AI 銘柄分析 · 10年
KB Financial Group Inc.
105560 · KRW · 分析基準日 2026-11-06
KB金融：銀行収益と規制資本からみる10年評価
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
銀行・証券・保険の収益、普通株主に帰属する資本、配当や買戻しを5シナリオで評価。2026年Q3はレビュー前の速報で、基準日の自己株数と規制資本は代理値です。韓国でETFが負担する実効源泉税は未反映。将来の配当と株主還元は予測です。
要約の補足
- thesis
High CET1 but return on ordinary common equity and RWA determine justified valuation; bank deposits fund loans and are not industrial net debt.
- opportunities
- 1
fee-led KB Securities, insurance franchise and group-wide cross-selling
- 2
manageable regulatory CET1 buffer may fund dividends and retirements
- 3
bank funding franchise and resilient deposits
- risks
内容を開く
- 1
credit cycle, household mortgages and property finance
- 2
NIM compression or rising deposit betas
- 3
capital regulation, IFRS17 insurance volatility and derivatives
- 4
provisional Q3 report and exact Nov6 shares unresolved
- 5
cash- vs equity-settled share compensation
- 6
FX, EWY dividend withholding and Korean shares ETF pass-through
- price_2026_11_06_confirmed
- はい
- taxation
Korean ETF-level effective source withholding and refunds unconfirmed; all cashflows PRE-Korean withholding; no Japan/US investor taxes or ETF management expenses
結論の補足
- ja
CET1 13.80%の韓国大手総合金融。配当・自己株買いの普通株主帰属を分けた予測評価。
- investment_case
profitability, KB Kookmin bank dominant but growth in securities/insurance; management capital allocation and loan credit cycle
- base_price_krw
- 151000
- implied_expected_pre_tax_price_krw
- 157926.36567
- implied_expected_upside
- 0.04587
- expected_IRR_from_probability_weighted_dated_holder_CF
- 0.118394525
- discount_rate_k
- 0.112
- probability_weighted_cash_dividends_and_tender_oku
- 353568.1353182
- probability_weighted_terminal_old_cohort_oku
- 972673.9012955
- conclusion
model only; does not include Korean withholding, FX, EWY expense ratio or investor-level tax
- conditional_share_denominator
Oct29 ordinary dividend resolution proxy; exact Nov6 unverified
事業
- 説明
South Korean parent of commercial bank, card lender, securities broker/investment bank, non-life/life insurance and asset management.
- profit_measure
K-IFRS parent net income less parent equity-classified hybrid coupon; do not deduct NCI a second time
- bank_deposits_as_financial_intermediation_obligations
- はい
- do_not_calculate_industrial_EV_by_subtracting_all_deposits
- はい
- revenue_note
bank uses net interest income + fees + other operating profit (gross operating profit) not industrial turnover; G&A and credit costs bridge to earnings
- q3_9m_IFRS_income_bridge_bn
内容を開く
- net_interest_income
- 9985.3
- net_fees
- 4087.8
- other_operating
- 671
- gross_operating_profit
- 14744.1
- G_and_A_expenses
- -5360.4
- PPOP
- 9383.7
- credit_cost
- -1576.3
- net_operating_profit
- 7807.4
- nonoperating
- -94.3
- pre_tax_after_nonoperating_before_taxes
- 7713.1
- taxes_and_other_to_profit
- -1873
- consolidated_net_profit
- 5840.1
- NCI_profit
- -48
- parent_profit
- 5792.1
- EPS_after_hybrid_distribution_krw
- 15983
- 状態
2026-10-29 preliminary
- risk_factors
rates, loan credit costs and expected loss provisioning, volatility of equity trading income, insurance reserve assumptions, capital stress
競争力・事業の質
- banking_franchise
large diversified Korea bank with deposits, card and capital-markets subsidiaries
- bank_NIM_latest_Q3
- 0.0172
- group_NIM_latest_Q3
- 0.0192
- asset_quality_cost_9m
- 0.004
- CET1_Q3_E
- 0.138
- strength
high reported CET1
- weakness
Korean household/real estate concentration and accounting volatility
- simple_local_NIM_and_credit_cost_sensitivities
内容を開く
- 状態
illustrative static not an official ALM or EaR stress test
- NII_annual_change_for_group_NIM_10bp_bn
- 693.4236111
- after_tax_parent_profit_delta_for_group_NIM_10bp_bn
- 525.0370449
- pretax_credit_cost_10bp_of_2026Q3_group_loan_bn
- 510.2
- after_tax_common_earnings_impact_10bp_credit_cost_bn
- -386.3062867
- NIM_assumption
constant interest-earning asset base implied by reported NIM/NII; ignores rate hedges, repricing gap and tax differences
- credit_assumption
using 2026Q3 510.2tn group loans as denominator proxy, not exact annual average ECL exposure
業界と環境
- competition
- 1
Korean commercial banks, fintech/payment rivals, securities brokers, insurers
- margin_sensitivity
interest-rate cuts reduce loan yields ahead of some deposit repricing; higher deposit beta narrows spread; hedge positions and repricing lags matter
- credit
ECL cost ratio scenarios; do not extrapolate 2026 low losses across the cycle
- capital
CET1 risk-weighted assets and management buffers constrain buybacks/dividends, not total debt subtraction
財務・資本配分
- as_of_proxy
内容を開く
- Q3_sept30_common_equity_rounded_bn
- 56200
- oct1_to_nov6_parent_net_income_assumed_bn
- 767.1467391
- oct1_to_nov6_parent_hybrid_coupon_assumed_bn
- 17.588397
- oct1_to_nov6_OCI_assumed_bn
- -60
- oct1_to_nov6_SBC_equity_credit_assumed_bn
- 15
- oct1_to_nov6_buyback_spending_proxy_bn
- 214.059924
- treasury_increase_share_count_assumed
- 1372179
- oct29_dividend_board_declared_equity_debit_bn
- 404.918449107
- Q3_dividend_remains_unpaid_at_base_and_in_liability
- はい
- ordinary_common_equity_asof_bn
- 56285.579969035
- parent_hybrid_equity_asof_bn
- 4600
- NCI_equity_asof_bn
- 1800
- group_equity_asof_bn
- 62685.579969035
- regulatory_rwa_proxy_asof_bn
- 368734.64944285
- regulatory_cet1_proxy_asof_bn
- 50861.29684782
- regulatory_cet1_ratio_proxy_asof
- 0.137934682636
- date_status
inferred_proxy_from_preliminary_rounding_and_old_ir; not exact IFRS stock valuation
- regulatory
CET1 risk-weighted assets initial 13.8% Q3 preliminary, scenario management targets 13.25%-14%; not claimed as hard legal minima
- parent_hybrid_coupon
subtract from parent attributable net income once to derive ordinary common earnings; other tier 1 regulatory capitalization not identical to holding equity liability book
- preferred_equity
no separately listed KB ordinary preferred equity assumed; parent hybrid/perpetual security is modeled separately as nonordinary
- dividends_liability
Oct29 2026 declared liability debited against starting common equity once, November hypothetical cash payment settles liability only. 2036 hypothetical Q3 declared liability debited at Oct29: common book, CET1, required capital and exdiv operating franchise use post-declaration equity. Nov6 old holder SALE is cum-div and embeds discounted buyer entitlement in sale price once; seller separate receivable zero for Nov11 ex after exit.
- SBC
H1 2026 audited/reviewed G&A SBC KRW88.142bn; grant note KRW107.215bn not addable; cash-settled accrual KRW370.071bn; all scenario annual expenses are IN earnings. Forecast 17% equity-settled is unverified, sensitivity mandatory.
- buybacks
initial cohort pro-rata tenders at each hypothetical company buyback. Market value of shares remaining declines in proportion; no separate fictional negative SBC holder cashflows.
- stock_cancellation
issued and treasury shares both reduce, economic shares and old fraction unchanged
- excess_capital_distribution_caution
terminal excess is an economic book-capital asset, not an approved immediate special distribution; the JSON separately calculates five-year regulatory-delay sensitivity
評価の前提と確認
- do_not_use_pe_pb_multiple_reversion
- はい
- terminal_derivation
Separate excess CET1 common equity at book and required productive equity. Value recurring 2037 profits on CET1-required common only, after hybrid/SBC and growth reinvestment, plus excess capital once. Adjust perpetuity for recurring share-grant dilution; no P/E/P/B reversion.
- liabilities_bank_specific
Deposits, bank bonds, debt and derivatives are operating funding/obligations and remain inside bank net earnings/capital. They are NOT subtracted from equity perpetuity as for an industrial enterprise.
- normalization
future ROE differs by scenario and absorbs NIM/credit/fee and insurance cycle rather than market multiple reversion
- SBC_double_count_guard
grant expense included once in earnings, noncash equity credit added once, old holder dilution once; no second repurchase cost for stock grants
- unpaid_dividend_guard
2036 predicted Oct29 declaration debits company ordinary common book only once. If assumed Nov11 ex AFTER Nov6 sale, buyer owns subsequent payout and seller gets only cum-div sale proceeds; seller independent receivable zero. Embedded sale-price uplift discounted to Nov27, never 10y cash. If ex BEFORE exit but payment AFTER, fixed seller receivable is separate only. No after-horizon payout event.
資本コストの前提
- 資本コスト
- 11.20%
- currency
KRW
- interpretation
ordinary Korean bank common equity required return before EWY withholding
- 方法
declared analyst assumption; not inferred from current P/E/P/B
事業別データ
事業別の内訳と、収録されている年度別データを確認できます。
10年のシナリオ
シナリオごとの確率、期間内の株主還元・追加負担、終価です。金額は億KRW。株主の範囲や受取時点は各分析の前提を確認してください。
| シナリオ | 確率 | 株主還元・追加負担 | 終価 |
|---|---|---|---|
| 強気 | 10.0% | 617,996.78 | 1,474,546.20 |
| やや強気 | 20.0% | 486,007.78 | 1,192,311.70 |
| 中立 | 40.0% | 372,028.53 | 1,006,685.06 |
| やや弱気 | 22.0% | 184,736.01 | 685,651.94 |
| 弱気 | 8.0% | 63,919.61 | 415,493.60 |
強気（確率 10.0%）
銀行の金利収益・信用費用、資本規制と株主還元をケース別に仮定し、配当と買戻し、残存株主持分を評価します。
日付別キャッシュフロー
- 1
内容を開く
- event_id
bull_e00001
- 想定日
2026-11-10
- year
- 0.01095140315
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
preflight_2026_KRX_derived
- transaction_status
known_board_for_2026_only
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2026-11-10
- target_ex_date_to_verify
2026-11-11
- target_record_date_to_verify
2026-11-12
- target_payment_date_to_verify
2026-11-27
- target_ex_date_status
KRX_settlement_rule_derived_asof_cutoff
- target_record_date_status
confirmed_board_resolution_2026_10_29
- target_payment_date_status
not_announced_forecast
- 2
内容を開く
- event_id
bull_e00002
- 想定日
2026-11-11
- year
- 0.01368925394
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
exchange_rule_derived_from_confirmed_record
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- entitlement_factor
- 1
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2026-11-11
- entitlement_record_date_assumed
2026-11-12
- entitlement_ex_date_status
KRX_rule_derived
- entitlement_record_date_status
board_confirmed
- 3
内容を開く
- event_id
bull_e00003
- 想定日
2026-11-12
- year
- 0.01642710472
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
company_confirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- record_date
2026-11-12
- cohort_dividend_receivable_oku
- 4049.1844911
- declared_company_dividend_oku
- 4049.1844911
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2026-11-11
- record_date_asof_status
board_confirmed
- entitlement_ex_date_status
KRX_rule_derived
- 4
内容を開く
- event_id
bull_e00004
- 想定日
2026-11-27
- year
- 0.05749486653
- 金額
- 4049.1844911
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_payment_date_2026_board_declared
- transaction_status
board_declared_unpaid_as_of_2026_11_06
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- company_cash_out_bn
- 404.918449
- holder_record_date
2026-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2026-11-27
- payment_date_status
unannounced_assumption
- entitlement_ex_date_assumed
2026-11-11
- entitlement_ex_date_status
KRX_rule_derived_not_issuer_confirmed
- entitlement_record_date_status
board_confirmed
- ex_date_is_payment_date
- いいえ
- 5
内容を開く
- event_id
bull_e00005
- 想定日
2026-12-14
- year
- 0.10403832991
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346973821
- common_outstanding_after
- 346973821
- share_of_common_after
- 1
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2026-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 6
内容を開く
- event_id
bull_e00006
- 想定日
2026-12-15
- year
- 0.1067761807
- 金額
- 18.4799293
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
conditional_2026_remaining_trust
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346966093
- share_of_common_after
- 1
- company_outlay_oku
- 18.4799293
- company_shares_repur
- 7728
- old_holder_shares_tendered
- 7728
- assumed_repurchase_price_krw
- 239129.52
- old_fraction_before
- 1
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 7
内容を開く
- event_id
bull_e00007
- 想定日
2026-12-16
- year
- 0.10951403149
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_2026_treasury_trust_completion_and_final_prices
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346966093
- share_of_common_after
- 1
- check_against
board trust expiry Dec16, company SEC/KRX execution and settlement record
- event_date_role
share_transaction_or_other_non_cash_event
- 8
内容を開く
- event_id
bull_e00008
- 想定日
2026-12-28
- year
- 0.14236824093
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346966093
- share_of_common_after
- 1
- projected_date
2026-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 9
内容を開く
- event_id
bull_e00009
- 想定日
2026-12-30
- year
- 0.14784394251
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- shares_delivered
- 24654
- grant_fair_value_oku
- 52.8163615
- shares_before
- 346966093
- shares_after
- 346990747
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 10
内容を開く
- event_id
bull_e00010
- 想定日
2027-02-05
- year
- 0.24914442163
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- cash_owed_by_company_oku
- 7450.625
- estimated_dps_krw
- 2147.21144
- ex_date_assumed
2027-02-26
- record_date_assumed
2027-03-01
- payment_date_assumed
2027-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 11
内容を開く
- event_id
bull_e00011
- 想定日
2027-02-25
- year
- 0.30390143737
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-02-25
- target_ex_date_to_verify
2027-02-26
- target_record_date_to_verify
2027-03-01
- target_payment_date_to_verify
2027-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 12
内容を開く
- event_id
bull_e00012
- 想定日
2027-02-26
- year
- 0.30663928816
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- entitlement_factor
- 0.999928949114
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-02-26
- entitlement_record_date_assumed
2027-03-01
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 13
内容を開く
- event_id
bull_e00013
- 想定日
2027-03-01
- year
- 0.31485284052
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- record_date
2027-03-01
- cohort_dividend_receivable_oku
- 7450.0956265
- declared_company_dividend_oku
- 7450.625
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 14
内容を開く
- event_id
bull_e00014
- 想定日
2027-04-15
- year
- 0.43805612594
- 金額
- 7450.0956265
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- company_cash_out_bn
- 745.0625
- holder_record_date
2027-03-01
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 15
内容を開く
- event_id
bull_e00015
- 想定日
2027-04-23
- year
- 0.45995893224
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- cash_owed_by_company_oku
- 7450.625
- estimated_dps_krw
- 2147.21144
- ex_date_assumed
2027-05-07
- record_date_assumed
2027-05-10
- payment_date_assumed
2027-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 16
内容を開く
- event_id
bull_e00016
- 想定日
2027-05-06
- year
- 0.49555099247
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-05-06
- target_ex_date_to_verify
2027-05-07
- target_record_date_to_verify
2027-05-10
- target_payment_date_to_verify
2027-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 17
内容を開く
- event_id
bull_e00017
- 想定日
2027-05-07
- year
- 0.49828884326
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- entitlement_factor
- 0.999928949114
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-05-07
- entitlement_record_date_assumed
2027-05-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 18
内容を開く
- event_id
bull_e00018
- 想定日
2027-05-10
- year
- 0.50650239562
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- record_date
2027-05-10
- cohort_dividend_receivable_oku
- 7450.0956265
- declared_company_dividend_oku
- 7450.625
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 19
内容を開く
- event_id
bull_e00019
- 想定日
2027-05-21
- year
- 0.53661875428
- 金額
- 7450.0956265
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- company_cash_out_bn
- 745.0625
- holder_record_date
2027-05-10
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 20
内容を開く
- event_id
bull_e00020
- 想定日
2027-07-22
- year
- 0.70636550308
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_2026_trust_share_cancellation_not_assumed_complete
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- scheduled_check
2027-07-23
- check_against
SEC 6-K, DART and KRX retirement confirmation
- event_date_role
share_transaction_or_other_non_cash_event
- 21
内容を開く
- event_id
bull_e00021
- 想定日
2027-07-23
- year
- 0.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- cash_owed_by_company_oku
- 7450.625
- estimated_dps_krw
- 2147.21144
- ex_date_assumed
2027-08-06
- record_date_assumed
2027-08-09
- payment_date_assumed
2027-08-23
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 22
内容を開く
- event_id
bull_e00022
- 想定日
2027-07-23
- year
- 0.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
treasury_share_cancellation_zero_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- shares_cancelled
- 3960000
- share_count_nonneutral
- いいえ
- accounting
issued and treasury counts fall together; economic outstanding shares unchanged
- event_date_role
share_transaction_or_other_non_cash_event
- 23
内容を開く
- event_id
bull_e00023
- 想定日
2027-08-05
- year
- 0.7446954141
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-08-05
- target_ex_date_to_verify
2027-08-06
- target_record_date_to_verify
2027-08-09
- target_payment_date_to_verify
2027-08-23
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 24
内容を開く
- event_id
bull_e00024
- 想定日
2027-08-06
- year
- 0.74743326489
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- entitlement_factor
- 0.999928949114
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-08-06
- entitlement_record_date_assumed
2027-08-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 25
内容を開く
- event_id
bull_e00025
- 想定日
2027-08-09
- year
- 0.75564681725
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- record_date
2027-08-09
- cohort_dividend_receivable_oku
- 7450.0956265
- declared_company_dividend_oku
- 7450.625
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 26
内容を開く
- event_id
bull_e00026
- 想定日
2027-08-23
- year
- 0.79397672827
- 金額
- 7450.0956265
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- company_cash_out_bn
- 745.0625
- holder_record_date
2027-08-09
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-08-23
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 27
内容を開く
- event_id
bull_e00027
- 想定日
2027-10-29
- year
- 0.97741273101
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- cash_owed_by_company_oku
- 7450.625
- estimated_dps_krw
- 2147.21144
- ex_date_assumed
2027-11-11
- record_date_assumed
2027-11-12
- payment_date_assumed
2027-11-29
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 28
内容を開く
- event_id
bull_e00028
- 想定日
2027-11-10
- year
- 1.01026694045
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2027-11-10
- target_ex_date_to_verify
2027-11-11
- target_record_date_to_verify
2027-11-12
- target_payment_date_to_verify
2027-11-29
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 29
内容を開く
- event_id
bull_e00029
- 想定日
2027-11-11
- year
- 1.01300479124
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- entitlement_factor
- 0.999928949114
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2027-11-11
- entitlement_record_date_assumed
2027-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 30
内容を開く
- event_id
bull_e00030
- 想定日
2027-11-12
- year
- 1.01574264203
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- record_date
2027-11-12
- cohort_dividend_receivable_oku
- 7450.0956265
- declared_company_dividend_oku
- 7450.625
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2027-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 31
内容を開く
- event_id
bull_e00031
- 想定日
2027-11-29
- year
- 1.06228610541
- 金額
- 7450.0956265
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- company_cash_out_bn
- 745.0625
- holder_record_date
2027-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2027-11-29
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2027-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 32
内容を開く
- event_id
bull_e00032
- 想定日
2027-12-12
- year
- 1.09787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 346966093
- common_outstanding_after
- 346990747
- share_of_common_after
- 0.999928949114
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2027-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 33
内容を開く
- event_id
bull_e00033
- 想定日
2027-12-15
- year
- 1.106091718
- 金額
- 22988.8645962
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338271170
- share_of_common_after
- 0.999928949114
- company_outlay_oku
- 22990.4980914
- company_shares_repur
- 8719577
- old_holder_shares_tendered
- 8718957.4663
- assumed_repurchase_price_krw
- 263665.29
- old_fraction_before
- 0.999928949114
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 34
内容を開く
- event_id
bull_e00034
- 想定日
2027-12-20
- year
- 1.11978097194
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338271170
- share_of_common_after
- 0.999928949114
- CET1_ratio_at_event
- 0.14202738
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 35
内容を開く
- event_id
bull_e00035
- 想定日
2027-12-28
- year
- 1.14168377823
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338271170
- share_of_common_after
- 0.999928949114
- projected_date
2027-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 36
内容を開く
- event_id
bull_e00036
- 想定日
2027-12-30
- year
- 1.14715947981
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- shares_delivered
- 152954
- grant_fair_value_oku
- 356.9996404
- shares_before
- 338271170
- shares_after
- 338424124
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 37
内容を開く
- event_id
bull_e00037
- 想定日
2028-02-04
- year
- 1.24572210815
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- cash_owed_by_company_oku
- 7870.25155
- estimated_dps_krw
- 2325.55867
- ex_date_assumed
2028-02-25
- record_date_assumed
2028-02-28
- payment_date_assumed
2028-04-17
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 38
内容を開く
- event_id
bull_e00038
- 想定日
2028-02-24
- year
- 1.30047912389
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-02-24
- target_ex_date_to_verify
2028-02-25
- target_record_date_to_verify
2028-02-28
- target_payment_date_to_verify
2028-04-17
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 39
内容を開く
- event_id
bull_e00039
- 想定日
2028-02-25
- year
- 1.30321697467
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- entitlement_factor
- 0.99947702172
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-02-25
- entitlement_record_date_assumed
2028-02-28
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 40
内容を開く
- event_id
bull_e00040
- 想定日
2028-02-28
- year
- 1.31143052704
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- record_date
2028-02-28
- cohort_dividend_receivable_oku
- 7866.1355794
- declared_company_dividend_oku
- 7870.25155
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-02-25
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 41
内容を開く
- event_id
bull_e00041
- 想定日
2028-04-17
- year
- 1.44558521561
- 金額
- 7866.1355794
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- company_cash_out_bn
- 787.025155
- holder_record_date
2028-02-28
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-04-17
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-02-25
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 42
内容を開く
- event_id
bull_e00042
- 想定日
2028-04-21
- year
- 1.45653661875
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- cash_owed_by_company_oku
- 7870.25155
- estimated_dps_krw
- 2325.55867
- ex_date_assumed
2028-05-05
- record_date_assumed
2028-05-08
- payment_date_assumed
2028-05-22
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 43
内容を開く
- event_id
bull_e00043
- 想定日
2028-05-04
- year
- 1.49212867899
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-05-04
- target_ex_date_to_verify
2028-05-05
- target_record_date_to_verify
2028-05-08
- target_payment_date_to_verify
2028-05-22
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 44
内容を開く
- event_id
bull_e00044
- 想定日
2028-05-05
- year
- 1.49486652977
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- entitlement_factor
- 0.99947702172
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-05-05
- entitlement_record_date_assumed
2028-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 45
内容を開く
- event_id
bull_e00045
- 想定日
2028-05-08
- year
- 1.50308008214
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- record_date
2028-05-08
- cohort_dividend_receivable_oku
- 7866.1355794
- declared_company_dividend_oku
- 7870.25155
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-05-05
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 46
内容を開く
- event_id
bull_e00046
- 想定日
2028-05-22
- year
- 1.54140999316
- 金額
- 7866.1355794
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- company_cash_out_bn
- 787.025155
- holder_record_date
2028-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-05-22
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-05-05
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 47
内容を開く
- event_id
bull_e00047
- 想定日
2028-07-21
- year
- 1.70568104038
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- cash_owed_by_company_oku
- 7870.25155
- estimated_dps_krw
- 2325.55867
- ex_date_assumed
2028-08-04
- record_date_assumed
2028-08-07
- payment_date_assumed
2028-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 48
内容を開く
- event_id
bull_e00048
- 想定日
2028-08-03
- year
- 1.74127310062
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-08-03
- target_ex_date_to_verify
2028-08-04
- target_record_date_to_verify
2028-08-07
- target_payment_date_to_verify
2028-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 49
内容を開く
- event_id
bull_e00049
- 想定日
2028-08-04
- year
- 1.7440109514
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- entitlement_factor
- 0.99947702172
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-08-04
- entitlement_record_date_assumed
2028-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 50
内容を開く
- event_id
bull_e00050
- 想定日
2028-08-07
- year
- 1.75222450376
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- record_date
2028-08-07
- cohort_dividend_receivable_oku
- 7866.1355794
- declared_company_dividend_oku
- 7870.25155
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-08-04
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 51
内容を開く
- event_id
bull_e00051
- 想定日
2028-08-21
- year
- 1.79055441478
- 金額
- 7866.1355794
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- company_cash_out_bn
- 787.025155
- holder_record_date
2028-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-08-04
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 52
内容を開く
- event_id
bull_e00052
- 想定日
2028-10-27
- year
- 1.97399041752
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- cash_owed_by_company_oku
- 7870.25155
- estimated_dps_krw
- 2325.55867
- ex_date_assumed
2028-11-10
- record_date_assumed
2028-11-13
- payment_date_assumed
2028-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 53
内容を開く
- event_id
bull_e00053
- 想定日
2028-11-09
- year
- 2.00958247775
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2028-11-09
- target_ex_date_to_verify
2028-11-10
- target_record_date_to_verify
2028-11-13
- target_payment_date_to_verify
2028-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 54
内容を開く
- event_id
bull_e00054
- 想定日
2028-11-10
- year
- 2.01232032854
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- entitlement_factor
- 0.99947702172
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2028-11-10
- entitlement_record_date_assumed
2028-11-13
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 55
内容を開く
- event_id
bull_e00055
- 想定日
2028-11-13
- year
- 2.0205338809
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- record_date
2028-11-13
- cohort_dividend_receivable_oku
- 7866.1355794
- declared_company_dividend_oku
- 7870.25155
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2028-11-10
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 56
内容を開く
- event_id
bull_e00056
- 想定日
2028-11-27
- year
- 2.05886379192
- 金額
- 7866.1355794
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- company_cash_out_bn
- 787.025155
- holder_record_date
2028-11-13
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2028-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2028-11-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 57
内容を開く
- event_id
bull_e00057
- 想定日
2028-12-12
- year
- 2.09993155373
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 338247135.5337
- common_outstanding_after
- 338424124
- share_of_common_after
- 0.99947702172
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2028-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 58
内容を開く
- event_id
bull_e00058
- 想定日
2028-12-15
- year
- 2.10814510609
- 金額
- 24272.6460793
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 329960871
- share_of_common_after
- 0.99947702172
- company_outlay_oku
- 24285.3467882
- company_shares_repur
- 8463253
- old_holder_shares_tendered
- 8458826.9025
- assumed_repurchase_price_krw
- 286950.5
- old_fraction_before
- 0.99947702172
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 59
内容を開く
- event_id
bull_e00059
- 想定日
2028-12-20
- year
- 2.12183436003
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 329960871
- share_of_common_after
- 0.99947702172
- CET1_ratio_at_event
- 0.14402523
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 60
内容を開く
- event_id
bull_e00060
- 想定日
2028-12-28
- year
- 2.14373716632
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 329960871
- share_of_common_after
- 0.99947702172
- projected_date
2028-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 61
内容を開く
- event_id
bull_e00061
- 想定日
2028-12-30
- year
- 2.1492128679
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- shares_delivered
- 143626
- grant_fair_value_oku
- 364.8337503
- shares_before
- 329960871
- shares_after
- 330104497
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 62
内容を開く
- event_id
bull_e00062
- 想定日
2029-02-05
- year
- 2.25051334702
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- cash_owed_by_company_oku
- 8195.7105125
- estimated_dps_krw
- 2482.76245
- ex_date_assumed
2029-02-26
- record_date_assumed
2029-02-27
- payment_date_assumed
2029-04-16
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 63
内容を開く
- event_id
bull_e00063
- 想定日
2029-02-23
- year
- 2.29979466119
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-02-23
- target_ex_date_to_verify
2029-02-26
- target_record_date_to_verify
2029-02-27
- target_payment_date_to_verify
2029-04-16
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 64
内容を開く
- event_id
