AI 銘柄分析 · 10年

KB Financial Group Inc.

105560 · KRW · 分析基準日 2026-11-06

KB金融：銀行収益と規制資本からみる10年評価

10年期待年率11.84%

資本コスト11.20%

直近終値151,000.00 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

銀行・証券・保険の収益、普通株主に帰属する資本、配当や買戻しを5シナリオで評価。2026年Q3はレビュー前の速報で、基準日の自己株数と規制資本は代理値です。韓国でETFが負担する実効源泉税は未反映。将来の配当と株主還元は予測です。

要約の補足

thesis

High CET1 but return on ordinary common equity and RWA determine justified valuation; bank deposits fund loans and are not industrial net debt.

opportunities

1: fee-led KB Securities, insurance franchise and group-wide cross-selling
2: manageable regulatory CET1 buffer may fund dividends and retirements
3: bank funding franchise and resilient deposits

risks

内容を開く

1: credit cycle, household mortgages and property finance
2: NIM compression or rising deposit betas
3: capital regulation, IFRS17 insurance volatility and derivatives
4: provisional Q3 report and exact Nov6 shares unresolved
5: cash- vs equity-settled share compensation
6: FX, EWY dividend withholding and Korean shares ETF pass-through

price_2026_11_06_confirmed

はい

taxation

Korean ETF-level effective source withholding and refunds unconfirmed; all cashflows PRE-Korean withholding; no Japan/US investor taxes or ETF management expenses

結論の補足

ja: CET1 13.80%の韓国大手総合金融。配当・自己株買いの普通株主帰属を分けた予測評価。
investment_case: profitability, KB Kookmin bank dominant but growth in securities/insurance; management capital allocation and loan credit cycle
base_price_krw: 151000
implied_expected_pre_tax_price_krw: 157926.36567
implied_expected_upside: 0.04587
expected_IRR_from_probability_weighted_dated_holder_CF: 0.118394525
discount_rate_k: 0.112
probability_weighted_cash_dividends_and_tender_oku: 353568.1353182
probability_weighted_terminal_old_cohort_oku: 972673.9012955
conclusion: model only; does not include Korean withholding, FX, EWY expense ratio or investor-level tax
conditional_share_denominator: Oct29 ordinary dividend resolution proxy; exact Nov6 unverified

事業

説明

South Korean parent of commercial bank, card lender, securities broker/investment bank, non-life/life insurance and asset management.

profit_measure

K-IFRS parent net income less parent equity-classified hybrid coupon; do not deduct NCI a second time

bank_deposits_as_financial_intermediation_obligations

はい

do_not_calculate_industrial_EV_by_subtracting_all_deposits

はい

revenue_note

bank uses net interest income + fees + other operating profit (gross operating profit) not industrial turnover; G&A and credit costs bridge to earnings

q3_9m_IFRS_income_bridge_bn

内容を開く

net_interest_income: 9985.3
net_fees: 4087.8
other_operating: 671
gross_operating_profit: 14744.1
G_and_A_expenses: -5360.4
PPOP: 9383.7
credit_cost: -1576.3
net_operating_profit: 7807.4
nonoperating: -94.3
pre_tax_after_nonoperating_before_taxes: 7713.1
taxes_and_other_to_profit: -1873
consolidated_net_profit: 5840.1
NCI_profit: -48
parent_profit: 5792.1
EPS_after_hybrid_distribution_krw: 15983
状態: 2026-10-29 preliminary

risk_factors

rates, loan credit costs and expected loss provisioning, volatility of equity trading income, insurance reserve assumptions, capital stress

競争力・事業の質

banking_franchise

large diversified Korea bank with deposits, card and capital-markets subsidiaries

bank_NIM_latest_Q3

0.0172

group_NIM_latest_Q3

0.0192

asset_quality_cost_9m

0.004

CET1_Q3_E

0.138

strength

high reported CET1

weakness

Korean household/real estate concentration and accounting volatility

simple_local_NIM_and_credit_cost_sensitivities

内容を開く

状態: illustrative static not an official ALM or EaR stress test
NII_annual_change_for_group_NIM_10bp_bn: 693.4236111
after_tax_parent_profit_delta_for_group_NIM_10bp_bn: 525.0370449
pretax_credit_cost_10bp_of_2026Q3_group_loan_bn: 510.2
after_tax_common_earnings_impact_10bp_credit_cost_bn: -386.3062867
NIM_assumption: constant interest-earning asset base implied by reported NIM/NII; ignores rate hedges, repricing gap and tax differences
credit_assumption: using 2026Q3 510.2tn group loans as denominator proxy, not exact annual average ECL exposure

業界と環境

competition

1: Korean commercial banks, fintech/payment rivals, securities brokers, insurers

margin_sensitivity

interest-rate cuts reduce loan yields ahead of some deposit repricing; higher deposit beta narrows spread; hedge positions and repricing lags matter

credit

ECL cost ratio scenarios; do not extrapolate 2026 low losses across the cycle

capital

CET1 risk-weighted assets and management buffers constrain buybacks/dividends, not total debt subtraction

財務・資本配分

as_of_proxy

内容を開く

Q3_sept30_common_equity_rounded_bn: 56200
oct1_to_nov6_parent_net_income_assumed_bn: 767.1467391
oct1_to_nov6_parent_hybrid_coupon_assumed_bn: 17.588397
oct1_to_nov6_OCI_assumed_bn: -60
oct1_to_nov6_SBC_equity_credit_assumed_bn: 15
oct1_to_nov6_buyback_spending_proxy_bn: 214.059924
treasury_increase_share_count_assumed: 1372179
oct29_dividend_board_declared_equity_debit_bn: 404.918449107
Q3_dividend_remains_unpaid_at_base_and_in_liability: はい
ordinary_common_equity_asof_bn: 56285.579969035
parent_hybrid_equity_asof_bn: 4600
NCI_equity_asof_bn: 1800
group_equity_asof_bn: 62685.579969035
regulatory_rwa_proxy_asof_bn: 368734.64944285
regulatory_cet1_proxy_asof_bn: 50861.29684782
regulatory_cet1_ratio_proxy_asof: 0.137934682636
date_status: inferred_proxy_from_preliminary_rounding_and_old_ir; not exact IFRS stock valuation

regulatory

CET1 risk-weighted assets initial 13.8% Q3 preliminary, scenario management targets 13.25%-14%; not claimed as hard legal minima

parent_hybrid_coupon

subtract from parent attributable net income once to derive ordinary common earnings; other tier 1 regulatory capitalization not identical to holding equity liability book

preferred_equity

no separately listed KB ordinary preferred equity assumed; parent hybrid/perpetual security is modeled separately as nonordinary

dividends_liability

Oct29 2026 declared liability debited against starting common equity once, November hypothetical cash payment settles liability only. 2036 hypothetical Q3 declared liability debited at Oct29: common book, CET1, required capital and exdiv operating franchise use post-declaration equity. Nov6 old holder SALE is cum-div and embeds discounted buyer entitlement in sale price once; seller separate receivable zero for Nov11 ex after exit.

SBC

H1 2026 audited/reviewed G&A SBC KRW88.142bn; grant note KRW107.215bn not addable; cash-settled accrual KRW370.071bn; all scenario annual expenses are IN earnings. Forecast 17% equity-settled is unverified, sensitivity mandatory.

buybacks

initial cohort pro-rata tenders at each hypothetical company buyback. Market value of shares remaining declines in proportion; no separate fictional negative SBC holder cashflows.

stock_cancellation

issued and treasury shares both reduce, economic shares and old fraction unchanged

excess_capital_distribution_caution

terminal excess is an economic book-capital asset, not an approved immediate special distribution; the JSON separately calculates five-year regulatory-delay sensitivity

評価の前提と確認

do_not_use_pe_pb_multiple_reversion: はい
terminal_derivation: Separate excess CET1 common equity at book and required productive equity. Value recurring 2037 profits on CET1-required common only, after hybrid/SBC and growth reinvestment, plus excess capital once. Adjust perpetuity for recurring share-grant dilution; no P/E/P/B reversion.
liabilities_bank_specific: Deposits, bank bonds, debt and derivatives are operating funding/obligations and remain inside bank net earnings/capital. They are NOT subtracted from equity perpetuity as for an industrial enterprise.
normalization: future ROE differs by scenario and absorbs NIM/credit/fee and insurance cycle rather than market multiple reversion
SBC_double_count_guard: grant expense included once in earnings, noncash equity credit added once, old holder dilution once; no second repurchase cost for stock grants
unpaid_dividend_guard: 2036 predicted Oct29 declaration debits company ordinary common book only once. If assumed Nov11 ex AFTER Nov6 sale, buyer owns subsequent payout and seller gets only cum-div sale proceeds; seller independent receivable zero. Embedded sale-price uplift discounted to Nov27, never 10y cash. If ex BEFORE exit but payment AFTER, fixed seller receivable is separate only. No after-horizon payout event.

資本コストの前提

資本コスト: 11.20%
currency: KRW
interpretation: ordinary Korean bank common equity required return before EWY withholding
方法: declared analyst assumption; not inferred from current P/E/P/B

事業別データ

事業別の内訳と、収録されている年度別データを確認できます。

事業別データを開く →

10年のシナリオ

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

シナリオ	確率	株主還元・追加負担	終価
強気	10.0%	617,996.78	1,474,546.20
やや強気	20.0%	486,007.78	1,192,311.70
中立	40.0%	372,028.53	1,006,685.06
やや弱気	22.0%	184,736.01	685,651.94
弱気	8.0%	63,919.61	415,493.60

強気（確率 10.0%）

銀行の金利収益・信用費用、資本規制と株主還元をケース別に仮定し、配当と買戻し、残存株主持分を評価します。

このシナリオの数値・キャッシュフローを開く →

やや強気（確率 20.0%）

銀行の金利収益・信用費用、資本規制と株主還元をケース別に仮定し、配当と買戻し、残存株主持分を評価します。

日付別キャッシュフロー

内容を開く

event_id: optimistic_e00001
想定日: 2026-11-10
year: 0.01095140315
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: preflight_2026_KRX_derived
transaction_status: known_board_for_2026_only
zero_cash_verification_gate: はい
cohort_shares_after: 346973821
common_outstanding_after: 346973821
share_of_common_after: 1
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2026-11-10
target_ex_date_to_verify: 2026-11-11
target_record_date_to_verify: 2026-11-12
target_payment_date_to_verify: 2026-11-27
target_ex_date_status: KRX_settlement_rule_derived_asof_cutoff
target_record_date_status: confirmed_board_resolution_2026_10_29
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00002
想定日: 2026-11-11
year: 0.01368925394
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: exchange_rule_derived_from_confirmed_record
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346973821
common_outstanding_after: 346973821
share_of_common_after: 1
entitlement_factor: 1
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2026-11-11
entitlement_record_date_assumed: 2026-11-12
entitlement_ex_date_status: KRX_rule_derived
entitlement_record_date_status: board_confirmed

内容を開く

event_id: optimistic_e00003
想定日: 2026-11-12
year: 0.01642710472
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: company_confirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346973821
common_outstanding_after: 346973821
share_of_common_after: 1
record_date: 2026-11-12
cohort_dividend_receivable_oku: 4049.1844911
declared_company_dividend_oku: 4049.1844911
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2026-11-11
record_date_asof_status: board_confirmed
entitlement_ex_date_status: KRX_rule_derived

内容を開く

event_id: optimistic_e00004
想定日: 2026-11-27
year: 0.05749486653
金額: 4049.1844911
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_payment_date_2026_board_declared
transaction_status: board_declared_unpaid_as_of_2026_11_06
zero_cash_verification_gate: いいえ
cohort_shares_after: 346973821
common_outstanding_after: 346973821
share_of_common_after: 1
company_cash_out_bn: 404.918449
holder_record_date: 2026-11-12
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2026-11-27
payment_date_status: unannounced_assumption
entitlement_ex_date_assumed: 2026-11-11
entitlement_ex_date_status: KRX_rule_derived_not_issuer_confirmed
entitlement_record_date_status: board_confirmed
ex_date_is_payment_date: いいえ

