AI 銘柄分析 · 10年
Samsung Electronics Co., Ltd. (common ordinary)
005930 · KRW · 分析基準日 2026-11-06
半導体の循環を見ながら、設備投資と普通株主への還元を評価する
10年期待年率10.34%
資本コスト11.20%
直近終値188,700.00 KRW2026-11-06
AIによるシナリオ分析です。基準日以降の出来事、株価や為替の変化は個別に確認が必要です。各数値は元の分析の単位と前提に従います。
分析の要約
Samsung Electronicsはメモリー、半導体受託製造、スマートフォン、ディスプレイなどを持つ総合電子企業です。2026年の高いメモリー利益率をそのまま10年間続けず、中立ケースでは連結営業利益率が2027年約35%から2029年約20%へ低下し、2036年約28%へ回復すると仮定します。2027〜2035年の主要な事業予測は旧モデルと同水準で、今回の数値差は主に評価期間の端数修正によります。将来の利益率、設備投資、終価、還元や株式報酬は仮定です。11月6日の株数は11月4日時点の代理値で、株価は二次情報での照合です。ETFの現地源泉税・費用・将来為替は未反映です。
要約の補足
- focus
EWY Korea country ETF due diligence: single common equity exposure, NOT ETF fund NAV or ETF taxation
- investment_thesis
HBM4 and high-end DRAM can generate exceptional earnings, but trough memory prices, high fabrication CAPEX, foundry yield, customer mix and capital allocation cause extreme intrinsic value dispersion.
- ordinary_vs_preferred
KRX prices differ materially; only common initial float is purchased. Preferred economic profit and dividend excluded from ordinary attribution and preferred buyback is issuer cash without original common holder proceeds.
- 2026Q3_dividend
September30 record date precedes Nov6 entry; Nov27 cash 30.003T is company payable but zero cash to initial holder cohort.
- 2026_15T_comp_treasury
Already purchased by Oct6, held for employee compensation, not post-Nov6 cancellation return; grants and funding cannot be duplicated.
- 2026_H1_SBC
16.593614T H1 total equity line is distinct from current-period P&L expense, prior accrued liability transfers, and 1.106176T grant treasury acquisition-cost transfer. Note 17C/D/E/F are not blindly summed to the capital transaction.
- SBC
Expensed once within projected segment EBIT/NI, credited as noncash capital in parent equity and CFO bridge. H1 capital transaction 16.593614T is not presumed to be current standalone P&L expense. Existing shares grant with dilution; unfunded grants create cash purchase and old-holder tender.
- foreign_tax
Actual Korean dividend withholding and refunded amounts recognized in EWY are NOT validated. All stock-holder cash flows are gross before source tax, ETF fee/FX, US and Japanese taxes.
- sensitivity
Valuation highly sensitive to 2033-2036 normalized memory margins, 2037 CAPEX, tax, cost of capital and future dilution; market PER convergence not used.
- important_unconfirmed
内容を開く
- 1
2026Q3 independent external-review financial statements as of cutoff
- 2
2026-Nov6 exact ordinary treasury after Nov4
- 3
direct official KRX historical common/preferred closing quotations
- 4
Q3 NCI balance and group parent-equity split
- 5
quarter 3 actual separately itemized SBC expense
- 6
Q4 2026 and late January 2027 final shareholder return resolutions
- 7
EWY realized Korean withholding/reclaims
- investment_thesis_ja
HBM4・先端DRAMの高収益は期待できる一方、メモリ市況反転と巨額設備投資が継続価値を左右。2036年の持続利益と再投資必要額から評価し市場PER回帰を採用しない。
- dual_class_ja
普通株005930のみを旧株主として評価。議決権のない優先株005935は別価格・別配当・別利益帰属として管理。
- dividend_and_buybacks_ja
9月末に権利確定した2026Q3の4,601ウォン配当は2026年11月6日新規保有者には帰属しない。10月6日までの15兆ウォン自己株取得は従業員株式報酬目的で既済。
- fund_tax_ja
EWYの実際の韓国源泉税・還付率は未確認。現金受取は韓国税前のウォン建て、ETF手数料・為替・米日投資家税は別途。
- time_axis_correction
Old v1/v2 included entry date 2026-11-06 in forecast (56d) and excluded 2036-11-06 (310d); v3 forecasts 2026-11-07..2026-12-31 (55d) and 2036-01-01..2036-11-06 (311d). 2027-35 assumptions remain fixed, initial/final rate-derived flows pro-rated, event-driven distributions held discrete.
- research_contamination_controls
2026Q3 company results vs H1 reviewed, 2026-11-06 treasury proxy, sector/competitor models vs issuer facts, and analyst CAPEX split are labeled; bank forecasts/ETF tax not used as actual.
- 2026_55day_SBC_change
旧モデルの56日期間に置いた未確認の株式報酬費用を、各ケースの年間仮定に基づく55日分へ修正。2036年末も311日で扱い、費用・資本・現金を接続しています。
結論の補足
- price_KRW
- 188700
- fair_value_ordinary_per_share_KRW
- 177169.173055
- expected_IRR_from_weighted_event_cashflows
- 0.103448713
- PV_to_market_price_ratio
- 0.938893339
- expected_NPV_for_original_ordinary_cohort_oku
- -658359.044613
- probability_weighted_case_IRR_arithmetic_average_NOT_used
- はい
- probability_weighted_simple_IRR_comparison_only
- 0.090023657
- publication_status
Windows側で財務台帳・イベント・CFの独立検算を実施。株数・価格原票と将来の事業前提には未確認事項があります。
- expected_irr
- 0.103448713
- value_per_share_KRW
- 177169.173055
事業
メモリーと半導体受託製造、モバイル機器、ディスプレイ、車載・音響事業を持ちます。
競争力・事業の質
製造規模、技術、販売網に強みがある一方、先端メモリーの競争、顧客集中、投資負担があります。
業界と環境
HBM・汎用DRAM・NANDの需給と、端末や受託製造の収益性を分けて考えます。
財務・資本配分
普通株と優先株、配当、消却用と従業員向けの自己株、設備投資を分けて扱います。
評価の前提と確認
持続的な事業キャッシュフローに余剰資産を加え、負債・非支配持分・未払配当・将来の従業員株式交付を考慮して終価を試算します。
資本コストの前提
- 資本コスト
- 11.20%
- day_count
actual days divided by 365.25
- 種類
nominal KRW common shareholder required return before personal / fund tax
- terminal_WACC_is_scenario_specific
- はい
- reasoning
High HBM earnings volatility, DRAM/NAND price cycles, foundry execution and geopolitical technology risk; assumption not market-calibrated PER
事業別データ
事業別の内訳と、収録されている年度別データを確認できます。
10年のシナリオ
シナリオごとの確率、期間内の株主還元・追加負担、終価です。金額は億KRW。株主の範囲や受取時点は各分析の前提を確認してください。
| シナリオ | 確率 | 株主還元・追加負担 | 終価 |
|---|---|---|---|
| 強気 | 10.0% | 8,339,987.58 | 40,477,903.14 |
| やや強気 | 20.0% | 6,770,296.85 | 27,336,143.58 |
| 中立 | 40.0% | 5,362,952.02 | 19,605,519.40 |
| やや弱気 | 22.0% | 3,572,049.76 | 9,880,766.64 |
| 弱気 | 8.0% | 2,172,065.15 | 4,038,396.77 |
やや強気（確率 20.0%）
AI向けメモリーの競争力が続きつつ、利益率が緩やかに正常化する仮定。
確率の根拠
確率は分析上の主観的仮定で、会社予想や観測された確率ではありません。
日付別キャッシュフロー
- 1
内容を開く
- 想定日
2026-11-27
- year
- 0.057494866529774
- 金額
- 0
- 種類
2026Q3_preentry_record_holder_payment
- date_status
scheduled_company_payment
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- issuer_transaction_oku
- 300030.244572
- details
内容を開く
- issuer_cash_amount_T
- 30.003024457217
- record_date_confirmed
2026-09-30
- original_2026Nov6_holder_entitlement_T
- 0
- common_dps_KRW
- 4601
- preferred_dps_KRW
- 4601
- ordinary_company_cash_payment_T
- 26.311314552214
- preferred_company_cash_payment_T
- 3.691709905003
- 2026_11_06_entry_cohort_cash_T
- 0
- company_liability_already_recognized_before_start_T
- 30.003024457217
- no_second_parent_equity_charge_at_payment
- はい
- payment_confirmed
- いいえ
- payment_date_status
scheduled_on_2026-10-29
- 2
内容を開く
- 想定日
2026-12-22
- year
- 0.12594113620808
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2026Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 3
内容を開く
- 想定日
2026-12-29
- year
- 0.145106091718
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5709556199
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5709556199
- common_dps_KRW
- 900
- preferred_dps_KRW
- 901
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 4
内容を開く
- 想定日
2026-12-31
- year
- 0.15058179329227
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 35.410418699
- SBC_expense_T
- 0.632443532
- noncash_SBC_financing_credit_T
- 0.632443532
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 2.117556468
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 17.336956522
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.79041113
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 5
内容を開く
- 想定日
2027-01-21
- year
- 0.20807665982204
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://news.samsung.com/global/samsung-electronics-announces-third-quarter-2026-results
- prediction
- はい
- target_event
2026 total capital return 90–110T final decision
- reconfirm_using
2027年1月下旬の取締役会・現金配当と消却目的自己株買いをSamsung IR/KRX/DARTで再照合
- confirmed_event_date
- 未確認
- 6
内容を開く
- 想定日
2027-01-22
- year
- 0.21081451060917
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2026Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 7
内容を開く
- 想定日
2027-01-29
- year
- 0.2299794661191
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026Q4
- ordinary_per_share_KRW
- 900
- preferred_per_share_KRW
- 901
- total_dividend_T
- 5.861537033003
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 8
内容を開く
- 想定日
2027-03-09
- year
- 0.33675564681725
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 9
内容を開く
- 想定日
2027-03-16
- year
- 0.35592060232717
- 金額
- 187199.999713
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 187199.999713
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 187199.999713
- details
内容を開く
- repurchased_shares
- 97332508
- execution_price_KRW
- 192330.397685
- issuer_cash_amount_T
- 18.719999971343
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5709556199
- 10
内容を開く
- 想定日
2027-03-22
- year
- 0.37234770704997
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 11
内容を開く
- 想定日
2027-03-29
- year
- 0.39151266255989
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5612223691
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5612223691
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 12
内容を開く
- 想定日
2027-04-09
- year
- 0.42162902121834
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 13
内容を開く
- 想定日
2027-04-13
- year
- 0.43258042436687
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2026Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 14
内容を開く
- 想定日
2027-04-16
- year
- 0.44079397672827
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 40559.999603
- details
内容を開く
- repurchased_preferred_shares
- 26466365
- execution_price_pref_KRW
- 153251.115531
- issuer_cash_amount_T
- 4.055999960303
- old_common_holder_cash_unchanged
- はい
- 15
内容を開く
- 想定日
2027-04-20
- year
- 0.4517453798768
- 金額
- 51386.005791
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 51386.005791
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 58615.37033
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 5.861537033003
- company_preferred_dividend_paid_T
- 0.722936453903
- company_ordinary_dividend_paid_T
- 5.1386005791
- old_cohort_entitlement_fixed_at_exdate_shares
- 5709556199
- 16
内容を開く
- 想定日
2027-04-22
- year
- 0.45722108145106
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 17
内容を開く
- 想定日
2027-04-29
- year
- 0.47638603696099
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q1
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.8109461705
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 18
内容を開く
- 想定日
2027-05-20
- year
- 0.53388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 19
内容を開く
- 想定日
2027-05-20
- year
- 0.53388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://news.samsung.com/global/samsung-electronics-announces-third-quarter-2026-results
- prediction
- はい
- target_event
2026 related special dividend record eligibility
- reconfirm_using
2027年1月末以降のSamsung取締役会決議に実行確定があるか事前確認。未発表の場合特別配当額はゼロに更新
- confirmed_event_date
- 未確認
- 20
内容を開く
- 想定日
2027-05-27
- year
- 0.55304585900068
- 金額
- 42091.677683
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42091.677683
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48109.461705
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 4.8109461705
- company_preferred_dividend_paid_T
- 0.60177840225
- company_ordinary_dividend_paid_T
- 4.20916776825
- old_cohort_entitlement_fixed_at_exdate_shares
- 5612223691
- 21
内容を開く
- 想定日
2027-05-27
- year
- 0.55304585900068
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5612223691
- preferred_entitled_shares
- 775904838
- old_common_entitled_shares
- 5612223691
- common_dps_KRW
- 3532
- preferred_dps_KRW
- 3532
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 22
内容を開く
- 想定日
2027-06-02
- year
- 0.56947296372348
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026_remaining_special_2027
- ordinary_per_share_KRW
- 3532
- preferred_per_share_KRW
- 3532
- total_dividend_T
- 22.562869964428
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 23
内容を開く
- 想定日
2027-06-21
- year
- 0.62149212867899
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 24
内容を開く
- 想定日
2027-06-28
- year
- 0.64065708418891
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5612223691
- preferred_entitled_shares
- 775904838
- old_common_entitled_shares
- 5612223691
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 25
内容を開く
- 想定日
2027-06-29
- year
- 0.64339493497604
- 金額
- 198223.740766
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 198223.740766
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 225628.699644
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 22.562869964428
- company_preferred_dividend_paid_T
- 2.740495887816
- company_ordinary_dividend_paid_T
- 19.822374076612
- old_cohort_entitlement_fixed_at_exdate_shares
- 5612223691
- 26
内容を開く
- 想定日
2027-07-22
- year
- 0.70636550308008
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 27
内容を開く
- 想定日
2027-07-29
- year
- 0.72553045859001
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q2
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.79109639675
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 28
内容を開く
- 想定日
2027-08-09
- year
- 0.75564681724846
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 29
内容を開く
- 想定日
2027-08-16
- year
- 0.77481177275838
- 金額
- 124799.999483
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 124799.999483
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 124799.999483
- details
内容を開く
- repurchased_shares
- 63449237
- execution_price_KRW
- 196692.671786
- issuer_cash_amount_T
- 12.479999948343
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5612223691
- 30
内容を開く
- 想定日
2027-08-20
- year
- 0.78576317590691
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 31
内容を開く
- 想定日
2027-08-27
- year
- 0.80492813141684
- 金額
- 42091.677683
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42091.677683
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47910.963968
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 4.79109639675
- company_preferred_dividend_paid_T
- 0.5819286285
- company_ordinary_dividend_paid_T
- 4.20916776825
- old_cohort_entitlement_fixed_at_exdate_shares
- 5612223691
- 32
内容を開く
- 想定日
2027-09-09
- year
- 0.84052019164956
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 33
内容を開く
- 想定日
2027-09-16
- year
- 0.85968514715948
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 37440.000423
- details
内容を開く
- repurchased_preferred_shares
- 23983201
- execution_price_pref_KRW
- 156109.271747
- issuer_cash_amount_T
- 3.7440000422817
- old_common_holder_cash_unchanged
- はい
- 34
内容を開く
- 想定日
2027-09-21
- year
- 0.87337440109514
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 35
内容を開く
- 想定日
2027-09-28
- year
- 0.89253935660507
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5548774454
- preferred_entitled_shares
- 751921637
- old_common_entitled_shares
- 5548774454
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 36
内容を開く
- 想定日
2027-10-22
- year
- 0.95824777549624
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 37
内容を開く
- 想定日
2027-10-29
- year
- 0.97741273100616
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q3
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.72552206825
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 38
内容を開く
- 想定日
2027-11-22
- year
- 1.0431211498973
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 39
内容を開く
- 想定日
2027-11-25
- year
- 1.0513347022587
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2027 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 40
内容を開く
- 想定日
2027-11-29
- year
- 1.0622861054073
- 金額
- 41615.808405
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41615.808405
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47255.220683
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 4.72552206825
- company_preferred_dividend_paid_T
- 0.56394122775
- company_ordinary_dividend_paid_T
- 4.1615808405
- old_cohort_entitlement_fixed_at_exdate_shares
- 5548774454
- 41
内容を開く
- 想定日
2027-12-02
- year
- 1.0704996577687
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 136722409
- shares_needed_for_grant
- 19000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 42
内容を開く
- 想定日
2027-12-08
- year
- 1.0869267624914
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2027 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 43
内容を開く
- 想定日
2027-12-15
- year
- 1.1060917180014
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 44
内容を開く
- 想定日
2027-12-22
- year
- 1.1252566735113
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 45
内容を開く
- 想定日
2027-12-29
- year
- 1.1444216290212
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5567774454
- preferred_entitled_shares
- 751921637
- old_common_entitled_shares
- 5548774454
- common_dps_KRW
- 750
- preferred_dps_KRW
- 751
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 46
内容を開く
- 想定日
2027-12-31
- year
- 1.1498973305955
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 254.46355223186
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 149.16
- noncash_investment_marks_excluded_from_operating_CFO_T
- 4.8185804978087
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 47
内容を開く
- 想定日
2028-01-24
- year
- 1.2156057494867
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 48
内容を開く
- 想定日
2028-01-31
- year
- 1.2347707049966
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q4
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 751
- total_dividend_T
- 4.740523989887
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 49
内容を開く
- 想定日
2028-03-09
- year
- 1.3388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 50
内容を開く
- 想定日
2028-03-16
- year
- 1.3579739904175
- 金額
- 315718.92073
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 315718.92073
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 316799.999001
- details
内容を開く
- repurchased_shares
- 156112269
- execution_price_KRW
- 202930.878547
- issuer_cash_amount_T
- 31.679999900125
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.996588
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5567774454
- 51
内容を開く
- 想定日
2028-03-22
- year
- 1.3744010951403
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 52
内容を開く
- 想定日
2028-03-29
- year
- 1.3935660506502
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5411662185
- preferred_entitled_shares
- 751921637
- old_common_entitled_shares
- 5393194917.2677
- common_dps_KRW
- 799
- preferred_dps_KRW
- 799
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 53
内容を開く
- 想定日
2028-04-09
- year
- 1.4236824093087
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 54
内容を開く
- 想定日
2028-04-13
- year
- 1.4346338124572
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 55
内容を開く
- 想定日
2028-04-16
- year
- 1.4428473648186
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 68640.000511
- details
内容を開く
- repurchased_preferred_shares
- 42852528
- execution_price_pref_KRW
- 160177.249077
- issuer_cash_amount_T
- 6.8640000510511
- old_common_holder_cash_unchanged
- はい
- 56
内容を開く
- 想定日
2028-04-20
- year
- 1.4537987679671
- 金額
- 41615.808405
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41615.808405
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47405.239899
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 4.740523989887
- company_preferred_dividend_paid_T
- 0.564693149387
- company_ordinary_dividend_paid_T
- 4.1758308405
- old_cohort_entitlement_fixed_at_exdate_shares
- 5548774454
- 57
内容を開く
- 想定日
2028-04-24
- year
- 1.4647501711157
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 58
内容を開く
- 想定日
2028-05-01
- year
- 1.4839151266256
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q1
- ordinary_per_share_KRW
- 799
- preferred_per_share_KRW
- 799
- total_dividend_T
- 4.924703473778
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 59
内容を開く
- 想定日
2028-05-22
- year
- 1.5414099931554
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 60
内容を開く
- 想定日
2028-05-29
- year
- 1.5605749486653
- 金額
- 43091.627389
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 43091.627389
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49247.034738
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 4.924703473778
- company_preferred_dividend_paid_T
- 0.600785387963
- company_ordinary_dividend_paid_T
- 4.323918085815
- old_cohort_entitlement_fixed_at_exdate_shares
- 5393194917.2677
- 61
内容を開く
- 想定日
2028-06-21
- year
- 1.6235455167693
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 62
内容を開く
- 想定日
2028-06-28
- year
- 1.6427104722793
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5411662185
- preferred_entitled_shares
- 709069109
- old_common_entitled_shares
- 5393194917.2677
- common_dps_KRW
- 799
- preferred_dps_KRW
- 799
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 63
内容を開く
- 想定日
2028-07-24
- year
- 1.7138945927447
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 64
内容を開く
- 想定日
2028-07-31
- year
- 1.7330595482546
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q2
- ordinary_per_share_KRW
- 799
- preferred_per_share_KRW
- 799
- total_dividend_T
- 4.890464303906
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 65
内容を開く
- 想定日
2028-08-09
- year
- 1.7577002053388
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 66
内容を開く
- 想定日
2028-08-16
- year
- 1.7768651608487
- 金額
- 210479.281826
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 210479.281826
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 211200.000678
- details
内容を開く
- repurchased_shares
- 101766662
- execution_price_KRW
- 207533.583717
- issuer_cash_amount_T
- 21.120000067796
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.996588
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5411662185
- 67
内容を開く
- 想定日
2028-08-21
- year
- 1.7905544147844
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 68
内容を開く
- 想定日
2028-08-28
- year
- 1.8097193702943
- 金額
- 43091.627389
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 43091.627389
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48904.643039
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 4.890464303906
- company_preferred_dividend_paid_T
- 0.566546218091
- company_ordinary_dividend_paid_T
- 4.323918085815
- old_cohort_entitlement_fixed_at_exdate_shares
- 5393194917.2677
- 69
内容を開く
- 想定日
2028-09-09
- year
- 1.8425735797399
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 70
内容を開く
- 想定日
2028-09-16
- year
- 1.8617385352498
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 63360.000679
- details
内容を開く
- repurchased_preferred_shares
- 38831958
- execution_price_pref_KRW
- 163164.57872
- issuer_cash_amount_T
- 6.3360000679355
- old_common_holder_cash_unchanged
- はい
- 71
内容を開く
- 想定日
2028-09-21
- year
- 1.8754277891855
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 72
内容を開く
- 想定日
2028-09-28
- year
- 1.8945927446954
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5309895523
- preferred_entitled_shares
- 670237151
- old_common_entitled_shares
- 5291775533.4475
- common_dps_KRW
- 799
- preferred_dps_KRW
- 799
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 73
内容を開く
- 想定日
2028-10-23
- year
- 1.9630390143737
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 74
内容を開く
- 想定日
2028-10-30
- year
- 1.9822039698836
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q3
- ordinary_per_share_KRW
- 799
- preferred_per_share_KRW
- 799
- total_dividend_T
- 4.778126006526
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 75
内容を開く
- 想定日
2028-11-20
- year
- 2.0396988364134
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 76
内容を開く
- 想定日
2028-11-25
- year
- 2.0533880903491
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2028 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 77
内容を開く
- 想定日
2028-11-27
- year
- 2.0588637919233
- 金額
- 42281.286512
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42281.286512
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47781.260065
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 4.778126006526
- company_preferred_dividend_paid_T
- 0.535519483649
- company_ordinary_dividend_paid_T
- 4.242606522877
- old_cohort_entitlement_fixed_at_exdate_shares
- 5291775533.4475
- 78
内容を開く
- 想定日
2028-12-02
- year
- 2.072553045859
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 117722409
- shares_needed_for_grant
- 19000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 79
内容を開く
- 想定日
2028-12-08
- year
- 2.0889801505818
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2028 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 80
内容を開く
- 想定日
2028-12-15
- year
- 2.1081451060917
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 81
内容を開く
- 想定日
2028-12-21
- year
- 2.1245722108145
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 82
内容を開く
- 想定日
2028-12-28
- year
- 2.1437371663244
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5328895523
- preferred_entitled_shares
- 670237151
- old_common_entitled_shares
- 5291775533.4475
- common_dps_KRW
- 799
- preferred_dps_KRW
- 800
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 83
内容を開く
- 想定日
2028-12-31
- year
- 2.1519507186858
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 160.08499889861
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 150.29
- noncash_investment_marks_excluded_from_operating_CFO_T
- 5.5298723617035
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 84
内容を開く
- 想定日
2029-01-22
- year
- 2.2121834360027
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 85
内容を開く
- 想定日
2029-01-29
- year
- 2.2313483915127
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q4
- ordinary_per_share_KRW
- 799
- preferred_per_share_KRW
- 800
- total_dividend_T
- 4.793977243677
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 86
内容を開く
- 想定日
2029-03-09
- year
- 2.3381245722108
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 87
内容を開く
- 想定日
2029-03-16
- year
- 2.3572895277207
- 金額
- 208166.345343
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 208166.345343
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 209626.560825
- details
内容を開く
- repurchased_shares
- 97917796
- execution_price_KRW
- 214084.231252
- issuer_cash_amount_T
- 20.962656082522
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.993034
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5328895523
- 88
内容を開く
- 想定日
2029-03-22
- year
- 2.3737166324435
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 89
内容を開く
- 想定日
2029-03-29
- year
- 2.3928815879535
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5230977727
- preferred_entitled_shares
- 670237151
- old_common_entitled_shares
- 5194539812.6635
- common_dps_KRW
- 851
- preferred_dps_KRW
- 851
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 90
内容を開く
- 想定日
2029-04-09
- year
- 2.4229979466119
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 91
内容を開く
- 想定日
2029-04-13
- year
- 2.4339493497604
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 92
内容を開く
- 想定日
2029-04-16
- year
- 2.4421629021218
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 45419.08727
- details
内容を開く
- repurchased_preferred_shares
- 27132689
- execution_price_pref_KRW
- 167396.188672
- issuer_cash_amount_T
- 4.5419087270337
- old_common_holder_cash_unchanged
- はい
- 93
内容を開く
- 想定日
2029-04-20
- year
- 2.4531143052704
- 金額
- 42281.286512
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42281.286512
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47939.772437
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 4.793977243677
- company_preferred_dividend_paid_T
- 0.5361897208
- company_ordinary_dividend_paid_T
- 4.257787522877
- old_cohort_entitlement_fixed_at_exdate_shares
- 5291775533.4475
- 94
内容を開く
- 想定日
2029-04-23
- year
- 2.4613278576318
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 95
内容を開く
- 想定日
2029-04-30
- year
- 2.4804928131417
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q1
- ordinary_per_share_KRW
- 851
- preferred_per_share_KRW
- 851
- total_dividend_T
- 5.021933861178
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 96
内容を開く
- 想定日
2029-05-21
- year
- 2.5379876796715
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 97
内容を開く
- 想定日
2029-05-28
- year
- 2.5571526351814
- 金額
- 44205.533806
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44205.533806
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50219.338612
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 5.021933861178
- company_preferred_dividend_paid_T
- 0.570371815501
- company_ordinary_dividend_paid_T
- 4.451562045677
- old_cohort_entitlement_fixed_at_exdate_shares
- 5194539812.6635
- 98
内容を開く
- 想定日
2029-06-21
- year
- 2.6228610540726
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 99
内容を開く
- 想定日
2029-06-28
- year
- 2.6420260095825
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5230977727
- preferred_entitled_shares
- 643104462
- old_common_entitled_shares
- 5194539812.6635
- common_dps_KRW
- 851
- preferred_dps_KRW
- 851
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 100
内容を開く
- 想定日
2029-07-23
- year
- 2.7104722792608
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 101
内容を開く
- 想定日
2029-07-30
- year
- 2.7296372347707
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q2
- ordinary_per_share_KRW
- 851
- preferred_per_share_KRW
- 851
- total_dividend_T
- 4.998843942839
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 102
内容を開く
- 想定日
2029-08-09
- year
- 2.757015742642
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 103
内容を開く
- 想定日
2029-08-16
- year
- 2.776180698152
- 金額
- 138777.562606
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 138777.562606
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 139751.039588
- details
内容を開く
- repurchased_shares
- 63830775
- execution_price_KRW
- 218939.907259
- issuer_cash_amount_T
- 13.975103958756
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.993034
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5230977727
- 104
内容を開く
- 想定日
2029-08-20
- year
- 2.7871321013005
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 105
内容を開く
- 想定日
2029-08-27
- year
- 2.8062970568104
- 金額
- 44205.533806
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44205.533806
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49988.439428
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 4.998843942839
- company_preferred_dividend_paid_T
- 0.547281897162
- company_ordinary_dividend_paid_T
- 4.451562045677
- old_cohort_entitlement_fixed_at_exdate_shares
- 5194539812.6635
- 106
内容を開く
- 想定日
2029-09-09
- year
- 2.8418891170431
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 107
内容を開く
- 想定日
2029-09-16
- year
- 2.861054072553
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 41925.311826
- details
内容を開く
- repurchased_preferred_shares
- 24587008
- execution_price_pref_KRW
- 170518.152618
- issuer_cash_amount_T
- 4.192531182553
- old_common_holder_cash_unchanged
- はい
- 108
内容を開く
- 想定日
2029-09-20
- year
- 2.8720054757016
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 109
内容を開く
- 想定日
2029-09-27
- year
- 2.8911704312115
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5167146952
- preferred_entitled_shares
- 618517454
- old_common_entitled_shares
- 5131153669.706
- common_dps_KRW
- 851
- preferred_dps_KRW
- 851
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 110
内容を開く
- 想定日
2029-10-22
- year
- 2.9596167008898
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 111
内容を開く
- 想定日
2029-10-29
- year
- 2.9787816563997
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q3
- ordinary_per_share_KRW
- 851
- preferred_per_share_KRW
- 851
- total_dividend_T
- 4.923600409506
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 112
内容を開く
- 想定日
2029-11-20
- year
- 3.0390143737166
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 113
内容を開く
- 想定日
2029-11-25
- year
- 3.0527036276523
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2029 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 114
内容を開く
- 想定日
2029-11-27
- year
- 3.0581793292266
- 金額
- 43666.117729
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 43666.117729
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49236.004095
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 4.923600409506
- company_preferred_dividend_paid_T
- 0.526358353354
- company_ordinary_dividend_paid_T
- 4.397242056152
- old_cohort_entitlement_fixed_at_exdate_shares
- 5131153669.706
- 115
内容を開く
- 想定日
2029-12-02
- year
- 3.0718685831622
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 98722409
- shares_needed_for_grant
- 19000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 116
内容を開く
- 想定日
2029-12-08
- year
- 3.088295687885
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2029 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 117
内容を開く
- 想定日
2029-12-15
- year
- 3.1074606433949
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 118
内容を開く
- 想定日
2029-12-20
- year
- 3.1211498973306
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 119
内容を開く
- 想定日
2029-12-27
- year
- 3.1403148528405
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5186146952
- preferred_entitled_shares
- 618517454
- old_common_entitled_shares
- 5131153669.706
- common_dps_KRW
- 851
- preferred_dps_KRW
- 852
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 120
内容を開く
- 想定日
2029-12-31
- year
- 3.151266255989
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 141.66509871309
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 158.2
- noncash_investment_marks_excluded_from_operating_CFO_T
- 6.2753062350653
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 121
内容を開く
- 想定日
2030-01-22
- year
- 3.211498973306
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 122
内容を開く
- 想定日
2030-01-29
- year
- 3.2306639288159
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q4
- ordinary_per_share_KRW
- 851
- preferred_per_share_KRW
- 852
- total_dividend_T
- 4.94038792696
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 123
内容を開く
- 想定日
2030-03-09
- year
- 3.337440109514
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 124
内容を開く
- 想定日
2030-03-16
- year
- 3.356605065024
- 金額
- 324724.554991
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 324724.554991
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 328204.799449
- details
内容を開く
- repurchased_shares
- 145319436
- execution_price_KRW
- 225850.58715
- issuer_cash_amount_T
- 32.820479944868
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.989396
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5186146952
- 125
内容を開く
- 想定日
2030-03-21
- year
- 3.3702943189596
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 126
内容を開く
- 想定日
2030-03-28
- year
- 3.3894592744695
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5040827516
- preferred_entitled_shares
- 618517454
- old_common_entitled_shares
- 4987375183.633
- common_dps_KRW
- 906
- preferred_dps_KRW
- 906
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 127
内容を開く
- 想定日
2030-04-09
- year
- 3.4223134839151
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 128
内容を開く
- 想定日
2030-04-15
- year
- 3.4387405886379
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 129
内容を開く
- 想定日
2030-04-16
- year
- 3.4414784394251
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 71111.039216
- details
内容を開く
- repurchased_preferred_shares
- 40648706
- execution_price_pref_KRW
- 174940.474652
- issuer_cash_amount_T
- 7.1111039216295
- old_common_holder_cash_unchanged
- はい
- 130
内容を開く
- 想定日
2030-04-22
- year
- 3.4579055441478
- 金額
- 43666.117729
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 43666.117729
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49403.87927
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 4.94038792696
- company_preferred_dividend_paid_T
- 0.526976870808
- company_ordinary_dividend_paid_T
- 4.413411056152
- old_cohort_entitlement_fixed_at_exdate_shares
- 5131153669.706
- 131
内容を開く
- 想定日
2030-04-22
- year
- 3.4579055441478
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 132
内容を開く
- 想定日
2030-04-29
- year
- 3.4770704996578
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q1
- ordinary_per_share_KRW
- 906
- preferred_per_share_KRW
- 906
- total_dividend_T
- 5.12736654282
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 133
内容を開く
- 想定日
2030-05-20
- year
- 3.5345653661875
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 134
内容を開く
- 想定日
2030-05-27
- year
- 3.5537303216975
- 金額
- 45185.619164
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45185.619164
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51273.665428
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 5.12736654282
- company_preferred_dividend_paid_T
- 0.560376813324
- company_ordinary_dividend_paid_T
- 4.566989729496
- old_cohort_entitlement_fixed_at_exdate_shares
- 4987375183.633
- 135
内容を開く
- 想定日
2030-06-20
- year
- 3.6194387405886
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 136
内容を開く
- 想定日
2030-06-27
- year
- 3.6386036960986
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5040827516
- preferred_entitled_shares
- 577868748
- old_common_entitled_shares
- 4987375183.633
- common_dps_KRW
- 906
- preferred_dps_KRW
- 906
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 137
内容を開く
- 想定日
2030-07-22
- year
- 3.7070499657769
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 138
内容を開く
- 想定日
2030-07-29
- year
- 3.7262149212868
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q2
- ordinary_per_share_KRW
- 906
- preferred_per_share_KRW
- 906
- total_dividend_T
- 5.090538815184
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 139
内容を開く
- 想定日
2030-08-09
- year
- 3.7563312799452
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 140
内容を開く
- 想定日
2030-08-16
- year
- 3.7754962354552
- 金額
- 216483.036969
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 216483.036969
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 218803.199944
- details
内容を開く
- repurchased_shares
- 94731016
- execution_price_KRW
- 230973.137609
- issuer_cash_amount_T
- 21.880319994446
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.989396
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5040827516
- 141
内容を開く
- 想定日
2030-08-20
- year
- 3.7864476386037
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 142
内容を開く
- 想定日
2030-08-27
- year
- 3.8056125941136
- 金額
- 45185.619164
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45185.619164
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50905.388152
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 5.090538815184
- company_preferred_dividend_paid_T
- 0.523549085688
- company_ordinary_dividend_paid_T
- 4.566989729496
- old_cohort_entitlement_fixed_at_exdate_shares
- 4987375183.633
- 143
内容を開く
- 想定日
2030-09-09
- year
- 3.8412046543463
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 144
内容を開く
- 想定日
2030-09-16
- year
- 3.8603696098563
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 65640.959351
- details
内容を開く
- repurchased_preferred_shares
- 36834906
- execution_price_pref_KRW
- 178203.140659
- issuer_cash_amount_T
- 6.564095935063
- old_common_holder_cash_unchanged
- はい
- 145
内容を開く
- 想定日
2030-09-19
- year
- 3.8685831622177
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 146
内容を開く
- 想定日
2030-09-26
- year
- 3.8877481177276
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4946096500
- preferred_entitled_shares
- 541033842
- old_common_entitled_shares
- 4893648684.0019
- common_dps_KRW
- 906
- preferred_dps_KRW
- 906
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 147
内容を開く
- 想定日
2030-10-22
- year
- 3.958932238193
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 148
内容を開く
- 想定日
2030-10-29
- year
- 3.9780971937029
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q3
- ordinary_per_share_KRW
- 906
- preferred_per_share_KRW
- 906
- total_dividend_T
- 4.971340089852
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 149
内容を開く
- 想定日
2030-11-20
- year
- 4.0383299110198
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 150
内容を開く
- 想定日
2030-11-25
- year
- 4.0520191649555
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2030 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 151
内容を開く
- 想定日
2030-11-27
- year
- 4.0574948665298
- 金額
- 44336.457077
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44336.457077
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49713.400899
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 4.971340089852
- company_preferred_dividend_paid_T
- 0.490176660852
- company_ordinary_dividend_paid_T
- 4.481163429
- old_cohort_entitlement_fixed_at_exdate_shares
- 4893648684.0019
- 152
内容を開く
- 想定日
2030-12-02
- year
- 4.0711841204654
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 79722409
- shares_needed_for_grant
- 19000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 153
内容を開く
- 想定日
2030-12-08
- year
- 4.0876112251882
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2030 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 154
内容を開く
- 想定日
2030-12-15
- year
- 4.1067761806982
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 155
内容を開く
- 想定日
2030-12-20
- year
- 4.1204654346338
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 156
内容を開く
- 想定日
2030-12-27
- year
- 4.1396303901437
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4965096500
- preferred_entitled_shares
- 541033842
- old_common_entitled_shares
- 4893648684.0019
- common_dps_KRW
- 906
- preferred_dps_KRW
- 907
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 157
内容を開く
- 想定日
2030-12-31
- year
- 4.1505817932923
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 212.59834175773
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 168.37
- noncash_investment_marks_excluded_from_operating_CFO_T
- 7.0565209343484
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 158
内容を開く
- 想定日
2031-01-22
- year
- 4.2108145106092
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 159
内容を開く
- 想定日
2031-01-29
- year
- 4.2299794661191
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q4
- ordinary_per_share_KRW
- 906
- preferred_per_share_KRW
- 907
- total_dividend_T
- 4.989095123694
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 160
内容を開く
- 想定日
2031-03-09
- year
- 4.3367556468172
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 161
内容を開く
- 想定日
2031-03-16
- year
- 4.3559206023272
- 金額
- 329102.270996
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 329102.270996
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 333907.200819
- details
内容を開く
- repurchased_shares
- 140141905
- execution_price_KRW
- 238263.637717
- issuer_cash_amount_T
- 33.39072008189
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.98561
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4965096500
- 162
内容を開く
- 想定日
2031-03-20
- year
- 4.3668720054757
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 163
内容を開く
- 想定日
2031-03-27
- year
- 4.3860369609856
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4824954595
- preferred_entitled_shares
- 541033842
- old_common_entitled_shares
- 4755523423.1984
- common_dps_KRW
- 965
- preferred_dps_KRW
- 965
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 164
内容を開く
- 想定日
2031-04-09
- year
- 4.4216290212183
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 165
内容を開く
- 想定日
2031-04-14
- year
- 4.435318275154
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 166
内容を開く
- 想定日
2031-04-16
- year
- 4.4407939767283
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 72346.560486
- details
内容を開く
- repurchased_preferred_shares
- 39571531
- execution_price_pref_KRW
- 182824.769872
- issuer_cash_amount_T
- 7.234656048554
- old_common_holder_cash_unchanged
- はい
- 167
内容を開く
- 想定日
2031-04-21
- year
- 4.4544832306639
- 金額
- 44336.457077
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44336.457077
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49890.951237
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 4.989095123694
- company_preferred_dividend_paid_T
- 0.490717694694
- company_ordinary_dividend_paid_T
- 4.498377429
- old_cohort_entitlement_fixed_at_exdate_shares
- 4893648684.0019
- 168
内容を開く
- 想定日
2031-04-22
- year
- 4.4572210814511
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 169
内容を開く
- 想定日
2031-04-29
- year
- 4.476386036961
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q1
- ordinary_per_share_KRW
- 965
- preferred_per_share_KRW
- 965
- total_dividend_T
- 5.178178841705
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 170
内容を開く
- 想定日
2031-05-20
- year
- 4.5338809034908
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 171
内容を開く
- 想定日
2031-05-27
- year
- 4.5530458590007
- 金額
- 45890.801034
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45890.801034
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51781.788417
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 5.178178841705
- company_preferred_dividend_paid_T
- 0.52209765753
- company_ordinary_dividend_paid_T
- 4.656081184175
- old_cohort_entitlement_fixed_at_exdate_shares
- 4755523423.1984
- 172
内容を開く
- 想定日
2031-06-19
- year
- 4.6160164271047
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 173
内容を開く
- 想定日
2031-06-26
- year
- 4.6351813826146
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4824954595
- preferred_entitled_shares
- 501462311
- old_common_entitled_shares
- 4755523423.1984
- common_dps_KRW
- 965
- preferred_dps_KRW
- 965
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 174
内容を開く
- 想定日
2031-07-22
- year
- 4.7063655030801
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 175
内容を開く
- 想定日
2031-07-29
- year
- 4.72553045859
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q2
- ordinary_per_share_KRW
- 965
- preferred_per_share_KRW
- 965
- total_dividend_T
- 5.13999231429
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 176
内容を開く
- 想定日
2031-08-09
- year
- 4.7556468172485
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 177
内容を開く
- 想定日
2031-08-16
- year
- 4.7748117727584
- 金額
- 219401.512857
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 219401.512857
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 222604.799389
- details
内容を開く
- repurchased_shares
- 91355880
- execution_price_KRW
- 243667.730406
- issuer_cash_amount_T
- 22.260479938877
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.98561
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4824954595
- 178
内容を開く
- 想定日
2031-08-20
- year
- 4.7857631759069
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 179
内容を開く
- 想定日
2031-08-27
- year
- 4.8049281314168
- 金額
- 45890.801034
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45890.801034
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51399.923143
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 5.13999231429
- company_preferred_dividend_paid_T
- 0.483911130115
- company_ordinary_dividend_paid_T
- 4.656081184175
- old_cohort_entitlement_fixed_at_exdate_shares
- 4755523423.1984
- 180
内容を開く
- 想定日
2031-09-09
- year
- 4.8405201916496
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 181
内容を開く
- 想定日
2031-09-16
- year
- 4.8596851471595
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 66781.440102
- details
内容を開く
- repurchased_preferred_shares
- 35858795
- execution_price_pref_KRW
- 186234.479163
- issuer_cash_amount_T
- 6.6781440102399
- old_common_holder_cash_unchanged
- はい
- 182
内容を開く
- 想定日
2031-09-19
- year
- 4.8678986995209
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 183
内容を開く
- 想定日
2031-09-26
- year
- 4.8870636550308
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4733598715
- preferred_entitled_shares
- 465603516
- old_common_entitled_shares
- 4665482155.7351
- common_dps_KRW
- 965
- preferred_dps_KRW
- 965
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 184
内容を開く
- 想定日
2031-10-22
- year
- 4.9582477754962
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 185
内容を開く
- 想定日
2031-10-29
- year
- 4.9774127310062
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q3
- ordinary_per_share_KRW
- 965
- preferred_per_share_KRW
- 965
- total_dividend_T
- 5.017230152915
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 186
内容を開く
- 想定日
2031-11-20
- year
- 5.0376454483231
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 187
内容を開く
- 想定日
2031-11-25
- year
- 5.0513347022587
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2031 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 188
内容を開く
- 想定日
2031-11-27
- year
- 5.056810403833
- 金額
- 45021.902803
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45021.902803
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50172.301529
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 5.017230152915
- company_preferred_dividend_paid_T
- 0.44930739294
- company_ordinary_dividend_paid_T
- 4.567922759975
- old_cohort_entitlement_fixed_at_exdate_shares
- 4665482155.7351
- 189
内容を開く
- 想定日
2031-12-02
- year
- 5.0704996577687
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 60722409
- shares_needed_for_grant
- 19000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 190
内容を開く
- 想定日
2031-12-08
- year
- 5.0869267624914
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2031 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 191
内容を開く
- 想定日
2031-12-15
- year
- 5.1060917180014
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 192
内容を開く
- 想定日
2031-12-22
- year
- 5.1252566735113
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 193
内容を開く
- 想定日
2031-12-29
- year
- 5.1444216290212
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4752598715
- preferred_entitled_shares
- 465603516
- old_common_entitled_shares
- 4665482155.7351
- common_dps_KRW
- 965
- preferred_dps_KRW
- 966
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 194
内容を開く
- 想定日
2031-12-31
- year
- 5.1498973305955
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 270.29194020837
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 174.02
- noncash_investment_marks_excluded_from_operating_CFO_T
- 7.8752339391971
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 195
内容を開く
- 想定日
2032-01-22
- year
- 5.2101300479124
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 196
内容を開く
- 想定日
2032-01-29
- year
- 5.2292950034223
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q4
- ordinary_per_share_KRW
- 965
- preferred_per_share_KRW
- 966
- total_dividend_T
- 5.036030756431
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 197
内容を開く
- 想定日
2032-03-09
- year
- 5.3388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 198
内容を開く
- 想定日
2032-03-16
- year
- 5.3579739904175
- 金額
- 333384.453506
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 333384.453506
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 339609.599275
- details
内容を開く
- repurchased_shares
- 135089621
- execution_price_KRW
- 251395.774717
- issuer_cash_amount_T
- 33.960959927511
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.98167
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4752598715
- 199
内容を開く
- 想定日
2032-03-22
- year
- 5.3744010951403
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 200
内容を開く
- 想定日
2032-03-29
- year
- 5.3935660506502
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4617509094
- preferred_entitled_shares
- 465603516
- old_common_entitled_shares
- 4532868767.9876
- common_dps_KRW
- 1028
- preferred_dps_KRW
- 1028
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 201
内容を開く
- 想定日
2032-04-09
- year
- 5.4236824093087
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 202
内容を開く
- 想定日
2032-04-13
- year
- 5.4346338124572
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 203
内容を開く
- 想定日
2032-04-16
- year
- 5.4428473648186
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 73582.080734
- details
内容を開く
- repurchased_preferred_shares
- 38507014
- execution_price_pref_KRW
- 191087.474958
- issuer_cash_amount_T
- 7.3582080734205
- old_common_holder_cash_unchanged
- はい
- 204
内容を開く
- 想定日
2032-04-20
- year
- 5.4537987679671
- 金額
- 45021.902803
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45021.902803
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50360.307564
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 5.036030756431
- company_preferred_dividend_paid_T
- 0.449772996456
- company_ordinary_dividend_paid_T
- 4.586257759975
- old_cohort_entitlement_fixed_at_exdate_shares
- 4665482155.7351
- 205
内容を開く
- 想定日
2032-04-22
- year
- 5.4592744695414
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 206
内容を開く
- 想定日
2032-04-29
- year
- 5.4784394250513
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q1
- ordinary_per_share_KRW
- 1028
- preferred_per_share_KRW
- 1028
- total_dividend_T
- 5.22543976308
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 207
内容を開く
- 想定日
2032-05-20
- year
- 5.5359342915811
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 208
内容を開く
- 想定日
2032-05-27
- year
- 5.555099247091
- 金額
- 46597.890935
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 46597.890935
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52254.397631
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 5.22543976308
- company_preferred_dividend_paid_T
- 0.478640414448
- company_ordinary_dividend_paid_T
- 4.746799348632
- old_cohort_entitlement_fixed_at_exdate_shares
- 4532868767.9876
- 209
内容を開く
- 想定日
2032-06-21
- year
- 5.6235455167693
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 210