bull_e00064
- 想定日
2029-02-26
- year
- 2.30800821355
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- entitlement_factor
- 0.999042156736
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-02-26
- entitlement_record_date_assumed
2029-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 65
内容を開く
- event_id
bull_e00065
- 想定日
2029-02-27
- year
- 2.31074606434
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- record_date
2029-02-27
- cohort_dividend_receivable_oku
- 8187.8603064
- declared_company_dividend_oku
- 8195.7105125
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 66
内容を開く
- event_id
bull_e00066
- 想定日
2029-04-16
- year
- 2.44216290212
- 金額
- 8187.8603064
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- company_cash_out_bn
- 819.571051
- holder_record_date
2029-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-04-16
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 67
内容を開く
- event_id
bull_e00067
- 想定日
2029-04-23
- year
- 2.46132785763
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- cash_owed_by_company_oku
- 8195.7105125
- estimated_dps_krw
- 2482.76245
- ex_date_assumed
2029-05-07
- record_date_assumed
2029-05-08
- payment_date_assumed
2029-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 68
内容を開く
- event_id
bull_e00068
- 想定日
2029-05-04
- year
- 2.49144421629
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-05-04
- target_ex_date_to_verify
2029-05-07
- target_record_date_to_verify
2029-05-08
- target_payment_date_to_verify
2029-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 69
内容を開く
- event_id
bull_e00069
- 想定日
2029-05-07
- year
- 2.49965776865
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- entitlement_factor
- 0.999042156736
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-05-07
- entitlement_record_date_assumed
2029-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 70
内容を開く
- event_id
bull_e00070
- 想定日
2029-05-08
- year
- 2.50239561944
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- record_date
2029-05-08
- cohort_dividend_receivable_oku
- 8187.8603064
- declared_company_dividend_oku
- 8195.7105125
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 71
内容を開く
- event_id
bull_e00071
- 想定日
2029-05-21
- year
- 2.53798767967
- 金額
- 8187.8603064
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- company_cash_out_bn
- 819.571051
- holder_record_date
2029-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 72
内容を開く
- event_id
bull_e00072
- 想定日
2029-07-23
- year
- 2.71047227926
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- cash_owed_by_company_oku
- 8195.7105125
- estimated_dps_krw
- 2482.76245
- ex_date_assumed
2029-08-06
- record_date_assumed
2029-08-07
- payment_date_assumed
2029-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 73
内容を開く
- event_id
bull_e00073
- 想定日
2029-08-03
- year
- 2.74058863792
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-08-03
- target_ex_date_to_verify
2029-08-06
- target_record_date_to_verify
2029-08-07
- target_payment_date_to_verify
2029-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 74
内容を開く
- event_id
bull_e00074
- 想定日
2029-08-06
- year
- 2.74880219028
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- entitlement_factor
- 0.999042156736
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-08-06
- entitlement_record_date_assumed
2029-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 75
内容を開く
- event_id
bull_e00075
- 想定日
2029-08-07
- year
- 2.75154004107
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- record_date
2029-08-07
- cohort_dividend_receivable_oku
- 8187.8603064
- declared_company_dividend_oku
- 8195.7105125
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 76
内容を開く
- event_id
bull_e00076
- 想定日
2029-08-21
- year
- 2.78986995209
- 金額
- 8187.8603064
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- company_cash_out_bn
- 819.571051
- holder_record_date
2029-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 77
内容を開く
- event_id
bull_e00077
- 想定日
2029-10-29
- year
- 2.9787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- cash_owed_by_company_oku
- 8195.7105125
- estimated_dps_krw
- 2482.76245
- ex_date_assumed
2029-11-09
- record_date_assumed
2029-11-12
- payment_date_assumed
2029-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 78
内容を開く
- event_id
bull_e00078
- 想定日
2029-11-08
- year
- 3.00616016427
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2029-11-08
- target_ex_date_to_verify
2029-11-09
- target_record_date_to_verify
2029-11-12
- target_payment_date_to_verify
2029-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 79
内容を開く
- event_id
bull_e00079
- 想定日
2029-11-09
- year
- 3.00889801506
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- entitlement_factor
- 0.999042156736
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2029-11-09
- entitlement_record_date_assumed
2029-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 80
内容を開く
- event_id
bull_e00080
- 想定日
2029-11-12
- year
- 3.01711156742
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- record_date
2029-11-12
- cohort_dividend_receivable_oku
- 8187.8603064
- declared_company_dividend_oku
- 8195.7105125
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2029-11-09
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 81
内容を開く
- event_id
bull_e00081
- 想定日
2029-11-27
- year
- 3.05817932923
- 金額
- 8187.8603064
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- company_cash_out_bn
- 819.571051
- holder_record_date
2029-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2029-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2029-11-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 82
内容を開く
- event_id
bull_e00082
- 想定日
2029-12-12
- year
- 3.09924709103
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 329788308.6312
- common_outstanding_after
- 330104497
- share_of_common_after
- 0.999042156736
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2029-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 83
内容を開く
- event_id
bull_e00083
- 想定日
2029-12-15
- year
- 3.10746064339
- 金額
- 25265.3948452
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 321991921
- share_of_common_after
- 0.999042156736
- company_outlay_oku
- 25289.6183358
- company_shares_repur
- 8112576
- old_holder_shares_tendered
- 8104805.4237
- assumed_repurchase_price_krw
- 311733.52
- old_fraction_before
- 0.999042156736
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 84
内容を開く
- event_id
bull_e00084
- 想定日
2029-12-20
- year
- 3.12114989733
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 321991921
- share_of_common_after
- 0.999042156736
- CET1_ratio_at_event
- 0.14583046
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 85
内容を開く
- event_id
bull_e00085
- 想定日
2029-12-28
- year
- 3.14305270363
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 321991921
- share_of_common_after
- 0.999042156736
- projected_date
2029-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 86
内容を開く
- event_id
bull_e00086
- 想定日
2029-12-30
- year
- 3.1485284052
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- shares_delivered
- 135100
- grant_fair_value_oku
- 372.8566436
- shares_before
- 321991921
- shares_after
- 322127021
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 87
内容を開く
- event_id
bull_e00087
- 想定日
2030-02-05
- year
- 3.24982888433
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- cash_owed_by_company_oku
- 8595.3795072
- estimated_dps_krw
- 2668.31993
- ex_date_assumed
2030-02-26
- record_date_assumed
2030-02-27
- payment_date_assumed
2030-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 88
内容を開く
- event_id
bull_e00088
- 想定日
2030-02-25
- year
- 3.30458590007
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-02-25
- target_ex_date_to_verify
2030-02-26
- target_record_date_to_verify
2030-02-27
- target_payment_date_to_verify
2030-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 89
内容を開く
- event_id
bull_e00089
- 想定日
2030-02-26
- year
- 3.30732375086
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- entitlement_factor
- 0.998623158681
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-02-26
- entitlement_record_date_assumed
2030-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 90
内容を開く
- event_id
bull_e00090
- 想定日
2030-02-27
- year
- 3.31006160164
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- record_date
2030-02-27
- cohort_dividend_receivable_oku
- 8583.5450336
- declared_company_dividend_oku
- 8595.3795072
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 91
内容を開く
- event_id
bull_e00091
- 想定日
2030-04-15
- year
- 3.43874058864
- 金額
- 8583.5450336
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- company_cash_out_bn
- 859.537951
- holder_record_date
2030-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 92
内容を開く
- event_id
bull_e00092
- 想定日
2030-04-23
- year
- 3.46064339493
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- cash_owed_by_company_oku
- 8595.3795072
- estimated_dps_krw
- 2668.31993
- ex_date_assumed
2030-05-07
- record_date_assumed
2030-05-08
- payment_date_assumed
2030-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 93
内容を開く
- event_id
bull_e00093
- 想定日
2030-05-06
- year
- 3.49623545517
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-05-06
- target_ex_date_to_verify
2030-05-07
- target_record_date_to_verify
2030-05-08
- target_payment_date_to_verify
2030-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 94
内容を開く
- event_id
bull_e00094
- 想定日
2030-05-07
- year
- 3.49897330595
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- entitlement_factor
- 0.998623158681
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-05-07
- entitlement_record_date_assumed
2030-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 95
内容を開く
- event_id
bull_e00095
- 想定日
2030-05-08
- year
- 3.50171115674
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- record_date
2030-05-08
- cohort_dividend_receivable_oku
- 8583.5450336
- declared_company_dividend_oku
- 8595.3795072
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 96
内容を開く
- event_id
bull_e00096
- 想定日
2030-05-21
- year
- 3.53730321697
- 金額
- 8583.5450336
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- company_cash_out_bn
- 859.537951
- holder_record_date
2030-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 97
内容を開く
- event_id
bull_e00097
- 想定日
2030-07-23
- year
- 3.70978781656
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- cash_owed_by_company_oku
- 8595.3795072
- estimated_dps_krw
- 2668.31993
- ex_date_assumed
2030-08-06
- record_date_assumed
2030-08-07
- payment_date_assumed
2030-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 98
内容を開く
- event_id
bull_e00098
- 想定日
2030-08-05
- year
- 3.7453798768
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-08-05
- target_ex_date_to_verify
2030-08-06
- target_record_date_to_verify
2030-08-07
- target_payment_date_to_verify
2030-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 99
内容を開く
- event_id
bull_e00099
- 想定日
2030-08-06
- year
- 3.74811772758
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- entitlement_factor
- 0.998623158681
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-08-06
- entitlement_record_date_assumed
2030-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 100
内容を開く
- event_id
bull_e00100
- 想定日
2030-08-07
- year
- 3.75085557837
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- record_date
2030-08-07
- cohort_dividend_receivable_oku
- 8583.5450336
- declared_company_dividend_oku
- 8595.3795072
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 101
内容を開く
- event_id
bull_e00101
- 想定日
2030-08-21
- year
- 3.78918548939
- 金額
- 8583.5450336
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- company_cash_out_bn
- 859.537951
- holder_record_date
2030-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 102
内容を開く
- event_id
bull_e00102
- 想定日
2030-10-29
- year
- 3.9780971937
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- cash_owed_by_company_oku
- 8595.3795072
- estimated_dps_krw
- 2668.31993
- ex_date_assumed
2030-11-11
- record_date_assumed
2030-11-12
- payment_date_assumed
2030-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 103
内容を開く
- event_id
bull_e00103
- 想定日
2030-11-08
- year
- 4.00547570157
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2030-11-08
- target_ex_date_to_verify
2030-11-11
- target_record_date_to_verify
2030-11-12
- target_payment_date_to_verify
2030-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 104
内容を開く
- event_id
bull_e00104
- 想定日
2030-11-11
- year
- 4.01368925394
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- entitlement_factor
- 0.998623158681
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2030-11-11
- entitlement_record_date_assumed
2030-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 105
内容を開く
- event_id
bull_e00105
- 想定日
2030-11-12
- year
- 4.01642710472
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- record_date
2030-11-12
- cohort_dividend_receivable_oku
- 8583.5450336
- declared_company_dividend_oku
- 8595.3795072
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2030-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 106
内容を開く
- event_id
bull_e00106
- 想定日
2030-11-27
- year
- 4.05749486653
- 金額
- 8583.5450336
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- company_cash_out_bn
- 859.537951
- holder_record_date
2030-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2030-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2030-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 107
内容を開く
- event_id
bull_e00107
- 想定日
2030-12-12
- year
- 4.09856262834
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 321683503.2074
- common_outstanding_after
- 322127021
- share_of_common_after
- 0.998623158681
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2030-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 108
内容を開く
- event_id
bull_e00108
- 想定日
2030-12-15
- year
- 4.1067761807
- 金額
- 26486.366286
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314287664
- share_of_common_after
- 0.998623158681
- company_outlay_oku
- 26522.8840887
- company_shares_repur
- 7839357
- old_holder_shares_tendered
- 7828563.4494
- assumed_repurchase_price_krw
- 338329.84
- old_fraction_before
- 0.998623158681
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 109
内容を開く
- event_id
bull_e00109
- 想定日
2030-12-20
- year
- 4.12046543463
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314287664
- share_of_common_after
- 0.998623158681
- CET1_ratio_at_event
- 0.14750154
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 110
内容を開く
- event_id
bull_e00110
- 想定日
2030-12-28
- year
- 4.14236824093
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314287664
- share_of_common_after
- 0.998623158681
- projected_date
2030-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 111
内容を開く
- event_id
bull_e00111
- 想定日
2030-12-30
- year
- 4.14784394251
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- shares_delivered
- 127213
- grant_fair_value_oku
- 381.0622132
- shares_before
- 314287664
- shares_after
- 314414877
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 112
内容を開く
- event_id
bull_e00112
- 想定日
2031-02-05
- year
- 4.24914442163
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- cash_owed_by_company_oku
- 9142.8537665
- estimated_dps_krw
- 2907.89477
- ex_date_assumed
2031-02-26
- record_date_assumed
2031-02-27
- payment_date_assumed
2031-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 113
内容を開く
- event_id
bull_e00113
- 想定日
2031-02-25
- year
- 4.30390143737
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-02-25
- target_ex_date_to_verify
2031-02-26
- target_record_date_to_verify
2031-02-27
- target_payment_date_to_verify
2031-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 114
内容を開く
- event_id
bull_e00114
- 想定日
2031-02-26
- year
- 4.30663928816
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- entitlement_factor
- 0.998219113398
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-02-26
- entitlement_record_date_assumed
2031-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 115
内容を開く
- event_id
bull_e00115
- 想定日
2031-02-27
- year
- 4.30937713895
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- record_date
2031-02-27
- cohort_dividend_receivable_oku
- 9126.5713807
- declared_company_dividend_oku
- 9142.8537665
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 116
内容を開く
- event_id
bull_e00116
- 想定日
2031-04-15
- year
- 4.43805612594
- 金額
- 9126.5713807
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- company_cash_out_bn
- 914.285377
- holder_record_date
2031-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 117
内容を開く
- event_id
bull_e00117
- 想定日
2031-04-23
- year
- 4.45995893224
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- cash_owed_by_company_oku
- 9142.8537665
- estimated_dps_krw
- 2907.89477
- ex_date_assumed
2031-05-07
- record_date_assumed
2031-05-08
- payment_date_assumed
2031-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 118
内容を開く
- event_id
bull_e00118
- 想定日
2031-05-06
- year
- 4.49555099247
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-05-06
- target_ex_date_to_verify
2031-05-07
- target_record_date_to_verify
2031-05-08
- target_payment_date_to_verify
2031-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 119
内容を開く
- event_id
bull_e00119
- 想定日
2031-05-07
- year
- 4.49828884326
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- entitlement_factor
- 0.998219113398
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-05-07
- entitlement_record_date_assumed
2031-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 120
内容を開く
- event_id
bull_e00120
- 想定日
2031-05-08
- year
- 4.50102669405
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- record_date
2031-05-08
- cohort_dividend_receivable_oku
- 9126.5713807
- declared_company_dividend_oku
- 9142.8537665
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 121
内容を開く
- event_id
bull_e00121
- 想定日
2031-05-21
- year
- 4.53661875428
- 金額
- 9126.5713807
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- company_cash_out_bn
- 914.285377
- holder_record_date
2031-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 122
内容を開く
- event_id
bull_e00122
- 想定日
2031-07-23
- year
- 4.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- cash_owed_by_company_oku
- 9142.8537665
- estimated_dps_krw
- 2907.89477
- ex_date_assumed
2031-08-06
- record_date_assumed
2031-08-07
- payment_date_assumed
2031-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 123
内容を開く
- event_id
bull_e00123
- 想定日
2031-08-05
- year
- 4.7446954141
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-08-05
- target_ex_date_to_verify
2031-08-06
- target_record_date_to_verify
2031-08-07
- target_payment_date_to_verify
2031-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 124
内容を開く
- event_id
bull_e00124
- 想定日
2031-08-06
- year
- 4.74743326489
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- entitlement_factor
- 0.998219113398
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-08-06
- entitlement_record_date_assumed
2031-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 125
内容を開く
- event_id
bull_e00125
- 想定日
2031-08-07
- year
- 4.75017111567
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- record_date
2031-08-07
- cohort_dividend_receivable_oku
- 9126.5713807
- declared_company_dividend_oku
- 9142.8537665
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 126
内容を開く
- event_id
bull_e00126
- 想定日
2031-08-21
- year
- 4.78850102669
- 金額
- 9126.5713807
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- company_cash_out_bn
- 914.285377
- holder_record_date
2031-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 127
内容を開く
- event_id
bull_e00127
- 想定日
2031-10-29
- year
- 4.97741273101
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- cash_owed_by_company_oku
- 9142.8537665
- estimated_dps_krw
- 2907.89477
- ex_date_assumed
2031-11-11
- record_date_assumed
2031-11-12
- payment_date_assumed
2031-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 128
内容を開く
- event_id
bull_e00128
- 想定日
2031-11-10
- year
- 5.01026694045
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2031-11-10
- target_ex_date_to_verify
2031-11-11
- target_record_date_to_verify
2031-11-12
- target_payment_date_to_verify
2031-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 129
内容を開く
- event_id
bull_e00129
- 想定日
2031-11-11
- year
- 5.01300479124
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- entitlement_factor
- 0.998219113398
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2031-11-11
- entitlement_record_date_assumed
2031-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 130
内容を開く
- event_id
bull_e00130
- 想定日
2031-11-12
- year
- 5.01574264203
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- record_date
2031-11-12
- cohort_dividend_receivable_oku
- 9126.5713807
- declared_company_dividend_oku
- 9142.8537665
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2031-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 131
内容を開く
- event_id
bull_e00131
- 想定日
2031-11-27
- year
- 5.05681040383
- 金額
- 9126.5713807
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- company_cash_out_bn
- 914.285377
- holder_record_date
2031-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2031-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2031-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 132
内容を開く
- event_id
bull_e00132
- 想定日
2031-12-12
- year
- 5.09787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 313854939.7581
- common_outstanding_after
- 314414877
- share_of_common_after
- 0.998219113398
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2031-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 133
内容を開く
- event_id
bull_e00133
- 想定日
2031-12-15
- year
- 5.106091718
- 金額
- 28161.9902122
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306354239
- share_of_common_after
- 0.998219113398
- company_outlay_oku
- 28212.233
- company_shares_repur
- 8060638
- old_holder_shares_tendered
- 8046282.9178
- assumed_repurchase_price_krw
- 350000
- old_fraction_before
- 0.998219113398
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 134
内容を開く
- event_id
bull_e00134
- 想定日
2031-12-20
- year
- 5.11978097194
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306354239
- share_of_common_after
- 0.998219113398
- CET1_ratio_at_event
- 0.14915661
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 135
内容を開く
- event_id
bull_e00135
- 想定日
2031-12-28
- year
- 5.14168377823
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306354239
- share_of_common_after
- 0.998219113398
- projected_date
2031-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 136
内容を開く
- event_id
bull_e00136
- 想定日
2031-12-30
- year
- 5.14715947981
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- shares_delivered
- 129815
- grant_fair_value_oku
- 389.445
- shares_before
- 306354239
- shares_after
- 306484054
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 137
内容を開く
- event_id
bull_e00137
- 想定日
2032-02-05
- year
- 5.24845995893
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- cash_owed_by_company_oku
- 9453.3825554
- estimated_dps_krw
- 3084.46147
- ex_date_assumed
2032-02-26
- record_date_assumed
2032-02-27
- payment_date_assumed
2032-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 138
内容を開く
- event_id
bull_e00138
- 想定日
2032-02-25
- year
- 5.30321697467
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-02-25
- target_ex_date_to_verify
2032-02-26
- target_record_date_to_verify
2032-02-27
- target_payment_date_to_verify
2032-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 139
内容を開く
- event_id
bull_e00139
- 想定日
2032-02-26
- year
- 5.30595482546
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- entitlement_factor
- 0.99779630571
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-02-26
- entitlement_record_date_assumed
2032-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 140
内容を開く
- event_id
bull_e00140
- 想定日
2032-02-27
- year
- 5.30869267625
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- record_date
2032-02-27
- cohort_dividend_receivable_oku
- 9432.5501903
- declared_company_dividend_oku
- 9453.3825554
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 141
内容を開く
- event_id
bull_e00141
- 想定日
2032-04-15
- year
- 5.44010951403
- 金額
- 9432.5501903
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- company_cash_out_bn
- 945.338256
- holder_record_date
2032-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 142
内容を開く
- event_id
bull_e00142
- 想定日
2032-04-23
- year
- 5.46201232033
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- cash_owed_by_company_oku
- 9453.3825554
- estimated_dps_krw
- 3084.46147
- ex_date_assumed
2032-05-07
- record_date_assumed
2032-05-10
- payment_date_assumed
2032-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 143
内容を開く
- event_id
bull_e00143
- 想定日
2032-05-06
- year
- 5.49760438056
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-05-06
- target_ex_date_to_verify
2032-05-07
- target_record_date_to_verify
2032-05-10
- target_payment_date_to_verify
2032-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 144
内容を開く
- event_id
bull_e00144
- 想定日
2032-05-07
- year
- 5.50034223135
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- entitlement_factor
- 0.99779630571
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-05-07
- entitlement_record_date_assumed
2032-05-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 145
内容を開く
- event_id
bull_e00145
- 想定日
2032-05-10
- year
- 5.50855578371
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- record_date
2032-05-10
- cohort_dividend_receivable_oku
- 9432.5501903
- declared_company_dividend_oku
- 9453.3825554
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 146
内容を開く
- event_id
bull_e00146
- 想定日
2032-05-21
- year
- 5.53867214237
- 金額
- 9432.5501903
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- company_cash_out_bn
- 945.338256
- holder_record_date
2032-05-10
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 147
内容を開く
- event_id
bull_e00147
- 想定日
2032-07-23
- year
- 5.71115674196
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- cash_owed_by_company_oku
- 9453.3825554
- estimated_dps_krw
- 3084.46147
- ex_date_assumed
2032-08-06
- record_date_assumed
2032-08-09
- payment_date_assumed
2032-08-23
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 148
内容を開く
- event_id
bull_e00148
- 想定日
2032-08-05
- year
- 5.74674880219
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-08-05
- target_ex_date_to_verify
2032-08-06
- target_record_date_to_verify
2032-08-09
- target_payment_date_to_verify
2032-08-23
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 149
内容を開く
- event_id
bull_e00149
- 想定日
2032-08-06
- year
- 5.74948665298
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- entitlement_factor
- 0.99779630571
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-08-06
- entitlement_record_date_assumed
2032-08-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 150
内容を開く
- event_id
bull_e00150
- 想定日
2032-08-09
- year
- 5.75770020534
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- record_date
2032-08-09
- cohort_dividend_receivable_oku
- 9432.5501903
- declared_company_dividend_oku
- 9453.3825554
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 151
内容を開く
- event_id
bull_e00151
- 想定日
2032-08-23
- year
- 5.79603011636
- 金額
- 9432.5501903
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- company_cash_out_bn
- 945.338256
- holder_record_date
2032-08-09
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-08-23
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 152
内容を開く
- event_id
bull_e00152
- 想定日
2032-10-29
- year
- 5.9794661191
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- cash_owed_by_company_oku
- 9453.3825554
- estimated_dps_krw
- 3084.46147
- ex_date_assumed
2032-11-11
- record_date_assumed
2032-11-12
- payment_date_assumed
2032-11-29
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 153
内容を開く
- event_id
bull_e00153
- 想定日
2032-11-10
- year
- 6.01232032854
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2032-11-10
- target_ex_date_to_verify
2032-11-11
- target_record_date_to_verify
2032-11-12
- target_payment_date_to_verify
2032-11-29
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 154
内容を開く
- event_id
bull_e00154
- 想定日
2032-11-11
- year
- 6.01505817933
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- entitlement_factor
- 0.99779630571
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2032-11-11
- entitlement_record_date_assumed
2032-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 155
内容を開く
- event_id
bull_e00155
- 想定日
2032-11-12
- year
- 6.01779603012
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- record_date
2032-11-12
- cohort_dividend_receivable_oku
- 9432.5501903
- declared_company_dividend_oku
- 9453.3825554
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2032-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 156
内容を開く
- event_id
bull_e00156
- 想定日
2032-11-29
- year
- 6.0643394935
- 金額
- 9432.5501903
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- company_cash_out_bn
- 945.338256
- holder_record_date
2032-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2032-11-29
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2032-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 157
内容を開く
- event_id
bull_e00157
- 想定日
2032-12-12
- year
- 6.09993155373
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 305808656.8403
- common_outstanding_after
- 306484054
- share_of_common_after
- 0.99779630571
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2032-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 158
内容を開く
- event_id
bull_e00158
- 想定日
2032-12-15
- year
- 6.10814510609
- 金額
- 29106.152279
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298149644
- share_of_common_after
- 0.99779630571
- company_outlay_oku
- 29170.435
- company_shares_repur
- 8334410
- old_holder_shares_tendered
- 8316043.5083
- assumed_repurchase_price_krw
- 350000
- old_fraction_before
- 0.99779630571
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 159
内容を開く
- event_id
bull_e00159
- 想定日
2032-12-20
- year
- 6.12183436003
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298149644
- share_of_common_after
- 0.99779630571
- CET1_ratio_at_event
- 0.15058944
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 160
内容を開く
- event_id
bull_e00160
- 想定日
2032-12-28
- year
- 6.14373716632
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298149644
- share_of_common_after
- 0.99779630571
- projected_date
2032-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 161
内容を開く
- event_id
bull_e00161
- 想定日
2032-12-30
- year
- 6.1492128679
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- shares_delivered