内容を開く

event_id: optimistic_e00005
想定日: 2026-12-14
year: 0.10403832991
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_board_buyback_program_and_tender_execution
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346973821
common_outstanding_after: 346973821
share_of_common_after: 1
check_against: company SEC 6-K, DART/KRX trading execution reports and capital ratio
expected_execution_date: 2026-12-15
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00006
想定日: 2026-12-15
year: 0.1067761807
金額: 18.4791636
currency: KRW
金額の単位: 億KRW
種類: common_pro_rata_tender_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: conditional_2026_remaining_trust
zero_cash_verification_gate: いいえ
cohort_shares_after: 346964652
common_outstanding_after: 346964652
share_of_common_after: 1
company_outlay_oku: 18.4791636
company_shares_repur: 9169
old_holder_shares_tendered: 9169
assumed_repurchase_price_krw: 201539.57
old_fraction_before: 1
company_equity_treatment: common_equity_reduced_by_actual_cash_outlay
no_double_count: old cohort residual share count falls by proportional tender
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00007
想定日: 2026-12-16
year: 0.10951403149
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_2026_treasury_trust_completion_and_final_prices
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346964652
share_of_common_after: 1
check_against: board trust expiry Dec16, company SEC/KRX execution and settlement record
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00008
想定日: 2026-12-28
year: 0.14236824093
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_staff_stock_grant_issuance_or_treasury_transfer
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346964652
share_of_common_after: 1
projected_date: 2026-12-30
check_against: grant vesting terms, compensation footnotes and current treasury share register
accounting: cost included in forecast ordinary earnings; noncash equity settlement only
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00009
想定日: 2026-12-30
year: 0.14784394251
金額: 0
currency: KRW
金額の単位: 億KRW
種類: staff_treasury_share_delivery_no_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
shares_delivered: 25643
grant_fair_value_oku: 49.0429736
shares_before: 346964652
shares_after: 346990295
old_cohort_cash_oku: 0
booking: intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
accounting_PnL: SBC already included in operating and ordinary earnings; never expense second time
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00010
想定日: 2027-02-05
year: 0.24914442163
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
cash_owed_by_company_oku: 6562
estimated_dps_krw: 1891.11917
ex_date_assumed: 2027-02-26
record_date_assumed: 2027-03-01
payment_date_assumed: 2027-04-15
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00011
想定日: 2027-02-25
year: 0.30390143737
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2027-02-25
target_ex_date_to_verify: 2027-02-26
target_record_date_to_verify: 2027-03-01
target_payment_date_to_verify: 2027-04-15
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00012
想定日: 2027-02-26
year: 0.30663928816
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
entitlement_factor: 0.999926098798
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2027-02-26
entitlement_record_date_assumed: 2027-03-01
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00013
想定日: 2027-03-01
year: 0.31485284052
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
record_date: 2027-03-01
cohort_dividend_receivable_oku: 6561.5150603
declared_company_dividend_oku: 6562
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2027-02-26
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00014
想定日: 2027-04-15
year: 0.43805612594
金額: 6561.5150603
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
company_cash_out_bn: 656.2
holder_record_date: 2027-03-01
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2027-04-15
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2027-02-26
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

内容を開く

event_id: optimistic_e00015
想定日: 2027-04-23
year: 0.45995893224
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
cash_owed_by_company_oku: 6562
estimated_dps_krw: 1891.11917
ex_date_assumed: 2027-05-07
record_date_assumed: 2027-05-10
payment_date_assumed: 2027-05-21
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00016
想定日: 2027-05-06
year: 0.49555099247
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2027-05-06
target_ex_date_to_verify: 2027-05-07
target_record_date_to_verify: 2027-05-10
target_payment_date_to_verify: 2027-05-21
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00017
想定日: 2027-05-07
year: 0.49828884326
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
entitlement_factor: 0.999926098798
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2027-05-07
entitlement_record_date_assumed: 2027-05-10
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00018
想定日: 2027-05-10
year: 0.50650239562
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
record_date: 2027-05-10
cohort_dividend_receivable_oku: 6561.5150603
declared_company_dividend_oku: 6562
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2027-05-07
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00019
想定日: 2027-05-21
year: 0.53661875428
金額: 6561.5150603
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
company_cash_out_bn: 656.2
holder_record_date: 2027-05-10
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2027-05-21
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2027-05-07
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

内容を開く

event_id: optimistic_e00020
想定日: 2027-07-22
year: 0.70636550308
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_2026_trust_share_cancellation_not_assumed_complete
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
scheduled_check: 2027-07-23
check_against: SEC 6-K, DART and KRX retirement confirmation
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00021
想定日: 2027-07-23
year: 0.70910335387
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
cash_owed_by_company_oku: 6562
estimated_dps_krw: 1891.11917
ex_date_assumed: 2027-08-06
record_date_assumed: 2027-08-09
payment_date_assumed: 2027-08-23
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00022
想定日: 2027-07-23
year: 0.70910335387
金額: 0
currency: KRW
金額の単位: 億KRW
種類: treasury_share_cancellation_zero_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
shares_cancelled: 3960000
share_count_nonneutral: いいえ
accounting: issued and treasury counts fall together; economic outstanding shares unchanged
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00023
想定日: 2027-08-05
year: 0.7446954141
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2027-08-05
target_ex_date_to_verify: 2027-08-06
target_record_date_to_verify: 2027-08-09
target_payment_date_to_verify: 2027-08-23
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00024
想定日: 2027-08-06
year: 0.74743326489
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
entitlement_factor: 0.999926098798
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2027-08-06
entitlement_record_date_assumed: 2027-08-09
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00025
想定日: 2027-08-09
year: 0.75564681725
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
record_date: 2027-08-09
cohort_dividend_receivable_oku: 6561.5150603
declared_company_dividend_oku: 6562
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2027-08-06
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00026
想定日: 2027-08-23
year: 0.79397672827
金額: 6561.5150603
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
company_cash_out_bn: 656.2
holder_record_date: 2027-08-09
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2027-08-23
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2027-08-06
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

内容を開く

event_id: optimistic_e00027
想定日: 2027-10-29
year: 0.97741273101
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
cash_owed_by_company_oku: 6562
estimated_dps_krw: 1891.11917
ex_date_assumed: 2027-11-11
record_date_assumed: 2027-11-12
payment_date_assumed: 2027-11-29
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00028
想定日: 2027-11-10
year: 1.01026694045
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2027-11-10
target_ex_date_to_verify: 2027-11-11
target_record_date_to_verify: 2027-11-12
target_payment_date_to_verify: 2027-11-29
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00029
想定日: 2027-11-11
year: 1.01300479124
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
entitlement_factor: 0.999926098798
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2027-11-11
entitlement_record_date_assumed: 2027-11-12
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00030
想定日: 2027-11-12
year: 1.01574264203
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
record_date: 2027-11-12
cohort_dividend_receivable_oku: 6561.5150603
declared_company_dividend_oku: 6562
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2027-11-11
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00031
想定日: 2027-11-29
year: 1.06228610541
金額: 6561.5150603
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
company_cash_out_bn: 656.2
holder_record_date: 2027-11-12
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2027-11-29
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2027-11-11
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

内容を開く

event_id: optimistic_e00032
想定日: 2027-12-12
year: 1.09787816564
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_board_buyback_program_and_tender_execution
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 346964652
common_outstanding_after: 346990295
share_of_common_after: 0.999926098798
check_against: company SEC 6-K, DART/KRX trading execution reports and capital ratio
expected_execution_date: 2027-12-15
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00033
想定日: 2027-12-15
year: 1.106091718
金額: 17754.6874124
currency: KRW
金額の単位: 億KRW
種類: common_pro_rata_tender_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_annual_buyback
zero_cash_verification_gate: いいえ
cohort_shares_after: 338900256.0126
common_outstanding_after: 338925303
share_of_common_after: 0.999926098798
company_outlay_oku: 17755.9996021
company_shares_repur: 8064992
old_holder_shares_tendered: 8064395.9874
assumed_repurchase_price_krw: 220161.4
old_fraction_before: 0.999926098798
company_equity_treatment: common_equity_reduced_by_actual_cash_outlay
no_double_count: old cohort residual share count falls by proportional tender
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00034
想定日: 2027-12-20
year: 1.11978097194
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_CET1_and_capital_issuance_no_funding
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 338925303
share_of_common_after: 0.999926098798
CET1_ratio_at_event: 0.14275634
capital_raise_required: いいえ
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00035
想定日: 2027-12-28
year: 1.14168377823
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_staff_stock_grant_issuance_or_treasury_transfer
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 338925303
share_of_common_after: 0.999926098798
projected_date: 2027-12-30
check_against: grant vesting terms, compensation footnotes and current treasury share register
accounting: cost included in forecast ordinary earnings; noncash equity settlement only
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00036
想定日: 2027-12-30
year: 1.14715947981
金額: 0
currency: KRW
金額の単位: 億KRW
種類: staff_treasury_share_delivery_no_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
shares_delivered: 159588
grant_fair_value_oku: 331.5008362
shares_before: 338925303
shares_after: 339084891
old_cohort_cash_oku: 0
booking: intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
accounting_PnL: SBC already included in operating and ordinary earnings; never expense second time
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00037
想定日: 2028-02-04
year: 1.24572210815
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
cash_owed_by_company_oku: 6817.941902
estimated_dps_krw: 2010.68879
ex_date_assumed: 2028-02-25
record_date_assumed: 2028-02-28
payment_date_assumed: 2028-04-17
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00038
想定日: 2028-02-24
year: 1.30047912389
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2028-02-24
target_ex_date_to_verify: 2028-02-25
target_record_date_to_verify: 2028-02-28
target_payment_date_to_verify: 2028-04-17
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00039
想定日: 2028-02-25
year: 1.30321697467
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
entitlement_factor: 0.999455490373
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2028-02-25
entitlement_record_date_assumed: 2028-02-28
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00040
想定日: 2028-02-28
year: 1.31143052704
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
record_date: 2028-02-28
cohort_dividend_receivable_oku: 6814.229467
declared_company_dividend_oku: 6817.941902
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2028-02-25
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00041
想定日: 2028-04-17
year: 1.44558521561
金額: 6814.229467
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
company_cash_out_bn: 681.79419
holder_record_date: 2028-02-28
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2028-04-17
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2028-02-25
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

内容を開く

event_id: optimistic_e00042
想定日: 2028-04-21
year: 1.45653661875
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
cash_owed_by_company_oku: 6817.941902
estimated_dps_krw: 2010.68879
ex_date_assumed: 2028-05-05
record_date_assumed: 2028-05-08
payment_date_assumed: 2028-05-22
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00043
想定日: 2028-05-04
year: 1.49212867899
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2028-05-04
target_ex_date_to_verify: 2028-05-05
target_record_date_to_verify: 2028-05-08
target_payment_date_to_verify: 2028-05-22
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00044
想定日: 2028-05-05
year: 1.49486652977
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
entitlement_factor: 0.999455490373
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2028-05-05
entitlement_record_date_assumed: 2028-05-08
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00045
想定日: 2028-05-08
year: 1.50308008214
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
record_date: 2028-05-08
cohort_dividend_receivable_oku: 6814.229467
declared_company_dividend_oku: 6817.941902
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2028-05-05
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00046
想定日: 2028-05-22
year: 1.54140999316
金額: 6814.229467
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
company_cash_out_bn: 681.79419
holder_record_date: 2028-05-08
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2028-05-22
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2028-05-05
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

内容を開く

event_id: optimistic_e00047
想定日: 2028-07-21
year: 1.70568104038
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
cash_owed_by_company_oku: 6817.941902
estimated_dps_krw: 2010.68879
ex_date_assumed: 2028-08-04
record_date_assumed: 2028-08-07
payment_date_assumed: 2028-08-21
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00048
想定日: 2028-08-03
year: 1.74127310062
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2028-08-03
target_ex_date_to_verify: 2028-08-04
target_record_date_to_verify: 2028-08-07
target_payment_date_to_verify: 2028-08-21
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00049
想定日: 2028-08-04
year: 1.7440109514
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
entitlement_factor: 0.999455490373
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2028-08-04
entitlement_record_date_assumed: 2028-08-07
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00050
想定日: 2028-08-07
year: 1.75222450376
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
record_date: 2028-08-07
cohort_dividend_receivable_oku: 6814.229467
declared_company_dividend_oku: 6817.941902
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2028-08-04
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00051
想定日: 2028-08-21
year: 1.79055441478
金額: 6814.229467
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
company_cash_out_bn: 681.79419
holder_record_date: 2028-08-07
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2028-08-21
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2028-08-04
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

内容を開く

event_id: optimistic_e00052
想定日: 2028-10-27
year: 1.97399041752
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
cash_owed_by_company_oku: 6817.941902
estimated_dps_krw: 2010.68879
ex_date_assumed: 2028-11-10
record_date_assumed: 2028-11-13
payment_date_assumed: 2028-11-27
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00053
想定日: 2028-11-09
year: 2.00958247775
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2028-11-09
target_ex_date_to_verify: 2028-11-10
target_record_date_to_verify: 2028-11-13
target_payment_date_to_verify: 2028-11-27
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00054
想定日: 2028-11-10
year: 2.01232032854
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
entitlement_factor: 0.999455490373
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2028-11-10
entitlement_record_date_assumed: 2028-11-13
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00055
想定日: 2028-11-13
year: 2.0205338809
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
record_date: 2028-11-13
cohort_dividend_receivable_oku: 6814.229467
declared_company_dividend_oku: 6817.941902
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2028-11-10
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00056
想定日: 2028-11-27
year: 2.05886379192
金額: 6814.229467
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
company_cash_out_bn: 681.79419
holder_record_date: 2028-11-13
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2028-11-27
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2028-11-10
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