内容を開く
- 想定日
2032-06-28
- year
- 5.6427104722793
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4617509094
- preferred_entitled_shares
- 427096502
- old_common_entitled_shares
- 4532868767.9876
- common_dps_KRW
- 1028
- preferred_dps_KRW
- 1028
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 211
内容を開く
- 想定日
2032-07-22
- year
- 5.7084188911704
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 212
内容を開く
- 想定日
2032-07-29
- year
- 5.7275838466804
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q2
- ordinary_per_share_KRW
- 1028
- preferred_per_share_KRW
- 1028
- total_dividend_T
- 5.185854552688
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 213
内容を開く
- 想定日
2032-08-09
- year
- 5.7577002053388
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 214
内容を開く
- 想定日
2032-08-16
- year
- 5.7768651608487
- 金額
- 222256.301691
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 222256.301691
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 226406.398859
- details
内容を開く
- repurchased_shares
- 88062391
- execution_price_KRW
- 257097.719341
- issuer_cash_amount_T
- 22.640639885851
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.98167
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4617509094
- 215
内容を開く
- 想定日
2032-08-20
- year
- 5.7878165639973
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 216
内容を開く
- 想定日
2032-08-27
- year
- 5.8069815195072
- 金額
- 46597.890935
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 46597.890935
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51858.545527
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 5.185854552688
- company_preferred_dividend_paid_T
- 0.439055204056
- company_ordinary_dividend_paid_T
- 4.746799348632
- old_cohort_entitlement_fixed_at_exdate_shares
- 4532868767.9876
- 217
内容を開く
- 想定日
2032-09-09
- year
- 5.8425735797399
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 218
内容を開く
- 想定日
2032-09-16
- year
- 5.8617385352498
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 67921.919128
- details
内容を開く
- repurchased_preferred_shares
- 34894154
- execution_price_pref_KRW
- 194651.284934
- issuer_cash_amount_T
- 6.792191912785
- old_common_holder_cash_unchanged
- はい
- 219
内容を開く
- 想定日
2032-09-21
- year
- 5.8754277891855
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 220
内容を開く
- 想定日
2032-09-28
- year
- 5.8945927446954
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4529446703
- preferred_entitled_shares
- 392202348
- old_common_entitled_shares
- 4446420587.0156
- common_dps_KRW
- 1028
- preferred_dps_KRW
- 1028
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 221
内容を開く
- 想定日
2032-10-22
- year
- 5.9603011635866
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 222
内容を開く
- 想定日
2032-10-29
- year
- 5.9794661190965
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q3
- ordinary_per_share_KRW
- 1028
- preferred_per_share_KRW
- 1028
- total_dividend_T
- 5.059455224428
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 223
内容を開く
- 想定日
2032-11-22
- year
- 6.0451745379877
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 224
内容を開く
- 想定日
2032-11-25
- year
- 6.0533880903491
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2032 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 225
内容を開く
- 想定日
2032-11-29
- year
- 6.0643394934976
- 金額
- 45709.203635
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45709.203635
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50594.552244
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 5.059455224428
- company_preferred_dividend_paid_T
- 0.403184013744
- company_ordinary_dividend_paid_T
- 4.656271210684
- old_cohort_entitlement_fixed_at_exdate_shares
- 4446420587.0156
- 226
内容を開く
- 想定日
2032-12-02
- year
- 6.072553045859
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 41722409
- shares_needed_for_grant
- 19000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 227
内容を開く
- 想定日
2032-12-08
- year
- 6.0889801505818
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2032 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 228
内容を開く
- 想定日
2032-12-15
- year
- 6.1081451060917
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 229
内容を開く
- 想定日
2032-12-22
- year
- 6.1273100616016
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 230
内容を開く
- 想定日
2032-12-29
- year
- 6.1464750171116
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4548446703
- preferred_entitled_shares
- 392202348
- old_common_entitled_shares
- 4446420587.0156
- common_dps_KRW
- 1028
- preferred_dps_KRW
- 1029
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 231
内容を開く
- 想定日
2032-12-31
- year
- 6.1519507186858
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 225.44731332994
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 178.54
- noncash_investment_marks_excluded_from_operating_CFO_T
- 8.7332451682786
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 232
内容を開く
- 想定日
2033-01-24
- year
- 6.217659137577
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 233
内容を開く
- 想定日
2033-01-31
- year
- 6.2368240930869
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q4
- ordinary_per_share_KRW
- 1028
- preferred_per_share_KRW
- 1029
- total_dividend_T
- 5.079379426776
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 234
内容を開く
- 想定日
2033-03-09
- year
- 6.3381245722108
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 235
内容を開く
- 想定日
2033-03-16
- year
- 6.3572895277207
- 金額
- 219418.103735
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 219418.103735
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 224452.79995
- details
内容を開く
- repurchased_shares
- 84631202
- execution_price_KRW
- 265212.822985
- issuer_cash_amount_T
- 22.44527999501
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.977569
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4548446703
- 236
内容を開く
- 想定日
2033-03-22
- year
- 6.3737166324435
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 237
内容を開く
- 想定日
2033-03-29
- year
- 6.3928815879535
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4463815501
- preferred_entitled_shares
- 392202348
- old_common_entitled_shares
- 4363687745.7956
- common_dps_KRW
- 1094
- preferred_dps_KRW
- 1094
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 238
内容を開く
- 想定日
2033-04-09
- year
- 6.4229979466119
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 239
内容を開く
- 想定日
2033-04-13
- year
- 6.4339493497604
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 240
内容を開く
- 想定日
2033-04-16
- year
- 6.4421629021218
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48631.440962
- details
内容を開く
- repurchased_preferred_shares
- 24352311
- execution_price_pref_KRW
- 199699.490378
- issuer_cash_amount_T
- 4.8631440962341
- old_common_holder_cash_unchanged
- はい
- 241
内容を開く
- 想定日
2033-04-20
- year
- 6.4531143052704
- 金額
- 45709.203635
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45709.203635
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50793.794268
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 5.079379426776
- company_preferred_dividend_paid_T
- 0.403576216092
- company_ordinary_dividend_paid_T
- 4.675803210684
- old_cohort_entitlement_fixed_at_exdate_shares
- 4446420587.0156
- 242
内容を開く
- 想定日
2033-04-22
- year
- 6.4585900068446
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 243
内容を開く
- 想定日
2033-04-29
- year
- 6.4777549623546
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q1
- ordinary_per_share_KRW
- 1094
- preferred_per_share_KRW
- 1094
- total_dividend_T
- 5.312483526806
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 244
内容を開く
- 想定日
2033-05-20
- year
- 6.5352498288843
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 245
内容を開く
- 想定日
2033-05-27
- year
- 6.5544147843943
- 金額
- 47738.743939
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47738.743939
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 53124.835268
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 5.312483526806
- company_preferred_dividend_paid_T
- 0.429069368712
- company_ordinary_dividend_paid_T
- 4.883414158094
- old_cohort_entitlement_fixed_at_exdate_shares
- 4363687745.7956
- 246
内容を開く
- 想定日
2033-06-21
- year
- 6.6228610540726
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 247
内容を開く
- 想定日
2033-06-28
- year
- 6.6420260095825
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4463815501
- preferred_entitled_shares
- 367850037
- old_common_entitled_shares
- 4363687745.7956
- common_dps_KRW
- 1094
- preferred_dps_KRW
- 1094
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 248
内容を開く
- 想定日
2033-07-22
- year
- 6.7077344284736
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 249
内容を開く
- 想定日
2033-07-29
- year
- 6.7268993839836
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q2
- ordinary_per_share_KRW
- 1094
- preferred_per_share_KRW
- 1094
- total_dividend_T
- 5.285842098572
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 250
内容を開く
- 想定日
2033-08-09
- year
- 6.757015742642
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 251
内容を開く
- 想定日
2033-08-16
- year
- 6.776180698152
- 金額
- 146278.736063
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 146278.736063
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 149635.200212
- details
内容を開く
- repurchased_shares
- 55169494
- execution_price_KRW
- 271228.154118
- issuer_cash_amount_T
- 14.963520021229
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.977569
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4463815501
- 252
内容を開く
- 想定日
2033-08-22
- year
- 6.7926078028747
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 253
内容を開く
- 想定日
2033-08-29
- year
- 6.8117727583847
- 金額
- 47738.743939
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47738.743939
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52858.420986
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 5.285842098572
- company_preferred_dividend_paid_T
- 0.402427940478
- company_ordinary_dividend_paid_T
- 4.883414158094
- old_cohort_entitlement_fixed_at_exdate_shares
- 4363687745.7956
- 254
内容を開く
- 想定日
2033-09-09
- year
- 6.8418891170431
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 255
内容を開く
- 想定日
2033-09-16
- year
- 6.861054072553
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 44890.560398
- details
内容を開く
- repurchased_preferred_shares
- 22067494
- execution_price_pref_KRW
- 203423.91573
- issuer_cash_amount_T
- 4.4890560398227
- old_common_holder_cash_unchanged
- はい
- 256
内容を開く
- 想定日
2033-09-21
- year
- 6.8747433264887
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 257
内容を開く
- 想定日
2033-09-28
- year
- 6.8939082819986
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4408646007
- preferred_entitled_shares
- 345782543
- old_common_entitled_shares
- 4309755757.5995
- common_dps_KRW
- 1094
- preferred_dps_KRW
- 1094
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 258
内容を開く
- 想定日
2033-10-24
- year
- 6.9650924024641
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 259
内容を開く
- 想定日
2033-10-31
- year
- 6.984257357974
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q3
- ordinary_per_share_KRW
- 1094
- preferred_per_share_KRW
- 1094
- total_dividend_T
- 5.2013448337
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 260
内容を開く
- 想定日
2033-11-21
- year
- 7.0417522245038
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 261
内容を開く
- 想定日
2033-11-25
- year
- 7.0527036276523
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2033 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 262
内容を開く
- 想定日
2033-11-28
- year
- 7.0609171800137
- 金額
- 47148.727988
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47148.727988
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52013.448337
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 5.2013448337
- company_preferred_dividend_paid_T
- 0.378286102042
- company_ordinary_dividend_paid_T
- 4.823058731658
- old_cohort_entitlement_fixed_at_exdate_shares
- 4309755757.5995
- 263
内容を開く
- 想定日
2033-12-02
- year
- 7.0718685831622
- 金額
- 41154.046905
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41154.046905
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 42098.354238
- details
内容を開く
- repurchased_shares
- 15277591
- execution_price_KRW
- 275556.232902
- issuer_cash_amount_T
- 4.2098354237748
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.977569
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4408646007
- 264
内容を開く
- 想定日
2033-12-08
- year
- 7.088295687885
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2033 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 265
内容を開く
- 想定日
2033-12-15
- year
- 7.1074606433949
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 266
内容を開く
- 想定日
2033-12-22
- year
- 7.1266255989049
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 267
内容を開く
- 想定日
2033-12-29
- year
- 7.1457905544148
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4412368416
- preferred_entitled_shares
- 345782543
- old_common_entitled_shares
- 4294820857.9342
- common_dps_KRW
- 1094
- preferred_dps_KRW
- 1095
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 268
内容を開く
- 想定日
2033-12-31
- year
- 7.151266255989
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 178.77736167389
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 186.45
- noncash_investment_marks_excluded_from_operating_CFO_T
- 9.632440936356
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 269
内容を開く
- 想定日
2034-01-23
- year
- 7.2142368240931
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 270
内容を開く
- 想定日
2034-01-30
- year
- 7.233401779603
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q4
- ordinary_per_share_KRW
- 1094
- preferred_per_share_KRW
- 1095
- total_dividend_T
- 5.205762931689
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 271
内容を開く
- 想定日
2034-03-09
- year
- 7.337440109514
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 272
内容を開く
- 想定日
2034-03-16
- year
- 7.356605065024
- 金額
- 341663.211657
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 341663.211657
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 351014.39941
- details
内容を開く
- repurchased_shares
- 125456703
- execution_price_KRW
- 279789.274719
- issuer_cash_amount_T
- 35.101439941035
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.97336
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4412368416
- 273
内容を開く
- 想定日
2034-03-22
- year
- 7.3730321697467
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 274
内容を開く
- 想定日
2034-03-29
- year
- 7.3921971252567
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4286911713
- preferred_entitled_shares
- 345782543
- old_common_entitled_shares
- 4172706380.1725
- common_dps_KRW
- 1165
- preferred_dps_KRW
- 1165
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 275
内容を開く
- 想定日
2034-04-09
- year
- 7.4223134839151
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 276
内容を開く
- 想定日
2034-04-13
- year
- 7.4332648870637
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 277
内容を開く
- 想定日
2034-04-16
- year
- 7.4414784394251
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 64948.219941
- details
内容を開く
- repurchased_preferred_shares
- 31120428
- execution_price_pref_KRW
- 208699.635945
- issuer_cash_amount_T
- 6.4948219940586
- old_common_holder_cash_unchanged
- はい
- 278
内容を開く
- 想定日
2034-04-20
- year
- 7.4524298425736
- 金額
- 46985.340186
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 46985.340186
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52057.629317
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 5.205762931689
- company_preferred_dividend_paid_T
- 0.378631884585
- company_ordinary_dividend_paid_T
- 4.827131047104
- old_cohort_entitlement_fixed_at_exdate_shares
- 4294820857.9342
- 279
内容を開く
- 想定日
2034-04-24
- year
- 7.4633812457221
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 280
内容を開く
- 想定日
2034-05-01
- year
- 7.482546201232
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q1
- ordinary_per_share_KRW
- 1165
- preferred_per_share_KRW
- 1165
- total_dividend_T
- 5.39708880824
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 281
内容を開く
- 想定日
2034-05-22
- year
- 7.5400410677618
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 282
内容を開く
- 想定日
2034-05-29
- year
- 7.5592060232717
- 金額
- 48612.029329
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 48612.029329
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 53970.888082
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 5.39708880824
- company_preferred_dividend_paid_T
- 0.402836662595
- company_ordinary_dividend_paid_T
- 4.994252145645
- old_cohort_entitlement_fixed_at_exdate_shares
- 4172706380.1725
- 283
内容を開く
- 想定日
2034-06-21
- year
- 7.6221765913758
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 284
内容を開く
- 想定日
2034-06-28
- year
- 7.6413415468857
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4286911713
- preferred_entitled_shares
- 314662115
- old_common_entitled_shares
- 4172706380.1725
- common_dps_KRW
- 1165
- preferred_dps_KRW
- 1165
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 285
内容を開く
- 想定日
2034-07-24
- year
- 7.7125256673511
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 286
内容を開く
- 想定日
2034-07-31
- year
- 7.7316906228611
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q2
- ordinary_per_share_KRW
- 1165
- preferred_per_share_KRW
- 1165
- total_dividend_T
- 5.36083350962
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 287
内容を開く
- 想定日
2034-08-09
- year
- 7.7563312799452
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 288
内容を開く
- 想定日
2034-08-16
- year
- 7.7754962354552
- 金額
- 227775.475522
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 227775.475522
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 234009.600721
- details
内容を開く
- repurchased_shares
- 81782873
- execution_price_KRW
- 286135.216503
- issuer_cash_amount_T
- 23.400960072069
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.97336
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4286911713
- 289
内容を開く
- 想定日
2034-08-21
- year
- 7.7891854893908
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 290
内容を開く
- 想定日
2034-08-28
- year
- 7.8083504449008
- 金額
- 48612.029329
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 48612.029329
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 53608.335096
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 5.36083350962
- company_preferred_dividend_paid_T
- 0.366581363975
- company_ordinary_dividend_paid_T
- 4.994252145645
- old_cohort_entitlement_fixed_at_exdate_shares
- 4172706380.1725
- 291
内容を開く
- 想定日
2034-09-09
- year
- 7.8412046543463
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 292
内容を開く
- 想定日
2034-09-16
- year
- 7.8603696098563
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 60205.158802
- details
内容を開く
- repurchased_preferred_shares
- 28319590
- execution_price_pref_KRW
- 212591.915357
- issuer_cash_amount_T
- 6.0205158802252
- old_common_holder_cash_unchanged
- はい
- 293
内容を開く
- 想定日
2034-09-21
- year
- 7.8740588637919
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 294
内容を開く
- 想定日
2034-09-28
- year
- 7.8932238193018
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4205128840
- preferred_entitled_shares
- 286342525
- old_common_entitled_shares
- 4093102241.1553
- common_dps_KRW
- 1165
- preferred_dps_KRW
- 1165
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 295
内容を開く
- 想定日
2034-10-23
- year
- 7.9616700889802
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 296
内容を開く
- 想定日
2034-10-30
- year
- 7.9808350444901
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q3
- ordinary_per_share_KRW
- 1165
- preferred_per_share_KRW
- 1165
- total_dividend_T
- 5.232564140225
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 297
内容を開く
- 想定日
2034-11-20
- year
- 8.0383299110198
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 298
内容を開く
- 想定日
2034-11-25
- year
- 8.0520191649555
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2034 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 299
内容を開く
- 想定日
2034-11-27
- year
- 8.0574948665298
- 金額
- 47684.641109
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47684.641109
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52325.641402
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 5.232564140225
- company_preferred_dividend_paid_T
- 0.333589041625
- company_ordinary_dividend_paid_T
- 4.8989750986
- old_cohort_entitlement_fixed_at_exdate_shares
- 4093102241.1553
- 300
内容を開く
- 想定日
2034-12-02
- year
- 8.0711841204654
- 金額
- 53761.783851
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 53761.783851
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 55233.222735
- details
内容を開く
- repurchased_shares
- 19000000
- execution_price_KRW
- 290701.17229
- issuer_cash_amount_T
- 5.5233222735074
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.97336
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4205128840
- 301
内容を開く
- 想定日
2034-12-08
- year
- 8.0876112251882
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2034 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 302
内容を開く
- 想定日
2034-12-15
- year
- 8.1067761806982
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 303
内容を開く
- 想定日
2034-12-21
- year
- 8.1232032854209
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 304
内容を開く
- 想定日
2034-12-28
- year
- 8.1423682409309
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4205128840
- preferred_entitled_shares
- 286342525
- old_common_entitled_shares
- 4074608410.0408
- common_dps_KRW
- 1165
- preferred_dps_KRW
- 1166
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 305
内容を開く
- 想定日
2034-12-31
- year
- 8.1505817932923
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 232.68914455685
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 192.1
- noncash_investment_marks_excluded_from_operating_CFO_T
- 10.574798101301
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 306
内容を開く
- 想定日
2035-01-22
- year
- 8.2108145106092
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 307
内容を開く
- 想定日
2035-01-29
- year
- 8.2299794661191
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q4
- ordinary_per_share_KRW
- 1165
- preferred_per_share_KRW
- 1166
- total_dividend_T
- 5.23285048275
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 308
内容を開く
- 想定日
2035-03-09
- year
- 8.3367556468172
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 309
内容を開く
- 想定日
2035-03-16
- year
- 8.3559206023272
- 金額
- 345644.883395
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 345644.883395
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 356716.798596
- details
内容を開く
- repurchased_shares
- 120852588
- execution_price_KRW
- 295166.867751
- issuer_cash_amount_T
- 35.671679859611
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.968962
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4205128840
- 310
内容を開く
- 想定日
2035-03-22
- year
- 8.37234770705
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 311
内容を開く
- 想定日
2035-03-29
- year
- 8.3915126625599
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4084276252
- preferred_entitled_shares
- 286342525
- old_common_entitled_shares
- 3957506891.829
- common_dps_KRW
- 1241
- preferred_dps_KRW
- 1241
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 312
内容を開く
- 想定日
2035-04-09
- year
- 8.4216290212183
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 313
内容を開く
- 想定日
2035-04-13
- year
- 8.4325804243669
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 314
内容を開く
- 想定日
2035-04-16
- year
- 8.4407939767283
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 56207.566363
- details
内容を開く
- repurchased_preferred_shares
- 25770827
- execution_price_pref_KRW
- 218105.404081
- issuer_cash_amount_T
- 5.6207566363269
- old_common_holder_cash_unchanged
- はい
- 315
内容を開く
- 想定日
2035-04-20
- year
- 8.4517453798768
- 金額
- 47469.187977
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47469.187977
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52328.504828
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 5.23285048275
- company_preferred_dividend_paid_T
- 0.33387538415
- company_ordinary_dividend_paid_T
- 4.8989750986
- old_cohort_entitlement_fixed_at_exdate_shares
- 4074608410.0408
- 316
内容を開く
- 想定日
2035-04-23
- year
- 8.4599589322382
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 317
内容を開く
- 想定日
2035-04-30
- year
- 8.4791238877481
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q1
- ordinary_per_share_KRW
- 1241
- preferred_per_share_KRW
- 1241
- total_dividend_T
- 5.423937902257
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 318
内容を開く
- 想定日
2035-05-21
- year
- 8.5366187542779
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 319
内容を開く
- 想定日
2035-05-28
- year
- 8.5557837097878
- 金額
- 49112.660528
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 49112.660528
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 54239.379023
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 5.423937902257
- company_preferred_dividend_paid_T
- 0.355351073525
- company_ordinary_dividend_paid_T
- 5.068586828732
- old_cohort_entitlement_fixed_at_exdate_shares
- 3957506891.829
- 320
内容を開く
- 想定日
2035-06-21
- year
- 8.621492128679
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 321
内容を開く
- 想定日
2035-06-28
- year
- 8.6406570841889
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4084276252
- preferred_entitled_shares
- 260571698
- old_common_entitled_shares
- 3957506891.829
- common_dps_KRW
- 1241
- preferred_dps_KRW
- 1241
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 322
内容を開く
- 想定日
2035-07-23
- year
- 8.7091033538672
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 323
内容を開く
- 想定日
2035-07-30
- year
- 8.7282683093771
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q2
- ordinary_per_share_KRW
- 1241
- preferred_per_share_KRW
- 1241
- total_dividend_T
- 5.39195630595
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 324
内容を開く
- 想定日
2035-08-09
- year
- 8.7556468172485
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 325
内容を開く
- 想定日
2035-08-16
- year
- 8.7748117727584
- 金額
- 230429.924133
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 230429.924133
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 237811.200994
- details
内容を開く
- repurchased_shares
- 78781537
- execution_price_KRW
- 301861.590989
- issuer_cash_amount_T
- 23.781120099399
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.968962
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4084276252
- 326
内容を開く
- 想定日
2035-08-20
- year
- 8.7857631759069
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 327
内容を開く
- 想定日
2035-08-27
- year
- 8.8049281314168
- 金額
- 49112.660528
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 49112.660528
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 53919.563059
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 5.39195630595
- company_preferred_dividend_paid_T
- 0.323369477218
- company_ordinary_dividend_paid_T
- 5.068586828732
- old_cohort_entitlement_fixed_at_exdate_shares
- 3957506891.829
- 328
内容を開く
- 想定日
2035-09-09
- year
- 8.8405201916496
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 329
内容を開く
- 想定日
2035-09-16
- year
- 8.8596851471595
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52102.818484
- details
内容を開く
- repurchased_preferred_shares
- 23451452
- execution_price_pref_KRW
- 222173.102474
- issuer_cash_amount_T
- 5.2102818483687
- old_common_holder_cash_unchanged
- はい
- 330
内容を開く
- 想定日
2035-09-20
- year
- 8.870636550308
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 331
内容を開く
- 想定日
2035-09-27
- year
- 8.8898015058179
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4005494715
- preferred_entitled_shares
- 237120246
- old_common_entitled_shares
- 3881170606.9184
- common_dps_KRW
- 1241
- preferred_dps_KRW
- 1241
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 332
内容を開く
- 想定日
2035-10-22
- year
- 8.9582477754962
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 333
内容を開く
- 想定日
2035-10-29
- year
- 8.9774127310062
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q3
- ordinary_per_share_KRW
- 1241
- preferred_per_share_KRW
- 1241
- total_dividend_T
- 5.265085166601
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 334
内容を開く
- 想定日
2035-11-20
- year
- 9.0376454483231
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 335
内容を開く
- 想定日
2035-11-25
- year
- 9.0513347022587
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2035 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 336
内容を開く
- 想定日
2035-11-27
- year
- 9.056810403833
- 金額
- 48165.327232
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 48165.327232
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52650.851666
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 5.265085166601
- company_preferred_dividend_paid_T
- 0.294266225286
- company_ordinary_dividend_paid_T
- 4.970818941315
- old_cohort_entitlement_fixed_at_exdate_shares
- 3881170606.9184
- 337
内容を開く
- 想定日
2035-12-02
- year
- 9.0704996577687
- 金額
- 56460.341275
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 56460.341275
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 58268.914585
- details
内容を開く
- repurchased_shares
- 19000000
- execution_price_KRW
- 306678.497818
- issuer_cash_amount_T
- 5.8268914585407
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.968962
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4005494715
- 338
内容を開く
- 想定日
2035-12-08
- year
- 9.0869267624914
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2035 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 339
内容を開く
- 想定日
2035-12-15
- year
- 9.1060917180014
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 340
内容を開く
- 想定日
2035-12-20
- year
- 9.119780971937
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 341
内容を開く
- 想定日
2035-12-27
- year
- 9.138945927447
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4005494715
- preferred_entitled_shares
- 237120246
- old_common_entitled_shares
- 3862760336.333
- common_dps_KRW
- 1241
- preferred_dps_KRW
- 1242
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 342
内容を開く
- 想定日
2035-12-31
- year
- 9.1498973305955
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 299.55926915061
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 201.14
- noncash_investment_marks_excluded_from_operating_CFO_T
- 11.562388410164
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 343
内容を開く
- 想定日
2036-01-22
- year
- 9.2101300479124
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 344
内容を開く
- 想定日
2036-01-29
- year
- 9.2292950034223
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q4
- ordinary_per_share_KRW
- 1241
- preferred_per_share_KRW
- 1242
- total_dividend_T
- 5.265322286847
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 345
内容を開く
- 想定日
2036-03-09
- year
- 9.3388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 346
内容を開く
- 想定日
2036-03-16
- year
- 9.3579739904175
- 金額
- 174752.260691
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 174752.260691
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 181209.600308
- details
内容を開く
- repurchased_shares
- 58185315
- execution_price_KRW
- 311435.282782
- issuer_cash_amount_T
- 18.120960030802
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.964365
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4005494715
- 347
内容を開く
- 想定日
2036-03-20
- year
- 9.368925393566
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 348
内容を開く
- 想定日
2036-03-27
- year
- 9.388090349076
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3947309400
- preferred_entitled_shares
- 237120246
- old_common_entitled_shares
- 3806648434.3257
- common_dps_KRW
- 1322
- preferred_dps_KRW
- 1322
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 349
内容を開く
- 想定日
2036-04-09
- year
- 9.4236824093087
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 350
内容を開く
- 想定日
2036-04-14
- year
- 9.4373716632444
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 351
内容を開く
- 想定日
2036-04-16
- year
- 9.4428473648186
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 39262.07938
- details
内容を開く
- repurchased_preferred_shares
- 17223035
- execution_price_pref_KRW
- 227962.605776
- issuer_cash_amount_T
- 3.9262079379709
- old_common_holder_cash_unchanged
- はい
- 352
内容を開く
- 想定日
2036-04-21
- year
- 9.4565366187543
- 金額
- 47936.855774
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47936.855774
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52653.222868
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 5.265322286847
- company_preferred_dividend_paid_T
- 0.294503345532
- company_ordinary_dividend_paid_T
- 4.970818941315
- old_cohort_entitlement_fixed_at_exdate_shares
- 3862760336.333
- 353
内容を開く
- 想定日
2036-04-22
- year
- 9.4592744695414
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 354
内容を開く
- 想定日
2036-04-29
- year
- 9.4784394250513
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q1
- ordinary_per_share_KRW
- 1322
- preferred_per_share_KRW
- 1322
- total_dividend_T
- 5.531815992012
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 355
内容を開く
- 想定日
2036-05-20
- year
- 9.5359342915811
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 356
内容を開く
- 想定日
2036-05-27
- year
- 9.555099247091
- 金額
- 50323.892302
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 50323.892302
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 55318.15992
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 5.531815992012
- company_preferred_dividend_paid_T
- 0.313472965212
- company_ordinary_dividend_paid_T
- 5.2183430268
- old_cohort_entitlement_fixed_at_exdate_shares
- 3806648434.3257
- 357
内容を開く
- 想定日
2036-06-19
- year
- 9.6180698151951
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 358
内容を開く
- 想定日
2036-06-26
- year
- 9.637234770705
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3947309400
- preferred_entitled_shares
- 219897211
- old_common_entitled_shares
- 3806648434.3257
- common_dps_KRW
- 1322
- preferred_dps_KRW
- 1322
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 359
内容を開く
- 想定日
2036-07-22
- year
- 9.7084188911704
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 360
内容を開く
- 想定日
2036-07-29
- year
- 9.7275838466804
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q2
- ordinary_per_share_KRW
- 1322
- preferred_per_share_KRW
- 1322
- total_dividend_T
- 5.509047139742
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 361
内容を開く
- 想定日
2036-08-09
- year
- 9.7577002053388
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 362
内容を開く
- 想定日
2036-08-16
- year
- 9.7768651608487
- 金額
- 116501.507176
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 116501.507176
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 120806.400255
- details
内容を開く
- repurchased_shares
- 37929916
- execution_price_KRW
- 318498.99234
- issuer_cash_amount_T
- 12.080640025525
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.964365
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 3947309400
- 363
内容を開く
- 想定日
2036-08-20
- year
- 9.7878165639973
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 364
内容を開く
- 想定日
2036-08-27
- year
- 9.8069815195072
- 金額
- 50323.892302
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 50323.892302
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 55090.471397
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 5.509047139742
- company_preferred_dividend_paid_T
- 0.290704112942
- company_ordinary_dividend_paid_T
- 5.2183430268
- old_cohort_entitlement_fixed_at_exdate_shares
- 3806648434.3257
- 365
内容を開く
- 想定日
2036-09-09
- year
- 9.8425735797399
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 366
内容を開く
- 想定日
2036-09-16
- year
- 9.8617385352498
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 36241.918971
- details
内容を開く
- repurchased_preferred_shares
- 15607111
- execution_price_pref_KRW
- 232214.142455
- issuer_cash_amount_T
- 3.6241918970655
- old_common_holder_cash_unchanged
- はい
- 367
内容を開く
- 想定日
2036-09-19
- year
- 9.8699520876112
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 368
内容を開く
- 想定日
2036-09-26
- year
- 9.8891170431211
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3909379484
- preferred_entitled_shares
- 204290100
- old_common_entitled_shares
- 3770070137.3836
- common_dps_KRW
- 1322
- preferred_dps_KRW
- 1322
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 369
内容を開く
- 想定日
2036-10-22
- year
- 9.9603011635866
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 370
内容を開く
- 想定日
2036-10-29
- year
- 9.9794661190965
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q3
- ordinary_per_share_KRW
- 1322
- preferred_per_share_KRW
- 1322
- total_dividend_T
- 5.438271190048
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 371
内容を開く
- 想定日
2036-11-06
- year
- 10.001368925394
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 227.56274356
- SBC_expense_T
- 3.568852459
- noncash_SBC_financing_credit_T
- 3.568852459
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 175.715
- noncash_investment_marks_excluded_from_operating_CFO_T
- 10.704333688
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 372
内容を開く
- 想定日
2036-11-06
- year
- 10.001368925394
- 金額
- 0
- 種類
terminal_valuation_checkpoint
- date_status
model_fixed_endpoint
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- 2036_terminal_old_cohort_market_cap_is_separate_from_cash_event
- はい
- horizon_elapsed_actual_days
- 3653
その他の数値・前提
- assumptions
内容を開く
- id
optimistic
- 名称
やや強気
- 確率
- 20.00%
- memory_sales_multiplier
- 1.17
- other_sales_multiplier
- 1.08
- opmargin_delta_memory
- 0.04
- opmargin_delta_other
- 0.012
- 税率
- 25.00%
- nci_fraction
- 0.0065
- wc_sales_ratio
- 0.014
- sbc_annual_T
- 4.2
- grant_shares_annual
- 19000000
- capex_multiplier
- 1.13
- preferred_cash_buyback_rate
- 0.2
- annual_buyback_T
- 66
- special2027_T
- 23
- oneoff2027buyback_T
- 39
- ordinary_dividend_growth
- 0.065
- terminal_k
- 0.098
- terminal_g
- 0.028
- cost_equity
- 0.112
- share_price_growth
- 0.055
- wc_cycle_shock
- 0
- oci_annual_T
- 1.3
- investment_per_year_T
- 10
- investment_income_rate
- 0.048
- sbc_2026_partial_T
- 0.64394250513347
- sbc_2026_is_model_assumption_not_actual
- はい
- 2026_11_06_entry_cohort_initial_common_shares
- 5709556199
- initial_cohort_market_cap_oku
- 10773932.547513
- earnings_basis
owner net income after expensed share-based compensation; common allocation excludes preferred economic share
- holder_policy
2026-11-06 entire original ordinary float pro-rata sells every common issuer buyback including employee treasury replenishment. Original holders never participate in preferred repurchases. Existing eligible holders of ex-date receive dividend even if they later tender.
- 年度別・部分期間の財務台帳
内容を開く
- 1
内容を開く
- calendar_year
- 2026
- period_start
2026-11-07
- period_end_exclusive
2027-01-01
- period_last_eligible_date
2026-12-31
- period_days
- 55
- period_fraction_year_actual_over_36525
- 0.15058179329227
- period_type
initial_partial_after_2026_11_06_close_55_days
- event_count
- 3
- old_holder_cash_T
- 0
- old_holder_tender_cash_T
- 0
- old_cohort_shares_sold
- 0
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 0
- preferred_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 0
- preferred_cancelled_shares
- 0
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 122.80008423913
- operating_profit_T
- 42.488852555129
- profit_before_tax_T
- 47.213891599286
- tax_T
- 11.803472899821
- group_profit_T
- 35.410418699464
- nci_profit_T
- 0.23016772154652
- parent_profit_T
- 35.180250977918
- ordinary_attributed_profit_T
- 30.845014697262
- preferred_attributed_profit_T
- 4.3352362806561
- net_finance_T
- 1.9346279137218
- interest_income_T
- 2.2943350876349
- financial_cost_T
- 0.35970717391304
- nonoperating_income_T
- 2.7904111304348
- sbc_expense_in_OP_T
- 0.63244353182752
- sbc_capital_credit_T
- 0.63244353182752
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.75
- sbc_reference_to_new_p_and_l_adjustment_T
- 2.1175564681725
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 0.25297741273101
- commodity_DRAM
- 0.094866529774127
- NAND_SSD
- 0.075893223819302
- Foundry_System_LSI
- 0.075893223819302
- MX_Network
- 0.050595482546201
- VD_DA_other
- 0.025297741273101
- Display
- 0.018973305954825
- Harman
- 0.0063244353182752
- __central__
- 0.031622176591376
- operating_profit_before_SBC_T
- 43.121296086957
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 23.034956521739
- commodity_DRAM
- 12.750913043478
- NAND_SSD
- 4.4847717391304
- Foundry_System_LSI
- 0.16807043478261
- MX_Network
- 1.8005565217391
- VD_DA_other
- 0.33623652173913
- Display
- 0.94018434782609
- Harman
- 0.4365852173913
- central_pre_SBC_OP_T
- -0.83097826086957
- DA_T
- 8.3695652173913
- CAPEX_T
- 17.336956521739
- delta_WC_T
- 1.4347826086957
- noncash_fair_value_investment_gain_T
- 2.7904111304348
- CFO_T
- 40.187233709553
- strategic_financial_investments_T
- 0.29891304347826
- parent_OCI_T
- 0.77717391304348
- nci_OCI_T
- 0.010103260869565
- NCI_dividend_paid_T
- 0.046033544309303
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 34.273369565217
- operating_profit_T
- 22.781979109008
- 営業利益率
- 66.47%
- operating_cost_T
- 11.491390456209
- margin
- 0.6647137237457
- maintenance_CAPEX_T
- 3.0339673913043
- growth_CAPEX_T
- 3.0339673913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 18.85035326087
- operating_profit_T
- 14.415123836041
- margin
- 0.7647137237457
- server_DRAM
- sales_T
- 15.423016304348
- operating_profit_T
- 8.3668552729667
- margin
- 0.54249150152348
- commodity_DRAM
内容を開く
- sales_T
- 34.273369565217
- operating_profit_T
- 12.656046513704
- 営業利益率
- 36.93%
- operating_cost_T
- 21.617323051513
- margin
- 0.36926764640464
- maintenance_CAPEX_T
- 2.1671195652174
- growth_CAPEX_T
- 2.1671195652174
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 18.885326086957
- operating_profit_T
- 4.4088785153111
- 営業利益率
- 23.35%
- operating_cost_T
- 14.476447571645
- margin
- 0.23345524959488
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 4.2613043478261
- operating_profit_T
- 0.092177210963307
- 営業利益率
- 2.16%
- operating_cost_T
- 4.1691271368628
- margin
- 0.021631219795491
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 2.9829130434783
- operating_profit_T
- -0.039877908847424
- margin
- -0.013368780204509
- System_LSI
- sales_T
- 1.2783913043478
- operating_profit_T
- 0.13205511981073
- margin
- 0.10329788646216
- MX_Network
内容を開く
- sales_T
- 23.24347826087
- operating_profit_T
- 1.7499610391929
- 営業利益率
- 7.53%
- operating_cost_T
- 21.493517221677
- margin
- 0.075288260197227
- maintenance_CAPEX_T
- 0.19070652173913
- growth_CAPEX_T
- 0.19070652173913
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 9.4265217391304
- operating_profit_T
- 0.31093878046603
- 営業利益率
- 3.30%
- operating_cost_T
- 9.1155829586644
- margin
- 0.032985526270553
- maintenance_CAPEX_T
- 0.10402173913043
- growth_CAPEX_T
- 0.10402173913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 5.294347826087
- operating_profit_T
- 0.92121104187126
- 営業利益率
- 17.40%
- operating_cost_T
- 4.3731367842157
- margin
- 0.17399896495885
- maintenance_CAPEX_T
- 0.40741847826087
- growth_CAPEX_T
- 0.40741847826087
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 3.0991304347826
- operating_profit_T
- 0.43026078207303
- 営業利益率
- 13.88%
- operating_cost_T
- 2.6688696527096
- margin
- 0.1388327439349
- maintenance_CAPEX_T
- 0.16470108695652
- growth_CAPEX_T
- 0.16470108695652
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -9.9567635869565
- central_unallocated_op_T
- -0.86260043746094
- opening_state
内容を開く
- 親会社持分（億）
- 5837423.033453
- NCI_book_oku
- 142449.36
- consolidated_equity_oku
- 5979872.393453
- liquid_assets_oku
- 2218928.681503
- financial_debt_oku
- 171912
- net_cash_oku
- 2047016.681503
- declared_dividend_payable_oku
- 300030.244572
- operating_ppe_oku
- 2398788.652174
- nonoperating_financial_investments_oku
- 972416
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 861681.304348
- closing_state
内容を開く
- 親会社持分（億）
- 6203321.7176809
- NCI_book_oku
- 144391.73438107
- consolidated_equity_oku
- 6347713.452062
- liquid_assets_oku
- 2143951.7429313
- financial_debt_oku
- 171912
- net_cash_oku
- 1972039.7429313
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 1003309.2417391
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- ordinary_float_end
- 5709556199
- preferred_float_end
- 802371203
- old_common_cohort_float_end
- 5709556199
- old_cohort_fraction_of_common_end
- 1
- old_holder_cash_received_oku
- 0
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 0
- actual_pro_rata_common_seller_receipts
- 0
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- 0
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- 0
- preferred_issued_delta
- 0
- old_cohort_share_delta
- 0
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 1228000.842391
- operating_profit_T
- 424888.525551
- profit_before_tax_T
- 472138.915993
- tax_T
- 118034.728998
- group_profit_T
- 354104.186995
- nci_profit_T
- 2301.677215
- parent_profit_T
- 351802.509779
- ordinary_attributed_profit_T
- 308450.146973
- preferred_attributed_profit_T
- 43352.362807
- CAPEX_T
- 173369.565217
- DA_T
- 83695.652174
- sbc_expense_in_OP_T
- 6324.435318
- sbc_capital_credit_T
- 6324.435318
- operating_profit_before_SBC_T
- 431212.96087
- sbc_reference_to_new_p_and_l_adjustment_T
- 21175.564682
- CFO_T
- 401872.337096
- delta_WC_T
- 14347.826087
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- common_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 0
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 2989.130435
- parent_OCI_T
- 7771.73913
- NCI_dividend_paid_T
- 460.335443
- noncash_fair_value_investment_gain_T
- 27904.111304
- maintenance_CAPEX_T
- 86684.782609
- growth_CAPEX_T
- 86684.782609
- cost_of_sales_and_operating_expenses_T
- 803112.31684
- sales_oku
- 1228000.842391
- 売上高
- 1228000.842391
- 営業利益（億）
- 424888.525551
- profit_before_tax_oku
- 472138.915993
- owner_net_profit_oku
- 351802.509779
- ordinary_net_profit_oku
- 308450.146973
- preferred_net_profit_oku
- 43352.362807
- capital_oku
- 6203321.717681
- 現金（億）
- 2143951.742931
- debt_oku
- 171912
- old_holder_cash_oku
- 0
- cost_of_sales_and_operating_expenses_T
- 80.311231684001
- maintenance_CAPEX_T
- 8.6684782608696
- growth_CAPEX_T
- 8.6684782608696
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 2
内容を開く
- calendar_year
- 2027
- period_start
2027-01-01
- period_end_exclusive
2028-01-01
- period_last_eligible_date
2027-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 22
- old_holder_cash_T
- 68.740890952398
- old_holder_tender_cash_T
- 31.199999919686
- old_cohort_shares_sold
- 160781745
- ordinary_dividends_declared_T
- 37.540891032712
- preferred_dividends_declared_T
- 5.211080600219
- ordinary_dividend_paid_T
- 37.540891032712
- preferred_dividend_paid_T
- 5.211080600219
- old_ordinary_dividend_received_T
- 37.540891032712
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 31.199999919686
- preferred_cancellation_buyback_T
- 7.8000000025847
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 160781745
- preferred_cancelled_shares
- 50449566
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 847.485
- operating_profit_T
- 332.0568
- profit_before_tax_T
- 339.28473630915
- tax_T
- 84.821184077287
- group_profit_T
- 254.46355223186
- nci_profit_T
- 1.6540130895071
- parent_profit_T
- 252.80953914235
- ordinary_attributed_profit_T
- 222.72934039544
- preferred_attributed_profit_T
- 30.080198746912
- net_finance_T
- 2.0593558113403
- interest_income_T
- 2.6610478113403
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 5.1685804978087
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 336.2568
- sbc_P_and_L_segment_central_bridge_error_T
- -5.6843418860808E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 160.8
- commodity_DRAM
- 107.334
- NAND_SSD
- 44.613
- Foundry_System_LSI
- -0.94752
- MX_Network
- 15.24
- VD_DA_other
- 1.7718
- Display
- 5.89968
- Harman
- 2.95584
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 56.0505
- CAPEX_T
- 149.16
- delta_WC_T
- 10
- noncash_fair_value_investment_gain_T
- 4.8185804978087
- CFO_T
- 299.89547173405
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.33080261790142
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 234
- operating_profit_T
- 159.12
- 営業利益率
- 68.00%
- operating_cost_T
- 74.88
- margin
- 0.68
- maintenance_CAPEX_T
- 26.103
- growth_CAPEX_T
- 26.103
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 128.7
- operating_profit_T
- 100.386
- margin
- 0.78
- server_DRAM
- sales_T
- 105.3
- operating_profit_T
- 58.734
- margin
- 0.55777777777778
- commodity_DRAM
内容を開く
- sales_T
- 222.3
- operating_profit_T
- 106.704
- 営業利益率
- 48.00%
- operating_cost_T
- 115.596
- margin
- 0.48
- maintenance_CAPEX_T
- 18.645
- growth_CAPEX_T
- 18.645
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 152.1
- operating_profit_T
- 44.109
- 営業利益率
- 29.00%
- operating_cost_T
- 107.991
- margin
- 0.29
- maintenance_CAPEX_T
- 11.187
- growth_CAPEX_T
- 11.187
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 30.24
- operating_profit_T
- -1.45152
- 営業利益率
- -4.80%
- operating_cost_T
- 31.69152
- margin
- -0.048
- maintenance_CAPEX_T
- 11.187
- growth_CAPEX_T
- 11.187
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 21.168
- operating_profit_T
- -1.756944
- margin
- -0.083
- System_LSI
- sales_T
- 9.072
- operating_profit_T
- 0.305424
- margin
- 0.033666666666667
- MX_Network
内容を開く
- sales_T
- 162
- operating_profit_T
- 14.904
- 営業利益率
- 9.20%
- operating_cost_T
- 147.096
- margin
- 0.092
- maintenance_CAPEX_T
- 1.64076
- growth_CAPEX_T
- 1.64076
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 59.4
- operating_profit_T
- 1.6038
- 営業利益率
- 2.70%
- operating_cost_T
- 57.7962
- margin
- 0.027
- maintenance_CAPEX_T
- 0.89496
- growth_CAPEX_T
- 0.89496
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 35.64
- operating_profit_T
- 5.77368
- 営業利益率
- 16.20%
- operating_cost_T
- 29.86632
- margin
- 0.162
- maintenance_CAPEX_T
- 3.50526
- growth_CAPEX_T
- 3.50526
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 20.52
- operating_profit_T
- 2.91384
- 営業利益率
- 14.20%
- operating_cost_T
- 17.60616
- margin
- 0.142
- maintenance_CAPEX_T
- 1.41702
- growth_CAPEX_T
- 1.41702
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -68.715
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 6203321.7176809
- NCI_book_oku
- 144391.73438107
- consolidated_equity_oku
- 6347713.452062
- liquid_assets_oku
- 2143951.7429313
- financial_debt_oku
- 171912
- net_cash_oku
- 1972039.7429313
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 1003309.2417391
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 7968897.3935524
- NCI_book_oku
- 157792.83909712
- consolidated_equity_oku
- 8126690.2326495
- liquid_assets_oku
- 2730478.7185408
- financial_debt_oku
- 171912
- net_cash_oku
- 2558566.7185408
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3419557.5652175
- nonoperating_financial_investments_oku
- 1151495.0467172
- ordinary_issued
- 5685496863
- ordinary_treasury
- 117722409
- ordinary_outstanding
- 5567774454
- preferred_issued
- 751921637
- preferred_treasury
- 0
- preferred_outstanding
- 751921637
- old_initial_ordinary_cohort_remnant_shares
- 5548774454
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 976029.13043496
- ordinary_float_end
- 5567774454
- preferred_float_end
- 751921637
- old_common_cohort_float_end
- 5548774454
- old_cohort_fraction_of_common_end
- 0.996588
- old_holder_cash_received_oku
- 687408.909524
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 375408.910327
- actual_pro_rata_common_seller_receipts
- 311999.999197
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -160781745
- ordinary_treasury_delta
- -19000000
- ordinary_float_delta
- -141781745
- preferred_issued_delta
- -50449566
- old_cohort_share_delta
- -160781745
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8474850
- operating_profit_T
- 3320568
- profit_before_tax_T
- 3392847.363091
- tax_T
- 848211.840773
- group_profit_T
- 2544635.522319
- nci_profit_T
- 16540.130895
- parent_profit_T
- 2528095.391424
- ordinary_attributed_profit_T
- 2227293.403954
- preferred_attributed_profit_T
- 300801.987469
- CAPEX_T
- 1491600
- DA_T
- 560505
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 3362568
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2998954.717341
- delta_WC_T
- 100000
- ordinary_dividends_declared_T
- 375408.910327
- preferred_dividends_declared_T
- 52110.806002
- ordinary_dividend_paid_T
- 375408.910327
- preferred_dividend_paid_T
- 52110.806002
- old_ordinary_dividend_received_T
- 375408.910327
- common_cancellation_buyback_T
- 311999.999197
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 78000.000026