- 132672
- grant_fair_value_oku
- 398.016
- shares_before
- 298149644
- shares_after
- 298282316
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 162
内容を開く
- event_id
bull_e00162
- 想定日
2033-02-04
- year
- 6.24777549624
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- cash_owed_by_company_oku
- 9913.6099437
- estimated_dps_krw
- 3323.5661
- ex_date_assumed
2033-02-25
- record_date_assumed
2033-02-28
- payment_date_assumed
2033-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 163
内容を開く
- event_id
bull_e00163
- 想定日
2033-02-24
- year
- 6.30253251198
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-02-24
- target_ex_date_to_verify
2033-02-25
- target_record_date_to_verify
2033-02-28
- target_payment_date_to_verify
2033-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 164
内容を開く
- event_id
bull_e00164
- 想定日
2033-02-25
- year
- 6.30527036277
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- entitlement_factor
- 0.997352499208
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-02-25
- entitlement_record_date_assumed
2033-02-28
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 165
内容を開く
- event_id
bull_e00165
- 想定日
2033-02-28
- year
- 6.31348391513
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- record_date
2033-02-28
- cohort_dividend_receivable_oku
- 9887.3636535
- declared_company_dividend_oku
- 9913.6099437
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-02-25
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 166
内容を開く
- event_id
bull_e00166
- 想定日
2033-04-15
- year
- 6.43942505133
- 金額
- 9887.3636535
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- company_cash_out_bn
- 991.360994
- holder_record_date
2033-02-28
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-02-25
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 167
内容を開く
- event_id
bull_e00167
- 想定日
2033-04-22
- year
- 6.45859000684
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- cash_owed_by_company_oku
- 9913.6099437
- estimated_dps_krw
- 3323.5661
- ex_date_assumed
2033-05-06
- record_date_assumed
2033-05-09
- payment_date_assumed
2033-05-23
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 168
内容を開く
- event_id
bull_e00168
- 想定日
2033-05-05
- year
- 6.49418206708
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-05-05
- target_ex_date_to_verify
2033-05-06
- target_record_date_to_verify
2033-05-09
- target_payment_date_to_verify
2033-05-23
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 169
内容を開く
- event_id
bull_e00169
- 想定日
2033-05-06
- year
- 6.49691991786
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- entitlement_factor
- 0.997352499208
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-05-06
- entitlement_record_date_assumed
2033-05-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 170
内容を開く
- event_id
bull_e00170
- 想定日
2033-05-09
- year
- 6.50513347023
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- record_date
2033-05-09
- cohort_dividend_receivable_oku
- 9887.3636535
- declared_company_dividend_oku
- 9913.6099437
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-05-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 171
内容を開く
- event_id
bull_e00171
- 想定日
2033-05-23
- year
- 6.54346338125
- 金額
- 9887.3636535
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- company_cash_out_bn
- 991.360994
- holder_record_date
2033-05-09
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-05-23
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-05-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 172
内容を開く
- event_id
bull_e00172
- 想定日
2033-07-22
- year
- 6.70773442847
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- cash_owed_by_company_oku
- 9913.6099437
- estimated_dps_krw
- 3323.5661
- ex_date_assumed
2033-08-05
- record_date_assumed
2033-08-08
- payment_date_assumed
2033-08-22
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 173
内容を開く
- event_id
bull_e00173
- 想定日
2033-08-04
- year
- 6.74332648871
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-08-04
- target_ex_date_to_verify
2033-08-05
- target_record_date_to_verify
2033-08-08
- target_payment_date_to_verify
2033-08-22
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 174
内容を開く
- event_id
bull_e00174
- 想定日
2033-08-05
- year
- 6.74606433949
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- entitlement_factor
- 0.997352499208
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-08-05
- entitlement_record_date_assumed
2033-08-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 175
内容を開く
- event_id
bull_e00175
- 想定日
2033-08-08
- year
- 6.75427789185
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- record_date
2033-08-08
- cohort_dividend_receivable_oku
- 9887.3636535
- declared_company_dividend_oku
- 9913.6099437
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-08-05
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 176
内容を開く
- event_id
bull_e00176
- 想定日
2033-08-22
- year
- 6.79260780287
- 金額
- 9887.3636535
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- company_cash_out_bn
- 991.360994
- holder_record_date
2033-08-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-08-22
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-08-05
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 177
内容を開く
- event_id
bull_e00177
- 想定日
2033-10-28
- year
- 6.97604380561
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- cash_owed_by_company_oku
- 9913.6099437
- estimated_dps_krw
- 3323.5661
- ex_date_assumed
2033-11-11
- record_date_assumed
2033-11-14
- payment_date_assumed
2033-11-28
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 178
内容を開く
- event_id
bull_e00178
- 想定日
2033-11-10
- year
- 7.01163586585
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2033-11-10
- target_ex_date_to_verify
2033-11-11
- target_record_date_to_verify
2033-11-14
- target_payment_date_to_verify
2033-11-28
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 179
内容を開く
- event_id
bull_e00179
- 想定日
2033-11-11
- year
- 7.01437371663
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- entitlement_factor
- 0.997352499208
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2033-11-11
- entitlement_record_date_assumed
2033-11-14
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 180
内容を開く
- event_id
bull_e00180
- 想定日
2033-11-14
- year
- 7.02258726899
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- record_date
2033-11-14
- cohort_dividend_receivable_oku
- 9887.3636535
- declared_company_dividend_oku
- 9913.6099437
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2033-11-11
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 181
内容を開く
- event_id
bull_e00181
- 想定日
2033-11-28
- year
- 7.06091718001
- 金額
- 9887.3636535
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- company_cash_out_bn
- 991.360994
- holder_record_date
2033-11-14
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2033-11-28
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2033-11-11
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 182
内容を開く
- event_id
bull_e00182
- 想定日
2033-12-12
- year
- 7.09924709103
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 297492613.332
- common_outstanding_after
- 298282316
- share_of_common_after
- 0.997352499208
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2033-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 183
内容を開く
- event_id
bull_e00183
- 想定日
2033-12-15
- year
- 7.10746064339
- 金額
- 30509.5784496
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289542154
- share_of_common_after
- 0.997352499208
- company_outlay_oku
- 30590.567
- company_shares_repur
- 8740162
- old_holder_shares_tendered
- 8717022.4142
- assumed_repurchase_price_krw
- 350000
- old_fraction_before
- 0.997352499208
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 184
内容を開く
- event_id
bull_e00184
- 想定日
2033-12-20
- year
- 7.12114989733
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289542154
- share_of_common_after
- 0.997352499208
- CET1_ratio_at_event
- 0.15189777
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 185
内容を開く
- event_id
bull_e00185
- 想定日
2033-12-28
- year
- 7.14305270363
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289542154
- share_of_common_after
- 0.997352499208
- projected_date
2033-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 186
内容を開く
- event_id
bull_e00186
- 想定日
2033-12-30
- year
- 7.1485284052
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- shares_delivered
- 135588
- grant_fair_value_oku
- 406.764
- shares_before
- 289542154
- shares_after
- 289677742
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 187
内容を開く
- event_id
bull_e00187
- 想定日
2034-02-03
- year
- 7.24435318275
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- cash_owed_by_company_oku
- 10459.4101656
- estimated_dps_krw
- 3610.7055
- ex_date_assumed
2034-02-24
- record_date_assumed
2034-02-27
- payment_date_assumed
2034-04-17
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 188
内容を開く
- event_id
bull_e00188
- 想定日
2034-02-23
- year
- 7.29911019849
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-02-23
- target_ex_date_to_verify
2034-02-24
- target_record_date_to_verify
2034-02-27
- target_payment_date_to_verify
2034-04-17
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 189
内容を開く
- event_id
bull_e00189
- 想定日
2034-02-24
- year
- 7.30184804928
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- entitlement_factor
- 0.996885673452
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-02-24
- entitlement_record_date_assumed
2034-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 190
内容を開く
- event_id
bull_e00190
- 想定日
2034-02-27
- year
- 7.31006160164
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- record_date
2034-02-27
- cohort_dividend_receivable_oku
- 10426.8361469
- declared_company_dividend_oku
- 10459.4101656
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-02-24
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 191
内容を開く
- event_id
bull_e00191
- 想定日
2034-04-17
- year
- 7.44421629021
- 金額
- 10426.8361469
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- company_cash_out_bn
- 1045.941017
- holder_record_date
2034-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-04-17
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-02-24
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 192
内容を開く
- event_id
bull_e00192
- 想定日
2034-04-21
- year
- 7.45516769336
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- cash_owed_by_company_oku
- 10459.4101656
- estimated_dps_krw
- 3610.7055
- ex_date_assumed
2034-05-05
- record_date_assumed
2034-05-08
- payment_date_assumed
2034-05-22
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 193
内容を開く
- event_id
bull_e00193
- 想定日
2034-05-04
- year
- 7.49075975359
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-05-04
- target_ex_date_to_verify
2034-05-05
- target_record_date_to_verify
2034-05-08
- target_payment_date_to_verify
2034-05-22
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 194
内容を開く
- event_id
bull_e00194
- 想定日
2034-05-05
- year
- 7.49349760438
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- entitlement_factor
- 0.996885673452
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-05-05
- entitlement_record_date_assumed
2034-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 195
内容を開く
- event_id
bull_e00195
- 想定日
2034-05-08
- year
- 7.50171115674
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- record_date
2034-05-08
- cohort_dividend_receivable_oku
- 10426.8361469
- declared_company_dividend_oku
- 10459.4101656
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-05-05
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 196
内容を開く
- event_id
bull_e00196
- 想定日
2034-05-22
- year
- 7.54004106776
- 金額
- 10426.8361469
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- company_cash_out_bn
- 1045.941017
- holder_record_date
2034-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-05-22
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-05-05
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 197
内容を開く
- event_id
bull_e00197
- 想定日
2034-07-21
- year
- 7.70431211499
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- cash_owed_by_company_oku
- 10459.4101656
- estimated_dps_krw
- 3610.7055
- ex_date_assumed
2034-08-04
- record_date_assumed
2034-08-07
- payment_date_assumed
2034-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 198
内容を開く
- event_id
bull_e00198
- 想定日
2034-08-03
- year
- 7.73990417522
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-08-03
- target_ex_date_to_verify
2034-08-04
- target_record_date_to_verify
2034-08-07
- target_payment_date_to_verify
2034-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 199
内容を開く
- event_id
bull_e00199
- 想定日
2034-08-04
- year
- 7.74264202601
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- entitlement_factor
- 0.996885673452
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-08-04
- entitlement_record_date_assumed
2034-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 200
内容を開く
- event_id
bull_e00200
- 想定日
2034-08-07
- year
- 7.75085557837
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- record_date
2034-08-07
- cohort_dividend_receivable_oku
- 10426.8361469
- declared_company_dividend_oku
- 10459.4101656
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-08-04
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 201
内容を開く
- event_id
bull_e00201
- 想定日
2034-08-21
- year
- 7.78918548939
- 金額
- 10426.8361469
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- company_cash_out_bn
- 1045.941017
- holder_record_date
2034-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-08-04
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 202
内容を開く
- event_id
bull_e00202
- 想定日
2034-10-27
- year
- 7.97262149213
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- cash_owed_by_company_oku
- 10459.4101656
- estimated_dps_krw
- 3610.7055
- ex_date_assumed
2034-11-10
- record_date_assumed
2034-11-13
- payment_date_assumed
2034-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 203
内容を開く
- event_id
bull_e00203
- 想定日
2034-11-09
- year
- 8.00821355236
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2034-11-09
- target_ex_date_to_verify
2034-11-10
- target_record_date_to_verify
2034-11-13
- target_payment_date_to_verify
2034-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 204
内容を開く
- event_id
bull_e00204
- 想定日
2034-11-10
- year
- 8.01095140315
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- entitlement_factor
- 0.996885673452
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2034-11-10
- entitlement_record_date_assumed
2034-11-13
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 205
内容を開く
- event_id
bull_e00205
- 想定日
2034-11-13
- year
- 8.01916495551
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- record_date
2034-11-13
- cohort_dividend_receivable_oku
- 10426.8361469
- declared_company_dividend_oku
- 10459.4101656
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2034-11-10
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 206
内容を開く
- event_id
bull_e00206
- 想定日
2034-11-27
- year
- 8.05749486653
- 金額
- 10426.8361469
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- company_cash_out_bn
- 1045.941017
- holder_record_date
2034-11-13
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2034-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2034-11-10
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 207
内容を開く
- event_id
bull_e00207
- 想定日
2034-12-12
- year
- 8.09856262834
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 288775590.9178
- common_outstanding_after
- 289677742
- share_of_common_after
- 0.996885673452
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2034-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 208
内容を開く
- event_id
bull_e00208
- 想定日
2034-12-15
- year
- 8.1067761807
- 金額
- 32174.2353908
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280456385
- share_of_common_after
- 0.996885673452
- company_outlay_oku
- 32274.7495
- company_shares_repur
- 9221357
- old_holder_shares_tendered
- 9192638.6831
- assumed_repurchase_price_krw
- 350000
- old_fraction_before
- 0.996885673452
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 209
内容を開く
- event_id
bull_e00209
- 想定日
2034-12-20
- year
- 8.12046543463
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280456385
- share_of_common_after
- 0.996885673452
- CET1_ratio_at_event
- 0.15314609
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 210
内容を開く
- event_id
bull_e00210
- 想定日
2034-12-28
- year
- 8.14236824093
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280456385
- share_of_common_after
- 0.996885673452
- projected_date
2034-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 211
内容を開く
- event_id
bull_e00211
- 想定日
2034-12-30
- year
- 8.14784394251
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- shares_delivered
- 138573
- grant_fair_value_oku
- 415.719
- shares_before
- 280456385
- shares_after
- 280594958
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 212
内容を開く
- event_id
bull_e00212
- 想定日
2035-02-05
- year
- 8.24914442163
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- cash_owed_by_company_oku
- 10901.5955284
- estimated_dps_krw
- 3885.17157
- ex_date_assumed
2035-02-26
- record_date_assumed
2035-02-27
- payment_date_assumed
2035-04-16
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 213
内容を開く
- event_id
bull_e00213
- 想定日
2035-02-23
- year
- 8.2984257358
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-02-23
- target_ex_date_to_verify
2035-02-26
- target_record_date_to_verify
2035-02-27
- target_payment_date_to_verify
2035-04-16
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 214
内容を開く
- event_id
bull_e00214
- 想定日
2035-02-26
- year
- 8.30663928816
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- entitlement_factor
- 0.99639335727
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-02-26
- entitlement_record_date_assumed
2035-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 215
内容を開く
- event_id
bull_e00215
- 想定日
2035-02-27
- year
- 8.30937713895
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- record_date
2035-02-27
- cohort_dividend_receivable_oku
- 10862.2773681
- declared_company_dividend_oku
- 10901.5955284
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 216
内容を開く
- event_id
bull_e00216
- 想定日
2035-04-16
- year
- 8.44079397673
- 金額
- 10862.2773681
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- company_cash_out_bn
- 1090.159553
- holder_record_date
2035-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-04-16
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 217
内容を開く
- event_id
bull_e00217
- 想定日
2035-04-23
- year
- 8.45995893224
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- cash_owed_by_company_oku
- 10901.5955284
- estimated_dps_krw
- 3885.17157
- ex_date_assumed
2035-05-07
- record_date_assumed
2035-05-08
- payment_date_assumed
2035-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 218
内容を開く
- event_id
bull_e00218
- 想定日
2035-05-04
- year
- 8.4900752909
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-05-04
- target_ex_date_to_verify
2035-05-07
- target_record_date_to_verify
2035-05-08
- target_payment_date_to_verify
2035-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 219
内容を開く
- event_id
bull_e00219
- 想定日
2035-05-07
- year
- 8.49828884326
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- entitlement_factor
- 0.99639335727
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-05-07
- entitlement_record_date_assumed
2035-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 220
内容を開く
- event_id
bull_e00220
- 想定日
2035-05-08
- year
- 8.50102669405
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- record_date
2035-05-08
- cohort_dividend_receivable_oku
- 10862.2773681
- declared_company_dividend_oku
- 10901.5955284
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 221
内容を開く
- event_id
bull_e00221
- 想定日
2035-05-21
- year
- 8.53661875428
- 金額
- 10862.2773681
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- company_cash_out_bn
- 1090.159553
- holder_record_date
2035-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 222
内容を開く
- event_id
bull_e00222
- 想定日
2035-07-23
- year
- 8.70910335387
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- cash_owed_by_company_oku
- 10901.5955284
- estimated_dps_krw
- 3885.17157
- ex_date_assumed
2035-08-06
- record_date_assumed
2035-08-07
- payment_date_assumed
2035-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 223
内容を開く
- event_id
bull_e00223
- 想定日
2035-08-03
- year
- 8.73921971253
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-08-03
- target_ex_date_to_verify
2035-08-06
- target_record_date_to_verify
2035-08-07
- target_payment_date_to_verify
2035-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 224
内容を開く
- event_id
bull_e00224
- 想定日
2035-08-06
- year
- 8.74743326489
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- entitlement_factor
- 0.99639335727
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-08-06
- entitlement_record_date_assumed
2035-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 225
内容を開く
- event_id
bull_e00225
- 想定日
2035-08-07
- year
- 8.75017111567
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- record_date
2035-08-07
- cohort_dividend_receivable_oku
- 10862.2773681
- declared_company_dividend_oku
- 10901.5955284
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 226
内容を開く
- event_id
bull_e00226
- 想定日
2035-08-21
- year
- 8.78850102669
- 金額
- 10862.2773681
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- company_cash_out_bn
- 1090.159553
- holder_record_date
2035-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 227
内容を開く
- event_id
bull_e00227
- 想定日
2035-10-29
- year
- 8.97741273101
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- cash_owed_by_company_oku
- 10901.5955284
- estimated_dps_krw
- 3885.17157
- ex_date_assumed
2035-11-09
- record_date_assumed
2035-11-12
- payment_date_assumed
2035-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 228
内容を開く
- event_id
bull_e00228
- 想定日
2035-11-08
- year
- 9.00479123888
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2035-11-08
- target_ex_date_to_verify
2035-11-09
- target_record_date_to_verify
2035-11-12
- target_payment_date_to_verify
2035-11-27
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 229
内容を開く
- event_id
bull_e00229
- 想定日
2035-11-09
- year
- 9.00752908966
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- entitlement_factor
- 0.99639335727
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2035-11-09
- entitlement_record_date_assumed
2035-11-12
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 230
内容を開く
- event_id
bull_e00230
- 想定日
2035-11-12
- year
- 9.01574264203
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- record_date
2035-11-12
- cohort_dividend_receivable_oku
- 10862.2773681
- declared_company_dividend_oku
- 10901.5955284
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2035-11-09
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 231
内容を開く
- event_id
bull_e00231
- 想定日
2035-11-27
- year
- 9.05681040383
- 金額
- 10862.2773681
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- company_cash_out_bn
- 1090.159553
- holder_record_date
2035-11-12
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2035-11-27
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2035-11-09
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 232
内容を開く
- event_id
bull_e00232
- 想定日
2035-12-12
- year
- 9.09787816564
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_board_buyback_program_and_tender_execution
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 279582952.2348
- common_outstanding_after
- 280594958
- share_of_common_after
- 0.99639335727
- check_against
company SEC 6-K, DART/KRX trading execution reports and capital ratio
- expected_execution_date
2035-12-15
- event_date_role
share_transaction_or_other_non_cash_event
- 233
内容を開く
- event_id
bull_e00233
- 想定日
2035-12-15
- year
- 9.106091718
- 金額
- 33517.8823986
- currency
KRW
- 金額の単位
億KRW
- 種類
common_pro_rata_tender_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_annual_buyback
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 270983756
- share_of_common_after
- 0.99639335727
- company_outlay_oku
- 33639.207
- company_shares_repur
- 9611202
- old_holder_shares_tendered
- 9576537.8282
- assumed_repurchase_price_krw
- 350000
- old_fraction_before
- 0.99639335727
- company_equity_treatment
common_equity_reduced_by_actual_cash_outlay
- no_double_count
old cohort residual share count falls by proportional tender
- event_date_role
share_transaction_or_other_non_cash_event
- 234
内容を開く
- event_id
bull_e00234
- 想定日
2035-12-20
- year
- 9.11978097194
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_CET1_and_capital_issuance_no_funding
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 270983756
- share_of_common_after
- 0.99639335727
- CET1_ratio_at_event
- 0.15424746
- capital_raise_required
- いいえ
- event_date_role
share_transaction_or_other_non_cash_event
- 235
内容を開く
- event_id
bull_e00235
- 想定日
2035-12-28
- year
- 9.14168377823
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_staff_stock_grant_issuance_or_treasury_transfer
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 270983756
- share_of_common_after
- 0.99639335727
- projected_date
2035-12-30
- check_against
grant vesting terms, compensation footnotes and current treasury share register
- accounting
cost included in forecast ordinary earnings; noncash equity settlement only
- event_date_role
share_transaction_or_other_non_cash_event
- 236
内容を開く
- event_id
bull_e00236
- 想定日
2035-12-30
- year
- 9.14715947981
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
staff_treasury_share_delivery_no_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- shares_delivered
- 141621
- grant_fair_value_oku
- 424.863
- shares_before
- 270983756
- shares_after
- 271125377
- old_cohort_cash_oku
- 0
- booking
intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
- accounting_PnL
SBC already included in operating and ordinary earnings; never expense second time
- event_date_role
share_transaction_or_other_non_cash_event
- 237
内容を開く
- event_id
bull_e00237
- 想定日
2036-02-05
- year
- 9.24845995893
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- cash_owed_by_company_oku
- 11431.5330361
- estimated_dps_krw
- 4216.32721
- ex_date_assumed
2036-02-26
- record_date_assumed
2036-02-27
- payment_date_assumed
2036-04-15
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 238
内容を開く
- event_id
bull_e00238
- 想定日
2036-02-25
- year
- 9.30321697467
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2036-02-25
- target_ex_date_to_verify
2036-02-26
- target_record_date_to_verify
2036-02-27
- target_payment_date_to_verify
2036-04-15
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 239
内容を開く
- event_id
bull_e00239
- 想定日
2036-02-26
- year
- 9.30595482546
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- entitlement_factor
- 0.995872896127
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2036-02-26
- entitlement_record_date_assumed
2036-02-27
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 240
内容を開く
- event_id
bull_e00240
- 想定日
2036-02-27
- year
- 9.30869267625
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- record_date
2036-02-27
- cohort_dividend_receivable_oku
- 11384.3539118
- declared_company_dividend_oku
- 11431.5330361
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2036-02-26
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 241
内容を開く
- event_id
bull_e00241
- 想定日
2036-04-15
- year
- 9.44010951403
- 金額
- 11384.3539118
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- company_cash_out_bn
- 1143.153304
- holder_record_date
2036-02-27
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2036-04-15
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2036-02-26
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 242
内容を開く
- event_id
bull_e00242
- 想定日
2036-04-23
- year
- 9.46201232033
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- cash_owed_by_company_oku
- 11431.5330361
- estimated_dps_krw
- 4216.32721
- ex_date_assumed
2036-05-07
- record_date_assumed
2036-05-08
- payment_date_assumed
2036-05-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 243
内容を開く
- event_id
bull_e00243
- 想定日
2036-05-06
- year
- 9.49760438056
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2036-05-06
- target_ex_date_to_verify
2036-05-07
- target_record_date_to_verify
2036-05-08
- target_payment_date_to_verify
2036-05-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 244
内容を開く
- event_id
bull_e00244
- 想定日
2036-05-07
- year
- 9.50034223135
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- entitlement_factor
- 0.995872896127
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2036-05-07
- entitlement_record_date_assumed
2036-05-08
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 245
内容を開く
- event_id
bull_e00245
- 想定日
2036-05-08
- year
- 9.50308008214
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- record_date
2036-05-08
- cohort_dividend_receivable_oku
- 11384.3539118
- declared_company_dividend_oku
- 11431.5330361
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2036-05-07
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 246
内容を開く
- event_id
bull_e00246
- 想定日
2036-05-21
- year
- 9.53867214237
- 金額
- 11384.3539118
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- company_cash_out_bn
- 1143.153304
- holder_record_date
2036-05-08
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2036-05-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2036-05-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 247
内容を開く
- event_id
bull_e00247
- 想定日
2036-07-23
- year
- 9.71115674196
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- cash_owed_by_company_oku
- 11431.5330361
- estimated_dps_krw
- 4216.32721
- ex_date_assumed
2036-08-06
- record_date_assumed
2036-08-07
- payment_date_assumed
2036-08-21
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 248
内容を開く
- event_id
bull_e00248
- 想定日
2036-08-05
- year
- 9.74674880219
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_forecast_dividend_record_ex_and_payment_dates
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_not_declared
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- check_against
KRX/DART board resolution, record date, settlement timetable and latest treasury shares
- event_date_role
verification_preflight
- verification_gate_date
2036-08-05
- target_ex_date_to_verify
2036-08-06
- target_record_date_to_verify
2036-08-07
- target_payment_date_to_verify
2036-08-21
- target_ex_date_status
forecast_not_declared
- target_record_date_status
forecast_not_declared
- target_payment_date_status
not_announced_forecast
- 249
内容を開く
- event_id
bull_e00249
- 想定日
