
- 5409915.4316158
- pretax_group_profit_oku
- 87172.8471896
- income_tax_oku
- 23100.80450524
- nci_profit_oku
- 1296.77181007
- ifrs_parent_ni_including_at1_oku
- 62775.27087429
- at1_distribution_below_parent_ni_oku
- 1939.2
- common_attributable_ni_oku
- 60836.07087429
- consolidated_ni_oku
- 64072.04268435
- sbc_expense_already_in_ppop_oku
- 691.26754699
- sbc_capital_credit_non_cash_oku
- 691.26754699
- no_separate_sbc_cash_cost
- はい
- after_tax_rate_assumed
- 0.265
- regulatory
内容を開く
- rwa_growth_rate_annualized
- 0.042
- rwa_closing_oku
- 3656828.1136209
- target_cet1_capital_ratio
- 0.131
- book_oci_regulatory_eligible_proxy_oku
- 1097.04843409
- pre_distribution_cet1_oku
- 553143.3233773
- headroom_versus_target_oku
- 74098.84049296
- closing_cet1_oku
- 514208.23801776
- closing_cet1_ratio
- 0.140615916866
- crisis_recapitalization_oku
- 0
- capital_and_return
内容を開く
- opening_parent_common_equity_oku
- 510084.93652194
- parent_common_ni_oku
- 60836.07087429
- noncash_sbc_equity_credit_oku
- 691.26754699
- common_oci_oku
- 1097.04843409
- company_dividends_paid_oku
- 21292.624806
- company_buybacks_paid_and_cancelled_oku
- 17642.46055354
- new_common_issuance_proceeds_from_third_parties_oku
- 0
- closing_parent_common_equity_oku
- 533774.23801776
- parent_at1_equity_oku
- 47992.44
- at1_distributions_oku
- 1939.2
- nci_dividends_oku
- 518.70872403
- 非支配持分資本（億）
- 19394.85099891
- book_clean_surplus_residual_oku
- 0
- cet1_regulatory_bridge_residual_oku
- 0
- old_holder_cash_dividend_oku
- 21106.46627863
- old_holder_proportional_buyback_cash_oku
- 17478.05586323
- old_holder_total_cash_oku
- 38584.52214186
- opening_pre_cutoff_Q3_dividend_payable_oku
- 0
- cash_clearance_of_pre_cutoff_Q3_dividend_payable_oku
- 0
- closing_pre_cutoff_Q3_dividend_payable_oku
- 0
- Q3_dividend_cash_to_new_cutoff_old_cohort_oku
- 0
- total_company_distribution_paid_oku
- 38935.08535954
- 20261023_buyback_authorization_spent_this_period_oku
- 0
- 20261023_buyback_authorization_remaining_upper_bound_oku
- 0
- 株数
内容を開く
- opening_issued_shares
- 224353559.59088
- opening_treasury_shares
- 4440000
- opening_active_shares
- 219913559.59088
- opening_old_holder_cohort_shares
- 218107776.98557
- equity_settled_new_sbc_shares
- 480000
- new_shares_issued_for_crisis_equity_financing
- 0
- shares_buyback_and_immediate_cancel
- 10884948.32384
- closing_issued_shares
- 213948611.26704
- closing_treasury_shares
- 4440000
- closing_active_shares
- 209508611.26704
- closing_old_cohort_shares
- 207324262.16375
- closing_old_equivalence_factor
- 0.989573941185
- shares_bridge_residual
- -3.0E-8
- balance_sheet_context
内容を開く
- consolidated_equity_oku
- 601161.52901667
- parent_at1_book_oku
- 47992.44
- nci_book_oku
- 19394.85099891
- loans_oku
- 5534129.4156343
- deposit_liabilities_oku
- 5292311.3827027
- cash_and_bank_balances_oku
- 666846.63366766
- wholesale_borrowings_and_debt_securities_oku
- 1450308.5732054
- other_net_assets_oku_balancing_residual
- 1142805.4356228
- identity_residual_oku
- -0
- cash_movement_approximation_oku
内容を開く
- deposit_liability_change_oku
- 242395.94119249
- wholesale_debt_change_oku
- 30664.31595658
- loan_asset_growth_oku
- 248427.96803707
- ordinary_net_income_cash_conversion_proxy_oku
- 60836.07087429
- issuer_dividend_cash_out_oku
- 21292.624806
- issuer_buyback_cash_out_oku
- 17642.46055354
- external_common_capital_raised_oku
- 0
- precutoff_declared_Q3_dividend_payable_cash_clearance_oku
- 0
- noncash_SBC_liquidity_contribution_oku
- 0
- noncash_OCI_liquidity_contribution_oku
- 0
- confidence
illustrative liquidity proxy, not audited bank cash flow statement; deposit and loan financing changes simplify noncash flows
- event_refs
内容を開く
- 1
2031-02-17
- 2
2031-03-05
- 3
2031-03-06
- 4
2031-03-20
- 5
2031-04-21
- 6
2031-05-09
- 7
2031-05-12
- 8
2031-05-15
- 9
2031-05-26
- 10
2031-07-21
- 11
2031-08-08
- 12
2031-08-11
- 13
2031-08-25
- 14
2031-09-15
- 15
2031-10-15
- 16
2031-10-23
- 17
2031-11-10
- 18
2031-11-11
- 19
2031-11-25
- 7
内容を開く
- period_id
2032