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 3308.026179
- noncash_fair_value_investment_gain_T
- 48185.804978
- maintenance_CAPEX_T
- 745800
- growth_CAPEX_T
- 745800
- cost_of_sales_and_operating_expenses_T
- 5154282
- sales_oku
- 8474850
- 売上高
- 8474850
- 営業利益（億）
- 3320568
- profit_before_tax_oku
- 3392847.363091
- owner_net_profit_oku
- 2528095.391424
- ordinary_net_profit_oku
- 2227293.403954
- preferred_net_profit_oku
- 300801.987469
- capital_oku
- 7968897.393552
- 現金（億）
- 2730478.718541
- debt_oku
- 171912
- old_holder_cash_oku
- 687408.909524
- cost_of_sales_and_operating_expenses_T
- 515.4282
- maintenance_CAPEX_T
- 74.58
- growth_CAPEX_T
- 74.58
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 3
内容を開く
- calendar_year
- 2028
- period_start
2028-01-01
- period_end_exclusive
2029-01-01
- period_last_eligible_date
2028-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 69.627855225118
- old_holder_tender_cash_T
- 52.6198202556
- old_cohort_shares_sold
- 256998920.55247
- ordinary_dividends_declared_T
- 17.066273535007
- preferred_dividends_declared_T
- 2.26754423909
- ordinary_dividend_paid_T
- 17.066273535007
- preferred_dividend_paid_T
- 2.26754423909
- old_ordinary_dividend_received_T
- 17.008034969518
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 52.799999967921
- preferred_cancellation_buyback_T
- 13.200000118987
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 257878931
- preferred_cancelled_shares
- 81684486
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5548774454
- common_outstanding_start
- 5567774454
- pref_outstanding_start
- 751921637
- sales_T
- 756.243
- operating_profit_T
- 204.40602
- profit_before_tax_T
- 213.44666519815
- tax_T
- 53.361666299537
- group_profit_T
- 160.08499889861
- nci_profit_T
- 1.040552492841
- parent_profit_T
- 159.04444640577
- ordinary_attributed_profit_T
- 141.27495816875
- preferred_attributed_profit_T
- 17.76948823702
- net_finance_T
- 3.1607728364432
- interest_income_T
- 3.7624648364432
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 5.8798723617035
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 208.60602
- sbc_P_and_L_segment_central_bridge_error_T
- 5.6843418860808E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 117.51
- commodity_DRAM
- 49.8285
- NAND_SSD
- 18.288
- Foundry_System_LSI
- 0.2016
- MX_Network
- 14.0628
- VD_DA_other
- 1.52232
- Display
- 5.34024
- Harman
- 3.26256
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 66.2415
- CAPEX_T
- 150.29
- delta_WC_T
- 8
- noncash_fair_value_investment_gain_T
- 5.5298723617035
- CFO_T
- 216.99662653691
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.20811049856819
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 210.6
- operating_profit_T
- 115.83
- 営業利益率
- 55.00%
- operating_cost_T
- 94.77
- margin
- 0.55
- maintenance_CAPEX_T
- 26.30075
- growth_CAPEX_T
- 26.30075
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 115.83
- operating_profit_T
- 75.2895
- margin
- 0.65
- server_DRAM
- sales_T
- 94.77
- operating_profit_T
- 40.5405
- margin
- 0.42777777777778
- commodity_DRAM
内容を開く
- sales_T
- 169.65
- operating_profit_T
- 49.1985
- 営業利益率
- 29.00%
- operating_cost_T
- 120.4515
- margin
- 0.29
- maintenance_CAPEX_T
- 18.78625
- growth_CAPEX_T
- 18.78625
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 111.15
- operating_profit_T
- 17.784
- 営業利益率
- 16.00%
- operating_cost_T
- 93.366
- margin
- 0.16
- maintenance_CAPEX_T
- 11.27175
- growth_CAPEX_T
- 11.27175
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 37.8
- operating_profit_T
- -0.3024
- 営業利益率
- -0.80%
- operating_cost_T
- 38.1024
- margin
- -0.008
- maintenance_CAPEX_T
- 11.27175
- growth_CAPEX_T
- 11.27175
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 26.46
- operating_profit_T
- -1.13778
- margin
- -0.043
- System_LSI
- sales_T
- 11.34
- operating_profit_T
- 0.83538
- margin
- 0.073666666666667
- MX_Network
内容を開く
- sales_T
- 167.4
- operating_profit_T
- 13.7268
- 営業利益率
- 8.20%
- operating_cost_T
- 153.6732
- margin
- 0.082
- maintenance_CAPEX_T
- 1.65319
- growth_CAPEX_T
- 1.65319
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 61.56
- operating_profit_T
- 1.35432
- 営業利益率
- 2.20%
- operating_cost_T
- 60.20568
- margin
- 0.022
- maintenance_CAPEX_T
- 0.90174
- growth_CAPEX_T
- 0.90174
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 36.72
- operating_profit_T
- 5.21424
- 営業利益率
- 14.20%
- operating_cost_T
- 31.50576
- margin
- 0.142
- maintenance_CAPEX_T
- 3.531815
- growth_CAPEX_T
- 3.531815
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 22.68
- operating_profit_T
- 3.22056
- 営業利益率
- 14.20%
- operating_cost_T
- 19.45944
- margin
- 0.142
- maintenance_CAPEX_T
- 1.427755
- growth_CAPEX_T
- 1.427755
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -61.317
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 7968897.3935524
- NCI_book_oku
- 157792.83909712
- consolidated_equity_oku
- 8126690.2326495
- liquid_assets_oku
- 2730478.7185408
- financial_debt_oku
- 171912
- net_cash_oku
- 2558566.7185408
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3419557.5652175
- nonoperating_financial_investments_oku
- 1151495.0467172
- ordinary_issued
- 5685496863
- ordinary_treasury
- 117722409
- ordinary_outstanding
- 5567774454
- preferred_issued
- 751921637
- preferred_treasury
- 0
- preferred_outstanding
- 751921637
- old_initial_ordinary_cohort_remnant_shares
- 5548774454
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 976029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 8761003.6790001
- NCI_book_oku
- 166286.25903985
- consolidated_equity_oku
- 8927289.9380399
- liquid_assets_oku
- 2442125.7003141
- financial_debt_oku
- 171912
- net_cash_oku
- 2270213.7003141
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4260042.5652175
- nonoperating_financial_investments_oku
- 1306793.7703343
- ordinary_issued
- 5427617932
- ordinary_treasury
- 98722409
- ordinary_outstanding
- 5328895523
- preferred_issued
- 670237151
- preferred_treasury
- 0
- preferred_outstanding
- 670237151
- old_initial_ordinary_cohort_remnant_shares
- 5291775533.4475
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1056029.130435
- ordinary_float_end
- 5328895523
- preferred_float_end
- 670237151
- old_common_cohort_float_end
- 5291775533.4475
- old_cohort_fraction_of_common_end
- 0.993034
- old_holder_cash_received_oku
- 696278.552251
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 170080.349695
- actual_pro_rata_common_seller_receipts
- 526198.202556
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -257878931
- ordinary_treasury_delta
- -19000000
- ordinary_float_delta
- -238878931
- preferred_issued_delta
- -81684486
- old_cohort_share_delta
- -256998920.55247
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7562430
- operating_profit_T
- 2044060.2
- profit_before_tax_T
- 2134466.651981
- tax_T
- 533616.662995
- group_profit_T
- 1600849.988986
- nci_profit_T
- 10405.524928
- parent_profit_T
- 1590444.464058
- ordinary_attributed_profit_T
- 1412749.581687
- preferred_attributed_profit_T
- 177694.88237
- CAPEX_T
- 1502900
- DA_T
- 662415
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 2086060.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2169966.265369
- delta_WC_T
- 80000
- ordinary_dividends_declared_T
- 170662.73535
- preferred_dividends_declared_T
- 22675.442391
- ordinary_dividend_paid_T
- 170662.73535
- preferred_dividend_paid_T
- 22675.442391
- old_ordinary_dividend_received_T
- 170080.349695
- common_cancellation_buyback_T
- 527999.999679
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 132000.00119
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 2081.104986
- noncash_fair_value_investment_gain_T
- 55298.723617
- maintenance_CAPEX_T
- 751450
- growth_CAPEX_T
- 751450
- cost_of_sales_and_operating_expenses_T
- 5518369.8
- sales_oku
- 7562430
- 売上高
- 7562430
- 営業利益（億）
- 2044060.2
- profit_before_tax_oku
- 2134466.651981
- owner_net_profit_oku
- 1590444.464058
- ordinary_net_profit_oku
- 1412749.581687
- preferred_net_profit_oku
- 177694.88237
- capital_oku
- 8761003.679
- 現金（億）
- 2442125.700314
- debt_oku
- 171912
- old_holder_cash_oku
- 696278.552251
- cost_of_sales_and_operating_expenses_T
- 551.83698
- maintenance_CAPEX_T
- 75.145
- growth_CAPEX_T
- 75.145
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 4
内容を開く
- calendar_year
- 2029
- period_start
2029-01-01
- period_end_exclusive
2030-01-01
- period_last_eligible_date
2029-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 52.130237980149
- old_holder_tender_cash_T
- 34.694390794851
- old_cohort_shares_sold
- 160621863.74148
- ordinary_dividends_declared_T
- 17.558153670383
- preferred_dividends_declared_T
- 2.180201786817
- ordinary_dividend_paid_T
- 17.558153670383
- preferred_dividend_paid_T
- 2.180201786817
- old_ordinary_dividend_received_T
- 17.435847185298
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 34.937760041278
- preferred_cancellation_buyback_T
- 8.7344399095866
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 161748571
- preferred_cancelled_shares
- 51719697
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5291775533.4475
- common_outstanding_start
- 5328895523
- pref_outstanding_start
- 670237151
- sales_T
- 750.582
- operating_profit_T
- 179.23896
- profit_before_tax_T
- 188.88679828411
- tax_T
- 47.221699571028
- group_profit_T
- 141.66509871309
- nci_profit_T
- 0.92082314163506
- parent_profit_T
- 140.74427557145
- ordinary_attributed_profit_T
- 125.74661589834
- preferred_attributed_profit_T
- 14.997659673106
- net_finance_T
- 3.0225320490487
- interest_income_T
- 3.6242240490487
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 6.6253062350653
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 183.43896
- sbc_P_and_L_segment_central_bridge_error_T
- 2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 120.318
- commodity_DRAM
- 27.306
- NAND_SSD
- 12.438
- Foundry_System_LSI
- 1.06128
- MX_Network
- 13.47528
- VD_DA_other
- 1.67136
- Display
- 5.25816
- Harman
- 3.32088
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 76.4325
- CAPEX_T
- 158.2
- delta_WC_T
- -2
- noncash_fair_value_investment_gain_T
- 6.2753062350653
- CFO_T
- 218.02229247802
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.18416462832701
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 228.15
- operating_profit_T
- 118.638
- 営業利益率
- 52.00%
- operating_cost_T
- 109.512
- margin
- 0.52
- maintenance_CAPEX_T
- 27.685
- growth_CAPEX_T
- 27.685
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 125.4825
- operating_profit_T
- 77.79915
- margin
- 0.62
- server_DRAM
- sales_T
- 102.6675
- operating_profit_T
- 40.83885
- margin
- 0.39777777777778
- commodity_DRAM
内容を開く
- sales_T
- 140.4
- operating_profit_T
- 26.676
- 営業利益率
- 19.00%
- operating_cost_T
- 113.724
- margin
- 0.19
- maintenance_CAPEX_T
- 19.775
- growth_CAPEX_T
- 19.775
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 99.45
- operating_profit_T
- 11.934
- 営業利益率
- 12.00%
- operating_cost_T
- 87.516
- margin
- 0.12
- maintenance_CAPEX_T
- 11.865
- growth_CAPEX_T
- 11.865
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 46.44
- operating_profit_T
- 0.55728
- 営業利益率
- 1.20%
- operating_cost_T
- 45.88272
- margin
- 0.012
- maintenance_CAPEX_T
- 11.865
- growth_CAPEX_T
- 11.865
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 32.508
- operating_profit_T
- -0.747684
- margin
- -0.023
- System_LSI
- sales_T
- 13.932
- operating_profit_T
- 1.304964
- margin
- 0.093666666666667
- MX_Network
内容を開く
- sales_T
- 170.64
- operating_profit_T
- 13.13928
- 営業利益率
- 7.70%
- operating_cost_T
- 157.50072
- margin
- 0.077
- maintenance_CAPEX_T
- 1.7402
- growth_CAPEX_T
- 1.7402
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 62.64
- operating_profit_T
- 1.50336
- 営業利益率
- 2.40%
- operating_cost_T
- 61.13664
- margin
- 0.024
- maintenance_CAPEX_T
- 0.9492
- growth_CAPEX_T
- 0.9492
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 38.88
- operating_profit_T
- 5.13216
- 営業利益率
- 13.20%
- operating_cost_T
- 33.74784
- margin
- 0.132
- maintenance_CAPEX_T
- 3.7177
- growth_CAPEX_T
- 3.7177
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 24.84
- operating_profit_T
- 3.27888
- 営業利益率
- 13.20%
- operating_cost_T
- 21.56112
- margin
- 0.132
- maintenance_CAPEX_T
- 1.5029
- growth_CAPEX_T
- 1.5029
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -60.858
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 8761003.6790001
- NCI_book_oku
- 166286.25903985
- consolidated_equity_oku
- 8927289.9380399
- liquid_assets_oku
- 2442125.7003141
- financial_debt_oku
- 171912
- net_cash_oku
- 2270213.7003141
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4260042.5652175
- nonoperating_financial_investments_oku
- 1306793.7703343
- ordinary_issued
- 5427617932
- ordinary_treasury
- 98722409
- ordinary_outstanding
- 5328895523
- preferred_issued
- 670237151
- preferred_treasury
- 0
- preferred_outstanding
- 670237151
- old_initial_ordinary_cohort_remnant_shares
- 5291775533.4475
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1056029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 9589340.8806339
- NCI_book_oku
- 173821.84417293
- consolidated_equity_oku
- 9763162.7248069
- liquid_assets_oku
- 2304401.4247304
- financial_debt_oku
- 171912
- net_cash_oku
- 2132489.4247304
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5077717.5652175
- nonoperating_financial_investments_oku
- 1469546.8326849
- ordinary_issued
- 5265869361
- ordinary_treasury
- 79722409
- ordinary_outstanding
- 5186146952
- preferred_issued
- 618517454
- preferred_treasury
- 0
- preferred_outstanding
- 618517454
- old_initial_ordinary_cohort_remnant_shares
- 5131153669.706
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- ordinary_float_end
- 5186146952
- preferred_float_end
- 618517454
- old_common_cohort_float_end
- 5131153669.706
- old_cohort_fraction_of_common_end
- 0.989396
- old_holder_cash_received_oku
- 521302.379801
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 174358.471853
- actual_pro_rata_common_seller_receipts
- 346943.907949
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -161748571
- ordinary_treasury_delta
- -19000000
- ordinary_float_delta
- -142748571
- preferred_issued_delta
- -51719697
- old_cohort_share_delta
- -160621863.74148
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7505820
- operating_profit_T
- 1792389.6
- profit_before_tax_T
- 1888867.982841
- tax_T
- 472216.99571
- group_profit_T
- 1416650.987131
- nci_profit_T
- 9208.231416
- parent_profit_T
- 1407442.755715
- ordinary_attributed_profit_T
- 1257466.158983
- preferred_attributed_profit_T
- 149976.596731
- CAPEX_T
- 1582000
- DA_T
- 764325
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 1834389.6
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2180222.92478
- delta_WC_T
- -20000
- ordinary_dividends_declared_T
- 175581.536704
- preferred_dividends_declared_T
- 21802.017868
- ordinary_dividend_paid_T
- 175581.536704
- preferred_dividend_paid_T
- 21802.017868
- old_ordinary_dividend_received_T
- 174358.471853
- common_cancellation_buyback_T
- 349377.600413
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 87344.399096
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 1841.646283
- noncash_fair_value_investment_gain_T
- 62753.062351
- maintenance_CAPEX_T
- 791000
- growth_CAPEX_T
- 791000
- cost_of_sales_and_operating_expenses_T
- 5713430.4
- sales_oku
- 7505820
- 売上高
- 7505820
- 営業利益（億）
- 1792389.6
- profit_before_tax_oku
- 1888867.982841
- owner_net_profit_oku
- 1407442.755715
- ordinary_net_profit_oku
- 1257466.158983
- preferred_net_profit_oku
- 149976.596731
- capital_oku
- 9589340.880634
- 現金（億）
- 2304401.42473
- debt_oku
- 171912
- old_holder_cash_oku
- 521302.379801
- cost_of_sales_and_operating_expenses_T
- 571.34304
- maintenance_CAPEX_T
- 79.1
- growth_CAPEX_T
- 79.1
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 5
内容を開く
- calendar_year
- 2030
- period_start
2030-01-01
- period_end_exclusive
2031-01-01
- period_last_eligible_date
2030-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 71.958140509408
- old_holder_tender_cash_T
- 54.12075919604
- old_cohort_shares_sold
- 237504985.70415
- ordinary_dividends_declared_T
- 18.028553944144
- preferred_dividends_declared_T
- 2.101079430672
- ordinary_dividend_paid_T
- 18.028553944144
- preferred_dividend_paid_T
- 2.101079430672
- old_ordinary_dividend_received_T
- 17.837381313369
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 54.700799939314
- preferred_cancellation_buyback_T
- 13.675199856693
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 240050452
- preferred_cancelled_shares
- 77483612
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5131153669.706
- common_outstanding_start
- 5186146952
- pref_outstanding_start
- 618517454
- sales_T
- 875.79
- operating_profit_T
- 273.9159
- profit_before_tax_T
- 283.46445567697
- tax_T
- 70.866113919244
- group_profit_T
- 212.59834175773
- nci_profit_T
- 1.3818892214253
- parent_profit_T
- 211.21645253631
- ordinary_attributed_profit_T
- 190.46172631043
- preferred_attributed_profit_T
- 20.754726225873
- net_finance_T
- 2.1420347426261
- interest_income_T
- 2.8468739426261
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 7.4065209343484
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 278.1159
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 170.8035
- commodity_DRAM
- 58.662
- NAND_SSD
- 20.394
- Foundry_System_LSI
- 2.772
- MX_Network
- 14.68272
- VD_DA_other
- 2.2416
- Display
- 6.36408
- Harman
- 3.606
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 84.5853
- CAPEX_T
- 168.37
- delta_WC_T
- 11
- noncash_fair_value_investment_gain_T
- 7.0565209343484
- CFO_T
- 283.32712082338
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.27637784428505
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 286.65
- operating_profit_T
- 169.1235
- 営業利益率
- 59.00%
- operating_cost_T
- 117.5265
- margin
- 0.59
- maintenance_CAPEX_T
- 29.46475
- growth_CAPEX_T
- 29.46475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 157.6575
- operating_profit_T
- 108.783675
- margin
- 0.69
- server_DRAM
- sales_T
- 128.9925
- operating_profit_T
- 60.339825
- margin
- 0.46777777777778
- commodity_DRAM
内容を開く
- sales_T
- 181.35
- operating_profit_T
- 58.032
- 営業利益率
- 32.00%
- operating_cost_T
- 123.318
- margin
- 0.32
- maintenance_CAPEX_T
- 21.04625
- growth_CAPEX_T
- 21.04625
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 117
- operating_profit_T
- 19.89
- 営業利益率
- 17.00%
- operating_cost_T
- 97.11
- margin
- 0.17
- maintenance_CAPEX_T
- 12.62775
- growth_CAPEX_T
- 12.62775
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 54
- operating_profit_T
- 2.268
- 営業利益率
- 4.20%
- operating_cost_T
- 51.732
- margin
- 0.042
- maintenance_CAPEX_T
- 12.62775
- growth_CAPEX_T
- 12.62775
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 37.8
- operating_profit_T
- 0.2646
- margin
- 0.007
- System_LSI
- sales_T
- 16.2
- operating_profit_T
- 2.0034
- margin
- 0.12366666666667
- MX_Network
内容を開く
- sales_T
- 174.96
- operating_profit_T
- 14.34672
- 営業利益率
- 8.20%
- operating_cost_T
- 160.61328
- margin
- 0.082
- maintenance_CAPEX_T
- 1.85207
- growth_CAPEX_T
- 1.85207
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 64.8
- operating_profit_T
- 2.0736
- 営業利益率
- 3.20%
- operating_cost_T
- 62.7264
- margin
- 0.032
- maintenance_CAPEX_T
- 1.01022
- growth_CAPEX_T
- 1.01022
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 41.04
- operating_profit_T
- 6.23808
- 営業利益率
- 15.20%
- operating_cost_T
- 34.80192
- margin
- 0.152
- maintenance_CAPEX_T
- 3.956695
- growth_CAPEX_T
- 3.956695
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 27
- operating_profit_T
- 3.564
- 営業利益率
- 13.20%
- operating_cost_T
- 23.436
- margin
- 0.132
- maintenance_CAPEX_T
- 1.599515
- growth_CAPEX_T
- 1.599515
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -71.01
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 9589340.8806339
- NCI_book_oku
- 173821.84417293
- consolidated_equity_oku
- 9763162.7248069
- liquid_assets_oku
- 2304401.4247304
- financial_debt_oku
- 171912
- net_cash_oku
- 2132489.4247304
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5077717.5652175
- nonoperating_financial_investments_oku
- 1469546.8326849
- ordinary_issued
- 5265869361
- ordinary_treasury
- 79722409
- ordinary_outstanding
- 5186146952
- preferred_issued
- 618517454
- preferred_treasury
- 0
- preferred_outstanding
- 618517454
- old_initial_ordinary_cohort_remnant_shares
- 5131153669.706
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 10871449.074289
- NCI_book_oku
- 185045.95794434
- consolidated_equity_oku
- 11056495.032233
- liquid_assets_oku
- 2466152.5228131
- financial_debt_oku
- 171912
- net_cash_oku
- 2294240.5228131
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5915564.5652175
- nonoperating_financial_investments_oku
- 1640112.0420284
- ordinary_issued
- 5025818909
- ordinary_treasury
- 60722409
- ordinary_outstanding
- 4965096500
- preferred_issued
- 541033842
- preferred_treasury
- 0
- preferred_outstanding
- 541033842
- old_initial_ordinary_cohort_remnant_shares
- 4893648684.0019
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1146029.130435
- ordinary_float_end
- 4965096500
- preferred_float_end
- 541033842
- old_common_cohort_float_end
- 4893648684.0019
- old_cohort_fraction_of_common_end
- 0.98561
- old_holder_cash_received_oku
- 719581.405094
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 178373.813134
- actual_pro_rata_common_seller_receipts
- 541207.59196
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -240050452
- ordinary_treasury_delta
- -19000000
- ordinary_float_delta
- -221050452
- preferred_issued_delta
- -77483612
- old_cohort_share_delta
- -237504985.70415
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8757900
- operating_profit_T
- 2739159
- profit_before_tax_T
- 2834644.55677
- tax_T
- 708661.139192
- group_profit_T
- 2125983.417577
- nci_profit_T
- 13818.892214
- parent_profit_T
- 2112164.525363
- ordinary_attributed_profit_T
- 1904617.263104
- preferred_attributed_profit_T
- 207547.262259
- CAPEX_T
- 1683700
- DA_T
- 845853
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 2781159
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2833271.208234
- delta_WC_T
- 110000
- ordinary_dividends_declared_T
- 180285.539441
- preferred_dividends_declared_T
- 21010.794307
- ordinary_dividend_paid_T
- 180285.539441
- preferred_dividend_paid_T
- 21010.794307
- old_ordinary_dividend_received_T
- 178373.813134
- common_cancellation_buyback_T
- 547007.999393
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 136751.998567
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 2763.778443
- noncash_fair_value_investment_gain_T
- 70565.209343
- maintenance_CAPEX_T
- 841850
- growth_CAPEX_T
- 841850
- cost_of_sales_and_operating_expenses_T
- 6018741
- sales_oku
- 8757900
- 売上高
- 8757900
- 営業利益（億）
- 2739159
- profit_before_tax_oku
- 2834644.55677
- owner_net_profit_oku
- 2112164.525363
- ordinary_net_profit_oku
- 1904617.263104
- preferred_net_profit_oku
- 207547.262259
- capital_oku
- 10871449.074289
- 現金（億）
- 2466152.522813
- debt_oku
- 171912
- old_holder_cash_oku
- 719581.405094
- cost_of_sales_and_operating_expenses_T
- 601.8741
- maintenance_CAPEX_T
- 84.185
- growth_CAPEX_T
- 84.185
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 6
内容を開く
- calendar_year
- 2031
- period_start
2031-01-01
- period_end_exclusive
2032-01-01
- period_last_eligible_date
2031-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 72.964374580108
- old_holder_tender_cash_T
- 54.850378385345
- old_cohort_shares_sold
- 228166528.26679
- ordinary_dividends_declared_T
- 18.378462557325
- preferred_dividends_declared_T
- 1.946033875279
- ordinary_dividend_paid_T
- 18.378462557325
- preferred_dividend_paid_T
- 1.946033875279
- old_ordinary_dividend_received_T
- 18.113996194763
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 55.651200020767
- preferred_cancellation_buyback_T
- 13.912800058794
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 231497785
- preferred_cancelled_shares
- 75430326
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4893648684.0019
- common_outstanding_start
- 4965096500
- pref_outstanding_start
- 541033842
- sales_T
- 977.93775
- operating_profit_T
- 349.72614
- profit_before_tax_T
- 360.38925361116
- tax_T
- 90.09731340279
- group_profit_T
- 270.29194020837
- nci_profit_T
- 1.7568976113544
- parent_profit_T
- 268.53504259702
- ordinary_attributed_profit_T
- 244.57405295332
- preferred_attributed_profit_T
- 23.960989643693
- net_finance_T
- 2.4378796719647
- interest_income_T
- 3.1427188719647
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 8.2252339391971
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 353.92614
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 208.419
- commodity_DRAM
- 80.4825
- NAND_SSD
- 32.796
- Foundry_System_LSI
- 3.8736
- MX_Network
- 16.12128
- VD_DA_other
- 2.5116
- Display
- 6.94944
- Harman
- 4.18272
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 92.7381
- CAPEX_T
- 174.02
- delta_WC_T
- 17
- noncash_fair_value_investment_gain_T
- 7.8752339391971
- CFO_T
- 342.35480626917
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.35137952227088
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 333.45
- operating_profit_T
- 206.739
- 営業利益率
- 62.00%
- operating_cost_T
- 126.711
- margin
- 0.62
- maintenance_CAPEX_T
- 30.4535
- growth_CAPEX_T
- 30.4535
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 183.3975
- operating_profit_T
- 132.0462
- margin
- 0.72
- server_DRAM
- sales_T
- 150.0525
- operating_profit_T
- 74.6928
- margin
- 0.49777777777778
- commodity_DRAM
内容を開く
- sales_T
- 204.75
- operating_profit_T
- 79.8525
- 営業利益率
- 39.00%
- operating_cost_T
- 124.8975
- margin
- 0.39
- maintenance_CAPEX_T
- 21.7525
- growth_CAPEX_T
- 21.7525
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 134.55
- operating_profit_T
- 32.292
- 営業利益率
- 24.00%
- operating_cost_T
- 102.258
- margin
- 0.24
- maintenance_CAPEX_T
- 13.0515
- growth_CAPEX_T
- 13.0515
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 64.8
- operating_profit_T
- 3.3696
- 営業利益率
- 5.20%
- operating_cost_T
- 61.4304
- margin
- 0.052
- maintenance_CAPEX_T
- 13.0515
- growth_CAPEX_T
- 13.0515
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 45.36
- operating_profit_T
- 0.77112
- margin
- 0.017
- System_LSI
- sales_T
- 19.44
- operating_profit_T
- 2.59848
- margin
- 0.13366666666667
- MX_Network
内容を開く
- sales_T
- 181.44
- operating_profit_T
- 15.78528
- 営業利益率
- 8.70%
- operating_cost_T
- 165.65472
- margin
- 0.087
- maintenance_CAPEX_T
- 1.91422
- growth_CAPEX_T
- 1.91422
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 66.96
- operating_profit_T
- 2.3436
- 営業利益率
- 3.50%
- operating_cost_T
- 64.6164
- margin
- 0.035
- maintenance_CAPEX_T
- 1.04412
- growth_CAPEX_T
- 1.04412
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 42.12
- operating_profit_T
- 6.82344
- 営業利益率
- 16.20%
- operating_cost_T
- 35.29656
- margin
- 0.162
- maintenance_CAPEX_T
- 4.08947
- growth_CAPEX_T
- 4.08947
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 29.16
- operating_profit_T
- 4.14072
- 営業利益率
- 14.20%
- operating_cost_T
- 25.01928
- margin
- 0.142
- maintenance_CAPEX_T
- 1.65319
- growth_CAPEX_T
- 1.65319
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -79.29225
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 10871449.074289
- NCI_book_oku
- 185045.95794434
- consolidated_equity_oku
- 11056495.032233
- liquid_assets_oku
- 2466152.5228131
- financial_debt_oku
- 171912
- net_cash_oku
- 2294240.5228131
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5915564.5652175
- nonoperating_financial_investments_oku
- 1640112.0420284
- ordinary_issued
- 5025818909
- ordinary_treasury
- 60722409
- ordinary_outstanding
- 4965096500
- preferred_issued
- 541033842
- preferred_treasury
- 0
- preferred_outstanding
- 541033842
- old_initial_ordinary_cohort_remnant_shares
- 4893648684.0019
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1146029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 12712914.535137
- NCI_book_oku
- 199270.13883517
- consolidated_equity_oku
- 12912184.673972
- liquid_assets_oku
- 3147101.8251605
- financial_debt_oku
- 171912
- net_cash_oku
- 2975189.8251605
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6728383.5652175
- nonoperating_financial_investments_oku
- 1818864.3814204
- ordinary_issued
- 4794321124
- ordinary_treasury
- 41722409
- ordinary_outstanding
- 4752598715
- preferred_issued
- 465603516
- preferred_treasury
- 0
- preferred_outstanding
- 465603516
- old_initial_ordinary_cohort_remnant_shares
- 4665482155.7351
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1316029.130435
- ordinary_float_end
- 4752598715
- preferred_float_end
- 465603516
- old_common_cohort_float_end
- 4665482155.7351
- old_cohort_fraction_of_common_end
- 0.98167
- old_holder_cash_received_oku
- 729643.745801
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 181139.961948
- actual_pro_rata_common_seller_receipts
- 548503.783853
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -231497785
- ordinary_treasury_delta
- -19000000
- ordinary_float_delta
- -212497785
- preferred_issued_delta
- -75430326
- old_cohort_share_delta
- -228166528.26679
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9779377.5
- operating_profit_T
- 3497261.4
- profit_before_tax_T
- 3603892.536112
- tax_T
- 900973.134028
- group_profit_T
- 2702919.402084
- nci_profit_T
- 17568.976114
- parent_profit_T
- 2685350.42597
- ordinary_attributed_profit_T
- 2445740.529533
- preferred_attributed_profit_T
- 239609.896437
- CAPEX_T
- 1740200
- DA_T
- 927381
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 3539261.4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3423548.062692
- delta_WC_T
- 170000
- ordinary_dividends_declared_T
- 183784.625573
- preferred_dividends_declared_T
- 19460.338753
- ordinary_dividend_paid_T
- 183784.625573
- preferred_dividend_paid_T
- 19460.338753
- old_ordinary_dividend_received_T
- 181139.961948
- common_cancellation_buyback_T
- 556512.000208
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 139128.000588
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 3513.795223
- noncash_fair_value_investment_gain_T
- 78752.339392
- maintenance_CAPEX_T
- 870100
- growth_CAPEX_T
- 870100
- cost_of_sales_and_operating_expenses_T
- 6282116.1
- sales_oku
- 9779377.5
- 売上高
- 9779377.5
- 営業利益（億）
- 3497261.4
- profit_before_tax_oku
- 3603892.536112
- owner_net_profit_oku
- 2685350.42597
- ordinary_net_profit_oku
- 2445740.529533
- preferred_net_profit_oku
- 239609.896437
- capital_oku
- 12712914.535137
- 現金（億）
- 3147101.825161
- debt_oku
- 171912
- old_holder_cash_oku
- 729643.745801
- cost_of_sales_and_operating_expenses_T
- 628.21161
- maintenance_CAPEX_T
- 87.01
- growth_CAPEX_T
- 87.01
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 7
内容を開く
- calendar_year
- 2032
- period_start
2032-01-01
- period_end_exclusive
2033-01-01
- period_last_eligible_date
2032-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 73.956764350463
- old_holder_tender_cash_T
- 55.564075519744
- old_cohort_shares_sold
- 219061568.71954
- ordinary_dividends_declared_T
- 18.736127667923
- preferred_dividends_declared_T
- 1.770652628704
- ordinary_dividend_paid_T
- 18.736127667923
- preferred_dividend_paid_T
- 1.770652628704
- old_ordinary_dividend_received_T
- 18.392688830719
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 56.601599813362
- preferred_cancellation_buyback_T
- 14.150399986205
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 223152012
- preferred_cancelled_shares
- 73401168
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4665482155.7351
- common_outstanding_start
- 4752598715
- pref_outstanding_start
- 465603516
- sales_T
- 939.393
- operating_profit_T
- 287.7408
- profit_before_tax_T
- 300.59641777326
- tax_T
- 75.149104443314
- group_profit_T
- 225.44731332994
- nci_profit_T
- 1.4654075366446
- parent_profit_T
- 223.9819057933
- ordinary_attributed_profit_T
- 206.20121216601
- preferred_attributed_profit_T
- 17.780693627293
- net_finance_T
- 3.7723726049789
- interest_income_T
- 4.4772118049789
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 9.0832451682786
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 291.9408
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 173.7402
- commodity_DRAM
- 55.035
- NAND_SSD
- 26.712
- Foundry_System_LSI
- 5.9472
- MX_Network
- 17.62464
- VD_DA_other
- 2.65632
- Display
- 7.29936
- Harman
- 4.33608
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 101.91
- CAPEX_T
- 178.54
- delta_WC_T
- 4
- noncash_fair_value_investment_gain_T
- 8.7332451682786
- CFO_T
- 318.82406816166
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.29308150732893
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 301.86
- operating_profit_T
- 172.0602
- 営業利益率
- 57.00%
- operating_cost_T
- 129.7998
- margin
- 0.57
- maintenance_CAPEX_T
- 31.2445
- growth_CAPEX_T
- 31.2445
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 166.023
- operating_profit_T
- 111.23541
- margin
- 0.67
- server_DRAM
- sales_T
- 135.837
- operating_profit_T
- 60.82479
- margin
- 0.44777777777778
- commodity_DRAM
内容を開く
- sales_T
- 175.5
- operating_profit_T
- 54.405
- 営業利益率
- 31.00%
- operating_cost_T
- 121.095
- margin
- 0.31
- maintenance_CAPEX_T
- 22.3175
- growth_CAPEX_T
- 22.3175
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 131.04
- operating_profit_T
- 26.208
- 営業利益率
- 20.00%
- operating_cost_T
- 104.832
- margin
- 0.2
- maintenance_CAPEX_T
- 13.3905
- growth_CAPEX_T
- 13.3905
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 75.6
- operating_profit_T
- 5.4432
- 営業利益率
- 7.20%
- operating_cost_T
- 70.1568
- margin
- 0.072
- maintenance_CAPEX_T
- 13.3905
- growth_CAPEX_T
- 13.3905
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 52.92
- operating_profit_T
- 1.95804
- margin
- 0.037
- System_LSI
- sales_T
- 22.68
- operating_profit_T
- 3.48516
- margin
- 0.15366666666667
- MX_Network
内容を開く
- sales_T
- 187.92
- operating_profit_T
- 17.28864
- 営業利益率
- 9.20%
- operating_cost_T
- 170.63136
- margin
- 0.092
- maintenance_CAPEX_T
- 1.96394
- growth_CAPEX_T
- 1.96394
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 69.12
- operating_profit_T
- 2.48832
- 営業利益率
- 3.60%
- operating_cost_T
- 66.63168
- margin
- 0.036
- maintenance_CAPEX_T
- 1.07124
- growth_CAPEX_T
- 1.07124
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 44.28
- operating_profit_T
- 7.17336
- 営業利益率
- 16.20%
- operating_cost_T
- 37.10664
- margin
- 0.162
- maintenance_CAPEX_T
- 4.19569
- growth_CAPEX_T
- 4.19569
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 30.24
- operating_profit_T
- 4.29408
- 営業利益率
- 14.20%
- operating_cost_T
- 25.94592
- margin
- 0.142
- maintenance_CAPEX_T
- 1.69613
- growth_CAPEX_T
- 1.69613
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -76.167
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 12712914.535137
- NCI_book_oku
- 199270.13883517
- consolidated_equity_oku
- 12912184.673972
- liquid_assets_oku
- 3147101.8251605
- financial_debt_oku
- 171912
- net_cash_oku
- 2975189.8251605
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6728383.5652175
- nonoperating_financial_investments_oku
- 1818864.3814204
- ordinary_issued
- 4794321124
- ordinary_treasury
- 41722409
- ordinary_outstanding
- 4752598715
- preferred_issued
- 465603516
- preferred_treasury
- 0
- preferred_outstanding
- 465603516
- old_initial_ordinary_cohort_remnant_shares
- 4665482155.7351
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1316029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 14095145.792108
- NCI_book_oku
- 211162.39912833
- consolidated_equity_oku
- 14306308.191237
- liquid_assets_oku
- 3534423.8907419
- financial_debt_oku
- 171912
- net_cash_oku
- 3362511.8907419
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 7494683.5652175
- nonoperating_financial_investments_oku
- 2006196.8331031
- ordinary_issued
- 4571169112
- ordinary_treasury
- 22722409
- ordinary_outstanding
- 4548446703
- preferred_issued
- 392202348
- preferred_treasury
- 0
- preferred_outstanding
- 392202348
- old_initial_ordinary_cohort_remnant_shares
- 4446420587.0156
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1356029.130435
- ordinary_float_end
- 4548446703
- preferred_float_end
- 392202348
- old_common_cohort_float_end
- 4446420587.0156
- old_cohort_fraction_of_common_end
- 0.977569
- old_holder_cash_received_oku
- 739567.643505
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 183926.888307
- actual_pro_rata_common_seller_receipts
- 555640.755197
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -223152012
- ordinary_treasury_delta
- -19000000
- ordinary_float_delta
- -204152012
- preferred_issued_delta
- -73401168
- old_cohort_share_delta
- -219061568.71954
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9393930
- operating_profit_T
- 2877408
- profit_before_tax_T
- 3005964.177733
- tax_T
- 751491.044433
- group_profit_T
- 2254473.133299
- nci_profit_T
- 14654.075366
- parent_profit_T
- 2239819.057933
- ordinary_attributed_profit_T
- 2062012.12166
- preferred_attributed_profit_T
- 177806.936273
- CAPEX_T
- 1785400
- DA_T
- 1019100
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 2919408
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3188240.681617
- delta_WC_T
- 40000
- ordinary_dividends_declared_T
- 187361.276679
- preferred_dividends_declared_T
- 17706.526287
- ordinary_dividend_paid_T
- 187361.276679
- preferred_dividend_paid_T
- 17706.526287
- old_ordinary_dividend_received_T
- 183926.888307
- common_cancellation_buyback_T
- 566015.998134
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 141503.999862
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 2930.815073
- noncash_fair_value_investment_gain_T
- 87332.451683
- maintenance_CAPEX_T
- 892700
- growth_CAPEX_T
- 892700
- cost_of_sales_and_operating_expenses_T
- 6516522
- sales_oku
- 9393930
- 売上高
- 9393930
- 営業利益（億）
- 2877408
- profit_before_tax_oku
- 3005964.177733
- owner_net_profit_oku
- 2239819.057933
- ordinary_net_profit_oku
- 2062012.12166
- preferred_net_profit_oku
- 177806.936273
- capital_oku
- 14095145.792108
- 現金（億）
- 3534423.890742
- debt_oku
- 171912
- old_holder_cash_oku
- 739567.643505
- cost_of_sales_and_operating_expenses_T
- 651.6522
- maintenance_CAPEX_T
- 89.27
- growth_CAPEX_T
- 89.27
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 8
内容を開く
- calendar_year
- 2033
- period_start
2033-01-01
- period_end_exclusive
2034-01-01
- period_last_eligible_date
2033-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 59.518630620429
- old_holder_tender_cash_T
- 40.685088670362
- old_cohort_shares_sold
- 151599729.08138
- ordinary_dividends_declared_T
- 19.26569025853
- preferred_dividends_declared_T
- 1.613359627324
- ordinary_dividend_paid_T
- 19.26569025853
- preferred_dividend_paid_T
- 1.613359627324
- old_ordinary_dividend_received_T
- 18.833541950067
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 37.408800016239
- preferred_cancellation_buyback_T
- 9.3522001360568
- employee_treasury_purchases_T
- 4.2098354237748
- employee_treasury_purchased_shares
- 15277591
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 139800696
- preferred_cancelled_shares
- 46419805
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4446420587.0156
- common_outstanding_start
- 4548446703
- pref_outstanding_start
- 392202348
- sales_T
- 885.03075
- operating_profit_T
- 223.45218
- profit_before_tax_T
- 238.36981556518
- tax_T
- 59.592453891296
- group_profit_T
- 178.77736167389
- nci_profit_T
- 1.1620528508803
- parent_profit_T
- 177.61530882301
- ordinary_attributed_profit_T
- 164.7073706396
- preferred_attributed_profit_T
- 12.907938183406
- net_finance_T
- 4.9351946288271
- interest_income_T
- 5.6400338288271
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 9.982440936356
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 227.65218
- sbc_P_and_L_segment_central_bridge_error_T
- 2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 138.57
- commodity_DRAM
- 35.379
- NAND_SSD
- 14.9535
- Foundry_System_LSI
- 7.146
- MX_Network
- 18.2208
- VD_DA_other
- 2.44896
- Display
- 7.70112
- Harman
- 4.6428
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 110.0628
- CAPEX_T
- 186.45
- delta_WC_T
- -7
- noncash_fair_value_investment_gain_T
- 9.632440936356
- CFO_T
- 290.40772073753
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.23241057017605
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 263.25
- operating_profit_T
- 136.89
- 営業利益率
- 52.00%
- operating_cost_T
- 126.36
- margin
- 0.52
- maintenance_CAPEX_T
- 32.743683
- growth_CAPEX_T
- 32.513817
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 144.7875
- operating_profit_T
- 89.76825
- margin
- 0.62
- server_DRAM
- sales_T
- 118.4625
- operating_profit_T
- 47.12175
- margin
- 0.39777777777778
- commodity_DRAM
内容を開く
- sales_T
- 157.95
- operating_profit_T
- 34.749
- 営業利益率
- 22.00%
- operating_cost_T
- 123.201
- margin
- 0.22
- maintenance_CAPEX_T
- 23.388345
- growth_CAPEX_T
- 23.224155
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 111.15
- operating_profit_T
- 14.4495
- 営業利益率
- 13.00%
- operating_cost_T
- 96.7005
- margin
- 0.13
- maintenance_CAPEX_T
- 14.033007
- growth_CAPEX_T
- 13.934493
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 81
- operating_profit_T
- 6.642
- 営業利益率
- 8.20%
- operating_cost_T
- 74.358
- margin
- 0.082
- maintenance_CAPEX_T
- 14.033007
- growth_CAPEX_T
- 13.934493
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 56.7
- operating_profit_T
- 2.6649
- margin
- 0.047
- System_LSI
- sales_T
- 24.3
- operating_profit_T
- 3.9771
- margin
- 0.16366666666667
- MX_Network
内容を開く
- sales_T
- 194.4
- operating_profit_T
- 17.8848
- 営業利益率
- 9.20%
- operating_cost_T
- 176.5152
- margin
- 0.092
- maintenance_CAPEX_T
- 2.05817436
- growth_CAPEX_T
- 2.04372564
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 71.28
- operating_profit_T
- 2.28096
- 営業利益率
- 3.20%
- operating_cost_T
- 68.99904
- margin
- 0.032
- maintenance_CAPEX_T
- 1.12264056
- growth_CAPEX_T
- 1.11475944
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 45.36
- operating_profit_T
- 7.57512
- 営業利益率
- 16.70%
- operating_cost_T
- 37.78488
- margin
- 0.167
- maintenance_CAPEX_T
- 4.39700886
- growth_CAPEX_T
- 4.36614114
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 32.4
- operating_profit_T
- 4.6008
- 営業利益率
- 14.20%
- operating_cost_T
- 27.7992
- margin
- 0.142
- maintenance_CAPEX_T
- 1.77751422
- growth_CAPEX_T
- 1.76503578
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -71.75925
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 14095145.792108
- NCI_book_oku
- 211162.39912833
- consolidated_equity_oku
- 14306308.191237
- liquid_assets_oku
- 3534423.8907419
- financial_debt_oku
- 171912
- net_cash_oku
- 3362511.8907419
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 7494683.5652175
- nonoperating_financial_investments_oku
- 2006196.8331031
- ordinary_issued
- 4571169112
- ordinary_treasury
- 22722409
- ordinary_outstanding
- 4548446703
- preferred_issued
- 392202348
- preferred_treasury
- 0
- preferred_outstanding
- 392202348
- old_initial_ordinary_cohort_remnant_shares
- 4446420587.0156
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1356029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 15207800.025719
- NCI_book_oku
- 220627.82193537
- consolidated_equity_oku
- 15428427.847655
- liquid_assets_oku
- 3753178.1377962
- financial_debt_oku
- 171912
- net_cash_oku
- 3581266.1377962
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 8258555.5652175
- nonoperating_financial_investments_oku
- 2202521.2424667
- ordinary_issued
- 4431368416
- ordinary_treasury
- 19000000
- ordinary_outstanding
- 4412368416
- preferred_issued
- 345782543
- preferred_treasury
- 0
- preferred_outstanding
- 345782543
- old_initial_ordinary_cohort_remnant_shares
- 4294820857.9342
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1286029.130435
- ordinary_float_end
- 4412368416
- preferred_float_end
- 345782543
- old_common_cohort_float_end
- 4294820857.9342
- old_cohort_fraction_of_common_end
- 0.97336
- old_holder_cash_received_oku
- 595186.306204
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 188335.419501
- actual_pro_rata_common_seller_receipts
- 406850.886704
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -139800696
- ordinary_treasury_delta
- -3722409
- ordinary_float_delta
- -136078287
- preferred_issued_delta
- -46419805
- old_cohort_share_delta
- -151599729.08138
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8850307.5
- operating_profit_T
- 2234521.8
- profit_before_tax_T
- 2383698.155652
- tax_T
- 595924.538913
- group_profit_T
- 1787773.616739
- nci_profit_T
- 11620.528509
- parent_profit_T
- 1776153.08823
- ordinary_attributed_profit_T
- 1647073.706396
- preferred_attributed_profit_T
- 129079.381834
- CAPEX_T
- 1864500
- DA_T
- 1100628
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 2276521.8
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2904077.207375
- delta_WC_T
- -70000
- ordinary_dividends_declared_T
- 192656.902585
- preferred_dividends_declared_T
- 16133.596273
- ordinary_dividend_paid_T
- 192656.902585
- preferred_dividend_paid_T
- 16133.596273
- old_ordinary_dividend_received_T
- 188335.419501
- common_cancellation_buyback_T
- 374088.000162
- employee_treasury_purchases_T
- 42098.354238
- preferred_cancellation_buyback_T
- 93522.001361
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 2324.105702
- noncash_fair_value_investment_gain_T
- 96324.409364
- maintenance_CAPEX_T
- 935533.8
- growth_CAPEX_T
- 928966.2
- cost_of_sales_and_operating_expenses_T
- 6615785.7
- sales_oku
- 8850307.5
- 売上高
- 8850307.5
- 営業利益（億）
- 2234521.8
- profit_before_tax_oku
- 2383698.155652
- owner_net_profit_oku
- 1776153.08823
- ordinary_net_profit_oku
- 1647073.706396
- preferred_net_profit_oku
- 129079.381834
- capital_oku
- 15207800.025719
- 現金（億）
- 3753178.137796
- debt_oku
- 171912
- old_holder_cash_oku
- 595186.306204
- cost_of_sales_and_operating_expenses_T
- 661.57857
- maintenance_CAPEX_T
- 93.55338
- growth_CAPEX_T
- 92.89662
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 9
内容を開く
- calendar_year
- 2034
- period_start
2034-01-01
- period_end_exclusive
2035-01-01
- period_last_eligible_date
2034-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 81.509451098312
- old_holder_tender_cash_T
- 62.320047102984
- old_cohort_shares_sold
- 220212447.89342
- ordinary_dividends_declared_T
- 19.714610436994
- preferred_dividends_declared_T
- 1.48163895278
- ordinary_dividend_paid_T
- 19.714610436994
- preferred_dividend_paid_T
- 1.48163895278
- old_ordinary_dividend_received_T
- 19.189403995328
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 58.502400013104
- preferred_cancellation_buyback_T
- 12.515337874284
- employee_treasury_purchases_T
- 5.5233222735074
- employee_treasury_purchased_shares
- 19000000
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 207239576
- preferred_cancelled_shares
- 59440018
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4294820857.9342
- common_outstanding_start
- 4412368416
- pref_outstanding_start
- 345782543
- sales_T
- 972.36
- operating_profit_T
- 294.47244
- profit_before_tax_T
- 310.25219274246
- tax_T
- 77.563048185615
- group_profit_T
- 232.68914455685
- nci_profit_T
- 1.5124794396195
- parent_profit_T
- 231.17666511723
- ordinary_attributed_profit_T
- 216.43828859637
- preferred_attributed_profit_T
- 14.738376520853
- net_finance_T
- 4.8549546411609
- interest_income_T
- 5.5597938411609
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 10.924798101301
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 298.67244
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 184.902
- commodity_DRAM
- 53.28
- NAND_SSD
- 20.394
- Foundry_System_LSI
- 7.76592
- MX_Network
- 17.7186
- VD_DA_other
- 2.77296
- Display
- 8.29944
- Harman
- 4.94952
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 117.1965
- CAPEX_T
- 192.1
- delta_WC_T
- 10
- noncash_fair_value_investment_gain_T
- 10.574798101301
- CFO_T
- 333.51084645555
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.3024958879239
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 315.9
- operating_profit_T
- 183.222
- 営業利益率
- 58.00%
- operating_cost_T
- 132.678
- margin
- 0.58
- maintenance_CAPEX_T
- 34.86595875
- growth_CAPEX_T
- 32.36904125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 173.745
- operating_profit_T
- 118.1466
- margin
- 0.68
- server_DRAM
- sales_T
- 142.155
- operating_profit_T
- 65.0754
- margin
- 0.45777777777778
- commodity_DRAM
内容を開く
- sales_T
- 175.5
- operating_profit_T
- 52.65
- 営業利益率
- 30.00%
- operating_cost_T
- 122.85
- margin
- 0.3
- maintenance_CAPEX_T
- 24.90425625
- growth_CAPEX_T
- 23.12074375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 117
- operating_profit_T
- 19.89
- 営業利益率
- 17.00%
- operating_cost_T
- 97.11
- margin
- 0.17
- maintenance_CAPEX_T
- 14.94255375
- growth_CAPEX_T
- 13.87244625
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 88.56
- operating_profit_T
- 7.26192
- 営業利益率
- 8.20%
- operating_cost_T
- 81.29808
- margin
- 0.082
- maintenance_CAPEX_T
- 14.94255375
- growth_CAPEX_T
- 13.87244625
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 61.992
- operating_profit_T
- 2.913624
- margin
- 0.047
- System_LSI
- sales_T
- 26.568
- operating_profit_T
- 4.348296
- margin
- 0.16366666666667
- MX_Network
内容を開く
- sales_T
- 199.8
- operating_profit_T
- 17.3826
- 営業利益率
- 8.70%
- operating_cost_T
- 182.4174
- margin
- 0.087
- maintenance_CAPEX_T
- 2.19157455
- growth_CAPEX_T
- 2.03462545
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 72.36
- operating_profit_T
- 2.60496
- 営業利益率
- 3.60%
- operating_cost_T
- 69.75504
- margin
- 0.036
- maintenance_CAPEX_T
- 1.1954043
- growth_CAPEX_T
- 1.1097957
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 47.52
- operating_profit_T
- 8.17344
- 営業利益率
- 17.20%
- operating_cost_T
- 39.34656
- margin
- 0.172
- maintenance_CAPEX_T
- 4.682000175
- growth_CAPEX_T
- 4.346699825
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 34.56
- operating_profit_T
- 4.90752
- 営業利益率
- 14.20%
- operating_cost_T
- 29.65248
- margin
- 0.142
- maintenance_CAPEX_T
- 1.892723475
- growth_CAPEX_T
- 1.757176525
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -78.84
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 15207800.025719
- NCI_book_oku
- 220627.82193537
- consolidated_equity_oku
- 15428427.847655
- liquid_assets_oku
- 3753178.1377962
- financial_debt_oku
- 171912
- net_cash_oku
- 3581266.1377962
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 8258555.5652175
- nonoperating_financial_investments_oku
- 2202521.2424667
- ordinary_issued
- 4431368416
- ordinary_treasury
- 19000000
- ordinary_outstanding
- 4412368416
- preferred_issued
- 345782543
- preferred_treasury
- 0
- preferred_outstanding
- 345782543
- old_initial_ordinary_cohort_remnant_shares
- 4294820857.9342
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1286029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 16597193.581385
- NCI_book_oku
- 232896.65745232
- consolidated_equity_oku
- 16830090.238837
- liquid_assets_oku
- 4086888.5479658
- financial_debt_oku
- 171912
- net_cash_oku
- 3914976.5479658
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 9007590.5652175
- nonoperating_financial_investments_oku
- 2408269.2234797
- ordinary_issued
- 4224128840
- ordinary_treasury
- 19000000
- ordinary_outstanding
- 4205128840
- preferred_issued
- 286342525
- preferred_treasury
- 0
- preferred_outstanding
- 286342525
- old_initial_ordinary_cohort_remnant_shares
- 4074608410.0408
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- ordinary_float_end
- 4205128840
- preferred_float_end
- 286342525
- old_common_cohort_float_end
- 4074608410.0408
- old_cohort_fraction_of_common_end
- 0.968962
- old_holder_cash_received_oku
- 815094.510983
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 191894.039953
- actual_pro_rata_common_seller_receipts
- 623200.47103
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -207239576
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -207239576
- preferred_issued_delta
- -59440018
- old_cohort_share_delta
- -220212447.89342
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9723600
- operating_profit_T
- 2944724.4
- profit_before_tax_T
- 3102521.927425
- tax_T
- 775630.481856
- group_profit_T
- 2326891.445568
- nci_profit_T
- 15124.794396
- parent_profit_T
- 2311766.651172
- ordinary_attributed_profit_T
- 2164382.885964