2036-08-06
- year
- 9.74948665298
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_ex_date_non_cash_entitlement_snapshot
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- entitlement_factor
- 0.995872896127
- right
included_for_2026_11_06_holder_only_if_ex_date_after_purchase
- event_date_role
ex_date_entitlement
- entitlement_ex_date_assumed
2036-08-06
- entitlement_record_date_assumed
2036-08-07
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- 250
内容を開く
- event_id
bull_e00250
- 想定日
2036-08-07
- year
- 9.75222450376
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
dividend_record_date_no_new_holder_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- record_date
2036-08-07
- cohort_dividend_receivable_oku
- 11384.3539118
- declared_company_dividend_oku
- 11431.5330361
- event_date_role
dividend_record_date
- entitlement_ex_date_assumed
2036-08-06
- record_date_asof_status
forecast_not_declared
- entitlement_ex_date_status
forecast_not_declared
- 251
内容を開く
- event_id
bull_e00251
- 想定日
2036-08-21
- year
- 9.79055441478
- 金額
- 11384.3539118
- currency
KRW
- 金額の単位
億KRW
- 種類
confirmed_or_forecast_dividend_cash_received
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
future_not_declared
- zero_cash_verification_gate
- いいえ
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- company_cash_out_bn
- 1143.153304
- holder_record_date
2036-08-07
- cash_entitlement_fixed_on_record_date
- はい
- event_date_role
dividend_payment
- payment_date_assumed
2036-08-21
- payment_date_status
forecast_not_declared
- entitlement_ex_date_assumed
2036-08-06
- entitlement_ex_date_status
forecast_not_declared
- entitlement_record_date_status
forecast_not_declared
- ex_date_is_payment_date
- いいえ
- 252
内容を開く
- event_id
bull_e00252
- 想定日
2036-10-29
- year
- 9.9794661191
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
forecast_dividend_board_declaration_non_cash
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- cash_owed_by_company_oku
- 11431.5330361
- estimated_dps_krw
- 4216.32721
- ex_date_assumed
2036-11-11
- record_date_assumed
2036-11-12
- payment_date_assumed
2036-11-27
- accounting
ordinary_equity_debit_dividend_liability_credit
- event_date_role
share_transaction_or_other_non_cash_event
- 253
内容を開く
- event_id
bull_e00253
- 想定日
2036-11-06
- year
- 10.00136892539
- 金額
- 0
- currency
KRW
- 金額の単位
億KRW
- 種類
verify_2036_cum_dividend_pending_record_after_horizon
- holder_scope
2026-11-06_existing_common_shareholder_cohort
- date_status
forecast_unconfirmed
- transaction_status
forecast_unconfirmed
- zero_cash_verification_gate
- はい
- cohort_shares_after
- 270006414.4066
- common_outstanding_after
- 271125377
- share_of_common_after
- 0.995872896127
- expected_ex_date_after_horizon
2036-11-11
- expected_record_date_after_horizon
2036-11-12
- expected_payment_date_after_horizon
2036-11-27
- check_against
DART/KRX confirm October 2036 board resolution, Nov entitlement and ordinary common shares
- no_future_receipt_in_10_year_payout
- はい
- event_date_role
share_transaction_or_other_non_cash_event
その他の数値・前提
- scenario_parameters
内容を開く
- profit_2027
内容を開く
- bank
- 5550
- securities
- 1560
- nonlife_insurance
- 945
- card
- 505
- life_insurance
- 250
- others_elimination
- -110
- future_profit_growth
- 0.048
- roa_shock
- 0.01
- rwa_g
- 0.05
- divp
- 0.35
- buyp
- 0.27
- sbc_bn
- 210
- equity_sbc_fraction
- 0.17
- oci_bn
- 310
- terminal_roe
- 0.142
- terminal_growth
- 0.042
- terminal_rwa_growth
- 0.042
- capital_target
- 0.1325
- annual_hybrid_coupon_bn
- 185
- q4_2026_profit_bn
- 8600
- credit_cost_ratio
- 0.003
- group_nim
- 0.0197
- ordinary_profit_2027_bn
- 8515
- period_ledger
内容を開く
- 1
内容を開く
- period
2026_initial_partial
- year
- 2026
- start_exclusive
2026-11-06
- from_date_inclusive
2026-11-07
- end_inclusive
2026-12-31
- elapsed_days
- 55
- end_t_years
- 0.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 1295.890410959
- parent_hybrid_distributions_bn
- 27.600705276
- ordinary_common_profit_after_hybrid_bn
- 1268.289705683
- OCI_attributable_common_bn
- 46.712328767
- ordinary_profit_OCI_sum_bn
- 1315.00203445
- SBC_expense_already_in_ordinary_profit_bn
- 31.643835616
- SBC_noncash_equity_credit_bn
- 5.379452055
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 0
- dividends_cash_paid_company_bn
- 404.918449107
- buyback_cash_spent_company_bn
- 1.847992929
- old_cohort_pro_rata_tender_cash_bn
- 1.847992929
- old_cohort_dividend_and_tender_received_bn
- 406.766442036
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 7728
- staff_treasury_shares_delivered
- 24654
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 7728
- ordinary_common_equity_open_bn
- 56285.579969035
- ordinary_common_equity_close_bn
- 57604.113462611
- equity_rollforward_expected_bn
- 57604.113462611
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 64007.3517927
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1803.2383301
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 354687734
- treasury_common_shares_open
- 7713913
- treasury_common_shares_close
- 7696987
- economic_common_outstanding_open
- 346973821
- economic_common_outstanding_close
- 346990747
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346966093
- old_common_cohort_percent_close
- 0.999928949114
- regulatory_rwa_close_bn
- 371455.5551157
- regulatory_cet1_close_bn
- 52155.8500791
- regulatory_cet1_close_ratio
- 0.1404093959
- regulatory_adjustments_proxy_bn
- 5448.2633835
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0978159
- financial_deposits_close_bn
- 499605.1807554
- bank_cash_due_close_bn
- 46480.684721
- financial_total_assets_close_bn
- 858876.6637175
- financial_total_liabilities_close_bn
- 794869.3119248
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 826.6887104
- securities
- 232.3665564
- nonlife_insurance
- 140.7605102
- card
- 75.221225
- life_insurance
- 37.2382302
- others_elimination
- -16.3848213
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 841.8777515
- securities
- 239.961077
- nonlife_insurance
- 144.8742088
- card
- 78.3856086
- life_insurance
- 38.5039836
- others_elimination
- -16.0683829
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 9
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 2058.42324011
- net_fee_and_commission_income
- 1026.61643836
- other_operating_income
- 161.77534247
- gross_operating_profit
- 3246.81502093
- G_and_A_expense_including_SBC
- 1266.10729714
- SBC_expense_is_subset_of_G_and_A_not_additional
- 31.64383562
- preprovision_operating_profit
- 1980.70772378
- credit_loss_expense
- 237.52465753
- net_operating_profit
- 1743.18306625
- nonoperating_profit
- -18.94611872
- profit_before_tax
- 1724.23694753
- tax_expense_model_implied
- 418.70270095
- consolidated_profit
- 1305.53424658
- NCI_profit
- 9.64383562
- parent_attributable_profit
- 1295.89041096
- parent_hybrid_distribution
- 27.60070528
- ordinary_common_profit_after_hybrid
- 1268.28970568
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 9.64383562
- NCI_distributions_implied_bn_estimate
- 6.40550552
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.147907969
- 2
内容を開く
- period
2027
- year
- 2027
- start_exclusive
2026-12-31
- from_date_inclusive
2027-01-01
- end_inclusive
2027-12-31
- elapsed_days
- 365
- end_t_years
- 1.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 8700
- parent_hybrid_distributions_bn
- 185
- ordinary_common_profit_after_hybrid_bn
- 8515
- OCI_attributable_common_bn
- 310
- ordinary_profit_OCI_sum_bn
- 8825
- SBC_expense_already_in_ordinary_profit_bn
- 210
- SBC_noncash_equity_credit_bn
- 35.7
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2980.25
- dividends_cash_paid_company_bn
- 2980.25
- buyback_cash_spent_company_bn
- 2299.049809142
- old_cohort_pro_rata_tender_cash_bn
- 2298.886459616
- old_cohort_dividend_and_tender_received_bn
- 5278.924710213
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8719577
- staff_treasury_shares_delivered
- 152954
- new_common_issued
- 0
- treasury_shares_cancelled
- 3960000
- old_holder_shares_tendered
- 8718957.46633
- ordinary_common_equity_open_bn
- 57604.113462611
- ordinary_common_equity_close_bn
- 61185.513653468
- equity_rollforward_expected_bn
- 61185.513653469
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 67610.3908435
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1824.8771901
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 7696987
- treasury_common_shares_close
- 12303610
- economic_common_outstanding_open
- 346990747
- economic_common_outstanding_close
- 338424124
- old_common_cohort_shares_open
- 346966093
- old_common_cohort_shares_close
- 338247135.53367
- old_common_cohort_percent_close
- 0.99947702172
- regulatory_rwa_close_bn
- 390028.3328715
- regulatory_cet1_close_bn
- 55575.3998162
- regulatory_cet1_close_ratio
- 0.1424906735
- regulatory_adjustments_proxy_bn
- 5610.1138372
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0978519
- financial_deposits_close_bn
- 521523.0602139
- bank_cash_due_close_bn
- 41211.6269566
- financial_total_assets_close_bn
- 898307.3600171
- financial_total_liabilities_close_bn
- 830696.9691735
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5550
- securities
- 1560
- nonlife_insurance
- 945
- card
- 505
- life_insurance
- 250
- others_elimination
- -110
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5650.8
- securities
- 1610.4
- nonlife_insurance
- 972.3
- card
- 526
- life_insurance
- 258.4
- others_elimination
- -107.9
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 27
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14070.25849306
- net_fee_and_commission_income
- 7068.4875
- other_operating_income
- 1095.072
- gross_operating_profit
- 22233.81799306
- G_and_A_expense_including_SBC
- 8899.98157508
- SBC_expense_is_subset_of_G_and_A_not_additional
- 210
- preprovision_operating_profit
- 13333.83641797
- credit_loss_expense
- 1628.3179
- net_operating_profit
- 11705.51851797
- nonoperating_profit
- -128.248
- profit_before_tax
- 11577.27051797
- tax_expense_model_implied
- 2811.35051797
- consolidated_profit
- 8765.92
- NCI_profit
- 65.92
- parent_attributable_profit
- 8700
- parent_hybrid_distribution
- 185
- ordinary_common_profit_after_hybrid
- 8515
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.92
- NCI_distributions_implied_bn_estimate
- 44.28114
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.14346088
- 3
内容を開く
- period
2028
- year
- 2028
- start_exclusive
2027-12-31
- from_date_inclusive
2028-01-01
- end_inclusive
2028-12-31
- elapsed_days
- 366
- end_t_years
- 2.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 9181.4232
- parent_hybrid_distributions_bn
- 186.85
- ordinary_common_profit_after_hybrid_bn
- 8994.5732
- OCI_attributable_common_bn
- 313.1
- ordinary_profit_OCI_sum_bn
- 9307.6732
- SBC_expense_already_in_ordinary_profit_bn
- 214.62
- SBC_noncash_equity_credit_bn
- 36.4854
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3148.10062
- dividends_cash_paid_company_bn
- 3148.10062
- buyback_cash_spent_company_bn
- 2428.534678815
- old_cohort_pro_rata_tender_cash_bn
- 2427.264607926
- old_cohort_dividend_and_tender_received_bn
- 5573.718839678
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8463253
- staff_treasury_shares_delivered
- 143626
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 8458826.9025
- ordinary_common_equity_open_bn
- 61185.513653468
- ordinary_common_equity_close_bn
- 64953.036954653
- equity_rollforward_expected_bn
- 64953.036954653
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 71399.812671
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1846.7757163
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 12303610
- treasury_common_shares_close
- 20623237
- economic_common_outstanding_open
- 338424124
- economic_common_outstanding_close
- 330104497
- old_common_cohort_shares_open
- 338247135.53367
- old_common_cohort_shares_close
- 329788308.63117
- old_common_cohort_percent_close
- 0.999042156736
- regulatory_rwa_close_bn
- 409559.0016401
- regulatory_cet1_close_bn
- 59176.0170327
- regulatory_cet1_close_ratio
- 0.1444871601
- regulatory_adjustments_proxy_bn
- 5777.0199219
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0998768
- financial_deposits_close_bn
- 544436.7052642
- bank_cash_due_close_bn
- 35645.64482
- financial_total_assets_close_bn
- 939610.0459417
- financial_total_liabilities_close_bn
- 868210.2332707
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5857.1148
- securities
- 1646.32416
- nonlife_insurance
- 997.29252
- card
- 532.94468
- life_insurance
- 263.834
- others_elimination
- -116.08696
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5960.1324
- securities
- 1697.83296
- nonlife_insurance
- 1025.19312
- card
- 554.40668
- life_insurance
- 272.4188
- others_elimination
- -113.94076
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14492.36624785
- net_fee_and_commission_income
- 7333.55578125
- other_operating_income
- 1116.97344
- gross_operating_profit
- 22942.8954691
- G_and_A_expense_including_SBC
- 8914.32554785
- SBC_expense_is_subset_of_G_and_A_not_additional
- 214.62
- preprovision_operating_profit
- 14028.56992125
- credit_loss_expense
- 1682.0523907
- net_operating_profit
- 12346.51753055
- nonoperating_profit
- -130.81296
- profit_before_tax
- 12215.70457055
- tax_expense_model_implied
- 2966.38377055
- consolidated_profit
- 9249.3208
- NCI_profit
- 67.8976
- parent_attributable_profit
- 9181.4232
- parent_hybrid_distribution
- 186.85
- ordinary_common_profit_after_hybrid
- 8994.5732
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 67.8976
- NCI_distributions_implied_bn_estimate
- 45.9990738
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.142321941
- 4
内容を開く
- period
2029
- year
- 2029
- start_exclusive
2028-12-31
- from_date_inclusive
2029-01-01
- end_inclusive
2029-12-31
- elapsed_days
- 365
- end_t_years
- 3.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 9555.2448
- parent_hybrid_distributions_bn
- 188.7185
- ordinary_common_profit_after_hybrid_bn
- 9366.5263
- OCI_attributable_common_bn
- 316.231
- ordinary_profit_OCI_sum_bn
- 9682.7573
- SBC_expense_already_in_ordinary_profit_bn
- 219.34164
- SBC_noncash_equity_credit_bn
- 37.2880788
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3278.284205
- dividends_cash_paid_company_bn
- 3278.284205
- buyback_cash_spent_company_bn
- 2528.961833578
- old_cohort_pro_rata_tender_cash_bn
- 2526.539484521
- old_cohort_dividend_and_tender_received_bn
- 5801.683607079
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8112576
- staff_treasury_shares_delivered
- 135100
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 8104805.42373
- ordinary_common_equity_open_bn
- 64953.036954653
- ordinary_common_equity_close_bn
- 68865.836294877
- equity_rollforward_expected_bn
- 68865.836294874
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 75334.7733198
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1868.9370249
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 20623237
- treasury_common_shares_close
- 28600713
- economic_common_outstanding_open
- 330104497
- economic_common_outstanding_close
- 322127021
- old_common_cohort_shares_open
- 329788308.63117
- old_common_cohort_shares_close
- 321683503.20744
- old_common_cohort_percent_close
- 0.998623158681
- regulatory_rwa_close_bn
- 430098.3855723
- regulatory_cet1_close_bn
- 62916.6897469
- regulatory_cet1_close_ratio
- 0.1462844127
- regulatory_adjustments_proxy_bn
- 5949.1465479
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1022913
- financial_deposits_close_bn
- 568392.8071673
- bank_cash_due_close_bn
- 29849.4196887
- financial_total_assets_close_bn
- 982876.3409943
- financial_total_liabilities_close_bn
- 907541.5676745
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 6095.5872
- securities
- 1713.35424
- nonlife_insurance
- 1037.89728
- card
- 554.64352
- life_insurance
- 274.576
- others_elimination
- -120.81344
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 6200.8711872
- securities
- 1765.9962336
- nonlife_insurance
- 1066.4116932
- card
- 576.577684
- life_insurance
- 283.3496656
- others_elimination
- -118.6200236
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14927.13723528
- net_fee_and_commission_income
- 7608.56412305
- other_operating_income
- 1139.3129088
- gross_operating_profit
- 23675.01426713
- G_and_A_expense_including_SBC
- 9091.9188557
- SBC_expense_is_subset_of_G_and_A_not_additional
- 219.34164
- preprovision_operating_profit
- 14583.09541143
- credit_loss_expense
- 1737.56011959
- net_operating_profit
- 12845.53529184
- nonoperating_profit
- -133.4292192
- profit_before_tax
- 12712.10607264
- tax_expense_model_implied
- 3086.92674464
- consolidated_profit
- 9625.179328
- NCI_profit
- 69.934528
- parent_attributable_profit
- 9555.2448
- parent_hybrid_distribution
- 188.7185
- ordinary_common_profit_after_hybrid
- 9366.5263
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 69.934528
- NCI_distributions_implied_bn_estimate
- 47.7732194
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.140084003
- 5
内容を開く
- period
2030
- year
- 2030
- start_exclusive
2029-12-31
- from_date_inclusive
2030-01-01
- end_inclusive
2030-12-31
- elapsed_days
- 365
- end_t_years
- 4.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 10013.8965504
- parent_hybrid_distributions_bn
- 190.605685
- ordinary_common_profit_after_hybrid_bn
- 9823.2908654
- OCI_attributable_common_bn
- 319.39331
- ordinary_profit_OCI_sum_bn
- 10142.6841754
- SBC_expense_already_in_ordinary_profit_bn
- 224.16715608
- SBC_noncash_equity_credit_bn
- 38.108416534
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3438.15180289
- dividends_cash_paid_company_bn
- 3438.15180289
- buyback_cash_spent_company_bn
- 2652.288408867
- old_cohort_pro_rata_tender_cash_bn
- 2648.636628596
- old_cohort_dividend_and_tender_received_bn
- 6082.054642022
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 7839357
- staff_treasury_shares_delivered
- 127213
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 7828563.44937
- ordinary_common_equity_open_bn
- 68865.836294877
- ordinary_common_equity_close_bn
- 72956.188675055
- equity_rollforward_expected_bn
- 72956.188675053
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 79447.5529443
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1891.3642692
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 28600713
- treasury_common_shares_close
- 36312857
- economic_common_outstanding_open
- 322127021
- economic_common_outstanding_close
- 314414877
- old_common_cohort_shares_open
- 321683503.20744
- old_common_cohort_shares_close
- 313854939.75808
- old_common_cohort_percent_close
- 0.998219113398
- regulatory_rwa_close_bn
- 451700.0769877
- regulatory_cet1_close_bn
- 66829.52446
- regulatory_cet1_close_ratio
- 0.1479511027
- regulatory_adjustments_proxy_bn
- 6126.6642151
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1044865
- financial_deposits_close_bn
- 593440.3107086
- bank_cash_due_close_bn
- 23770.4126714
- financial_total_assets_close_bn
- 1028202.4757254
- financial_total_liabilities_close_bn
- 948754.9227811
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 6388.1753856
- securities
- 1795.5952435
- nonlife_insurance
- 1087.7163494
- card
- 581.266409
- life_insurance
- 287.755648
- others_elimination
- -126.6124851
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 6495.7756205
- securities
- 1849.395361
- nonlife_insurance
- 1116.8580797
- card
- 603.6831246
- life_insurance
- 296.7223342
- others_elimination
- -124.3708136
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15374.95135234
- net_fee_and_commission_income
- 7893.88527766
- other_operating_income
- 1162.09916698
- gross_operating_profit
- 24430.93579698
- G_and_A_expense_including_SBC
- 9179.31376852
- SBC_expense_is_subset_of_G_and_A_not_additional
- 224.16715608
- preprovision_operating_profit
- 15251.62202846
- credit_loss_expense
- 1794.89960354
- net_operating_profit
- 13456.72242492
- nonoperating_profit
- -136.09780358
- profit_before_tax
- 13320.62462133
- tax_expense_model_implied
- 3234.69550709
- consolidated_profit
- 10085.92911424
- NCI_profit
- 72.03256384
- parent_attributable_profit
- 10013.8965504
- parent_hybrid_distribution
- 190.605685
- ordinary_common_profit_after_hybrid
- 9823.2908654
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 72.03256384
- NCI_distributions_implied_bn_estimate
- 49.60531954
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.138624719
- 6
内容を開く
- period
2031
- year
- 2031
- start_exclusive
2030-12-31
- from_date_inclusive
2031-01-01
- end_inclusive
2031-12-31
- elapsed_days
- 365
- end_t_years
- 5.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 10641.487475007
- parent_hybrid_distributions_bn
- 192.51174185
- ordinary_common_profit_after_hybrid_bn
- 10448.975733157
- OCI_attributable_common_bn
- 322.5872431
- ordinary_profit_OCI_sum_bn
- 10771.562976257
- SBC_expense_already_in_ordinary_profit_bn
- 229.098833514
- SBC_noncash_equity_credit_bn
- 38.946801697
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3657.141506605
- dividends_cash_paid_company_bn
- 3657.141506605
- buyback_cash_spent_company_bn
- 2821.2233
- old_cohort_pro_rata_tender_cash_bn
- 2816.199021224
- old_cohort_dividend_and_tender_received_bn
- 6466.827573518
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8060638
- staff_treasury_shares_delivered
- 129815
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 8046282.91778
- ordinary_common_equity_open_bn
- 72956.188675055
- ordinary_common_equity_close_bn
- 77288.333646402
- equity_rollforward_expected_bn
- 77288.333646404
- equity_rollforward_residual_bn
- -2.0E-9
- total_group_equity_close_bn
- 83802.3942869
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1914.0606405
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 36312857
- treasury_common_shares_close
- 44243680
- economic_common_outstanding_open
- 314414877
- economic_common_outstanding_close
- 306484054
- old_common_cohort_shares_open
- 313854939.75808
- old_common_cohort_shares_close
- 305808656.8403
- old_common_cohort_percent_close
- 0.99779630571
- regulatory_rwa_close_bn
- 474420.5908601
- regulatory_cet1_close_bn
- 70978.5844378
- regulatory_cet1_close_ratio
- 0.1496110957
- regulatory_adjustments_proxy_bn
- 6309.7492086
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1067882
- financial_deposits_close_bn
- 619630.5259032
- bank_cash_due_close_bn
- 17303.909405
- financial_total_assets_close_bn
- 1075689.5298757
- financial_total_liabilities_close_bn
- 991887.1355889
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 6788.5351134
- securities
- 1908.1287886
- nonlife_insurance
- 1155.8857085
- card
- 617.6955373
- life_insurance
- 305.78987
- others_elimination
- -134.5475428
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 6898.5025535
- securities
- 1963.1125087
- nonlife_insurance
- 1185.6685568
- card
- 640.6054207
- life_insurance
- 314.9538233
- others_elimination
- -132.2565545
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15836.19989291
- net_fee_and_commission_income
- 8189.90597557
- other_operating_income
- 1185.34115032
- gross_operating_profit
- 25211.4470188
- G_and_A_expense_including_SBC
- 9066.14939197
- SBC_expense_is_subset_of_G_and_A_not_additional
- 229.09883351
- preprovision_operating_profit
- 16145.29762683
- credit_loss_expense
- 1854.13129046
- net_operating_profit
- 14291.16633637
- nonoperating_profit
- -138.81975966
- profit_before_tax
- 14152.34657672
- tax_expense_model_implied
- 3436.66556095
- consolidated_profit
- 10715.68101576
- NCI_profit
- 74.19354076
- parent_attributable_profit
- 10641.48747501
- parent_hybrid_distribution
- 192.51174185
- ordinary_common_profit_after_hybrid
- 10448.97573316
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 74.19354076
- NCI_distributions_implied_bn_estimate
- 51.49716946
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.139188203
- 7
内容を開く
- period
2032
- year
- 2032
- start_exclusive
2031-12-31
- from_date_inclusive
2032-01-01
- end_inclusive
2032-12-31
- elapsed_days
- 366
- end_t_years
- 6.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 10998.302636891
- parent_hybrid_distributions_bn
- 194.436859268
- ordinary_common_profit_after_hybrid_bn
- 10803.865777622
- OCI_attributable_common_bn
- 325.813115531
- ordinary_profit_OCI_sum_bn
- 11129.678893153
- SBC_expense_already_in_ordinary_profit_bn
- 234.139007851
- SBC_noncash_equity_credit_bn
- 39.803631335
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3781.353022168
- dividends_cash_paid_company_bn
- 3781.353022168
- buyback_cash_spent_company_bn
- 2917.0435
- old_cohort_pro_rata_tender_cash_bn
- 2910.615227896
- old_cohort_dividend_and_tender_received_bn
- 6683.635304001
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8334410
- staff_treasury_shares_delivered
- 132672
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 8316043.50827
- ordinary_common_equity_open_bn
- 77288.333646402
- ordinary_common_equity_close_bn
- 81759.419648722
- equity_rollforward_expected_bn
- 81759.419648722
- equity_rollforward_residual_bn
- 0
- total_group_equity_close_bn
- 88296.4490169
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1937.0293682
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 44243680
- treasury_common_shares_close
- 52445418
- economic_common_outstanding_open
- 306484054
- economic_common_outstanding_close
- 298282316
- old_common_cohort_shares_open
- 305808656.8403
- old_common_cohort_shares_close
- 297492613.33202
- old_common_cohort_percent_close
- 0.997352499208
- regulatory_rwa_close_bn
- 498319.5281247
- regulatory_cet1_close_bn
- 75260.835846
- regulatory_cet1_close_ratio
- 0.1510292726
- regulatory_adjustments_proxy_bn
- 6498.5838027
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1088195
- financial_deposits_close_bn
- 647017.2453779
- bank_cash_due_close_bn
- 10617.8531909
- financial_total_assets_close_bn
- 1125443.6831181
- financial_total_liabilities_close_bn
- 1037147.2341012
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 7016.1585787
- securities
- 1972.1094383
- nonlife_insurance
- 1194.6432175
- card
- 638.407222
- life_insurance
- 316.0431792
- others_elimination
- -139.0589989
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 7128.5453025
- securities
- 2028.3028002
- nonlife_insurance
- 1225.0812885
- card
- 661.8211228
- life_insurance
- 325.4087395
- others_elimination
- -136.7176088
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 16311.2858897
- net_fee_and_commission_income
- 8497.02744966
- other_operating_income
- 1209.04797332
- gross_operating_profit
- 26017.36131268
- G_and_A_expense_including_SBC
- 9333.91063751
- SBC_expense_is_subset_of_G_and_A_not_additional
- 234.13900785
- preprovision_operating_profit
- 16683.45067517
- credit_loss_expense
- 1915.31762304
- net_operating_profit
- 14768.13305212
- nonoperating_profit
- -141.59615485
- profit_before_tax
- 14626.53689728
- tax_expense_model_implied
- 3551.81491341
- consolidated_profit
- 11074.72198387
- NCI_profit
- 76.41934698
- parent_attributable_profit
- 10998.30263689
- parent_hybrid_distribution
- 194.43685927
- ordinary_common_profit_after_hybrid
- 10803.86577762
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 76.41934698
- NCI_distributions_implied_bn_estimate
- 53.45061928
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.135578485
- 8
内容を開く
- period
2033
- year
- 2033
- start_exclusive
2032-12-31
- from_date_inclusive
2033-01-01
- end_inclusive
2033-12-31
- elapsed_days
- 365
- end_t_years
- 7.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 11526.221163461
- parent_hybrid_distributions_bn
- 196.381227861
- ordinary_common_profit_after_hybrid_bn
- 11329.8399356
- OCI_attributable_common_bn
- 329.071246686
- ordinary_profit_OCI_sum_bn
- 11658.911182286
- SBC_expense_already_in_ordinary_profit_bn
- 239.290066024
- SBC_noncash_equity_credit_bn
- 40.679311224
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3965.44397746
- dividends_cash_paid_company_bn
- 3965.44397746
- buyback_cash_spent_company_bn
- 3059.0567
- old_cohort_pro_rata_tender_cash_bn
- 3050.957844963
- old_cohort_dividend_and_tender_received_bn
- 7005.90330635
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8740162
- staff_treasury_shares_delivered
- 135588
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 8717022.41418
- ordinary_common_equity_open_bn
- 81759.419648722
- ordinary_common_equity_close_bn
- 86434.509464775
- equity_rollforward_expected_bn
- 86434.509464773
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 92994.7831853
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1960.2737206
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 52445418
- treasury_common_shares_close
- 61049992
- economic_common_outstanding_open
- 298282316
- economic_common_outstanding_close
- 289677742
- old_common_cohort_shares_open
- 297492613.33202
- old_common_cohort_shares_close
- 288775590.91784
- old_common_cohort_percent_close
- 0.996885673452
- regulatory_rwa_close_bn
- 523459.7483186
- regulatory_cet1_close_bn
- 79741.1529941
- regulatory_cet1_close_ratio
- 0.1523348323
- regulatory_adjustments_proxy_bn
- 6693.3564707
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1117308
- financial_deposits_close_bn
- 675656.8677235
- bank_cash_due_close_bn
- 3606.1215419
- financial_total_assets_close_bn
- 1177576.4790797
- financial_total_liabilities_close_bn
- 1084581.6958943
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 7352.9341905
- securities
- 2066.7706914
- nonlife_insurance
- 1251.9860919
- card
- 669.0507687
- life_insurance
- 331.2132518
- others_elimination
- -145.7338308
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 7467.7934222
- securities
- 2124.2003072
- nonlife_insurance
- 1283.0938005
- card
- 692.9797753
- life_insurance
- 340.7848545
- others_elimination
- -143.3409301
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 16800.62446639
- net_fee_and_commission_income
- 8815.66597902
- other_operating_income
- 1233.22893279
- gross_operating_profit
- 26849.5193782
- G_and_A_expense_including_SBC
- 9399.7742327
- SBC_expense_is_subset_of_G_and_A_not_additional
- 239.29006602
- preprovision_operating_profit
- 17449.7451455
- credit_loss_expense
- 1978.5231046
- net_operating_profit
- 15471.2220409
- nonoperating_profit
- -144.42807795
- profit_before_tax
- 15326.79396295
- tax_expense_model_implied
- 3721.8608721
- consolidated_profit
- 11604.93309085
- NCI_profit
- 78.71192739
- parent_attributable_profit
- 11526.22116346
- parent_hybrid_distribution
- 196.38122786
- ordinary_common_profit_after_hybrid
- 11329.8399356
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 78.71192739