内容を開く

event_id: optimistic_e00057
想定日: 2028-12-12
year: 2.09993155373
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_board_buyback_program_and_tender_execution
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 338900256.0126
common_outstanding_after: 339084891
share_of_common_after: 0.999455490373
check_against: company SEC 6-K, DART/KRX trading execution reports and capital ratio
expected_execution_date: 2028-12-15
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00058
想定日: 2028-12-15
year: 2.10814510609
金額: 18438.5025591
currency: KRW
金額の単位: 億KRW
種類: common_pro_rata_tender_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_annual_buyback
zero_cash_verification_gate: いいえ
cohort_shares_after: 331172975.8833
common_outstanding_after: 331353401
share_of_common_after: 0.999455490373
company_outlay_oku: 18448.5479711
company_shares_repur: 7731490
old_holder_shares_tendered: 7727280.1293
assumed_repurchase_price_krw: 238615.69
old_fraction_before: 0.999455490373
company_equity_treatment: common_equity_reduced_by_actual_cash_outlay
no_double_count: old cohort residual share count falls by proportional tender
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00059
想定日: 2028-12-20
year: 2.12183436003
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_CET1_and_capital_issuance_no_funding
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331353401
share_of_common_after: 0.999455490373
CET1_ratio_at_event: 0.14550078
capital_raise_required: いいえ
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00060
想定日: 2028-12-28
year: 2.14373716632
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_staff_stock_grant_issuance_or_treasury_transfer
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331353401
share_of_common_after: 0.999455490373
projected_date: 2028-12-30
check_against: grant vesting terms, compensation footnotes and current treasury share register
accounting: cost included in forecast ordinary earnings; noncash equity settlement only
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00061
想定日: 2028-12-30
year: 2.1492128679
金額: 0
currency: KRW
金額の単位: 億KRW
種類: staff_treasury_share_delivery_no_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
shares_delivered: 150479
grant_fair_value_oku: 338.7743475
shares_before: 331353401
shares_after: 331503880
old_cohort_cash_oku: 0
booking: intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
accounting_PnL: SBC already included in operating and ordinary earnings; never expense second time
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00062
想定日: 2029-02-05
year: 2.25051334702
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
cash_owed_by_company_oku: 7023.30724
estimated_dps_krw: 2118.61992
ex_date_assumed: 2029-02-26
record_date_assumed: 2029-02-27
payment_date_assumed: 2029-04-16
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00063
想定日: 2029-02-23
year: 2.29979466119
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2029-02-23
target_ex_date_to_verify: 2029-02-26
target_record_date_to_verify: 2029-02-27
target_payment_date_to_verify: 2029-04-16
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00064
想定日: 2029-02-26
year: 2.30800821355
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
entitlement_factor: 0.99900180922
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2029-02-26
entitlement_record_date_assumed: 2029-02-27
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00065
想定日: 2029-02-27
year: 2.31074606434
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
record_date: 2029-02-27
cohort_dividend_receivable_oku: 7016.2966395
declared_company_dividend_oku: 7023.30724
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2029-02-26
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00066
想定日: 2029-04-16
year: 2.44216290212
金額: 7016.2966395
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
company_cash_out_bn: 702.330724
holder_record_date: 2029-02-27
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2029-04-16
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2029-02-26
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

内容を開く

event_id: optimistic_e00067
想定日: 2029-04-23
year: 2.46132785763
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
cash_owed_by_company_oku: 7023.30724
estimated_dps_krw: 2118.61992
ex_date_assumed: 2029-05-07
record_date_assumed: 2029-05-08
payment_date_assumed: 2029-05-21
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00068
想定日: 2029-05-04
year: 2.49144421629
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2029-05-04
target_ex_date_to_verify: 2029-05-07
target_record_date_to_verify: 2029-05-08
target_payment_date_to_verify: 2029-05-21
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00069
想定日: 2029-05-07
year: 2.49965776865
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
entitlement_factor: 0.99900180922
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2029-05-07
entitlement_record_date_assumed: 2029-05-08
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00070
想定日: 2029-05-08
year: 2.50239561944
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
record_date: 2029-05-08
cohort_dividend_receivable_oku: 7016.2966395
declared_company_dividend_oku: 7023.30724
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2029-05-07
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00071
想定日: 2029-05-21
year: 2.53798767967
金額: 7016.2966395
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
company_cash_out_bn: 702.330724
holder_record_date: 2029-05-08
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2029-05-21
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2029-05-07
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

内容を開く

event_id: optimistic_e00072
想定日: 2029-07-23
year: 2.71047227926
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
cash_owed_by_company_oku: 7023.30724
estimated_dps_krw: 2118.61992
ex_date_assumed: 2029-08-06
record_date_assumed: 2029-08-07
payment_date_assumed: 2029-08-21
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00073
想定日: 2029-08-03
year: 2.74058863792
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2029-08-03
target_ex_date_to_verify: 2029-08-06
target_record_date_to_verify: 2029-08-07
target_payment_date_to_verify: 2029-08-21
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00074
想定日: 2029-08-06
year: 2.74880219028
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
entitlement_factor: 0.99900180922
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2029-08-06
entitlement_record_date_assumed: 2029-08-07
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00075
想定日: 2029-08-07
year: 2.75154004107
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
record_date: 2029-08-07
cohort_dividend_receivable_oku: 7016.2966395
declared_company_dividend_oku: 7023.30724
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2029-08-06
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00076
想定日: 2029-08-21
year: 2.78986995209
金額: 7016.2966395
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
company_cash_out_bn: 702.330724
holder_record_date: 2029-08-07
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2029-08-21
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2029-08-06
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

内容を開く

event_id: optimistic_e00077
想定日: 2029-10-29
year: 2.9787816564
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
cash_owed_by_company_oku: 7023.30724
estimated_dps_krw: 2118.61992
ex_date_assumed: 2029-11-09
record_date_assumed: 2029-11-12
payment_date_assumed: 2029-11-27
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00078
想定日: 2029-11-08
year: 3.00616016427
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2029-11-08
target_ex_date_to_verify: 2029-11-09
target_record_date_to_verify: 2029-11-12
target_payment_date_to_verify: 2029-11-27
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00079
想定日: 2029-11-09
year: 3.00889801506
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
entitlement_factor: 0.99900180922
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2029-11-09
entitlement_record_date_assumed: 2029-11-12
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00080
想定日: 2029-11-12
year: 3.01711156742
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
record_date: 2029-11-12
cohort_dividend_receivable_oku: 7016.2966395
declared_company_dividend_oku: 7023.30724
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2029-11-09
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00081
想定日: 2029-11-27
year: 3.05817932923
金額: 7016.2966395
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
company_cash_out_bn: 702.330724
holder_record_date: 2029-11-12
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2029-11-27
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2029-11-09
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

内容を開く

event_id: optimistic_e00082
想定日: 2029-12-12
year: 3.09924709103
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_board_buyback_program_and_tender_execution
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 331172975.8833
common_outstanding_after: 331503880
share_of_common_after: 0.99900180922
check_against: company SEC 6-K, DART/KRX trading execution reports and capital ratio
expected_execution_date: 2029-12-15
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00083
想定日: 2029-12-15
year: 3.10746064339
金額: 18985.2725095
currency: KRW
金額の単位: 億KRW
種類: common_pro_rata_tender_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_annual_buyback
zero_cash_verification_gate: いいえ
cohort_shares_after: 323815548.3378
common_outstanding_after: 324139101
share_of_common_after: 0.99900180922
company_outlay_oku: 19004.242369
company_shares_repur: 7364779
old_holder_shares_tendered: 7357427.5455
assumed_repurchase_price_krw: 258042.26
old_fraction_before: 0.99900180922
company_equity_treatment: common_equity_reduced_by_actual_cash_outlay
no_double_count: old cohort residual share count falls by proportional tender
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00084
想定日: 2029-12-20
year: 3.12114989733
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_CET1_and_capital_issuance_no_funding
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324139101
share_of_common_after: 0.99900180922
CET1_ratio_at_event: 0.14801139
capital_raise_required: いいえ
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00085
想定日: 2029-12-28
year: 3.14305270363
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_staff_stock_grant_issuance_or_treasury_transfer
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324139101
share_of_common_after: 0.99900180922
projected_date: 2029-12-30
check_against: grant vesting terms, compensation footnotes and current treasury share register
accounting: cost included in forecast ordinary earnings; noncash equity settlement only
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00086
想定日: 2029-12-30
year: 3.1485284052
金額: 0
currency: KRW
金額の単位: 億KRW
種類: staff_treasury_share_delivery_no_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
shares_delivered: 142208
grant_fair_value_oku: 346.2229254
shares_before: 324139101
shares_after: 324281309
old_cohort_cash_oku: 0
booking: intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
accounting_PnL: SBC already included in operating and ordinary earnings; never expense second time
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00087
想定日: 2030-02-05
year: 3.24982888433
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
cash_owed_by_company_oku: 7265.8454934
estimated_dps_krw: 2240.59953
ex_date_assumed: 2030-02-26
record_date_assumed: 2030-02-27
payment_date_assumed: 2030-04-15
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00088
想定日: 2030-02-25
year: 3.30458590007
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2030-02-25
target_ex_date_to_verify: 2030-02-26
target_record_date_to_verify: 2030-02-27
target_payment_date_to_verify: 2030-04-15
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00089
想定日: 2030-02-26
year: 3.30732375086
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
entitlement_factor: 0.99856371413
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2030-02-26
entitlement_record_date_assumed: 2030-02-27
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00090
想定日: 2030-02-27
year: 3.31006160164
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
record_date: 2030-02-27
cohort_dividend_receivable_oku: 7255.4096621
declared_company_dividend_oku: 7265.8454934
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2030-02-26
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00091
想定日: 2030-04-15
year: 3.43874058864
金額: 7255.4096621
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
company_cash_out_bn: 726.584549
holder_record_date: 2030-02-27
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2030-04-15
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2030-02-26
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

内容を開く

event_id: optimistic_e00092
想定日: 2030-04-23
year: 3.46064339493
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
cash_owed_by_company_oku: 7265.8454934
estimated_dps_krw: 2240.59953
ex_date_assumed: 2030-05-07
record_date_assumed: 2030-05-08
payment_date_assumed: 2030-05-21
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00093
想定日: 2030-05-06
year: 3.49623545517
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2030-05-06
target_ex_date_to_verify: 2030-05-07
target_record_date_to_verify: 2030-05-08
target_payment_date_to_verify: 2030-05-21
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00094
想定日: 2030-05-07
year: 3.49897330595
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
entitlement_factor: 0.99856371413
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2030-05-07
entitlement_record_date_assumed: 2030-05-08
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00095
想定日: 2030-05-08
year: 3.50171115674
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
record_date: 2030-05-08
cohort_dividend_receivable_oku: 7255.4096621
declared_company_dividend_oku: 7265.8454934
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2030-05-07
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

内容を開く

event_id: optimistic_e00096
想定日: 2030-05-21
year: 3.53730321697
金額: 7255.4096621
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
company_cash_out_bn: 726.584549
holder_record_date: 2030-05-08
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2030-05-21
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2030-05-07
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

内容を開く

event_id: optimistic_e00097
想定日: 2030-07-23
year: 3.70978781656
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
cash_owed_by_company_oku: 7265.8454934
estimated_dps_krw: 2240.59953
ex_date_assumed: 2030-08-06
record_date_assumed: 2030-08-07
payment_date_assumed: 2030-08-21
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

内容を開く

event_id: optimistic_e00098
想定日: 2030-08-05
year: 3.7453798768
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2030-08-05
target_ex_date_to_verify: 2030-08-06
target_record_date_to_verify: 2030-08-07
target_payment_date_to_verify: 2030-08-21
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

内容を開く

event_id: optimistic_e00099
想定日: 2030-08-06
year: 3.74811772758
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
entitlement_factor: 0.99856371413
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2030-08-06
entitlement_record_date_assumed: 2030-08-07
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

100

内容を開く

event_id: optimistic_e00100
想定日: 2030-08-07
year: 3.75085557837
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
record_date: 2030-08-07
cohort_dividend_receivable_oku: 7255.4096621
declared_company_dividend_oku: 7265.8454934
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2030-08-06
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

101

内容を開く

event_id: optimistic_e00101
想定日: 2030-08-21
year: 3.78918548939
金額: 7255.4096621
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
company_cash_out_bn: 726.584549
holder_record_date: 2030-08-07
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2030-08-21
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2030-08-06
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

102

内容を開く

event_id: optimistic_e00102
想定日: 2030-10-29
year: 3.9780971937
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
cash_owed_by_company_oku: 7265.8454934
estimated_dps_krw: 2240.59953
ex_date_assumed: 2030-11-11
record_date_assumed: 2030-11-12
payment_date_assumed: 2030-11-27
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