- preferred_attributed_profit_T
- 147383.765209
- CAPEX_T
- 1921000
- DA_T
- 1171965
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 2986724.4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3335108.464555
- delta_WC_T
- 100000
- ordinary_dividends_declared_T
- 197146.10437
- preferred_dividends_declared_T
- 14816.389528
- ordinary_dividend_paid_T
- 197146.10437
- preferred_dividend_paid_T
- 14816.389528
- old_ordinary_dividend_received_T
- 191894.039953
- common_cancellation_buyback_T
- 585024.000131
- employee_treasury_purchases_T
- 55233.222735
- preferred_cancellation_buyback_T
- 125153.378743
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 3024.958879
- noncash_fair_value_investment_gain_T
- 105747.981013
- maintenance_CAPEX_T
- 996170.25
- growth_CAPEX_T
- 924829.75
- cost_of_sales_and_operating_expenses_T
- 6778875.6
- sales_oku
- 9723600
- 売上高
- 9723600
- 営業利益（億）
- 2944724.4
- profit_before_tax_oku
- 3102521.927425
- owner_net_profit_oku
- 2311766.651172
- ordinary_net_profit_oku
- 2164382.885964
- preferred_net_profit_oku
- 147383.765209
- capital_oku
- 16597193.581385
- 現金（億）
- 4086888.547966
- debt_oku
- 171912
- old_holder_cash_oku
- 815094.510983
- cost_of_sales_and_operating_expenses_T
- 677.88756
- maintenance_CAPEX_T
- 99.617025
- growth_CAPEX_T
- 92.482975
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 10
内容を開く
- calendar_year
- 2035
- period_start
2035-01-01
- period_end_exclusive
2036-01-01
- period_last_eligible_date
2035-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 82.639498506774
- old_holder_tender_cash_T
- 63.253514880371
- old_cohort_shares_sold
- 211848073.70775
- ordinary_dividends_declared_T
- 20.006967697379
- preferred_dividends_declared_T
- 1.306862160179
- ordinary_dividend_paid_T
- 20.006967697379
- preferred_dividend_paid_T
- 1.306862160179
- old_ordinary_dividend_received_T
- 19.385983626403
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 59.45279995901
- preferred_cancellation_buyback_T
- 10.831038484696
- employee_treasury_purchases_T
- 5.8268914585407
- employee_treasury_purchased_shares
- 19000000
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 199634125
- preferred_cancelled_shares
- 49222279
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4074608410.0408
- common_outstanding_start
- 4205128840
- pref_outstanding_start
- 286342525
- sales_T
- 1083.7485
- operating_profit_T
- 381.97134
- profit_before_tax_T
- 399.41235886748
- tax_T
- 99.85308971687
- group_profit_T
- 299.55926915061
- nci_profit_T
- 1.947135249479
- parent_profit_T
- 297.61213390113
- ordinary_attributed_profit_T
- 280.97831983555
- preferred_attributed_profit_T
- 16.633814065581
- net_finance_T
- 5.5286304573172
- interest_income_T
- 6.2334696573172
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 11.912388410164
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 386.17134
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 240.7695
- commodity_DRAM
- 73.3572
- NAND_SSD
- 30.5496
- Foundry_System_LSI
- 9.4464
- MX_Network
- 16.98528
- VD_DA_other
- 2.88528
- Display
- 8.4852
- Harman
- 5.10288
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 125.3493
- CAPEX_T
- 201.14
- delta_WC_T
- 14
- noncash_fair_value_investment_gain_T
- 11.562388410164
- CFO_T
- 403.54618074045
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.38942704989579
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 391.95
- operating_profit_T
- 239.0895
- 営業利益率
- 61.00%
- operating_cost_T
- 152.8605
- margin
- 0.61
- maintenance_CAPEX_T
- 37.29141675
- growth_CAPEX_T
- 33.10758325
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 215.5725
- operating_profit_T
- 153.056475
- margin
- 0.71
- server_DRAM
- sales_T
- 176.3775
- operating_profit_T
- 86.033025
- margin
- 0.48777777777778
- commodity_DRAM
内容を開く
- sales_T
- 196.56
- operating_profit_T
- 72.7272
- 営業利益率
- 37.00%
- operating_cost_T
- 123.8328
- margin
- 0.37
- maintenance_CAPEX_T
- 26.63672625
- growth_CAPEX_T
- 23.64827375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 125.19
- operating_profit_T
- 30.0456
- 営業利益率
- 24.00%
- operating_cost_T
- 95.1444
- margin
- 0.24
- maintenance_CAPEX_T
- 15.98203575
- growth_CAPEX_T
- 14.18896425
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 97.2
- operating_profit_T
- 8.9424
- 営業利益率
- 9.20%
- operating_cost_T
- 88.2576
- margin
- 0.092
- maintenance_CAPEX_T
- 15.98203575
- growth_CAPEX_T
- 14.18896425
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 68.04
- operating_profit_T
- 3.87828
- margin
- 0.057
- System_LSI
- sales_T
- 29.16
- operating_profit_T
- 5.06412
- margin
- 0.17366666666667
- MX_Network
内容を開く
- sales_T
- 203.04
- operating_profit_T
- 16.64928
- 営業利益率
- 8.20%
- operating_cost_T
- 186.39072
- margin
- 0.082
- maintenance_CAPEX_T
- 2.34403191
- growth_CAPEX_T
- 2.08104809
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 73.44
- operating_profit_T
- 2.71728
- 営業利益率
- 3.70%
- operating_cost_T
- 70.72272
- margin
- 0.037
- maintenance_CAPEX_T
- 1.27856286
- growth_CAPEX_T
- 1.13511714
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 48.6
- operating_profit_T
- 8.3592
- 営業利益率
- 17.20%
- operating_cost_T
- 40.2408
- margin
- 0.172
- maintenance_CAPEX_T
- 5.007704535
- growth_CAPEX_T
- 4.445875465
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 35.64
- operating_profit_T
- 5.06088
- 営業利益率
- 14.20%
- operating_cost_T
- 30.57912
- margin
- 0.142
- maintenance_CAPEX_T
- 2.024391195
- growth_CAPEX_T
- 1.797268805
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -87.8715
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 16597193.581385
- NCI_book_oku
- 232896.65745232
- consolidated_equity_oku
- 16830090.238837
- liquid_assets_oku
- 4086888.5479658
- financial_debt_oku
- 171912
- net_cash_oku
- 3914976.5479658
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 9007590.5652175
- nonoperating_financial_investments_oku
- 2408269.2234797
- ordinary_issued
- 4224128840
- ordinary_treasury
- 19000000
- ordinary_outstanding
- 4205128840
- preferred_issued
- 286342525
- preferred_treasury
- 0
- preferred_outstanding
- 286342525
- old_initial_ordinary_cohort_remnant_shares
- 4074608410.0408
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 18654069.322798
- NCI_book_oku
- 248642.73944816
- consolidated_equity_oku
- 18902712.062246
- liquid_assets_oku
- 5032810.4872732
- financial_debt_oku
- 171912
- net_cash_oku
- 4860898.4872732
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 9765497.5652175
- nonoperating_financial_investments_oku
- 2623893.1075814
- ordinary_issued
- 4024494715
- ordinary_treasury
- 19000000
- ordinary_outstanding
- 4005494715
- preferred_issued
- 237120246
- preferred_treasury
- 0
- preferred_outstanding
- 237120246
- old_initial_ordinary_cohort_remnant_shares
- 3862760336.333
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1526029.130435
- ordinary_float_end
- 4005494715
- preferred_float_end
- 237120246
- old_common_cohort_float_end
- 3862760336.333
- old_cohort_fraction_of_common_end
- 0.964365
- old_holder_cash_received_oku
- 826394.985068
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 193859.836264
- actual_pro_rata_common_seller_receipts
- 632535.148804
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -199634125
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -199634125
- preferred_issued_delta
- -49222279
- old_cohort_share_delta
- -211848073.70775
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 10837485
- operating_profit_T
- 3819713.4
- profit_before_tax_T
- 3994123.588675
- tax_T
- 998530.897169
- group_profit_T
- 2995592.691506
- nci_profit_T
- 19471.352495
- parent_profit_T
- 2976121.339011
- ordinary_attributed_profit_T
- 2809783.198356
- preferred_attributed_profit_T
- 166338.140656
- CAPEX_T
- 2011400
- DA_T
- 1253493
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 3861713.4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 4035461.807404
- delta_WC_T
- 140000
- ordinary_dividends_declared_T
- 200069.676974
- preferred_dividends_declared_T
- 13068.621602
- ordinary_dividend_paid_T
- 200069.676974
- preferred_dividend_paid_T
- 13068.621602
- old_ordinary_dividend_received_T
- 193859.836264
- common_cancellation_buyback_T
- 594527.99959
- employee_treasury_purchases_T
- 58268.914585
- preferred_cancellation_buyback_T
- 108310.384847
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 3894.270499
- noncash_fair_value_investment_gain_T
- 115623.884102
- maintenance_CAPEX_T
- 1065469.05
- growth_CAPEX_T
- 945930.95
- cost_of_sales_and_operating_expenses_T
- 7017771.6
- sales_oku
- 10837485
- 売上高
- 10837485
- 営業利益（億）
- 3819713.4
- profit_before_tax_oku
- 3994123.588675
- owner_net_profit_oku
- 2976121.339011
- ordinary_net_profit_oku
- 2809783.198356
- preferred_net_profit_oku
- 166338.140656
- capital_oku
- 18654069.322798
- 現金（億）
- 5032810.487273
- debt_oku
- 171912
- old_holder_cash_oku
- 826394.985068
- cost_of_sales_and_operating_expenses_T
- 701.77716
- maintenance_CAPEX_T
- 106.546905
- growth_CAPEX_T
- 94.593095
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 11
内容を開く
- calendar_year
- 2036
- period_start
2036-01-01
- period_end_exclusive
2036-11-07
- period_last_eligible_date
2036-11-06
- period_days
- 311
- period_fraction_year_actual_over_36525
- 0.85147159479808
- period_type
final_partial_including_2036_11_06_close_311_days
- event_count
- 15
- old_holder_cash_T
- 43.983840824413
- old_holder_tender_cash_T
- 29.125376786666
- old_cohort_shares_sold
- 92690198.949441
- ordinary_dividends_declared_T
- 20.575704672763
- preferred_dividends_declared_T
- 1.168751935886
- ordinary_dividend_paid_T
- 15.407504994915
- preferred_dividend_paid_T
- 0.898680423686
- old_ordinary_dividend_received_T
- 14.858464037746
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 30.201600056328
- preferred_cancellation_buyback_T
- 7.5503998350365
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 96115231
- preferred_cancelled_shares
- 32830146
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 3862760336.333
- common_outstanding_start
- 4005494715
- pref_outstanding_start
- 237120246
- sales_T
- 906.0347704918
- operating_profit_T
- 285.37288622951
- profit_before_tax_T
- 303.41699141339
- tax_T
- 75.854247853347
- group_profit_T
- 227.56274356004
- nci_profit_T
- 1.4791578331403
- parent_profit_T
- 226.0835857269
- ordinary_attributed_profit_T
- 214.85581171919
- preferred_attributed_profit_T
- 11.227774007717
- net_finance_T
- 7.0423671244615
- interest_income_T
- 7.6412878654451
- financial_cost_T
- 0.59892074098361
- nonoperating_income_T
- 11.00173805942
- sbc_expense_in_OP_T
- 3.5688524590164
- sbc_capital_credit_T
- 3.5688524590164
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.5688524590164
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.4275409836066
- commodity_DRAM
- 0.53532786885246
- NAND_SSD
- 0.42826229508197
- Foundry_System_LSI
- 0.42826229508197
- MX_Network
- 0.28550819672131
- VD_DA_other
- 0.14275409836066
- Display
- 0.10706557377049
- Harman
- 0.035688524590164
- __central__
- 0.17844262295082
- operating_profit_before_SBC_T
- 288.94173868852
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 179.93261885246
- commodity_DRAM
- 51.387651639344
- NAND_SSD
- 20.311868852459
- Foundry_System_LSI
- 9.6016406557377
- MX_Network
- 14.73385442623
- VD_DA_other
- 2.5489763934426
- Display
- 7.1568747540984
- Harman
- 4.4663678688525
- central_pre_SBC_OP_T
- -1.1981147540984
- DA_T
- 112.57435245902
- CAPEX_T
- 175.715
- delta_WC_T
- 4.2486338797814
- noncash_fair_value_investment_gain_T
- 10.704333687835
- CFO_T
- 328.75298091046
- strategic_financial_investments_T
- 8.4972677595628
- parent_OCI_T
- 1.1046448087432
- nci_OCI_T
- 0.014360382513661
- NCI_dividend_paid_T
- 0.29583156662806
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 313.16680327869
- operating_profit_T
- 178.50507786885
- 営業利益率
- 57.00%
- operating_cost_T
- 134.66172540984
- margin
- 0.57
- maintenance_CAPEX_T
- 33.490869856557
- growth_CAPEX_T
- 28.009380143443
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 172.24174180328
- operating_profit_T
- 115.4019670082
- margin
- 0.67
- server_DRAM
- sales_T
- 140.92506147541
- operating_profit_T
- 63.103110860656
- margin
- 0.44777777777778
- commodity_DRAM
内容を開く
- sales_T
- 164.03975409836
- operating_profit_T
- 50.852323770492
- 営業利益率
- 31.00%
- operating_cost_T
- 113.18743032787
- margin
- 0.31
- maintenance_CAPEX_T
- 23.922049897541
- growth_CAPEX_T
- 20.006700102459
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 99.418032786885
- operating_profit_T
- 19.883606557377
- 営業利益率
- 20.00%
- operating_cost_T
- 79.534426229508
- margin
- 0.2
- maintenance_CAPEX_T
- 14.353229938525
- growth_CAPEX_T
- 12.004020061475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 89.935081967213
- operating_profit_T
- 9.1733783606557
- 営業利益率
- 10.20%
- operating_cost_T
- 80.761703606557
- margin
- 0.102
- maintenance_CAPEX_T
- 14.353229938525
- growth_CAPEX_T
- 12.004020061475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 62.954557377049
- operating_profit_T
- 4.2179553442623
- margin
- 0.067
- System_LSI
- sales_T
- 26.980524590164
- operating_profit_T
- 4.9554230163934
- margin
- 0.18366666666667
- MX_Network
内容を開く
- sales_T
- 176.1993442623
- operating_profit_T
- 14.448346229508
- 営業利益率
- 8.20%
- operating_cost_T
- 161.75099803279
- margin
- 0.082
- maintenance_CAPEX_T
- 2.1051403909836
- growth_CAPEX_T
- 1.7605896090164
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 63.321639344262
- operating_profit_T
- 2.406222295082
- 営業利益率
- 3.80%
- operating_cost_T
- 60.91541704918
- margin
- 0.038
- maintenance_CAPEX_T
- 1.148258395082
- growth_CAPEX_T
- 0.96032160491803
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 42.214426229508
- operating_profit_T
- 7.0498091803279
- 営業利益率
- 16.70%
- operating_cost_T
- 35.16461704918
- margin
- 0.167
- maintenance_CAPEX_T
- 4.4973453807377
- growth_CAPEX_T
- 3.7612596192623
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 31.201967213115
- operating_profit_T
- 4.4306793442623
- 営業利益率
- 14.20%
- operating_cost_T
- 26.771287868852
- margin
- 0.142
- maintenance_CAPEX_T
- 1.8180757922131
- growth_CAPEX_T
- 1.5205092077869
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -73.462278688525
- central_unallocated_op_T
- -1.3765573770492
- opening_state
内容を開く
- 親会社持分（億）
- 18654069.322798
- NCI_book_oku
- 248642.73944816
- consolidated_equity_oku
- 18902712.062246
- liquid_assets_oku
- 5032810.4872732
- financial_debt_oku
- 171912
- net_cash_oku
- 4860898.4872732
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 9765497.5652175
- nonoperating_financial_investments_oku
- 2623893.1075814
- ordinary_issued
- 4024494715
- ordinary_treasury
- 19000000
- ordinary_outstanding
- 4005494715
- preferred_issued
- 237120246
- preferred_treasury
- 0
- preferred_outstanding
- 237120246
- old_initial_ordinary_cohort_remnant_shares
- 3862760336.333
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1526029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 20366675.587744
- NCI_book_oku
- 260619.60593842
- consolidated_equity_oku
- 20627295.193683
- liquid_assets_oku
- 5934677.4500162
- financial_debt_oku
- 171912
- net_cash_oku
- 5762765.4500162
- declared_dividend_payable_oku
- 54382.71190048
- operating_ppe_oku
- 10396904.040627
- nonoperating_financial_investments_oku
- 2815909.1220553
- ordinary_issued
- 3928379484
- ordinary_treasury
- 19000000
- ordinary_outstanding
- 3909379484
- preferred_issued
- 204290100
- preferred_treasury
- 0
- preferred_outstanding
- 204290100
- old_initial_ordinary_cohort_remnant_shares
- 3770070137.3836
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1568515.4692328
- ordinary_float_end
- 3909379484
- preferred_float_end
- 204290100
- old_common_cohort_float_end
- 3770070137.3836
- old_cohort_fraction_of_common_end
- 0.964365
- old_holder_cash_received_oku
- 439838.408244
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 148584.640377
- actual_pro_rata_common_seller_receipts
- 291253.767867
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -96115231
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -96115231
- preferred_issued_delta
- -32830146
- old_cohort_share_delta
- -92690198.949441
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9060347.704918
- operating_profit_T
- 2853728.862295
- profit_before_tax_T
- 3034169.914134
- tax_T
- 758542.478533
- group_profit_T
- 2275627.4356
- nci_profit_T
- 14791.578331
- parent_profit_T
- 2260835.857269
- ordinary_attributed_profit_T
- 2148558.117192
- preferred_attributed_profit_T
- 112277.740077
- CAPEX_T
- 1757150
- DA_T
- 1125743.52459
- sbc_expense_in_OP_T
- 35688.52459
- sbc_capital_credit_T
- 35688.52459
- operating_profit_before_SBC_T
- 2889417.386885
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3287529.809105
- delta_WC_T
- 42486.338798
- ordinary_dividends_declared_T
- 205757.046728
- preferred_dividends_declared_T
- 11687.519359
- ordinary_dividend_paid_T
- 154075.049949
- preferred_dividend_paid_T
- 8986.804237
- old_ordinary_dividend_received_T
- 148584.640377
- common_cancellation_buyback_T
- 302016.000563
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 75503.99835
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 84972.677596
- parent_OCI_T
- 11046.448087
- NCI_dividend_paid_T
- 2958.315666
- noncash_fair_value_investment_gain_T
- 107043.336878
- maintenance_CAPEX_T
- 956881.995902
- growth_CAPEX_T
- 800268.004098
- cost_of_sales_and_operating_expenses_T
- 6206618.842623
- sales_oku
- 9060347.704918
- 売上高
- 9060347.704918
- 営業利益（億）
- 2853728.862295
- profit_before_tax_oku
- 3034169.914134
- owner_net_profit_oku
- 2260835.857269
- ordinary_net_profit_oku
- 2148558.117192
- preferred_net_profit_oku
- 112277.740077
- capital_oku
- 20366675.587744
- 現金（億）
- 5934677.450016
- debt_oku
- 171912
- old_holder_cash_oku
- 439838.408244
- cost_of_sales_and_operating_expenses_T
- 620.66188426229
- maintenance_CAPEX_T
- 95.688199590164
- growth_CAPEX_T
- 80.026800409836
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- issued_treasury_preferred_and_old_shareholder_timed_event_ledger
内容を開く
- 1
内容を開く
- 日付
2026-11-27
- year
- 0.057494866529774
- 種類
2026Q3_preentry_record_holder_payment
- date_status
scheduled_company_payment
- old_holder_cash_oku
- 0
- deltas
- cash_T
- -30.003024457217
- dividend_payable_T
- -30.003024457217
- details
内容を開く
- issuer_cash_amount_T
- 30.003024457217
- record_date_confirmed
2026-09-30
- original_2026Nov6_holder_entitlement_T
- 0
- common_dps_KRW
- 4601
- preferred_dps_KRW
- 4601
- ordinary_company_cash_payment_T
- 26.311314552214
- preferred_company_cash_payment_T
- 3.691709905003
- 2026_11_06_entry_cohort_cash_T
- 0
- company_liability_already_recognized_before_start_T
- 30.003024457217
- no_second_parent_equity_charge_at_payment
- はい
- payment_confirmed
- いいえ
- payment_date_status
scheduled_on_2026-10-29
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5837423.033453
- 現金（億）
- 1918898.436931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 2
内容を開く
- 日付
2026-12-29
- year
- 0.145106091718
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5709556199
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5709556199
- common_dps_KRW
- 900
- preferred_dps_KRW
- 901
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5837423.033453
- 現金（億）
- 1918898.436931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 3
内容を開く
- 日付
2026-12-31
- year
- 0.15058179329227
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 36.589868423
- nci_equity_T
- 0.194237438
- cash_T
- 22.5053306
- ppe_T
- 8.967391304
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 35.410418699
- SBC_expense_T
- 0.632443532
- noncash_SBC_financing_credit_T
- 0.632443532
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 2.117556468
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 17.336956522
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.79041113
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 6203321.717681
- 現金（億）
- 2143951.742931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 4
内容を開く
- 日付
2027-01-29
- year
- 0.2299794661191
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.861537033003
- dividend_payable_T
- 5.861537033003
- details
内容を開く
- quarter
2026Q4
- ordinary_per_share_KRW
- 900
- preferred_per_share_KRW
- 901
- total_dividend_T
- 5.861537033003
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 6144706.347351
- 現金（億）
- 2143951.742931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 5
内容を開く
- 日付
2027-03-16
- year
- 0.35592060232717
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 187199.999713
- deltas
内容を開く
- parent_equity_T
- -18.719999971343
- cash_T
- -18.719999971343
- old_shares
- -97332508
- ordinary_issued_change
- -97332508
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 97332508
- execution_price_KRW
- 192330.397685
- issuer_cash_amount_T
- 18.719999971343
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5709556199
- after
内容を開く
- common_issued
- 5748946100
- common_treasury
- 136722409
- ordinary_outstanding
- 5612223691
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5612223691
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5957506.347638
- 現金（億）
- 1956751.743218
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 6
内容を開く
- 日付
2027-03-29
- year
- 0.39151266255989
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5612223691
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5612223691
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5748946100
- common_treasury
- 136722409
- ordinary_outstanding
- 5612223691
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5612223691
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5957506.347638
- 現金（億）
- 1956751.743218
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 7
内容を開く
- 日付
2027-04-16
- year
- 0.44079397672827
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.055999960303
- cash_T
- -4.055999960303
- preferred_issued
- -26466365
- details
内容を開く
- repurchased_preferred_shares
- 26466365
- execution_price_pref_KRW
- 153251.115531
- issuer_cash_amount_T
- 4.055999960303
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5748946100
- common_treasury
- 136722409
- ordinary_outstanding
- 5612223691
- preferred_issued
- 775904838
- old_cohort_common_shares
- 5612223691
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5916946.348035
- 現金（億）
- 1916191.743615
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 8
内容を開く
- 日付
2027-04-20
- year
- 0.4517453798768
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 51386.005791
- deltas
- cash_T
- -5.861537033003
- dividend_payable_T
- -5.861537033003
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 5.861537033003
- company_preferred_dividend_paid_T
- 0.722936453903
- company_ordinary_dividend_paid_T
- 5.1386005791
- old_cohort_entitlement_fixed_at_exdate_shares
- 5709556199
- after
内容を開く
- common_issued
- 5748946100
- common_treasury
- 136722409
- ordinary_outstanding
- 5612223691
- preferred_issued
- 775904838
- old_cohort_common_shares
- 5612223691
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5916946.348035
- 現金（億）
- 1857576.373285
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 9
内容を開く
- 日付
2027-04-29
- year
- 0.47638603696099
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.8109461705
- dividend_payable_T
- 4.8109461705
- details
内容を開く
- quarter
2027Q1
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.8109461705
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5748946100
- common_treasury
- 136722409
- ordinary_outstanding
- 5612223691
- preferred_issued
- 775904838
- old_cohort_common_shares
- 5612223691
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5868836.88633
- 現金（億）
- 1857576.373285
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48109.461705
- 10
内容を開く
- 日付
2027-05-27
- year
- 0.55304585900068
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5612223691
- preferred_entitled_shares
- 775904838
- old_common_entitled_shares
- 5612223691
- common_dps_KRW
- 3532
- preferred_dps_KRW
- 3532
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5748946100
- common_treasury
- 136722409
- ordinary_outstanding
- 5612223691
- preferred_issued
- 775904838
- old_cohort_common_shares
- 5612223691
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5868836.88633
- 現金（億）
- 1857576.373285
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48109.461705
- 11
内容を開く
- 日付
2027-05-27
- year
- 0.55304585900068
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42091.677683
- deltas
- cash_T
- -4.8109461705
- dividend_payable_T
- -4.8109461705
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 4.8109461705
- company_preferred_dividend_paid_T
- 0.60177840225
- company_ordinary_dividend_paid_T
- 4.20916776825
- old_cohort_entitlement_fixed_at_exdate_shares
- 5612223691
- after
内容を開く
- common_issued
- 5748946100
- common_treasury
- 136722409
- ordinary_outstanding
- 5612223691
- preferred_issued
- 775904838
- old_cohort_common_shares
- 5612223691
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5868836.88633
- 現金（億）
- 1809466.91158
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 12
内容を開く
- 日付
2027-06-02
- year
- 0.56947296372348
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -22.562869964428
- dividend_payable_T
- 22.562869964428
- details
内容を開く
- quarter
2026_remaining_special_2027
- ordinary_per_share_KRW
- 3532
- preferred_per_share_KRW
- 3532
- total_dividend_T
- 22.562869964428
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5748946100
- common_treasury
- 136722409
- ordinary_outstanding
- 5612223691
- preferred_issued
- 775904838
- old_cohort_common_shares
- 5612223691
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5643208.186685
- 現金（億）
- 1809466.91158
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 225628.699644
- 13
内容を開く
- 日付
2027-06-28
- year
- 0.64065708418891
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5612223691
- preferred_entitled_shares
- 775904838
- old_common_entitled_shares
- 5612223691
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5748946100
- common_treasury
- 136722409
- ordinary_outstanding
- 5612223691
- preferred_issued
- 775904838
- old_cohort_common_shares
- 5612223691
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5643208.186685
- 現金（億）
- 1809466.91158
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 225628.699644
- 14
内容を開く
- 日付
2027-06-29
- year
- 0.64339493497604
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 198223.740766
- deltas
- cash_T
- -22.562869964428
- dividend_payable_T
- -22.562869964428
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 22.562869964428
- company_preferred_dividend_paid_T
- 2.740495887816
- company_ordinary_dividend_paid_T
- 19.822374076612
- old_cohort_entitlement_fixed_at_exdate_shares
- 5612223691
- after
内容を開く
- common_issued
- 5748946100
- common_treasury
- 136722409
- ordinary_outstanding
- 5612223691
- preferred_issued
- 775904838
- old_cohort_common_shares
- 5612223691
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5643208.186685
- 現金（億）
- 1583838.211935
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 15
内容を開く
- 日付
2027-07-29
- year
- 0.72553045859001
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.79109639675
- dividend_payable_T
- 4.79109639675
- details
内容を開く
- quarter
2027Q2
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.79109639675
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5748946100
- common_treasury
- 136722409
- ordinary_outstanding
- 5612223691
- preferred_issued
- 775904838
- old_cohort_common_shares
- 5612223691
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5595297.222718
- 現金（億）
- 1583838.211935
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47910.963968
- 16
内容を開く
- 日付
2027-08-16
- year
- 0.77481177275838
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 124799.999483
- deltas
内容を開く
- parent_equity_T
- -12.479999948343
- cash_T
- -12.479999948343
- old_shares
- -63449237
- ordinary_issued_change
- -63449237
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 63449237
- execution_price_KRW
- 196692.671786
- issuer_cash_amount_T
- 12.479999948343
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5612223691
- after
内容を開く
- common_issued
- 5685496863
- common_treasury
- 136722409
- ordinary_outstanding
- 5548774454
- preferred_issued
- 775904838
- old_cohort_common_shares
- 5548774454
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5470497.223234
- 現金（億）
- 1459038.212452
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47910.963968
- 17
内容を開く
- 日付
2027-08-27
- year
- 0.80492813141684
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42091.677683
- deltas
- cash_T
- -4.79109639675
- dividend_payable_T
- -4.79109639675
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 4.79109639675
- company_preferred_dividend_paid_T
- 0.5819286285
- company_ordinary_dividend_paid_T
- 4.20916776825
- old_cohort_entitlement_fixed_at_exdate_shares
- 5612223691
- after
内容を開く
- common_issued
- 5685496863
- common_treasury
- 136722409
- ordinary_outstanding
- 5548774454
- preferred_issued
- 775904838
- old_cohort_common_shares
- 5548774454
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5470497.223234
- 現金（億）
- 1411127.248484
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 18
内容を開く
- 日付
2027-09-16
- year
- 0.85968514715948
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.7440000422817
- cash_T
- -3.7440000422817
- preferred_issued
- -23983201
- details
内容を開く
- repurchased_preferred_shares
- 23983201
- execution_price_pref_KRW
- 156109.271747
- issuer_cash_amount_T
- 3.7440000422817
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5685496863
- common_treasury
- 136722409
- ordinary_outstanding
- 5548774454
- preferred_issued
- 751921637
- old_cohort_common_shares
- 5548774454
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5433057.222812
- 現金（億）
- 1373687.248062
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 19
内容を開く
- 日付
2027-09-28
- year
- 0.89253935660507
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5548774454
- preferred_entitled_shares
- 751921637
- old_common_entitled_shares
- 5548774454
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5685496863
- common_treasury
- 136722409
- ordinary_outstanding
- 5548774454
- preferred_issued
- 751921637
- old_cohort_common_shares
- 5548774454
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5433057.222812
- 現金（億）
- 1373687.248062
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 20
内容を開く
- 日付
2027-10-29
- year
- 0.97741273100616
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.72552206825
- dividend_payable_T
- 4.72552206825
- details
内容を開く
- quarter
2027Q3
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.72552206825
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5685496863
- common_treasury
- 136722409
- ordinary_outstanding
- 5548774454
- preferred_issued
- 751921637
- old_cohort_common_shares
- 5548774454
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5385802.002129
- 現金（億）
- 1373687.248062
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47255.220683
- 21
内容を開く
- 日付
2027-11-29
- year
- 1.0622861054073
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41615.808405
- deltas
- cash_T
- -4.72552206825
- dividend_payable_T
- -4.72552206825
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 4.72552206825
- company_preferred_dividend_paid_T
- 0.56394122775
- company_ordinary_dividend_paid_T
- 4.1615808405
- old_cohort_entitlement_fixed_at_exdate_shares
- 5548774454
- after
内容を開く
- common_issued
- 5685496863
- common_treasury
- 136722409
- ordinary_outstanding
- 5548774454
- preferred_issued
- 751921637
- old_cohort_common_shares
- 5548774454
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5385802.002129
- 現金（億）
- 1326432.027379
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 22
内容を開く
- 日付
2027-12-02
- year
- 1.0704996577687
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 136722409
- shares_needed_for_grant
- 19000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5685496863
- common_treasury
- 136722409
- ordinary_outstanding
- 5548774454
- preferred_issued
- 751921637
- old_cohort_common_shares
- 5548774454
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5385802.002129
- 現金（億）
- 1326432.027379
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 23
内容を開く
- 日付
2027-12-15
- year
- 1.1060917180014
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -19000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5685496863
- common_treasury
- 117722409
- ordinary_outstanding
- 5567774454
- preferred_issued
- 751921637
- old_cohort_common_shares
- 5548774454
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 5385802.002129
- 現金（億）
- 1326432.027379
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 24
内容を開く
- 日付
2027-12-29
- year
- 1.1444216290212
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5567774454
- preferred_entitled_shares
- 751921637
- old_common_entitled_shares
- 5548774454
- common_dps_KRW
- 750
- preferred_dps_KRW
- 751
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5685496863
- common_treasury
- 117722409
- ordinary_outstanding
- 5567774454
- preferred_issued
- 751921637
- old_cohort_common_shares
- 5548774454
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 5385802.002129
- 現金（億）
- 1326432.027379
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 25
内容を開く
- 日付
2027-12-31
- year
- 1.1498973305955
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 258.30953914235
- nci_equity_T
- 1.3401104716057
- cash_T
- 140.40466911615
- ppe_T
- 93.1095
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 254.46355223186
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 149.16
- noncash_investment_marks_excluded_from_operating_CFO_T
- 4.8185804978087
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5685496863
- common_treasury
- 117722409
- ordinary_outstanding
- 5567774454
- preferred_issued
- 751921637
- old_cohort_common_shares
- 5548774454
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7968897.393553
- 現金（億）
- 2730478.718541
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 26
内容を開く
- 日付
2028-01-31
- year
- 1.2347707049966
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.740523989887
- dividend_payable_T
- 4.740523989887
- details
内容を開く
- quarter
2027Q4
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 751
- total_dividend_T
- 4.740523989887
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5685496863
- common_treasury
- 117722409
- ordinary_outstanding
- 5567774454
- preferred_issued
- 751921637
- old_cohort_common_shares
- 5548774454
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7921492.153654
- 現金（億）
- 2730478.718541
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47405.239899
- 27
内容を開く
- 日付
2028-03-16
- year
- 1.3579739904175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 315718.92073
- deltas
内容を開く
- parent_equity_T
- -31.679999900125
- cash_T
- -31.679999900125
- old_shares
- -155579536.73229
- ordinary_issued_change
- -156112269
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 156112269
- execution_price_KRW
- 202930.878547
- issuer_cash_amount_T
- 31.679999900125
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.996588
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5567774454
- after
内容を開く
- common_issued
- 5529384594
- common_treasury
- 117722409
- ordinary_outstanding
- 5411662185
- preferred_issued
- 751921637
- old_cohort_common_shares
- 5393194917.2677
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7604692.154653
- 現金（億）
- 2413678.719539
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47405.239899
- 28
内容を開く
- 日付
2028-03-29
- year
- 1.3935660506502
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5411662185
- preferred_entitled_shares
- 751921637
- old_common_entitled_shares
- 5393194917.2677
- common_dps_KRW
- 799
- preferred_dps_KRW
- 799
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5529384594
- common_treasury
- 117722409
- ordinary_outstanding
- 5411662185
- preferred_issued
- 751921637
- old_cohort_common_shares
- 5393194917.2677
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7604692.154653
- 現金（億）
- 2413678.719539
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47405.239899
- 29
内容を開く
- 日付
2028-04-16
- year
- 1.4428473648186
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.8640000510511
- cash_T
- -6.8640000510511
- preferred_issued
- -42852528
- details
内容を開く
- repurchased_preferred_shares
- 42852528
- execution_price_pref_KRW
- 160177.249077
- issuer_cash_amount_T
- 6.8640000510511
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5529384594
- common_treasury
- 117722409
- ordinary_outstanding
- 5411662185
- preferred_issued
- 709069109
- old_cohort_common_shares
- 5393194917.2677
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7536052.154142
- 現金（億）
- 2345038.719029
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47405.239899
- 30
内容を開く
- 日付
2028-04-20
- year
- 1.4537987679671
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41615.808405
- deltas
- cash_T
- -4.740523989887
- dividend_payable_T
- -4.740523989887
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 4.740523989887
- company_preferred_dividend_paid_T
- 0.564693149387
- company_ordinary_dividend_paid_T
- 4.1758308405
- old_cohort_entitlement_fixed_at_exdate_shares
- 5548774454
- after
内容を開く
- common_issued
- 5529384594
- common_treasury
- 117722409
- ordinary_outstanding
- 5411662185
- preferred_issued
- 709069109
- old_cohort_common_shares
- 5393194917.2677
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7536052.154142
- 現金（億）
- 2297633.47913
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 31
内容を開く
- 日付
2028-05-01
- year
- 1.4839151266256
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.924703473778
- dividend_payable_T
- 4.924703473778
- details
内容を開く
- quarter
2028Q1
- ordinary_per_share_KRW
- 799
- preferred_per_share_KRW
- 799
- total_dividend_T
- 4.924703473778
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5529384594
- common_treasury
- 117722409
- ordinary_outstanding
- 5411662185
- preferred_issued
- 709069109
- old_cohort_common_shares
- 5393194917.2677
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7486805.119404
- 現金（億）
- 2297633.47913
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49247.034738
- 32
内容を開く
- 日付
2028-05-29
- year
- 1.5605749486653
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 43091.627389
- deltas
- cash_T
- -4.924703473778
- dividend_payable_T
- -4.924703473778
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 4.924703473778
- company_preferred_dividend_paid_T
- 0.600785387963
- company_ordinary_dividend_paid_T
- 4.323918085815
- old_cohort_entitlement_fixed_at_exdate_shares
- 5393194917.2677
- after
内容を開く
- common_issued
- 5529384594
- common_treasury
- 117722409
- ordinary_outstanding
- 5411662185
- preferred_issued
- 709069109
- old_cohort_common_shares
- 5393194917.2677
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7486805.119404
- 現金（億）
- 2248386.444392
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 33
内容を開く
- 日付
2028-06-28
- year
- 1.6427104722793
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5411662185
- preferred_entitled_shares
- 709069109
- old_common_entitled_shares
- 5393194917.2677
- common_dps_KRW
- 799
- preferred_dps_KRW
- 799
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5529384594
- common_treasury
- 117722409
- ordinary_outstanding
- 5411662185
- preferred_issued
- 709069109
- old_cohort_common_shares
- 5393194917.2677
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7486805.119404
- 現金（億）
- 2248386.444392
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 34
内容を開く
- 日付
2028-07-31
- year
- 1.7330595482546
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.890464303906
- dividend_payable_T
- 4.890464303906
- details
内容を開く
- quarter
2028Q2
- ordinary_per_share_KRW
- 799
- preferred_per_share_KRW
- 799
- total_dividend_T
- 4.890464303906
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5529384594
- common_treasury
- 117722409
- ordinary_outstanding
- 5411662185
- preferred_issued
- 709069109
- old_cohort_common_shares
- 5393194917.2677
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7437900.476365
- 現金（億）
- 2248386.444392
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48904.643039
- 35
内容を開く
- 日付
2028-08-16
- year
- 1.7768651608487
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 210479.281826
- deltas
内容を開く
- parent_equity_T
- -21.120000067796
- cash_T
- -21.120000067796
- old_shares
- -101419383.82019
- ordinary_issued_change
- -101766662
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 101766662
- execution_price_KRW
- 207533.583717
- issuer_cash_amount_T
- 21.120000067796
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.996588
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5411662185
- after
内容を開く
- common_issued
- 5427617932
- common_treasury
- 117722409
- ordinary_outstanding
- 5309895523
- preferred_issued
- 709069109
- old_cohort_common_shares
- 5291775533.4475
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7226700.475687
- 現金（億）
- 2037186.443714
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48904.643039
- 36
内容を開く
- 日付
2028-08-28
- year
- 1.8097193702943
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 43091.627389
- deltas
- cash_T
- -4.890464303906
- dividend_payable_T
- -4.890464303906
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 4.890464303906
- company_preferred_dividend_paid_T
- 0.566546218091
- company_ordinary_dividend_paid_T
- 4.323918085815
- old_cohort_entitlement_fixed_at_exdate_shares
- 5393194917.2677
- after
内容を開く
- common_issued
- 5427617932
- common_treasury
- 117722409
- ordinary_outstanding
- 5309895523
- preferred_issued
- 709069109
- old_cohort_common_shares
- 5291775533.4475
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7226700.475687
- 現金（億）
- 1988281.800675
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 37
内容を開く
- 日付
2028-09-16
- year
- 1.8617385352498
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.3360000679355
- cash_T
- -6.3360000679355
- preferred_issued
- -38831958
- details
内容を開く
- repurchased_preferred_shares
- 38831958
- execution_price_pref_KRW
- 163164.57872
- issuer_cash_amount_T
- 6.3360000679355
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5427617932
- common_treasury
- 117722409
- ordinary_outstanding
- 5309895523
- preferred_issued
- 670237151
- old_cohort_common_shares
- 5291775533.4475
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7163340.475008
- 現金（億）
- 1924921.799996
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 38
内容を開く
- 日付
2028-09-28
- year
- 1.8945927446954
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5309895523
- preferred_entitled_shares
- 670237151
- old_common_entitled_shares
- 5291775533.4475
- common_dps_KRW
- 799
- preferred_dps_KRW
- 799
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5427617932
- common_treasury
- 117722409
- ordinary_outstanding
- 5309895523
- preferred_issued
- 670237151
- old_cohort_common_shares
- 5291775533.4475
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7163340.475008
- 現金（億）
- 1924921.799996
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 39
内容を開く
- 日付
2028-10-30
- year
- 1.9822039698836
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.778126006526
- dividend_payable_T
- 4.778126006526
- details
内容を開く
- quarter
2028Q3
- ordinary_per_share_KRW
- 799
- preferred_per_share_KRW
- 799
- total_dividend_T
- 4.778126006526
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5427617932
- common_treasury
- 117722409
- ordinary_outstanding
- 5309895523
- preferred_issued
- 670237151
- old_cohort_common_shares
- 5291775533.4475
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7115559.214943
- 現金（億）
- 1924921.799996
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47781.260065
- 40
内容を開く
- 日付
2028-11-27
- year
- 2.0588637919233
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42281.286512
- deltas
- cash_T
- -4.778126006526
- dividend_payable_T
- -4.778126006526
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 4.778126006526
- company_preferred_dividend_paid_T
- 0.535519483649
- company_ordinary_dividend_paid_T
- 4.242606522877
- old_cohort_entitlement_fixed_at_exdate_shares
- 5291775533.4475
- after
内容を開く
- common_issued
- 5427617932
- common_treasury
- 117722409
- ordinary_outstanding
- 5309895523
- preferred_issued
- 670237151
- old_cohort_common_shares
- 5291775533.4475
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7115559.214943
- 現金（億）
- 1877140.539931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 41
内容を開く
- 日付
2028-12-02
- year
- 2.072553045859
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 117722409
- shares_needed_for_grant
- 19000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5427617932
- common_treasury
- 117722409
- ordinary_outstanding
- 5309895523
- preferred_issued
- 670237151
- old_cohort_common_shares
- 5291775533.4475
- old_cohort_ownership_fraction_of_common
- 0.996588
- 親会社持分（億）
- 7115559.214943
- 現金（億）
- 1877140.539931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 42
内容を開く
- 日付
2028-12-15
- year
- 2.1081451060917
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -19000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5427617932
- common_treasury
- 98722409
- ordinary_outstanding
- 5328895523
- preferred_issued
- 670237151
- old_cohort_common_shares
- 5291775533.4475
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 7115559.214943
- 現金（億）
- 1877140.539931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 43
内容を開く
- 日付
2028-12-28
- year
- 2.1437371663244
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5328895523
- preferred_entitled_shares
- 670237151
- old_common_entitled_shares
- 5291775533.4475
- common_dps_KRW
- 799
- preferred_dps_KRW
- 800
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5427617932
- common_treasury
- 98722409
- ordinary_outstanding
- 5328895523
- preferred_issued
- 670237151
- old_cohort_common_shares
- 5291775533.4475
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 7115559.214943
- 現金（億）
- 1877140.539931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 44
内容を開く
- 日付
2028-12-31
- year
- 2.1519507186858
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 164.54444640577
- nci_equity_T
- 0.84934199427277
- cash_T
- 56.498516038338
- ppe_T
- 84.0485
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 160.08499889861
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 150.29
- noncash_investment_marks_excluded_from_operating_CFO_T
- 5.5298723617035
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5427617932
- common_treasury
- 98722409
- ordinary_outstanding
- 5328895523
- preferred_issued
- 670237151
- old_cohort_common_shares
- 5291775533.4475
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8761003.679
- 現金（億）
- 2442125.700314
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 45
内容を開く
- 日付
2029-01-29
- year
- 2.2313483915127
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.793977243677
- dividend_payable_T
- 4.793977243677
- details
内容を開く
- quarter
2028Q4
- ordinary_per_share_KRW
- 799
- preferred_per_share_KRW
- 800
- total_dividend_T
- 4.793977243677
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5427617932
- common_treasury
- 98722409
- ordinary_outstanding
- 5328895523
- preferred_issued
- 670237151
- old_cohort_common_shares
- 5291775533.4475
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8713063.906564
- 現金（億）
- 2442125.700314
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47939.772437
- 46
内容を開く
- 日付
2029-03-16
- year
- 2.3572895277207
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 208166.345343
- deltas
内容を開く
- parent_equity_T
- -20.962656082522
- cash_T
- -20.962656082522
- old_shares
- -97235720.78407
- ordinary_issued_change
- -97917796
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 97917796
- execution_price_KRW
- 214084.231252
- issuer_cash_amount_T
- 20.962656082522
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.993034
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5328895523
- after
内容を開く
- common_issued
- 5329700136
- common_treasury
- 98722409
- ordinary_outstanding
- 5230977727
- preferred_issued
- 670237151
- old_cohort_common_shares
- 5194539812.6635
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8503437.345738
- 現金（億）
- 2232499.139489
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47939.772437
- 47
内容を開く
- 日付
2029-03-29
- year
- 2.3928815879535
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5230977727
- preferred_entitled_shares
- 670237151
- old_common_entitled_shares
- 5194539812.6635
- common_dps_KRW
- 851
- preferred_dps_KRW
- 851
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5329700136
- common_treasury
- 98722409
- ordinary_outstanding
- 5230977727
- preferred_issued
- 670237151
- old_cohort_common_shares
- 5194539812.6635
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8503437.345738
- 現金（億）
- 2232499.139489
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47939.772437
- 48
内容を開く
- 日付
2029-04-16
- year
- 2.4421629021218
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.5419087270337
- cash_T
- -4.5419087270337
- preferred_issued
- -27132689
- details
内容を開く
- repurchased_preferred_shares
- 27132689
- execution_price_pref_KRW
- 167396.188672
- issuer_cash_amount_T
- 4.5419087270337
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5329700136
- common_treasury
- 98722409
- ordinary_outstanding
- 5230977727
- preferred_issued
- 643104462
- old_cohort_common_shares
- 5194539812.6635
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8458018.258468
- 現金（億）
- 2187080.052218
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47939.772437
- 49
内容を開く
- 日付
2029-04-20
- year
- 2.4531143052704
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42281.286512
- deltas
- cash_T
- -4.793977243677
- dividend_payable_T
- -4.793977243677
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 4.793977243677
- company_preferred_dividend_paid_T
- 0.5361897208
- company_ordinary_dividend_paid_T
- 4.257787522877
- old_cohort_entitlement_fixed_at_exdate_shares
- 5291775533.4475
- after
内容を開く
- common_issued
- 5329700136
- common_treasury
- 98722409
- ordinary_outstanding
- 5230977727
- preferred_issued
- 643104462
- old_cohort_common_shares
- 5194539812.6635
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8458018.258468
- 現金（億）
- 2139140.279782
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 50
内容を開く
- 日付
2029-04-30
- year
- 2.4804928131417
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.021933861178
- dividend_payable_T
- 5.021933861178
- details
内容を開く
- quarter
2029Q1
- ordinary_per_share_KRW
- 851
- preferred_per_share_KRW
- 851
- total_dividend_T
- 5.021933861178
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5329700136
- common_treasury
- 98722409
- ordinary_outstanding
- 5230977727
- preferred_issued
- 643104462
- old_cohort_common_shares
- 5194539812.6635
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8407798.919856
- 現金（億）
- 2139140.279782
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50219.338612
- 51
内容を開く
- 日付
2029-05-28
- year
- 2.5571526351814
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44205.533806
- deltas
- cash_T
- -5.021933861178
- dividend_payable_T
- -5.021933861178
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 5.021933861178
- company_preferred_dividend_paid_T
- 0.570371815501
- company_ordinary_dividend_paid_T
- 4.451562045677
- old_cohort_entitlement_fixed_at_exdate_shares
- 5194539812.6635
- after
内容を開く
- common_issued
- 5329700136
- common_treasury
- 98722409
- ordinary_outstanding
- 5230977727
- preferred_issued
- 643104462
- old_cohort_common_shares
- 5194539812.6635
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8407798.919856
- 現金（億）
- 2088920.94117
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 52
内容を開く
- 日付
2029-06-28
- year
- 2.6420260095825
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5230977727
- preferred_entitled_shares
- 643104462
- old_common_entitled_shares
- 5194539812.6635
- common_dps_KRW
- 851
- preferred_dps_KRW
- 851
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5329700136
- common_treasury
- 98722409
- ordinary_outstanding
- 5230977727
- preferred_issued
- 643104462
- old_cohort_common_shares
- 5194539812.6635
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8407798.919856
- 現金（億）
- 2088920.94117