- NCI_distributions_implied_bn_estimate
- 55.46757499
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.134815806
- 9
内容を開く
- period
2034
- year
- 2034
- start_exclusive
2033-12-31
- from_date_inclusive
2034-01-01
- end_inclusive
2034-12-31
- elapsed_days
- 365
- end_t_years
- 8.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 12151.956657983
- parent_hybrid_distributions_bn
- 198.34504014
- ordinary_common_profit_after_hybrid_bn
- 11953.611617843
- OCI_attributable_common_bn
- 332.361959153
- ordinary_profit_OCI_sum_bn
- 12285.973576997
- SBC_expense_already_in_ordinary_profit_bn
- 244.554447476
- SBC_noncash_equity_credit_bn
- 41.574256071
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 4183.764066245
- dividends_cash_paid_company_bn
- 4183.764066245
- buyback_cash_spent_company_bn
- 3227.47495
- old_cohort_pro_rata_tender_cash_bn
- 3217.423539082
- old_cohort_dividend_and_tender_received_bn
- 7388.157997826
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 9221357
- staff_treasury_shares_delivered
- 138573
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 9192638.68309
- ordinary_common_equity_open_bn
- 86434.509464775
- ordinary_common_equity_close_bn
- 91350.818281596
- equity_rollforward_expected_bn
- 91350.818281598
- equity_rollforward_residual_bn
- -2.0E-9
- total_group_equity_close_bn
- 97934.6152868
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1983.7970052
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 61049992
- treasury_common_shares_close
- 70132776
- economic_common_outstanding_open
- 289677742
- economic_common_outstanding_close
- 280594958
- old_common_cohort_shares_open
- 288775590.91784
- old_common_cohort_shares_close
- 279582952.23475
- old_common_cohort_percent_close
- 0.99639335727
- regulatory_rwa_close_bn
- 549907.5521024
- regulatory_cet1_close_bn
- 84456.5561781
- regulatory_cet1_close_ratio
- 0.1535831902
- regulatory_adjustments_proxy_bn
- 6894.2621035
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1140868
- financial_deposits_close_bn
- 705608.5271306
- bank_cash_due_close_bn
- 1000
- financial_total_assets_close_bn
- 1232205.1033656
- financial_total_liabilities_close_bn
- 1134270.4880788
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 7752.1102818
- securities
- 2178.9715387
- nonlife_insurance
- 1319.9539128
- card
- 705.3721968
- life_insurance
- 349.1941568
- others_elimination
- -153.645429
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 7869.4964166
- securities
- 2237.6646061
- nonlife_insurance
- 1351.745991
- card
- 729.8276416
- life_insurance
- 358.9763347
- others_elimination
- -151.1998845
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 17304.64320038
- net_fee_and_commission_income
- 9146.25345323
- other_operating_income
- 1257.89351144
- gross_operating_profit
- 27708.79016506
- G_and_A_expense_including_SBC
- 9361.32908627
- SBC_expense_is_subset_of_G_and_A_not_additional
- 244.55444748
- preprovision_operating_profit
- 18347.46107879
- credit_loss_expense
- 2043.81436705
- net_operating_profit
- 16303.64671174
- nonoperating_profit
- -147.3166395
- profit_before_tax
- 16156.33007223
- tax_expense_model_implied
- 3923.30012904
- consolidated_profit
- 12233.02994319
- NCI_profit
- 81.07328521
- parent_attributable_profit
- 12151.95665798
- parent_hybrid_distribution
- 198.34504014
- ordinary_common_profit_after_hybrid
- 11953.61161784
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 81.07328521
- NCI_distributions_implied_bn_estimate
- 57.55000061
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.134564524
- 10
内容を開く
- period
2035
- year
- 2035
- start_exclusive
2034-12-31
- from_date_inclusive
2035-01-01
- end_inclusive
2035-12-31
- elapsed_days
- 365
- end_t_years
- 9.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 12659.294808714
- parent_hybrid_distributions_bn
- 200.328490541
- ordinary_common_profit_after_hybrid_bn
- 12458.966318173
- OCI_attributable_common_bn
- 335.685578745
- ordinary_profit_OCI_sum_bn
- 12794.651896918
- SBC_expense_already_in_ordinary_profit_bn
- 249.934645321
- SBC_noncash_equity_credit_bn
- 42.488889705
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 4360.638211361
- dividends_cash_paid_company_bn
- 4360.638211361
- buyback_cash_spent_company_bn
- 3363.9207
- old_cohort_pro_rata_tender_cash_bn
- 3351.788239864
- old_cohort_dividend_and_tender_received_bn
- 7696.699187123
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 9611202
- staff_treasury_shares_delivered
- 141621
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 9576537.82818
- ordinary_common_equity_open_bn
- 91350.818281596
- ordinary_common_equity_close_bn
- 96463.400156857
- equity_rollforward_expected_bn
- 96463.400156857
- equity_rollforward_residual_bn
- 0
- total_group_equity_close_bn
- 103071.0027261
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2007.6025693
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 70132776
- treasury_common_shares_close
- 79602357
- economic_common_outstanding_open
- 280594958
- economic_common_outstanding_close
- 271125377
- old_common_cohort_shares_open
- 279582952.23475
- old_common_cohort_shares_close
- 270006414.40657
- old_common_cohort_percent_close
- 0.995872896127
- regulatory_rwa_close_bn
- 577732.8742388
- regulatory_cet1_close_bn
- 89361.897921
- regulatory_cet1_close_ratio
- 0.1546768444
- regulatory_adjustments_proxy_bn
- 7101.5022358
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1166765
- financial_deposits_close_bn
- 736934.2296345
- bank_cash_due_close_bn
- 1000
- financial_total_assets_close_bn
- 1289452.676341
- financial_total_liabilities_close_bn
- 1186381.6736148
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 8075.7570331
- securities
- 2269.9425174
- nonlife_insurance
- 1375.0613327
- card
- 734.8211354
- life_insurance
- 363.7728393
- others_elimination
- -160.0600493
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 8195.7256629
- securities
- 2329.9268323
- nonlife_insurance
- 1407.5528366
- card
- 759.8146
- life_insurance
- 373.7702251
- others_elimination
- -157.5607029
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 17823.78249639
- net_fee_and_commission_income
- 9489.23795773
- other_operating_income
- 1283.05138167
- gross_operating_profit
- 28596.07183579
- G_and_A_expense_including_SBC
- 9504.95787287
- SBC_expense_is_subset_of_G_and_A_not_additional
- 249.93464532
- preprovision_operating_profit
- 19091.11396292
- credit_loss_expense
- 2111.26024117
- net_operating_profit
- 16979.85372175
- nonoperating_profit
- -150.26297229
- profit_before_tax
- 16829.59074946
- tax_expense_model_implied
- 4086.79045698
- consolidated_profit
- 12742.80029248
- NCI_profit
- 83.50548377
- parent_attributable_profit
- 12659.29480871
- parent_hybrid_distribution
- 200.32849054
- ordinary_common_profit_after_hybrid
- 12458.96631817
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 83.50548377
- NCI_distributions_implied_bn_estimate
- 59.69991967
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.132764175
- 11
内容を開く
- period
2036_final_partial
- year
- 2036
- start_exclusive
2035-12-31
- from_date_inclusive
2036-01-01
- end_inclusive
2036-11-06
- elapsed_days
- 311
- end_t_years
- 10.00136892539
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 11273.274968346
- parent_hybrid_distributions_bn
- 171.926727224
- ordinary_common_profit_after_hybrid_bn
- 11101.348241122
- OCI_attributable_common_bn
- 288.093434807
- ordinary_profit_OCI_sum_bn
- 11389.44167593
- SBC_expense_already_in_ordinary_profit_bn
- 217.048435896
- SBC_noncash_equity_credit_bn
- 36.898234102
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 4572.61321443
- dividends_cash_paid_company_bn
- 3429.459910823
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 3415.306173543
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 0
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 96463.400156857
- ordinary_common_equity_close_bn
- 103317.12685246
- equity_rollforward_expected_bn
- 103317.12685246
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 109945.1820126
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2028.0551601
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 79602357
- treasury_common_shares_close
- 79602357
- economic_common_outstanding_open
- 271125377
- economic_common_outstanding_close
- 271125377
- old_common_cohort_shares_open
- 270006414.40657
- old_common_cohort_shares_close
- 270006414.40657
- old_common_cohort_percent_close
- 0.995872896127
- regulatory_rwa_close_bn
- 602517.067563
- regulatory_cet1_close_bn
- 96034.3736638
- regulatory_cet1_close_ratio
- 0.1593886362
- regulatory_adjustments_proxy_bn
- 7282.7531886
- dividends_payable_close_bn
- 1143.1533036
- staff_equity_reward_reserve_bn
- 37.0149106
- financial_deposits_close_bn
- 764683.8707042
- bank_cash_due_close_bn
- 1000
- financial_total_assets_close_bn
- 1340257.6637358
- financial_total_liabilities_close_bn
- 1230312.4817232
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 7191.5719626
- securities
- 2021.4148219
- nonlife_insurance
- 1224.5109017
- card
- 654.3682597
- life_insurance
- 323.944683
- others_elimination
- -142.5356605
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 7295.7552118
- securities
- 2073.5064465
- nonlife_insurance
- 1252.7271984
- card
- 676.0731032
- life_insurance
- 332.6266204
- others_elimination
- -140.3651762
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 17
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15599.70559309
- net_fee_and_commission_income
- 8365.63181021
- other_operating_income
- 1112.04797621
- gross_operating_profit
- 25077.38537951
- G_and_A_expense_including_SBC
- 8108.6594587
- SBC_expense_is_subset_of_G_and_A_not_additional
- 217.0484359
- preprovision_operating_profit
- 16968.72592081
- credit_loss_expense
- 1853.19617174
- net_operating_profit
- 15115.52974906
- nonoperating_profit
- -130.23612041
- profit_before_tax
- 14985.29362865
- tax_expense_model_implied
- 3638.93310945
- consolidated_profit
- 11346.36051921
- NCI_profit
- 73.08555086
- parent_attributable_profit
- 11273.27496835
- parent_hybrid_distribution
- 171.92672722
- ordinary_common_profit_after_hybrid
- 11101.34824112
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 73.08555086
- NCI_distributions_implied_bn_estimate
- 52.63296006
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.130521604
- 年度別・部分期間の財務台帳
内容を開く
- 1
内容を開く
- period
2026_initial_partial
- year
- 2026
- start_exclusive
2026-11-06
- from_date_inclusive
2026-11-07
- end_inclusive
2026-12-31
- elapsed_days
- 55
- end_t_years
- 0.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 1295.890410959
- parent_hybrid_distributions_bn
- 27.600705276
- ordinary_common_profit_after_hybrid_bn
- 1268.289705683
- OCI_attributable_common_bn
- 46.712328767
- ordinary_profit_OCI_sum_bn
- 1315.00203445
- SBC_expense_already_in_ordinary_profit_bn
- 31.643835616
- SBC_noncash_equity_credit_bn
- 5.379452055
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 0
- dividends_cash_paid_company_bn
- 404.918449107
- buyback_cash_spent_company_bn
- 1.847992929
- old_cohort_pro_rata_tender_cash_bn
- 1.847992929
- old_cohort_dividend_and_tender_received_bn
- 406.766442036
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 7728
- staff_treasury_shares_delivered
- 24654
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 7728
- ordinary_common_equity_open_bn
- 56285.579969035
- ordinary_common_equity_close_bn
- 57604.113462611
- equity_rollforward_expected_bn
- 57604.113462611
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 64007.3517927
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1803.2383301
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 354687734
- treasury_common_shares_open
- 7713913
- treasury_common_shares_close
- 7696987
- economic_common_outstanding_open
- 346973821
- economic_common_outstanding_close
- 346990747
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346966093
- old_common_cohort_percent_close
- 0.999928949114
- regulatory_rwa_close_bn
- 371455.5551157
- regulatory_cet1_close_bn
- 52155.8500791
- regulatory_cet1_close_ratio
- 0.1404093959
- regulatory_adjustments_proxy_bn
- 5448.2633835
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0978159
- financial_deposits_close_bn
- 499605.1807554
- bank_cash_due_close_bn
- 46480.684721
- financial_total_assets_close_bn
- 858876.6637175
- financial_total_liabilities_close_bn
- 794869.3119248
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 826.6887104
- securities
- 232.3665564
- nonlife_insurance
- 140.7605102
- card
- 75.221225
- life_insurance
- 37.2382302
- others_elimination
- -16.3848213
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 841.8777515
- securities
- 239.961077
- nonlife_insurance
- 144.8742088
- card
- 78.3856086
- life_insurance
- 38.5039836
- others_elimination
- -16.0683829
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 9
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 2058.42324011
- net_fee_and_commission_income
- 1026.61643836
- other_operating_income
- 161.77534247
- gross_operating_profit
- 3246.81502093
- G_and_A_expense_including_SBC
- 1266.10729714
- SBC_expense_is_subset_of_G_and_A_not_additional
- 31.64383562
- preprovision_operating_profit
- 1980.70772378
- credit_loss_expense
- 237.52465753
- net_operating_profit
- 1743.18306625
- nonoperating_profit
- -18.94611872
- profit_before_tax
- 1724.23694753
- tax_expense_model_implied
- 418.70270095
- consolidated_profit
- 1305.53424658
- NCI_profit
- 9.64383562
- parent_attributable_profit
- 1295.89041096
- parent_hybrid_distribution
- 27.60070528
- ordinary_common_profit_after_hybrid
- 1268.28970568
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 9.64383562
- NCI_distributions_implied_bn_estimate
- 6.40550552
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.147907969
- 2
内容を開く
- period
2027
- year
- 2027
- start_exclusive
2026-12-31
- from_date_inclusive
2027-01-01
- end_inclusive
2027-12-31
- elapsed_days
- 365
- end_t_years
- 1.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 8700
- parent_hybrid_distributions_bn
- 185
- ordinary_common_profit_after_hybrid_bn
- 8515
- OCI_attributable_common_bn
- 310
- ordinary_profit_OCI_sum_bn
- 8825
- SBC_expense_already_in_ordinary_profit_bn
- 210
- SBC_noncash_equity_credit_bn
- 35.7
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2980.25
- dividends_cash_paid_company_bn
- 2980.25
- buyback_cash_spent_company_bn
- 2299.049809142
- old_cohort_pro_rata_tender_cash_bn
- 2298.886459616
- old_cohort_dividend_and_tender_received_bn
- 5278.924710213
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8719577
- staff_treasury_shares_delivered
- 152954
- new_common_issued
- 0
- treasury_shares_cancelled
- 3960000
- old_holder_shares_tendered
- 8718957.46633
- ordinary_common_equity_open_bn
- 57604.113462611
- ordinary_common_equity_close_bn
- 61185.513653468
- equity_rollforward_expected_bn
- 61185.513653469
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 67610.3908435
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1824.8771901
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 7696987
- treasury_common_shares_close
- 12303610
- economic_common_outstanding_open
- 346990747
- economic_common_outstanding_close
- 338424124
- old_common_cohort_shares_open
- 346966093
- old_common_cohort_shares_close
- 338247135.53367
- old_common_cohort_percent_close
- 0.99947702172
- regulatory_rwa_close_bn
- 390028.3328715
- regulatory_cet1_close_bn
- 55575.3998162
- regulatory_cet1_close_ratio
- 0.1424906735
- regulatory_adjustments_proxy_bn
- 5610.1138372
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0978519
- financial_deposits_close_bn
- 521523.0602139
- bank_cash_due_close_bn
- 41211.6269566
- financial_total_assets_close_bn
- 898307.3600171
- financial_total_liabilities_close_bn
- 830696.9691735
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5550
- securities
- 1560
- nonlife_insurance
- 945
- card
- 505
- life_insurance
- 250
- others_elimination
- -110
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5650.8
- securities
- 1610.4
- nonlife_insurance
- 972.3
- card
- 526
- life_insurance
- 258.4
- others_elimination
- -107.9
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 27
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14070.25849306
- net_fee_and_commission_income
- 7068.4875
- other_operating_income
- 1095.072
- gross_operating_profit
- 22233.81799306
- G_and_A_expense_including_SBC
- 8899.98157508
- SBC_expense_is_subset_of_G_and_A_not_additional
- 210
- preprovision_operating_profit
- 13333.83641797
- credit_loss_expense
- 1628.3179
- net_operating_profit
- 11705.51851797
- nonoperating_profit
- -128.248
- profit_before_tax
- 11577.27051797
- tax_expense_model_implied
- 2811.35051797
- consolidated_profit
- 8765.92
- NCI_profit
- 65.92
- parent_attributable_profit
- 8700
- parent_hybrid_distribution
- 185
- ordinary_common_profit_after_hybrid
- 8515
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.92
- NCI_distributions_implied_bn_estimate
- 44.28114
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.14346088
- 3
内容を開く
- period
2028
- year
- 2028
- start_exclusive
2027-12-31
- from_date_inclusive
2028-01-01
- end_inclusive
2028-12-31
- elapsed_days
- 366
- end_t_years
- 2.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 9181.4232
- parent_hybrid_distributions_bn
- 186.85
- ordinary_common_profit_after_hybrid_bn
- 8994.5732
- OCI_attributable_common_bn
- 313.1
- ordinary_profit_OCI_sum_bn
- 9307.6732
- SBC_expense_already_in_ordinary_profit_bn
- 214.62
- SBC_noncash_equity_credit_bn
- 36.4854
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3148.10062
- dividends_cash_paid_company_bn
- 3148.10062
- buyback_cash_spent_company_bn
- 2428.534678815
- old_cohort_pro_rata_tender_cash_bn
- 2427.264607926
- old_cohort_dividend_and_tender_received_bn
- 5573.718839678
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8463253
- staff_treasury_shares_delivered
- 143626
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 8458826.9025
- ordinary_common_equity_open_bn
- 61185.513653468
- ordinary_common_equity_close_bn
- 64953.036954653
- equity_rollforward_expected_bn
- 64953.036954653
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 71399.812671
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1846.7757163
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 12303610
- treasury_common_shares_close
- 20623237
- economic_common_outstanding_open
- 338424124
- economic_common_outstanding_close
- 330104497
- old_common_cohort_shares_open
- 338247135.53367
- old_common_cohort_shares_close
- 329788308.63117
- old_common_cohort_percent_close
- 0.999042156736
- regulatory_rwa_close_bn
- 409559.0016401
- regulatory_cet1_close_bn
- 59176.0170327
- regulatory_cet1_close_ratio
- 0.1444871601
- regulatory_adjustments_proxy_bn
- 5777.0199219
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0998768
- financial_deposits_close_bn
- 544436.7052642
- bank_cash_due_close_bn
- 35645.64482
- financial_total_assets_close_bn
- 939610.0459417
- financial_total_liabilities_close_bn
- 868210.2332707
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5857.1148
- securities
- 1646.32416
- nonlife_insurance
- 997.29252
- card
- 532.94468
- life_insurance
- 263.834
- others_elimination
- -116.08696
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5960.1324
- securities
- 1697.83296
- nonlife_insurance
- 1025.19312
- card
- 554.40668
- life_insurance
- 272.4188
- others_elimination
- -113.94076
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14492.36624785
- net_fee_and_commission_income
- 7333.55578125
- other_operating_income
- 1116.97344
- gross_operating_profit
- 22942.8954691
- G_and_A_expense_including_SBC
- 8914.32554785
- SBC_expense_is_subset_of_G_and_A_not_additional
- 214.62
- preprovision_operating_profit
- 14028.56992125
- credit_loss_expense
- 1682.0523907
- net_operating_profit
- 12346.51753055
- nonoperating_profit
- -130.81296
- profit_before_tax
- 12215.70457055
- tax_expense_model_implied
- 2966.38377055
- consolidated_profit
- 9249.3208
- NCI_profit
- 67.8976
- parent_attributable_profit
- 9181.4232
- parent_hybrid_distribution
- 186.85
- ordinary_common_profit_after_hybrid
- 8994.5732
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 67.8976
- NCI_distributions_implied_bn_estimate
- 45.9990738
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.142321941
- 4
内容を開く
- period
2029
- year
- 2029
- start_exclusive
2028-12-31
- from_date_inclusive
2029-01-01
- end_inclusive
2029-12-31
- elapsed_days
- 365
- end_t_years
- 3.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 9555.2448
- parent_hybrid_distributions_bn
- 188.7185
- ordinary_common_profit_after_hybrid_bn
- 9366.5263
- OCI_attributable_common_bn
- 316.231
- ordinary_profit_OCI_sum_bn
- 9682.7573
- SBC_expense_already_in_ordinary_profit_bn
- 219.34164
- SBC_noncash_equity_credit_bn
- 37.2880788
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3278.284205
- dividends_cash_paid_company_bn
- 3278.284205
- buyback_cash_spent_company_bn
- 2528.961833578
- old_cohort_pro_rata_tender_cash_bn
- 2526.539484521
- old_cohort_dividend_and_tender_received_bn
- 5801.683607079
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8112576
- staff_treasury_shares_delivered
- 135100
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 8104805.42373
- ordinary_common_equity_open_bn
- 64953.036954653
- ordinary_common_equity_close_bn
- 68865.836294877
- equity_rollforward_expected_bn
- 68865.836294874
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 75334.7733198
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1868.9370249
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 20623237
- treasury_common_shares_close
- 28600713
- economic_common_outstanding_open
- 330104497
- economic_common_outstanding_close
- 322127021
- old_common_cohort_shares_open
- 329788308.63117
- old_common_cohort_shares_close
- 321683503.20744
- old_common_cohort_percent_close
- 0.998623158681
- regulatory_rwa_close_bn
- 430098.3855723
- regulatory_cet1_close_bn
- 62916.6897469
- regulatory_cet1_close_ratio
- 0.1462844127
- regulatory_adjustments_proxy_bn
- 5949.1465479
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1022913
- financial_deposits_close_bn
- 568392.8071673
- bank_cash_due_close_bn
- 29849.4196887
- financial_total_assets_close_bn
- 982876.3409943
- financial_total_liabilities_close_bn
- 907541.5676745
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 6095.5872
- securities
- 1713.35424
- nonlife_insurance
- 1037.89728
- card
- 554.64352
- life_insurance
- 274.576
- others_elimination
- -120.81344
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 6200.8711872
- securities
- 1765.9962336
- nonlife_insurance
- 1066.4116932
- card
- 576.577684
- life_insurance
- 283.3496656
- others_elimination
- -118.6200236
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14927.13723528
- net_fee_and_commission_income
- 7608.56412305
- other_operating_income
- 1139.3129088
- gross_operating_profit
- 23675.01426713
- G_and_A_expense_including_SBC
- 9091.9188557
- SBC_expense_is_subset_of_G_and_A_not_additional
- 219.34164
- preprovision_operating_profit
- 14583.09541143
- credit_loss_expense
- 1737.56011959
- net_operating_profit
- 12845.53529184
- nonoperating_profit
- -133.4292192
- profit_before_tax
- 12712.10607264
- tax_expense_model_implied
- 3086.92674464
- consolidated_profit
- 9625.179328
- NCI_profit
- 69.934528
- parent_attributable_profit
- 9555.2448
- parent_hybrid_distribution
- 188.7185
- ordinary_common_profit_after_hybrid
- 9366.5263
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 69.934528
- NCI_distributions_implied_bn_estimate
- 47.7732194
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.140084003
- 5
内容を開く
- period
2030
- year
- 2030
- start_exclusive
2029-12-31
- from_date_inclusive
2030-01-01
- end_inclusive
2030-12-31
- elapsed_days
- 365
- end_t_years
- 4.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 10013.8965504
- parent_hybrid_distributions_bn
- 190.605685
- ordinary_common_profit_after_hybrid_bn
- 9823.2908654
- OCI_attributable_common_bn
- 319.39331
- ordinary_profit_OCI_sum_bn
- 10142.6841754
- SBC_expense_already_in_ordinary_profit_bn
- 224.16715608
- SBC_noncash_equity_credit_bn
- 38.108416534
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3438.15180289
- dividends_cash_paid_company_bn
- 3438.15180289
- buyback_cash_spent_company_bn
- 2652.288408867
- old_cohort_pro_rata_tender_cash_bn
- 2648.636628596
- old_cohort_dividend_and_tender_received_bn
- 6082.054642022
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 7839357
- staff_treasury_shares_delivered
- 127213
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 7828563.44937
- ordinary_common_equity_open_bn
- 68865.836294877
- ordinary_common_equity_close_bn
- 72956.188675055
- equity_rollforward_expected_bn
- 72956.188675053
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 79447.5529443
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1891.3642692
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 28600713
- treasury_common_shares_close
- 36312857
- economic_common_outstanding_open
- 322127021
- economic_common_outstanding_close
- 314414877
- old_common_cohort_shares_open
- 321683503.20744
- old_common_cohort_shares_close
- 313854939.75808
- old_common_cohort_percent_close
- 0.998219113398
- regulatory_rwa_close_bn
- 451700.0769877
- regulatory_cet1_close_bn
- 66829.52446
- regulatory_cet1_close_ratio
- 0.1479511027
- regulatory_adjustments_proxy_bn
- 6126.6642151
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1044865
- financial_deposits_close_bn
- 593440.3107086
- bank_cash_due_close_bn
- 23770.4126714
- financial_total_assets_close_bn
- 1028202.4757254
- financial_total_liabilities_close_bn
- 948754.9227811
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 6388.1753856
- securities
- 1795.5952435
- nonlife_insurance
- 1087.7163494
- card
- 581.266409
- life_insurance
- 287.755648
- others_elimination
- -126.6124851
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 6495.7756205
- securities
- 1849.395361
- nonlife_insurance
- 1116.8580797
- card
- 603.6831246
- life_insurance
- 296.7223342
- others_elimination
- -124.3708136
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15374.95135234
- net_fee_and_commission_income
- 7893.88527766
- other_operating_income
- 1162.09916698
- gross_operating_profit
- 24430.93579698
- G_and_A_expense_including_SBC
- 9179.31376852
- SBC_expense_is_subset_of_G_and_A_not_additional
- 224.16715608
- preprovision_operating_profit
- 15251.62202846
- credit_loss_expense
- 1794.89960354
- net_operating_profit
- 13456.72242492
- nonoperating_profit
- -136.09780358
- profit_before_tax
- 13320.62462133
- tax_expense_model_implied
- 3234.69550709
- consolidated_profit
- 10085.92911424
- NCI_profit
- 72.03256384
- parent_attributable_profit
- 10013.8965504
- parent_hybrid_distribution
- 190.605685
- ordinary_common_profit_after_hybrid
- 9823.2908654
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 72.03256384
- NCI_distributions_implied_bn_estimate
- 49.60531954
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.138624719
- 6
内容を開く
- period
2031
- year
- 2031
- start_exclusive
2030-12-31
- from_date_inclusive
2031-01-01
- end_inclusive
2031-12-31
- elapsed_days
- 365
- end_t_years
- 5.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 10641.487475007
- parent_hybrid_distributions_bn
- 192.51174185
- ordinary_common_profit_after_hybrid_bn
- 10448.975733157
- OCI_attributable_common_bn
- 322.5872431
- ordinary_profit_OCI_sum_bn
- 10771.562976257
- SBC_expense_already_in_ordinary_profit_bn
- 229.098833514
- SBC_noncash_equity_credit_bn
- 38.946801697
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3657.141506605
- dividends_cash_paid_company_bn
- 3657.141506605
- buyback_cash_spent_company_bn
- 2821.2233
- old_cohort_pro_rata_tender_cash_bn
- 2816.199021224
- old_cohort_dividend_and_tender_received_bn
- 6466.827573518
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8060638
- staff_treasury_shares_delivered
- 129815
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 8046282.91778
- ordinary_common_equity_open_bn
- 72956.188675055
- ordinary_common_equity_close_bn
- 77288.333646402
- equity_rollforward_expected_bn
- 77288.333646404
- equity_rollforward_residual_bn
- -2.0E-9
- total_group_equity_close_bn
- 83802.3942869
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1914.0606405
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 36312857
- treasury_common_shares_close
- 44243680
- economic_common_outstanding_open
- 314414877
- economic_common_outstanding_close
- 306484054
- old_common_cohort_shares_open
- 313854939.75808
- old_common_cohort_shares_close
- 305808656.8403
- old_common_cohort_percent_close
- 0.99779630571
- regulatory_rwa_close_bn
- 474420.5908601
- regulatory_cet1_close_bn
- 70978.5844378
- regulatory_cet1_close_ratio
- 0.1496110957
- regulatory_adjustments_proxy_bn
- 6309.7492086
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1067882
- financial_deposits_close_bn
- 619630.5259032
- bank_cash_due_close_bn
- 17303.909405
- financial_total_assets_close_bn
- 1075689.5298757
- financial_total_liabilities_close_bn
- 991887.1355889
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 6788.5351134
- securities
- 1908.1287886
- nonlife_insurance
- 1155.8857085
- card
- 617.6955373
- life_insurance
- 305.78987
- others_elimination
- -134.5475428
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 6898.5025535
- securities
- 1963.1125087
- nonlife_insurance
- 1185.6685568
- card
- 640.6054207
- life_insurance
- 314.9538233
- others_elimination
- -132.2565545
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15836.19989291
- net_fee_and_commission_income
- 8189.90597557
- other_operating_income
- 1185.34115032
- gross_operating_profit
- 25211.4470188
- G_and_A_expense_including_SBC
- 9066.14939197
- SBC_expense_is_subset_of_G_and_A_not_additional
- 229.09883351
- preprovision_operating_profit
- 16145.29762683
- credit_loss_expense
- 1854.13129046
- net_operating_profit
- 14291.16633637
- nonoperating_profit
- -138.81975966
- profit_before_tax
- 14152.34657672
- tax_expense_model_implied
- 3436.66556095
- consolidated_profit
- 10715.68101576
- NCI_profit
- 74.19354076
- parent_attributable_profit
- 10641.48747501
- parent_hybrid_distribution
- 192.51174185
- ordinary_common_profit_after_hybrid
- 10448.97573316
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 74.19354076
- NCI_distributions_implied_bn_estimate
- 51.49716946
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.139188203