103

内容を開く

event_id: optimistic_e00103
想定日: 2030-11-08
year: 4.00547570157
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2030-11-08
target_ex_date_to_verify: 2030-11-11
target_record_date_to_verify: 2030-11-12
target_payment_date_to_verify: 2030-11-27
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

104

内容を開く

event_id: optimistic_e00104
想定日: 2030-11-11
year: 4.01368925394
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
entitlement_factor: 0.99856371413
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2030-11-11
entitlement_record_date_assumed: 2030-11-12
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

105

内容を開く

event_id: optimistic_e00105
想定日: 2030-11-12
year: 4.01642710472
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
record_date: 2030-11-12
cohort_dividend_receivable_oku: 7255.4096621
declared_company_dividend_oku: 7265.8454934
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2030-11-11
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

106

内容を開く

event_id: optimistic_e00106
想定日: 2030-11-27
year: 4.05749486653
金額: 7255.4096621
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
company_cash_out_bn: 726.584549
holder_record_date: 2030-11-12
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2030-11-27
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2030-11-11
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

107

内容を開く

event_id: optimistic_e00107
想定日: 2030-12-12
year: 4.09856262834
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_board_buyback_program_and_tender_execution
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 323815548.3378
common_outstanding_after: 324281309
share_of_common_after: 0.99856371413
check_against: company SEC 6-K, DART/KRX trading execution reports and capital ratio
expected_execution_date: 2030-12-15
event_date_role: share_transaction_or_other_non_cash_event

108

内容を開く

event_id: optimistic_e00108
想定日: 2030-12-15
year: 4.1067761807
金額: 19632.2828284
currency: KRW
金額の単位: 億KRW
種類: common_pro_rata_tender_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_annual_buyback
zero_cash_verification_gate: いいえ
cohort_shares_after: 316768190.9167
common_outstanding_after: 317223815
share_of_common_after: 0.99856371413
company_outlay_oku: 19660.5209568
company_shares_repur: 7057494
old_holder_shares_tendered: 7047357.4211
assumed_repurchase_price_krw: 278576.52
old_fraction_before: 0.99856371413
company_equity_treatment: common_equity_reduced_by_actual_cash_outlay
no_double_count: old cohort residual share count falls by proportional tender
event_date_role: share_transaction_or_other_non_cash_event

109

内容を開く

event_id: optimistic_e00109
想定日: 2030-12-20
year: 4.12046543463
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_CET1_and_capital_issuance_no_funding
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317223815
share_of_common_after: 0.99856371413
CET1_ratio_at_event: 0.15033025
capital_raise_required: いいえ
event_date_role: share_transaction_or_other_non_cash_event

110

内容を開く

event_id: optimistic_e00110
想定日: 2030-12-28
year: 4.14236824093
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_staff_stock_grant_issuance_or_treasury_transfer
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317223815
share_of_common_after: 0.99856371413
projected_date: 2030-12-30
check_against: grant vesting terms, compensation footnotes and current treasury share register
accounting: cost included in forecast ordinary earnings; noncash equity settlement only
event_date_role: share_transaction_or_other_non_cash_event

111

内容を開く

event_id: optimistic_e00111
想定日: 2030-12-30
year: 4.14784394251
金額: 0
currency: KRW
金額の単位: 億KRW
種類: staff_treasury_share_delivery_no_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
shares_delivered: 134625
grant_fair_value_oku: 353.8426282
shares_before: 317223815
shares_after: 317358440
old_cohort_cash_oku: 0
booking: intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
accounting_PnL: SBC already included in operating and ordinary earnings; never expense second time
event_date_role: share_transaction_or_other_non_cash_event

112

内容を開く

event_id: optimistic_e00112
想定日: 2031-02-05
year: 4.24914442163
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
cash_owed_by_company_oku: 7581.1448967
estimated_dps_krw: 2388.82725
ex_date_assumed: 2031-02-26
record_date_assumed: 2031-02-27
payment_date_assumed: 2031-04-15
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

113

内容を開く

event_id: optimistic_e00113
想定日: 2031-02-25
year: 4.30390143737
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2031-02-25
target_ex_date_to_verify: 2031-02-26
target_record_date_to_verify: 2031-02-27
target_payment_date_to_verify: 2031-04-15
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

114

内容を開く

event_id: optimistic_e00114
想定日: 2031-02-26
year: 4.30663928816
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
entitlement_factor: 0.998140118526
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2031-02-26
entitlement_record_date_assumed: 2031-02-27
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

115

内容を開く

event_id: optimistic_e00115
想定日: 2031-02-27
year: 4.30937713895
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
record_date: 2031-02-27
cohort_dividend_receivable_oku: 7567.0448658
declared_company_dividend_oku: 7581.1448967
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2031-02-26
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

116

内容を開く

event_id: optimistic_e00116
想定日: 2031-04-15
year: 4.43805612594
金額: 7567.0448658
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
company_cash_out_bn: 758.11449
holder_record_date: 2031-02-27
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2031-04-15
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2031-02-26
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

117

内容を開く

event_id: optimistic_e00117
想定日: 2031-04-23
year: 4.45995893224
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
cash_owed_by_company_oku: 7581.1448967
estimated_dps_krw: 2388.82725
ex_date_assumed: 2031-05-07
record_date_assumed: 2031-05-08
payment_date_assumed: 2031-05-21
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

118

内容を開く

event_id: optimistic_e00118
想定日: 2031-05-06
year: 4.49555099247
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2031-05-06
target_ex_date_to_verify: 2031-05-07
target_record_date_to_verify: 2031-05-08
target_payment_date_to_verify: 2031-05-21
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

119

内容を開く

event_id: optimistic_e00119
想定日: 2031-05-07
year: 4.49828884326
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
entitlement_factor: 0.998140118526
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2031-05-07
entitlement_record_date_assumed: 2031-05-08
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

120

内容を開く

event_id: optimistic_e00120
想定日: 2031-05-08
year: 4.50102669405
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
record_date: 2031-05-08
cohort_dividend_receivable_oku: 7567.0448658
declared_company_dividend_oku: 7581.1448967
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2031-05-07
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

121

内容を開く

event_id: optimistic_e00121
想定日: 2031-05-21
year: 4.53661875428
金額: 7567.0448658
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
company_cash_out_bn: 758.11449
holder_record_date: 2031-05-08
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2031-05-21
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2031-05-07
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

122

内容を開く

event_id: optimistic_e00122
想定日: 2031-07-23
year: 4.70910335387
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
cash_owed_by_company_oku: 7581.1448967
estimated_dps_krw: 2388.82725
ex_date_assumed: 2031-08-06
record_date_assumed: 2031-08-07
payment_date_assumed: 2031-08-21
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

123

内容を開く

event_id: optimistic_e00123
想定日: 2031-08-05
year: 4.7446954141
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2031-08-05
target_ex_date_to_verify: 2031-08-06
target_record_date_to_verify: 2031-08-07
target_payment_date_to_verify: 2031-08-21
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

124

内容を開く

event_id: optimistic_e00124
想定日: 2031-08-06
year: 4.74743326489
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
entitlement_factor: 0.998140118526
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2031-08-06
entitlement_record_date_assumed: 2031-08-07
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

125

内容を開く

event_id: optimistic_e00125
想定日: 2031-08-07
year: 4.75017111567
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
record_date: 2031-08-07
cohort_dividend_receivable_oku: 7567.0448658
declared_company_dividend_oku: 7581.1448967
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2031-08-06
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

126

内容を開く

event_id: optimistic_e00126
想定日: 2031-08-21
year: 4.78850102669
金額: 7567.0448658
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
company_cash_out_bn: 758.11449
holder_record_date: 2031-08-07
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2031-08-21
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2031-08-06
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

127

内容を開く

event_id: optimistic_e00127
想定日: 2031-10-29
year: 4.97741273101
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
cash_owed_by_company_oku: 7581.1448967
estimated_dps_krw: 2388.82725
ex_date_assumed: 2031-11-11
record_date_assumed: 2031-11-12
payment_date_assumed: 2031-11-27
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

128

内容を開く

event_id: optimistic_e00128
想定日: 2031-11-10
year: 5.01026694045
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2031-11-10
target_ex_date_to_verify: 2031-11-11
target_record_date_to_verify: 2031-11-12
target_payment_date_to_verify: 2031-11-27
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

129

内容を開く

event_id: optimistic_e00129
想定日: 2031-11-11
year: 5.01300479124
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
entitlement_factor: 0.998140118526
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2031-11-11
entitlement_record_date_assumed: 2031-11-12
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

130

内容を開く

event_id: optimistic_e00130
想定日: 2031-11-12
year: 5.01574264203
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
record_date: 2031-11-12
cohort_dividend_receivable_oku: 7567.0448658
declared_company_dividend_oku: 7581.1448967
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2031-11-11
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

131

内容を開く

event_id: optimistic_e00131
想定日: 2031-11-27
year: 5.05681040383
金額: 7567.0448658
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
company_cash_out_bn: 758.11449
holder_record_date: 2031-11-12
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2031-11-27
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2031-11-11
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

132

内容を開く

event_id: optimistic_e00132
想定日: 2031-12-12
year: 5.09787816564
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_board_buyback_program_and_tender_execution
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 316768190.9167
common_outstanding_after: 317358440
share_of_common_after: 0.998140118526
check_against: company SEC 6-K, DART/KRX trading execution reports and capital ratio
expected_execution_date: 2031-12-15
event_date_role: share_transaction_or_other_non_cash_event

133

内容を開く

event_id: optimistic_e00133
想定日: 2031-12-15
year: 5.106091718
金額: 20475.5310579
currency: KRW
金額の単位: 億KRW
種類: common_pro_rata_tender_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_annual_buyback
zero_cash_verification_gate: いいえ
cohort_shares_after: 309953199.6109
common_outstanding_after: 310530750
share_of_common_after: 0.998140118526
company_outlay_oku: 20513.6840789
company_shares_repur: 6827690
old_holder_shares_tendered: 6814991.3059
assumed_repurchase_price_krw: 300448.38
old_fraction_before: 0.998140118526
company_equity_treatment: common_equity_reduced_by_actual_cash_outlay
no_double_count: old cohort residual share count falls by proportional tender
event_date_role: share_transaction_or_other_non_cash_event

134

内容を開く

event_id: optimistic_e00134
想定日: 2031-12-20
year: 5.11978097194
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_CET1_and_capital_issuance_no_funding
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310530750
share_of_common_after: 0.998140118526
CET1_ratio_at_event: 0.15253289
capital_raise_required: いいえ
event_date_role: share_transaction_or_other_non_cash_event

135

内容を開く

event_id: optimistic_e00135
想定日: 2031-12-28
year: 5.14168377823
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_staff_stock_grant_issuance_or_treasury_transfer
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310530750
share_of_common_after: 0.998140118526
projected_date: 2031-12-30
check_against: grant vesting terms, compensation footnotes and current treasury share register
accounting: cost included in forecast ordinary earnings; noncash equity settlement only
event_date_role: share_transaction_or_other_non_cash_event

136

内容を開く

event_id: optimistic_e00136
想定日: 2031-12-30
year: 5.14715947981
金額: 0
currency: KRW
金額の単位: 億KRW
種類: staff_treasury_share_delivery_no_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
shares_delivered: 127572
grant_fair_value_oku: 361.6294574
shares_before: 310530750
shares_after: 310658322
old_cohort_cash_oku: 0
booking: intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
accounting_PnL: SBC already included in operating and ordinary earnings; never expense second time
event_date_role: share_transaction_or_other_non_cash_event

137

内容を開く

event_id: optimistic_e00137
想定日: 2032-02-05
year: 5.24845995893
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
cash_owed_by_company_oku: 7776.0552985
estimated_dps_krw: 2503.08933
ex_date_assumed: 2032-02-26
record_date_assumed: 2032-02-27
payment_date_assumed: 2032-04-15
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

138

内容を開く

event_id: optimistic_e00138
想定日: 2032-02-25
year: 5.30321697467
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2032-02-25
target_ex_date_to_verify: 2032-02-26
target_record_date_to_verify: 2032-02-27
target_payment_date_to_verify: 2032-04-15
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

139

内容を開く

event_id: optimistic_e00139
想定日: 2032-02-26
year: 5.30595482546
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
entitlement_factor: 0.997730231772
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2032-02-26
entitlement_record_date_assumed: 2032-02-27
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

140

内容を開く

event_id: optimistic_e00140
想定日: 2032-02-27
year: 5.30869267625
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
record_date: 2032-02-27
cohort_dividend_receivable_oku: 7758.4054553
declared_company_dividend_oku: 7776.0552985
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2032-02-26
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