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 53
内容を開く
- 日付
2029-07-30
- year
- 2.7296372347707
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.998843942839
- dividend_payable_T
- 4.998843942839
- details
内容を開く
- quarter
2029Q2
- ordinary_per_share_KRW
- 851
- preferred_per_share_KRW
- 851
- total_dividend_T
- 4.998843942839
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5329700136
- common_treasury
- 98722409
- ordinary_outstanding
- 5230977727
- preferred_issued
- 643104462
- old_cohort_common_shares
- 5194539812.6635
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8357810.480428
- 現金（億）
- 2088920.94117
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49988.439428
- 54
内容を開く
- 日付
2029-08-16
- year
- 2.776180698152
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 138777.562606
- deltas
内容を開く
- parent_equity_T
- -13.975103958756
- cash_T
- -13.975103958756
- old_shares
- -63386142.957413
- ordinary_issued_change
- -63830775
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 63830775
- execution_price_KRW
- 218939.907259
- issuer_cash_amount_T
- 13.975103958756
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.993034
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5230977727
- after
内容を開く
- common_issued
- 5265869361
- common_treasury
- 98722409
- ordinary_outstanding
- 5167146952
- preferred_issued
- 643104462
- old_cohort_common_shares
- 5131153669.706
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8218059.44084
- 現金（億）
- 1949169.901582
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49988.439428
- 55
内容を開く
- 日付
2029-08-27
- year
- 2.8062970568104
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44205.533806
- deltas
- cash_T
- -4.998843942839
- dividend_payable_T
- -4.998843942839
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 4.998843942839
- company_preferred_dividend_paid_T
- 0.547281897162
- company_ordinary_dividend_paid_T
- 4.451562045677
- old_cohort_entitlement_fixed_at_exdate_shares
- 5194539812.6635
- after
内容を開く
- common_issued
- 5265869361
- common_treasury
- 98722409
- ordinary_outstanding
- 5167146952
- preferred_issued
- 643104462
- old_cohort_common_shares
- 5131153669.706
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8218059.44084
- 現金（億）
- 1899181.462154
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 56
内容を開く
- 日付
2029-09-16
- year
- 2.861054072553
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.192531182553
- cash_T
- -4.192531182553
- preferred_issued
- -24587008
- details
内容を開く
- repurchased_preferred_shares
- 24587008
- execution_price_pref_KRW
- 170518.152618
- issuer_cash_amount_T
- 4.192531182553
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5265869361
- common_treasury
- 98722409
- ordinary_outstanding
- 5167146952
- preferred_issued
- 618517454
- old_cohort_common_shares
- 5131153669.706
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8176134.129015
- 現金（億）
- 1857256.150328
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 57
内容を開く
- 日付
2029-09-27
- year
- 2.8911704312115
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5167146952
- preferred_entitled_shares
- 618517454
- old_common_entitled_shares
- 5131153669.706
- common_dps_KRW
- 851
- preferred_dps_KRW
- 851
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5265869361
- common_treasury
- 98722409
- ordinary_outstanding
- 5167146952
- preferred_issued
- 618517454
- old_cohort_common_shares
- 5131153669.706
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8176134.129015
- 現金（億）
- 1857256.150328
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 58
内容を開く
- 日付
2029-10-29
- year
- 2.9787816563997
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.923600409506
- dividend_payable_T
- 4.923600409506
- details
内容を開く
- quarter
2029Q3
- ordinary_per_share_KRW
- 851
- preferred_per_share_KRW
- 851
- total_dividend_T
- 4.923600409506
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5265869361
- common_treasury
- 98722409
- ordinary_outstanding
- 5167146952
- preferred_issued
- 618517454
- old_cohort_common_shares
- 5131153669.706
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8126898.12492
- 現金（億）
- 1857256.150328
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49236.004095
- 59
内容を開く
- 日付
2029-11-27
- year
- 3.0581793292266
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 43666.117729
- deltas
- cash_T
- -4.923600409506
- dividend_payable_T
- -4.923600409506
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 4.923600409506
- company_preferred_dividend_paid_T
- 0.526358353354
- company_ordinary_dividend_paid_T
- 4.397242056152
- old_cohort_entitlement_fixed_at_exdate_shares
- 5131153669.706
- after
内容を開く
- common_issued
- 5265869361
- common_treasury
- 98722409
- ordinary_outstanding
- 5167146952
- preferred_issued
- 618517454
- old_cohort_common_shares
- 5131153669.706
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8126898.12492
- 現金（億）
- 1808020.146233
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 60
内容を開く
- 日付
2029-12-02
- year
- 3.0718685831622
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 98722409
- shares_needed_for_grant
- 19000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5265869361
- common_treasury
- 98722409
- ordinary_outstanding
- 5167146952
- preferred_issued
- 618517454
- old_cohort_common_shares
- 5131153669.706
- old_cohort_ownership_fraction_of_common
- 0.993034
- 親会社持分（億）
- 8126898.12492
- 現金（億）
- 1808020.146233
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 61
内容を開く
- 日付
2029-12-15
- year
- 3.1074606433949
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -19000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5265869361
- common_treasury
- 79722409
- ordinary_outstanding
- 5186146952
- preferred_issued
- 618517454
- old_cohort_common_shares
- 5131153669.706
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 8126898.12492
- 現金（億）
- 1808020.146233
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 62
内容を開く
- 日付
2029-12-27
- year
- 3.1403148528405
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5186146952
- preferred_entitled_shares
- 618517454
- old_common_entitled_shares
- 5131153669.706
- common_dps_KRW
- 851
- preferred_dps_KRW
- 852
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5265869361
- common_treasury
- 79722409
- ordinary_outstanding
- 5186146952
- preferred_issued
- 618517454
- old_cohort_common_shares
- 5131153669.706
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 8126898.12492
- 現金（億）
- 1808020.146233
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 63
内容を開く
- 日付
2029-12-31
- year
- 3.151266255989
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 146.24427557145
- nci_equity_T
- 0.75355851330804
- cash_T
- 49.638127849693
- ppe_T
- 81.7675
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 141.66509871309
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 158.2
- noncash_investment_marks_excluded_from_operating_CFO_T
- 6.2753062350653
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5265869361
- common_treasury
- 79722409
- ordinary_outstanding
- 5186146952
- preferred_issued
- 618517454
- old_cohort_common_shares
- 5131153669.706
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 9589340.880634
- 現金（億）
- 2304401.42473
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 64
内容を開く
- 日付
2030-01-29
- year
- 3.2306639288159
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.94038792696
- dividend_payable_T
- 4.94038792696
- details
内容を開く
- quarter
2029Q4
- ordinary_per_share_KRW
- 851
- preferred_per_share_KRW
- 852
- total_dividend_T
- 4.94038792696
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5265869361
- common_treasury
- 79722409
- ordinary_outstanding
- 5186146952
- preferred_issued
- 618517454
- old_cohort_common_shares
- 5131153669.706
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 9539937.001365
- 現金（億）
- 2304401.42473
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49403.87927
- 65
内容を開く
- 日付
2030-03-16
- year
- 3.356605065024
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 324724.554991
- deltas
内容を開く
- parent_equity_T
- -32.820479944868
- cash_T
- -32.820479944868
- old_shares
- -143778486.07307
- ordinary_issued_change
- -145319436
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 145319436
- execution_price_KRW
- 225850.58715
- issuer_cash_amount_T
- 32.820479944868
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.989396
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5186146952
- after
内容を開く
- common_issued
- 5120549925
- common_treasury
- 79722409
- ordinary_outstanding
- 5040827516
- preferred_issued
- 618517454
- old_cohort_common_shares
- 4987375183.633
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 9211732.201916
- 現金（億）
- 1976196.625282
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49403.87927
- 66
内容を開く
- 日付
2030-03-28
- year
- 3.3894592744695
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5040827516
- preferred_entitled_shares
- 618517454
- old_common_entitled_shares
- 4987375183.633
- common_dps_KRW
- 906
- preferred_dps_KRW
- 906
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5120549925
- common_treasury
- 79722409
- ordinary_outstanding
- 5040827516
- preferred_issued
- 618517454
- old_cohort_common_shares
- 4987375183.633
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 9211732.201916
- 現金（億）
- 1976196.625282
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49403.87927
- 67
内容を開く
- 日付
2030-04-16
- year
- 3.4414784394251
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -7.1111039216295
- cash_T
- -7.1111039216295
- preferred_issued
- -40648706
- details
内容を開く
- repurchased_preferred_shares
- 40648706
- execution_price_pref_KRW
- 174940.474652
- issuer_cash_amount_T
- 7.1111039216295
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5120549925
- common_treasury
- 79722409
- ordinary_outstanding
- 5040827516
- preferred_issued
- 577868748
- old_cohort_common_shares
- 4987375183.633
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 9140621.1627
- 現金（億）
- 1905085.586065
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49403.87927
- 68
内容を開く
- 日付
2030-04-22
- year
- 3.4579055441478
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 43666.117729
- deltas
- cash_T
- -4.94038792696
- dividend_payable_T
- -4.94038792696
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 4.94038792696
- company_preferred_dividend_paid_T
- 0.526976870808
- company_ordinary_dividend_paid_T
- 4.413411056152
- old_cohort_entitlement_fixed_at_exdate_shares
- 5131153669.706
- after
内容を開く
- common_issued
- 5120549925
- common_treasury
- 79722409
- ordinary_outstanding
- 5040827516
- preferred_issued
- 577868748
- old_cohort_common_shares
- 4987375183.633
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 9140621.1627
- 現金（億）
- 1855681.706796
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 69
内容を開く
- 日付
2030-04-29
- year
- 3.4770704996578
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.12736654282
- dividend_payable_T
- 5.12736654282
- details
内容を開く
- quarter
2030Q1
- ordinary_per_share_KRW
- 906
- preferred_per_share_KRW
- 906
- total_dividend_T
- 5.12736654282
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5120549925
- common_treasury
- 79722409
- ordinary_outstanding
- 5040827516
- preferred_issued
- 577868748
- old_cohort_common_shares
- 4987375183.633
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 9089347.497271
- 現金（億）
- 1855681.706796
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51273.665428
- 70
内容を開く
- 日付
2030-05-27
- year
- 3.5537303216975
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45185.619164
- deltas
- cash_T
- -5.12736654282
- dividend_payable_T
- -5.12736654282
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 5.12736654282
- company_preferred_dividend_paid_T
- 0.560376813324
- company_ordinary_dividend_paid_T
- 4.566989729496
- old_cohort_entitlement_fixed_at_exdate_shares
- 4987375183.633
- after
内容を開く
- common_issued
- 5120549925
- common_treasury
- 79722409
- ordinary_outstanding
- 5040827516
- preferred_issued
- 577868748
- old_cohort_common_shares
- 4987375183.633
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 9089347.497271
- 現金（億）
- 1804408.041367
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 71
内容を開く
- 日付
2030-06-27
- year
- 3.6386036960986
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5040827516
- preferred_entitled_shares
- 577868748
- old_common_entitled_shares
- 4987375183.633
- common_dps_KRW
- 906
- preferred_dps_KRW
- 906
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5120549925
- common_treasury
- 79722409
- ordinary_outstanding
- 5040827516
- preferred_issued
- 577868748
- old_cohort_common_shares
- 4987375183.633
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 9089347.497271
- 現金（億）
- 1804408.041367
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 72
内容を開く
- 日付
2030-07-29
- year
- 3.7262149212868
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.090538815184
- dividend_payable_T
- 5.090538815184
- details
内容を開く
- quarter
2030Q2
- ordinary_per_share_KRW
- 906
- preferred_per_share_KRW
- 906
- total_dividend_T
- 5.090538815184
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5120549925
- common_treasury
- 79722409
- ordinary_outstanding
- 5040827516
- preferred_issued
- 577868748
- old_cohort_common_shares
- 4987375183.633
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 9038442.10912
- 現金（億）
- 1804408.041367
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50905.388152
- 73
内容を開く
- 日付
2030-08-16
- year
- 3.7754962354552
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 216483.036969
- deltas
内容を開く
- parent_equity_T
- -21.880319994446
- cash_T
- -21.880319994446
- old_shares
- -93726499.631085
- ordinary_issued_change
- -94731016
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 94731016
- execution_price_KRW
- 230973.137609
- issuer_cash_amount_T
- 21.880319994446
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.989396
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5040827516
- after
内容を開く
- common_issued
- 5025818909
- common_treasury
- 79722409
- ordinary_outstanding
- 4946096500
- preferred_issued
- 577868748
- old_cohort_common_shares
- 4893648684.0019
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 8819638.909175
- 現金（億）
- 1585604.841423
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50905.388152
- 74
内容を開く
- 日付
2030-08-27
- year
- 3.8056125941136
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45185.619164
- deltas
- cash_T
- -5.090538815184
- dividend_payable_T
- -5.090538815184
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 5.090538815184
- company_preferred_dividend_paid_T
- 0.523549085688
- company_ordinary_dividend_paid_T
- 4.566989729496
- old_cohort_entitlement_fixed_at_exdate_shares
- 4987375183.633
- after
内容を開く
- common_issued
- 5025818909
- common_treasury
- 79722409
- ordinary_outstanding
- 4946096500
- preferred_issued
- 577868748
- old_cohort_common_shares
- 4893648684.0019
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 8819638.909175
- 現金（億）
- 1534699.453271
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 75
内容を開く
- 日付
2030-09-16
- year
- 3.8603696098563
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.564095935063
- cash_T
- -6.564095935063
- preferred_issued
- -36834906
- details
内容を開く
- repurchased_preferred_shares
- 36834906
- execution_price_pref_KRW
- 178203.140659
- issuer_cash_amount_T
- 6.564095935063
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5025818909
- common_treasury
- 79722409
- ordinary_outstanding
- 4946096500
- preferred_issued
- 541033842
- old_cohort_common_shares
- 4893648684.0019
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 8753997.949825
- 現金（億）
- 1469058.493921
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 76
内容を開く
- 日付
2030-09-26
- year
- 3.8877481177276
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4946096500
- preferred_entitled_shares
- 541033842
- old_common_entitled_shares
- 4893648684.0019
- common_dps_KRW
- 906
- preferred_dps_KRW
- 906
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5025818909
- common_treasury
- 79722409
- ordinary_outstanding
- 4946096500
- preferred_issued
- 541033842
- old_cohort_common_shares
- 4893648684.0019
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 8753997.949825
- 現金（億）
- 1469058.493921
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 77
内容を開く
- 日付
2030-10-29
- year
- 3.9780971937029
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.971340089852
- dividend_payable_T
- 4.971340089852
- details
内容を開く
- quarter
2030Q3
- ordinary_per_share_KRW
- 906
- preferred_per_share_KRW
- 906
- total_dividend_T
- 4.971340089852
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5025818909
- common_treasury
- 79722409
- ordinary_outstanding
- 4946096500
- preferred_issued
- 541033842
- old_cohort_common_shares
- 4893648684.0019
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 8704284.548926
- 現金（億）
- 1469058.493921
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49713.400899
- 78
内容を開く
- 日付
2030-11-27
- year
- 4.0574948665298
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44336.457077
- deltas
- cash_T
- -4.971340089852
- dividend_payable_T
- -4.971340089852
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 4.971340089852
- company_preferred_dividend_paid_T
- 0.490176660852
- company_ordinary_dividend_paid_T
- 4.481163429
- old_cohort_entitlement_fixed_at_exdate_shares
- 4893648684.0019
- after
内容を開く
- common_issued
- 5025818909
- common_treasury
- 79722409
- ordinary_outstanding
- 4946096500
- preferred_issued
- 541033842
- old_cohort_common_shares
- 4893648684.0019
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 8704284.548926
- 現金（億）
- 1419345.093022
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 79
内容を開く
- 日付
2030-12-02
- year
- 4.0711841204654
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 79722409
- shares_needed_for_grant
- 19000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5025818909
- common_treasury
- 79722409
- ordinary_outstanding
- 4946096500
- preferred_issued
- 541033842
- old_cohort_common_shares
- 4893648684.0019
- old_cohort_ownership_fraction_of_common
- 0.989396
- 親会社持分（億）
- 8704284.548926
- 現金（億）
- 1419345.093022
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 80
内容を開く
- 日付
2030-12-15
- year
- 4.1067761806982
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -19000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5025818909
- common_treasury
- 60722409
- ordinary_outstanding
- 4965096500
- preferred_issued
- 541033842
- old_cohort_common_shares
- 4893648684.0019
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 8704284.548926
- 現金（億）
- 1419345.093022
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 81
内容を開く
- 日付
2030-12-27
- year
- 4.1396303901437
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4965096500
- preferred_entitled_shares
- 541033842
- old_common_entitled_shares
- 4893648684.0019
- common_dps_KRW
- 906
- preferred_dps_KRW
- 907
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5025818909
- common_treasury
- 60722409
- ordinary_outstanding
- 4965096500
- preferred_issued
- 541033842
- old_cohort_common_shares
- 4893648684.0019
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 8704284.548926
- 現金（億）
- 1419345.093022
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 82
内容を開く
- 日付
2030-12-31
- year
- 4.1505817932923
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 216.71645253631
- nci_equity_T
- 1.1224113771402
- cash_T
- 104.6807429791
- ppe_T
- 83.7847
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 212.59834175773
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 168.37
- noncash_investment_marks_excluded_from_operating_CFO_T
- 7.0565209343484
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5025818909
- common_treasury
- 60722409
- ordinary_outstanding
- 4965096500
- preferred_issued
- 541033842
- old_cohort_common_shares
- 4893648684.0019
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 10871449.074289
- 現金（億）
- 2466152.522813
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 83
内容を開く
- 日付
2031-01-29
- year
- 4.2299794661191
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.989095123694
- dividend_payable_T
- 4.989095123694
- details
内容を開く
- quarter
2030Q4
- ordinary_per_share_KRW
- 906
- preferred_per_share_KRW
- 907
- total_dividend_T
- 4.989095123694
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5025818909
- common_treasury
- 60722409
- ordinary_outstanding
- 4965096500
- preferred_issued
- 541033842
- old_cohort_common_shares
- 4893648684.0019
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 10821558.123052
- 現金（億）
- 2466152.522813
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49890.951237
- 84
内容を開く
- 日付
2031-03-16
- year
- 4.3559206023272
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 329102.270996
- deltas
内容を開く
- parent_equity_T
- -33.39072008189
- cash_T
- -33.39072008189
- old_shares
- -138125260.80344
- ordinary_issued_change
- -140141905
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 140141905
- execution_price_KRW
- 238263.637717
- issuer_cash_amount_T
- 33.39072008189
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.98561
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4965096500
- after
内容を開く
- common_issued
- 4885677004
- common_treasury
- 60722409
- ordinary_outstanding
- 4824954595
- preferred_issued
- 541033842
- old_cohort_common_shares
- 4755523423.1984
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 10487650.922233
- 現金（億）
- 2132245.321994
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49890.951237
- 85
内容を開く
- 日付
2031-03-27
- year
- 4.3860369609856
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4824954595
- preferred_entitled_shares
- 541033842
- old_common_entitled_shares
- 4755523423.1984
- common_dps_KRW
- 965
- preferred_dps_KRW
- 965
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4885677004
- common_treasury
- 60722409
- ordinary_outstanding
- 4824954595
- preferred_issued
- 541033842
- old_cohort_common_shares
- 4755523423.1984
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 10487650.922233
- 現金（億）
- 2132245.321994
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49890.951237
- 86
内容を開く
- 日付
2031-04-16
- year
- 4.4407939767283
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -7.234656048554
- cash_T
- -7.234656048554
- preferred_issued
- -39571531
- details
内容を開く
- repurchased_preferred_shares
- 39571531
- execution_price_pref_KRW
- 182824.769872
- issuer_cash_amount_T
- 7.234656048554
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4885677004
- common_treasury
- 60722409
- ordinary_outstanding
- 4824954595
- preferred_issued
- 501462311
- old_cohort_common_shares
- 4755523423.1984
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 10415304.361748
- 現金（億）
- 2059898.761509
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49890.951237
- 87
内容を開く
- 日付
2031-04-21
- year
- 4.4544832306639
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44336.457077
- deltas
- cash_T
- -4.989095123694
- dividend_payable_T
- -4.989095123694
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 4.989095123694
- company_preferred_dividend_paid_T
- 0.490717694694
- company_ordinary_dividend_paid_T
- 4.498377429
- old_cohort_entitlement_fixed_at_exdate_shares
- 4893648684.0019
- after
内容を開く
- common_issued
- 4885677004
- common_treasury
- 60722409
- ordinary_outstanding
- 4824954595
- preferred_issued
- 501462311
- old_cohort_common_shares
- 4755523423.1984
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 10415304.361748
- 現金（億）
- 2010007.810272
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 88
内容を開く
- 日付
2031-04-29
- year
- 4.476386036961
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.178178841705
- dividend_payable_T
- 5.178178841705
- details
内容を開く
- quarter
2031Q1
- ordinary_per_share_KRW
- 965
- preferred_per_share_KRW
- 965
- total_dividend_T
- 5.178178841705
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4885677004
- common_treasury
- 60722409
- ordinary_outstanding
- 4824954595
- preferred_issued
- 501462311
- old_cohort_common_shares
- 4755523423.1984
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 10363522.573331
- 現金（億）
- 2010007.810272
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51781.788417
- 89
内容を開く
- 日付
2031-05-27
- year
- 4.5530458590007
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45890.801034
- deltas
- cash_T
- -5.178178841705
- dividend_payable_T
- -5.178178841705
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 5.178178841705
- company_preferred_dividend_paid_T
- 0.52209765753
- company_ordinary_dividend_paid_T
- 4.656081184175
- old_cohort_entitlement_fixed_at_exdate_shares
- 4755523423.1984
- after
内容を開く
- common_issued
- 4885677004
- common_treasury
- 60722409
- ordinary_outstanding
- 4824954595
- preferred_issued
- 501462311
- old_cohort_common_shares
- 4755523423.1984
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 10363522.573331
- 現金（億）
- 1958226.021855
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 90
内容を開く
- 日付
2031-06-26
- year
- 4.6351813826146
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4824954595
- preferred_entitled_shares
- 501462311
- old_common_entitled_shares
- 4755523423.1984
- common_dps_KRW
- 965
- preferred_dps_KRW
- 965
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4885677004
- common_treasury
- 60722409
- ordinary_outstanding
- 4824954595
- preferred_issued
- 501462311
- old_cohort_common_shares
- 4755523423.1984
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 10363522.573331
- 現金（億）
- 1958226.021855
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 91
内容を開く
- 日付
2031-07-29
- year
- 4.72553045859
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.13999231429
- dividend_payable_T
- 5.13999231429
- details
内容を開く
- quarter
2031Q2
- ordinary_per_share_KRW
- 965
- preferred_per_share_KRW
- 965
- total_dividend_T
- 5.13999231429
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4885677004
- common_treasury
- 60722409
- ordinary_outstanding
- 4824954595
- preferred_issued
- 501462311
- old_cohort_common_shares
- 4755523423.1984
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 10312122.650188
- 現金（億）
- 1958226.021855
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51399.923143
- 92
内容を開く
- 日付
2031-08-16
- year
- 4.7748117727584
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 219401.512857
- deltas
内容を開く
- parent_equity_T
- -22.260479938877
- cash_T
- -22.260479938877
- old_shares
- -90041267.463348
- ordinary_issued_change
- -91355880
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 91355880
- execution_price_KRW
- 243667.730406
- issuer_cash_amount_T
- 22.260479938877
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.98561
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4824954595
- after
内容を開く
- common_issued
- 4794321124
- common_treasury
- 60722409
- ordinary_outstanding
- 4733598715
- preferred_issued
- 501462311
- old_cohort_common_shares
- 4665482155.7351
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 10089517.850799
- 現金（億）
- 1735621.222466
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51399.923143
- 93
内容を開く
- 日付
2031-08-27
- year
- 4.8049281314168
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45890.801034
- deltas
- cash_T
- -5.13999231429
- dividend_payable_T
- -5.13999231429
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 5.13999231429
- company_preferred_dividend_paid_T
- 0.483911130115
- company_ordinary_dividend_paid_T
- 4.656081184175
- old_cohort_entitlement_fixed_at_exdate_shares
- 4755523423.1984
- after
内容を開く
- common_issued
- 4794321124
- common_treasury
- 60722409
- ordinary_outstanding
- 4733598715
- preferred_issued
- 501462311
- old_cohort_common_shares
- 4665482155.7351
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 10089517.850799
- 現金（億）
- 1684221.299323
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 94
内容を開く
- 日付
2031-09-16
- year
- 4.8596851471595
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.6781440102399
- cash_T
- -6.6781440102399
- preferred_issued
- -35858795
- details
内容を開く
- repurchased_preferred_shares
- 35858795
- execution_price_pref_KRW
- 186234.479163
- issuer_cash_amount_T
- 6.6781440102399
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4794321124
- common_treasury
- 60722409
- ordinary_outstanding
- 4733598715
- preferred_issued
- 465603516
- old_cohort_common_shares
- 4665482155.7351
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 10022736.410697
- 現金（億）
- 1617439.859221
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 95
内容を開く
- 日付
2031-09-26
- year
- 4.8870636550308
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4733598715
- preferred_entitled_shares
- 465603516
- old_common_entitled_shares
- 4665482155.7351
- common_dps_KRW
- 965
- preferred_dps_KRW
- 965
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4794321124
- common_treasury
- 60722409
- ordinary_outstanding
- 4733598715
- preferred_issued
- 465603516
- old_cohort_common_shares
- 4665482155.7351
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 10022736.410697
- 現金（億）
- 1617439.859221
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 96
内容を開く
- 日付
2031-10-29
- year
- 4.9774127310062
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.017230152915
- dividend_payable_T
- 5.017230152915
- details
内容を開く
- quarter
2031Q3
- ordinary_per_share_KRW
- 965
- preferred_per_share_KRW
- 965
- total_dividend_T
- 5.017230152915
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4794321124
- common_treasury
- 60722409
- ordinary_outstanding
- 4733598715
- preferred_issued
- 465603516
- old_cohort_common_shares
- 4665482155.7351
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 9972564.109167
- 現金（億）
- 1617439.859221
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50172.301529
- 97
内容を開く
- 日付
2031-11-27
- year
- 5.056810403833
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45021.902803
- deltas
- cash_T
- -5.017230152915
- dividend_payable_T
- -5.017230152915
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 5.017230152915
- company_preferred_dividend_paid_T
- 0.44930739294
- company_ordinary_dividend_paid_T
- 4.567922759975
- old_cohort_entitlement_fixed_at_exdate_shares
- 4665482155.7351
- after
内容を開く
- common_issued
- 4794321124
- common_treasury
- 60722409
- ordinary_outstanding
- 4733598715
- preferred_issued
- 465603516
- old_cohort_common_shares
- 4665482155.7351
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 9972564.109167
- 現金（億）
- 1567267.557691
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 98
内容を開く
- 日付
2031-12-02
- year
- 5.0704996577687
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 60722409
- shares_needed_for_grant
- 19000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 4794321124
- common_treasury
- 60722409
- ordinary_outstanding
- 4733598715
- preferred_issued
- 465603516
- old_cohort_common_shares
- 4665482155.7351
- old_cohort_ownership_fraction_of_common
- 0.98561
- 親会社持分（億）
- 9972564.109167
- 現金（億）
- 1567267.557691
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 99
内容を開く
- 日付
2031-12-15
- year
- 5.1060917180014
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -19000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 4794321124
- common_treasury
- 41722409
- ordinary_outstanding
- 4752598715
- preferred_issued
- 465603516
- old_cohort_common_shares
- 4665482155.7351
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 9972564.109167
- 現金（億）
- 1567267.557691
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 100
内容を開く
- 日付
2031-12-29
- year
- 5.1444216290212
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4752598715
- preferred_entitled_shares
- 465603516
- old_common_entitled_shares
- 4665482155.7351
- common_dps_KRW
- 965
- preferred_dps_KRW
- 966
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4794321124
- common_treasury
- 41722409
- ordinary_outstanding
- 4752598715
- preferred_issued
- 465603516
- old_cohort_common_shares
- 4665482155.7351
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 9972564.109167
- 現金（億）
- 1567267.557691
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 101
内容を開く
- 日付
2031-12-31
- year
- 5.1498973305955
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 274.03504259702
- nci_equity_T
- 1.4224180890835
- cash_T
- 157.9834267469
- ppe_T
- 81.2819
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 270.29194020837
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 174.02
- noncash_investment_marks_excluded_from_operating_CFO_T
- 7.8752339391971
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4794321124
- common_treasury
- 41722409
- ordinary_outstanding
- 4752598715
- preferred_issued
- 465603516
- old_cohort_common_shares
- 4665482155.7351
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 12712914.535138
- 現金（億）
- 3147101.82516
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 102
内容を開く
- 日付
2032-01-29
- year
- 5.2292950034223
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.036030756431
- dividend_payable_T
- 5.036030756431
- details
内容を開く
- quarter
2031Q4
- ordinary_per_share_KRW
- 965
- preferred_per_share_KRW
- 966
- total_dividend_T
- 5.036030756431
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4794321124
- common_treasury
- 41722409
- ordinary_outstanding
- 4752598715
- preferred_issued
- 465603516
- old_cohort_common_shares
- 4665482155.7351
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 12662554.227573
- 現金（億）
- 3147101.82516
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50360.307564
- 103
内容を開く
- 日付
2032-03-16
- year
- 5.3579739904175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 333384.453506
- deltas
内容を開く
- parent_equity_T
- -33.960959927511
- cash_T
- -33.960959927511
- old_shares
- -132613387.74749
- ordinary_issued_change
- -135089621
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 135089621
- execution_price_KRW
- 251395.774717
- issuer_cash_amount_T
- 33.960959927511
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.98167
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4752598715
- after
内容を開く
- common_issued
- 4659231503
- common_treasury
- 41722409
- ordinary_outstanding
- 4617509094
- preferred_issued
- 465603516
- old_cohort_common_shares
- 4532868767.9876
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 12322944.628298
- 現金（億）
- 2807492.225885
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50360.307564
- 104
内容を開く
- 日付
2032-03-29
- year
- 5.3935660506502
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4617509094
- preferred_entitled_shares
- 465603516
- old_common_entitled_shares
- 4532868767.9876
- common_dps_KRW
- 1028
- preferred_dps_KRW
- 1028
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4659231503
- common_treasury
- 41722409
- ordinary_outstanding
- 4617509094
- preferred_issued
- 465603516
- old_cohort_common_shares
- 4532868767.9876
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 12322944.628298
- 現金（億）
- 2807492.225885
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50360.307564
- 105
内容を開く
- 日付
2032-04-16
- year
- 5.4428473648186
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -7.3582080734205
- cash_T
- -7.3582080734205
- preferred_issued
- -38507014
- details
内容を開く
- repurchased_preferred_shares
- 38507014
- execution_price_pref_KRW
- 191087.474958
- issuer_cash_amount_T
- 7.3582080734205
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4659231503
- common_treasury
- 41722409
- ordinary_outstanding
- 4617509094
- preferred_issued
- 427096502
- old_cohort_common_shares
- 4532868767.9876
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 12249362.547564
- 現金（億）
- 2733910.145151
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50360.307564
- 106
内容を開く
- 日付
2032-04-20
- year
- 5.4537987679671
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45021.902803
- deltas
- cash_T
- -5.036030756431
- dividend_payable_T
- -5.036030756431
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 5.036030756431
- company_preferred_dividend_paid_T
- 0.449772996456
- company_ordinary_dividend_paid_T
- 4.586257759975
- old_cohort_entitlement_fixed_at_exdate_shares
- 4665482155.7351
- after
内容を開く
- common_issued
- 4659231503
- common_treasury
- 41722409
- ordinary_outstanding
- 4617509094
- preferred_issued
- 427096502
- old_cohort_common_shares
- 4532868767.9876
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 12249362.547564
- 現金（億）
- 2683549.837587
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 107
内容を開く
- 日付
2032-04-29
- year
- 5.4784394250513
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.22543976308
- dividend_payable_T
- 5.22543976308
- details
内容を開く
- quarter
2032Q1
- ordinary_per_share_KRW
- 1028
- preferred_per_share_KRW
- 1028
- total_dividend_T
- 5.22543976308
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4659231503
- common_treasury
- 41722409
- ordinary_outstanding
- 4617509094
- preferred_issued
- 427096502
- old_cohort_common_shares
- 4532868767.9876
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 12197108.149933
- 現金（億）
- 2683549.837587
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52254.397631
- 108
内容を開く
- 日付
2032-05-27
- year
- 5.555099247091
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 46597.890935
- deltas
- cash_T
- -5.22543976308
- dividend_payable_T
- -5.22543976308
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 5.22543976308
- company_preferred_dividend_paid_T
- 0.478640414448
- company_ordinary_dividend_paid_T
- 4.746799348632
- old_cohort_entitlement_fixed_at_exdate_shares
- 4532868767.9876
- after
内容を開く
- common_issued
- 4659231503
- common_treasury
- 41722409
- ordinary_outstanding
- 4617509094
- preferred_issued
- 427096502
- old_cohort_common_shares
- 4532868767.9876
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 12197108.149933
- 現金（億）
- 2631295.439956
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 109
内容を開く
- 日付
2032-06-28
- year
- 5.6427104722793
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4617509094
- preferred_entitled_shares
- 427096502
- old_common_entitled_shares
- 4532868767.9876
- common_dps_KRW
- 1028
- preferred_dps_KRW
- 1028
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4659231503
- common_treasury
- 41722409
- ordinary_outstanding
- 4617509094
- preferred_issued
- 427096502
- old_cohort_common_shares
- 4532868767.9876
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 12197108.149933
- 現金（億）
- 2631295.439956
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 110
内容を開く
- 日付
2032-07-29
- year
- 5.7275838466804
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.185854552688
- dividend_payable_T
- 5.185854552688
- details
内容を開く
- quarter
2032Q2
- ordinary_per_share_KRW
- 1028
- preferred_per_share_KRW
- 1028
- total_dividend_T
- 5.185854552688
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4659231503
- common_treasury
- 41722409
- ordinary_outstanding
- 4617509094
- preferred_issued
- 427096502
- old_cohort_common_shares
- 4532868767.9876
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 12145249.604406
- 現金（億）
- 2631295.439956
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51858.545527
- 111
内容を開く
- 日付
2032-08-16
- year
- 5.7768651608487
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 222256.301691
- deltas
内容を開く
- parent_equity_T
- -22.640639885851
- cash_T
- -22.640639885851
- old_shares
- -86448180.972053
- ordinary_issued_change
- -88062391
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 88062391
- execution_price_KRW
- 257097.719341
- issuer_cash_amount_T
- 22.640639885851
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.98167
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4617509094
- after
内容を開く
- common_issued
- 4571169112
- common_treasury
- 41722409
- ordinary_outstanding
- 4529446703
- preferred_issued
- 427096502
- old_cohort_common_shares
- 4446420587.0156
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 11918843.205548
- 現金（億）
- 2404889.041097
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51858.545527
- 112
内容を開く
- 日付
2032-08-27
- year
- 5.8069815195072
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 46597.890935
- deltas
- cash_T
- -5.185854552688
- dividend_payable_T
- -5.185854552688
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 5.185854552688
- company_preferred_dividend_paid_T
- 0.439055204056
- company_ordinary_dividend_paid_T
- 4.746799348632
- old_cohort_entitlement_fixed_at_exdate_shares
- 4532868767.9876
- after
内容を開く
- common_issued
- 4571169112
- common_treasury
- 41722409
- ordinary_outstanding
- 4529446703
- preferred_issued
- 427096502
- old_cohort_common_shares
- 4446420587.0156
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 11918843.205548
- 現金（億）
- 2353030.495571
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 113
内容を開く
- 日付
2032-09-16
- year
- 5.8617385352498
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.792191912785
- cash_T
- -6.792191912785
- preferred_issued
- -34894154
- details
内容を開く
- repurchased_preferred_shares
- 34894154
- execution_price_pref_KRW
- 194651.284934
- issuer_cash_amount_T
- 6.792191912785
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4571169112
- common_treasury
- 41722409
- ordinary_outstanding
- 4529446703
- preferred_issued
- 392202348
- old_cohort_common_shares
- 4446420587.0156
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 11850921.28642
- 現金（億）
- 2285108.576443
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 114
内容を開く
- 日付
2032-09-28
- year
- 5.8945927446954
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4529446703
- preferred_entitled_shares
- 392202348
- old_common_entitled_shares
- 4446420587.0156
- common_dps_KRW
- 1028
- preferred_dps_KRW
- 1028
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4571169112
- common_treasury
- 41722409
- ordinary_outstanding
- 4529446703
- preferred_issued
- 392202348
- old_cohort_common_shares
- 4446420587.0156
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 11850921.28642
- 現金（億）
- 2285108.576443
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 115
内容を開く
- 日付
2032-10-29
- year
- 5.9794661190965
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.059455224428
- dividend_payable_T
- 5.059455224428
- details
内容を開く
- quarter
2032Q3
- ordinary_per_share_KRW
- 1028
- preferred_per_share_KRW
- 1028
- total_dividend_T
- 5.059455224428
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4571169112
- common_treasury
- 41722409
- ordinary_outstanding
- 4529446703
- preferred_issued
- 392202348
- old_cohort_common_shares
- 4446420587.0156
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 11800326.734176
- 現金（億）
- 2285108.576443
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50594.552244
- 116
内容を開く
- 日付
2032-11-29
- year
- 6.0643394934976
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45709.203635
- deltas
- cash_T
- -5.059455224428
- dividend_payable_T
- -5.059455224428
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 5.059455224428
- company_preferred_dividend_paid_T
- 0.403184013744
- company_ordinary_dividend_paid_T
- 4.656271210684
- old_cohort_entitlement_fixed_at_exdate_shares
- 4446420587.0156
- after
内容を開く
- common_issued
- 4571169112
- common_treasury
- 41722409
- ordinary_outstanding
- 4529446703
- preferred_issued
- 392202348
- old_cohort_common_shares
- 4446420587.0156
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 11800326.734176
- 現金（億）
- 2234514.024198
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 117
内容を開く
- 日付
2032-12-02
- year
- 6.072553045859
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 41722409
- shares_needed_for_grant
- 19000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 4571169112
- common_treasury
- 41722409
- ordinary_outstanding
- 4529446703
- preferred_issued
- 392202348
- old_cohort_common_shares
- 4446420587.0156
- old_cohort_ownership_fraction_of_common
- 0.98167
- 親会社持分（億）
- 11800326.734176
- 現金（億）
- 2234514.024198
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 118
内容を開く
- 日付
2032-12-15
- year
- 6.1081451060917
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -19000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 4571169112
- common_treasury
- 22722409
- ordinary_outstanding
- 4548446703
- preferred_issued
- 392202348
- old_cohort_common_shares
- 4446420587.0156
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 11800326.734176
- 現金（億）
- 2234514.024198
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 119
内容を開く
- 日付
2032-12-29
- year
- 6.1464750171116
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4548446703
- preferred_entitled_shares
- 392202348
- old_common_entitled_shares
- 4446420587.0156
- common_dps_KRW
- 1028
- preferred_dps_KRW
- 1029
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4571169112
- common_treasury
- 22722409
- ordinary_outstanding
- 4548446703
- preferred_issued
- 392202348
- old_cohort_common_shares
- 4446420587.0156
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 11800326.734176
- 現金（億）
- 2234514.024198
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 120
内容を開く
- 日付
2032-12-31
- year
- 6.1519507186858
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 229.4819057933
- nci_equity_T
- 1.1892260293157
- cash_T
- 129.99098665434
- ppe_T
- 76.63
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 225.44731332994
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 178.54
- noncash_investment_marks_excluded_from_operating_CFO_T
- 8.7332451682786
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4571169112
- common_treasury
- 22722409
- ordinary_outstanding
- 4548446703
- preferred_issued
- 392202348
- old_cohort_common_shares
- 4446420587.0156
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 14095145.792109
- 現金（億）
- 3534423.890742
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 121
内容を開く
- 日付
2033-01-31
- year
- 6.2368240930869
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.079379426776
- dividend_payable_T
- 5.079379426776
- details
内容を開く
- quarter
2032Q4
- ordinary_per_share_KRW
- 1028
- preferred_per_share_KRW
- 1029
- total_dividend_T
- 5.079379426776
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4571169112
- common_treasury
- 22722409
- ordinary_outstanding
- 4548446703
- preferred_issued
- 392202348
- old_cohort_common_shares
- 4446420587.0156
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 14044351.997841
- 現金（億）
- 3534423.890742
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50793.794268
- 122
内容を開く
- 日付
2033-03-16
- year
- 6.3572895277207
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 219418.103735
- deltas
内容を開く
- parent_equity_T
- -22.44527999501
- cash_T
- -22.44527999501
- old_shares
- -82732841.219943
- ordinary_issued_change
- -84631202
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 84631202
- execution_price_KRW
- 265212.822985
- issuer_cash_amount_T
- 22.44527999501
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.977569
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4548446703
- after
内容を開く
- common_issued
- 4486537910
- common_treasury
- 22722409
- ordinary_outstanding
- 4463815501
- preferred_issued
- 392202348
- old_cohort_common_shares
- 4363687745.7956
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 13819899.197891
- 現金（億）
- 3309971.090792
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50793.794268
- 123
内容を開く
- 日付
2033-03-29
- year
- 6.3928815879535
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4463815501
- preferred_entitled_shares
- 392202348
- old_common_entitled_shares
- 4363687745.7956
- common_dps_KRW
- 1094
- preferred_dps_KRW
- 1094
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4486537910
- common_treasury
- 22722409
- ordinary_outstanding
- 4463815501
- preferred_issued
- 392202348
- old_cohort_common_shares
- 4363687745.7956
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 13819899.197891
- 現金（億）
- 3309971.090792
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50793.794268
- 124
内容を開く
- 日付
2033-04-16
- year
- 6.4421629021218
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.8631440962341
- cash_T
- -4.8631440962341
- preferred_issued
- -24352311
- details
内容を開く
- repurchased_preferred_shares
- 24352311
- execution_price_pref_KRW
- 199699.490378
- issuer_cash_amount_T
- 4.8631440962341
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4486537910
- common_treasury
- 22722409
- ordinary_outstanding
- 4463815501
- preferred_issued
- 367850037
- old_cohort_common_shares
- 4363687745.7956
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 13771267.756928
- 現金（億）
- 3261339.649829
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50793.794268
- 125
内容を開く
- 日付
2033-04-20
- year
- 6.4531143052704
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45709.203635
- deltas
- cash_T
- -5.079379426776
- dividend_payable_T
- -5.079379426776
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 5.079379426776
- company_preferred_dividend_paid_T
- 0.403576216092
- company_ordinary_dividend_paid_T
- 4.675803210684
- old_cohort_entitlement_fixed_at_exdate_shares
- 4446420587.0156
- after
内容を開く
- common_issued
- 4486537910
- common_treasury
- 22722409
- ordinary_outstanding
- 4463815501
- preferred_issued
- 367850037
- old_cohort_common_shares
- 4363687745.7956
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 13771267.756928
- 現金（億）
- 3210545.855562
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 126
内容を開く
- 日付
2033-04-29
- year
- 6.4777549623546
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.312483526806
- dividend_payable_T
- 5.312483526806
- details
内容を開く
- quarter
2033Q1
- ordinary_per_share_KRW
- 1094
- preferred_per_share_KRW
- 1094
- total_dividend_T
- 5.312483526806
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4486537910
- common_treasury
- 22722409
- ordinary_outstanding
- 4463815501
- preferred_issued
- 367850037
- old_cohort_common_shares
- 4363687745.7956
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 13718142.92166
- 現金（億）
- 3210545.855562
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53124.835268
- 127
内容を開く
- 日付
2033-05-27
- year
- 6.5544147843943
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47738.743939
- deltas
- cash_T
- -5.312483526806
- dividend_payable_T
- -5.312483526806
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 5.312483526806
- company_preferred_dividend_paid_T
- 0.429069368712
- company_ordinary_dividend_paid_T
- 4.883414158094
- old_cohort_entitlement_fixed_at_exdate_shares
- 4363687745.7956
- after
内容を開く
- common_issued
- 4486537910
- common_treasury
- 22722409
- ordinary_outstanding
- 4463815501
- preferred_issued
- 367850037
- old_cohort_common_shares
- 4363687745.7956
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 13718142.92166
- 現金（億）
- 3157421.020294
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 128
内容を開く
- 日付
2033-06-28
- year
- 6.6420260095825
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4463815501
- preferred_entitled_shares
- 367850037
- old_common_entitled_shares
- 4363687745.7956
- common_dps_KRW
- 1094
- preferred_dps_KRW
- 1094
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4486537910
- common_treasury
- 22722409
- ordinary_outstanding
- 4463815501
- preferred_issued
- 367850037
- old_cohort_common_shares
- 4363687745.7956
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 13718142.92166
- 現金（億）
- 3157421.020294
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 129
内容を開く
- 日付
2033-07-29
- year
- 6.7268993839836
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.285842098572
- dividend_payable_T
- 5.285842098572
- details
内容を開く
- quarter
2033Q2
- ordinary_per_share_KRW
- 1094
- preferred_per_share_KRW
- 1094
- total_dividend_T
- 5.285842098572
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4486537910
- common_treasury
- 22722409
- ordinary_outstanding
- 4463815501
- preferred_issued
- 367850037
- old_cohort_common_shares
- 4363687745.7956
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 13665284.500675
- 現金（億）
- 3157421.020294
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52858.420986
- 130
内容を開く
- 日付
2033-08-16
- year
- 6.776180698152
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 146278.736063
- deltas
内容を開く
- parent_equity_T
- -14.963520021229
- cash_T
- -14.963520021229
- old_shares
- -53931988.19611
- ordinary_issued_change
- -55169494
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 55169494
- execution_price_KRW
- 271228.154118
- issuer_cash_amount_T