- year
- 2032
- start
2032-01-01
- end
2032-12-31
- inclusive_days
- 366
- fiscal_year_days
- 366
- annual_fraction
- 1
- 状態
forecast_assumption
- opening
内容を開く
- common_equity_oku
- 533774.23801776
- cet1_oku
- 514208.23801776
- rwa_oku
- 3656828.1136209
- CET1比率
- 14.06%
- 発行済株式数
- 213948611.26704
- 自己株式数
- 4440000
- active_shares
- 209508611.26704
- old_cohort_shares
- 207324262.16375
- loans_oku
- 5534129.4156343
- deposit_liabilities_oku
- 5292311.3827027
- cash_and_bank_balances_oku
- 666846.63366766
- wholesale_borrowings_and_debt_securities_oku
- 1450308.5732054
- nci_book_oku
- 19394.85099891
- at1_book_oku
- 47992.44
- income
内容を開く
- ppop_pre_provision_profit_after_sbc_expense_oku
- 103799.51009497
- credit_loss_charge_oku
- 13027.61735087
- credit_cost_annualized
- 0.0023
- avg_loan_assets_oku
- 5664181.4569017
- pretax_group_profit_oku
- 90771.8927441
- income_tax_oku
- 24054.55157719
- nci_profit_oku
- 1351.23622609
- ifrs_parent_ni_including_at1_oku
- 65366.10494082
- at1_distribution_below_parent_ni_oku
- 1939.2
- common_attributable_ni_oku
- 63426.90494082
- consolidated_ni_oku
- 66717.34116691
- sbc_expense_already_in_ppop_oku
- 706.47543302
- sbc_capital_credit_non_cash_oku
- 706.47543302
- no_separate_sbc_cash_cost
- はい
- after_tax_rate_assumed
- 0.265
- regulatory
内容を開く
- rwa_growth_rate_annualized
- 0.042
- rwa_closing_oku
- 3810414.894393
- target_cet1_capital_ratio
- 0.131
- book_oci_regulatory_eligible_proxy_oku
- 1143.12446832
- pre_distribution_cet1_oku
- 579484.74285992
- headroom_versus_target_oku
- 80320.39169443
- closing_cet1_oku
- 538891.5236978
- closing_cet1_ratio
- 0.141425944059
- crisis_recapitalization_oku
- 0
- capital_and_return
内容を開く
- opening_parent_common_equity_oku
- 533774.23801776
- parent_common_ni_oku
- 63426.90494082
- noncash_sbc_equity_credit_oku
- 706.47543302
- common_oci_oku
- 1143.12446832
- company_dividends_paid_oku
- 22199.41672929
- company_buybacks_paid_and_cancelled_oku
- 18393.80243284
- new_common_issuance_proceeds_from_third_parties_oku
- 0
- closing_parent_common_equity_oku
- 558457.5236978
- parent_at1_equity_oku
- 47992.44
- at1_distributions_oku
- 1939.2
- nci_dividends_oku
- 540.49449044
- 非支配持分資本（億）
- 20205.59273457
- book_clean_surplus_residual_oku
- -0
- cet1_regulatory_bridge_residual_oku
- -0
- old_holder_cash_dividend_oku
- 21955.59891266
- old_holder_proportional_buyback_cash_oku
- 18180.68254468
- old_holder_total_cash_oku
- 40136.28145734
- opening_pre_cutoff_Q3_dividend_payable_oku
- 0
- cash_clearance_of_pre_cutoff_Q3_dividend_payable_oku
- 0
- closing_pre_cutoff_Q3_dividend_payable_oku
- 0
- Q3_dividend_cash_to_new_cutoff_old_cohort_oku
- 0
- total_company_distribution_paid_oku
- 40593.21916213
- 20261023_buyback_authorization_spent_this_period_oku
- 0
- 20261023_buyback_authorization_remaining_upper_bound_oku
- 0
- 株数
内容を開く
- opening_issued_shares
- 213948611.26704
- opening_treasury_shares
- 4440000
- opening_active_shares
- 209508611.26704
- opening_old_holder_cohort_shares
- 207324262.16375
- equity_settled_new_sbc_shares
- 480000
- new_shares_issued_for_crisis_equity_financing
- 0
- shares_buyback_and_immediate_cancel
- 10655875.21697
- closing_issued_shares
- 203772736.05007
- closing_treasury_shares
- 4440000
- closing_active_shares
- 199332736.05007
- closing_old_cohort_shares
- 196791851.30075
- closing_old_equivalence_factor
- 0.987253048347
- shares_bridge_residual
- -3.0E-8
- balance_sheet_context
内容を開く
- consolidated_equity_oku
- 626655.55643236
- parent_at1_book_oku
- 47992.44
- nci_book_oku
- 20205.59273457
- loans_oku
- 5794233.4981691
- deposit_liabilities_oku
- 5546342.3290724
- cash_and_bank_balances_oku
- 714933.84846251
- wholesale_borrowings_and_debt_securities_oku
- 1481635.2383867
- other_net_assets_oku_balancing_residual
- 1145465.7772598
- identity_residual_oku
- 0
- cash_movement_approximation_oku
内容を開く
- deposit_liability_change_oku
- 254030.94636973
- wholesale_debt_change_oku
- 31326.66518124
- loan_asset_growth_oku
- 260104.08253481