141

内容を開く

event_id: optimistic_e00141
想定日: 2032-04-15
year: 5.44010951403
金額: 7758.4054553
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
company_cash_out_bn: 777.60553
holder_record_date: 2032-02-27
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2032-04-15
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2032-02-26
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

142

内容を開く

event_id: optimistic_e00142
想定日: 2032-04-23
year: 5.46201232033
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
cash_owed_by_company_oku: 7776.0552985
estimated_dps_krw: 2503.08933
ex_date_assumed: 2032-05-07
record_date_assumed: 2032-05-10
payment_date_assumed: 2032-05-21
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

143

内容を開く

event_id: optimistic_e00143
想定日: 2032-05-06
year: 5.49760438056
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2032-05-06
target_ex_date_to_verify: 2032-05-07
target_record_date_to_verify: 2032-05-10
target_payment_date_to_verify: 2032-05-21
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

144

内容を開く

event_id: optimistic_e00144
想定日: 2032-05-07
year: 5.50034223135
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
entitlement_factor: 0.997730231772
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2032-05-07
entitlement_record_date_assumed: 2032-05-10
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

145

内容を開く

event_id: optimistic_e00145
想定日: 2032-05-10
year: 5.50855578371
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
record_date: 2032-05-10
cohort_dividend_receivable_oku: 7758.4054553
declared_company_dividend_oku: 7776.0552985
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2032-05-07
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

146

内容を開く

event_id: optimistic_e00146
想定日: 2032-05-21
year: 5.53867214237
金額: 7758.4054553
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
company_cash_out_bn: 777.60553
holder_record_date: 2032-05-10
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2032-05-21
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2032-05-07
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

147

内容を開く

event_id: optimistic_e00147
想定日: 2032-07-23
year: 5.71115674196
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
cash_owed_by_company_oku: 7776.0552985
estimated_dps_krw: 2503.08933
ex_date_assumed: 2032-08-06
record_date_assumed: 2032-08-09
payment_date_assumed: 2032-08-23
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

148

内容を開く

event_id: optimistic_e00148
想定日: 2032-08-05
year: 5.74674880219
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2032-08-05
target_ex_date_to_verify: 2032-08-06
target_record_date_to_verify: 2032-08-09
target_payment_date_to_verify: 2032-08-23
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

149

内容を開く

event_id: optimistic_e00149
想定日: 2032-08-06
year: 5.74948665298
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
entitlement_factor: 0.997730231772
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2032-08-06
entitlement_record_date_assumed: 2032-08-09
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

150

内容を開く

event_id: optimistic_e00150
想定日: 2032-08-09
year: 5.75770020534
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
record_date: 2032-08-09
cohort_dividend_receivable_oku: 7758.4054553
declared_company_dividend_oku: 7776.0552985
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2032-08-06
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

151

内容を開く

event_id: optimistic_e00151
想定日: 2032-08-23
year: 5.79603011636
金額: 7758.4054553
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
company_cash_out_bn: 777.60553
holder_record_date: 2032-08-09
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2032-08-23
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2032-08-06
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

152

内容を開く

event_id: optimistic_e00152
想定日: 2032-10-29
year: 5.9794661191
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
cash_owed_by_company_oku: 7776.0552985
estimated_dps_krw: 2503.08933
ex_date_assumed: 2032-11-11
record_date_assumed: 2032-11-12
payment_date_assumed: 2032-11-29
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

153

内容を開く

event_id: optimistic_e00153
想定日: 2032-11-10
year: 6.01232032854
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2032-11-10
target_ex_date_to_verify: 2032-11-11
target_record_date_to_verify: 2032-11-12
target_payment_date_to_verify: 2032-11-29
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

154

内容を開く

event_id: optimistic_e00154
想定日: 2032-11-11
year: 6.01505817933
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
entitlement_factor: 0.997730231772
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2032-11-11
entitlement_record_date_assumed: 2032-11-12
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

155

内容を開く

event_id: optimistic_e00155
想定日: 2032-11-12
year: 6.01779603012
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
record_date: 2032-11-12
cohort_dividend_receivable_oku: 7758.4054553
declared_company_dividend_oku: 7776.0552985
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2032-11-11
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

156

内容を開く

event_id: optimistic_e00156
想定日: 2032-11-29
year: 6.0643394935
金額: 7758.4054553
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
company_cash_out_bn: 777.60553
holder_record_date: 2032-11-12
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2032-11-29
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2032-11-11
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

157

内容を開く

event_id: optimistic_e00157
想定日: 2032-12-12
year: 6.09993155373
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_board_buyback_program_and_tender_execution
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 309953199.6109
common_outstanding_after: 310658322
share_of_common_after: 0.997730231772
check_against: company SEC 6-K, DART/KRX trading execution reports and capital ratio
expected_execution_date: 2032-12-15
event_date_role: share_transaction_or_other_non_cash_event

158

内容を開く

event_id: optimistic_e00158
想定日: 2032-12-15
year: 6.10814510609
金額: 20993.3298407
currency: KRW
金額の単位: 億KRW
種類: common_pro_rata_tender_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_annual_buyback
zero_cash_verification_gate: いいえ
cohort_shares_after: 303460995.9315
common_outstanding_after: 304151349
share_of_common_after: 0.997730231772
company_outlay_oku: 21041.0882343
company_shares_repur: 6506973
old_holder_shares_tendered: 6492203.6794
assumed_repurchase_price_krw: 323362.16
old_fraction_before: 0.997730231772
company_equity_treatment: common_equity_reduced_by_actual_cash_outlay
no_double_count: old cohort residual share count falls by proportional tender
event_date_role: share_transaction_or_other_non_cash_event

159

内容を開く

event_id: optimistic_e00159
想定日: 2032-12-20
year: 6.12183436003
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_CET1_and_capital_issuance_no_funding
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304151349
share_of_common_after: 0.997730231772
CET1_ratio_at_event: 0.15449745
capital_raise_required: いいえ
event_date_role: share_transaction_or_other_non_cash_event

160

内容を開く

event_id: optimistic_e00160
想定日: 2032-12-28
year: 6.14373716632
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_staff_stock_grant_issuance_or_treasury_transfer
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304151349
share_of_common_after: 0.997730231772
projected_date: 2032-12-30
check_against: grant vesting terms, compensation footnotes and current treasury share register
accounting: cost included in forecast ordinary earnings; noncash equity settlement only
event_date_role: share_transaction_or_other_non_cash_event

161

内容を開く

event_id: optimistic_e00161
想定日: 2032-12-30
year: 6.1492128679
金額: 0
currency: KRW
金額の単位: 億KRW
種類: staff_treasury_share_delivery_no_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
shares_delivered: 123195
grant_fair_value_oku: 369.585
shares_before: 304151349
shares_after: 304274544
old_cohort_cash_oku: 0
booking: intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
accounting_PnL: SBC already included in operating and ordinary earnings; never expense second time
event_date_role: share_transaction_or_other_non_cash_event

162

内容を開く

event_id: optimistic_e00162
想定日: 2033-02-04
year: 6.24777549624
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
cash_owed_by_company_oku: 8044.3004876
estimated_dps_krw: 2643.76388
ex_date_assumed: 2033-02-25
record_date_assumed: 2033-02-28
payment_date_assumed: 2033-04-15
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

163

内容を開く

event_id: optimistic_e00163
想定日: 2033-02-24
year: 6.30253251198
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2033-02-24
target_ex_date_to_verify: 2033-02-25
target_record_date_to_verify: 2033-02-28
target_payment_date_to_verify: 2033-04-15
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

164

内容を開く

event_id: optimistic_e00164
想定日: 2033-02-25
year: 6.30527036277
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
entitlement_factor: 0.997326269698
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2033-02-25
entitlement_record_date_assumed: 2033-02-28
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

165

内容を開く

event_id: optimistic_e00165
想定日: 2033-02-28
year: 6.31348391513
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
record_date: 2033-02-28
cohort_dividend_receivable_oku: 8022.7921976
declared_company_dividend_oku: 8044.3004876
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2033-02-25
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

166

内容を開く

event_id: optimistic_e00166
想定日: 2033-04-15
year: 6.43942505133
金額: 8022.7921976
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
company_cash_out_bn: 804.430049
holder_record_date: 2033-02-28
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2033-04-15
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2033-02-25
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

167

内容を開く

event_id: optimistic_e00167
想定日: 2033-04-22
year: 6.45859000684
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
cash_owed_by_company_oku: 8044.3004876
estimated_dps_krw: 2643.76388
ex_date_assumed: 2033-05-06
record_date_assumed: 2033-05-09
payment_date_assumed: 2033-05-23
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

168

内容を開く

event_id: optimistic_e00168
想定日: 2033-05-05
year: 6.49418206708
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2033-05-05
target_ex_date_to_verify: 2033-05-06
target_record_date_to_verify: 2033-05-09
target_payment_date_to_verify: 2033-05-23
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

169

内容を開く

event_id: optimistic_e00169
想定日: 2033-05-06
year: 6.49691991786
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
entitlement_factor: 0.997326269698
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2033-05-06
entitlement_record_date_assumed: 2033-05-09
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

170

内容を開く

event_id: optimistic_e00170
想定日: 2033-05-09
year: 6.50513347023
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
record_date: 2033-05-09
cohort_dividend_receivable_oku: 8022.7921976
declared_company_dividend_oku: 8044.3004876
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2033-05-06
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

171

内容を開く

event_id: optimistic_e00171
想定日: 2033-05-23
year: 6.54346338125
金額: 8022.7921976
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
company_cash_out_bn: 804.430049
holder_record_date: 2033-05-09
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2033-05-23
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2033-05-06
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

172

内容を開く

event_id: optimistic_e00172
想定日: 2033-07-22
year: 6.70773442847
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
cash_owed_by_company_oku: 8044.3004876
estimated_dps_krw: 2643.76388
ex_date_assumed: 2033-08-05
record_date_assumed: 2033-08-08
payment_date_assumed: 2033-08-22
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

173

内容を開く

event_id: optimistic_e00173
想定日: 2033-08-04
year: 6.74332648871
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2033-08-04
target_ex_date_to_verify: 2033-08-05
target_record_date_to_verify: 2033-08-08
target_payment_date_to_verify: 2033-08-22
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

174

内容を開く

event_id: optimistic_e00174
想定日: 2033-08-05
year: 6.74606433949
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
entitlement_factor: 0.997326269698
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2033-08-05
entitlement_record_date_assumed: 2033-08-08
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

175

内容を開く

event_id: optimistic_e00175
想定日: 2033-08-08
year: 6.75427789185
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
record_date: 2033-08-08
cohort_dividend_receivable_oku: 8022.7921976
declared_company_dividend_oku: 8044.3004876
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2033-08-05
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

176

内容を開く

event_id: optimistic_e00176
想定日: 2033-08-22
year: 6.79260780287
金額: 8022.7921976
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
company_cash_out_bn: 804.430049
holder_record_date: 2033-08-08
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2033-08-22
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2033-08-05
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

177

内容を開く

event_id: optimistic_e00177
想定日: 2033-10-28
year: 6.97604380561
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
cash_owed_by_company_oku: 8044.3004876
estimated_dps_krw: 2643.76388
ex_date_assumed: 2033-11-11
record_date_assumed: 2033-11-14
payment_date_assumed: 2033-11-28
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

178

内容を開く

event_id: optimistic_e00178
想定日: 2033-11-10
year: 7.01163586585
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2033-11-10
target_ex_date_to_verify: 2033-11-11
target_record_date_to_verify: 2033-11-14
target_payment_date_to_verify: 2033-11-28
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

179

内容を開く

event_id: optimistic_e00179
想定日: 2033-11-11
year: 7.01437371663
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
entitlement_factor: 0.997326269698
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2033-11-11
entitlement_record_date_assumed: 2033-11-14
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

180

内容を開く

event_id: optimistic_e00180
想定日: 2033-11-14
year: 7.02258726899
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
record_date: 2033-11-14
cohort_dividend_receivable_oku: 8022.7921976
declared_company_dividend_oku: 8044.3004876
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2033-11-11
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

181

内容を開く

event_id: optimistic_e00181
想定日: 2033-11-28
year: 7.06091718001
金額: 8022.7921976
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
company_cash_out_bn: 804.430049
holder_record_date: 2033-11-14
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2033-11-28
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2033-11-11
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

182

内容を開く

event_id: optimistic_e00182
想定日: 2033-12-12
year: 7.09924709103
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_board_buyback_program_and_tender_execution
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 303460995.9315
common_outstanding_after: 304274544
share_of_common_after: 0.997326269698
check_against: company SEC 6-K, DART/KRX trading execution reports and capital ratio
expected_execution_date: 2033-12-15
event_date_role: share_transaction_or_other_non_cash_event