- 14.963520021229
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.977569
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4463815501
- after
内容を開く
- common_issued
- 4431368416
- common_treasury
- 22722409
- ordinary_outstanding
- 4408646007
- preferred_issued
- 367850037
- old_cohort_common_shares
- 4309755757.5995
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 13515649.300462
- 現金（億）
- 3007785.820081
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52858.420986
- 131
内容を開く
- 日付
2033-08-29
- year
- 6.8117727583847
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47738.743939
- deltas
- cash_T
- -5.285842098572
- dividend_payable_T
- -5.285842098572
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 5.285842098572
- company_preferred_dividend_paid_T
- 0.402427940478
- company_ordinary_dividend_paid_T
- 4.883414158094
- old_cohort_entitlement_fixed_at_exdate_shares
- 4363687745.7956
- after
内容を開く
- common_issued
- 4431368416
- common_treasury
- 22722409
- ordinary_outstanding
- 4408646007
- preferred_issued
- 367850037
- old_cohort_common_shares
- 4309755757.5995
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 13515649.300462
- 現金（億）
- 2954927.399096
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 132
内容を開く
- 日付
2033-09-16
- year
- 6.861054072553
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.4890560398227
- cash_T
- -4.4890560398227
- preferred_issued
- -22067494
- details
内容を開く
- repurchased_preferred_shares
- 22067494
- execution_price_pref_KRW
- 203423.91573
- issuer_cash_amount_T
- 4.4890560398227
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4431368416
- common_treasury
- 22722409
- ordinary_outstanding
- 4408646007
- preferred_issued
- 345782543
- old_cohort_common_shares
- 4309755757.5995
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 13470758.740064
- 現金（億）
- 2910036.838697
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 133
内容を開く
- 日付
2033-09-28
- year
- 6.8939082819986
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4408646007
- preferred_entitled_shares
- 345782543
- old_common_entitled_shares
- 4309755757.5995
- common_dps_KRW
- 1094
- preferred_dps_KRW
- 1094
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4431368416
- common_treasury
- 22722409
- ordinary_outstanding
- 4408646007
- preferred_issued
- 345782543
- old_cohort_common_shares
- 4309755757.5995
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 13470758.740064
- 現金（億）
- 2910036.838697
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 134
内容を開く
- 日付
2033-10-31
- year
- 6.984257357974
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.2013448337
- dividend_payable_T
- 5.2013448337
- details
内容を開く
- quarter
2033Q3
- ordinary_per_share_KRW
- 1094
- preferred_per_share_KRW
- 1094
- total_dividend_T
- 5.2013448337
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4431368416
- common_treasury
- 22722409
- ordinary_outstanding
- 4408646007
- preferred_issued
- 345782543
- old_cohort_common_shares
- 4309755757.5995
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 13418745.291727
- 現金（億）
- 2910036.838697
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52013.448337
- 135
内容を開く
- 日付
2033-11-28
- year
- 7.0609171800137
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47148.727988
- deltas
- cash_T
- -5.2013448337
- dividend_payable_T
- -5.2013448337
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 5.2013448337
- company_preferred_dividend_paid_T
- 0.378286102042
- company_ordinary_dividend_paid_T
- 4.823058731658
- old_cohort_entitlement_fixed_at_exdate_shares
- 4309755757.5995
- after
内容を開く
- common_issued
- 4431368416
- common_treasury
- 22722409
- ordinary_outstanding
- 4408646007
- preferred_issued
- 345782543
- old_cohort_common_shares
- 4309755757.5995
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 13418745.291727
- 現金（億）
- 2858023.39036
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 136
内容を開く
- 日付
2033-12-02
- year
- 7.0718685831622
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 41154.046905
- deltas
内容を開く
- parent_equity_T
- -4.2098354237748
- cash_T
- -4.2098354237748
- old_shares
- -14934899.665329
- ordinary_issued_change
- 0
- treasury_change
- 15277591
- details
内容を開く
- repurchased_shares
- 15277591
- execution_price_KRW
- 275556.232902
- issuer_cash_amount_T
- 4.2098354237748
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.977569
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4408646007
- after
内容を開く
- common_issued
- 4431368416
- common_treasury
- 38000000
- ordinary_outstanding
- 4393368416
- preferred_issued
- 345782543
- old_cohort_common_shares
- 4294820857.9342
- old_cohort_ownership_fraction_of_common
- 0.977569
- 親会社持分（億）
- 13376646.937489
- 現金（億）
- 2815925.036123
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 137
内容を開く
- 日付
2033-12-15
- year
- 7.1074606433949
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -19000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 4431368416
- common_treasury
- 19000000
- ordinary_outstanding
- 4412368416
- preferred_issued
- 345782543
- old_cohort_common_shares
- 4294820857.9342
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 13376646.937489
- 現金（億）
- 2815925.036123
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 138
内容を開く
- 日付
2033-12-29
- year
- 7.1457905544148
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4412368416
- preferred_entitled_shares
- 345782543
- old_common_entitled_shares
- 4294820857.9342
- common_dps_KRW
- 1094
- preferred_dps_KRW
- 1095
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4431368416
- common_treasury
- 19000000
- ordinary_outstanding
- 4412368416
- preferred_issued
- 345782543
- old_cohort_common_shares
- 4294820857.9342
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 13376646.937489
- 現金（億）
- 2815925.036123
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 139
内容を開く
- 日付
2033-12-31
- year
- 7.151266255989
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 183.11530882301
- nci_equity_T
- 0.94654228070421
- cash_T
- 93.725310167355
- ppe_T
- 76.3872
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 178.77736167389
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 186.45
- noncash_investment_marks_excluded_from_operating_CFO_T
- 9.632440936356
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4431368416
- common_treasury
- 19000000
- ordinary_outstanding
- 4412368416
- preferred_issued
- 345782543
- old_cohort_common_shares
- 4294820857.9342
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 15207800.025719
- 現金（億）
- 3753178.137796
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 140
内容を開く
- 日付
2034-01-30
- year
- 7.233401779603
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.205762931689
- dividend_payable_T
- 5.205762931689
- details
内容を開く
- quarter
2033Q4
- ordinary_per_share_KRW
- 1094
- preferred_per_share_KRW
- 1095
- total_dividend_T
- 5.205762931689
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4431368416
- common_treasury
- 19000000
- ordinary_outstanding
- 4412368416
- preferred_issued
- 345782543
- old_cohort_common_shares
- 4294820857.9342
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 15155742.396403
- 現金（億）
- 3753178.137796
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52057.629317
- 141
内容を開く
- 日付
2034-03-16
- year
- 7.356605065024
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 341663.211657
- deltas
内容を開く
- parent_equity_T
- -35.101439941035
- cash_T
- -35.101439941035
- old_shares
- -122114477.7617
- ordinary_issued_change
- -125456703
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 125456703
- execution_price_KRW
- 279789.274719
- issuer_cash_amount_T
- 35.101439941035
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.97336
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4412368416
- after
内容を開く
- common_issued
- 4305911713
- common_treasury
- 19000000
- ordinary_outstanding
- 4286911713
- preferred_issued
- 345782543
- old_cohort_common_shares
- 4172706380.1725
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 14804727.996992
- 現金（億）
- 3402163.738386
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52057.629317
- 142
内容を開く
- 日付
2034-03-29
- year
- 7.3921971252567
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4286911713
- preferred_entitled_shares
- 345782543
- old_common_entitled_shares
- 4172706380.1725
- common_dps_KRW
- 1165
- preferred_dps_KRW
- 1165
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4305911713
- common_treasury
- 19000000
- ordinary_outstanding
- 4286911713
- preferred_issued
- 345782543
- old_cohort_common_shares
- 4172706380.1725
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 14804727.996992
- 現金（億）
- 3402163.738386
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52057.629317
- 143
内容を開く
- 日付
2034-04-16
- year
- 7.4414784394251
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.4948219940586
- cash_T
- -6.4948219940586
- preferred_issued
- -31120428
- details
内容を開く
- repurchased_preferred_shares
- 31120428
- execution_price_pref_KRW
- 208699.635945
- issuer_cash_amount_T
- 6.4948219940586
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4305911713
- common_treasury
- 19000000
- ordinary_outstanding
- 4286911713
- preferred_issued
- 314662115
- old_cohort_common_shares
- 4172706380.1725
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 14739779.777052
- 現金（億）
- 3337215.518445
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52057.629317
- 144
内容を開く
- 日付
2034-04-20
- year
- 7.4524298425736
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 46985.340186
- deltas
- cash_T
- -5.205762931689
- dividend_payable_T
- -5.205762931689
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 5.205762931689
- company_preferred_dividend_paid_T
- 0.378631884585
- company_ordinary_dividend_paid_T
- 4.827131047104
- old_cohort_entitlement_fixed_at_exdate_shares
- 4294820857.9342
- after
内容を開く
- common_issued
- 4305911713
- common_treasury
- 19000000
- ordinary_outstanding
- 4286911713
- preferred_issued
- 314662115
- old_cohort_common_shares
- 4172706380.1725
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 14739779.777052
- 現金（億）
- 3285157.889128
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 145
内容を開く
- 日付
2034-05-01
- year
- 7.482546201232
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.39708880824
- dividend_payable_T
- 5.39708880824
- details
内容を開く
- quarter
2034Q1
- ordinary_per_share_KRW
- 1165
- preferred_per_share_KRW
- 1165
- total_dividend_T
- 5.39708880824
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4305911713
- common_treasury
- 19000000
- ordinary_outstanding
- 4286911713
- preferred_issued
- 314662115
- old_cohort_common_shares
- 4172706380.1725
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 14685808.888969
- 現金（億）
- 3285157.889128
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53970.888082
- 146
内容を開く
- 日付
2034-05-29
- year
- 7.5592060232717
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 48612.029329
- deltas
- cash_T
- -5.39708880824
- dividend_payable_T
- -5.39708880824
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 5.39708880824
- company_preferred_dividend_paid_T
- 0.402836662595
- company_ordinary_dividend_paid_T
- 4.994252145645
- old_cohort_entitlement_fixed_at_exdate_shares
- 4172706380.1725
- after
内容を開く
- common_issued
- 4305911713
- common_treasury
- 19000000
- ordinary_outstanding
- 4286911713
- preferred_issued
- 314662115
- old_cohort_common_shares
- 4172706380.1725
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 14685808.888969
- 現金（億）
- 3231187.001046
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 147
内容を開く
- 日付
2034-06-28
- year
- 7.6413415468857
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4286911713
- preferred_entitled_shares
- 314662115
- old_common_entitled_shares
- 4172706380.1725
- common_dps_KRW
- 1165
- preferred_dps_KRW
- 1165
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4305911713
- common_treasury
- 19000000
- ordinary_outstanding
- 4286911713
- preferred_issued
- 314662115
- old_cohort_common_shares
- 4172706380.1725
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 14685808.888969
- 現金（億）
- 3231187.001046
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 148
内容を開く
- 日付
2034-07-31
- year
- 7.7316906228611
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.36083350962
- dividend_payable_T
- 5.36083350962
- details
内容を開く
- quarter
2034Q2
- ordinary_per_share_KRW
- 1165
- preferred_per_share_KRW
- 1165
- total_dividend_T
- 5.36083350962
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4305911713
- common_treasury
- 19000000
- ordinary_outstanding
- 4286911713
- preferred_issued
- 314662115
- old_cohort_common_shares
- 4172706380.1725
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 14632200.553873
- 現金（億）
- 3231187.001046
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53608.335096
- 149
内容を開く
- 日付
2034-08-16
- year
- 7.7754962354552
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 227775.475522
- deltas
内容を開く
- parent_equity_T
- -23.400960072069
- cash_T
- -23.400960072069
- old_shares
- -79604139.017158
- ordinary_issued_change
- -81782873
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 81782873
- execution_price_KRW
- 286135.216503
- issuer_cash_amount_T
- 23.400960072069
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.97336
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4286911713
- after
内容を開く
- common_issued
- 4224128840
- common_treasury
- 19000000
- ordinary_outstanding
- 4205128840
- preferred_issued
- 314662115
- old_cohort_common_shares
- 4093102241.1553
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 14398190.953152
- 現金（億）
- 2997177.400325
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53608.335096
- 150
内容を開く
- 日付
2034-08-28
- year
- 7.8083504449008
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 48612.029329
- deltas
- cash_T
- -5.36083350962
- dividend_payable_T
- -5.36083350962
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 5.36083350962
- company_preferred_dividend_paid_T
- 0.366581363975
- company_ordinary_dividend_paid_T
- 4.994252145645
- old_cohort_entitlement_fixed_at_exdate_shares
- 4172706380.1725
- after
内容を開く
- common_issued
- 4224128840
- common_treasury
- 19000000
- ordinary_outstanding
- 4205128840
- preferred_issued
- 314662115
- old_cohort_common_shares
- 4093102241.1553
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 14398190.953152
- 現金（億）
- 2943569.065229
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 151
内容を開く
- 日付
2034-09-16
- year
- 7.8603696098563
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.0205158802252
- cash_T
- -6.0205158802252
- preferred_issued
- -28319590
- details
内容を開く
- repurchased_preferred_shares
- 28319590
- execution_price_pref_KRW
- 212591.915357
- issuer_cash_amount_T
- 6.0205158802252
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4224128840
- common_treasury
- 19000000
- ordinary_outstanding
- 4205128840
- preferred_issued
- 286342525
- old_cohort_common_shares
- 4093102241.1553
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 14337985.79435
- 現金（億）
- 2883363.906427
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 152
内容を開く
- 日付
2034-09-28
- year
- 7.8932238193018
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4205128840
- preferred_entitled_shares
- 286342525
- old_common_entitled_shares
- 4093102241.1553
- common_dps_KRW
- 1165
- preferred_dps_KRW
- 1165
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4224128840
- common_treasury
- 19000000
- ordinary_outstanding
- 4205128840
- preferred_issued
- 286342525
- old_cohort_common_shares
- 4093102241.1553
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 14337985.79435
- 現金（億）
- 2883363.906427
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 153
内容を開く
- 日付
2034-10-30
- year
- 7.9808350444901
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.232564140225
- dividend_payable_T
- 5.232564140225
- details
内容を開く
- quarter
2034Q3
- ordinary_per_share_KRW
- 1165
- preferred_per_share_KRW
- 1165
- total_dividend_T
- 5.232564140225
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4224128840
- common_treasury
- 19000000
- ordinary_outstanding
- 4205128840
- preferred_issued
- 286342525
- old_cohort_common_shares
- 4093102241.1553
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 14285660.152948
- 現金（億）
- 2883363.906427
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52325.641402
- 154
内容を開く
- 日付
2034-11-27
- year
- 8.0574948665298
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47684.641109
- deltas
- cash_T
- -5.232564140225
- dividend_payable_T
- -5.232564140225
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 5.232564140225
- company_preferred_dividend_paid_T
- 0.333589041625
- company_ordinary_dividend_paid_T
- 4.8989750986
- old_cohort_entitlement_fixed_at_exdate_shares
- 4093102241.1553
- after
内容を開く
- common_issued
- 4224128840
- common_treasury
- 19000000
- ordinary_outstanding
- 4205128840
- preferred_issued
- 286342525
- old_cohort_common_shares
- 4093102241.1553
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 14285660.152948
- 現金（億）
- 2831038.265025
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 155
内容を開く
- 日付
2034-12-02
- year
- 8.0711841204654
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 53761.783851
- deltas
内容を開く
- parent_equity_T
- -5.5233222735074
- cash_T
- -5.5233222735074
- old_shares
- -18493831.114566
- ordinary_issued_change
- 0
- treasury_change
- 19000000
- details
内容を開く
- repurchased_shares
- 19000000
- execution_price_KRW
- 290701.17229
- issuer_cash_amount_T
- 5.5233222735074
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.97336
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4205128840
- after
内容を開く
- common_issued
- 4224128840
- common_treasury
- 38000000
- ordinary_outstanding
- 4186128840
- preferred_issued
- 286342525
- old_cohort_common_shares
- 4074608410.0408
- old_cohort_ownership_fraction_of_common
- 0.97336
- 親会社持分（億）
- 14230426.930213
- 現金（億）
- 2775805.042289
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 156
内容を開く
- 日付
2034-12-15
- year
- 8.1067761806982
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -19000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 4224128840
- common_treasury
- 19000000
- ordinary_outstanding
- 4205128840
- preferred_issued
- 286342525
- old_cohort_common_shares
- 4074608410.0408
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 14230426.930213
- 現金（億）
- 2775805.042289
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 157
内容を開く
- 日付
2034-12-28
- year
- 8.1423682409309
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4205128840
- preferred_entitled_shares
- 286342525
- old_common_entitled_shares
- 4074608410.0408
- common_dps_KRW
- 1165
- preferred_dps_KRW
- 1166
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4224128840
- common_treasury
- 19000000
- ordinary_outstanding
- 4205128840
- preferred_issued
- 286342525
- old_cohort_common_shares
- 4074608410.0408
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 14230426.930213
- 現金（億）
- 2775805.042289
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 158
内容を開く
- 日付
2034-12-31
- year
- 8.1505817932923
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 236.67666511723
- nci_equity_T
- 1.2268835516956
- cash_T
- 131.10835056762
- ppe_T
- 74.9035
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 232.68914455685
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 192.1
- noncash_investment_marks_excluded_from_operating_CFO_T
- 10.574798101301
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4224128840
- common_treasury
- 19000000
- ordinary_outstanding
- 4205128840
- preferred_issued
- 286342525
- old_cohort_common_shares
- 4074608410.0408
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 16597193.581385
- 現金（億）
- 4086888.547966
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 159
内容を開く
- 日付
2035-01-29
- year
- 8.2299794661191
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.23285048275
- dividend_payable_T
- 5.23285048275
- details
内容を開く
- quarter
2034Q4
- ordinary_per_share_KRW
- 1165
- preferred_per_share_KRW
- 1166
- total_dividend_T
- 5.23285048275
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4224128840
- common_treasury
- 19000000
- ordinary_outstanding
- 4205128840
- preferred_issued
- 286342525
- old_cohort_common_shares
- 4074608410.0408
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 16544865.076558
- 現金（億）
- 4086888.547966
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52328.504828
- 160
内容を開く
- 日付
2035-03-16
- year
- 8.3559206023272
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 345644.883395
- deltas
内容を開く
- parent_equity_T
- -35.671679859611
- cash_T
- -35.671679859611
- old_shares
- -117101518.21174
- ordinary_issued_change
- -120852588
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 120852588
- execution_price_KRW
- 295166.867751
- issuer_cash_amount_T
- 35.671679859611
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.968962
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4205128840
- after
内容を開く
- common_issued
- 4103276252
- common_treasury
- 19000000
- ordinary_outstanding
- 4084276252
- preferred_issued
- 286342525
- old_cohort_common_shares
- 3957506891.829
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 16188148.277961
- 現金（億）
- 3730171.74937
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52328.504828
- 161
内容を開く
- 日付
2035-03-29
- year
- 8.3915126625599
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4084276252
- preferred_entitled_shares
- 286342525
- old_common_entitled_shares
- 3957506891.829
- common_dps_KRW
- 1241
- preferred_dps_KRW
- 1241
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4103276252
- common_treasury
- 19000000
- ordinary_outstanding
- 4084276252
- preferred_issued
- 286342525
- old_cohort_common_shares
- 3957506891.829
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 16188148.277961
- 現金（億）
- 3730171.74937
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52328.504828
- 162
内容を開く
- 日付
2035-04-16
- year
- 8.4407939767283
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.6207566363269
- cash_T
- -5.6207566363269
- preferred_issued
- -25770827
- details
内容を開く
- repurchased_preferred_shares
- 25770827
- execution_price_pref_KRW
- 218105.404081
- issuer_cash_amount_T
- 5.6207566363269
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4103276252
- common_treasury
- 19000000
- ordinary_outstanding
- 4084276252
- preferred_issued
- 260571698
- old_cohort_common_shares
- 3957506891.829
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 16131940.711598
- 現金（億）
- 3673964.183006
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52328.504828
- 163
内容を開く
- 日付
2035-04-20
- year
- 8.4517453798768
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47469.187977
- deltas
- cash_T
- -5.23285048275
- dividend_payable_T
- -5.23285048275
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 5.23285048275
- company_preferred_dividend_paid_T
- 0.33387538415
- company_ordinary_dividend_paid_T
- 4.8989750986
- old_cohort_entitlement_fixed_at_exdate_shares
- 4074608410.0408
- after
内容を開く
- common_issued
- 4103276252
- common_treasury
- 19000000
- ordinary_outstanding
- 4084276252
- preferred_issued
- 260571698
- old_cohort_common_shares
- 3957506891.829
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 16131940.711598
- 現金（億）
- 3621635.678179
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 164
内容を開く
- 日付
2035-04-30
- year
- 8.4791238877481
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.423937902257
- dividend_payable_T
- 5.423937902257
- details
内容を開く
- quarter
2035Q1
- ordinary_per_share_KRW
- 1241
- preferred_per_share_KRW
- 1241
- total_dividend_T
- 5.423937902257
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4103276252
- common_treasury
- 19000000
- ordinary_outstanding
- 4084276252
- preferred_issued
- 260571698
- old_cohort_common_shares
- 3957506891.829
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 16077701.332576
- 現金（億）
- 3621635.678179
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 54239.379023
- 165
内容を開く
- 日付
2035-05-28
- year
- 8.5557837097878
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 49112.660528
- deltas
- cash_T
- -5.423937902257
- dividend_payable_T
- -5.423937902257
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 5.423937902257
- company_preferred_dividend_paid_T
- 0.355351073525
- company_ordinary_dividend_paid_T
- 5.068586828732
- old_cohort_entitlement_fixed_at_exdate_shares
- 3957506891.829
- after
内容を開く
- common_issued
- 4103276252
- common_treasury
- 19000000
- ordinary_outstanding
- 4084276252
- preferred_issued
- 260571698
- old_cohort_common_shares
- 3957506891.829
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 16077701.332576
- 現金（億）
- 3567396.299156
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 166
内容を開く
- 日付
2035-06-28
- year
- 8.6406570841889
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4084276252
- preferred_entitled_shares
- 260571698
- old_common_entitled_shares
- 3957506891.829
- common_dps_KRW
- 1241
- preferred_dps_KRW
- 1241
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4103276252
- common_treasury
- 19000000
- ordinary_outstanding
- 4084276252
- preferred_issued
- 260571698
- old_cohort_common_shares
- 3957506891.829
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 16077701.332576
- 現金（億）
- 3567396.299156
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 167
内容を開く
- 日付
2035-07-30
- year
- 8.7282683093771
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.39195630595
- dividend_payable_T
- 5.39195630595
- details
内容を開く
- quarter
2035Q2
- ordinary_per_share_KRW
- 1241
- preferred_per_share_KRW
- 1241
- total_dividend_T
- 5.39195630595
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4103276252
- common_treasury
- 19000000
- ordinary_outstanding
- 4084276252
- preferred_issued
- 260571698
- old_cohort_common_shares
- 3957506891.829
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 16023781.769516
- 現金（億）
- 3567396.299156
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53919.563059
- 168
内容を開く
- 日付
2035-08-16
- year
- 8.7748117727584
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 230429.924133
- deltas
内容を開く
- parent_equity_T
- -23.781120099399
- cash_T
- -23.781120099399
- old_shares
- -76336284.910628
- ordinary_issued_change
- -78781537
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 78781537
- execution_price_KRW
- 301861.590989
- issuer_cash_amount_T
- 23.781120099399
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.968962
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4084276252
- after
内容を開く
- common_issued
- 4024494715
- common_treasury
- 19000000
- ordinary_outstanding
- 4005494715
- preferred_issued
- 260571698
- old_cohort_common_shares
- 3881170606.9184
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 15785970.568522
- 現金（億）
- 3329585.098162
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53919.563059
- 169
内容を開く
- 日付
2035-08-27
- year
- 8.8049281314168
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 49112.660528
- deltas
- cash_T
- -5.39195630595
- dividend_payable_T
- -5.39195630595
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 5.39195630595
- company_preferred_dividend_paid_T
- 0.323369477218
- company_ordinary_dividend_paid_T
- 5.068586828732
- old_cohort_entitlement_fixed_at_exdate_shares
- 3957506891.829
- after
内容を開く
- common_issued
- 4024494715
- common_treasury
- 19000000
- ordinary_outstanding
- 4005494715
- preferred_issued
- 260571698
- old_cohort_common_shares
- 3881170606.9184
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 15785970.568522
- 現金（億）
- 3275665.535103
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 170
内容を開く
- 日付
2035-09-16
- year
- 8.8596851471595
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.2102818483687
- cash_T
- -5.2102818483687
- preferred_issued
- -23451452
- details
内容を開く
- repurchased_preferred_shares
- 23451452
- execution_price_pref_KRW
- 222173.102474
- issuer_cash_amount_T
- 5.2102818483687
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4024494715
- common_treasury
- 19000000
- ordinary_outstanding
- 4005494715
- preferred_issued
- 237120246
- old_cohort_common_shares
- 3881170606.9184
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 15733867.750038
- 現金（億）
- 3223562.716619
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 171
内容を開く
- 日付
2035-09-27
- year
- 8.8898015058179
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4005494715
- preferred_entitled_shares
- 237120246
- old_common_entitled_shares
- 3881170606.9184
- common_dps_KRW
- 1241
- preferred_dps_KRW
- 1241
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4024494715
- common_treasury
- 19000000
- ordinary_outstanding
- 4005494715
- preferred_issued
- 237120246
- old_cohort_common_shares
- 3881170606.9184
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 15733867.750038
- 現金（億）
- 3223562.716619
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 172
内容を開く
- 日付
2035-10-29
- year
- 8.9774127310062
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.265085166601
- dividend_payable_T
- 5.265085166601
- details
内容を開く
- quarter
2035Q3
- ordinary_per_share_KRW
- 1241
- preferred_per_share_KRW
- 1241
- total_dividend_T
- 5.265085166601
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4024494715
- common_treasury
- 19000000
- ordinary_outstanding
- 4005494715
- preferred_issued
- 237120246
- old_cohort_common_shares
- 3881170606.9184
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 15681216.898372
- 現金（億）
- 3223562.716619
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52650.851666
- 173
内容を開く
- 日付
2035-11-27
- year
- 9.056810403833
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 48165.327232
- deltas
- cash_T
- -5.265085166601
- dividend_payable_T
- -5.265085166601
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 5.265085166601
- company_preferred_dividend_paid_T
- 0.294266225286
- company_ordinary_dividend_paid_T
- 4.970818941315
- old_cohort_entitlement_fixed_at_exdate_shares
- 3881170606.9184
- after
内容を開く
- common_issued
- 4024494715
- common_treasury
- 19000000
- ordinary_outstanding
- 4005494715
- preferred_issued
- 237120246
- old_cohort_common_shares
- 3881170606.9184
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 15681216.898372
- 現金（億）
- 3170911.864953
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 174
内容を開く
- 日付
2035-12-02
- year
- 9.0704996577687
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 56460.341275
- deltas
内容を開く
- parent_equity_T
- -5.8268914585407
- cash_T
- -5.8268914585407
- old_shares
- -18410270.585377
- ordinary_issued_change
- 0
- treasury_change
- 19000000
- details
内容を開く
- repurchased_shares
- 19000000
- execution_price_KRW
- 306678.497818
- issuer_cash_amount_T
- 5.8268914585407
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.968962
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4005494715
- after
内容を開く
- common_issued
- 4024494715
- common_treasury
- 38000000
- ordinary_outstanding
- 3986494715
- preferred_issued
- 237120246
- old_cohort_common_shares
- 3862760336.333
- old_cohort_ownership_fraction_of_common
- 0.968962
- 親会社持分（億）
- 15622947.983787
- 現金（億）
- 3112642.950368
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 175
内容を開く
- 日付
2035-12-15
- year
- 9.1060917180014
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -19000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 19000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 4024494715
- common_treasury
- 19000000
- ordinary_outstanding
- 4005494715
- preferred_issued
- 237120246
- old_cohort_common_shares
- 3862760336.333
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 15622947.983787
- 現金（億）
- 3112642.950368
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 176
内容を開く
- 日付
2035-12-27
- year
- 9.138945927447
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4005494715
- preferred_entitled_shares
- 237120246
- old_common_entitled_shares
- 3862760336.333
- common_dps_KRW
- 1241
- preferred_dps_KRW
- 1242
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4024494715
- common_treasury
- 19000000
- ordinary_outstanding
- 4005494715
- preferred_issued
- 237120246
- old_cohort_common_shares
- 3862760336.333
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 15622947.983787
- 現金（億）
- 3112642.950368
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 177
内容を開く
- 日付
2035-12-31
- year
- 9.1498973305955
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 303.11213390113
- nci_equity_T
- 1.5746081995832
- cash_T
- 192.01675369055
- ppe_T
- 75.7907
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 299.55926915061
- SBC_expense_T
- 4.2
- noncash_SBC_financing_credit_T
- 4.2
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 201.14
- noncash_investment_marks_excluded_from_operating_CFO_T
- 11.562388410164
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4024494715
- common_treasury
- 19000000
- ordinary_outstanding
- 4005494715
- preferred_issued
- 237120246
- old_cohort_common_shares
- 3862760336.333
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 18654069.322798
- 現金（億）
- 5032810.487273
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 178
内容を開く
- 日付
2036-01-29
- year
- 9.2292950034223
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.265322286847
- dividend_payable_T
- 5.265322286847
- details
内容を開く
- quarter
2035Q4
- ordinary_per_share_KRW
- 1241
- preferred_per_share_KRW
- 1242
- total_dividend_T
- 5.265322286847
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4024494715
- common_treasury
- 19000000
- ordinary_outstanding
- 4005494715
- preferred_issued
- 237120246
- old_cohort_common_shares
- 3862760336.333
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 18601416.09993
- 現金（億）
- 5032810.487273
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52653.222868
- 179
内容を開く
- 日付
2036-03-16
- year
- 9.3579739904175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 174752.260691
- deltas
内容を開く
- parent_equity_T
- -18.120960030802
- cash_T
- -18.120960030802
- old_shares
- -56111902.007351
- ordinary_issued_change
- -58185315
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 58185315
- execution_price_KRW
- 311435.282782
- issuer_cash_amount_T
- 18.120960030802
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.964365
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4005494715
- after
内容を開く
- common_issued
- 3966309400
- common_treasury
- 19000000
- ordinary_outstanding
- 3947309400
- preferred_issued
- 237120246
- old_cohort_common_shares
- 3806648434.3257
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 18420206.499622
- 現金（億）
- 4851600.886965
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52653.222868
- 180
内容を開く
- 日付
2036-03-27
- year
- 9.388090349076
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3947309400
- preferred_entitled_shares
- 237120246
- old_common_entitled_shares
- 3806648434.3257
- common_dps_KRW
- 1322
- preferred_dps_KRW
- 1322
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 3966309400
- common_treasury
- 19000000
- ordinary_outstanding
- 3947309400
- preferred_issued
- 237120246
- old_cohort_common_shares
- 3806648434.3257
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 18420206.499622
- 現金（億）
- 4851600.886965
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52653.222868
- 181
内容を開く
- 日付
2036-04-16
- year
- 9.4428473648186
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.9262079379709
- cash_T
- -3.9262079379709
- preferred_issued
- -17223035
- details
内容を開く
- repurchased_preferred_shares
- 17223035
- execution_price_pref_KRW
- 227962.605776
- issuer_cash_amount_T
- 3.9262079379709
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 3966309400
- common_treasury
- 19000000
- ordinary_outstanding
- 3947309400
- preferred_issued
- 219897211
- old_cohort_common_shares
- 3806648434.3257
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 18380944.420242
- 現金（億）
- 4812338.807585
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52653.222868
- 182
内容を開く
- 日付
2036-04-21
- year
- 9.4565366187543
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47936.855774
- deltas
- cash_T
- -5.265322286847
- dividend_payable_T
- -5.265322286847
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 5.265322286847
- company_preferred_dividend_paid_T
- 0.294503345532
- company_ordinary_dividend_paid_T
- 4.970818941315
- old_cohort_entitlement_fixed_at_exdate_shares
- 3862760336.333
- after
内容を開く
- common_issued
- 3966309400
- common_treasury
- 19000000
- ordinary_outstanding
- 3947309400
- preferred_issued
- 219897211
- old_cohort_common_shares
- 3806648434.3257
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 18380944.420242
- 現金（億）
- 4759685.584717
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 183
内容を開く
- 日付
2036-04-29
- year
- 9.4784394250513
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.531815992012
- dividend_payable_T
- 5.531815992012
- details
内容を開く
- quarter
2036Q1
- ordinary_per_share_KRW
- 1322
- preferred_per_share_KRW
- 1322
- total_dividend_T
- 5.531815992012
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 3966309400
- common_treasury
- 19000000
- ordinary_outstanding
- 3947309400
- preferred_issued
- 219897211
- old_cohort_common_shares
- 3806648434.3257
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 18325626.260322
- 現金（億）
- 4759685.584717
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 55318.15992
- 184
内容を開く
- 日付
2036-05-27
- year
- 9.555099247091
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 50323.892302
- deltas
- cash_T
- -5.531815992012
- dividend_payable_T
- -5.531815992012
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 5.531815992012
- company_preferred_dividend_paid_T
- 0.313472965212
- company_ordinary_dividend_paid_T
- 5.2183430268
- old_cohort_entitlement_fixed_at_exdate_shares
- 3806648434.3257
- after
内容を開く
- common_issued
- 3966309400
- common_treasury
- 19000000
- ordinary_outstanding
- 3947309400
- preferred_issued
- 219897211
- old_cohort_common_shares
- 3806648434.3257
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 18325626.260322
- 現金（億）
- 4704367.424797
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 185
内容を開く
- 日付
2036-06-26
- year
- 9.637234770705
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3947309400
- preferred_entitled_shares
- 219897211
- old_common_entitled_shares
- 3806648434.3257
- common_dps_KRW
- 1322
- preferred_dps_KRW
- 1322
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 3966309400
- common_treasury
- 19000000
- ordinary_outstanding
- 3947309400
- preferred_issued
- 219897211
- old_cohort_common_shares
- 3806648434.3257
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 18325626.260322
- 現金（億）
- 4704367.424797
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 186
内容を開く
- 日付
2036-07-29
- year
- 9.7275838466804
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.509047139742
- dividend_payable_T
- 5.509047139742
- details
内容を開く
- quarter
2036Q2
- ordinary_per_share_KRW
- 1322
- preferred_per_share_KRW
- 1322
- total_dividend_T
- 5.509047139742
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 3966309400
- common_treasury
- 19000000
- ordinary_outstanding
- 3947309400
- preferred_issued
- 219897211
- old_cohort_common_shares
- 3806648434.3257
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 18270535.788925
- 現金（億）
- 4704367.424797
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 55090.471397
- 187
内容を開く
- 日付
2036-08-16
- year
- 9.7768651608487
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 116501.507176
- deltas
内容を開く
- parent_equity_T
- -12.080640025525
- cash_T
- -12.080640025525
- old_shares
- -36578296.94209
- ordinary_issued_change
- -37929916
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 37929916
- execution_price_KRW
- 318498.99234
- issuer_cash_amount_T
- 12.080640025525
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.964365
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 3947309400
- after
内容を開く
- common_issued
- 3928379484
- common_treasury
- 19000000
- ordinary_outstanding
- 3909379484
- preferred_issued
- 219897211
- old_cohort_common_shares
- 3770070137.3836
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 18149729.388669
- 現金（億）
- 4583561.024542
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 55090.471397
- 188
内容を開く
- 日付
2036-08-27
- year
- 9.8069815195072
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 50323.892302
- deltas
- cash_T
- -5.509047139742
- dividend_payable_T
- -5.509047139742
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 5.509047139742
- company_preferred_dividend_paid_T
- 0.290704112942
- company_ordinary_dividend_paid_T
- 5.2183430268
- old_cohort_entitlement_fixed_at_exdate_shares
- 3806648434.3257
- after
内容を開く
- common_issued
- 3928379484
- common_treasury
- 19000000
- ordinary_outstanding
- 3909379484
- preferred_issued
- 219897211
- old_cohort_common_shares
- 3770070137.3836
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 18149729.388669
- 現金（億）
- 4528470.553144
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 189
内容を開く
- 日付
2036-09-16
- year
- 9.8617385352498
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.6241918970655
- cash_T
- -3.6241918970655
- preferred_issued
- -15607111
- details
内容を開く
- repurchased_preferred_shares
- 15607111
- execution_price_pref_KRW
- 232214.142455
- issuer_cash_amount_T
- 3.6241918970655
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 3928379484
- common_treasury
- 19000000
- ordinary_outstanding
- 3909379484
- preferred_issued
- 204290100
- old_cohort_common_shares
- 3770070137.3836
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 18113487.469699
- 現金（億）
- 4492228.634173
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 190
内容を開く
- 日付
2036-09-26
- year
- 9.8891170431211
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2036Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 3909379484
- preferred_entitled_shares
- 204290100
- old_common_entitled_shares
- 3770070137.3836
- common_dps_KRW
- 1322
- preferred_dps_KRW
- 1322
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 3928379484
- common_treasury
- 19000000
- ordinary_outstanding
- 3909379484
- preferred_issued
- 204290100
- old_cohort_common_shares
- 3770070137.3836
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 18113487.469699
- 現金（億）
- 4492228.634173
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 191
内容を開く
- 日付
2036-10-29
- year
- 9.9794661190965
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.438271190048
- dividend_payable_T
- 5.438271190048
- details
内容を開く
- quarter
2036Q3
- ordinary_per_share_KRW
- 1322
- preferred_per_share_KRW
- 1322
- total_dividend_T
- 5.438271190048
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 3928379484
- common_treasury
- 19000000
- ordinary_outstanding
- 3909379484
- preferred_issued
- 204290100
- old_cohort_common_shares
- 3770070137.3836
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 18059104.757798
- 現金（億）
- 4492228.634173
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 54382.7119
- 192
内容を開く
- 日付
2036-11-06
- year
- 10.001368925394
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 230.757082995
- nci_equity_T
- 1.197686649
- cash_T
- 144.244881584
- ppe_T
- 63.140647541
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 227.56274356
- SBC_expense_T
- 3.568852459
- noncash_SBC_financing_credit_T
- 3.568852459
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 175.715
- noncash_investment_marks_excluded_from_operating_CFO_T
- 10.704333688
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 3928379484
- common_treasury
- 19000000
- ordinary_outstanding
- 3909379484
- preferred_issued
- 204290100
- old_cohort_common_shares
- 3770070137.3836
- old_cohort_ownership_fraction_of_common
- 0.964365
- 親会社持分（億）
- 20366675.587744
- 現金（億）
- 5934677.450016
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 54382.7119
- 期間内株主受取
- 6770296.846477
- 終価
- 27336143.580601
- terminal
内容を開く
- 日付
2036-11-06
- valuation_type
normalized operating FCFF after expensed SBC + non-operating net assets, less NCI and discounted ALL future employee share grants (inventory dilution or new repurchase cash), not market P/E
- ordinary_earnings_normalization_window
2033-2036; 2036 311-day partial annualized by 366/311; 2037 normalized EBIT grows at scenario g
- normalized_2037_sales_oku
- 10299031.4925
- normalized_2037_operating_profit_oku
- 3175843.3704
- sustainable_operating_tax_rate
- 0.25
- normalized_2037_EBIT_after_tax_oku
- 2381882.5278
- normalized_DA_oku
- 1246685.412
- normalized_CAPEX_oku
- 2021253.6
- normalized_extra_working_capital_oku
- 3460.474581
- normalized_SBC_expense_already_in_operating_profit_oku
- 43176
- noncash_SBC_capital_cashflow_adjustment_not_income_oku
- 43176
- SBC_double_cost_no_past_expense_repeated
- はい
- 2037_FCFF_before_future_employee_replacement_oku
- 1647029.865219
- perpetuity_capital_cost
- 0.098
- terminal_perpetual_growth
- 0.028
- operating_EV_pre_employee_replenishment_oku
- 23528998.07455
- nci_economic_claim_oku
- 260619.605938
- liquid_assets_oku
- 5934677.450016
- nonoperating_financial_investments_oku
- 2815909.122055
- financial_debt_oku
- 171912
- already_declared_unpaid_dividend_liability_oku
- 54382.7119
- company_two_class_equity_before_future_employee_grants_oku
- 31792670.328783
- parent_equity_for_two_share_classes_pre_future_replacement_oku
- 31792670.328783
- 2037_plus_grant_shares_per_year
- 19000000
- already_funded_treasury_shares_2036_terminal
- 19000000
- inventory_years_covered_before_new_purchases
- 1
- new_stock_replacement_cash_first_2037_oku
- 0
- 2037_first_year_dilution_of_existing_treasury_economic_value_oku
- 141362.488428
- new_stock_replacement_2037_plus_present_value_at_2036_oku
- 1890754.292901
- existing_treasury_future_delivery_dilution_PV_oku
- 128747.860412
- all_future_employee_stock_economic_cost_PV_oku
- 2019502.153313
- all_future_grant_economic_burden_multiplier
- 0.067829602
- cash_purchase_only_burden_multiplier
- 0.063505311
- existing_inventory_dilution_burden_multiplier
- 0.004324292
- already_funded_treasury_dilution_is_nonzero_if_stock_delivered
- はい
- capital_cost_legal_class_split_method
ordinary and preference share residual participation pro-rata plus statutory annual preference premium; observed preferred/common prices kept different
- future_repurchases_normalized_to_fund_new_delivery_not_past_SBC
- はい
- replacement_cost_PV_to_equity_multiplier
- 0.067829602
- algebraic_fixed_point_error_oku
- 0
- post_employee_replacement_parent_total_equity_intrinsic_oku
- 29773168.17547
- preferred_economic_valuation_oku
- 1478597.982933
- preferred_terminal_intrinsic_price_KRW
- 723773.684057
- preferred_prior_market_price_used_to_value_common_terminal
- いいえ
- common_economic_valuation_oku
- 28294570.192537
- ordinary_terminal_intrinsic_price_KRW
- 723761.157195
- ordinary_float_shares
- 3909379484
- preferred_float_shares
- 204290100
- old_initial_common_cohort_2036_remaining_shares
- 3770070137.3836
- old_cohort_percentage_of_2036_common
- 0.964365
- old_cohort_ex_dividend_residual_value_oku
- 27286303.253385
- post_horizon_previously_declared_receivable_oku
- 49840.327216
- old_cohort_remaining_horizon_value_oku
- 27336143.580601
- 2026Q3_preholder_30T_dividend_already_excluded
- はい
- 2036_old_cohort_entitled_after_end_dividend_cash_not_in_10y_payout
- はい
- 2037_onward_tender_and_stocks
内容を開く
- 1
内容を開く
- calendar_year
- 2037
- inventory_delivered_shares
- 19000000
- newly_funded_shares_before_delivery
- 0
- employee_stock_delivered_total
- 19000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 0
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 0
- reference_price_KRW
- 723761.157195
- old_holder_pro_rata_tender_cash_oku
- 0
- old_holder_cumulative_tender_cash_oku
- 0
- old_cohort_shares_before_buyback
- 3770070137.3836
- old_cohort_shares_after_buyback_and_grant
- 3770070137.3836
- common_float_before_tender
- 3909379484
- common_float_after_buyback_and_delivery
- 3928379484
- old_holder_value_before_issuer_tender_oku
- 27286303.253383
- old_holder_value_after_tender_before_grant_oku
- 27286303.253383
- old_holder_value_after_grant_oku
- 27154330.320542
- old_holder_value_lost_to_employee_delivery_oku
- 131972.932841
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- はい
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 2
内容を開く
- calendar_year
- 2038
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 19000000
- employee_stock_delivered_total
- 19000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 136849.516663
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 136849.516663
- reference_price_KRW
- 720260.614021
- old_holder_pro_rata_tender_cash_oku
- 131334.632561
- old_holder_cumulative_tender_cash_oku
- 131334.632561
- old_cohort_shares_before_buyback
- 3770070137.3836
- old_cohort_shares_after_buyback_and_grant
- 3751835816.3609
- common_float_before_tender
- 3928379484
- common_float_after_buyback_and_delivery
- 3928379484
- old_holder_value_before_issuer_tender_oku
- 27154330.320542
- old_holder_value_after_tender_before_grant_oku
- 27022995.687982
- old_holder_value_after_grant_oku
- 26892296.268497
- old_holder_value_lost_to_employee_delivery_oku
- 130699.419484
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 3
内容を開く
- calendar_year
- 2039
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 19000000
- employee_stock_delivered_total
- 19000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 136187.630299
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 136187.630299
- reference_price_KRW
- 716777.001574
- old_holder_pro_rata_tender_cash_oku
- 130067.278679
- old_holder_cumulative_tender_cash_oku
- 261401.911239
- old_cohort_shares_before_buyback
- 3751835816.3609
- old_cohort_shares_after_buyback_and_grant
- 3733689687.4542
- common_float_before_tender
- 3928379484
- common_float_after_buyback_and_delivery
- 3928379484
- old_holder_value_before_issuer_tender_oku
- 26892296.268497
- old_holder_value_after_tender_before_grant_oku
- 26762228.989818
- old_holder_value_after_grant_oku
- 26632790.794533
- old_holder_value_lost_to_employee_delivery_oku
- 129438.195285
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 4
内容を開く
- calendar_year
- 2040
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 19000000
- employee_stock_delivered_total
- 19000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 135528.945213
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 135528.945213
- reference_price_KRW
- 713310.237967
- old_holder_pro_rata_tender_cash_oku
- 128812.154517
- old_holder_cumulative_tender_cash_oku
- 390214.065757
- old_cohort_shares_before_buyback
- 3733689687.4542
- old_cohort_shares_after_buyback_and_grant
- 3715631324.1137
- common_float_before_tender
- 3928379484
- common_float_after_buyback_and_delivery
- 3928379484
- old_holder_value_before_issuer_tender_oku
- 26632790.794533
- old_holder_value_after_tender_before_grant_oku
- 26503978.640016
- old_holder_value_after_grant_oku
- 26375789.498357
- old_holder_value_lost_to_employee_delivery_oku
- 128189.141658
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 5
内容を開く
- calendar_year
- 2041
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 19000000
- employee_stock_delivered_total
- 19000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 134873.445924
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 134873.445924
- reference_price_KRW
- 709860.241708
- old_holder_pro_rata_tender_cash_oku
- 127569.142062
- old_holder_cumulative_tender_cash_oku
- 517783.207819
- old_cohort_shares_before_buyback
- 3715631324.1137
- old_cohort_shares_after_buyback_and_grant
- 3697660301.8523
- common_float_before_tender
- 3928379484
- common_float_after_buyback_and_delivery
- 3928379484
- old_holder_value_before_issuer_tender_oku
- 26375789.498357
- old_holder_value_after_tender_before_grant_oku
- 26248220.356296
- old_holder_value_after_grant_oku
- 26121268.215139
- old_holder_value_lost_to_employee_delivery_oku
- 126952.141157
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 6
内容を開く
- calendar_year
- 2042
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 19000000
- employee_stock_delivered_total
- 19000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 134221.117023
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 134221.117023
- reference_price_KRW
- 706426.931702
- old_holder_pro_rata_tender_cash_oku
- 126338.124437