- 7
内容を開く
- period
2032
- year
- 2032
- start_exclusive
2031-12-31
- from_date_inclusive
2032-01-01
- end_inclusive
2032-12-31
- elapsed_days
- 366
- end_t_years
- 6.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 10998.302636891
- parent_hybrid_distributions_bn
- 194.436859268
- ordinary_common_profit_after_hybrid_bn
- 10803.865777622
- OCI_attributable_common_bn
- 325.813115531
- ordinary_profit_OCI_sum_bn
- 11129.678893153
- SBC_expense_already_in_ordinary_profit_bn
- 234.139007851
- SBC_noncash_equity_credit_bn
- 39.803631335
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3781.353022168
- dividends_cash_paid_company_bn
- 3781.353022168
- buyback_cash_spent_company_bn
- 2917.0435
- old_cohort_pro_rata_tender_cash_bn
- 2910.615227896
- old_cohort_dividend_and_tender_received_bn
- 6683.635304001
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8334410
- staff_treasury_shares_delivered
- 132672
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 8316043.50827
- ordinary_common_equity_open_bn
- 77288.333646402
- ordinary_common_equity_close_bn
- 81759.419648722
- equity_rollforward_expected_bn
- 81759.419648722
- equity_rollforward_residual_bn
- 0
- total_group_equity_close_bn
- 88296.4490169
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1937.0293682
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 44243680
- treasury_common_shares_close
- 52445418
- economic_common_outstanding_open
- 306484054
- economic_common_outstanding_close
- 298282316
- old_common_cohort_shares_open
- 305808656.8403
- old_common_cohort_shares_close
- 297492613.33202
- old_common_cohort_percent_close
- 0.997352499208
- regulatory_rwa_close_bn
- 498319.5281247
- regulatory_cet1_close_bn
- 75260.835846
- regulatory_cet1_close_ratio
- 0.1510292726
- regulatory_adjustments_proxy_bn
- 6498.5838027
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1088195
- financial_deposits_close_bn
- 647017.2453779
- bank_cash_due_close_bn
- 10617.8531909
- financial_total_assets_close_bn
- 1125443.6831181
- financial_total_liabilities_close_bn
- 1037147.2341012
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 7016.1585787
- securities
- 1972.1094383
- nonlife_insurance
- 1194.6432175
- card
- 638.407222
- life_insurance
- 316.0431792
- others_elimination
- -139.0589989
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 7128.5453025
- securities
- 2028.3028002
- nonlife_insurance
- 1225.0812885
- card
- 661.8211228
- life_insurance
- 325.4087395
- others_elimination
- -136.7176088
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 16311.2858897
- net_fee_and_commission_income
- 8497.02744966
- other_operating_income
- 1209.04797332
- gross_operating_profit
- 26017.36131268
- G_and_A_expense_including_SBC
- 9333.91063751
- SBC_expense_is_subset_of_G_and_A_not_additional
- 234.13900785
- preprovision_operating_profit
- 16683.45067517
- credit_loss_expense
- 1915.31762304
- net_operating_profit
- 14768.13305212
- nonoperating_profit
- -141.59615485
- profit_before_tax
- 14626.53689728
- tax_expense_model_implied
- 3551.81491341
- consolidated_profit
- 11074.72198387
- NCI_profit
- 76.41934698
- parent_attributable_profit
- 10998.30263689
- parent_hybrid_distribution
- 194.43685927
- ordinary_common_profit_after_hybrid
- 10803.86577762
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 76.41934698
- NCI_distributions_implied_bn_estimate
- 53.45061928
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.135578485
- 8
内容を開く
- period
2033
- year
- 2033
- start_exclusive
2032-12-31
- from_date_inclusive
2033-01-01
- end_inclusive
2033-12-31
- elapsed_days
- 365
- end_t_years
- 7.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 11526.221163461
- parent_hybrid_distributions_bn
- 196.381227861
- ordinary_common_profit_after_hybrid_bn
- 11329.8399356
- OCI_attributable_common_bn
- 329.071246686
- ordinary_profit_OCI_sum_bn
- 11658.911182286
- SBC_expense_already_in_ordinary_profit_bn
- 239.290066024
- SBC_noncash_equity_credit_bn
- 40.679311224
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3965.44397746
- dividends_cash_paid_company_bn
- 3965.44397746
- buyback_cash_spent_company_bn
- 3059.0567
- old_cohort_pro_rata_tender_cash_bn
- 3050.957844963
- old_cohort_dividend_and_tender_received_bn
- 7005.90330635
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8740162
- staff_treasury_shares_delivered
- 135588
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 8717022.41418
- ordinary_common_equity_open_bn
- 81759.419648722
- ordinary_common_equity_close_bn
- 86434.509464775
- equity_rollforward_expected_bn
- 86434.509464773
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 92994.7831853
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1960.2737206
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 52445418
- treasury_common_shares_close
- 61049992
- economic_common_outstanding_open
- 298282316
- economic_common_outstanding_close
- 289677742
- old_common_cohort_shares_open
- 297492613.33202
- old_common_cohort_shares_close
- 288775590.91784
- old_common_cohort_percent_close
- 0.996885673452
- regulatory_rwa_close_bn
- 523459.7483186
- regulatory_cet1_close_bn
- 79741.1529941
- regulatory_cet1_close_ratio
- 0.1523348323
- regulatory_adjustments_proxy_bn
- 6693.3564707
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1117308
- financial_deposits_close_bn
- 675656.8677235
- bank_cash_due_close_bn
- 3606.1215419
- financial_total_assets_close_bn
- 1177576.4790797
- financial_total_liabilities_close_bn
- 1084581.6958943
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 7352.9341905
- securities
- 2066.7706914
- nonlife_insurance
- 1251.9860919
- card
- 669.0507687
- life_insurance
- 331.2132518
- others_elimination
- -145.7338308
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 7467.7934222
- securities
- 2124.2003072
- nonlife_insurance
- 1283.0938005
- card
- 692.9797753
- life_insurance
- 340.7848545
- others_elimination
- -143.3409301
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 16800.62446639
- net_fee_and_commission_income
- 8815.66597902
- other_operating_income
- 1233.22893279
- gross_operating_profit
- 26849.5193782
- G_and_A_expense_including_SBC
- 9399.7742327
- SBC_expense_is_subset_of_G_and_A_not_additional
- 239.29006602
- preprovision_operating_profit
- 17449.7451455
- credit_loss_expense
- 1978.5231046
- net_operating_profit
- 15471.2220409
- nonoperating_profit
- -144.42807795
- profit_before_tax
- 15326.79396295
- tax_expense_model_implied
- 3721.8608721
- consolidated_profit
- 11604.93309085
- NCI_profit
- 78.71192739
- parent_attributable_profit
- 11526.22116346
- parent_hybrid_distribution
- 196.38122786
- ordinary_common_profit_after_hybrid
- 11329.8399356
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 78.71192739
- NCI_distributions_implied_bn_estimate
- 55.46757499
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.134815806
- 9
内容を開く
- period
2034
- year
- 2034
- start_exclusive
2033-12-31
- from_date_inclusive
2034-01-01
- end_inclusive
2034-12-31
- elapsed_days
- 365
- end_t_years
- 8.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 12151.956657983
- parent_hybrid_distributions_bn
- 198.34504014
- ordinary_common_profit_after_hybrid_bn
- 11953.611617843
- OCI_attributable_common_bn
- 332.361959153
- ordinary_profit_OCI_sum_bn
- 12285.973576997
- SBC_expense_already_in_ordinary_profit_bn
- 244.554447476
- SBC_noncash_equity_credit_bn
- 41.574256071
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 4183.764066245
- dividends_cash_paid_company_bn
- 4183.764066245
- buyback_cash_spent_company_bn
- 3227.47495
- old_cohort_pro_rata_tender_cash_bn
- 3217.423539082
- old_cohort_dividend_and_tender_received_bn
- 7388.157997826
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 9221357
- staff_treasury_shares_delivered
- 138573
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 9192638.68309
- ordinary_common_equity_open_bn
- 86434.509464775
- ordinary_common_equity_close_bn
- 91350.818281596
- equity_rollforward_expected_bn
- 91350.818281598
- equity_rollforward_residual_bn
- -2.0E-9
- total_group_equity_close_bn
- 97934.6152868
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1983.7970052
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 61049992
- treasury_common_shares_close
- 70132776
- economic_common_outstanding_open
- 289677742
- economic_common_outstanding_close
- 280594958
- old_common_cohort_shares_open
- 288775590.91784
- old_common_cohort_shares_close
- 279582952.23475
- old_common_cohort_percent_close
- 0.99639335727
- regulatory_rwa_close_bn
- 549907.5521024
- regulatory_cet1_close_bn
- 84456.5561781
- regulatory_cet1_close_ratio
- 0.1535831902
- regulatory_adjustments_proxy_bn
- 6894.2621035
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1140868
- financial_deposits_close_bn
- 705608.5271306
- bank_cash_due_close_bn
- 1000
- financial_total_assets_close_bn
- 1232205.1033656
- financial_total_liabilities_close_bn
- 1134270.4880788
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 7752.1102818
- securities
- 2178.9715387
- nonlife_insurance
- 1319.9539128
- card
- 705.3721968
- life_insurance
- 349.1941568
- others_elimination
- -153.645429
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 7869.4964166
- securities
- 2237.6646061
- nonlife_insurance
- 1351.745991
- card
- 729.8276416
- life_insurance
- 358.9763347
- others_elimination
- -151.1998845
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 17304.64320038
- net_fee_and_commission_income
- 9146.25345323
- other_operating_income
- 1257.89351144
- gross_operating_profit
- 27708.79016506
- G_and_A_expense_including_SBC
- 9361.32908627
- SBC_expense_is_subset_of_G_and_A_not_additional
- 244.55444748
- preprovision_operating_profit
- 18347.46107879
- credit_loss_expense
- 2043.81436705
- net_operating_profit
- 16303.64671174
- nonoperating_profit
- -147.3166395
- profit_before_tax
- 16156.33007223
- tax_expense_model_implied
- 3923.30012904
- consolidated_profit
- 12233.02994319
- NCI_profit
- 81.07328521
- parent_attributable_profit
- 12151.95665798
- parent_hybrid_distribution
- 198.34504014
- ordinary_common_profit_after_hybrid
- 11953.61161784
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 81.07328521
- NCI_distributions_implied_bn_estimate
- 57.55000061
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.134564524
- 10
内容を開く
- period
2035
- year
- 2035
- start_exclusive
2034-12-31
- from_date_inclusive
2035-01-01
- end_inclusive
2035-12-31
- elapsed_days
- 365
- end_t_years
- 9.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 12659.294808714
- parent_hybrid_distributions_bn
- 200.328490541
- ordinary_common_profit_after_hybrid_bn
- 12458.966318173
- OCI_attributable_common_bn
- 335.685578745
- ordinary_profit_OCI_sum_bn
- 12794.651896918
- SBC_expense_already_in_ordinary_profit_bn
- 249.934645321
- SBC_noncash_equity_credit_bn
- 42.488889705
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 4360.638211361
- dividends_cash_paid_company_bn
- 4360.638211361
- buyback_cash_spent_company_bn
- 3363.9207
- old_cohort_pro_rata_tender_cash_bn
- 3351.788239864
- old_cohort_dividend_and_tender_received_bn
- 7696.699187123
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 9611202
- staff_treasury_shares_delivered
- 141621
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 9576537.82818
- ordinary_common_equity_open_bn
- 91350.818281596
- ordinary_common_equity_close_bn
- 96463.400156857
- equity_rollforward_expected_bn
- 96463.400156857
- equity_rollforward_residual_bn
- 0
- total_group_equity_close_bn
- 103071.0027261
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2007.6025693
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 70132776
- treasury_common_shares_close
- 79602357
- economic_common_outstanding_open
- 280594958
- economic_common_outstanding_close
- 271125377
- old_common_cohort_shares_open
- 279582952.23475
- old_common_cohort_shares_close
- 270006414.40657
- old_common_cohort_percent_close
- 0.995872896127
- regulatory_rwa_close_bn
- 577732.8742388
- regulatory_cet1_close_bn
- 89361.897921
- regulatory_cet1_close_ratio
- 0.1546768444
- regulatory_adjustments_proxy_bn
- 7101.5022358
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1166765
- financial_deposits_close_bn
- 736934.2296345
- bank_cash_due_close_bn
- 1000
- financial_total_assets_close_bn
- 1289452.676341
- financial_total_liabilities_close_bn
- 1186381.6736148
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 8075.7570331
- securities
- 2269.9425174
- nonlife_insurance
- 1375.0613327
- card
- 734.8211354
- life_insurance
- 363.7728393
- others_elimination
- -160.0600493
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 8195.7256629
- securities
- 2329.9268323
- nonlife_insurance
- 1407.5528366
- card
- 759.8146
- life_insurance
- 373.7702251
- others_elimination
- -157.5607029
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 17823.78249639
- net_fee_and_commission_income
- 9489.23795773
- other_operating_income
- 1283.05138167
- gross_operating_profit
- 28596.07183579
- G_and_A_expense_including_SBC
- 9504.95787287
- SBC_expense_is_subset_of_G_and_A_not_additional
- 249.93464532
- preprovision_operating_profit
- 19091.11396292
- credit_loss_expense
- 2111.26024117
- net_operating_profit
- 16979.85372175
- nonoperating_profit
- -150.26297229
- profit_before_tax
- 16829.59074946
- tax_expense_model_implied
- 4086.79045698
- consolidated_profit
- 12742.80029248
- NCI_profit
- 83.50548377
- parent_attributable_profit
- 12659.29480871
- parent_hybrid_distribution
- 200.32849054
- ordinary_common_profit_after_hybrid
- 12458.96631817
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 83.50548377
- NCI_distributions_implied_bn_estimate
- 59.69991967
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.132764175
- 11
内容を開く
- period
2036_final_partial
- year
- 2036
- start_exclusive
2035-12-31
- from_date_inclusive
2036-01-01
- end_inclusive
2036-11-06
- elapsed_days
- 311
- end_t_years
- 10.00136892539
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 11273.274968346
- parent_hybrid_distributions_bn
- 171.926727224
- ordinary_common_profit_after_hybrid_bn
- 11101.348241122
- OCI_attributable_common_bn
- 288.093434807
- ordinary_profit_OCI_sum_bn
- 11389.44167593
- SBC_expense_already_in_ordinary_profit_bn
- 217.048435896
- SBC_noncash_equity_credit_bn
- 36.898234102
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 4572.61321443
- dividends_cash_paid_company_bn
- 3429.459910823
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 3415.306173543
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 0
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 96463.400156857
- ordinary_common_equity_close_bn
- 103317.12685246
- equity_rollforward_expected_bn
- 103317.12685246
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 109945.1820126
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2028.0551601
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 79602357
- treasury_common_shares_close
- 79602357
- economic_common_outstanding_open
- 271125377
- economic_common_outstanding_close
- 271125377
- old_common_cohort_shares_open
- 270006414.40657
- old_common_cohort_shares_close
- 270006414.40657
- old_common_cohort_percent_close
- 0.995872896127
- regulatory_rwa_close_bn
- 602517.067563
- regulatory_cet1_close_bn
- 96034.3736638
- regulatory_cet1_close_ratio
- 0.1593886362
- regulatory_adjustments_proxy_bn
- 7282.7531886
- dividends_payable_close_bn
- 1143.1533036
- staff_equity_reward_reserve_bn
- 37.0149106
- financial_deposits_close_bn
- 764683.8707042
- bank_cash_due_close_bn
- 1000
- financial_total_assets_close_bn
- 1340257.6637358
- financial_total_liabilities_close_bn
- 1230312.4817232
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 7191.5719626
- securities
- 2021.4148219
- nonlife_insurance
- 1224.5109017
- card
- 654.3682597
- life_insurance
- 323.944683
- others_elimination
- -142.5356605
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 7295.7552118
- securities
- 2073.5064465
- nonlife_insurance
- 1252.7271984
- card
- 676.0731032
- life_insurance
- 332.6266204
- others_elimination
- -140.3651762
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 17
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15599.70559309
- net_fee_and_commission_income
- 8365.63181021
- other_operating_income
- 1112.04797621
- gross_operating_profit
- 25077.38537951
- G_and_A_expense_including_SBC
- 8108.6594587
- SBC_expense_is_subset_of_G_and_A_not_additional
- 217.0484359
- preprovision_operating_profit
- 16968.72592081
- credit_loss_expense
- 1853.19617174
- net_operating_profit
- 15115.52974906
- nonoperating_profit
- -130.23612041
- profit_before_tax
- 14985.29362865
- tax_expense_model_implied
- 3638.93310945
- consolidated_profit
- 11346.36051921
- NCI_profit
- 73.08555086
- parent_attributable_profit
- 11273.27496835
- parent_hybrid_distribution
- 171.92672722
- ordinary_common_profit_after_hybrid
- 11101.34824112
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 73.08555086
- NCI_distributions_implied_bn_estimate
- 52.63296006
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.130521604
- 期間内株主受取
- 617996.7778343
- 終価
- 1474546.2021851
- old_holder_terminal_equity_only_oku
- 1474546.2021851
- old_holder_terminal_ex_dividend_operating_value_oku
- 1463231.1229407
- old_holder_terminal_embedded_cum_dividend_sale_price_oku
- 11315.0792444
- old_holder_terminal_unpaid_dividend_receivable_oku
- 0
- old_holder_2036_remaining_shares
- 270006414.40657
- terminal_old_fraction_before_undelivered_share_rewards
- 0.995872896127
- terminal
内容を開く
- valuation_type
sustainable_common_ROE_regulatory_reinvestment_dilution_adjusted_DDM
- not_market_PE_PB_reversion
- はい
- 計算式
B_req=regulatory_deduction+target_CET1*RWA; excess=max(0,B_after_declared_dividends-B_req); V_common_ex=excess+(ROE_sust*min(B_after_declared_dividends,B_req)*(1+g)+SBC_equity_credit_2037 - max(g*min(B_after_declared_dividends,B_req), target_CET1*RWA*g_RWA))/(k-g+(1+k)*future_equity_grant_growth_rate); seller_share_sale_cum=V_common_ex*H/(N+pending_staff_shares) + (declared_unpaid_dividend*H/N)/(1+k)^((assumed_payment-exit_days)/365.25) IF ex>exit; seller_receivable=0 for ex>exit; for ex<=exit and unpaid, seller has separate discounted receivable
- discount_rate_k
- 0.112
- perpetual_growth_g
- 0.042
- sustainable_common_ROE_after_SBC
- 0.142
- regulatory_target_CET1_ratio_assumed
- 0.1325
- rwa_growth_2037_assumed
- 0.042
- ordinary_common_book_at_2036_bn
- 103317.12685246
- regulatory_required_common_equity_2036_bn
- 87116.264640728
- excess_common_capital_separated_from_operating_franchise_2036_bn
- 16200.862211733
- normalized_earnings_on_operating_required_common_equity_only_bn
- 12890.070981301
- rwa_at_2036_bn
- 602517.06756297
- sustainable_ordinary_common_profit_2037_bn
- 12890.070981301
- SBC_pnl_expense_included_in_sustainable_profit_bn
- 266.161402234
- equity_settled_SBC_noncash_credit_next_year_bn
- 45.24743838
- cash_settled_SBC_fraction_no_equity_credit
- 0.83
- regulatory_reinvestment_2037_bn
- 3353.007480988
- book_capital_growth_reinvestment_2037_bn
- 3658.883114911
- binding_reinvestment_2037_bn
- 3658.883114911
- distributable_cash_to_all_common_2037_bn
- 9276.43530477
- staff_future_annual_share_grant_fraction_assumed
- 0.000830211382
- staff_2036_accrued_but_not_delivered_treasury_shares
- 123383
- staff_settled_PnL_reexpense_at_2037
- 0
- staff_2036_pending_grants_no_cash_and_one_time_denominator_dilution
- はい
- staff_grant_2037_plus_compensation_double_deducted
- いいえ
- terminal_ordinary_shares_in_market_at_end
- 271125377
- terminal_proforma_ordinary_shares_after_pending_awards
- 271248760
- terminal_old_cohort_remaining_shares
- 270006414.40657
- terminal_cashflow_denominator
- 0.07092319506
- company_all_common_ex_pending_dividend_value_bn
- 146996.36990602
- company_excess_common_capital_value_bn
- 16200.862211733
- company_recurring_bank_franchise_value_bn
- 130795.50769429
- excess_capital_distribution_status
valuation of residual owner capital, NOT board-approved cash distribution; regulatory release/ordinary shareholder pass-through not verified
- regulator_restriction_sensitivity_only
内容を開く
- scenario
25pct_of_excess_common_equity_paid_only_five_years_after_2036_horizon_without_interim_incremental_return
- not_in_10_year_cash_payout
- はい
- old_cohort_2036_terminal_ex_dividend_under_delay_bn
- 144662.60526876
- old_cohort_terminal_reduction_vs_base_bn
- 1660.507025311
- delay_and_fraction_are_assumptions_not_a_market_NAV_haircut
- はい
- old_cohort_equity_ex_dividend_terminal_bn
- 146323.11229407
- old_cohort_cum_dividend_embedded_in_sale_price_bn
- 1131.50792444
- old_cohort_cum_dividend_sale_price_bn
- 147454.62021851
- old_cohort_pending_declared_dividend_receivable_bn
- 0
- old_cohort_terminal_total_bn
- 147454.62021851
- old_cohort_terminal_cum_dividend_sale_price_per_remaining_share_KRW
- 546115.248938
- terminal_dividend_liability_and_CET1_bridge
内容を開く
- declared_company_dividend_liability_end_bn
- 1143.153303608
- common_equity_before_unpaid_dividend_declaration_reconstructed_bn
- 104460.28015607
- common_equity_after_declared_dividend_equity_debit_bn
- 103317.12685246
- regulatory_CET1_after_declared_dividend_debit_bn
- 96034.373663827
- regulatory_CET1_before_declared_dividend_reconstructed_bn
- 97177.526967434
- regulatory_required_common_book_bn
- 87116.264640728
- excess_common_equity_post_dividend_debit_bn
- 16200.862211733
- company_ex_dividend_franchise_and_excess_value_bn
- 146996.36990602
- old_fraction_for_future_pre_ex_dividend_sale
- 0.995872896127
- old_fraction_in_business_value_after_staff_award_dilution
- 0.995419903142
- old_cohort_ex_dividend_business_value_bn
- 146323.11229407
- old_cohort_cum_dividend_price_embedded_bn
- 1131.50792444
- old_cohort_post_ex_unpaid_receivable_bn
- 0
- old_cohort_cum_dividend_sale_value_bn
- 147454.62021851
- old_cohort_terminal_including_any_separate_receivable_bn
- 147454.62021851
- seller_independent_claim_if_ex_after_exit_bn
- 0
- company_cash_payment_after_exit_is_paying_existing_liability_not_second_equity_charge
- はい
- declared_company_dividend_not_deducted_from_franchise_2037_FCF_again
- はい
- post_horizon_dividend_cashflow_to_exited_cohort
- 0
- future_employee_grants_not_entitled_to_pre_grant_2036_Q3_dividend_assumed
- はい
- 方法
cum sale = post-dividend-book exdiv franchise old cohort fraction after forward staff dilution + PV of known-at-exit but not-yet-ex rights embedded in sale price at contemporaneous outstanding denominator. Ex-div seller-only receivable possible only for ex-before-sale and unpaid.
- all_unpaid_dividends_in_horizon
- 1
内容を開く
- dividend_key
2036_q3
- date_of_board
2036-10-29
- board_date_status
forecast_unconfirmed_2036_not_declared_at_2026_cutoff
- expected_ex_date
2036-11-11
- expected_record_date
2036-11-12
- expected_payment_date
2036-11-27
- ex_date_status
forecast_unconfirmed
- record_date_status
forecast_unconfirmed
- payment_date_status
forecast_unconfirmed
- declared_dividend_liability_company_oku
- 11431.5330361
- old_cohort_receivable_oku
- 0
- old_cohort_cum_dividend_sale_price_embedded_oku
- 11315.0792444
- old_cohort_associated_dividend_face_oku
- 11384.3539118
- cash_claim_discount_factor_to_exit
- 0.993914923241
- cash_claim_discount_rate_assumed
- 0.112
- days_from_exit_to_hypothetical_payment
- 21
- dividend_recipient_after_sale
buyer_of_old_cohort_shares_on_2036_11_06
- entitlement_status
buyer_receives_dividend_after_exit; seller_receivable_ZERO
- horizon_old_cohort_fraction_assumed
- 0.995872896127
- not_in_10year_timed_holder_cashflows
- はい
- timed_cashflows_after_2036_horizon_excluded
- はい
- forecast_tail_first_20_years_sbc_dilution_illustration
内容を開く
- 1
内容を開く
- year
- 2037
- year_from_horizon
- 1
- common_cash_available_to_all_owners_oku
- 92764.3530477
- old_cohort_fraction_after_new_employee_grants
- 0.994594179733
- old_cohort_equivalent_cash_oku
- 92262.885628
- annual_new_stock_grants_shares_assumed
- 225193.808
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 2
内容を開く
- year
- 2038
- year_from_horizon
- 2
- common_cash_available_to_all_owners_oku
- 96660.4558757
- old_cohort_fraction_after_new_employee_grants
- 0.993769141281
- old_cohort_equivalent_cash_oku
- 96058.1782314
- annual_new_stock_grants_shares_assumed
- 225380.766
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 3
内容を開く
- year
- 2039
- year_from_horizon
- 3
- common_cash_available_to_all_owners_oku
- 100720.1950225
- old_cohort_fraction_after_new_employee_grants
- 0.992944787217
- old_cohort_equivalent_cash_oku
- 100009.592615
- annual_new_stock_grants_shares_assumed
- 225567.88
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 4
内容を開く
- year
- 2040
- year_from_horizon
- 4
- common_cash_available_to_all_owners_oku
- 104950.4432134
- old_cohort_fraction_after_new_employee_grants
- 0.992121116973
- old_cohort_equivalent_cash_oku
- 104123.5509477
- annual_new_stock_grants_shares_assumed
- 225755.149
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 5
内容を開く
- year
- 2041
- year_from_horizon
- 5
- common_cash_available_to_all_owners_oku
- 109358.3618284
- old_cohort_fraction_after_new_employee_grants
- 0.991298129983
- old_cohort_equivalent_cash_oku
- 108406.7395784
- annual_new_stock_grants_shares_assumed
- 225942.574
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 6
内容を開く
- year
- 2042
- year_from_horizon
- 6
- common_cash_available_to_all_owners_oku
- 113951.4130252
- old_cohort_fraction_after_new_employee_grants
- 0.990475825678
- old_cohort_equivalent_cash_oku
- 112866.1199033
- annual_new_stock_grants_shares_assumed
- 226130.154
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 7
内容を開く
- year
- 2043
- year_from_horizon
- 7
- common_cash_available_to_all_owners_oku
- 118737.3723722
- old_cohort_fraction_after_new_employee_grants
- 0.989654203494
- old_cohort_equivalent_cash_oku
- 117508.9396801
- annual_new_stock_grants_shares_assumed
- 226317.89
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 8
内容を開く
- year
- 2044
- year_from_horizon
- 8
- common_cash_available_to_all_owners_oku
- 123724.3420119
- old_cohort_fraction_after_new_employee_grants
- 0.988833262864
- old_cohort_equivalent_cash_oku
- 122342.7448074
- annual_new_stock_grants_shares_assumed
- 226505.781
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 9
内容を開く
- year
- 2045
- year_from_horizon
- 9
- common_cash_available_to_all_owners_oku
- 128920.7643764
- old_cohort_fraction_after_new_employee_grants
- 0.988013003223
- old_cohort_equivalent_cash_oku
- 127375.3915894
- annual_new_stock_grants_shares_assumed
- 226693.829
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 10
内容を開く
- year
- 2046
- year_from_horizon
- 10
- common_cash_available_to_all_owners_oku
- 134335.4364802
- old_cohort_fraction_after_new_employee_grants
- 0.987193424007
- old_cohort_equivalent_cash_oku
- 132615.0595043
- annual_new_stock_grants_shares_assumed
- 226882.033
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 11
内容を開く
- year
- 2047
- year_from_horizon
- 11
- common_cash_available_to_all_owners_oku
- 139977.5248123
- old_cohort_fraction_after_new_employee_grants
- 0.986374524649
- old_cohort_equivalent_cash_oku
- 138070.2644983
- annual_new_stock_grants_shares_assumed
- 227070.393
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 12
内容を開く
- year
- 2048
- year_from_horizon
- 12
- common_cash_available_to_all_owners_oku
- 145856.5808545
- old_cohort_fraction_after_new_employee_grants
- 0.985556304587
- old_cohort_equivalent_cash_oku
- 143749.8728267
- annual_new_stock_grants_shares_assumed
- 227258.909
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 13
内容を開く
- year
- 2049
- year_from_horizon
- 13
- common_cash_available_to_all_owners_oku
- 151982.5572504
- old_cohort_fraction_after_new_employee_grants
- 0.984738763258
- old_cohort_equivalent_cash_oku
- 149663.1154635
- annual_new_stock_grants_shares_assumed
- 227447.582
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 14
内容を開く
- year
- 2050
- year_from_horizon
- 14
- common_cash_available_to_all_owners_oku
- 158365.8246549
- old_cohort_fraction_after_new_employee_grants
- 0.983921900097
- old_cohort_equivalent_cash_oku
- 155819.6031049
- annual_new_stock_grants_shares_assumed
- 227636.412
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 15
内容を開く
- year
- 2051
- year_from_horizon
- 15
- common_cash_available_to_all_owners_oku
- 165017.1892904
- old_cohort_fraction_after_new_employee_grants
- 0.983105714543
- old_cohort_equivalent_cash_oku
- 162229.3417892
- annual_new_stock_grants_shares_assumed
- 227825.398
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 16
内容を開く
- year
- 2052
- year_from_horizon
- 16
- common_cash_available_to_all_owners_oku
- 171947.9112406
- old_cohort_fraction_after_new_employee_grants
- 0.982290206033
- old_cohort_equivalent_cash_oku
- 168902.7491595
- annual_new_stock_grants_shares_assumed
- 228014.541
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 17
内容を開く
- year
- 2053
- year_from_horizon
- 17
- common_cash_available_to_all_owners_oku
- 179169.7235127
- old_cohort_fraction_after_new_employee_grants
- 0.981475374007
- old_cohort_equivalent_cash_oku
- 175850.6713953
- annual_new_stock_grants_shares_assumed
- 228203.841
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 18
内容を開く
- year
- 2054
- year_from_horizon
- 18
- common_cash_available_to_all_owners_oku
- 186694.8519002
- old_cohort_fraction_after_new_employee_grants
- 0.980661217902
- old_cohort_equivalent_cash_oku
- 183084.4008404
- annual_new_stock_grants_shares_assumed
- 228393.299
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 19
内容を開く
- year
- 2055
- year_from_horizon
- 19
- common_cash_available_to_all_owners_oku
- 194536.03568
- old_cohort_fraction_after_new_employee_grants
- 0.979847737157
- old_cohort_equivalent_cash_oku
- 190615.6943567
- annual_new_stock_grants_shares_assumed
- 228582.914
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- 20
内容を開く
- year
- 2056
- year_from_horizon
- 20
- common_cash_available_to_all_owners_oku
- 202706.5491786
- old_cohort_fraction_after_new_employee_grants
- 0.979034931214
- old_cohort_equivalent_cash_oku
- 198456.7924317
- annual_new_stock_grants_shares_assumed
- 228772.686
- cash_paid_to_employees_for_equity_settled_awards_oku
- 0
- old_holder_cash_at_grant_date_oku
- 0
- grant_booking
no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
- 注記
post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku
- sbc_accounting
ordinary P&L AFTER expense. Equity-settled credits once to capital, treasury transfers no cash and diluted outstanding count. 2036 unissued awards pro forma in terminal shares once; perpetual grant dilution in denominator once.