183

内容を開く

event_id: optimistic_e00183
想定日: 2033-12-15
year: 7.10746064339
金額: 21708.7304855
currency: KRW
金額の単位: 億KRW
種類: common_pro_rata_tender_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_annual_buyback
zero_cash_verification_gate: いいえ
cohort_shares_after: 297214526.0819
common_outstanding_after: 298011328
share_of_common_after: 0.997326269698
company_outlay_oku: 21766.9293842
company_shares_repur: 6263216
old_holder_shares_tendered: 6246469.8496
assumed_repurchase_price_krw: 347535.98
old_fraction_before: 0.997326269698
company_equity_treatment: common_equity_reduced_by_actual_cash_outlay
no_double_count: old cohort residual share count falls by proportional tender
event_date_role: share_transaction_or_other_non_cash_event

184

内容を開く

event_id: optimistic_e00184
想定日: 2033-12-20
year: 7.12114989733
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_CET1_and_capital_issuance_no_funding
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298011328
share_of_common_after: 0.997326269698
CET1_ratio_at_event: 0.15628744
capital_raise_required: いいえ
event_date_role: share_transaction_or_other_non_cash_event

185

内容を開く

event_id: optimistic_e00185
想定日: 2033-12-28
year: 7.14305270363
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_staff_stock_grant_issuance_or_treasury_transfer
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298011328
share_of_common_after: 0.997326269698
projected_date: 2033-12-30
check_against: grant vesting terms, compensation footnotes and current treasury share register
accounting: cost included in forecast ordinary earnings; noncash equity settlement only
event_date_role: share_transaction_or_other_non_cash_event

186

内容を開く

event_id: optimistic_e00186
想定日: 2033-12-30
year: 7.1485284052
金額: 0
currency: KRW
金額の単位: 億KRW
種類: staff_treasury_share_delivery_no_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
shares_delivered: 125904
grant_fair_value_oku: 377.712
shares_before: 298011328
shares_after: 298137232
old_cohort_cash_oku: 0
booking: intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
accounting_PnL: SBC already included in operating and ordinary earnings; never expense second time
event_date_role: share_transaction_or_other_non_cash_event

187

内容を開く

event_id: optimistic_e00187
想定日: 2034-02-03
year: 7.24435318275
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
cash_owed_by_company_oku: 8352.2532749
estimated_dps_krw: 2801.47945
ex_date_assumed: 2034-02-24
record_date_assumed: 2034-02-27
payment_date_assumed: 2034-04-17
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

188

内容を開く

event_id: optimistic_e00188
想定日: 2034-02-23
year: 7.29911019849
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2034-02-23
target_ex_date_to_verify: 2034-02-24
target_record_date_to_verify: 2034-02-27
target_payment_date_to_verify: 2034-04-17
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

189

内容を開く

event_id: optimistic_e00189
想定日: 2034-02-24
year: 7.30184804928
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
entitlement_factor: 0.99690509665
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2034-02-24
entitlement_record_date_assumed: 2034-02-27
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

190

内容を開く

event_id: optimistic_e00190
想定日: 2034-02-27
year: 7.31006160164
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
record_date: 2034-02-27
cohort_dividend_receivable_oku: 8326.4038582
declared_company_dividend_oku: 8352.2532749
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2034-02-24
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

191

内容を開く

event_id: optimistic_e00191
想定日: 2034-04-17
year: 7.44421629021
金額: 8326.4038582
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
company_cash_out_bn: 835.225327
holder_record_date: 2034-02-27
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2034-04-17
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2034-02-24
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

192

内容を開く

event_id: optimistic_e00192
想定日: 2034-04-21
year: 7.45516769336
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
cash_owed_by_company_oku: 8352.2532749
estimated_dps_krw: 2801.47945
ex_date_assumed: 2034-05-05
record_date_assumed: 2034-05-08
payment_date_assumed: 2034-05-22
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

193

内容を開く

event_id: optimistic_e00193
想定日: 2034-05-04
year: 7.49075975359
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2034-05-04
target_ex_date_to_verify: 2034-05-05
target_record_date_to_verify: 2034-05-08
target_payment_date_to_verify: 2034-05-22
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

194

内容を開く

event_id: optimistic_e00194
想定日: 2034-05-05
year: 7.49349760438
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
entitlement_factor: 0.99690509665
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2034-05-05
entitlement_record_date_assumed: 2034-05-08
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

195

内容を開く

event_id: optimistic_e00195
想定日: 2034-05-08
year: 7.50171115674
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
record_date: 2034-05-08
cohort_dividend_receivable_oku: 8326.4038582
declared_company_dividend_oku: 8352.2532749
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2034-05-05
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

196

内容を開く

event_id: optimistic_e00196
想定日: 2034-05-22
year: 7.54004106776
金額: 8326.4038582
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
company_cash_out_bn: 835.225327
holder_record_date: 2034-05-08
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2034-05-22
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2034-05-05
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

197

内容を開く

event_id: optimistic_e00197
想定日: 2034-07-21
year: 7.70431211499
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
cash_owed_by_company_oku: 8352.2532749
estimated_dps_krw: 2801.47945
ex_date_assumed: 2034-08-04
record_date_assumed: 2034-08-07
payment_date_assumed: 2034-08-21
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

198

内容を開く

event_id: optimistic_e00198
想定日: 2034-08-03
year: 7.73990417522
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2034-08-03
target_ex_date_to_verify: 2034-08-04
target_record_date_to_verify: 2034-08-07
target_payment_date_to_verify: 2034-08-21
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

199

内容を開く

event_id: optimistic_e00199
想定日: 2034-08-04
year: 7.74264202601
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
entitlement_factor: 0.99690509665
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2034-08-04
entitlement_record_date_assumed: 2034-08-07
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

200

内容を開く

event_id: optimistic_e00200
想定日: 2034-08-07
year: 7.75085557837
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
record_date: 2034-08-07
cohort_dividend_receivable_oku: 8326.4038582
declared_company_dividend_oku: 8352.2532749
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2034-08-04
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

201

内容を開く

event_id: optimistic_e00201
想定日: 2034-08-21
year: 7.78918548939
金額: 8326.4038582
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
company_cash_out_bn: 835.225327
holder_record_date: 2034-08-07
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2034-08-21
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2034-08-04
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

202

内容を開く

event_id: optimistic_e00202
想定日: 2034-10-27
year: 7.97262149213
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
cash_owed_by_company_oku: 8352.2532749
estimated_dps_krw: 2801.47945
ex_date_assumed: 2034-11-10
record_date_assumed: 2034-11-13
payment_date_assumed: 2034-11-27
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

203

内容を開く

event_id: optimistic_e00203
想定日: 2034-11-09
year: 8.00821355236
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2034-11-09
target_ex_date_to_verify: 2034-11-10
target_record_date_to_verify: 2034-11-13
target_payment_date_to_verify: 2034-11-27
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

204

内容を開く

event_id: optimistic_e00204
想定日: 2034-11-10
year: 8.01095140315
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
entitlement_factor: 0.99690509665
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2034-11-10
entitlement_record_date_assumed: 2034-11-13
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

205

内容を開く

event_id: optimistic_e00205
想定日: 2034-11-13
year: 8.01916495551
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
record_date: 2034-11-13
cohort_dividend_receivable_oku: 8326.4038582
declared_company_dividend_oku: 8352.2532749
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2034-11-10
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

206

内容を開く

event_id: optimistic_e00206
想定日: 2034-11-27
year: 8.05749486653
金額: 8326.4038582
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
company_cash_out_bn: 835.225327
holder_record_date: 2034-11-13
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2034-11-27
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2034-11-10
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

207

内容を開く

event_id: optimistic_e00207
想定日: 2034-12-12
year: 8.09856262834
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_board_buyback_program_and_tender_execution
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 297214526.0819
common_outstanding_after: 298137232
share_of_common_after: 0.99690509665
check_against: company SEC 6-K, DART/KRX trading execution reports and capital ratio
expected_execution_date: 2034-12-15
event_date_role: share_transaction_or_other_non_cash_event

208

内容を開く

event_id: optimistic_e00208
想定日: 2034-12-15
year: 8.1067761807
金額: 22530.268522
currency: KRW
金額の単位: 億KRW
種類: common_pro_rata_tender_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_annual_buyback
zero_cash_verification_gate: いいえ
cohort_shares_after: 290777306.5042
common_outstanding_after: 291680028
share_of_common_after: 0.99690509665
company_outlay_oku: 22600.214
company_shares_repur: 6457204
old_holder_shares_tendered: 6437219.5777
assumed_repurchase_price_krw: 350000
old_fraction_before: 0.99690509665
company_equity_treatment: common_equity_reduced_by_actual_cash_outlay
no_double_count: old cohort residual share count falls by proportional tender
event_date_role: share_transaction_or_other_non_cash_event

209

内容を開く

event_id: optimistic_e00209
想定日: 2034-12-20
year: 8.12046543463
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_CET1_and_capital_issuance_no_funding
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291680028
share_of_common_after: 0.99690509665
CET1_ratio_at_event: 0.15794566
capital_raise_required: いいえ
event_date_role: share_transaction_or_other_non_cash_event

210

内容を開く

event_id: optimistic_e00210
想定日: 2034-12-28
year: 8.14236824093
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_staff_stock_grant_issuance_or_treasury_transfer
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291680028
share_of_common_after: 0.99690509665
projected_date: 2034-12-30
check_against: grant vesting terms, compensation footnotes and current treasury share register
accounting: cost included in forecast ordinary earnings; noncash equity settlement only
event_date_role: share_transaction_or_other_non_cash_event

211

内容を開く

event_id: optimistic_e00211
想定日: 2034-12-30
year: 8.14784394251
金額: 0
currency: KRW
金額の単位: 億KRW
種類: staff_treasury_share_delivery_no_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
shares_delivered: 128674
grant_fair_value_oku: 386.022
shares_before: 291680028
shares_after: 291808702
old_cohort_cash_oku: 0
booking: intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
accounting_PnL: SBC already included in operating and ordinary earnings; never expense second time
event_date_role: share_transaction_or_other_non_cash_event

212

内容を開く

event_id: optimistic_e00212
想定日: 2035-02-05
year: 8.24914442163
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
cash_owed_by_company_oku: 8608.5794438
estimated_dps_krw: 2950.07633
ex_date_assumed: 2035-02-26
record_date_assumed: 2035-02-27
payment_date_assumed: 2035-04-16
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

213

内容を開く

event_id: optimistic_e00213
想定日: 2035-02-23
year: 8.2984257358
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2035-02-23
target_ex_date_to_verify: 2035-02-26
target_record_date_to_verify: 2035-02-27
target_payment_date_to_verify: 2035-04-16
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

214

内容を開く

event_id: optimistic_e00214
想定日: 2035-02-26
year: 8.30663928816
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
entitlement_factor: 0.996465508092
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2035-02-26
entitlement_record_date_assumed: 2035-02-27
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

215

内容を開く

event_id: optimistic_e00215
想定日: 2035-02-27
year: 8.30937713895
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
record_date: 2035-02-27
cohort_dividend_receivable_oku: 8578.1524894
declared_company_dividend_oku: 8608.5794438
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2035-02-26
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

216

内容を開く

event_id: optimistic_e00216
想定日: 2035-04-16
year: 8.44079397673
金額: 8578.1524894
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
company_cash_out_bn: 860.857944
holder_record_date: 2035-02-27
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2035-04-16
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2035-02-26
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

217

内容を開く

event_id: optimistic_e00217
想定日: 2035-04-23
year: 8.45995893224
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
cash_owed_by_company_oku: 8608.5794438
estimated_dps_krw: 2950.07633
ex_date_assumed: 2035-05-07
record_date_assumed: 2035-05-08
payment_date_assumed: 2035-05-21
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

218

内容を開く

event_id: optimistic_e00218
想定日: 2035-05-04
year: 8.4900752909
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2035-05-04
target_ex_date_to_verify: 2035-05-07
target_record_date_to_verify: 2035-05-08
target_payment_date_to_verify: 2035-05-21
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

219

内容を開く

event_id: optimistic_e00219
想定日: 2035-05-07
year: 8.49828884326
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
entitlement_factor: 0.996465508092
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2035-05-07
entitlement_record_date_assumed: 2035-05-08
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

220

内容を開く

event_id: optimistic_e00220
想定日: 2035-05-08
year: 8.50102669405
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
record_date: 2035-05-08
cohort_dividend_receivable_oku: 8578.1524894
declared_company_dividend_oku: 8608.5794438
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2035-05-07
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

221

内容を開く

event_id: optimistic_e00221
想定日: 2035-05-21
year: 8.53661875428
金額: 8578.1524894
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
company_cash_out_bn: 860.857944
holder_record_date: 2035-05-08
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2035-05-21
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2035-05-07
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