- ordinary_net_income_cash_conversion_proxy_oku
- 63426.90494082
- issuer_dividend_cash_out_oku
- 22199.41672929
- issuer_buyback_cash_out_oku
- 18393.80243284
- external_common_capital_raised_oku
- 0
- precutoff_declared_Q3_dividend_payable_cash_clearance_oku
- 0
- noncash_SBC_liquidity_contribution_oku
- 0
- noncash_OCI_liquidity_contribution_oku
- 0
- confidence
illustrative liquidity proxy, not audited bank cash flow statement; deposit and loan financing changes simplify noncash flows
- event_refs
内容を開く
- 1
2032-02-16
- 2
2032-03-05
- 3
2032-03-08
- 4
2032-03-22
- 5
2032-04-22
- 6
2032-05-10
- 7
2032-05-11
- 8
2032-05-17
- 9
2032-05-25
- 10
2032-07-23
- 11
2032-08-10
- 12
2032-08-11
- 13
2032-08-25
- 14
2032-09-15
- 15
2032-10-15
- 16
2032-10-25
- 17
2032-11-10
- 18
2032-11-11
- 19
2032-11-25
- 8
内容を開く
- period_id
2033
- year
- 2033
- start
2033-01-01
- end
2033-12-31
- inclusive_days
- 365
- fiscal_year_days
- 365
- annual_fraction
- 1
- 状態
forecast_assumption
- opening
内容を開く
- common_equity_oku
- 558457.5236978
- cet1_oku
- 538891.5236978
- rwa_oku
- 3810414.894393
- CET1比率
- 14.14%
- 発行済株式数
- 203772736.05007
- 自己株式数
- 4440000
- active_shares
- 199332736.05007
- old_cohort_shares
- 196791851.30075
- loans_oku
- 5794233.4981691
- deposit_liabilities_oku
- 5546342.3290724
- cash_and_bank_balances_oku
- 714933.84846251
- wholesale_borrowings_and_debt_securities_oku
- 1481635.2383867
- nci_book_oku
- 20205.59273457
- at1_book_oku
- 47992.44
- income
内容を開く
- ppop_pre_provision_profit_after_sbc_expense_oku
- 108159.08951896
- credit_loss_charge_oku
- 13639.91536637
- credit_cost_annualized
- 0.0023
- avg_loan_assets_oku
- 5930397.9853761
- pretax_group_profit_oku
- 94519.17415259
- income_tax_oku
- 25047.58115044
- nci_profit_oku
- 1407.98814758
- ifrs_parent_ni_including_at1_oku
- 68063.60485457
- at1_distribution_below_parent_ni_oku
- 1939.2
- common_attributable_ni_oku
- 66124.40485457
- consolidated_ni_oku
- 69471.59300216
- sbc_expense_already_in_ppop_oku
- 722.01789255
- sbc_capital_credit_non_cash_oku
- 722.01789255
- no_separate_sbc_cash_cost
- はい
- after_tax_rate_assumed
- 0.265
- regulatory
内容を開く
- rwa_growth_rate_annualized
- 0.042
- rwa_closing_oku
- 3970452.3199575
- target_cet1_capital_ratio
- 0.131
- book_oci_regulatory_eligible_proxy_oku
- 1191.13569599
- pre_distribution_cet1_oku
- 606929.0821409
- headroom_versus_target_oku
- 86799.82822647
- closing_cet1_oku
- 564609.46303398
- closing_cet1_ratio
- 0.142202806516
- crisis_recapitalization_oku
- 0
- capital_and_return
内容を開く
- opening_parent_common_equity_oku
- 558457.5236978
- parent_common_ni_oku
- 66124.40485457
- noncash_sbc_equity_credit_oku
- 722.01789255
- common_oci_oku
- 1191.13569599
- company_dividends_paid_oku
- 23143.5416991
- company_buybacks_paid_and_cancelled_oku
- 19176.07740783
- new_common_issuance_proceeds_from_third_parties_oku
- 0
- closing_parent_common_equity_oku
- 584175.46303398
- parent_at1_equity_oku
- 47992.44
- at1_distributions_oku
- 1939.2
- nci_dividends_oku
- 563.19525903
- 非支配持分資本（億）
- 21050.38562312
- book_clean_surplus_residual_oku
- -0
- cet1_regulatory_bridge_residual_oku
- -0
- old_holder_cash_dividend_oku
- 22835.00594306
- old_holder_proportional_buyback_cash_oku
- 18908.29216677
- old_holder_total_cash_oku
- 41743.29810983
- opening_pre_cutoff_Q3_dividend_payable_oku
- 0
- cash_clearance_of_pre_cutoff_Q3_dividend_payable_oku
- 0
- closing_pre_cutoff_Q3_dividend_payable_oku
- 0
- Q3_dividend_cash_to_new_cutoff_old_cohort_oku
- 0
- total_company_distribution_paid_oku
- 42319.61910693
- 20261023_buyback_authorization_spent_this_period_oku
- 0
- 20261023_buyback_authorization_remaining_upper_bound_oku
- 0
- 株数
内容を開く
- opening_issued_shares
- 203772736.05007
- opening_treasury_shares
- 4440000
- opening_active_shares
- 199332736.05007
- opening_old_holder_cohort_shares
- 196791851.30075
- equity_settled_new_sbc_shares
- 480000
- new_shares_issued_for_crisis_equity_financing
- 0
- shares_buyback_and_immediate_cancel
- 10431043.94598
- closing_issued_shares
- 193821692.10409