- old_holder_cumulative_tender_cash_oku
- 644121.332257
- old_cohort_shares_before_buyback
- 3697660301.8523
- old_cohort_shares_after_buyback_and_grant
- 3679776198.2362
- common_float_before_tender
- 3928379484
- common_float_after_buyback_and_delivery
- 3928379484
- old_holder_value_before_issuer_tender_oku
- 26121268.215139
- old_holder_value_after_tender_before_grant_oku
- 25994930.0907
- old_holder_value_after_grant_oku
- 25869203.013229
- old_holder_value_lost_to_employee_delivery_oku
- 125727.077472
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 7
内容を開く
- calendar_year
- 2043
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 19000000
- employee_stock_delivered_total
- 19000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 133571.943177
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 133571.943177
- reference_price_KRW
- 703010.227242
- old_holder_pro_rata_tender_cash_oku
- 125118.985895
- old_holder_cumulative_tender_cash_oku
- 769240.318152
- old_cohort_shares_before_buyback
- 3679776198.2362
- old_cohort_shares_after_buyback_and_grant
- 3661978592.8747
- common_float_before_tender
- 3928379484
- common_float_after_buyback_and_delivery
- 3928379484
- old_holder_value_before_issuer_tender_oku
- 25869203.013229
- old_holder_value_after_tender_before_grant_oku
- 25744084.027333
- old_holder_value_after_grant_oku
- 25619570.191919
- old_holder_value_lost_to_employee_delivery_oku
- 124513.835416
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 8
内容を開く
- calendar_year
- 2044
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 19000000
- employee_stock_delivered_total
- 19000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 132925.909123
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 132925.909123
- reference_price_KRW
- 699610.048015
- old_holder_pro_rata_tender_cash_oku
- 123911.611805
- old_holder_cumulative_tender_cash_oku
- 893151.929958
- old_cohort_shares_before_buyback
- 3661978592.8747
- old_cohort_shares_after_buyback_and_grant
- 3644267067.4103
- common_float_before_tender
- 3928379484
- common_float_after_buyback_and_delivery
- 3928379484
- old_holder_value_before_issuer_tender_oku
- 25619570.191919
- old_holder_value_after_tender_before_grant_oku
- 25495658.580113
- old_holder_value_after_grant_oku
- 25372346.279202
- old_holder_value_lost_to_employee_delivery_oku
- 123312.30091
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 9
内容を開く
- calendar_year
- 2045
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 19000000
- employee_stock_delivered_total
- 19000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 132282.999678
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 132282.999678
- reference_price_KRW
- 696226.314095
- old_holder_pro_rata_tender_cash_oku
- 122715.888642
- old_holder_cumulative_tender_cash_oku
- 1015867.818601
- old_cohort_shares_before_buyback
- 3644267067.4103
- old_cohort_shares_after_buyback_and_grant
- 3626641205.509
- common_float_before_tender
- 3928379484
- common_float_after_buyback_and_delivery
- 3928379484
- old_holder_value_before_issuer_tender_oku
- 25372346.279202
- old_holder_value_after_tender_before_grant_oku
- 25249630.390559
- old_holder_value_after_grant_oku
- 25127508.029577
- old_holder_value_lost_to_employee_delivery_oku
- 122122.360982
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 10
内容を開く
- calendar_year
- 2046
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 19000000
- employee_stock_delivered_total
- 19000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 131643.199729
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 131643.199729
- reference_price_KRW
- 692858.945942
- old_holder_pro_rata_tender_cash_oku
- 121531.703978
- old_holder_cumulative_tender_cash_oku
- 1137399.522578
- old_cohort_shares_before_buyback
- 3626641205.509
- old_cohort_shares_after_buyback_and_grant
- 3609100592.8505
- common_float_before_tender
- 3928379484
- common_float_after_buyback_and_delivery
- 3928379484
- old_holder_value_before_issuer_tender_oku
- 25127508.029577
- old_holder_value_after_tender_before_grant_oku
- 25005976.3256
- old_holder_value_after_grant_oku
- 24885032.421855
- old_holder_value_lost_to_employee_delivery_oku
- 120943.903745
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- year_ACT_36525
- 10.001368925394
- remaining_outstanding_common
- 3909379484
- old_holder_remaining_shares_equivalent
- 3770070137.3836
- old_holder_fraction
- 0.964365
- terminal_old_cohort_mcap_oku
- 27336143.580601
- FCFF_2037_maintenance_CAPEX_oku_assumption
- 1059682.6002
- FCFF_2037_growth_CAPEX_oku_assumption
- 961570.9998
- after_period_fix_reference_2037_tail_scaled_not_new_cashflow
- はい
- final_parent_IFRS_book_capital_oku
- 20366675.587744
- old_cohort_nominal_cash_received_from_dividends_oku
- 1985962.331359
- old_cohort_nominal_cash_received_from_proportional_buybacks_oku
- 4784334.515116
- preferred_cash_distributions_NOT_old_common_holder_receipts_oku
- 207771.337248
- preferred_buybacks_NOT_old_common_holder_receipts_oku
- 1117218.162629
- initial_cohort_remaining_shares_at_horizon
- 3770070137.3836
- confirmed_post_entry_future_dividends
- 0
- count_yearly_rows
- 11
- count_cashflow_rows
- 373
- キャッシュフローの算出方法
timed_holder_cashflows_v1
- audit
内容を開く
- company_equity_max_error_oku
- 0
- company_cash_max_error_oku
- 0
- NCI_max_error_oku
- 0
- dividend_payable_max_error_oku
- 0
- old_cohort_cash_event_total_oku
- 6770296.846477
- old_cohort_cash_ledger_total_oku
- 6770296.846475
- company_number_of_common_classes
- 1
- preferred_class_equity_attribution_separate
- はい
- partial_periods
- 2
- calendar_years_2027_to_2036
- 10
- old_cohort_NCI_not_attributed
- はい
- period_boundaries_fixed_and_rollforward_rechecked
- はい
- IRR
- 0.144249321
- pv_at_required_k_oku
- 13585136.312011
- fair_value_per_initial_common_KRW
- 237936.817478
- NPV_at_required_k_oku
- 2811203.764498
- annual_ledger
内容を開く
- 1
内容を開く
- calendar_year
- 2026
- period_start
2026-11-07
- period_end_exclusive
2027-01-01
- period_last_eligible_date
2026-12-31
- period_days
- 55
- period_fraction_year_actual_over_36525
- 0.15058179329227
- period_type
initial_partial_after_2026_11_06_close_55_days
- event_count
- 3
- old_holder_cash_T
- 0
- old_holder_tender_cash_T
- 0
- old_cohort_shares_sold
- 0
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 0
- preferred_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 0
- preferred_cancelled_shares
- 0
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 122.80008423913
- operating_profit_T
- 42.488852555129
- profit_before_tax_T
- 47.213891599286
- tax_T
- 11.803472899821
- group_profit_T
- 35.410418699464
- nci_profit_T
- 0.23016772154652
- parent_profit_T
- 35.180250977918
- ordinary_attributed_profit_T
- 30.845014697262
- preferred_attributed_profit_T
- 4.3352362806561
- net_finance_T
- 1.9346279137218
- interest_income_T
- 2.2943350876349
- financial_cost_T
- 0.35970717391304
- nonoperating_income_T
- 2.7904111304348
- sbc_expense_in_OP_T
- 0.63244353182752
- sbc_capital_credit_T
- 0.63244353182752
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.75
- sbc_reference_to_new_p_and_l_adjustment_T
- 2.1175564681725
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 0.25297741273101
- commodity_DRAM
- 0.094866529774127
- NAND_SSD
- 0.075893223819302
- Foundry_System_LSI
- 0.075893223819302
- MX_Network
- 0.050595482546201
- VD_DA_other
- 0.025297741273101
- Display
- 0.018973305954825
- Harman
- 0.0063244353182752
- __central__
- 0.031622176591376
- operating_profit_before_SBC_T
- 43.121296086957
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 23.034956521739
- commodity_DRAM
- 12.750913043478
- NAND_SSD
- 4.4847717391304
- Foundry_System_LSI
- 0.16807043478261
- MX_Network
- 1.8005565217391
- VD_DA_other
- 0.33623652173913
- Display
- 0.94018434782609
- Harman
- 0.4365852173913
- central_pre_SBC_OP_T
- -0.83097826086957
- DA_T
- 8.3695652173913
- CAPEX_T
- 17.336956521739
- delta_WC_T
- 1.4347826086957
- noncash_fair_value_investment_gain_T
- 2.7904111304348
- CFO_T
- 40.187233709553
- strategic_financial_investments_T
- 0.29891304347826
- parent_OCI_T
- 0.77717391304348
- nci_OCI_T
- 0.010103260869565
- NCI_dividend_paid_T
- 0.046033544309303
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 34.273369565217
- operating_profit_T
- 22.781979109008
- 営業利益率
- 66.47%
- operating_cost_T
- 11.491390456209
- margin
- 0.6647137237457
- maintenance_CAPEX_T
- 3.0339673913043
- growth_CAPEX_T
- 3.0339673913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 18.85035326087
- operating_profit_T
- 14.415123836041
- margin
- 0.7647137237457
- server_DRAM
- sales_T
- 15.423016304348
- operating_profit_T
- 8.3668552729667
- margin
- 0.54249150152348
- commodity_DRAM
内容を開く
- sales_T
- 34.273369565217
- operating_profit_T
- 12.656046513704
- 営業利益率
- 36.93%
- operating_cost_T
- 21.617323051513
- margin
- 0.36926764640464
- maintenance_CAPEX_T
- 2.1671195652174
- growth_CAPEX_T
- 2.1671195652174
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 18.885326086957
- operating_profit_T
- 4.4088785153111
- 営業利益率
- 23.35%
- operating_cost_T
- 14.476447571645
- margin
- 0.23345524959488
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 4.2613043478261
- operating_profit_T
- 0.092177210963307
- 営業利益率
- 2.16%
- operating_cost_T
- 4.1691271368628
- margin
- 0.021631219795491
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 2.9829130434783
- operating_profit_T
- -0.039877908847424
- margin
- -0.013368780204509
- System_LSI
- sales_T
- 1.2783913043478
- operating_profit_T
- 0.13205511981073
- margin
- 0.10329788646216
- MX_Network
内容を開く
- sales_T
- 23.24347826087
- operating_profit_T
- 1.7499610391929
- 営業利益率
- 7.53%
- operating_cost_T
- 21.493517221677
- margin
- 0.075288260197227
- maintenance_CAPEX_T
- 0.19070652173913
- growth_CAPEX_T
- 0.19070652173913
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 9.4265217391304
- operating_profit_T
- 0.31093878046603
- 営業利益率
- 3.30%
- operating_cost_T
- 9.1155829586644
- margin
- 0.032985526270553
- maintenance_CAPEX_T
- 0.10402173913043
- growth_CAPEX_T
- 0.10402173913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 5.294347826087
- operating_profit_T
- 0.92121104187126
- 営業利益率
- 17.40%
- operating_cost_T
- 4.3731367842157
- margin
- 0.17399896495885
- maintenance_CAPEX_T
- 0.40741847826087
- growth_CAPEX_T
- 0.40741847826087
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 3.0991304347826
- operating_profit_T
- 0.43026078207303
- 営業利益率
- 13.88%
- operating_cost_T
- 2.6688696527096
- margin
- 0.1388327439349
- maintenance_CAPEX_T
- 0.16470108695652
- growth_CAPEX_T
- 0.16470108695652
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -9.9567635869565
- central_unallocated_op_T
- -0.86260043746094
- opening_state
内容を開く
- 親会社持分（億）
- 5837423.033453
- NCI_book_oku
- 142449.36
- consolidated_equity_oku
- 5979872.393453
- liquid_assets_oku
- 2218928.681503
- financial_debt_oku
- 171912
- net_cash_oku
- 2047016.681503
- declared_dividend_payable_oku
- 300030.244572
- operating_ppe_oku
- 2398788.652174
- nonoperating_financial_investments_oku
- 972416
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 861681.304348
- closing_state
内容を開く
- 親会社持分（億）
- 6203321.7176809
- NCI_book_oku
- 144391.73438107
- consolidated_equity_oku
- 6347713.452062
- liquid_assets_oku
- 2143951.7429313
- financial_debt_oku
- 171912
- net_cash_oku
- 1972039.7429313
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 1003309.2417391
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- ordinary_float_end
- 5709556199
- preferred_float_end
- 802371203
- old_common_cohort_float_end
- 5709556199
- old_cohort_fraction_of_common_end
- 1
- old_holder_cash_received_oku
- 0
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 0
- actual_pro_rata_common_seller_receipts
- 0
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- 0
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- 0
- preferred_issued_delta
- 0
- old_cohort_share_delta
- 0
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 1228000.842391
- operating_profit_T
- 424888.525551
- profit_before_tax_T
- 472138.915993
- tax_T
- 118034.728998
- group_profit_T
- 354104.186995
- nci_profit_T
- 2301.677215
- parent_profit_T
- 351802.509779
- ordinary_attributed_profit_T
- 308450.146973
- preferred_attributed_profit_T
- 43352.362807
- CAPEX_T
- 173369.565217
- DA_T
- 83695.652174
- sbc_expense_in_OP_T
- 6324.435318
- sbc_capital_credit_T
- 6324.435318
- operating_profit_before_SBC_T
- 431212.96087
- sbc_reference_to_new_p_and_l_adjustment_T
- 21175.564682
- CFO_T
- 401872.337096
- delta_WC_T
- 14347.826087
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- common_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 0
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 2989.130435
- parent_OCI_T
- 7771.73913
- NCI_dividend_paid_T
- 460.335443
- noncash_fair_value_investment_gain_T
- 27904.111304
- maintenance_CAPEX_T
- 86684.782609
- growth_CAPEX_T
- 86684.782609
- cost_of_sales_and_operating_expenses_T
- 803112.31684
- sales_oku
- 1228000.842391
- 売上高
- 1228000.842391
- 営業利益（億）
- 424888.525551
- profit_before_tax_oku
- 472138.915993
- owner_net_profit_oku
- 351802.509779
- ordinary_net_profit_oku
- 308450.146973
- preferred_net_profit_oku
- 43352.362807
- capital_oku
- 6203321.717681
- 現金（億）
- 2143951.742931
- debt_oku
- 171912
- old_holder_cash_oku
- 0
- cost_of_sales_and_operating_expenses_T
- 80.311231684001
- maintenance_CAPEX_T
- 8.6684782608696
- growth_CAPEX_T
- 8.6684782608696
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 2
内容を開く
- calendar_year
- 2027
- period_start
2027-01-01
- period_end_exclusive
2028-01-01
- period_last_eligible_date
2027-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 22
- old_holder_cash_T
- 68.740890952398
- old_holder_tender_cash_T
- 31.199999919686
- old_cohort_shares_sold
- 160781745
- ordinary_dividends_declared_T
- 37.540891032712
- preferred_dividends_declared_T
- 5.211080600219
- ordinary_dividend_paid_T
- 37.540891032712
- preferred_dividend_paid_T
- 5.211080600219
- old_ordinary_dividend_received_T
- 37.540891032712
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 31.199999919686
- preferred_cancellation_buyback_T
- 7.8000000025847
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 160781745
- preferred_cancelled_shares
- 50449566
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 847.485
- operating_profit_T
- 332.0568
- profit_before_tax_T
- 339.28473630915
- tax_T
- 84.821184077287
- group_profit_T
- 254.46355223186
- nci_profit_T
- 1.6540130895071
- parent_profit_T
- 252.80953914235
- ordinary_attributed_profit_T
- 222.72934039544
- preferred_attributed_profit_T
- 30.080198746912
- net_finance_T
- 2.0593558113403
- interest_income_T
- 2.6610478113403
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 5.1685804978087
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 336.2568
- sbc_P_and_L_segment_central_bridge_error_T
- -5.6843418860808E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 160.8
- commodity_DRAM
- 107.334
- NAND_SSD
- 44.613
- Foundry_System_LSI
- -0.94752
- MX_Network
- 15.24
- VD_DA_other
- 1.7718
- Display
- 5.89968
- Harman
- 2.95584
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 56.0505
- CAPEX_T
- 149.16
- delta_WC_T
- 10
- noncash_fair_value_investment_gain_T
- 4.8185804978087
- CFO_T
- 299.89547173405
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.33080261790142
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 234
- operating_profit_T
- 159.12
- 営業利益率
- 68.00%
- operating_cost_T
- 74.88
- margin
- 0.68
- maintenance_CAPEX_T
- 26.103
- growth_CAPEX_T
- 26.103
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 128.7
- operating_profit_T
- 100.386
- margin
- 0.78
- server_DRAM
- sales_T
- 105.3
- operating_profit_T
- 58.734
- margin
- 0.55777777777778
- commodity_DRAM
内容を開く
- sales_T
- 222.3
- operating_profit_T
- 106.704
- 営業利益率
- 48.00%
- operating_cost_T
- 115.596
- margin
- 0.48
- maintenance_CAPEX_T
- 18.645
- growth_CAPEX_T
- 18.645
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 152.1
- operating_profit_T
- 44.109
- 営業利益率
- 29.00%
- operating_cost_T
- 107.991
- margin
- 0.29
- maintenance_CAPEX_T
- 11.187
- growth_CAPEX_T
- 11.187
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 30.24
- operating_profit_T
- -1.45152
- 営業利益率
- -4.80%
- operating_cost_T
- 31.69152
- margin
- -0.048
- maintenance_CAPEX_T
- 11.187
- growth_CAPEX_T
- 11.187
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 21.168
- operating_profit_T
- -1.756944
- margin
- -0.083
- System_LSI
- sales_T
- 9.072
- operating_profit_T
- 0.305424
- margin
- 0.033666666666667
- MX_Network
内容を開く
- sales_T
- 162
- operating_profit_T
- 14.904
- 営業利益率
- 9.20%
- operating_cost_T
- 147.096
- margin
- 0.092
- maintenance_CAPEX_T
- 1.64076
- growth_CAPEX_T
- 1.64076
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 59.4
- operating_profit_T
- 1.6038
- 営業利益率
- 2.70%
- operating_cost_T
- 57.7962
- margin
- 0.027
- maintenance_CAPEX_T
- 0.89496
- growth_CAPEX_T
- 0.89496
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 35.64
- operating_profit_T
- 5.77368
- 営業利益率
- 16.20%
- operating_cost_T
- 29.86632
- margin
- 0.162
- maintenance_CAPEX_T
- 3.50526
- growth_CAPEX_T
- 3.50526
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 20.52
- operating_profit_T
- 2.91384
- 営業利益率
- 14.20%
- operating_cost_T
- 17.60616
- margin
- 0.142
- maintenance_CAPEX_T
- 1.41702
- growth_CAPEX_T
- 1.41702
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -68.715
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 6203321.7176809
- NCI_book_oku
- 144391.73438107
- consolidated_equity_oku
- 6347713.452062
- liquid_assets_oku
- 2143951.7429313
- financial_debt_oku
- 171912
- net_cash_oku
- 1972039.7429313
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 1003309.2417391
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 7968897.3935524
- NCI_book_oku
- 157792.83909712
- consolidated_equity_oku
- 8126690.2326495
- liquid_assets_oku
- 2730478.7185408
- financial_debt_oku
- 171912
- net_cash_oku
- 2558566.7185408
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3419557.5652175
- nonoperating_financial_investments_oku
- 1151495.0467172
- ordinary_issued
- 5685496863
- ordinary_treasury
- 117722409
- ordinary_outstanding
- 5567774454
- preferred_issued
- 751921637
- preferred_treasury
- 0
- preferred_outstanding
- 751921637
- old_initial_ordinary_cohort_remnant_shares
- 5548774454
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 976029.13043496
- ordinary_float_end
- 5567774454
- preferred_float_end
- 751921637
- old_common_cohort_float_end
- 5548774454
- old_cohort_fraction_of_common_end
- 0.996588
- old_holder_cash_received_oku
- 687408.909524
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 375408.910327
- actual_pro_rata_common_seller_receipts
- 311999.999197
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -160781745
- ordinary_treasury_delta
- -19000000
- ordinary_float_delta
- -141781745
- preferred_issued_delta
- -50449566
- old_cohort_share_delta
- -160781745
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8474850
- operating_profit_T
- 3320568
- profit_before_tax_T
- 3392847.363091
- tax_T
- 848211.840773
- group_profit_T
- 2544635.522319
- nci_profit_T
- 16540.130895
- parent_profit_T
- 2528095.391424
- ordinary_attributed_profit_T
- 2227293.403954
- preferred_attributed_profit_T
- 300801.987469
- CAPEX_T
- 1491600
- DA_T
- 560505
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 3362568
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2998954.717341
- delta_WC_T
- 100000
- ordinary_dividends_declared_T
- 375408.910327
- preferred_dividends_declared_T
- 52110.806002
- ordinary_dividend_paid_T
- 375408.910327
- preferred_dividend_paid_T
- 52110.806002
- old_ordinary_dividend_received_T
- 375408.910327
- common_cancellation_buyback_T
- 311999.999197
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 78000.000026
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 3308.026179
- noncash_fair_value_investment_gain_T
- 48185.804978
- maintenance_CAPEX_T
- 745800
- growth_CAPEX_T
- 745800
- cost_of_sales_and_operating_expenses_T
- 5154282
- sales_oku
- 8474850
- 売上高
- 8474850
- 営業利益（億）
- 3320568
- profit_before_tax_oku
- 3392847.363091
- owner_net_profit_oku
- 2528095.391424
- ordinary_net_profit_oku
- 2227293.403954
- preferred_net_profit_oku
- 300801.987469
- capital_oku
- 7968897.393552
- 現金（億）
- 2730478.718541
- debt_oku
- 171912
- old_holder_cash_oku
- 687408.909524
- cost_of_sales_and_operating_expenses_T
- 515.4282
- maintenance_CAPEX_T
- 74.58
- growth_CAPEX_T
- 74.58
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 3
内容を開く
- calendar_year
- 2028
- period_start
2028-01-01
- period_end_exclusive
2029-01-01
- period_last_eligible_date
2028-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 69.627855225118
- old_holder_tender_cash_T
- 52.6198202556
- old_cohort_shares_sold
- 256998920.55247
- ordinary_dividends_declared_T
- 17.066273535007
- preferred_dividends_declared_T
- 2.26754423909
- ordinary_dividend_paid_T
- 17.066273535007
- preferred_dividend_paid_T
- 2.26754423909
- old_ordinary_dividend_received_T
- 17.008034969518
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 52.799999967921
- preferred_cancellation_buyback_T
- 13.200000118987
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 257878931
- preferred_cancelled_shares
- 81684486
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5548774454
- common_outstanding_start
- 5567774454
- pref_outstanding_start
- 751921637
- sales_T
- 756.243
- operating_profit_T
- 204.40602
- profit_before_tax_T
- 213.44666519815
- tax_T
- 53.361666299537
- group_profit_T
- 160.08499889861
- nci_profit_T
- 1.040552492841
- parent_profit_T
- 159.04444640577
- ordinary_attributed_profit_T
- 141.27495816875
- preferred_attributed_profit_T
- 17.76948823702
- net_finance_T
- 3.1607728364432
- interest_income_T
- 3.7624648364432
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 5.8798723617035
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 208.60602
- sbc_P_and_L_segment_central_bridge_error_T
- 5.6843418860808E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 117.51
- commodity_DRAM
- 49.8285
- NAND_SSD
- 18.288
- Foundry_System_LSI
- 0.2016
- MX_Network
- 14.0628
- VD_DA_other
- 1.52232
- Display
- 5.34024
- Harman
- 3.26256
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 66.2415
- CAPEX_T
- 150.29
- delta_WC_T
- 8
- noncash_fair_value_investment_gain_T
- 5.5298723617035
- CFO_T
- 216.99662653691
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.20811049856819
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 210.6
- operating_profit_T
- 115.83
- 営業利益率
- 55.00%
- operating_cost_T
- 94.77
- margin
- 0.55
- maintenance_CAPEX_T
- 26.30075
- growth_CAPEX_T
- 26.30075
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 115.83
- operating_profit_T
- 75.2895
- margin
- 0.65
- server_DRAM
- sales_T
- 94.77
- operating_profit_T
- 40.5405
- margin
- 0.42777777777778
- commodity_DRAM
内容を開く
- sales_T
- 169.65
- operating_profit_T
- 49.1985
- 営業利益率
- 29.00%
- operating_cost_T
- 120.4515
- margin
- 0.29
- maintenance_CAPEX_T
- 18.78625
- growth_CAPEX_T
- 18.78625
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 111.15
- operating_profit_T
- 17.784
- 営業利益率
- 16.00%
- operating_cost_T
- 93.366
- margin
- 0.16
- maintenance_CAPEX_T
- 11.27175
- growth_CAPEX_T
- 11.27175
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 37.8
- operating_profit_T
- -0.3024
- 営業利益率
- -0.80%
- operating_cost_T
- 38.1024
- margin
- -0.008
- maintenance_CAPEX_T
- 11.27175
- growth_CAPEX_T
- 11.27175
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 26.46
- operating_profit_T
- -1.13778
- margin
- -0.043
- System_LSI
- sales_T
- 11.34
- operating_profit_T
- 0.83538
- margin
- 0.073666666666667
- MX_Network
内容を開く
- sales_T
- 167.4
- operating_profit_T
- 13.7268
- 営業利益率
- 8.20%
- operating_cost_T
- 153.6732
- margin
- 0.082
- maintenance_CAPEX_T
- 1.65319
- growth_CAPEX_T
- 1.65319
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 61.56
- operating_profit_T
- 1.35432
- 営業利益率
- 2.20%
- operating_cost_T
- 60.20568
- margin
- 0.022
- maintenance_CAPEX_T
- 0.90174
- growth_CAPEX_T
- 0.90174
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 36.72
- operating_profit_T
- 5.21424
- 営業利益率
- 14.20%
- operating_cost_T
- 31.50576
- margin
- 0.142
- maintenance_CAPEX_T
- 3.531815
- growth_CAPEX_T
- 3.531815
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 22.68
- operating_profit_T
- 3.22056
- 営業利益率
- 14.20%
- operating_cost_T
- 19.45944
- margin
- 0.142
- maintenance_CAPEX_T
- 1.427755
- growth_CAPEX_T
- 1.427755
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -61.317
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 7968897.3935524
- NCI_book_oku
- 157792.83909712
- consolidated_equity_oku
- 8126690.2326495
- liquid_assets_oku
- 2730478.7185408
- financial_debt_oku
- 171912
- net_cash_oku
- 2558566.7185408
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3419557.5652175
- nonoperating_financial_investments_oku
- 1151495.0467172
- ordinary_issued
- 5685496863
- ordinary_treasury
- 117722409
- ordinary_outstanding
- 5567774454
- preferred_issued
- 751921637
- preferred_treasury
- 0
- preferred_outstanding
- 751921637
- old_initial_ordinary_cohort_remnant_shares
- 5548774454
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 976029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 8761003.6790001
- NCI_book_oku
- 166286.25903985
- consolidated_equity_oku
- 8927289.9380399
- liquid_assets_oku
- 2442125.7003141
- financial_debt_oku
- 171912
- net_cash_oku
- 2270213.7003141
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4260042.5652175
- nonoperating_financial_investments_oku
- 1306793.7703343
- ordinary_issued
- 5427617932
- ordinary_treasury
- 98722409
- ordinary_outstanding
- 5328895523
- preferred_issued
- 670237151
- preferred_treasury
- 0
- preferred_outstanding
- 670237151
- old_initial_ordinary_cohort_remnant_shares
- 5291775533.4475
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1056029.130435
- ordinary_float_end
- 5328895523
- preferred_float_end
- 670237151
- old_common_cohort_float_end
- 5291775533.4475
- old_cohort_fraction_of_common_end
- 0.993034
- old_holder_cash_received_oku
- 696278.552251
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 170080.349695
- actual_pro_rata_common_seller_receipts
- 526198.202556
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -257878931
- ordinary_treasury_delta
- -19000000
- ordinary_float_delta
- -238878931
- preferred_issued_delta
- -81684486
- old_cohort_share_delta
- -256998920.55247
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7562430
- operating_profit_T
- 2044060.2
- profit_before_tax_T
- 2134466.651981
- tax_T
- 533616.662995
- group_profit_T
- 1600849.988986
- nci_profit_T
- 10405.524928
- parent_profit_T
- 1590444.464058
- ordinary_attributed_profit_T
- 1412749.581687
- preferred_attributed_profit_T
- 177694.88237
- CAPEX_T
- 1502900
- DA_T
- 662415
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 2086060.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2169966.265369
- delta_WC_T
- 80000
- ordinary_dividends_declared_T
- 170662.73535
- preferred_dividends_declared_T
- 22675.442391
- ordinary_dividend_paid_T
- 170662.73535
- preferred_dividend_paid_T
- 22675.442391
- old_ordinary_dividend_received_T
- 170080.349695
- common_cancellation_buyback_T
- 527999.999679
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 132000.00119
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 2081.104986
- noncash_fair_value_investment_gain_T
- 55298.723617
- maintenance_CAPEX_T
- 751450
- growth_CAPEX_T
- 751450
- cost_of_sales_and_operating_expenses_T
- 5518369.8
- sales_oku
- 7562430
- 売上高
- 7562430
- 営業利益（億）
- 2044060.2
- profit_before_tax_oku
- 2134466.651981
- owner_net_profit_oku
- 1590444.464058
- ordinary_net_profit_oku
- 1412749.581687
- preferred_net_profit_oku
- 177694.88237
- capital_oku
- 8761003.679
- 現金（億）
- 2442125.700314
- debt_oku
- 171912
- old_holder_cash_oku
- 696278.552251
- cost_of_sales_and_operating_expenses_T
- 551.83698
- maintenance_CAPEX_T
- 75.145
- growth_CAPEX_T
- 75.145
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 4
内容を開く
- calendar_year
- 2029
- period_start
2029-01-01
- period_end_exclusive
2030-01-01
- period_last_eligible_date
2029-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 52.130237980149
- old_holder_tender_cash_T
- 34.694390794851
- old_cohort_shares_sold
- 160621863.74148
- ordinary_dividends_declared_T
- 17.558153670383
- preferred_dividends_declared_T
- 2.180201786817
- ordinary_dividend_paid_T
- 17.558153670383
- preferred_dividend_paid_T
- 2.180201786817
- old_ordinary_dividend_received_T
- 17.435847185298
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 34.937760041278
- preferred_cancellation_buyback_T
- 8.7344399095866
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 161748571
- preferred_cancelled_shares
- 51719697
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5291775533.4475
- common_outstanding_start
- 5328895523
- pref_outstanding_start
- 670237151
- sales_T
- 750.582
- operating_profit_T
- 179.23896
- profit_before_tax_T
- 188.88679828411
- tax_T
- 47.221699571028
- group_profit_T
- 141.66509871309
- nci_profit_T
- 0.92082314163506
- parent_profit_T
- 140.74427557145
- ordinary_attributed_profit_T
- 125.74661589834
- preferred_attributed_profit_T
- 14.997659673106
- net_finance_T
- 3.0225320490487
- interest_income_T
- 3.6242240490487
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 6.6253062350653
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 183.43896
- sbc_P_and_L_segment_central_bridge_error_T
- 2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 120.318
- commodity_DRAM
- 27.306
- NAND_SSD
- 12.438
- Foundry_System_LSI
- 1.06128
- MX_Network
- 13.47528
- VD_DA_other
- 1.67136
- Display
- 5.25816
- Harman
- 3.32088
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 76.4325
- CAPEX_T
- 158.2
- delta_WC_T
- -2
- noncash_fair_value_investment_gain_T
- 6.2753062350653
- CFO_T
- 218.02229247802
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.18416462832701
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 228.15
- operating_profit_T
- 118.638
- 営業利益率
- 52.00%
- operating_cost_T
- 109.512
- margin
- 0.52
- maintenance_CAPEX_T
- 27.685
- growth_CAPEX_T
- 27.685
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 125.4825
- operating_profit_T
- 77.79915
- margin
- 0.62
- server_DRAM
- sales_T
- 102.6675
- operating_profit_T
- 40.83885
- margin
- 0.39777777777778
- commodity_DRAM
内容を開く
- sales_T
- 140.4
- operating_profit_T
- 26.676
- 営業利益率
- 19.00%
- operating_cost_T
- 113.724
- margin
- 0.19
- maintenance_CAPEX_T
- 19.775
- growth_CAPEX_T
- 19.775
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 99.45
- operating_profit_T
- 11.934
- 営業利益率
- 12.00%
- operating_cost_T
- 87.516
- margin
- 0.12
- maintenance_CAPEX_T
- 11.865
- growth_CAPEX_T
- 11.865
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 46.44
- operating_profit_T
- 0.55728
- 営業利益率
- 1.20%
- operating_cost_T
- 45.88272
- margin
- 0.012
- maintenance_CAPEX_T
- 11.865
- growth_CAPEX_T
- 11.865
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 32.508
- operating_profit_T
- -0.747684
- margin
- -0.023
- System_LSI
- sales_T
- 13.932
- operating_profit_T
- 1.304964
- margin
- 0.093666666666667
- MX_Network
内容を開く
- sales_T
- 170.64
- operating_profit_T
- 13.13928
- 営業利益率
- 7.70%
- operating_cost_T
- 157.50072
- margin
- 0.077
- maintenance_CAPEX_T
- 1.7402
- growth_CAPEX_T
- 1.7402
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 62.64
- operating_profit_T
- 1.50336
- 営業利益率
- 2.40%
- operating_cost_T
- 61.13664
- margin
- 0.024
- maintenance_CAPEX_T
- 0.9492
- growth_CAPEX_T
- 0.9492
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 38.88
- operating_profit_T
- 5.13216
- 営業利益率
- 13.20%
- operating_cost_T
- 33.74784
- margin
- 0.132
- maintenance_CAPEX_T
- 3.7177
- growth_CAPEX_T
- 3.7177
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 24.84
- operating_profit_T
- 3.27888
- 営業利益率
- 13.20%
- operating_cost_T
- 21.56112
- margin
- 0.132
- maintenance_CAPEX_T
- 1.5029
- growth_CAPEX_T
- 1.5029
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -60.858
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 8761003.6790001
- NCI_book_oku
- 166286.25903985
- consolidated_equity_oku
- 8927289.9380399
- liquid_assets_oku
- 2442125.7003141
- financial_debt_oku
- 171912
- net_cash_oku
- 2270213.7003141
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4260042.5652175
- nonoperating_financial_investments_oku
- 1306793.7703343
- ordinary_issued
- 5427617932
- ordinary_treasury
- 98722409
- ordinary_outstanding
- 5328895523
- preferred_issued
- 670237151
- preferred_treasury
- 0
- preferred_outstanding
- 670237151
- old_initial_ordinary_cohort_remnant_shares
- 5291775533.4475
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1056029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 9589340.8806339
- NCI_book_oku
- 173821.84417293
- consolidated_equity_oku
- 9763162.7248069
- liquid_assets_oku
- 2304401.4247304
- financial_debt_oku
- 171912
- net_cash_oku
- 2132489.4247304
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5077717.5652175
- nonoperating_financial_investments_oku
- 1469546.8326849
- ordinary_issued
- 5265869361
- ordinary_treasury
- 79722409
- ordinary_outstanding
- 5186146952
- preferred_issued
- 618517454
- preferred_treasury
- 0
- preferred_outstanding
- 618517454
- old_initial_ordinary_cohort_remnant_shares
- 5131153669.706
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- ordinary_float_end
- 5186146952
- preferred_float_end
- 618517454
- old_common_cohort_float_end
- 5131153669.706
- old_cohort_fraction_of_common_end
- 0.989396
- old_holder_cash_received_oku
- 521302.379801
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 174358.471853
- actual_pro_rata_common_seller_receipts
- 346943.907949
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -161748571
- ordinary_treasury_delta
- -19000000
- ordinary_float_delta
- -142748571
- preferred_issued_delta
- -51719697
- old_cohort_share_delta
- -160621863.74148
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7505820
- operating_profit_T
- 1792389.6
- profit_before_tax_T
- 1888867.982841
- tax_T
- 472216.99571
- group_profit_T
- 1416650.987131
- nci_profit_T
- 9208.231416
- parent_profit_T
- 1407442.755715
- ordinary_attributed_profit_T
- 1257466.158983
- preferred_attributed_profit_T
- 149976.596731
- CAPEX_T
- 1582000
- DA_T
- 764325
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 1834389.6
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2180222.92478
- delta_WC_T
- -20000
- ordinary_dividends_declared_T
- 175581.536704
- preferred_dividends_declared_T
- 21802.017868
- ordinary_dividend_paid_T
- 175581.536704
- preferred_dividend_paid_T
- 21802.017868
- old_ordinary_dividend_received_T
- 174358.471853
- common_cancellation_buyback_T
- 349377.600413
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 87344.399096
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 1841.646283
- noncash_fair_value_investment_gain_T
- 62753.062351
- maintenance_CAPEX_T
- 791000
- growth_CAPEX_T
- 791000
- cost_of_sales_and_operating_expenses_T
- 5713430.4
- sales_oku
- 7505820
- 売上高
- 7505820
- 営業利益（億）
- 1792389.6
- profit_before_tax_oku
- 1888867.982841
- owner_net_profit_oku
- 1407442.755715
- ordinary_net_profit_oku
- 1257466.158983
- preferred_net_profit_oku
- 149976.596731
- capital_oku
- 9589340.880634
- 現金（億）
- 2304401.42473
- debt_oku
- 171912
- old_holder_cash_oku
- 521302.379801
- cost_of_sales_and_operating_expenses_T
- 571.34304
- maintenance_CAPEX_T
- 79.1
- growth_CAPEX_T
- 79.1
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 5
内容を開く
- calendar_year
- 2030
- period_start
2030-01-01
- period_end_exclusive
2031-01-01
- period_last_eligible_date
2030-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 71.958140509408
- old_holder_tender_cash_T
- 54.12075919604
- old_cohort_shares_sold
- 237504985.70415
- ordinary_dividends_declared_T
- 18.028553944144
- preferred_dividends_declared_T
- 2.101079430672
- ordinary_dividend_paid_T
- 18.028553944144
- preferred_dividend_paid_T
- 2.101079430672
- old_ordinary_dividend_received_T
- 17.837381313369
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 54.700799939314
- preferred_cancellation_buyback_T
- 13.675199856693
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 240050452
- preferred_cancelled_shares
- 77483612
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5131153669.706
- common_outstanding_start
- 5186146952
- pref_outstanding_start
- 618517454
- sales_T
- 875.79
- operating_profit_T
- 273.9159
- profit_before_tax_T
- 283.46445567697
- tax_T
- 70.866113919244
- group_profit_T
- 212.59834175773
- nci_profit_T
- 1.3818892214253
- parent_profit_T
- 211.21645253631
- ordinary_attributed_profit_T
- 190.46172631043
- preferred_attributed_profit_T
- 20.754726225873
- net_finance_T
- 2.1420347426261
- interest_income_T
- 2.8468739426261
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 7.4065209343484
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 278.1159
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 170.8035
- commodity_DRAM
- 58.662
- NAND_SSD
- 20.394
- Foundry_System_LSI
- 2.772
- MX_Network
- 14.68272
- VD_DA_other
- 2.2416
- Display
- 6.36408
- Harman
- 3.606
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 84.5853
- CAPEX_T
- 168.37
- delta_WC_T
- 11
- noncash_fair_value_investment_gain_T
- 7.0565209343484
- CFO_T
- 283.32712082338
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.27637784428505
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 286.65
- operating_profit_T
- 169.1235
- 営業利益率
- 59.00%
- operating_cost_T
- 117.5265
- margin
- 0.59
- maintenance_CAPEX_T
- 29.46475
- growth_CAPEX_T
- 29.46475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 157.6575
- operating_profit_T
- 108.783675
- margin
- 0.69
- server_DRAM
- sales_T
- 128.9925
- operating_profit_T
- 60.339825
- margin
- 0.46777777777778
- commodity_DRAM
内容を開く
- sales_T
- 181.35
- operating_profit_T
- 58.032
- 営業利益率
- 32.00%
- operating_cost_T
- 123.318
- margin
- 0.32
- maintenance_CAPEX_T
- 21.04625
- growth_CAPEX_T
- 21.04625
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 117
- operating_profit_T
- 19.89
- 営業利益率
- 17.00%
- operating_cost_T
- 97.11
- margin
- 0.17
- maintenance_CAPEX_T
- 12.62775
- growth_CAPEX_T
- 12.62775
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 54
- operating_profit_T
- 2.268
- 営業利益率
- 4.20%
- operating_cost_T
- 51.732
- margin
- 0.042
- maintenance_CAPEX_T
- 12.62775
- growth_CAPEX_T
- 12.62775
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 37.8
- operating_profit_T
- 0.2646
- margin
- 0.007
- System_LSI
- sales_T
- 16.2
- operating_profit_T
- 2.0034
- margin
- 0.12366666666667
- MX_Network
内容を開く
- sales_T
- 174.96
- operating_profit_T
- 14.34672
- 営業利益率
- 8.20%
- operating_cost_T
- 160.61328
- margin
- 0.082
- maintenance_CAPEX_T
- 1.85207
- growth_CAPEX_T
- 1.85207
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 64.8
- operating_profit_T
- 2.0736
- 営業利益率
- 3.20%
- operating_cost_T
- 62.7264
- margin
- 0.032
- maintenance_CAPEX_T
- 1.01022
- growth_CAPEX_T
- 1.01022
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 41.04
- operating_profit_T
- 6.23808
- 営業利益率
- 15.20%
- operating_cost_T
- 34.80192
- margin
- 0.152
- maintenance_CAPEX_T
- 3.956695
- growth_CAPEX_T
- 3.956695
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 27
- operating_profit_T
- 3.564
- 営業利益率
- 13.20%
- operating_cost_T
- 23.436
- margin
- 0.132
- maintenance_CAPEX_T
- 1.599515
- growth_CAPEX_T
- 1.599515
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -71.01
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 9589340.8806339
- NCI_book_oku
- 173821.84417293
- consolidated_equity_oku
- 9763162.7248069
- liquid_assets_oku
- 2304401.4247304
- financial_debt_oku
- 171912
- net_cash_oku
- 2132489.4247304
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5077717.5652175
- nonoperating_financial_investments_oku
- 1469546.8326849
- ordinary_issued
- 5265869361
- ordinary_treasury
- 79722409
- ordinary_outstanding
- 5186146952
- preferred_issued
- 618517454
- preferred_treasury
- 0
- preferred_outstanding
- 618517454
- old_initial_ordinary_cohort_remnant_shares
- 5131153669.706
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 10871449.074289
- NCI_book_oku
- 185045.95794434
- consolidated_equity_oku
- 11056495.032233
- liquid_assets_oku
- 2466152.5228131
- financial_debt_oku
- 171912
- net_cash_oku
- 2294240.5228131
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5915564.5652175
- nonoperating_financial_investments_oku
- 1640112.0420284
- ordinary_issued
- 5025818909
- ordinary_treasury
- 60722409
- ordinary_outstanding
- 4965096500
- preferred_issued
- 541033842
- preferred_treasury
- 0
- preferred_outstanding
- 541033842
- old_initial_ordinary_cohort_remnant_shares
- 4893648684.0019
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1146029.130435
- ordinary_float_end
- 4965096500
- preferred_float_end
- 541033842
- old_common_cohort_float_end
- 4893648684.0019
- old_cohort_fraction_of_common_end
- 0.98561
- old_holder_cash_received_oku
- 719581.405094
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 178373.813134
- actual_pro_rata_common_seller_receipts
- 541207.59196
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -240050452
- ordinary_treasury_delta
- -19000000
- ordinary_float_delta
- -221050452
- preferred_issued_delta
- -77483612
- old_cohort_share_delta
- -237504985.70415
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8757900
- operating_profit_T
- 2739159
- profit_before_tax_T
- 2834644.55677
- tax_T
- 708661.139192
- group_profit_T
- 2125983.417577
- nci_profit_T
- 13818.892214
- parent_profit_T
- 2112164.525363
- ordinary_attributed_profit_T
- 1904617.263104
- preferred_attributed_profit_T
- 207547.262259
- CAPEX_T
- 1683700
- DA_T
- 845853
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 2781159
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2833271.208234
- delta_WC_T
- 110000
- ordinary_dividends_declared_T
- 180285.539441
- preferred_dividends_declared_T
- 21010.794307
- ordinary_dividend_paid_T
- 180285.539441
- preferred_dividend_paid_T
- 21010.794307
- old_ordinary_dividend_received_T
- 178373.813134
- common_cancellation_buyback_T
- 547007.999393
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 136751.998567
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 2763.778443
- noncash_fair_value_investment_gain_T
- 70565.209343
- maintenance_CAPEX_T
- 841850
- growth_CAPEX_T
- 841850
- cost_of_sales_and_operating_expenses_T
- 6018741
- sales_oku
- 8757900
- 売上高
- 8757900
- 営業利益（億）
- 2739159
- profit_before_tax_oku
- 2834644.55677
- owner_net_profit_oku
- 2112164.525363
- ordinary_net_profit_oku
- 1904617.263104
- preferred_net_profit_oku
- 207547.262259
- capital_oku
- 10871449.074289
- 現金（億）
- 2466152.522813
- debt_oku
- 171912
- old_holder_cash_oku
- 719581.405094
- cost_of_sales_and_operating_expenses_T
- 601.8741
- maintenance_CAPEX_T
- 84.185
- growth_CAPEX_T
- 84.185
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 6
内容を開く
- calendar_year
- 2031
- period_start
2031-01-01
- period_end_exclusive
2032-01-01
- period_last_eligible_date
2031-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 72.964374580108
- old_holder_tender_cash_T
- 54.850378385345
- old_cohort_shares_sold
- 228166528.26679
- ordinary_dividends_declared_T
- 18.378462557325
- preferred_dividends_declared_T
- 1.946033875279
- ordinary_dividend_paid_T
- 18.378462557325
- preferred_dividend_paid_T
- 1.946033875279
- old_ordinary_dividend_received_T
- 18.113996194763
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 55.651200020767
- preferred_cancellation_buyback_T
- 13.912800058794
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 231497785
- preferred_cancelled_shares
- 75430326
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4893648684.0019
- common_outstanding_start
- 4965096500
- pref_outstanding_start
- 541033842
- sales_T
- 977.93775
- operating_profit_T
- 349.72614
- profit_before_tax_T
- 360.38925361116
- tax_T
- 90.09731340279
- group_profit_T
- 270.29194020837
- nci_profit_T
- 1.7568976113544
- parent_profit_T
- 268.53504259702
- ordinary_attributed_profit_T
- 244.57405295332
- preferred_attributed_profit_T
- 23.960989643693
- net_finance_T
- 2.4378796719647
- interest_income_T
- 3.1427188719647
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 8.2252339391971
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 353.92614
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 208.419
- commodity_DRAM
- 80.4825
- NAND_SSD
- 32.796
- Foundry_System_LSI
- 3.8736
- MX_Network
- 16.12128
- VD_DA_other
- 2.5116
- Display
- 6.94944
- Harman
- 4.18272
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 92.7381
- CAPEX_T
- 174.02
- delta_WC_T
- 17
- noncash_fair_value_investment_gain_T
- 7.8752339391971
- CFO_T
- 342.35480626917
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.35137952227088
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 333.45
- operating_profit_T
- 206.739
- 営業利益率
- 62.00%
- operating_cost_T
- 126.711
- margin
- 0.62
- maintenance_CAPEX_T
- 30.4535
- growth_CAPEX_T
- 30.4535
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 183.3975
- operating_profit_T
- 132.0462
- margin
- 0.72
- server_DRAM
- sales_T
- 150.0525
- operating_profit_T
- 74.6928
- margin
- 0.49777777777778
- commodity_DRAM
内容を開く
- sales_T
- 204.75
- operating_profit_T
- 79.8525
- 営業利益率
- 39.00%
- operating_cost_T
- 124.8975
- margin
- 0.39
- maintenance_CAPEX_T
- 21.7525
- growth_CAPEX_T
- 21.7525
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 134.55
- operating_profit_T
- 32.292
- 営業利益率
- 24.00%
- operating_cost_T
- 102.258
- margin
- 0.24
- maintenance_CAPEX_T
- 13.0515
- growth_CAPEX_T
- 13.0515
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 64.8
- operating_profit_T
- 3.3696
- 営業利益率
- 5.20%
- operating_cost_T
- 61.4304
- margin
- 0.052
- maintenance_CAPEX_T
- 13.0515
- growth_CAPEX_T
- 13.0515
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 45.36
- operating_profit_T
- 0.77112
- margin
- 0.017
- System_LSI
- sales_T
- 19.44
- operating_profit_T
- 2.59848
- margin
- 0.13366666666667
- MX_Network
内容を開く
- sales_T
- 181.44
- operating_profit_T
- 15.78528
- 営業利益率
- 8.70%
- operating_cost_T
- 165.65472
- margin
- 0.087
- maintenance_CAPEX_T
- 1.91422
- growth_CAPEX_T
- 1.91422
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 66.96
- operating_profit_T
- 2.3436
- 営業利益率
- 3.50%
- operating_cost_T
- 64.6164
- margin
- 0.035
- maintenance_CAPEX_T
- 1.04412
- growth_CAPEX_T
- 1.04412
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 42.12
- operating_profit_T
- 6.82344
- 営業利益率
- 16.20%
- operating_cost_T
- 35.29656
- margin
- 0.162
- maintenance_CAPEX_T
- 4.08947
- growth_CAPEX_T
- 4.08947
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 29.16
- operating_profit_T
- 4.14072
- 営業利益率
- 14.20%
- operating_cost_T
- 25.01928
- margin
- 0.142
- maintenance_CAPEX_T
- 1.65319
- growth_CAPEX_T
- 1.65319
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -79.29225
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 10871449.074289
- NCI_book_oku
- 185045.95794434
- consolidated_equity_oku
- 11056495.032233
- liquid_assets_oku
- 2466152.5228131
- financial_debt_oku
- 171912
- net_cash_oku
- 2294240.5228131
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5915564.5652175
- nonoperating_financial_investments_oku
- 1640112.0420284
- ordinary_issued
- 5025818909
- ordinary_treasury
- 60722409
- ordinary_outstanding
- 4965096500
- preferred_issued
- 541033842
- preferred_treasury
- 0
- preferred_outstanding
- 541033842
- old_initial_ordinary_cohort_remnant_shares
- 4893648684.0019
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1146029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 12712914.535137
- NCI_book_oku
- 199270.13883517
- consolidated_equity_oku
- 12912184.673972
- liquid_assets_oku
- 3147101.8251605
- financial_debt_oku
- 171912
- net_cash_oku
- 2975189.8251605
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6728383.5652175
- nonoperating_financial_investments_oku
- 1818864.3814204
- ordinary_issued
- 4794321124
- ordinary_treasury
- 41722409
- ordinary_outstanding
- 4752598715
- preferred_issued
- 465603516
- preferred_treasury
- 0
- preferred_outstanding
- 465603516
- old_initial_ordinary_cohort_remnant_shares
- 4665482155.7351
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1316029.130435
- ordinary_float_end
- 4752598715
- preferred_float_end
- 465603516
- old_common_cohort_float_end
- 4665482155.7351
- old_cohort_fraction_of_common_end
- 0.98167
- old_holder_cash_received_oku
- 729643.745801
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 181139.961948
- actual_pro_rata_common_seller_receipts
- 548503.783853
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -231497785
- ordinary_treasury_delta
- -19000000
- ordinary_float_delta
- -212497785
- preferred_issued_delta
- -75430326
- old_cohort_share_delta
- -228166528.26679
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9779377.5
- operating_profit_T
- 3497261.4
- profit_before_tax_T
- 3603892.536112
- tax_T
- 900973.134028
- group_profit_T
- 2702919.402084
- nci_profit_T
- 17568.976114
- parent_profit_T
- 2685350.42597
- ordinary_attributed_profit_T
- 2445740.529533
- preferred_attributed_profit_T
- 239609.896437
- CAPEX_T
- 1740200
- DA_T
- 927381
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 3539261.4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3423548.062692
- delta_WC_T
- 170000
- ordinary_dividends_declared_T
- 183784.625573
- preferred_dividends_declared_T
- 19460.338753
- ordinary_dividend_paid_T
- 183784.625573
- preferred_dividend_paid_T
- 19460.338753
- old_ordinary_dividend_received_T
- 181139.961948
- common_cancellation_buyback_T
- 556512.000208
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 139128.000588
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 3513.795223
- noncash_fair_value_investment_gain_T
- 78752.339392
- maintenance_CAPEX_T
- 870100
- growth_CAPEX_T
- 870100
- cost_of_sales_and_operating_expenses_T
- 6282116.1
- sales_oku
- 9779377.5
- 売上高
- 9779377.5
- 営業利益（億）
- 3497261.4
- profit_before_tax_oku
- 3603892.536112
- owner_net_profit_oku
- 2685350.42597
- ordinary_net_profit_oku
- 2445740.529533
- preferred_net_profit_oku
- 239609.896437
- capital_oku
- 12712914.535137
- 現金（億）
- 3147101.825161
- debt_oku
- 171912
- old_holder_cash_oku
- 729643.745801
- cost_of_sales_and_operating_expenses_T
- 628.21161
- maintenance_CAPEX_T
- 87.01
- growth_CAPEX_T
- 87.01
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 7
内容を開く
- calendar_year
- 2032
- period_start
2032-01-01
- period_end_exclusive
2033-01-01
- period_last_eligible_date
2032-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 73.956764350463
- old_holder_tender_cash_T
- 55.564075519744
- old_cohort_shares_sold
- 219061568.71954
- ordinary_dividends_declared_T
- 18.736127667923
- preferred_dividends_declared_T
- 1.770652628704
- ordinary_dividend_paid_T
- 18.736127667923
- preferred_dividend_paid_T
- 1.770652628704
- old_ordinary_dividend_received_T
- 18.392688830719
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 56.601599813362
- preferred_cancellation_buyback_T
- 14.150399986205
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 223152012
- preferred_cancelled_shares
- 73401168
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4665482155.7351
- common_outstanding_start
- 4752598715
- pref_outstanding_start
- 465603516
- sales_T
- 939.393
- operating_profit_T
- 287.7408
- profit_before_tax_T
- 300.59641777326
- tax_T
- 75.149104443314
- group_profit_T
- 225.44731332994
- nci_profit_T
- 1.4654075366446
- parent_profit_T
- 223.9819057933
- ordinary_attributed_profit_T
- 206.20121216601
- preferred_attributed_profit_T
- 17.780693627293
- net_finance_T
- 3.7723726049789
- interest_income_T
- 4.4772118049789
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 9.0832451682786
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 291.9408
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 173.7402
- commodity_DRAM
- 55.035
- NAND_SSD
- 26.712
- Foundry_System_LSI
- 5.9472
- MX_Network
- 17.62464
- VD_DA_other
- 2.65632
- Display
- 7.29936
- Harman
- 4.33608
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 101.91