222

内容を開く

event_id: optimistic_e00222
想定日: 2035-07-23
year: 8.70910335387
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
cash_owed_by_company_oku: 8608.5794438
estimated_dps_krw: 2950.07633
ex_date_assumed: 2035-08-06
record_date_assumed: 2035-08-07
payment_date_assumed: 2035-08-21
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

223

内容を開く

event_id: optimistic_e00223
想定日: 2035-08-03
year: 8.73921971253
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2035-08-03
target_ex_date_to_verify: 2035-08-06
target_record_date_to_verify: 2035-08-07
target_payment_date_to_verify: 2035-08-21
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

224

内容を開く

event_id: optimistic_e00224
想定日: 2035-08-06
year: 8.74743326489
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
entitlement_factor: 0.996465508092
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2035-08-06
entitlement_record_date_assumed: 2035-08-07
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

225

内容を開く

event_id: optimistic_e00225
想定日: 2035-08-07
year: 8.75017111567
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
record_date: 2035-08-07
cohort_dividend_receivable_oku: 8578.1524894
declared_company_dividend_oku: 8608.5794438
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2035-08-06
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

226

内容を開く

event_id: optimistic_e00226
想定日: 2035-08-21
year: 8.78850102669
金額: 8578.1524894
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
company_cash_out_bn: 860.857944
holder_record_date: 2035-08-07
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2035-08-21
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2035-08-06
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

227

内容を開く

event_id: optimistic_e00227
想定日: 2035-10-29
year: 8.97741273101
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
cash_owed_by_company_oku: 8608.5794438
estimated_dps_krw: 2950.07633
ex_date_assumed: 2035-11-09
record_date_assumed: 2035-11-12
payment_date_assumed: 2035-11-27
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

228

内容を開く

event_id: optimistic_e00228
想定日: 2035-11-08
year: 9.00479123888
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2035-11-08
target_ex_date_to_verify: 2035-11-09
target_record_date_to_verify: 2035-11-12
target_payment_date_to_verify: 2035-11-27
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

229

内容を開く

event_id: optimistic_e00229
想定日: 2035-11-09
year: 9.00752908966
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
entitlement_factor: 0.996465508092
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2035-11-09
entitlement_record_date_assumed: 2035-11-12
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

230

内容を開く

event_id: optimistic_e00230
想定日: 2035-11-12
year: 9.01574264203
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
record_date: 2035-11-12
cohort_dividend_receivable_oku: 8578.1524894
declared_company_dividend_oku: 8608.5794438
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2035-11-09
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

231

内容を開く

event_id: optimistic_e00231
想定日: 2035-11-27
year: 9.05681040383
金額: 8578.1524894
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
company_cash_out_bn: 860.857944
holder_record_date: 2035-11-12
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2035-11-27
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2035-11-09
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

232

内容を開く

event_id: optimistic_e00232
想定日: 2035-12-12
year: 9.09787816564
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_board_buyback_program_and_tender_execution
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 290777306.5042
common_outstanding_after: 291808702
share_of_common_after: 0.996465508092
check_against: company SEC 6-K, DART/KRX trading execution reports and capital ratio
expected_execution_date: 2035-12-15
event_date_role: share_transaction_or_other_non_cash_event

233

内容を開く

event_id: optimistic_e00233
想定日: 2035-12-15
year: 9.106091718
金額: 23211.4702453
currency: KRW
金額の単位: 億KRW
種類: common_pro_rata_tender_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_annual_buyback
zero_cash_verification_gate: いいえ
cohort_shares_after: 284145457.8626
common_outstanding_after: 285153330
share_of_common_after: 0.996465508092
company_outlay_oku: 23293.802
company_shares_repur: 6655372
old_holder_shares_tendered: 6631848.6415
assumed_repurchase_price_krw: 350000
old_fraction_before: 0.996465508092
company_equity_treatment: common_equity_reduced_by_actual_cash_outlay
no_double_count: old cohort residual share count falls by proportional tender
event_date_role: share_transaction_or_other_non_cash_event

234

内容を開く

event_id: optimistic_e00234
想定日: 2035-12-20
year: 9.11978097194
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_CET1_and_capital_issuance_no_funding
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285153330
share_of_common_after: 0.996465508092
CET1_ratio_at_event: 0.15942338
capital_raise_required: いいえ
event_date_role: share_transaction_or_other_non_cash_event

235

内容を開く

event_id: optimistic_e00235
想定日: 2035-12-28
year: 9.14168377823
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_staff_stock_grant_issuance_or_treasury_transfer
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285153330
share_of_common_after: 0.996465508092
projected_date: 2035-12-30
check_against: grant vesting terms, compensation footnotes and current treasury share register
accounting: cost included in forecast ordinary earnings; noncash equity settlement only
event_date_role: share_transaction_or_other_non_cash_event

236

内容を開く

event_id: optimistic_e00236
想定日: 2035-12-30
year: 9.14715947981
金額: 0
currency: KRW
金額の単位: 億KRW
種類: staff_treasury_share_delivery_no_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
shares_delivered: 131506
grant_fair_value_oku: 394.518
shares_before: 285153330
shares_after: 285284836
old_cohort_cash_oku: 0
booking: intra_equity_APIC_treasury_reclassification; total common equity unchanged at delivery
accounting_PnL: SBC already included in operating and ordinary earnings; never expense second time
event_date_role: share_transaction_or_other_non_cash_event

237

内容を開く

event_id: optimistic_e00237
想定日: 2036-02-05
year: 9.24845995893
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
cash_owed_by_company_oku: 8905.2473947
estimated_dps_krw: 3121.52848
ex_date_assumed: 2036-02-26
record_date_assumed: 2036-02-27
payment_date_assumed: 2036-04-15
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

238

内容を開く

event_id: optimistic_e00238
想定日: 2036-02-25
year: 9.30321697467
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2036-02-25
target_ex_date_to_verify: 2036-02-26
target_record_date_to_verify: 2036-02-27
target_payment_date_to_verify: 2036-04-15
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

239

内容を開く

event_id: optimistic_e00239
想定日: 2036-02-26
year: 9.30595482546
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
entitlement_factor: 0.996006173502
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2036-02-26
entitlement_record_date_assumed: 2036-02-27
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

240

内容を開く

event_id: optimistic_e00240
想定日: 2036-02-27
year: 9.30869267625
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
record_date: 2036-02-27
cohort_dividend_receivable_oku: 8869.6813817
declared_company_dividend_oku: 8905.2473947
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2036-02-26
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

241

内容を開く

event_id: optimistic_e00241
想定日: 2036-04-15
year: 9.44010951403
金額: 8869.6813817
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
company_cash_out_bn: 890.524739
holder_record_date: 2036-02-27
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2036-04-15
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2036-02-26
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

242

内容を開く

event_id: optimistic_e00242
想定日: 2036-04-23
year: 9.46201232033
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
cash_owed_by_company_oku: 8905.2473947
estimated_dps_krw: 3121.52848
ex_date_assumed: 2036-05-07
record_date_assumed: 2036-05-08
payment_date_assumed: 2036-05-21
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

243

内容を開く

event_id: optimistic_e00243
想定日: 2036-05-06
year: 9.49760438056
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2036-05-06
target_ex_date_to_verify: 2036-05-07
target_record_date_to_verify: 2036-05-08
target_payment_date_to_verify: 2036-05-21
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

244

内容を開く

event_id: optimistic_e00244
想定日: 2036-05-07
year: 9.50034223135
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
entitlement_factor: 0.996006173502
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2036-05-07
entitlement_record_date_assumed: 2036-05-08
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

245

内容を開く

event_id: optimistic_e00245
想定日: 2036-05-08
year: 9.50308008214
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
record_date: 2036-05-08
cohort_dividend_receivable_oku: 8869.6813817
declared_company_dividend_oku: 8905.2473947
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2036-05-07
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

246

内容を開く

event_id: optimistic_e00246
想定日: 2036-05-21
year: 9.53867214237
金額: 8869.6813817
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
company_cash_out_bn: 890.524739
holder_record_date: 2036-05-08
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2036-05-21
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2036-05-07
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

247

内容を開く

event_id: optimistic_e00247
想定日: 2036-07-23
year: 9.71115674196
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
cash_owed_by_company_oku: 8905.2473947
estimated_dps_krw: 3121.52848
ex_date_assumed: 2036-08-06
record_date_assumed: 2036-08-07
payment_date_assumed: 2036-08-21
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

248

内容を開く

event_id: optimistic_e00248
想定日: 2036-08-05
year: 9.74674880219
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_forecast_dividend_record_ex_and_payment_dates
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_not_declared
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
check_against: KRX/DART board resolution, record date, settlement timetable and latest treasury shares
event_date_role: verification_preflight
verification_gate_date: 2036-08-05
target_ex_date_to_verify: 2036-08-06
target_record_date_to_verify: 2036-08-07
target_payment_date_to_verify: 2036-08-21
target_ex_date_status: forecast_not_declared
target_record_date_status: forecast_not_declared
target_payment_date_status: not_announced_forecast

249

内容を開く

event_id: optimistic_e00249
想定日: 2036-08-06
year: 9.74948665298
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_ex_date_non_cash_entitlement_snapshot
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
entitlement_factor: 0.996006173502
right: included_for_2026_11_06_holder_only_if_ex_date_after_purchase
event_date_role: ex_date_entitlement
entitlement_ex_date_assumed: 2036-08-06
entitlement_record_date_assumed: 2036-08-07
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared

250

内容を開く

event_id: optimistic_e00250
想定日: 2036-08-07
year: 9.75222450376
金額: 0
currency: KRW
金額の単位: 億KRW
種類: dividend_record_date_no_new_holder_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
record_date: 2036-08-07
cohort_dividend_receivable_oku: 8869.6813817
declared_company_dividend_oku: 8905.2473947
event_date_role: dividend_record_date
entitlement_ex_date_assumed: 2036-08-06
record_date_asof_status: forecast_not_declared
entitlement_ex_date_status: forecast_not_declared

251

内容を開く

event_id: optimistic_e00251
想定日: 2036-08-21
year: 9.79055441478
金額: 8869.6813817
currency: KRW
金額の単位: 億KRW
種類: confirmed_or_forecast_dividend_cash_received
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: future_not_declared
zero_cash_verification_gate: いいえ
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
company_cash_out_bn: 890.524739
holder_record_date: 2036-08-07
cash_entitlement_fixed_on_record_date: はい
event_date_role: dividend_payment
payment_date_assumed: 2036-08-21
payment_date_status: forecast_not_declared
entitlement_ex_date_assumed: 2036-08-06
entitlement_ex_date_status: forecast_not_declared
entitlement_record_date_status: forecast_not_declared
ex_date_is_payment_date: いいえ

252

内容を開く

event_id: optimistic_e00252
想定日: 2036-10-29
year: 9.9794661191
金額: 0
currency: KRW
金額の単位: 億KRW
種類: forecast_dividend_board_declaration_non_cash
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
cash_owed_by_company_oku: 8905.2473947
estimated_dps_krw: 3121.52848
ex_date_assumed: 2036-11-11
record_date_assumed: 2036-11-12
payment_date_assumed: 2036-11-27
accounting: ordinary_equity_debit_dividend_liability_credit
event_date_role: share_transaction_or_other_non_cash_event

253

内容を開く

event_id: optimistic_e00253
想定日: 2036-11-06
year: 10.00136892539
金額: 0
currency: KRW
金額の単位: 億KRW
種類: verify_2036_cum_dividend_pending_record_after_horizon
holder_scope: 2026-11-06_existing_common_shareholder_cohort
date_status: forecast_unconfirmed
transaction_status: forecast_unconfirmed
zero_cash_verification_gate: はい
cohort_shares_after: 284145457.8626
common_outstanding_after: 285284836
share_of_common_after: 0.996006173502
expected_ex_date_after_horizon: 2036-11-11
expected_record_date_after_horizon: 2036-11-12
expected_payment_date_after_horizon: 2036-11-27
check_against: DART/KRX confirm October 2036 board resolution, Nov entitlement and ordinary common shares
no_future_receipt_in_10_year_payout: はい
event_date_role: share_transaction_or_other_non_cash_event