- キャッシュフローの算出方法
timed_holder_cashflows_v1
- shareholder_cashflow_currency_unit
億KRW
- initial_old_cohort_shares
- 346973821
- initial_old_cohort_mcap_oku
- 523930.46971
- horizon_years
- 10.00136892539
- present_value_common_oku
- 873262.3833352
- present_value_per_original_common_share_krw
- 251679.61687
- irr
- 0.191713966086
- raw_checksum_audit
内容を開く
- equity_rollforward_max_abs_residual_bn
- 2.0E-9
- segments_parent_profit_max_abs_residual_bn
- 0
- segment_PnL_SBC_coverage_max_abs_residual_bn
- 0
- balance_sheet_max_abs_residual_bn
- 0
- sum_timed_holder_cashflows_oku
- 617996.7778343
- sum_ledger_cashflows_oku
- 617996.7778339
- day_count_sum
- 3653
- event_count
- 253
- zero_cash_gates
- 203
- cash_events
- 50
- terminal_old_cohort_cash_scope_invariant
- はい
- sale_price_cum_dividend_embedded_not_unpaid_receivable
- はい
- company_dividend_liability_and_book_ordinary_common_no_redebit
- はい
- hybrid_paid_once_in_ordinary_profit
- はい
- no_bank_deposit_net_debt_bridge
- はい
- annual_ledger
内容を開く
- 1
内容を開く
- period
2026_initial_partial
- year
- 2026
- start_exclusive
2026-11-06
- from_date_inclusive
2026-11-07
- end_inclusive
2026-12-31
- elapsed_days
- 55
- end_t_years
- 0.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 1295.890410959
- parent_hybrid_distributions_bn
- 27.600705276
- ordinary_common_profit_after_hybrid_bn
- 1268.289705683
- OCI_attributable_common_bn
- 46.712328767
- ordinary_profit_OCI_sum_bn
- 1315.00203445
- SBC_expense_already_in_ordinary_profit_bn
- 31.643835616
- SBC_noncash_equity_credit_bn
- 5.379452055
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 0
- dividends_cash_paid_company_bn
- 404.918449107
- buyback_cash_spent_company_bn
- 1.847992929
- old_cohort_pro_rata_tender_cash_bn
- 1.847992929
- old_cohort_dividend_and_tender_received_bn
- 406.766442036
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 7728
- staff_treasury_shares_delivered
- 24654
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 7728
- ordinary_common_equity_open_bn
- 56285.579969035
- ordinary_common_equity_close_bn
- 57604.113462611
- equity_rollforward_expected_bn
- 57604.113462611
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 64007.3517927
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1803.2383301
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 354687734
- treasury_common_shares_open
- 7713913
- treasury_common_shares_close
- 7696987
- economic_common_outstanding_open
- 346973821
- economic_common_outstanding_close
- 346990747
- old_common_cohort_shares_open
- 346973821
- old_common_cohort_shares_close
- 346966093
- old_common_cohort_percent_close
- 0.999928949114
- regulatory_rwa_close_bn
- 371455.5551157
- regulatory_cet1_close_bn
- 52155.8500791
- regulatory_cet1_close_ratio
- 0.1404093959
- regulatory_adjustments_proxy_bn
- 5448.2633835
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0978159
- financial_deposits_close_bn
- 499605.1807554
- bank_cash_due_close_bn
- 46480.684721
- financial_total_assets_close_bn
- 858876.6637175
- financial_total_liabilities_close_bn
- 794869.3119248
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 826.6887104
- securities
- 232.3665564
- nonlife_insurance
- 140.7605102
- card
- 75.221225
- life_insurance
- 37.2382302
- others_elimination
- -16.3848213
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 841.8777515
- securities
- 239.961077
- nonlife_insurance
- 144.8742088
- card
- 78.3856086
- life_insurance
- 38.5039836
- others_elimination
- -16.0683829
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 9
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 2058.42324011
- net_fee_and_commission_income
- 1026.61643836
- other_operating_income
- 161.77534247
- gross_operating_profit
- 3246.81502093
- G_and_A_expense_including_SBC
- 1266.10729714
- SBC_expense_is_subset_of_G_and_A_not_additional
- 31.64383562
- preprovision_operating_profit
- 1980.70772378
- credit_loss_expense
- 237.52465753
- net_operating_profit
- 1743.18306625
- nonoperating_profit
- -18.94611872
- profit_before_tax
- 1724.23694753
- tax_expense_model_implied
- 418.70270095
- consolidated_profit
- 1305.53424658
- NCI_profit
- 9.64383562
- parent_attributable_profit
- 1295.89041096
- parent_hybrid_distribution
- 27.60070528
- ordinary_common_profit_after_hybrid
- 1268.28970568
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 9.64383562
- NCI_distributions_implied_bn_estimate
- 6.40550552
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.147907969
- 2
内容を開く
- period
2027
- year
- 2027
- start_exclusive
2026-12-31
- from_date_inclusive
2027-01-01
- end_inclusive
2027-12-31
- elapsed_days
- 365
- end_t_years
- 1.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 8700
- parent_hybrid_distributions_bn
- 185
- ordinary_common_profit_after_hybrid_bn
- 8515
- OCI_attributable_common_bn
- 310
- ordinary_profit_OCI_sum_bn
- 8825
- SBC_expense_already_in_ordinary_profit_bn
- 210
- SBC_noncash_equity_credit_bn
- 35.7
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 2980.25
- dividends_cash_paid_company_bn
- 2980.25
- buyback_cash_spent_company_bn
- 2299.049809142
- old_cohort_pro_rata_tender_cash_bn
- 2298.886459616
- old_cohort_dividend_and_tender_received_bn
- 5278.924710213
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8719577
- staff_treasury_shares_delivered
- 152954
- new_common_issued
- 0
- treasury_shares_cancelled
- 3960000
- old_holder_shares_tendered
- 8718957.46633
- ordinary_common_equity_open_bn
- 57604.113462611
- ordinary_common_equity_close_bn
- 61185.513653468
- equity_rollforward_expected_bn
- 61185.513653469
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 67610.3908435
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1824.8771901
- issued_common_shares_open
- 354687734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 7696987
- treasury_common_shares_close
- 12303610
- economic_common_outstanding_open
- 346990747
- economic_common_outstanding_close
- 338424124
- old_common_cohort_shares_open
- 346966093
- old_common_cohort_shares_close
- 338247135.53367
- old_common_cohort_percent_close
- 0.99947702172
- regulatory_rwa_close_bn
- 390028.3328715
- regulatory_cet1_close_bn
- 55575.3998162
- regulatory_cet1_close_ratio
- 0.1424906735
- regulatory_adjustments_proxy_bn
- 5610.1138372
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0978519
- financial_deposits_close_bn
- 521523.0602139
- bank_cash_due_close_bn
- 41211.6269566
- financial_total_assets_close_bn
- 898307.3600171
- financial_total_liabilities_close_bn
- 830696.9691735
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5550
- securities
- 1560
- nonlife_insurance
- 945
- card
- 505
- life_insurance
- 250
- others_elimination
- -110
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5650.8
- securities
- 1610.4
- nonlife_insurance
- 972.3
- card
- 526
- life_insurance
- 258.4
- others_elimination
- -107.9
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 27
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14070.25849306
- net_fee_and_commission_income
- 7068.4875
- other_operating_income
- 1095.072
- gross_operating_profit
- 22233.81799306
- G_and_A_expense_including_SBC
- 8899.98157508
- SBC_expense_is_subset_of_G_and_A_not_additional
- 210
- preprovision_operating_profit
- 13333.83641797
- credit_loss_expense
- 1628.3179
- net_operating_profit
- 11705.51851797
- nonoperating_profit
- -128.248
- profit_before_tax
- 11577.27051797
- tax_expense_model_implied
- 2811.35051797
- consolidated_profit
- 8765.92
- NCI_profit
- 65.92
- parent_attributable_profit
- 8700
- parent_hybrid_distribution
- 185
- ordinary_common_profit_after_hybrid
- 8515
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 65.92
- NCI_distributions_implied_bn_estimate
- 44.28114
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.14346088
- 3
内容を開く
- period
2028
- year
- 2028
- start_exclusive
2027-12-31
- from_date_inclusive
2028-01-01
- end_inclusive
2028-12-31
- elapsed_days
- 366
- end_t_years
- 2.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 9181.4232
- parent_hybrid_distributions_bn
- 186.85
- ordinary_common_profit_after_hybrid_bn
- 8994.5732
- OCI_attributable_common_bn
- 313.1
- ordinary_profit_OCI_sum_bn
- 9307.6732
- SBC_expense_already_in_ordinary_profit_bn
- 214.62
- SBC_noncash_equity_credit_bn
- 36.4854
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3148.10062
- dividends_cash_paid_company_bn
- 3148.10062
- buyback_cash_spent_company_bn
- 2428.534678815
- old_cohort_pro_rata_tender_cash_bn
- 2427.264607926
- old_cohort_dividend_and_tender_received_bn
- 5573.718839678
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8463253
- staff_treasury_shares_delivered
- 143626
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 8458826.9025
- ordinary_common_equity_open_bn
- 61185.513653468
- ordinary_common_equity_close_bn
- 64953.036954653
- equity_rollforward_expected_bn
- 64953.036954653
- equity_rollforward_residual_bn
- -0
- total_group_equity_close_bn
- 71399.812671
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1846.7757163
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 12303610
- treasury_common_shares_close
- 20623237
- economic_common_outstanding_open
- 338424124
- economic_common_outstanding_close
- 330104497
- old_common_cohort_shares_open
- 338247135.53367
- old_common_cohort_shares_close
- 329788308.63117
- old_common_cohort_percent_close
- 0.999042156736
- regulatory_rwa_close_bn
- 409559.0016401
- regulatory_cet1_close_bn
- 59176.0170327
- regulatory_cet1_close_ratio
- 0.1444871601
- regulatory_adjustments_proxy_bn
- 5777.0199219
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.0998768
- financial_deposits_close_bn
- 544436.7052642
- bank_cash_due_close_bn
- 35645.64482
- financial_total_assets_close_bn
- 939610.0459417
- financial_total_liabilities_close_bn
- 868210.2332707
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 5857.1148
- securities
- 1646.32416
- nonlife_insurance
- 997.29252
- card
- 532.94468
- life_insurance
- 263.834
- others_elimination
- -116.08696
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 5960.1324
- securities
- 1697.83296
- nonlife_insurance
- 1025.19312
- card
- 554.40668
- life_insurance
- 272.4188
- others_elimination
- -113.94076
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14492.36624785
- net_fee_and_commission_income
- 7333.55578125
- other_operating_income
- 1116.97344
- gross_operating_profit
- 22942.8954691
- G_and_A_expense_including_SBC
- 8914.32554785
- SBC_expense_is_subset_of_G_and_A_not_additional
- 214.62
- preprovision_operating_profit
- 14028.56992125
- credit_loss_expense
- 1682.0523907
- net_operating_profit
- 12346.51753055
- nonoperating_profit
- -130.81296
- profit_before_tax
- 12215.70457055
- tax_expense_model_implied
- 2966.38377055
- consolidated_profit
- 9249.3208
- NCI_profit
- 67.8976
- parent_attributable_profit
- 9181.4232
- parent_hybrid_distribution
- 186.85
- ordinary_common_profit_after_hybrid
- 8994.5732
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 67.8976
- NCI_distributions_implied_bn_estimate
- 45.9990738
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.142321941
- 4
内容を開く
- period
2029
- year
- 2029
- start_exclusive
2028-12-31
- from_date_inclusive
2029-01-01
- end_inclusive
2029-12-31
- elapsed_days
- 365
- end_t_years
- 3.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 9555.2448
- parent_hybrid_distributions_bn
- 188.7185
- ordinary_common_profit_after_hybrid_bn
- 9366.5263
- OCI_attributable_common_bn
- 316.231
- ordinary_profit_OCI_sum_bn
- 9682.7573
- SBC_expense_already_in_ordinary_profit_bn
- 219.34164
- SBC_noncash_equity_credit_bn
- 37.2880788
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3278.284205
- dividends_cash_paid_company_bn
- 3278.284205
- buyback_cash_spent_company_bn
- 2528.961833578
- old_cohort_pro_rata_tender_cash_bn
- 2526.539484521
- old_cohort_dividend_and_tender_received_bn
- 5801.683607079
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8112576
- staff_treasury_shares_delivered
- 135100
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 8104805.42373
- ordinary_common_equity_open_bn
- 64953.036954653
- ordinary_common_equity_close_bn
- 68865.836294877
- equity_rollforward_expected_bn
- 68865.836294874
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 75334.7733198
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1868.9370249
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 20623237
- treasury_common_shares_close
- 28600713
- economic_common_outstanding_open
- 330104497
- economic_common_outstanding_close
- 322127021
- old_common_cohort_shares_open
- 329788308.63117
- old_common_cohort_shares_close
- 321683503.20744
- old_common_cohort_percent_close
- 0.998623158681
- regulatory_rwa_close_bn
- 430098.3855723
- regulatory_cet1_close_bn
- 62916.6897469
- regulatory_cet1_close_ratio
- 0.1462844127
- regulatory_adjustments_proxy_bn
- 5949.1465479
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1022913
- financial_deposits_close_bn
- 568392.8071673
- bank_cash_due_close_bn
- 29849.4196887
- financial_total_assets_close_bn
- 982876.3409943
- financial_total_liabilities_close_bn
- 907541.5676745
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 6095.5872
- securities
- 1713.35424
- nonlife_insurance
- 1037.89728
- card
- 554.64352
- life_insurance
- 274.576
- others_elimination
- -120.81344
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 6200.8711872
- securities
- 1765.9962336
- nonlife_insurance
- 1066.4116932
- card
- 576.577684
- life_insurance
- 283.3496656
- others_elimination
- -118.6200236
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 14927.13723528
- net_fee_and_commission_income
- 7608.56412305
- other_operating_income
- 1139.3129088
- gross_operating_profit
- 23675.01426713
- G_and_A_expense_including_SBC
- 9091.9188557
- SBC_expense_is_subset_of_G_and_A_not_additional
- 219.34164
- preprovision_operating_profit
- 14583.09541143
- credit_loss_expense
- 1737.56011959
- net_operating_profit
- 12845.53529184
- nonoperating_profit
- -133.4292192
- profit_before_tax
- 12712.10607264
- tax_expense_model_implied
- 3086.92674464
- consolidated_profit
- 9625.179328
- NCI_profit
- 69.934528
- parent_attributable_profit
- 9555.2448
- parent_hybrid_distribution
- 188.7185
- ordinary_common_profit_after_hybrid
- 9366.5263
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 69.934528
- NCI_distributions_implied_bn_estimate
- 47.7732194
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.140084003
- 5
内容を開く
- period
2030
- year
- 2030
- start_exclusive
2029-12-31
- from_date_inclusive
2030-01-01
- end_inclusive
2030-12-31
- elapsed_days
- 365
- end_t_years
- 4.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 10013.8965504
- parent_hybrid_distributions_bn
- 190.605685
- ordinary_common_profit_after_hybrid_bn
- 9823.2908654
- OCI_attributable_common_bn
- 319.39331
- ordinary_profit_OCI_sum_bn
- 10142.6841754
- SBC_expense_already_in_ordinary_profit_bn
- 224.16715608
- SBC_noncash_equity_credit_bn
- 38.108416534
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3438.15180289
- dividends_cash_paid_company_bn
- 3438.15180289
- buyback_cash_spent_company_bn
- 2652.288408867
- old_cohort_pro_rata_tender_cash_bn
- 2648.636628596
- old_cohort_dividend_and_tender_received_bn
- 6082.054642022
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 7839357
- staff_treasury_shares_delivered
- 127213
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 7828563.44937
- ordinary_common_equity_open_bn
- 68865.836294877
- ordinary_common_equity_close_bn
- 72956.188675055
- equity_rollforward_expected_bn
- 72956.188675053
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 79447.5529443
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1891.3642692
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 28600713
- treasury_common_shares_close
- 36312857
- economic_common_outstanding_open
- 322127021
- economic_common_outstanding_close
- 314414877
- old_common_cohort_shares_open
- 321683503.20744
- old_common_cohort_shares_close
- 313854939.75808
- old_common_cohort_percent_close
- 0.998219113398
- regulatory_rwa_close_bn
- 451700.0769877
- regulatory_cet1_close_bn
- 66829.52446
- regulatory_cet1_close_ratio
- 0.1479511027
- regulatory_adjustments_proxy_bn
- 6126.6642151
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1044865
- financial_deposits_close_bn
- 593440.3107086
- bank_cash_due_close_bn
- 23770.4126714
- financial_total_assets_close_bn
- 1028202.4757254
- financial_total_liabilities_close_bn
- 948754.9227811
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 6388.1753856
- securities
- 1795.5952435
- nonlife_insurance
- 1087.7163494
- card
- 581.266409
- life_insurance
- 287.755648
- others_elimination
- -126.6124851
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 6495.7756205
- securities
- 1849.395361
- nonlife_insurance
- 1116.8580797
- card
- 603.6831246
- life_insurance
- 296.7223342
- others_elimination
- -124.3708136
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15374.95135234
- net_fee_and_commission_income
- 7893.88527766
- other_operating_income
- 1162.09916698
- gross_operating_profit
- 24430.93579698
- G_and_A_expense_including_SBC
- 9179.31376852
- SBC_expense_is_subset_of_G_and_A_not_additional
- 224.16715608
- preprovision_operating_profit
- 15251.62202846
- credit_loss_expense
- 1794.89960354
- net_operating_profit
- 13456.72242492
- nonoperating_profit
- -136.09780358
- profit_before_tax
- 13320.62462133
- tax_expense_model_implied
- 3234.69550709
- consolidated_profit
- 10085.92911424
- NCI_profit
- 72.03256384
- parent_attributable_profit
- 10013.8965504
- parent_hybrid_distribution
- 190.605685
- ordinary_common_profit_after_hybrid
- 9823.2908654
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 72.03256384
- NCI_distributions_implied_bn_estimate
- 49.60531954
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.138624719
- 6
内容を開く
- period
2031
- year
- 2031
- start_exclusive
2030-12-31
- from_date_inclusive
2031-01-01
- end_inclusive
2031-12-31
- elapsed_days
- 365
- end_t_years
- 5.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 10641.487475007
- parent_hybrid_distributions_bn
- 192.51174185
- ordinary_common_profit_after_hybrid_bn
- 10448.975733157
- OCI_attributable_common_bn
- 322.5872431
- ordinary_profit_OCI_sum_bn
- 10771.562976257
- SBC_expense_already_in_ordinary_profit_bn
- 229.098833514
- SBC_noncash_equity_credit_bn
- 38.946801697
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3657.141506605
- dividends_cash_paid_company_bn
- 3657.141506605
- buyback_cash_spent_company_bn
- 2821.2233
- old_cohort_pro_rata_tender_cash_bn
- 2816.199021224
- old_cohort_dividend_and_tender_received_bn
- 6466.827573518
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8060638
- staff_treasury_shares_delivered
- 129815
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 8046282.91778
- ordinary_common_equity_open_bn
- 72956.188675055
- ordinary_common_equity_close_bn
- 77288.333646402
- equity_rollforward_expected_bn
- 77288.333646404
- equity_rollforward_residual_bn
- -2.0E-9
- total_group_equity_close_bn
- 83802.3942869
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1914.0606405
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 36312857
- treasury_common_shares_close
- 44243680
- economic_common_outstanding_open
- 314414877
- economic_common_outstanding_close
- 306484054
- old_common_cohort_shares_open
- 313854939.75808
- old_common_cohort_shares_close
- 305808656.8403
- old_common_cohort_percent_close
- 0.99779630571
- regulatory_rwa_close_bn
- 474420.5908601
- regulatory_cet1_close_bn
- 70978.5844378
- regulatory_cet1_close_ratio
- 0.1496110957
- regulatory_adjustments_proxy_bn
- 6309.7492086
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1067882
- financial_deposits_close_bn
- 619630.5259032
- bank_cash_due_close_bn
- 17303.909405
- financial_total_assets_close_bn
- 1075689.5298757
- financial_total_liabilities_close_bn
- 991887.1355889
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 6788.5351134
- securities
- 1908.1287886
- nonlife_insurance
- 1155.8857085
- card
- 617.6955373
- life_insurance
- 305.78987
- others_elimination
- -134.5475428
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 6898.5025535
- securities
- 1963.1125087
- nonlife_insurance
- 1185.6685568
- card
- 640.6054207
- life_insurance
- 314.9538233
- others_elimination
- -132.2565545
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15836.19989291
- net_fee_and_commission_income
- 8189.90597557
- other_operating_income
- 1185.34115032
- gross_operating_profit
- 25211.4470188
- G_and_A_expense_including_SBC
- 9066.14939197
- SBC_expense_is_subset_of_G_and_A_not_additional
- 229.09883351
- preprovision_operating_profit
- 16145.29762683
- credit_loss_expense
- 1854.13129046
- net_operating_profit
- 14291.16633637
- nonoperating_profit
- -138.81975966
- profit_before_tax
- 14152.34657672
- tax_expense_model_implied
- 3436.66556095
- consolidated_profit
- 10715.68101576
- NCI_profit
- 74.19354076
- parent_attributable_profit
- 10641.48747501
- parent_hybrid_distribution
- 192.51174185
- ordinary_common_profit_after_hybrid
- 10448.97573316
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 74.19354076
- NCI_distributions_implied_bn_estimate
- 51.49716946
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.139188203
- 7
内容を開く
- period
2032
- year
- 2032
- start_exclusive
2031-12-31
- from_date_inclusive
2032-01-01
- end_inclusive
2032-12-31
- elapsed_days
- 366
- end_t_years
- 6.15195071869
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 10998.302636891
- parent_hybrid_distributions_bn
- 194.436859268
- ordinary_common_profit_after_hybrid_bn
- 10803.865777622
- OCI_attributable_common_bn
- 325.813115531
- ordinary_profit_OCI_sum_bn
- 11129.678893153
- SBC_expense_already_in_ordinary_profit_bn
- 234.139007851
- SBC_noncash_equity_credit_bn
- 39.803631335
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3781.353022168
- dividends_cash_paid_company_bn
- 3781.353022168
- buyback_cash_spent_company_bn
- 2917.0435
- old_cohort_pro_rata_tender_cash_bn
- 2910.615227896
- old_cohort_dividend_and_tender_received_bn
- 6683.635304001
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8334410
- staff_treasury_shares_delivered
- 132672
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 8316043.50827
- ordinary_common_equity_open_bn
- 77288.333646402
- ordinary_common_equity_close_bn
- 81759.419648722
- equity_rollforward_expected_bn
- 81759.419648722
- equity_rollforward_residual_bn
- 0
- total_group_equity_close_bn
- 88296.4490169
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1937.0293682
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 44243680
- treasury_common_shares_close
- 52445418
- economic_common_outstanding_open
- 306484054
- economic_common_outstanding_close
- 298282316
- old_common_cohort_shares_open
- 305808656.8403
- old_common_cohort_shares_close
- 297492613.33202
- old_common_cohort_percent_close
- 0.997352499208
- regulatory_rwa_close_bn
- 498319.5281247
- regulatory_cet1_close_bn
- 75260.835846
- regulatory_cet1_close_ratio
- 0.1510292726
- regulatory_adjustments_proxy_bn
- 6498.5838027
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1088195
- financial_deposits_close_bn
- 647017.2453779
- bank_cash_due_close_bn
- 10617.8531909
- financial_total_assets_close_bn
- 1125443.6831181
- financial_total_liabilities_close_bn
- 1037147.2341012
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 7016.1585787
- securities
- 1972.1094383
- nonlife_insurance
- 1194.6432175
- card
- 638.407222
- life_insurance
- 316.0431792
- others_elimination
- -139.0589989
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 7128.5453025
- securities
- 2028.3028002
- nonlife_insurance
- 1225.0812885
- card
- 661.8211228
- life_insurance
- 325.4087395
- others_elimination
- -136.7176088
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 16311.2858897
- net_fee_and_commission_income
- 8497.02744966
- other_operating_income
- 1209.04797332
- gross_operating_profit
- 26017.36131268
- G_and_A_expense_including_SBC
- 9333.91063751
- SBC_expense_is_subset_of_G_and_A_not_additional
- 234.13900785
- preprovision_operating_profit
- 16683.45067517
- credit_loss_expense
- 1915.31762304
- net_operating_profit
- 14768.13305212
- nonoperating_profit
- -141.59615485
- profit_before_tax
- 14626.53689728
- tax_expense_model_implied
- 3551.81491341
- consolidated_profit
- 11074.72198387
- NCI_profit
- 76.41934698
- parent_attributable_profit
- 10998.30263689
- parent_hybrid_distribution
- 194.43685927
- ordinary_common_profit_after_hybrid
- 10803.86577762
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 76.41934698
- NCI_distributions_implied_bn_estimate
- 53.45061928
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.135578485
- 8
内容を開く
- period
2033
- year
- 2033
- start_exclusive
2032-12-31
- from_date_inclusive
2033-01-01
- end_inclusive
2033-12-31
- elapsed_days
- 365
- end_t_years
- 7.15126625599
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 11526.221163461
- parent_hybrid_distributions_bn
- 196.381227861
- ordinary_common_profit_after_hybrid_bn
- 11329.8399356
- OCI_attributable_common_bn
- 329.071246686
- ordinary_profit_OCI_sum_bn
- 11658.911182286
- SBC_expense_already_in_ordinary_profit_bn
- 239.290066024
- SBC_noncash_equity_credit_bn
- 40.679311224
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 3965.44397746
- dividends_cash_paid_company_bn
- 3965.44397746
- buyback_cash_spent_company_bn
- 3059.0567