- closing_treasury_shares
- 4440000
- closing_active_shares
- 189381692.10409
- closing_old_cohort_shares
- 186506472.16193
- closing_old_equivalence_factor
- 0.984817856942
- shares_bridge_residual
- -3.0E-8
- balance_sheet_context
内容を開く
- consolidated_equity_oku
- 653218.28865709
- parent_at1_book_oku
- 47992.44
- nci_book_oku
- 21050.38562312
- loans_oku
- 6066562.4725831
- deposit_liabilities_oku
- 5812566.7608679
- cash_and_bank_balances_oku
- 764637.41274084
- wholesale_borrowings_and_debt_securities_oku
- 1513638.5595358
- other_net_assets_oku_balancing_residual
- 1148223.7237369
- identity_residual_oku
- -0
- cash_movement_approximation_oku
内容を開く
- deposit_liability_change_oku
- 266224.43179548
- wholesale_debt_change_oku
- 32003.32114915
- loan_asset_growth_oku
- 272328.97441395
- ordinary_net_income_cash_conversion_proxy_oku
- 66124.40485457
- issuer_dividend_cash_out_oku
- 23143.5416991
- issuer_buyback_cash_out_oku
- 19176.07740783
- external_common_capital_raised_oku
- 0
- precutoff_declared_Q3_dividend_payable_cash_clearance_oku
- 0
- noncash_SBC_liquidity_contribution_oku
- 0
- noncash_OCI_liquidity_contribution_oku
- 0
- confidence
illustrative liquidity proxy, not audited bank cash flow statement; deposit and loan financing changes simplify noncash flows
- event_refs
内容を開く
- 1
2033-02-14
- 2
2033-03-04
- 3
2033-03-07
- 4
2033-03-21
- 5
2033-04-22
- 6
2033-05-10
- 7
2033-05-11
- 8
2033-05-16
- 9
2033-05-25
- 10
2033-07-25
- 11
2033-08-10
- 12
2033-08-11
- 13
2033-08-25
- 14
2033-09-15
- 15
2033-10-17
- 16
2033-10-24
- 17
2033-11-10
- 18
2033-11-11
- 19
2033-11-25
- 9
内容を開く
- period_id
2034
- year
- 2034
- start
2034-01-01
- end
2034-12-31
- inclusive_days
- 365
- fiscal_year_days
- 365
- annual_fraction
- 1
- 状態
forecast_assumption
- opening
内容を開く
- common_equity_oku
- 584175.46303398
- cet1_oku
- 564609.46303398
- rwa_oku
- 3970452.3199575
- CET1比率
- 14.22%
- 発行済株式数
- 193821692.10409
- 自己株式数
- 4440000
- active_shares
- 189381692.10409
- old_cohort_shares
- 186506472.16193
- loans_oku
- 6066562.4725831
- deposit_liabilities_oku
- 5812566.7608679
- cash_and_bank_balances_oku
- 764637.41274084
- wholesale_borrowings_and_debt_securities_oku
- 1513638.5595358
- nci_book_oku
- 21050.38562312
- at1_book_oku
- 47992.44
- income
内容を開く
- ppop_pre_provision_profit_after_sbc_expense_oku
- 112701.77127875
- credit_loss_charge_oku
- 14280.99138858
- credit_cost_annualized
- 0.0023
- avg_loan_assets_oku
- 6209126.6906888
- pretax_group_profit_oku
- 98420.77989017
- income_tax_oku
- 26081.5066709
- nci_profit_oku
- 1467.12364978
- ifrs_parent_ni_including_at1_oku
- 70872.14956949
- at1_distribution_below_parent_ni_oku
- 1939.2
- common_attributable_ni_oku
- 68932.94956949
- consolidated_ni_oku
- 72339.27321927
- sbc_expense_already_in_ppop_oku
- 737.90228619
- sbc_capital_credit_non_cash_oku
- 737.90228619
- no_separate_sbc_cash_cost
- はい
- after_tax_rate_assumed
- 0.265
- regulatory
内容を開く
- rwa_growth_rate_annualized
- 0.042
- rwa_closing_oku
- 4137211.3173957
- target_cet1_capital_ratio
- 0.131
- book_oci_regulatory_eligible_proxy_oku
- 1241.16339522
- pre_distribution_cet1_oku
- 635521.47828487
- headroom_versus_target_oku
- 93546.79570603
- closing_cet1_oku
- 591404.3905604
- closing_cet1_ratio
- 0.142947590826
- crisis_recapitalization_oku
- 0
- capital_and_return
内容を開く
- opening_parent_common_equity_oku
- 584175.46303398
- parent_common_ni_oku
- 68932.94956949
- noncash_sbc_equity_credit_oku
- 737.90228619
- common_oci_oku
- 1241.16339522
- company_dividends_paid_oku
- 24126.53234932
- company_buybacks_paid_and_cancelled_oku
- 19990.55537515
- new_common_issuance_proceeds_from_third_parties_oku
- 0
- closing_parent_common_equity_oku
- 610970.3905604
- parent_at1_equity_oku
- 47992.44
- at1_distributions_oku
- 1939.2
- nci_dividends_oku
- 586.84945991
- 非支配持分資本（億）
- 21930.65981299
- book_clean_surplus_residual_oku
- -0
- cet1_regulatory_bridge_residual_oku
- -0
- old_holder_cash_dividend_oku
- 23745.42481717
- old_holder_proportional_buyback_cash_oku