- CAPEX_T
- 178.54
- delta_WC_T
- 4
- noncash_fair_value_investment_gain_T
- 8.7332451682786
- CFO_T
- 318.82406816166
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.29308150732893
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 301.86
- operating_profit_T
- 172.0602
- 営業利益率
- 57.00%
- operating_cost_T
- 129.7998
- margin
- 0.57
- maintenance_CAPEX_T
- 31.2445
- growth_CAPEX_T
- 31.2445
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 166.023
- operating_profit_T
- 111.23541
- margin
- 0.67
- server_DRAM
- sales_T
- 135.837
- operating_profit_T
- 60.82479
- margin
- 0.44777777777778
- commodity_DRAM
内容を開く
- sales_T
- 175.5
- operating_profit_T
- 54.405
- 営業利益率
- 31.00%
- operating_cost_T
- 121.095
- margin
- 0.31
- maintenance_CAPEX_T
- 22.3175
- growth_CAPEX_T
- 22.3175
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 131.04
- operating_profit_T
- 26.208
- 営業利益率
- 20.00%
- operating_cost_T
- 104.832
- margin
- 0.2
- maintenance_CAPEX_T
- 13.3905
- growth_CAPEX_T
- 13.3905
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 75.6
- operating_profit_T
- 5.4432
- 営業利益率
- 7.20%
- operating_cost_T
- 70.1568
- margin
- 0.072
- maintenance_CAPEX_T
- 13.3905
- growth_CAPEX_T
- 13.3905
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 52.92
- operating_profit_T
- 1.95804
- margin
- 0.037
- System_LSI
- sales_T
- 22.68
- operating_profit_T
- 3.48516
- margin
- 0.15366666666667
- MX_Network
内容を開く
- sales_T
- 187.92
- operating_profit_T
- 17.28864
- 営業利益率
- 9.20%
- operating_cost_T
- 170.63136
- margin
- 0.092
- maintenance_CAPEX_T
- 1.96394
- growth_CAPEX_T
- 1.96394
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 69.12
- operating_profit_T
- 2.48832
- 営業利益率
- 3.60%
- operating_cost_T
- 66.63168
- margin
- 0.036
- maintenance_CAPEX_T
- 1.07124
- growth_CAPEX_T
- 1.07124
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 44.28
- operating_profit_T
- 7.17336
- 営業利益率
- 16.20%
- operating_cost_T
- 37.10664
- margin
- 0.162
- maintenance_CAPEX_T
- 4.19569
- growth_CAPEX_T
- 4.19569
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 30.24
- operating_profit_T
- 4.29408
- 営業利益率
- 14.20%
- operating_cost_T
- 25.94592
- margin
- 0.142
- maintenance_CAPEX_T
- 1.69613
- growth_CAPEX_T
- 1.69613
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -76.167
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 12712914.535137
- NCI_book_oku
- 199270.13883517
- consolidated_equity_oku
- 12912184.673972
- liquid_assets_oku
- 3147101.8251605
- financial_debt_oku
- 171912
- net_cash_oku
- 2975189.8251605
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 6728383.5652175
- nonoperating_financial_investments_oku
- 1818864.3814204
- ordinary_issued
- 4794321124
- ordinary_treasury
- 41722409
- ordinary_outstanding
- 4752598715
- preferred_issued
- 465603516
- preferred_treasury
- 0
- preferred_outstanding
- 465603516
- old_initial_ordinary_cohort_remnant_shares
- 4665482155.7351
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1316029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 14095145.792108
- NCI_book_oku
- 211162.39912833
- consolidated_equity_oku
- 14306308.191237
- liquid_assets_oku
- 3534423.8907419
- financial_debt_oku
- 171912
- net_cash_oku
- 3362511.8907419
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 7494683.5652175
- nonoperating_financial_investments_oku
- 2006196.8331031
- ordinary_issued
- 4571169112
- ordinary_treasury
- 22722409
- ordinary_outstanding
- 4548446703
- preferred_issued
- 392202348
- preferred_treasury
- 0
- preferred_outstanding
- 392202348
- old_initial_ordinary_cohort_remnant_shares
- 4446420587.0156
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1356029.130435
- ordinary_float_end
- 4548446703
- preferred_float_end
- 392202348
- old_common_cohort_float_end
- 4446420587.0156
- old_cohort_fraction_of_common_end
- 0.977569
- old_holder_cash_received_oku
- 739567.643505
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 183926.888307
- actual_pro_rata_common_seller_receipts
- 555640.755197
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -223152012
- ordinary_treasury_delta
- -19000000
- ordinary_float_delta
- -204152012
- preferred_issued_delta
- -73401168
- old_cohort_share_delta
- -219061568.71954
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9393930
- operating_profit_T
- 2877408
- profit_before_tax_T
- 3005964.177733
- tax_T
- 751491.044433
- group_profit_T
- 2254473.133299
- nci_profit_T
- 14654.075366
- parent_profit_T
- 2239819.057933
- ordinary_attributed_profit_T
- 2062012.12166
- preferred_attributed_profit_T
- 177806.936273
- CAPEX_T
- 1785400
- DA_T
- 1019100
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 2919408
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3188240.681617
- delta_WC_T
- 40000
- ordinary_dividends_declared_T
- 187361.276679
- preferred_dividends_declared_T
- 17706.526287
- ordinary_dividend_paid_T
- 187361.276679
- preferred_dividend_paid_T
- 17706.526287
- old_ordinary_dividend_received_T
- 183926.888307
- common_cancellation_buyback_T
- 566015.998134
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 141503.999862
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 2930.815073
- noncash_fair_value_investment_gain_T
- 87332.451683
- maintenance_CAPEX_T
- 892700
- growth_CAPEX_T
- 892700
- cost_of_sales_and_operating_expenses_T
- 6516522
- sales_oku
- 9393930
- 売上高
- 9393930
- 営業利益（億）
- 2877408
- profit_before_tax_oku
- 3005964.177733
- owner_net_profit_oku
- 2239819.057933
- ordinary_net_profit_oku
- 2062012.12166
- preferred_net_profit_oku
- 177806.936273
- capital_oku
- 14095145.792108
- 現金（億）
- 3534423.890742
- debt_oku
- 171912
- old_holder_cash_oku
- 739567.643505
- cost_of_sales_and_operating_expenses_T
- 651.6522
- maintenance_CAPEX_T
- 89.27
- growth_CAPEX_T
- 89.27
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 8
内容を開く
- calendar_year
- 2033
- period_start
2033-01-01
- period_end_exclusive
2034-01-01
- period_last_eligible_date
2033-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 59.518630620429
- old_holder_tender_cash_T
- 40.685088670362
- old_cohort_shares_sold
- 151599729.08138
- ordinary_dividends_declared_T
- 19.26569025853
- preferred_dividends_declared_T
- 1.613359627324
- ordinary_dividend_paid_T
- 19.26569025853
- preferred_dividend_paid_T
- 1.613359627324
- old_ordinary_dividend_received_T
- 18.833541950067
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 37.408800016239
- preferred_cancellation_buyback_T
- 9.3522001360568
- employee_treasury_purchases_T
- 4.2098354237748
- employee_treasury_purchased_shares
- 15277591
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 139800696
- preferred_cancelled_shares
- 46419805
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4446420587.0156
- common_outstanding_start
- 4548446703
- pref_outstanding_start
- 392202348
- sales_T
- 885.03075
- operating_profit_T
- 223.45218
- profit_before_tax_T
- 238.36981556518
- tax_T
- 59.592453891296
- group_profit_T
- 178.77736167389
- nci_profit_T
- 1.1620528508803
- parent_profit_T
- 177.61530882301
- ordinary_attributed_profit_T
- 164.7073706396
- preferred_attributed_profit_T
- 12.907938183406
- net_finance_T
- 4.9351946288271
- interest_income_T
- 5.6400338288271
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 9.982440936356
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 227.65218
- sbc_P_and_L_segment_central_bridge_error_T
- 2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 138.57
- commodity_DRAM
- 35.379
- NAND_SSD
- 14.9535
- Foundry_System_LSI
- 7.146
- MX_Network
- 18.2208
- VD_DA_other
- 2.44896
- Display
- 7.70112
- Harman
- 4.6428
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 110.0628
- CAPEX_T
- 186.45
- delta_WC_T
- -7
- noncash_fair_value_investment_gain_T
- 9.632440936356
- CFO_T
- 290.40772073753
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.23241057017605
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 263.25
- operating_profit_T
- 136.89
- 営業利益率
- 52.00%
- operating_cost_T
- 126.36
- margin
- 0.52
- maintenance_CAPEX_T
- 32.743683
- growth_CAPEX_T
- 32.513817
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 144.7875
- operating_profit_T
- 89.76825
- margin
- 0.62
- server_DRAM
- sales_T
- 118.4625
- operating_profit_T
- 47.12175
- margin
- 0.39777777777778
- commodity_DRAM
内容を開く
- sales_T
- 157.95
- operating_profit_T
- 34.749
- 営業利益率
- 22.00%
- operating_cost_T
- 123.201
- margin
- 0.22
- maintenance_CAPEX_T
- 23.388345
- growth_CAPEX_T
- 23.224155
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 111.15
- operating_profit_T
- 14.4495
- 営業利益率
- 13.00%
- operating_cost_T
- 96.7005
- margin
- 0.13
- maintenance_CAPEX_T
- 14.033007
- growth_CAPEX_T
- 13.934493
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 81
- operating_profit_T
- 6.642
- 営業利益率
- 8.20%
- operating_cost_T
- 74.358
- margin
- 0.082
- maintenance_CAPEX_T
- 14.033007
- growth_CAPEX_T
- 13.934493
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 56.7
- operating_profit_T
- 2.6649
- margin
- 0.047
- System_LSI
- sales_T
- 24.3
- operating_profit_T
- 3.9771
- margin
- 0.16366666666667
- MX_Network
内容を開く
- sales_T
- 194.4
- operating_profit_T
- 17.8848
- 営業利益率
- 9.20%
- operating_cost_T
- 176.5152
- margin
- 0.092
- maintenance_CAPEX_T
- 2.05817436
- growth_CAPEX_T
- 2.04372564
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 71.28
- operating_profit_T
- 2.28096
- 営業利益率
- 3.20%
- operating_cost_T
- 68.99904
- margin
- 0.032
- maintenance_CAPEX_T
- 1.12264056
- growth_CAPEX_T
- 1.11475944
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 45.36
- operating_profit_T
- 7.57512
- 営業利益率
- 16.70%
- operating_cost_T
- 37.78488
- margin
- 0.167
- maintenance_CAPEX_T
- 4.39700886
- growth_CAPEX_T
- 4.36614114
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 32.4
- operating_profit_T
- 4.6008
- 営業利益率
- 14.20%
- operating_cost_T
- 27.7992
- margin
- 0.142
- maintenance_CAPEX_T
- 1.77751422
- growth_CAPEX_T
- 1.76503578
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -71.75925
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 14095145.792108
- NCI_book_oku
- 211162.39912833
- consolidated_equity_oku
- 14306308.191237
- liquid_assets_oku
- 3534423.8907419
- financial_debt_oku
- 171912
- net_cash_oku
- 3362511.8907419
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 7494683.5652175
- nonoperating_financial_investments_oku
- 2006196.8331031
- ordinary_issued
- 4571169112
- ordinary_treasury
- 22722409
- ordinary_outstanding
- 4548446703
- preferred_issued
- 392202348
- preferred_treasury
- 0
- preferred_outstanding
- 392202348
- old_initial_ordinary_cohort_remnant_shares
- 4446420587.0156
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1356029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 15207800.025719
- NCI_book_oku
- 220627.82193537
- consolidated_equity_oku
- 15428427.847655
- liquid_assets_oku
- 3753178.1377962
- financial_debt_oku
- 171912
- net_cash_oku
- 3581266.1377962
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 8258555.5652175
- nonoperating_financial_investments_oku
- 2202521.2424667
- ordinary_issued
- 4431368416
- ordinary_treasury
- 19000000
- ordinary_outstanding
- 4412368416
- preferred_issued
- 345782543
- preferred_treasury
- 0
- preferred_outstanding
- 345782543
- old_initial_ordinary_cohort_remnant_shares
- 4294820857.9342
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1286029.130435
- ordinary_float_end
- 4412368416
- preferred_float_end
- 345782543
- old_common_cohort_float_end
- 4294820857.9342
- old_cohort_fraction_of_common_end
- 0.97336
- old_holder_cash_received_oku
- 595186.306204
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 188335.419501
- actual_pro_rata_common_seller_receipts
- 406850.886704
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -139800696
- ordinary_treasury_delta
- -3722409
- ordinary_float_delta
- -136078287
- preferred_issued_delta
- -46419805
- old_cohort_share_delta
- -151599729.08138
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8850307.5
- operating_profit_T
- 2234521.8
- profit_before_tax_T
- 2383698.155652
- tax_T
- 595924.538913
- group_profit_T
- 1787773.616739
- nci_profit_T
- 11620.528509
- parent_profit_T
- 1776153.08823
- ordinary_attributed_profit_T
- 1647073.706396
- preferred_attributed_profit_T
- 129079.381834
- CAPEX_T
- 1864500
- DA_T
- 1100628
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 2276521.8
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2904077.207375
- delta_WC_T
- -70000
- ordinary_dividends_declared_T
- 192656.902585
- preferred_dividends_declared_T
- 16133.596273
- ordinary_dividend_paid_T
- 192656.902585
- preferred_dividend_paid_T
- 16133.596273
- old_ordinary_dividend_received_T
- 188335.419501
- common_cancellation_buyback_T
- 374088.000162
- employee_treasury_purchases_T
- 42098.354238
- preferred_cancellation_buyback_T
- 93522.001361
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 2324.105702
- noncash_fair_value_investment_gain_T
- 96324.409364
- maintenance_CAPEX_T
- 935533.8
- growth_CAPEX_T
- 928966.2
- cost_of_sales_and_operating_expenses_T
- 6615785.7
- sales_oku
- 8850307.5
- 売上高
- 8850307.5
- 営業利益（億）
- 2234521.8
- profit_before_tax_oku
- 2383698.155652
- owner_net_profit_oku
- 1776153.08823
- ordinary_net_profit_oku
- 1647073.706396
- preferred_net_profit_oku
- 129079.381834
- capital_oku
- 15207800.025719
- 現金（億）
- 3753178.137796
- debt_oku
- 171912
- old_holder_cash_oku
- 595186.306204
- cost_of_sales_and_operating_expenses_T
- 661.57857
- maintenance_CAPEX_T
- 93.55338
- growth_CAPEX_T
- 92.89662
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 9
内容を開く
- calendar_year
- 2034
- period_start
2034-01-01
- period_end_exclusive
2035-01-01
- period_last_eligible_date
2034-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 81.509451098312
- old_holder_tender_cash_T
- 62.320047102984
- old_cohort_shares_sold
- 220212447.89342
- ordinary_dividends_declared_T
- 19.714610436994
- preferred_dividends_declared_T
- 1.48163895278
- ordinary_dividend_paid_T
- 19.714610436994
- preferred_dividend_paid_T
- 1.48163895278
- old_ordinary_dividend_received_T
- 19.189403995328
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 58.502400013104
- preferred_cancellation_buyback_T
- 12.515337874284
- employee_treasury_purchases_T
- 5.5233222735074
- employee_treasury_purchased_shares
- 19000000
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 207239576
- preferred_cancelled_shares
- 59440018
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4294820857.9342
- common_outstanding_start
- 4412368416
- pref_outstanding_start
- 345782543
- sales_T
- 972.36
- operating_profit_T
- 294.47244
- profit_before_tax_T
- 310.25219274246
- tax_T
- 77.563048185615
- group_profit_T
- 232.68914455685
- nci_profit_T
- 1.5124794396195
- parent_profit_T
- 231.17666511723
- ordinary_attributed_profit_T
- 216.43828859637
- preferred_attributed_profit_T
- 14.738376520853
- net_finance_T
- 4.8549546411609
- interest_income_T
- 5.5597938411609
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 10.924798101301
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 298.67244
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 184.902
- commodity_DRAM
- 53.28
- NAND_SSD
- 20.394
- Foundry_System_LSI
- 7.76592
- MX_Network
- 17.7186
- VD_DA_other
- 2.77296
- Display
- 8.29944
- Harman
- 4.94952
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 117.1965
- CAPEX_T
- 192.1
- delta_WC_T
- 10
- noncash_fair_value_investment_gain_T
- 10.574798101301
- CFO_T
- 333.51084645555
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.3024958879239
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 315.9
- operating_profit_T
- 183.222
- 営業利益率
- 58.00%
- operating_cost_T
- 132.678
- margin
- 0.58
- maintenance_CAPEX_T
- 34.86595875
- growth_CAPEX_T
- 32.36904125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 173.745
- operating_profit_T
- 118.1466
- margin
- 0.68
- server_DRAM
- sales_T
- 142.155
- operating_profit_T
- 65.0754
- margin
- 0.45777777777778
- commodity_DRAM
内容を開く
- sales_T
- 175.5
- operating_profit_T
- 52.65
- 営業利益率
- 30.00%
- operating_cost_T
- 122.85
- margin
- 0.3
- maintenance_CAPEX_T
- 24.90425625
- growth_CAPEX_T
- 23.12074375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 117
- operating_profit_T
- 19.89
- 営業利益率
- 17.00%
- operating_cost_T
- 97.11
- margin
- 0.17
- maintenance_CAPEX_T
- 14.94255375
- growth_CAPEX_T
- 13.87244625
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 88.56
- operating_profit_T
- 7.26192
- 営業利益率
- 8.20%
- operating_cost_T
- 81.29808
- margin
- 0.082
- maintenance_CAPEX_T
- 14.94255375
- growth_CAPEX_T
- 13.87244625
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 61.992
- operating_profit_T
- 2.913624
- margin
- 0.047
- System_LSI
- sales_T
- 26.568
- operating_profit_T
- 4.348296
- margin
- 0.16366666666667
- MX_Network
内容を開く
- sales_T
- 199.8
- operating_profit_T
- 17.3826
- 営業利益率
- 8.70%
- operating_cost_T
- 182.4174
- margin
- 0.087
- maintenance_CAPEX_T
- 2.19157455
- growth_CAPEX_T
- 2.03462545
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 72.36
- operating_profit_T
- 2.60496
- 営業利益率
- 3.60%
- operating_cost_T
- 69.75504
- margin
- 0.036
- maintenance_CAPEX_T
- 1.1954043
- growth_CAPEX_T
- 1.1097957
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 47.52
- operating_profit_T
- 8.17344
- 営業利益率
- 17.20%
- operating_cost_T
- 39.34656
- margin
- 0.172
- maintenance_CAPEX_T
- 4.682000175
- growth_CAPEX_T
- 4.346699825
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 34.56
- operating_profit_T
- 4.90752
- 営業利益率
- 14.20%
- operating_cost_T
- 29.65248
- margin
- 0.142
- maintenance_CAPEX_T
- 1.892723475
- growth_CAPEX_T
- 1.757176525
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -78.84
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 15207800.025719
- NCI_book_oku
- 220627.82193537
- consolidated_equity_oku
- 15428427.847655
- liquid_assets_oku
- 3753178.1377962
- financial_debt_oku
- 171912
- net_cash_oku
- 3581266.1377962
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 8258555.5652175
- nonoperating_financial_investments_oku
- 2202521.2424667
- ordinary_issued
- 4431368416
- ordinary_treasury
- 19000000
- ordinary_outstanding
- 4412368416
- preferred_issued
- 345782543
- preferred_treasury
- 0
- preferred_outstanding
- 345782543
- old_initial_ordinary_cohort_remnant_shares
- 4294820857.9342
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1286029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 16597193.581385
- NCI_book_oku
- 232896.65745232
- consolidated_equity_oku
- 16830090.238837
- liquid_assets_oku
- 4086888.5479658
- financial_debt_oku
- 171912
- net_cash_oku
- 3914976.5479658
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 9007590.5652175
- nonoperating_financial_investments_oku
- 2408269.2234797
- ordinary_issued
- 4224128840
- ordinary_treasury
- 19000000
- ordinary_outstanding
- 4205128840
- preferred_issued
- 286342525
- preferred_treasury
- 0
- preferred_outstanding
- 286342525
- old_initial_ordinary_cohort_remnant_shares
- 4074608410.0408
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- ordinary_float_end
- 4205128840
- preferred_float_end
- 286342525
- old_common_cohort_float_end
- 4074608410.0408
- old_cohort_fraction_of_common_end
- 0.968962
- old_holder_cash_received_oku
- 815094.510983
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 191894.039953
- actual_pro_rata_common_seller_receipts
- 623200.47103
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -207239576
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -207239576
- preferred_issued_delta
- -59440018
- old_cohort_share_delta
- -220212447.89342
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9723600
- operating_profit_T
- 2944724.4
- profit_before_tax_T
- 3102521.927425
- tax_T
- 775630.481856
- group_profit_T
- 2326891.445568
- nci_profit_T
- 15124.794396
- parent_profit_T
- 2311766.651172
- ordinary_attributed_profit_T
- 2164382.885964
- preferred_attributed_profit_T
- 147383.765209
- CAPEX_T
- 1921000
- DA_T
- 1171965
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 2986724.4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3335108.464555
- delta_WC_T
- 100000
- ordinary_dividends_declared_T
- 197146.10437
- preferred_dividends_declared_T
- 14816.389528
- ordinary_dividend_paid_T
- 197146.10437
- preferred_dividend_paid_T
- 14816.389528
- old_ordinary_dividend_received_T
- 191894.039953
- common_cancellation_buyback_T
- 585024.000131
- employee_treasury_purchases_T
- 55233.222735
- preferred_cancellation_buyback_T
- 125153.378743
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 3024.958879
- noncash_fair_value_investment_gain_T
- 105747.981013
- maintenance_CAPEX_T
- 996170.25
- growth_CAPEX_T
- 924829.75
- cost_of_sales_and_operating_expenses_T
- 6778875.6
- sales_oku
- 9723600
- 売上高
- 9723600
- 営業利益（億）
- 2944724.4
- profit_before_tax_oku
- 3102521.927425
- owner_net_profit_oku
- 2311766.651172
- ordinary_net_profit_oku
- 2164382.885964
- preferred_net_profit_oku
- 147383.765209
- capital_oku
- 16597193.581385
- 現金（億）
- 4086888.547966
- debt_oku
- 171912
- old_holder_cash_oku
- 815094.510983
- cost_of_sales_and_operating_expenses_T
- 677.88756
- maintenance_CAPEX_T
- 99.617025
- growth_CAPEX_T
- 92.482975
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 10
内容を開く
- calendar_year
- 2035
- period_start
2035-01-01
- period_end_exclusive
2036-01-01
- period_last_eligible_date
2035-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 82.639498506774
- old_holder_tender_cash_T
- 63.253514880371
- old_cohort_shares_sold
- 211848073.70775
- ordinary_dividends_declared_T
- 20.006967697379
- preferred_dividends_declared_T
- 1.306862160179
- ordinary_dividend_paid_T
- 20.006967697379
- preferred_dividend_paid_T
- 1.306862160179
- old_ordinary_dividend_received_T
- 19.385983626403
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 59.45279995901
- preferred_cancellation_buyback_T
- 10.831038484696
- employee_treasury_purchases_T
- 5.8268914585407
- employee_treasury_purchased_shares
- 19000000
- employee_treasury_granted_shares
- 19000000
- common_cancelled_shares
- 199634125
- preferred_cancelled_shares
- 49222279
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4074608410.0408
- common_outstanding_start
- 4205128840
- pref_outstanding_start
- 286342525
- sales_T
- 1083.7485
- operating_profit_T
- 381.97134
- profit_before_tax_T
- 399.41235886748
- tax_T
- 99.85308971687
- group_profit_T
- 299.55926915061
- nci_profit_T
- 1.947135249479
- parent_profit_T
- 297.61213390113
- ordinary_attributed_profit_T
- 280.97831983555
- preferred_attributed_profit_T
- 16.633814065581
- net_finance_T
- 5.5286304573172
- interest_income_T
- 6.2334696573172
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 11.912388410164
- sbc_expense_in_OP_T
- 4.2
- sbc_capital_credit_T
- 4.2
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4.2
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.68
- commodity_DRAM
- 0.63
- NAND_SSD
- 0.504
- Foundry_System_LSI
- 0.504
- MX_Network
- 0.336
- VD_DA_other
- 0.168
- Display
- 0.126
- Harman
- 0.042
- __central__
- 0.21
- operating_profit_before_SBC_T
- 386.17134
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 240.7695
- commodity_DRAM
- 73.3572
- NAND_SSD
- 30.5496
- Foundry_System_LSI
- 9.4464
- MX_Network
- 16.98528
- VD_DA_other
- 2.88528
- Display
- 8.4852
- Harman
- 5.10288
- central_pre_SBC_OP_T
- -1.41
- DA_T
- 125.3493
- CAPEX_T
- 201.14
- delta_WC_T
- 14
- noncash_fair_value_investment_gain_T
- 11.562388410164
- CFO_T
- 403.54618074045
- strategic_financial_investments_T
- 10
- parent_OCI_T
- 1.3
- nci_OCI_T
- 0.0169
- NCI_dividend_paid_T
- 0.38942704989579
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 391.95
- operating_profit_T
- 239.0895
- 営業利益率
- 61.00%
- operating_cost_T
- 152.8605
- margin
- 0.61
- maintenance_CAPEX_T
- 37.29141675
- growth_CAPEX_T
- 33.10758325
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 215.5725
- operating_profit_T
- 153.056475
- margin
- 0.71
- server_DRAM
- sales_T
- 176.3775
- operating_profit_T
- 86.033025
- margin
- 0.48777777777778
- commodity_DRAM
内容を開く
- sales_T
- 196.56
- operating_profit_T
- 72.7272
- 営業利益率
- 37.00%
- operating_cost_T
- 123.8328
- margin
- 0.37
- maintenance_CAPEX_T
- 26.63672625
- growth_CAPEX_T
- 23.64827375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 125.19
- operating_profit_T
- 30.0456
- 営業利益率
- 24.00%
- operating_cost_T
- 95.1444
- margin
- 0.24
- maintenance_CAPEX_T
- 15.98203575
- growth_CAPEX_T
- 14.18896425
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 97.2
- operating_profit_T
- 8.9424
- 営業利益率
- 9.20%
- operating_cost_T
- 88.2576
- margin
- 0.092
- maintenance_CAPEX_T
- 15.98203575
- growth_CAPEX_T
- 14.18896425
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 68.04
- operating_profit_T
- 3.87828
- margin
- 0.057
- System_LSI
- sales_T
- 29.16
- operating_profit_T
- 5.06412
- margin
- 0.17366666666667
- MX_Network
内容を開く
- sales_T
- 203.04
- operating_profit_T
- 16.64928
- 営業利益率
- 8.20%
- operating_cost_T
- 186.39072
- margin
- 0.082
- maintenance_CAPEX_T
- 2.34403191
- growth_CAPEX_T
- 2.08104809
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 73.44
- operating_profit_T
- 2.71728
- 営業利益率
- 3.70%
- operating_cost_T
- 70.72272
- margin
- 0.037
- maintenance_CAPEX_T
- 1.27856286
- growth_CAPEX_T
- 1.13511714
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 48.6
- operating_profit_T
- 8.3592
- 営業利益率
- 17.20%
- operating_cost_T
- 40.2408
- margin
- 0.172
- maintenance_CAPEX_T
- 5.007704535
- growth_CAPEX_T
- 4.445875465
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 35.64
- operating_profit_T
- 5.06088
- 営業利益率
- 14.20%
- operating_cost_T
- 30.57912
- margin
- 0.142
- maintenance_CAPEX_T
- 2.024391195
- growth_CAPEX_T
- 1.797268805
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -87.8715
- central_unallocated_op_T
- -1.62
- opening_state
内容を開く
- 親会社持分（億）
- 16597193.581385
- NCI_book_oku
- 232896.65745232
- consolidated_equity_oku
- 16830090.238837
- liquid_assets_oku
- 4086888.5479658
- financial_debt_oku
- 171912
- net_cash_oku
- 3914976.5479658
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 9007590.5652175
- nonoperating_financial_investments_oku
- 2408269.2234797
- ordinary_issued
- 4224128840
- ordinary_treasury
- 19000000
- ordinary_outstanding
- 4205128840
- preferred_issued
- 286342525
- preferred_treasury
- 0
- preferred_outstanding
- 286342525
- old_initial_ordinary_cohort_remnant_shares
- 4074608410.0408
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 18654069.322798
- NCI_book_oku
- 248642.73944816
- consolidated_equity_oku
- 18902712.062246
- liquid_assets_oku
- 5032810.4872732
- financial_debt_oku
- 171912
- net_cash_oku
- 4860898.4872732
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 9765497.5652175
- nonoperating_financial_investments_oku
- 2623893.1075814
- ordinary_issued
- 4024494715
- ordinary_treasury
- 19000000
- ordinary_outstanding
- 4005494715
- preferred_issued
- 237120246
- preferred_treasury
- 0
- preferred_outstanding
- 237120246
- old_initial_ordinary_cohort_remnant_shares
- 3862760336.333
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1526029.130435
- ordinary_float_end
- 4005494715
- preferred_float_end
- 237120246
- old_common_cohort_float_end
- 3862760336.333
- old_cohort_fraction_of_common_end
- 0.964365
- old_holder_cash_received_oku
- 826394.985068
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 193859.836264
- actual_pro_rata_common_seller_receipts
- 632535.148804
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -199634125
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -199634125
- preferred_issued_delta
- -49222279
- old_cohort_share_delta
- -211848073.70775
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 10837485
- operating_profit_T
- 3819713.4
- profit_before_tax_T
- 3994123.588675
- tax_T
- 998530.897169
- group_profit_T
- 2995592.691506
- nci_profit_T
- 19471.352495
- parent_profit_T
- 2976121.339011
- ordinary_attributed_profit_T
- 2809783.198356
- preferred_attributed_profit_T
- 166338.140656
- CAPEX_T
- 2011400
- DA_T
- 1253493
- sbc_expense_in_OP_T
- 42000
- sbc_capital_credit_T
- 42000
- operating_profit_before_SBC_T
- 3861713.4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 4035461.807404
- delta_WC_T
- 140000
- ordinary_dividends_declared_T
- 200069.676974
- preferred_dividends_declared_T
- 13068.621602
- ordinary_dividend_paid_T
- 200069.676974
- preferred_dividend_paid_T
- 13068.621602
- old_ordinary_dividend_received_T
- 193859.836264
- common_cancellation_buyback_T
- 594527.99959
- employee_treasury_purchases_T
- 58268.914585
- preferred_cancellation_buyback_T
- 108310.384847
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 100000
- parent_OCI_T
- 13000
- NCI_dividend_paid_T
- 3894.270499
- noncash_fair_value_investment_gain_T
- 115623.884102
- maintenance_CAPEX_T
- 1065469.05
- growth_CAPEX_T
- 945930.95
- cost_of_sales_and_operating_expenses_T
- 7017771.6
- sales_oku
- 10837485
- 売上高
- 10837485
- 営業利益（億）
- 3819713.4
- profit_before_tax_oku
- 3994123.588675
- owner_net_profit_oku
- 2976121.339011
- ordinary_net_profit_oku
- 2809783.198356
- preferred_net_profit_oku
- 166338.140656
- capital_oku
- 18654069.322798
- 現金（億）
- 5032810.487273
- debt_oku
- 171912
- old_holder_cash_oku
- 826394.985068
- cost_of_sales_and_operating_expenses_T
- 701.77716
- maintenance_CAPEX_T
- 106.546905
- growth_CAPEX_T
- 94.593095
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 11
内容を開く
- calendar_year
- 2036
- period_start
2036-01-01
- period_end_exclusive
2036-11-07
- period_last_eligible_date
2036-11-06
- period_days
- 311
- period_fraction_year_actual_over_36525
- 0.85147159479808
- period_type
final_partial_including_2036_11_06_close_311_days
- event_count
- 15
- old_holder_cash_T
- 43.983840824413
- old_holder_tender_cash_T
- 29.125376786666
- old_cohort_shares_sold
- 92690198.949441
- ordinary_dividends_declared_T
- 20.575704672763
- preferred_dividends_declared_T
- 1.168751935886
- ordinary_dividend_paid_T
- 15.407504994915
- preferred_dividend_paid_T
- 0.898680423686
- old_ordinary_dividend_received_T
- 14.858464037746
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 30.201600056328
- preferred_cancellation_buyback_T
- 7.5503998350365
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 96115231
- preferred_cancelled_shares
- 32830146
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 3862760336.333
- common_outstanding_start
- 4005494715
- pref_outstanding_start
- 237120246
- sales_T
- 906.0347704918
- operating_profit_T
- 285.37288622951
- profit_before_tax_T
- 303.41699141339
- tax_T
- 75.854247853347
- group_profit_T
- 227.56274356004
- nci_profit_T
- 1.4791578331403
- parent_profit_T
- 226.0835857269
- ordinary_attributed_profit_T
- 214.85581171919
- preferred_attributed_profit_T
- 11.227774007717
- net_finance_T
- 7.0423671244615
- interest_income_T
- 7.6412878654451
- financial_cost_T
- 0.59892074098361
- nonoperating_income_T
- 11.00173805942
- sbc_expense_in_OP_T
- 3.5688524590164
- sbc_capital_credit_T
- 3.5688524590164
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.5688524590164
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.4275409836066
- commodity_DRAM
- 0.53532786885246
- NAND_SSD
- 0.42826229508197
- Foundry_System_LSI
- 0.42826229508197
- MX_Network
- 0.28550819672131
- VD_DA_other
- 0.14275409836066
- Display
- 0.10706557377049
- Harman
- 0.035688524590164
- __central__
- 0.17844262295082
- operating_profit_before_SBC_T
- 288.94173868852
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 179.93261885246
- commodity_DRAM
- 51.387651639344
- NAND_SSD
- 20.311868852459
- Foundry_System_LSI
- 9.6016406557377
- MX_Network
- 14.73385442623
- VD_DA_other
- 2.5489763934426
- Display
- 7.1568747540984
- Harman
- 4.4663678688525
- central_pre_SBC_OP_T
- -1.1981147540984
- DA_T
- 112.57435245902
- CAPEX_T
- 175.715
- delta_WC_T
- 4.2486338797814
- noncash_fair_value_investment_gain_T
- 10.704333687835
- CFO_T
- 328.75298091046
- strategic_financial_investments_T
- 8.4972677595628
- parent_OCI_T
- 1.1046448087432
- nci_OCI_T
- 0.014360382513661
- NCI_dividend_paid_T
- 0.29583156662806
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 313.16680327869
- operating_profit_T
- 178.50507786885
- 営業利益率
- 57.00%
- operating_cost_T
- 134.66172540984
- margin
- 0.57
- maintenance_CAPEX_T
- 33.490869856557
- growth_CAPEX_T
- 28.009380143443
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 172.24174180328
- operating_profit_T
- 115.4019670082
- margin
- 0.67
- server_DRAM
- sales_T
- 140.92506147541
- operating_profit_T
- 63.103110860656
- margin
- 0.44777777777778
- commodity_DRAM
内容を開く
- sales_T
- 164.03975409836
- operating_profit_T
- 50.852323770492
- 営業利益率
- 31.00%
- operating_cost_T
- 113.18743032787
- margin
- 0.31
- maintenance_CAPEX_T
- 23.922049897541
- growth_CAPEX_T
- 20.006700102459
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 99.418032786885
- operating_profit_T
- 19.883606557377
- 営業利益率
- 20.00%
- operating_cost_T
- 79.534426229508
- margin
- 0.2
- maintenance_CAPEX_T
- 14.353229938525
- growth_CAPEX_T
- 12.004020061475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 89.935081967213
- operating_profit_T
- 9.1733783606557
- 営業利益率
- 10.20%
- operating_cost_T
- 80.761703606557
- margin
- 0.102
- maintenance_CAPEX_T
- 14.353229938525
- growth_CAPEX_T
- 12.004020061475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 62.954557377049
- operating_profit_T
- 4.2179553442623
- margin
- 0.067
- System_LSI
- sales_T
- 26.980524590164
- operating_profit_T
- 4.9554230163934
- margin
- 0.18366666666667
- MX_Network
内容を開く
- sales_T
- 176.1993442623
- operating_profit_T
- 14.448346229508
- 営業利益率
- 8.20%
- operating_cost_T
- 161.75099803279
- margin
- 0.082
- maintenance_CAPEX_T
- 2.1051403909836
- growth_CAPEX_T
- 1.7605896090164
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 63.321639344262
- operating_profit_T
- 2.406222295082
- 営業利益率
- 3.80%
- operating_cost_T
- 60.91541704918
- margin
- 0.038
- maintenance_CAPEX_T
- 1.148258395082
- growth_CAPEX_T
- 0.96032160491803
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 42.214426229508
- operating_profit_T
- 7.0498091803279
- 営業利益率
- 16.70%
- operating_cost_T
- 35.16461704918
- margin
- 0.167
- maintenance_CAPEX_T
- 4.4973453807377
- growth_CAPEX_T
- 3.7612596192623
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 31.201967213115
- operating_profit_T
- 4.4306793442623
- 営業利益率
- 14.20%
- operating_cost_T
- 26.771287868852
- margin
- 0.142
- maintenance_CAPEX_T
- 1.8180757922131
- growth_CAPEX_T
- 1.5205092077869
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -73.462278688525
- central_unallocated_op_T
- -1.3765573770492
- opening_state
内容を開く
- 親会社持分（億）
- 18654069.322798
- NCI_book_oku
- 248642.73944816
- consolidated_equity_oku
- 18902712.062246
- liquid_assets_oku
- 5032810.4872732
- financial_debt_oku
- 171912
- net_cash_oku
- 4860898.4872732
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 9765497.5652175
- nonoperating_financial_investments_oku
- 2623893.1075814
- ordinary_issued
- 4024494715
- ordinary_treasury
- 19000000
- ordinary_outstanding
- 4005494715
- preferred_issued
- 237120246
- preferred_treasury
- 0
- preferred_outstanding
- 237120246
- old_initial_ordinary_cohort_remnant_shares
- 3862760336.333
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1526029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 20366675.587744
- NCI_book_oku
- 260619.60593842
- consolidated_equity_oku
- 20627295.193683
- liquid_assets_oku
- 5934677.4500162
- financial_debt_oku
- 171912
- net_cash_oku
- 5762765.4500162
- declared_dividend_payable_oku
- 54382.71190048
- operating_ppe_oku
- 10396904.040627
- nonoperating_financial_investments_oku
- 2815909.1220553
- ordinary_issued
- 3928379484
- ordinary_treasury
- 19000000
- ordinary_outstanding
- 3909379484
- preferred_issued
- 204290100
- preferred_treasury
- 0
- preferred_outstanding
- 204290100
- old_initial_ordinary_cohort_remnant_shares
- 3770070137.3836
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1568515.4692328
- ordinary_float_end
- 3909379484
- preferred_float_end
- 204290100
- old_common_cohort_float_end
- 3770070137.3836
- old_cohort_fraction_of_common_end
- 0.964365
- old_holder_cash_received_oku
- 439838.408244
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 148584.640377
- actual_pro_rata_common_seller_receipts
- 291253.767867
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -96115231
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -96115231
- preferred_issued_delta
- -32830146
- old_cohort_share_delta
- -92690198.949441
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9060347.704918
- operating_profit_T
- 2853728.862295
- profit_before_tax_T
- 3034169.914134
- tax_T
- 758542.478533
- group_profit_T
- 2275627.4356
- nci_profit_T
- 14791.578331
- parent_profit_T
- 2260835.857269
- ordinary_attributed_profit_T
- 2148558.117192
- preferred_attributed_profit_T
- 112277.740077
- CAPEX_T
- 1757150
- DA_T
- 1125743.52459
- sbc_expense_in_OP_T
- 35688.52459
- sbc_capital_credit_T
- 35688.52459
- operating_profit_before_SBC_T
- 2889417.386885
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3287529.809105
- delta_WC_T
- 42486.338798
- ordinary_dividends_declared_T
- 205757.046728
- preferred_dividends_declared_T
- 11687.519359
- ordinary_dividend_paid_T
- 154075.049949
- preferred_dividend_paid_T
- 8986.804237
- old_ordinary_dividend_received_T
- 148584.640377
- common_cancellation_buyback_T
- 302016.000563
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 75503.99835
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 84972.677596
- parent_OCI_T
- 11046.448087
- NCI_dividend_paid_T
- 2958.315666
- noncash_fair_value_investment_gain_T
- 107043.336878
- maintenance_CAPEX_T
- 956881.995902
- growth_CAPEX_T
- 800268.004098
- cost_of_sales_and_operating_expenses_T
- 6206618.842623
- sales_oku
- 9060347.704918
- 売上高
- 9060347.704918
- 営業利益（億）
- 2853728.862295
- profit_before_tax_oku
- 3034169.914134
- owner_net_profit_oku
- 2260835.857269
- ordinary_net_profit_oku
- 2148558.117192
- preferred_net_profit_oku
- 112277.740077
- capital_oku
- 20366675.587744
- 現金（億）
- 5934677.450016
- debt_oku
- 171912
- old_holder_cash_oku
- 439838.408244
- cost_of_sales_and_operating_expenses_T
- 620.66188426229
- maintenance_CAPEX_T
- 95.688199590164
- growth_CAPEX_T
- 80.026800409836
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- irr
- 0.144249321
- pv_cashflow_oku_at_coc_k
- 4130904.202186
- pv_terminal_oku_at_coc_k
- 9454232.109826
- pv_oku_at_coc_k
- 13585136.312011
- npv_oku_at_coc_k
- 2811203.764498
- equity_value_oku_per_start_share_at_coc
- 237936.817478
- all_ledger_reconciliation_passed
- はい
- issuer_same_day_event_order_fix
2027 ex/settlement same-date: ex before payment; 2034/35 debt draw before financed buyback. No financial forecast or dated holder payout changed.
- legacy_v2_2026_56day_SBC_verification_not_current
内容を開く
- previous_unsupported_sbc_T_KRW
- 2.8
- revised_sbc_in_op_T_KRW
- 0.64394250513347
- revised_sbc_capital_credit_T_KRW
- 0.64394250513347
- old_model_to_new_model_operating_profit_delta_T_KRW
- 2.1560574948665
- expense_included_in_operating_profit
- はい
- segment_central_bridge_error_oku
- 0
- historical_H1_equity_credit_is_NOT_this_expense
- はい
- 2026_55day_SBC_verification
内容を開く
- period_start
2026-11-07
- 期間末
2026-12-31
- forecast_days
- 55
- SBC_P_and_L_expense_T
- 0.63244353182752
- SBC_non_cash_equity_credit_T
- 0.63244353182752
- 2026_56day_v2_embedded_2_8T_is_unsubstantiated
- はい
- 2026_55day_embedded_prior_expense_proxy_T
- 2.75
- old_to_revised_OP_expense_adjustment_T
- 2.1175564681725
- same_SBC_amount_expensed_then_non_cash_CFO_added_back
- はい
- 2037_onward_treasury_delivery_economic_burden_retained_once
- はい
- 期間内の親会社利益合計（億）
- 22239996.065924
- boundary_events_review
- 1
内容を開く
- 想定日
2026-11-06
- 金額
- 0
- 種類
valuation_origin
- 注記
分析開始日の非現金イベント。将来CFには含めない。
金額の単位
億KRW (10^8 KRW)
事業の詳細
- revenue_divisions
内容を開く
- 1
Memory HBM/DRAM/NAND
- 2
Foundry & System LSI
- 3
Mobile MX and Networks
- 4
TV appliance VD DA
- 5
Samsung Display SDC
- 6
Harman
- IFRS_Korean_consolidation
K-IFRS consolidated subsidiary revenues and operating profits, with intersegment eliminations explicit; not a holding company FVTPL model.
- memory_sales_split_2026Q3_company_not_disclosed
- はい
- 2026Q3_disclosed_DS_T
内容を開く
- revenue
- 147.1
- operating_profit
- 106.5
- analyst_memory_subdivision_sales_T_NOT_COMPANY_REPORTED
- 140.7
- memory_subdivision_sales_company_confirmed
- 未確認
- 2026Q3_disclosed_DX_T
- revenue
- 52.1
- operating_profit
- -0.8
- MX_network_sales
- 37.7
- 2026Q3_disclosed_SDC_T
- revenue
- 8
- operating_profit
- 1.1
- 2026Q3_disclosed_Harman_T
- revenue
- 4.3
- operating_profit
- 0.6
- 2026Q3_intersegment_elimination_T
- -16.2
- foundry_and_System_LSI_scenario_operating_forecast_not_official
- はい
- 2026_expected_CAPEX_T
- 84.4
- Q3_capex_T
- 29
- 2026_9month_capex_T
- 56.9
- 2026_annual_costs_highly_cyclical
- はい
- product_level_55_period_subsegments
HBM and server DRAM separately within HBM_server_DRAM; Foundry and System LSI within Foundry_System_LSI, with an explicitly hypothetical 70/30 split; no change to group cash or reported division results.
競争力の詳細
- positive
- 1
Memory IP in HBM4 and 1c DRAM, large manufacturing scale
- 2
Vertical foundry/display/mobile integration
- 3
Strong Q3 net liquidity with short-term instruments
- negative
内容を開く
- 1
Q3 55% consolidated margin unlikely to be a perpetual EBIT margin
- 2
AI server cycle customer concentration
- 3
High sustainable fab CAPEX and depreciation
- 4
2nm foundry competitive execution
- 5
KRW FX and trade restrictions
- 6
2026 performance-linked employee treasury grants and awards
- specific_risks
内容を開く
- 1
DRAM cycle can reverse prior year pricing rapidly
- 2
HBM technology and fab qualification
- 3
NAND capacity cyclicality
- 4
Foundry yields and non-linear wafer cost
- 5
Mobile competitive margin and intersegment devices
- 6
NCI and preferred class claims separated
業界の詳細
- HBM_DRAM_NAND
DRAM supply oligopoly, AI/HBM server demand, advanced packaging and equipment investment, cyclicality; separate revenue/earnings forecasts not reported source breakdown
- foundry
Foundry competition, process yield, EUV and capex burden; profit below DS disclosed only assumed in models
- display
OLED displays cyclical customer inventory and panel pricing
- mobile
Samsung Galaxy premium and AI phone mix, global unit demand, component cost rises and competitive pricing
- consumer_appliance
Slow replacement cycles, logistic/energy/wage costs
- Harman
Automotive electronics long cycle, customer concentration
- currency
KRW vs USD trade and HBM server pricing; no user-level FX forecast in KRW model
財務・資本配分の詳細
- starting_share_book
内容を開く
- common_issued_shares
- 5846278608
- common_treasury_Oct12
- 136727099
- common_treasury_granted_Oct30_disclosed_Nov4
- 4690
- common_treasury_11_04
- 136722409
- common_outstanding_11_04_proxy_for_11_06
- 5709556199
- common_11_06_exact_confirmed
- いいえ
- preferred_issued_shares
- 802371203
- preferred_treasury_shares
- 0
- ordinary_P_and_L_rights
one ordinary economic claim on owner profit after allocating preferred fraction and preference; voting right
- preferred_P_and_L_rights
nonvoting, noncumulative, 1 KRW annual extra at 100 KRW par as stated in Samsung reviewed statements (annual preferred DPS +1 won, not necessarily every quarterly DPS)
- Q3_record_date_eligible_common_shares_implied
- 5718607814
- Q3_eligible_shares_not_equal_11_06_outstanding
- はい
- Oct6_2026_15T_employee_purpose_completed_shares
- 56856305
- Oct6_2026_15T_employee_purpose_completed_T_KRW
- 14.99999989975
- Oct1_Oct6_share_buyback_only_after_Q3_balance_T_KRW
- 1.38515192825
- future_cancellation_of_2026_employee_treasury_assumed
- いいえ
- preferred_nonvoting_par_dividend_annual_extra_KRW
- 1
- no_common_005930_preferred_005935_price_equating
- はい
- netcash_proxy_valuation_day_oku
- 2047016.681503
- source_reported_Q3_group_equity_oku
- 6141116
- NCI_book_proxy_oku
- 142449.36
- 2026Q3_company_dividend_record_before_entry_preholder_cash_oku
- 300030.244572
- 2026Q3_group_financial_investments_distinct_from_cash_oku
- 972416
- proportional_seller_assumption_all_case_and_all_issuer_common_buyback_dates
- はい
- old_initial_holder_never_tenders_preferred
- はい
- employee_grants_treasury_first_cancellation_is_not_assumed
- はい
- after_2036_existing_inventory_grants_reduce_old_share_value_by_dilution
- はい
- after_2036_only_unfunded_shares_trigger_new_cash_buyback
- はい
- debt_is_outstanding_total_group_financial_debt_proxy_not_the_supplemental_trade_payables
- はい
- 2026Q3_capex_not_annualized_indefinitely
- はい
評価根拠の詳細
- starting_ordinary_per_share_market_price_KRW
- 188700
- starting_preferred_market_price_KRW
- 150300
- market_per_extrapolated_from_Q3_earnings
- いいえ
- terminal_PE_convergence_used
- いいえ
- terminal_operating_DCF_uses_2033_2036_four_year_normalized_OP
- はい
- non_operating_initial_investments_97_2416T_not_also_in_cash
- はい
- terminal_reinvestment_maintenance_plus_growth_capex_and_WC
- はい
- terminal_risk_dependent_k_and_g
- はい
- preferred_class_cannot_be_added_to_common_economic_equity
- はい
- already_funded_employee_treasury_not_recharged_as_new_cash_but_not_free_of_dilution
- はい
- cutoff_2026_11_06_to_2036_11_06_days
- 3653
- end_of_horizon_unpaid_2036_Q3_dividend_handled_as_accrued_receivable_not_in_CFs
- はい
- no_arbitrary_constant_discount_to_book_equity
- はい
分析基準とデータ
- 価格・単価
- 188700
- 株数
- 5709556199
- ordinary_original_cohort_market_cap_oku
- 10773932.547513
- preferred_market_cap_oku_at_distinct_price
- 1205963.918109
- total_observed_common_plus_preferred_market_cap_oku
- 11979896.465622
- reported_interim
内容を開く
- 2026Q3_company_reporting_vs_reviewed_June
内容を開く
- 状態
Q3 company earnings-call results (external review incomplete as of Oct29), H1 externally reviewed
- 3Q_sales_T_KRW
- 195.3
- 3Q_operating_income_T_KRW
- 107.4
- 3Q_parent_NI_T_KRW
- 75.2
- 3Q_total_group_NI_T_KRW
- 75.1
- 3Q_noncontrolling_profit_T_KRW
- -0.1
- 3Q_profit_before_tax_T_KRW
- 98.5
- 3Q_tax_T_KRW
- 23.4
- 3Q_finance_income_minus_expenses_T_KRW
- -9.5
- 3Q_depreciation_T_KRW
- 11.9
- 3Q_CAPEX_T_KRW
- 29
- 3Q_reported_PPE_T_KRW
- 234.0093
- 3Q_balance_total_equity_T_KRW
- 614.1116
- 3Q_balance_group_debt_T_KRW
- 17.1912
- 3Q_liquid_assets_and_short_instruments_T_KRW
- 214.8229
- 3Q_consolidated_assets_T_KRW
- 791.8419
- 3Q_total_equity_parent_not_disclosed_in_3Q_slides
- 未確認
- H1_2026_reviewed_parent_equity_T_KRW
- 565.06474
- H1_2026_reviewed_NCI_equity_T_KRW
- 14.244936
- H1_2026_share_based_compensation_equity_credit_T_KRW
- 16.593614
- H1_2026_equity_reserve_open_T_KRW
- 0.36581
- H1_2026_equity_reserve_end_T_KRW
- 15.853248
- H1_2026_equity_reserve_net_increase_T_KRW
- 15.487438
- H1_2026_treasury_grants_at_acquisition_cost_T_KRW
- 1.106176
- H1_2026_reserve_bridge_error_T_KRW
- 0
- H1_note_15C_from_prior_accrual_to_equity_T_KRW
- 1.047102
- H1_note_15D_welfare_expense_T_KRW
- 0.370568
- H1_note_15D_wages_expense_T_KRW
- 0.332715
- H1_note_15E_long_term_wages_expense_T_KRW
- 0.021304
- H1_note_17F_PSU_expense_T_KRW
- 0.767175
- H1_note_explicit_current_expense_subtotals_T_KRW
- 1.491762
- note_C_treatment
reclassification from existing accrued expenses; cannot infer 1.047102T incremental new-period expense and add it to stock equity credit
- note_F_treatment
PSU expense disclosed; extent already present in equity transaction cannot be reconciled from note alone
- H1_equity_comp_line_NOT_automatically_new_P_and_L_expense
- はい
- undisclosed_full_SBC_expense_reconciliation_T_KRW
- 未確認
- H1_residual_if_naively_subtracting_C_D_E_F_T_KRW
- 14.05475
- H1_residual_is_not_recognized_extra_expense
- はい
- 3Q_current_period_SBC_separate_actual_expense_not_identified_in_earnings_slides
- 未確認
- 3Q_Q3_disclosure_source_ids
- 1
samsung_q3_earnings_pdf
- 2
samsung_h1_reviewed
- 11_06_share_snapshot
内容を開く
- common_issued_shares
- 5846278608
- common_treasury_Oct12
- 136727099
- common_treasury_granted_Oct30_disclosed_Nov4
- 4690
- common_treasury_11_04
- 136722409
- common_outstanding_11_04_proxy_for_11_06
- 5709556199
- common_11_06_exact_confirmed
- いいえ
- preferred_issued_shares
- 802371203
- preferred_treasury_shares
- 0
- ordinary_P_and_L_rights
one ordinary economic claim on owner profit after allocating preferred fraction and preference; voting right
- preferred_P_and_L_rights
nonvoting, noncumulative, 1 KRW annual extra at 100 KRW par as stated in Samsung reviewed statements (annual preferred DPS +1 won, not necessarily every quarterly DPS)
- Q3_record_date_eligible_common_shares_implied
- 5718607814
- Q3_eligible_shares_not_equal_11_06_outstanding
- はい
- Oct6_2026_15T_employee_purpose_completed_shares
- 56856305
- Oct6_2026_15T_employee_purpose_completed_T_KRW
- 14.99999989975
- Oct1_Oct6_share_buyback_only_after_Q3_balance_T_KRW
- 1.38515192825
- future_cancellation_of_2026_employee_treasury_assumed
- いいえ
- Q3_confirmed_declared_dividend
内容を開く
- board_decision_date
2026-10-29
- record_date
2026-09-30
- ordinary_DPS
- 4601
- preferred_DPS
- 4601
- total_dividend_T_KRW
- 30.003024457217
- scheduled_payment
2026-11-27
- old_holder_acquiring_on_2026_11_06_receivable
- 0
- company_liability_on_basis_proxy_T_KRW
- 30.003024457217
- declaration_before_valuation_date_is_not_a_2026_11_06_old_holder_payout
- はい
- payment_execution_confirmed_as_of_2026_11_06
- いいえ
- opening_balance_proxy
内容を開く
- 3Q_group_equity_minus_june_NCI_proxy_T_KRW
- 599.866664
- Oct1_to_Nov6_Q4_parent_NI_assumed_T_KRW
- 14.869565217391
- Q4_preopening_days_excluding_2026_11_06
- 36
- Oct1_to_Nov6_SBC_equity_credit_assumed_T_KRW
- 0.39425051334702
- Oct29_declared_3Q_dividend_equity_decrement_T_KRW
- 30.003024457217
- Oct29_declaration_subdivided_ordinary_T_KRW
- 26.311314552214
- Oct29_declaration_subdivided_preferred_T_KRW
- 3.691709905003
- Q3_dividend_liability_recognized_before_2026_11_06_not_created_on_2026_11_27
- はい
- Oct1_to_Oct6_comp_buyback_cash_equity_decrement_T_KRW
- 1.38515192825
- valuation_date_parent_equity_proxy_T_KRW
- 583.74230334527
- opening_liquid_cash_proxy_T_KRW
- 221.89286815031
- opening_debt_proxy_T_KRW
- 17.1912
- opening_existing_financial_investments_T_KRW
- 97.2416
- warning
2026Q3 parent/NCI split and Q4 before Nov6 accounts are explicit unreviewed model proxies, NOT 2026Nov6 company interim statement
- model_valuation_time_parent_equity_oku
- 5837423.033453
- model_valuation_time_parent_equity_is_IFRS_certified_actual
- いいえ
- model_valuation_time_cash_and_short_instruments_oku
- 2218928.681503
- model_valuation_time_financial_debt_proxy_oku
- 171912
- issuer_prevaluation_employee_repurchase_NOT_future_shareholder_return_oku
- 149999.998997
- price_details
内容を開く
- currency
KRW
- ordinary_close
- 188700
- preferred_close
- 150300
- ordinary_ticker
005930
- preferred_ticker
005935
- 株価基準日
2026-11-06
- official_direct_KRX_historical_close_verified
- いいえ
- observed_from
Korea Economic Daily / KRX price mirrors; not company price report
- different_preferred_and_common_prices
- はい
- 値
- 188700
- 市場
Korea Exchange / KOSPI
- 日付
2026-11-06
- price_type
closing_price
- source_id
securities_price_005930
- 状態
KRX-derived secondary closing quote, official KRX historical archive unverified
- shares_details
内容を開く
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- shares_as_of_disclosure
2026-11-04
- Nov5_to_Nov6_sharechanges_verification_status
not independently confirmed; shares are dated proxy
- ordinary_2026_11_06_exact
- 未確認
- pref_2026_11_06_exact
- 未確認
- price_par_share_KRW
- 100
- 2026Q3_dividend_eligible_common_shares
- 5718607814
- 2026Q3_dividend_eligible_preferred_shares
- 802371203
- issued_ordinary
- 5846278608
- treasury_ordinary
- 136722409
- effective_outstanding
- 5709556199
- share_date
2026-11-04
- share_date_status
last_known_proxy_not_precise_2026_11_06
- 株価の出所
2026年11月6日普通株終値188,700 KRW。複数の二次情報とサイト保有明細で照合、取引所の同日原票は未確認。
- 株数の出所
2026年11月4日時点の自己株控除後普通株5,709,556,199株を11月6日の代理値として使用。同日の自己株・株数確報は未確認。
検証上の留意点
- 1
2026年上期の会計士レビュー付き財務諸表を確認。株式報酬の資本計上額を当期費用そのものと同一視しません。
- 2
2026年Q3配当は9月30日基準日の権利であり、11月6日に取得した普通株主の将来受取に含めません。
- 3
上期以降の親会社資本、非支配持分、11月6日の株数と現金には代理値・仮定があります。
- 4
2036年終点後に支払われる権利確定済み配当は未収として扱い、終価や期間内配当へ二重計上しません。
- 5
将来の税、規制、配当、買戻し、設備投資と従業員への株式交付は未確定です。終価への依存が大きく、2037年以降の持続投資によって評価が変わります。
- 6
同じ2026年11月6日の株価・EWYウェイトを使った旧モデルとの予備比較では、Samsungの期待年率は10.345790%から10.344871%へ変化。SKを含む当時の分析済み5銘柄（ETF純資産の51.63%）に再配分した加重年率は15.240788%から15.240384%です。2026年11月9日にはSKの予定確認イベントが到達し、現在の表示対象とは異なります。
追加データ・検証記録
分析ごとに収録された追加の前提、年度別データ、検証上の注意を確認できます。