- old_cohort_pro_rata_tender_cash_bn
- 3050.957844963
- old_cohort_dividend_and_tender_received_bn
- 7005.90330635
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 8740162
- staff_treasury_shares_delivered
- 135588
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 8717022.41418
- ordinary_common_equity_open_bn
- 81759.419648722
- ordinary_common_equity_close_bn
- 86434.509464775
- equity_rollforward_expected_bn
- 86434.509464773
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 92994.7831853
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1960.2737206
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 52445418
- treasury_common_shares_close
- 61049992
- economic_common_outstanding_open
- 298282316
- economic_common_outstanding_close
- 289677742
- old_common_cohort_shares_open
- 297492613.33202
- old_common_cohort_shares_close
- 288775590.91784
- old_common_cohort_percent_close
- 0.996885673452
- regulatory_rwa_close_bn
- 523459.7483186
- regulatory_cet1_close_bn
- 79741.1529941
- regulatory_cet1_close_ratio
- 0.1523348323
- regulatory_adjustments_proxy_bn
- 6693.3564707
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1117308
- financial_deposits_close_bn
- 675656.8677235
- bank_cash_due_close_bn
- 3606.1215419
- financial_total_assets_close_bn
- 1177576.4790797
- financial_total_liabilities_close_bn
- 1084581.6958943
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 7352.9341905
- securities
- 2066.7706914
- nonlife_insurance
- 1251.9860919
- card
- 669.0507687
- life_insurance
- 331.2132518
- others_elimination
- -145.7338308
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 7467.7934222
- securities
- 2124.2003072
- nonlife_insurance
- 1283.0938005
- card
- 692.9797753
- life_insurance
- 340.7848545
- others_elimination
- -143.3409301
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 16800.62446639
- net_fee_and_commission_income
- 8815.66597902
- other_operating_income
- 1233.22893279
- gross_operating_profit
- 26849.5193782
- G_and_A_expense_including_SBC
- 9399.7742327
- SBC_expense_is_subset_of_G_and_A_not_additional
- 239.29006602
- preprovision_operating_profit
- 17449.7451455
- credit_loss_expense
- 1978.5231046
- net_operating_profit
- 15471.2220409
- nonoperating_profit
- -144.42807795
- profit_before_tax
- 15326.79396295
- tax_expense_model_implied
- 3721.8608721
- consolidated_profit
- 11604.93309085
- NCI_profit
- 78.71192739
- parent_attributable_profit
- 11526.22116346
- parent_hybrid_distribution
- 196.38122786
- ordinary_common_profit_after_hybrid
- 11329.8399356
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 78.71192739
- NCI_distributions_implied_bn_estimate
- 55.46757499
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.134815806
- 9
内容を開く
- period
2034
- year
- 2034
- start_exclusive
2033-12-31
- from_date_inclusive
2034-01-01
- end_inclusive
2034-12-31
- elapsed_days
- 365
- end_t_years
- 8.15058179329
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 12151.956657983
- parent_hybrid_distributions_bn
- 198.34504014
- ordinary_common_profit_after_hybrid_bn
- 11953.611617843
- OCI_attributable_common_bn
- 332.361959153
- ordinary_profit_OCI_sum_bn
- 12285.973576997
- SBC_expense_already_in_ordinary_profit_bn
- 244.554447476
- SBC_noncash_equity_credit_bn
- 41.574256071
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 4183.764066245
- dividends_cash_paid_company_bn
- 4183.764066245
- buyback_cash_spent_company_bn
- 3227.47495
- old_cohort_pro_rata_tender_cash_bn
- 3217.423539082
- old_cohort_dividend_and_tender_received_bn
- 7388.157997826
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 9221357
- staff_treasury_shares_delivered
- 138573
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 9192638.68309
- ordinary_common_equity_open_bn
- 86434.509464775
- ordinary_common_equity_close_bn
- 91350.818281596
- equity_rollforward_expected_bn
- 91350.818281598
- equity_rollforward_residual_bn
- -2.0E-9
- total_group_equity_close_bn
- 97934.6152868
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 1983.7970052
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 61049992
- treasury_common_shares_close
- 70132776
- economic_common_outstanding_open
- 289677742
- economic_common_outstanding_close
- 280594958
- old_common_cohort_shares_open
- 288775590.91784
- old_common_cohort_shares_close
- 279582952.23475
- old_common_cohort_percent_close
- 0.99639335727
- regulatory_rwa_close_bn
- 549907.5521024
- regulatory_cet1_close_bn
- 84456.5561781
- regulatory_cet1_close_ratio
- 0.1535831902
- regulatory_adjustments_proxy_bn
- 6894.2621035
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1140868
- financial_deposits_close_bn
- 705608.5271306
- bank_cash_due_close_bn
- 1000
- financial_total_assets_close_bn
- 1232205.1033656
- financial_total_liabilities_close_bn
- 1134270.4880788
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 7752.1102818
- securities
- 2178.9715387
- nonlife_insurance
- 1319.9539128
- card
- 705.3721968
- life_insurance
- 349.1941568
- others_elimination
- -153.645429
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 7869.4964166
- securities
- 2237.6646061
- nonlife_insurance
- 1351.745991
- card
- 729.8276416
- life_insurance
- 358.9763347
- others_elimination
- -151.1998845
- segment_plus_consolidation_to_parent_profit_residual_bn
- -0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- -0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 17304.64320038
- net_fee_and_commission_income
- 9146.25345323
- other_operating_income
- 1257.89351144
- gross_operating_profit
- 27708.79016506
- G_and_A_expense_including_SBC
- 9361.32908627
- SBC_expense_is_subset_of_G_and_A_not_additional
- 244.55444748
- preprovision_operating_profit
- 18347.46107879
- credit_loss_expense
- 2043.81436705
- net_operating_profit
- 16303.64671174
- nonoperating_profit
- -147.3166395
- profit_before_tax
- 16156.33007223
- tax_expense_model_implied
- 3923.30012904
- consolidated_profit
- 12233.02994319
- NCI_profit
- 81.07328521
- parent_attributable_profit
- 12151.95665798
- parent_hybrid_distribution
- 198.34504014
- ordinary_common_profit_after_hybrid
- 11953.61161784
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 81.07328521
- NCI_distributions_implied_bn_estimate
- 57.55000061
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.134564524
- 10
内容を開く
- period
2035
- year
- 2035
- start_exclusive
2034-12-31
- from_date_inclusive
2035-01-01
- end_inclusive
2035-12-31
- elapsed_days
- 365
- end_t_years
- 9.1498973306
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 12659.294808714
- parent_hybrid_distributions_bn
- 200.328490541
- ordinary_common_profit_after_hybrid_bn
- 12458.966318173
- OCI_attributable_common_bn
- 335.685578745
- ordinary_profit_OCI_sum_bn
- 12794.651896918
- SBC_expense_already_in_ordinary_profit_bn
- 249.934645321
- SBC_noncash_equity_credit_bn
- 42.488889705
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 4360.638211361
- dividends_cash_paid_company_bn
- 4360.638211361
- buyback_cash_spent_company_bn
- 3363.9207
- old_cohort_pro_rata_tender_cash_bn
- 3351.788239864
- old_cohort_dividend_and_tender_received_bn
- 7696.699187123
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 9611202
- staff_treasury_shares_delivered
- 141621
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 9576537.82818
- ordinary_common_equity_open_bn
- 91350.818281596
- ordinary_common_equity_close_bn
- 96463.400156857
- equity_rollforward_expected_bn
- 96463.400156857
- equity_rollforward_residual_bn
- 0
- total_group_equity_close_bn
- 103071.0027261
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2007.6025693
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 70132776
- treasury_common_shares_close
- 79602357
- economic_common_outstanding_open
- 280594958
- economic_common_outstanding_close
- 271125377
- old_common_cohort_shares_open
- 279582952.23475
- old_common_cohort_shares_close
- 270006414.40657
- old_common_cohort_percent_close
- 0.995872896127
- regulatory_rwa_close_bn
- 577732.8742388
- regulatory_cet1_close_bn
- 89361.897921
- regulatory_cet1_close_ratio
- 0.1546768444
- regulatory_adjustments_proxy_bn
- 7101.5022358
- dividends_payable_close_bn
- 0
- staff_equity_reward_reserve_bn
- 0.1166765
- financial_deposits_close_bn
- 736934.2296345
- bank_cash_due_close_bn
- 1000
- financial_total_assets_close_bn
- 1289452.676341
- financial_total_liabilities_close_bn
- 1186381.6736148
- financial_balancing_residual_bn
- -0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 8075.7570331
- securities
- 2269.9425174
- nonlife_insurance
- 1375.0613327
- card
- 734.8211354
- life_insurance
- 363.7728393
- others_elimination
- -160.0600493
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 8195.7256629
- securities
- 2329.9268323
- nonlife_insurance
- 1407.5528366
- card
- 759.8146
- life_insurance
- 373.7702251
- others_elimination
- -157.5607029
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 25
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 17823.78249639
- net_fee_and_commission_income
- 9489.23795773
- other_operating_income
- 1283.05138167
- gross_operating_profit
- 28596.07183579
- G_and_A_expense_including_SBC
- 9504.95787287
- SBC_expense_is_subset_of_G_and_A_not_additional
- 249.93464532
- preprovision_operating_profit
- 19091.11396292
- credit_loss_expense
- 2111.26024117
- net_operating_profit
- 16979.85372175
- nonoperating_profit
- -150.26297229
- profit_before_tax
- 16829.59074946
- tax_expense_model_implied
- 4086.79045698
- consolidated_profit
- 12742.80029248
- NCI_profit
- 83.50548377
- parent_attributable_profit
- 12659.29480871
- parent_hybrid_distribution
- 200.32849054
- ordinary_common_profit_after_hybrid
- 12458.96631817
- P_and_L_bridge_residual_bn
- 0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 83.50548377
- NCI_distributions_implied_bn_estimate
- 59.69991967
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.132764175
- 11
内容を開く
- period
2036_final_partial
- year
- 2036
- start_exclusive
2035-12-31
- from_date_inclusive
2036-01-01
- end_inclusive
2036-11-06
- elapsed_days
- 311
- end_t_years
- 10.00136892539
- accounting_unit
billion_KRW
- parent_profit_including_SBC_bn
- 11273.274968346
- parent_hybrid_distributions_bn
- 171.926727224
- ordinary_common_profit_after_hybrid_bn
- 11101.348241122
- OCI_attributable_common_bn
- 288.093434807
- ordinary_profit_OCI_sum_bn
- 11389.44167593
- SBC_expense_already_in_ordinary_profit_bn
- 217.048435896
- SBC_noncash_equity_credit_bn
- 36.898234102
- SBC_old_holder_cash_outflow_bn
- 0
- dividends_declared_equity_debit_bn
- 4572.61321443
- dividends_cash_paid_company_bn
- 3429.459910823
- buyback_cash_spent_company_bn
- 0
- old_cohort_pro_rata_tender_cash_bn
- 0
- old_cohort_dividend_and_tender_received_bn
- 3415.306173543
- third_party_common_issuance_proceeds_bn
- 0
- company_buyback_shares
- 0
- staff_treasury_shares_delivered
- 0
- new_common_issued
- 0
- treasury_shares_cancelled
- 0
- old_holder_shares_tendered
- 0
- ordinary_common_equity_open_bn
- 96463.400156857
- ordinary_common_equity_close_bn
- 103317.12685246
- equity_rollforward_expected_bn
- 103317.12685246
- equity_rollforward_residual_bn
- 2.0E-9
- total_group_equity_close_bn
- 109945.1820126
- parent_hybrid_equity_close_bn
- 4600
- NCI_equity_close_bn
- 2028.0551601
- issued_common_shares_open
- 350727734
- issued_common_shares_close
- 350727734
- treasury_common_shares_open
- 79602357
- treasury_common_shares_close
- 79602357
- economic_common_outstanding_open
- 271125377
- economic_common_outstanding_close
- 271125377
- old_common_cohort_shares_open
- 270006414.40657
- old_common_cohort_shares_close
- 270006414.40657
- old_common_cohort_percent_close
- 0.995872896127
- regulatory_rwa_close_bn
- 602517.067563
- regulatory_cet1_close_bn
- 96034.3736638
- regulatory_cet1_close_ratio
- 0.1593886362
- regulatory_adjustments_proxy_bn
- 7282.7531886
- dividends_payable_close_bn
- 1143.1533036
- staff_equity_reward_reserve_bn
- 37.0149106
- financial_deposits_close_bn
- 764683.8707042
- bank_cash_due_close_bn
- 1000
- financial_total_assets_close_bn
- 1340257.6637358
- financial_total_liabilities_close_bn
- 1230312.4817232
- financial_balancing_residual_bn
- 0
- credit_cost_ratio_assumed
- 0.003
- net_interest_margin_assumed
- 0.0197
- segment_parent_profits_post_sbc_bn
内容を開く
- bank
- 7191.5719626
- securities
- 2021.4148219
- nonlife_insurance
- 1224.5109017
- card
- 654.3682597
- life_insurance
- 323.944683
- others_elimination
- -142.5356605
- segment_parent_profits_pre_allocated_SBC_bn
内容を開く
- bank
- 7295.7552118
- securities
- 2073.5064465
- nonlife_insurance
- 1252.7271984
- card
- 676.0731032
- life_insurance
- 332.6266204
- others_elimination
- -140.3651762
- segment_plus_consolidation_to_parent_profit_residual_bn
- 0
- segment_preSBC_minus_SBC_to_parent_profit_residual_bn
- 0
- year_event_count
- 17
- 状態
forecast_provisional_baseline_not_audited
- estimated_financial_KIFRS_income_bridge_bn
内容を開く
- 状態
forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
- net_interest_income
- 15599.70559309
- net_fee_and_commission_income
- 8365.63181021
- other_operating_income
- 1112.04797621
- gross_operating_profit
- 25077.38537951
- G_and_A_expense_including_SBC
- 8108.6594587
- SBC_expense_is_subset_of_G_and_A_not_additional
- 217.0484359
- preprovision_operating_profit
- 16968.72592081
- credit_loss_expense
- 1853.19617174
- net_operating_profit
- 15115.52974906
- nonoperating_profit
- -130.23612041
- profit_before_tax
- 14985.29362865
- tax_expense_model_implied
- 3638.93310945
- consolidated_profit
- 11346.36051921
- NCI_profit
- 73.08555086
- parent_attributable_profit
- 11273.27496835
- parent_hybrid_distribution
- 171.92672722
- ordinary_common_profit_after_hybrid
- 11101.34824112
- P_and_L_bridge_residual_bn
- -0
- estimated_group_net_interest_margin
- 0.0197
- estimated_group_credit_cost_ratio
- 0.003
- P_and_L_component_forecast_limitation
NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted
- NCI_profit_after_tax_bn_estimate
- 73.08555086
- NCI_distributions_implied_bn_estimate
- 52.63296006
- ordinary_common_annualized_ROE_on_average_book_estimate
- 0.130521604
- assumptions
内容を開く
- profit_2027
内容を開く
- bank
- 5550
- securities
- 1560
- nonlife_insurance
- 945
- card
- 505
- life_insurance
- 250
- others_elimination
- -110
- future_profit_growth
- 0.048
- roa_shock
- 0.01
- rwa_g
- 0.05
- divp
- 0.35
- buyp
- 0.27
- sbc_bn
- 210
- equity_sbc_fraction
- 0.17
- oci_bn
- 310
- terminal_roe
- 0.142
- terminal_growth
- 0.042
- terminal_rwa_growth
- 0.042
- capital_target
- 0.1325
- annual_hybrid_coupon_bn
- 185
- q4_2026_profit_bn
- 8600
- credit_cost_ratio
- 0.003
- group_nim
- 0.0197
- IRR
- 0.191713966086
- pv_oku_at_coc_k
- 873262.3833352
- pv_terminal_oku_at_coc_k
- 509973.2524822
- pv_cashflow_oku_at_coc_k
- 363289.130853
- npv_oku_at_coc_k
- 349331.9136252
- equity_value_oku_per_start_share_at_coc
- 873262.383332
- all_ledger_reconciliation_passed
- はい
金額の単位
億KRW
事業の詳細
- 説明
South Korean parent of commercial bank, card lender, securities broker/investment bank, non-life/life insurance and asset management.
- profit_measure
K-IFRS parent net income less parent equity-classified hybrid coupon; do not deduct NCI a second time
- bank_deposits_as_financial_intermediation_obligations
- はい
- do_not_calculate_industrial_EV_by_subtracting_all_deposits
- はい
- revenue_note
bank uses net interest income + fees + other operating profit (gross operating profit) not industrial turnover; G&A and credit costs bridge to earnings
- q3_9m_IFRS_income_bridge_bn
内容を開く
- net_interest_income
- 9985.3
- net_fees
- 4087.8
- other_operating
- 671
- gross_operating_profit
- 14744.1
- G_and_A_expenses
- -5360.4
- PPOP
- 9383.7
- credit_cost
- -1576.3
- net_operating_profit
- 7807.4
- nonoperating
- -94.3
- pre_tax_after_nonoperating_before_taxes
- 7713.1
- taxes_and_other_to_profit
- -1873
- consolidated_net_profit
- 5840.1
- NCI_profit
- -48
- parent_profit
- 5792.1
- EPS_after_hybrid_distribution_krw
- 15983
- 状態
2026-10-29 preliminary
- risk_factors
rates, loan credit costs and expected loss provisioning, volatility of equity trading income, insurance reserve assumptions, capital stress
競争力の詳細
- banking_franchise
large diversified Korea bank with deposits, card and capital-markets subsidiaries
- bank_NIM_latest_Q3
- 0.0172
- group_NIM_latest_Q3
- 0.0192
- asset_quality_cost_9m
- 0.004
- CET1_Q3_E
- 0.138
- strength
high reported CET1
- weakness
Korean household/real estate concentration and accounting volatility
- simple_local_NIM_and_credit_cost_sensitivities
内容を開く
- 状態
illustrative static not an official ALM or EaR stress test
- NII_annual_change_for_group_NIM_10bp_bn
- 693.4236111
- after_tax_parent_profit_delta_for_group_NIM_10bp_bn
- 525.0370449
- pretax_credit_cost_10bp_of_2026Q3_group_loan_bn
- 510.2
- after_tax_common_earnings_impact_10bp_credit_cost_bn
- -386.3062867
- NIM_assumption
constant interest-earning asset base implied by reported NIM/NII; ignores rate hedges, repricing gap and tax differences
- credit_assumption
using 2026Q3 510.2tn group loans as denominator proxy, not exact annual average ECL exposure
業界の詳細
- competition
- 1
Korean commercial banks, fintech/payment rivals, securities brokers, insurers
- margin_sensitivity
interest-rate cuts reduce loan yields ahead of some deposit repricing; higher deposit beta narrows spread; hedge positions and repricing lags matter
- credit
ECL cost ratio scenarios; do not extrapolate 2026 low losses across the cycle
- capital
CET1 risk-weighted assets and management buffers constrain buybacks/dividends, not total debt subtraction
財務・資本配分の詳細
- as_of_proxy
内容を開く
- Q3_sept30_common_equity_rounded_bn
- 56200
- oct1_to_nov6_parent_net_income_assumed_bn
- 767.1467391
- oct1_to_nov6_parent_hybrid_coupon_assumed_bn
- 17.588397
- oct1_to_nov6_OCI_assumed_bn
- -60
- oct1_to_nov6_SBC_equity_credit_assumed_bn
- 15
- oct1_to_nov6_buyback_spending_proxy_bn
- 214.059924
- treasury_increase_share_count_assumed
- 1372179
- oct29_dividend_board_declared_equity_debit_bn
- 404.918449107
- Q3_dividend_remains_unpaid_at_base_and_in_liability
- はい
- ordinary_common_equity_asof_bn
- 56285.579969035
- parent_hybrid_equity_asof_bn
- 4600
- NCI_equity_asof_bn
- 1800
- group_equity_asof_bn
- 62685.579969035
- regulatory_rwa_proxy_asof_bn
- 368734.64944285
- regulatory_cet1_proxy_asof_bn
- 50861.29684782
- regulatory_cet1_ratio_proxy_asof
- 0.137934682636
- date_status
inferred_proxy_from_preliminary_rounding_and_old_ir; not exact IFRS stock valuation
- regulatory
CET1 risk-weighted assets initial 13.8% Q3 preliminary, scenario management targets 13.25%-14%; not claimed as hard legal minima
- parent_hybrid_coupon
subtract from parent attributable net income once to derive ordinary common earnings; other tier 1 regulatory capitalization not identical to holding equity liability book
- preferred_equity
no separately listed KB ordinary preferred equity assumed; parent hybrid/perpetual security is modeled separately as nonordinary
- dividends_liability
Oct29 2026 declared liability debited against starting common equity once, November hypothetical cash payment settles liability only. 2036 hypothetical Q3 declared liability debited at Oct29: common book, CET1, required capital and exdiv operating franchise use post-declaration equity. Nov6 old holder SALE is cum-div and embeds discounted buyer entitlement in sale price once; seller separate receivable zero for Nov11 ex after exit.
- SBC
H1 2026 audited/reviewed G&A SBC KRW88.142bn; grant note KRW107.215bn not addable; cash-settled accrual KRW370.071bn; all scenario annual expenses are IN earnings. Forecast 17% equity-settled is unverified, sensitivity mandatory.
- buybacks
initial cohort pro-rata tenders at each hypothetical company buyback. Market value of shares remaining declines in proportion; no separate fictional negative SBC holder cashflows.
- stock_cancellation
issued and treasury shares both reduce, economic shares and old fraction unchanged
- excess_capital_distribution_caution
terminal excess is an economic book-capital asset, not an approved immediate special distribution; the JSON separately calculates five-year regulatory-delay sensitivity
評価根拠の詳細
- do_not_use_pe_pb_multiple_reversion
- はい
- terminal_derivation
Separate excess CET1 common equity at book and required productive equity. Value recurring 2037 profits on CET1-required common only, after hybrid/SBC and growth reinvestment, plus excess capital once. Adjust perpetuity for recurring share-grant dilution; no P/E/P/B reversion.
- liabilities_bank_specific
Deposits, bank bonds, debt and derivatives are operating funding/obligations and remain inside bank net earnings/capital. They are NOT subtracted from equity perpetuity as for an industrial enterprise.
- normalization
future ROE differs by scenario and absorbs NIM/credit/fee and insurance cycle rather than market multiple reversion
- SBC_double_count_guard
grant expense included once in earnings, noncash equity credit added once, old holder dilution once; no second repurchase cost for stock grants
- unpaid_dividend_guard
2036 predicted Oct29 declaration debits company ordinary common book only once. If assumed Nov11 ex AFTER Nov6 sale, buyer owns subsequent payout and seller gets only cum-div sale proceeds; seller independent receivable zero. Embedded sale-price uplift discounted to Nov27, never 10y cash. If ex BEFORE exit but payment AFTER, fixed seller receivable is separate only. No after-horizon payout event.
分析基準とデータ
- 価格・単価
- 151000
- 株数
- 346973821
- 時価総額（億）
- 523930.46971
- nine_month_prelim
内容を開く
- 期間末
2026-09-30
- publication_date
2026-10-29
- audit_status
subject to review, not yet reviewed at disclosure
- parent_attributable_ni_bn
- 5792.1
- consolidated_ni_bn
- 5840.1
- nci_ni_bn
- 48
- gross_operating_profit_bn
- 14744.1
- nii_bn
- 9985.3
- fees_bn
- 4087.8
- other_operating_profit_bn
- 671
- ga_expenses_bn
- 5360.4
- ppop_bn
- 9383.7
- credit_cost_bn
- 1576.3
- net_operating_profit_bn
- 7807.4
- net_nonoperating_profit_bn
- -94.3
- eps_common_after_hybrid_krw
- 15983
- roe_after_hybrid
- 0.1389
- regulatory_cet1_ratio
- 0.138
- regulatory_cet1_bn
- 50782.3
- rwa_bn
- 367989.1
- group_nim_3Q
- 0.0192
- bank_nim_3Q
- 0.0172
- credit_cost_ratio_9m
- 0.004
- total_assets_rounded_bn
- 851500
- total_liabilities_rounded_bn
- 788800
- total_equity_rounded_bn
- 62600
- NCI_equity_rounded_bn
- 1800
- parent_hybrid_equity_rounded_bn
- 4600
- parent_common_equity_proxy_rounded_bn
- 56200
- deposits_bn
- 495500
- cash_due_bn
- 47100
- loans_bn
- 510200
- bank_loans_krw_bn
- 390900
- bank_deposits_krw_bn
- 418100
- rounded_Q3_book_common_not_confirmed_accurate
- はい
- six_month_reviewed
内容を開く
- 期間末
2026-06-30
- report_filed
2026-08
- 状態
reviewed interim (not audited) K-IFRS
- SBC_GA_expense_first_half_bn
- 88.142
- SBC_grant_note_expense_bn
- 107.215
- stock_grant_accrued_liability_bn
- 370.071
- hybrid_coupons_to_parent_equity_bn
- 86.81265
- parent_hybrid_book_equity_bn
- 4206.721
- distinct_methods
Expense in consolidated G&A and gross grant note expense may differ due to settlement, subsidiary scope and accounting; do not add them together
- 2026_11_06_book_proxy_bridge
内容を開く
- Q3_sept30_common_equity_rounded_bn
- 56200
- oct1_to_nov6_parent_net_income_assumed_bn
- 767.1467391
- oct1_to_nov6_parent_hybrid_coupon_assumed_bn
- 17.588397
- oct1_to_nov6_OCI_assumed_bn
- -60
- oct1_to_nov6_SBC_equity_credit_assumed_bn
- 15
- oct1_to_nov6_buyback_spending_proxy_bn
- 214.059924
- treasury_increase_share_count_assumed
- 1372179
- oct29_dividend_board_declared_equity_debit_bn
- 404.918449107
- Q3_dividend_remains_unpaid_at_base_and_in_liability
- はい
- ordinary_common_equity_asof_bn
- 56285.579969035
- parent_hybrid_equity_asof_bn
- 4600
- NCI_equity_asof_bn
- 1800
- group_equity_asof_bn
- 62685.579969035
- regulatory_rwa_proxy_asof_bn
- 368734.64944285
- regulatory_cet1_proxy_asof_bn
- 50861.29684782
- regulatory_cet1_ratio_proxy_asof
- 0.137934682636
- date_status
inferred_proxy_from_preliminary_rounding_and_old_ir; not exact IFRS stock valuation
- dividend_declared_2026_10_29
内容を開く
- declared_on
2026-10-29
- record_date_confirmed
2026-11-12
- ex_date_derived_not_company_confirmed
2026-11-11
- ex_date_confirmation_status
KRX_settlement_calendar_derived_needs_recheck
- payment_date_forecast
2026-11-27
- payment_date_confirmed
- 未確認
- payment_date_status
not_announced_in_2026_10_29_SEC_6K
- amount_per_common_share_krw
- 1167
- total_assumed_gross_billion_krw
- 404.918449107
- old_purchase_on_nov6_is_cum_dividend
- はい
- pre_purchase_dividends_not_in_holder_cashflows
- はい
- equity_liability_recognized_once_pre_base_and_settled_from_cash_without_second_equity_debit
- はい
- price_detail
内容を開く
- 値
- 151000
- currency
KRW
- 日付
2026-11-06
- instrument
105560 / KRX common
- 出典
https://ir.gsifn.io/kbfng/v5/ir_daily.html?koreng=1
- confirmed
- はい
- shares_detail
内容を開く
- issued_common
- 354687734
- issued_common_verified_as_of
2026-10-23
- treasury_common_proxy
- 7713913
- treasury_common_verified_2026_10_23
- 7541623
- additional_undifferentiated_treasury_2026_10_29_vs_10_23
- 172290
- outstanding_common_proxy
- 346973821
- proxy_reference_date
2026-10-29
- model_as_of
2026-11-06
- exact_2026_11_06_outstanding_confirmed
- いいえ
- outstanding_2026_09_30_ir_approx
- 348346000
- preferred_shares_issued
- 0
- other_equity_claims
parent hybrid/perpetual AT1 units are NOT common stock
- share_ledger_treatment
only issued minus treasury outstanding; cancellations same shares from both are economically neutral
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。