- 19661.48227689
- old_holder_total_cash_oku
- 43406.90709406
- opening_pre_cutoff_Q3_dividend_payable_oku
- 0
- cash_clearance_of_pre_cutoff_Q3_dividend_payable_oku
- 0
- closing_pre_cutoff_Q3_dividend_payable_oku
- 0
- Q3_dividend_cash_to_new_cutoff_old_cohort_oku
- 0
- total_company_distribution_paid_oku
- 44117.08772448
- 20261023_buyback_authorization_spent_this_period_oku
- 0
- 20261023_buyback_authorization_remaining_upper_bound_oku
- 0
- 株数
内容を開く
- opening_issued_shares
- 193821692.10409
- opening_treasury_shares
- 4440000
- opening_active_shares
- 189381692.10409
- opening_old_holder_cohort_shares
- 186506472.16193
- equity_settled_new_sbc_shares
- 480000
- new_shares_issued_for_crisis_equity_financing
- 0
- shares_buyback_and_immediate_cancel
- 10210411.67867
- closing_issued_shares
- 184091280.42542
- closing_treasury_shares
- 4440000
- closing_active_shares
- 179651280.42542
- closing_old_cohort_shares
- 176464138.4452
- closing_old_equivalence_factor
- 0.982259286031
- shares_bridge_residual
- -3.0E-8
- balance_sheet_context
内容を開く
- consolidated_equity_oku
- 680893.49037339
- parent_at1_book_oku
- 47992.44
- nci_book_oku
- 21930.65981299
- loans_oku
- 6351690.9087945
- deposit_liabilities_oku
- 6091569.9653896
- cash_and_bank_balances_oku
- 816022.63578209
- wholesale_borrowings_and_debt_securities_oku
- 1546333.1524218
- other_net_assets_oku_balancing_residual
- 1151083.0636082
- identity_residual_oku
- 0
- cash_movement_approximation_oku
内容を開く
- deposit_liability_change_oku
- 279003.20452166
- wholesale_debt_change_oku
- 32694.59288597
- loan_asset_growth_oku
- 285128.4362114
- ordinary_net_income_cash_conversion_proxy_oku
- 68932.94956949
- issuer_dividend_cash_out_oku
- 24126.53234932
- issuer_buyback_cash_out_oku
- 19990.55537515
- external_common_capital_raised_oku
- 0
- precutoff_declared_Q3_dividend_payable_cash_clearance_oku
- 0
- noncash_SBC_liquidity_contribution_oku
- 0
- noncash_OCI_liquidity_contribution_oku
- 0
- confidence
illustrative liquidity proxy, not audited bank cash flow statement; deposit and loan financing changes simplify noncash flows
- event_refs
内容を開く
- 1
2034-02-13
- 2
2034-03-03
- 3
2034-03-06
- 4
2034-03-20
- 5
2034-04-24
- 6
2034-05-10
- 7
2034-05-11
- 8
2034-05-15
- 9
2034-05-25
- 10
2034-07-24
- 11
2034-08-10
- 12
2034-08-11
- 13
2034-08-25
- 14
2034-09-15
- 15
2034-10-16
- 16
2034-10-23
- 17
2034-11-10
- 18
2034-11-13
- 19
2034-11-27
- 10
内容を開く
- period_id
2035
- year
- 2035
- start
2035-01-01
- end
2035-12-31
- inclusive_days
- 365
- fiscal_year_days
- 365
- annual_fraction
- 1
- 状態
forecast_assumption
- opening
内容を開く
- common_equity_oku
- 610970.3905604
- cet1_oku
- 591404.3905604
- rwa_oku
- 4137211.3173957
- CET1比率
- 14.29%
- 発行済株式数
- 184091280.42542
- 自己株式数
- 4440000
- active_shares
- 179651280.42542
- old_cohort_shares
- 176464138.4452
- loans_oku
- 6351690.9087945
- deposit_liabilities_oku
- 6091569.9653896
- cash_and_bank_balances_oku
- 816022.63578209
- wholesale_borrowings_and_debt_securities_oku
- 1546333.1524218
- nci_book_oku
- 21930.65981299
- at1_book_oku
- 47992.44
- income
内容を開く
- ppop_pre_provision_profit_after_sbc_expense_oku
- 117435.24567246
- credit_loss_charge_oku
- 14952.19798385
- credit_cost_annualized
- 0.0023
- avg_loan_assets_oku
- 6500955.6451512
- pretax_group_profit_oku
- 102483.04768861
- income_tax_oku
- 27158.00763748
- nci_profit_oku
- 1528.74284307
- ifrs_parent_ni_including_at1_oku
- 73796.29720806
- at1_distribution_below_parent_ni_oku
- 1939.2
- common_attributable_ni_oku
- 71857.09720806
- consolidated_ni_oku
- 75325.04005113
- sbc_expense_already_in_ppop_oku
- 754.13613648
- sbc_capital_credit_non_cash_oku
- 754.13613648
- no_separate_sbc_cash_cost
- はい
- after_tax_rate_assumed
- 0.265
- regulatory
内容を開く
- rwa_growth_rate_annualized
- 0.042
- rwa_closing_oku
- 4310974.1927264
- target_cet1_capital_ratio
- 0.131
- book_oci_regulatory_eligible_proxy_oku
- 1293.29225782
- pre_distribution_cet1_oku
- 665308.91616276
- headroom_versus_target_oku
- 100571.2969156
- closing_cet1_oku
- 619320.3739496
- closing_cet1_ratio
- 0.143661350373
- crisis_recapitalization_oku
- 0
- capital_and_return
内容を開く
- opening_parent_common_equity_oku
- 610970.3905604
- parent_common_ni_oku
- 71857.09720806
- noncash_sbc_equity_credit_oku
- 754.13613648
- common_oci_oku
- 1293.29225782
- company_dividends_paid_oku
- 25149.98402282
- company_buybacks_paid_and_cancelled_oku
- 20838.55819034
- new_common_issuance_proceeds_from_third_parties_oku
- 0
- closing_parent_common_equity_oku
- 638886.3739496
- parent_at1_equity_oku
- 47992.44
- at1_distributions_oku
- 1939.2
- nci_dividends_oku
- 611.49713723
- 非支配持分資本（億）
- 22847.90551883
- book_clean_surplus_residual_oku
- -0
- cet1_regulatory_bridge_residual_oku
- -0
- old_holder_cash_dividend_oku
- 24687.55565954
- old_holder_proportional_buyback_cash_oku
- 20440.81722914
- old_holder_total_cash_oku
- 45128.37288868
- opening_pre_cutoff_Q3_dividend_payable_oku
- 0
- cash_clearance_of_pre_cutoff_Q3_dividend_payable_oku
- 0
- closing_pre_cutoff_Q3_dividend_payable_oku
- 0
- Q3_dividend_cash_to_new_cutoff_old_cohort_oku
- 0
- total_company_distribution_paid_oku
- 45988.54221316
- 20261023_buyback_authorization_spent_this_period_oku
- 0
- 20261023_buyback_authorization_remaining_upper_bound_oku
- 0
- 株数
内容を開く
- opening_issued_shares
- 184091280.42542
- opening_treasury_shares
- 4440000
- opening_active_shares
- 179651280.42542
- opening_old_holder_cohort_shares
- 176464138.4452
- equity_settled_new_sbc_shares
- 480000
- new_shares_issued_for_crisis_equity_financing
- 0
- shares_buyback_and_immediate_cancel
- 9993933.43415
- closing_issued_shares
- 174577346.99127
- closing_treasury_shares
- 4440000
- closing_active_shares
- 170137346.99127
- closing_old_cohort_shares
- 166660957.01289
- closing_old_equivalence_factor
- 0.979567155361
- shares_bridge_residual
- -3.0E-8
- balance_sheet_context
内容を開く
- consolidated_equity_oku
- 709726.71946843
- parent_at1_book_oku
- 47992.44
- nci_book_oku
- 22847.90551883
- loans_oku
- 6650220.3815078
- deposit_liabilities_oku
- 6383965.3237283
- cash_and_bank_balances_oku
- 869157.87249466
- wholesale_borrowings_and_debt_securities_oku
- 1579733.9485141
- other_net_assets_oku_balancing_residual
- 1154047.7377083
- identity_residual_oku
- 0
- cash_movement_approximation_oku
内容を開く
- deposit_liability_change_oku
- 292395.3583387
- wholesale_debt_change_oku
- 33400.79609231
- loan_asset_growth_oku
- 298529.47271334
- ordinary_net_income_cash_conversion_proxy_oku
- 71857.09720806
- issuer_dividend_cash_out_oku
- 25149.98402282
- issuer_buyback_cash_out_oku
- 20838.55819034
- external_common_capital_raised_oku
- 0
- precutoff_declared_Q3_dividend_payable_cash_clearance_oku
- 0
- noncash_SBC_liquidity_contribution_oku
- 0
- noncash_OCI_liquidity_contribution_oku
- 0
- confidence
illustrative liquidity proxy, not audited bank cash flow statement; deposit and loan financing changes simplify noncash flows
- event_refs
内容を開く
- 1
2035-02-15
- 2
2035-03-05
- 3
2035-03-06
- 4
2035-03-20
- 5
2035-04-23
- 6
2035-05-10
- 7
2035-05-11
- 8
2035-05-15
- 9
2035-05-25
- 10
2035-07-23
- 11
2035-08-10
- 12
2035-08-13
- 13
2035-08-27
- 14
2035-09-17
- 15
2035-10-15
- 16
2035-10-22
- 17
2035-11-09
- 18
2035-11-12
- 19
2035-11-26
- 11
内容を開く
- period_id
2036_through_11_06_311days
- year
- 2036
- start
2036-01-01
- end
2036-11-06
- inclusive_days
- 311
- fiscal_year_days
- 366
- annual_fraction
- 0.849726775956
- 状態
forecast_assumption
- opening
内容を開く
- common_equity_oku
- 638886.3739496
- cet1_oku
- 619320.3739496
- rwa_oku
- 4310974.1927264
- CET1比率
- 14.37%
- 発行済株式数
- 174577346.99127
- 自己株式数
- 4440000
- active_shares
- 170137346.99127
- old_cohort_shares
- 166660957.01289
- loans_oku
- 6650220.3815078
- deposit_liabilities_oku
- 6383965.3237283
- cash_and_bank_balances_oku
- 869157.87249466
- wholesale_borrowings_and_debt_securities_oku
- 1579733.9485141
- nci_book_oku
- 22847.90551883
- at1_book_oku
- 47992.44
- income
内容を開く
- ppop_pre_provision_profit_after_sbc_expense_oku
- 103978.96334183
- credit_loss_charge_oku
- 13256.53340478
- credit_cost_annualized
- 0.0023
- avg_loan_assets_oku
- 6783015.834126
- pretax_group_profit_oku
- 90722.42993705
- income_tax_oku
- 24041.44393332
- nci_profit_oku
- 1353.57230386
- ifrs_parent_ni_including_at1_oku
- 65327.41369987
- at1_distribution_below_parent_ni_oku
- 1647.79016393
- common_attributable_ni_oku
- 63679.62353594
- consolidated_ni_oku
- 66680.98600373
- sbc_expense_already_in_ppop_oku
- 654.90748058
- sbc_capital_credit_non_cash_oku
- 654.90748058
- no_separate_sbc_cash_cost
- はい
- after_tax_rate_assumed
- 0.265
- regulatory
内容を開く
- rwa_growth_rate_annualized
- 0.042
- rwa_closing_oku
- 4464826.501211
- target_cet1_capital_ratio
- 0.131
- book_oci_regulatory_eligible_proxy_oku
- 1138.16478842
- pre_distribution_cet1_oku
- 684793.06975454
- headroom_versus_target_oku
- 99900.79809589
- closing_cet1_oku
- 644038.11069154
- closing_cet1_ratio
- 0.144247063244
- crisis_recapitalization_oku
- 0
- capital_and_return
内容を開く
- opening_parent_common_equity_oku
- 638886.3739496
- parent_common_ni_oku
- 63679.62353594
- noncash_sbc_equity_credit_oku
- 654.90748058
- common_oci_oku
- 1138.16478842
- company_dividends_paid_oku
- 22287.86823758
- company_buybacks_paid_and_cancelled_oku
- 18467.09082542
- new_common_issuance_proceeds_from_third_parties_oku
- 0
- closing_parent_common_equity_oku
- 663604.11069154
- parent_at1_equity_oku
- 47992.44
- at1_distributions_oku
- 1647.79016393
- nci_dividends_oku
- 541.42892154
- 非支配持分資本（億）
- 23660.04890115
- book_clean_surplus_residual_oku
- -0
- cet1_regulatory_bridge_residual_oku
- -0
- old_holder_cash_dividend_oku
- 21832.46368854
- old_holder_proportional_buyback_cash_oku
- 18067.58370422
- old_holder_total_cash_oku
- 39900.04739276
- opening_pre_cutoff_Q3_dividend_payable_oku
- 0
- cash_clearance_of_pre_cutoff_Q3_dividend_payable_oku
- 0
- closing_pre_cutoff_Q3_dividend_payable_oku
- 0
- Q3_dividend_cash_to_new_cutoff_old_cohort_oku
- 0
- total_company_distribution_paid_oku
- 40754.959063
- 20261023_buyback_authorization_spent_this_period_oku
- 0
- 20261023_buyback_authorization_remaining_upper_bound_oku
- 0
- 株数
内容を開く
- opening_issued_shares
- 174577346.99127
- opening_treasury_shares
- 4440000
- opening_active_shares
- 170137346.99127
- opening_old_holder_cohort_shares
- 166660957.01289
- equity_settled_new_sbc_shares
- 407868.85246
- new_shares_issued_for_crisis_equity_financing
- 0
- shares_buyback_and_immediate_cancel
- 8316060.9324
- closing_issued_shares
- 166669154.91133
- closing_treasury_shares
- 4440000
- closing_active_shares
- 162229154.91133
- closing_old_cohort_shares
- 158524801.27478
- closing_old_equivalence_factor
- 0.977165919168
- shares_bridge_residual
- -3.0E-8
- balance_sheet_context
内容を開く
- consolidated_equity_oku
- 735256.59959268
- parent_at1_book_oku
- 47992.44
- nci_book_oku
- 23660.04890115
- loans_oku
- 6915811.2867442
- deposit_liabilities_oku
- 6644347.384801
- cash_and_bank_balances_oku
- 915868.28507867
- wholesale_borrowings_and_debt_securities_oku
- 1608728.5407888
- other_net_assets_oku_balancing_residual
- 1156652.9533597
- identity_residual_oku
- -0
- cash_movement_approximation_oku
内容を開く
- deposit_liability_change_oku
- 260382.06107272
- wholesale_debt_change_oku
- 28994.5922747
- loan_asset_growth_oku
- 265590.90523634
- ordinary_net_income_cash_conversion_proxy_oku
- 63679.62353594
- issuer_dividend_cash_out_oku
- 22287.86823758
- issuer_buyback_cash_out_oku
- 18467.09082542
- external_common_capital_raised_oku
- 0
- precutoff_declared_Q3_dividend_payable_cash_clearance_oku
- 0
- noncash_SBC_liquidity_contribution_oku
- 0
- noncash_OCI_liquidity_contribution_oku
- 0
- confidence
illustrative liquidity proxy, not audited bank cash flow statement; deposit and loan financing changes simplify noncash flows
- event_refs
内容を開く
- 1
2036-02-18
- 2
2036-03-05
- 3
2036-03-06
- 4
2036-03-20
- 5
2036-04-21
- 6
2036-05-09
- 7
2036-05-12
- 8
2036-05-15
- 9
2036-05-26
- 10
2036-07-21
- 11
2036-08-08
- 12
2036-08-11
- 13
2036-08-25
- 14
2036-09-15
- 15
2036-10-15
- terminal_bridge
内容を開く
- 日付
2036-11-06
- terminal_time_years
- 10.001368925394
- 方法
no-release steady-state owner cash NPV minus post-release foregone CET1-surplus income NPV plus after-delay surplus principal PV; all holdco-constrained with SBC dilution
- 2037_normalized_pre_provision_profit_oku
- 125426.71414047
- 2037_normalized_loan_assets_oku
- 7088706.5689128
- 2037_normalized_credit_loss_oku
- 17505.64731957
- 2037_tax_oku
- 28599.08270754
- 2037_nci_profit_oku
- 1659.85394427
- 2037_at1_coupon_oku
- 1939.2
- 2037_at1_new_20261029_incremental_coupon_oku
- 189.2
- 2037_sustainable_common_ni_oku
- 75722.9301691
- 2037_sbc_equity_credit_oku_non_cash
- 787.68312838
- 2037_required_cet1_reinvestment_for_rwa_growth_oku
- 14622.30679147
- 2037_distributable_common_owner_cash_oku
- 61888.30650601
- terminal_growth_assumed
- 0.025
- terminal_discount_rate_assumed
- 0.105
- perpetual_sbc_new_shares_assumed
- 480000
- perpetual_sbc_fractional_dilution
- 0.002958777664
- denominator_k_less_g_plus_dilution
- 0.082958777664
- 2037_normalized_operation_perpetuity_before_capital_surplus_oku
- 746012.75776594
- 2037_normalized_operations_after_loss_of_released_capital_earnings_oku
- 725449.73500118
- 2037_surplus_net_after_tax_yield_included_in_pre_release_income_assumed
- 0.045
- 2037_surplus_earnings_before_release_oku
- 1993.19034559
- release_lag_full_years_assumed
- 2
- capital_release_date_assumed
2038-11-06
- release_prohibited_without_subsidiary_upstream_approval
- はい
- first_post_release_earnings_year
- 2039
- post_release_first_year_lost_earnings_at_2037_level_oku
- 1993.19034559
- post_release_earnings_loss_pv_at_2036_11_06_oku
- 20563.02276475
- capital_release_pv_at_2036_11_06_oku
- 36081.87155563
- terminal_common_NI_pre_release_includes_surplus_yield
- はい
- terminal_no_recovery_company_value_oku
- 746012.75776594
- terminal_incremental_value_of_release_after_lost_earnings_oku
- 15518.84879087
- 2036_cet1_surplus_above_policy_target_oku
- 59145.83903289
- 2036_extra_regulatory_and_upstream_buffer_oku
- 7036.28751425
- 2036_surplus_eligible_after_upstream_buffer_oku
- 52109.55151864
- release_date_RWA_proxy_oku
- 4690858.3428349
- release_date_minimum_CET1_policy_plus_upstream_buffer_oku
- 621538.73042562
- 2036_one_time_surplus_release_realizability_factor_assumed
- 0.85
- 2036_realizable_one_time_surplus_capital_oku
- 44293.11879084
- terminal_surplus_not_repeated_in_perpetuity
- はい
- terminal_capital_release_is_later_than_2036_if_lag_positive
- はい
- terminal_capital_recovery_not_a_timed_holder_CF_within_10yr
- はい
- capital_yield_subtracted_only_after_release
- はい
- 2036_remaining_group_cet1_after_eventually_releasing_amount_oku
- 599744.9919007
- 2036_minimum_policy_cet1_retained_oku
- 584892.27165865
- full_issuer_intrinsic_terminal_oku
- 761531.60655681
- old_cohort_entitlement_fraction
- 0.977165919168
- old_cohort_terminal_value_oku
- 744142.73229657
- add_terminal_to_timed_cashflows
- いいえ
- no_standalone_sbc_cash_deduction_if_dilution_uses_denominator
- はい
やや強気（確率 23.0%）
貸出成長、信用費用、CET1の維持、配当と買戻しをこのケースの仮定で計算。株主は買戻しに売却せず、配当と終価を受け取る仮定です。
中立（確率 40.0%）
貸出成長、信用費用、CET1の維持、配当と買戻しをこのケースの仮定で計算。株主は買戻しに売却せず、配当と終価を受け取る仮定です。
やや弱気（確率 17.0%）
貸出成長、信用費用、CET1の維持、配当と買戻しをこのケースの仮定で計算。株主は買戻しに売却せず、配当と終価を受け取る仮定です。
弱気・信用危機（確率 8.0%）
貸出成長、信用費用、CET1の維持、配当と買戻しをこのケースの仮定で計算。株主は買戻しに売却せず、配当と終価を受け取る仮定です。
金額の単位
億KRW。株数は単位換算用の代理値で、実際の一括売買を意味しません。
未確認事項
- 1
11月4日までの二次情報と11月5〜6日の追加取得ゼロは条件付きの前提であり、最終取得実績ではありません。
- 2
期首の普通株資本、CET1、AT1と自己株は別時点の開示と推計を結び付けた代理値です。
- 3
2036年末の余剰資本を2038年に回収するケースは仮定であり、銀行子会社や監督当局による分配許可は未確認です。
- 4
ケース内の将来株価、買戻し、配当権利日、信用コストと資金調達の実現は未確認です。
- 5
ETFの現地源泉税、費用、為替および投資家税は反映していません。
分析基準とデータ
- 価格・単価
- 118300
- 株数
- 264644204
- 株価の出所
韓国取引所KINDの11月6日終値
- shares_denominator
二次情報を利用した期首取得条件の代理株数。実数は未確認。
- ownership_assumption
買戻しに応じない普通株1株を単位換算して表示
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。
分析に使用した資料
- 韓国取引所KIND：普通株終値（表示日は要確認） 2026-11-06
- Hana Financial：四半期決算説明資料 2026-10-23
- 自己株取得の途中経過（二次資料、11月4日まで） 2026-11-04
- 自己株取得決議の開示転載（二次資料） 2026-10-23