その他の数値・前提

scenario_parameters

内容を開く

profit_2027

内容を開く

bank: 5100
securities: 1370
nonlife_insurance: 860
card: 460
life_insurance: 215
others_elimination: -105

future_profit_growth

0.034

roa_shock

0.006

rwa_g

0.043

divp

0.34

buyp

0.23

sbc_bn

195

equity_sbc_fraction

0.17

oci_bn

150

terminal_roe

0.127

terminal_growth

0.034

terminal_rwa_growth

0.034

capital_target

0.133

annual_hybrid_coupon_bn

180

q4_2026_profit_bn

8050

credit_cost_ratio

0.0036

group_nim

0.0194

ordinary_profit_2027_bn

7720

period_ledger

内容を開く

period

2026_initial_partial

year

2026

start_exclusive

2026-11-06

from_date_inclusive

2026-11-07

end_inclusive

2026-12-31

elapsed_days

end_t_years

0.15058179329

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

1213.01369863

parent_hybrid_distributions_bn

26.854740269

ordinary_common_profit_after_hybrid_bn

1186.158958362

OCI_attributable_common_bn

22.602739726

ordinary_profit_OCI_sum_bn

1208.761698088

SBC_expense_already_in_ordinary_profit_bn

29.383561644

SBC_noncash_equity_credit_bn

4.995205479

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

dividends_cash_paid_company_bn

404.918449107

buyback_cash_spent_company_bn

1.847916363

old_cohort_pro_rata_tender_cash_bn

1.847916363

old_cohort_dividend_and_tender_received_bn

406.76636547

third_party_common_issuance_proceeds_bn

company_buyback_shares

9169

staff_treasury_shares_delivered

25643

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

9169

ordinary_common_equity_open_bn

56285.579969035

ordinary_common_equity_close_bn

57497.488956239

equity_rollforward_expected_bn

57497.488956239

equity_rollforward_residual_bn

total_group_equity_close_bn

63900.7272863

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1803.2383301

issued_common_shares_open

354687734

issued_common_shares_close

354687734

treasury_common_shares_open

7713913

treasury_common_shares_close

7697439

economic_common_outstanding_open

346973821

economic_common_outstanding_close

346990295

old_common_cohort_shares_open

346973821

old_common_cohort_shares_close

346964652

old_common_cohort_percent_close

0.999926098798

regulatory_rwa_close_bn

371081.3426432

regulatory_cet1_close_bn

52052.5194566

regulatory_cet1_close_ratio

0.1402725319

regulatory_adjustments_proxy_bn

5444.9694996

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0909081

financial_deposits_close_bn

499162.2383432

bank_cash_due_close_bn

46480.6842157

financial_total_assets_close_bn

858080.6005364

financial_total_liabilities_close_bn

794179.8732501

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 783.0847928
securities: 210.3580718
nonlife_insurance: 132.0495925
card: 70.6311774
life_insurance: 33.0123981
others_elimination: -16.122334

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 797.1889024
securities: 217.4101266
nonlife_insurance: 135.8694555
card: 73.5695336
life_insurance: 34.1877406
others_elimination: -15.8284984

segment_plus_consolidation_to_parent_profit_residual_bn

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 2027.0766933
net_fee_and_commission_income: 928.06126027
other_operating_income: 148.29406393
gross_operating_profit: 3103.4320175
G_and_A_expense_including_SBC: 1184.67577047
SBC_expense_is_subset_of_G_and_A_not_additional: 29.38356164
preprovision_operating_profit: 1918.75624703
credit_loss_expense: 285.02958904
net_operating_profit: 1633.72665799
nonoperating_profit: -18.94611872
profit_before_tax: 1614.78053927
tax_expense_model_implied: 392.12300502
consolidated_profit: 1222.65753425
NCI_profit: 9.64383562
parent_attributable_profit: 1213.01369863
parent_hybrid_distribution: 26.85474027
ordinary_common_profit_after_hybrid: 1186.15895836
P_and_L_bridge_residual_bn: -0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

9.64383562

NCI_distributions_implied_bn_estimate

6.40550552

ordinary_common_annualized_ROE_on_average_book_estimate

0.138459507

内容を開く

period

2027

year

2027

start_exclusive

2026-12-31

from_date_inclusive

2027-01-01

end_inclusive

2027-12-31

elapsed_days

365

end_t_years

1.1498973306

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

7900

parent_hybrid_distributions_bn

180

ordinary_common_profit_after_hybrid_bn

7720

OCI_attributable_common_bn

150

ordinary_profit_OCI_sum_bn

7870

SBC_expense_already_in_ordinary_profit_bn

195

SBC_noncash_equity_credit_bn

33.15

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

2624.8

dividends_cash_paid_company_bn

2624.8

buyback_cash_spent_company_bn

1775.59996021

old_cohort_pro_rata_tender_cash_bn

1775.468741238

old_cohort_dividend_and_tender_received_bn

4400.074765362

third_party_common_issuance_proceeds_bn

company_buyback_shares

8064992

staff_treasury_shares_delivered

159588

new_common_issued

treasury_shares_cancelled

3960000

old_holder_shares_tendered

8064395.98739

ordinary_common_equity_open_bn

57497.488956239

ordinary_common_equity_close_bn

61000.238996029

equity_rollforward_expected_bn

61000.238996029

equity_rollforward_residual_bn

total_group_equity_close_bn

67425.1161861

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1824.8771901

issued_common_shares_open

354687734

issued_common_shares_close

350727734

treasury_common_shares_open

7697439

treasury_common_shares_close

11642843

economic_common_outstanding_open

346990295

economic_common_outstanding_close

339084891

old_common_cohort_shares_open

346964652

old_common_cohort_shares_close

338900256.01261

old_common_cohort_percent_close

0.999455490373

regulatory_rwa_close_bn

387037.8403769

regulatory_cet1_close_bn

55415.9737777

regulatory_cet1_close_ratio

0.1431797308

regulatory_adjustments_proxy_bn

5584.2652183

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0908245

financial_deposits_close_bn

518002.5705744

bank_cash_due_close_bn

42090.4927058

financial_total_assets_close_bn

891968.7666781

financial_total_liabilities_close_bn

824543.650492

financial_balancing_residual_bn

-0

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5100
securities: 1370
nonlife_insurance: 860
card: 460
life_insurance: 215
others_elimination: -105

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5193.6
securities: 1416.8
nonlife_insurance: 885.35
card: 479.5
life_insurance: 222.8
others_elimination: -103.05

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 13799.49044139
net_fee_and_commission_income: 6357.578202
other_operating_income: 1001.06042667
gross_operating_profit: 21158.12907006
G_and_A_expense_including_SBC: 8564.64608958
SBC_expense_is_subset_of_G_and_A_not_additional: 195
preprovision_operating_profit: 12593.48298047
credit_loss_expense: 1945.2424728
net_operating_profit: 10648.24050767
nonoperating_profit: -127.89594667
profit_before_tax: 10520.344561
tax_expense_model_implied: 2554.693361
consolidated_profit: 7965.6512
NCI_profit: 65.6512
parent_attributable_profit: 7900
parent_hybrid_distribution: 180
ordinary_common_profit_after_hybrid: 7720
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

65.6512

NCI_distributions_implied_bn_estimate

44.01234

ordinary_common_annualized_ROE_on_average_book_estimate

0.130387102

内容を開く

period

2028

year

2028

start_exclusive

2027-12-31

from_date_inclusive

2028-01-01

end_inclusive

2028-12-31

elapsed_days

366

end_t_years

2.15195071869

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

8202.90812

parent_hybrid_distributions_bn

181.8

ordinary_common_profit_after_hybrid_bn

8021.10812

OCI_attributable_common_bn

151.5

ordinary_profit_OCI_sum_bn

8172.60812

SBC_expense_already_in_ordinary_profit_bn

199.29

SBC_noncash_equity_credit_bn

33.8793

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

2727.1767608

dividends_cash_paid_company_bn

2727.1767608

buyback_cash_spent_company_bn

1844.85479711

old_cohort_pro_rata_tender_cash_bn

1843.850255913

old_cohort_dividend_and_tender_received_bn

4569.542042713

third_party_common_issuance_proceeds_bn

company_buyback_shares

7731490

staff_treasury_shares_delivered

150479

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

7727280.12927

ordinary_common_equity_open_bn

61000.238996029

ordinary_common_equity_close_bn

64634.694858119

equity_rollforward_expected_bn

64634.694858119

equity_rollforward_residual_bn

-1.0E-9

total_group_equity_close_bn

71081.4705745

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1846.7757163

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

11642843

treasury_common_shares_close

19223854

economic_common_outstanding_open

339084891

economic_common_outstanding_close

331503880

old_common_cohort_shares_open

338900256.01261

old_common_cohort_shares_close

331172975.88334

old_common_cohort_percent_close

0.99900180922

regulatory_rwa_close_bn

403705.4314538

regulatory_cet1_close_bn

58907.3578944

regulatory_cet1_close_ratio

0.1459166841

regulatory_adjustments_proxy_bn

5727.3369637

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0926898

financial_deposits_close_bn

537583.26407

bank_cash_due_close_bn

37529.0261934

financial_total_assets_close_bn

927248.0290549

financial_total_liabilities_close_bn

856166.5584805

financial_balancing_residual_bn

-0

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5295.54828
securities: 1422.529636
nonlife_insurance: 892.974808
card: 477.637688
life_insurance: 223.243702
others_elimination: -109.025994

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5391.20748
securities: 1470.359236
nonlife_insurance: 918.882508
card: 497.566688
life_insurance: 231.215302
others_elimination: -107.033094

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 14155.51729478
net_fee_and_commission_income: 6562.61009901
other_operating_income: 1018.27866601
gross_operating_profit: 21736.4060598
G_and_A_expense_including_SBC: 8683.22536175
SBC_expense_is_subset_of_G_and_A_not_additional: 199.29
preprovision_operating_profit: 13053.18069805
credit_loss_expense: 2000.44845418
net_operating_profit: 11052.73224387
nonoperating_profit: -130.09575695
profit_before_tax: 10922.63648692
tax_expense_model_implied: 2652.38336596
consolidated_profit: 8270.25312096
NCI_profit: 67.34500096
parent_attributable_profit: 8202.90812
parent_hybrid_distribution: 181.8
ordinary_common_profit_after_hybrid: 8021.10812
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

67.34500096

NCI_distributions_implied_bn_estimate

45.44647476

ordinary_common_annualized_ROE_on_average_book_estimate

0.127427479

内容を開く

period

2029

year

2029

start_exclusive

2028-12-31

from_date_inclusive

2029-01-01

end_inclusive

2029-12-31

elapsed_days

365

end_t_years

3.15126625599

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

8446.3324

parent_hybrid_distributions_bn

183.618

ordinary_common_profit_after_hybrid_bn

8262.7144

OCI_attributable_common_bn

153.015

ordinary_profit_OCI_sum_bn

8415.7294

SBC_expense_already_in_ordinary_profit_bn

203.67438

SBC_noncash_equity_credit_bn

34.6246446

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

2809.322896

dividends_cash_paid_company_bn

2809.322896

buyback_cash_spent_company_bn

1900.424236902

old_cohort_pro_rata_tender_cash_bn

1898.52725095

old_cohort_dividend_and_tender_received_bn

4705.045906737

third_party_common_issuance_proceeds_bn

company_buyback_shares

7364779

staff_treasury_shares_delivered

142208

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

7357427.5455

ordinary_common_equity_open_bn

64634.694858119

ordinary_common_equity_close_bn

68375.301769817

equity_rollforward_expected_bn

68375.301769816

equity_rollforward_residual_bn

total_group_equity_close_bn

74844.2387948

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1868.9370249

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

19223854

treasury_common_shares_close

26446425

economic_common_outstanding_open

331503880

economic_common_outstanding_close

324281309

old_common_cohort_shares_open

331172975.88334

old_common_cohort_shares_close

323815548.33784

old_common_cohort_percent_close

0.99856371413

regulatory_rwa_close_bn

421116.8430069

regulatory_cet1_close_bn

62501.0095506

regulatory_cet1_close_ratio

0.1484172637

regulatory_adjustments_proxy_bn

5874.2922192

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0950418

financial_deposits_close_bn

557934.4743208

bank_cash_due_close_bn

32830.1539969

financial_total_assets_close_bn

963977.4987957

financial_total_liabilities_close_bn

889133.2600009

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5452.6956
securities: 1464.74372
nonlife_insurance: 919.47416
card: 491.81176
life_insurance: 229.86854
others_elimination: -112.26138

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5550.4593024
securities: 1513.6255712
nonlife_insurance: 945.9518294
card: 512.179198
life_insurance: 238.0155152
others_elimination: -110.2246362

segment_plus_consolidation_to_parent_profit_residual_bn

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 14520.72964098
net_fee_and_commission_income: 6774.25427471
other_operating_income: 1035.79305906
gross_operating_profit: 22330.77697475
G_and_A_expense_including_SBC: 8894.79738297
SBC_expense_is_subset_of_G_and_A_not_additional: 203.67438
preprovision_operating_profit: 13435.97959178
credit_loss_expense: 2057.22118131
net_operating_profit: 11378.75841048
nonoperating_profit: -132.33340397
profit_before_tax: 11246.42500651
tax_expense_model_implied: 2731.01010452
consolidated_profit: 8515.41490198
NCI_profit: 69.08250198
parent_attributable_profit: 8446.3324
parent_hybrid_distribution: 183.618
ordinary_common_profit_after_hybrid: 8262.7144
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

69.08250198

NCI_distributions_implied_bn_estimate

46.92119338

ordinary_common_annualized_ROE_on_average_book_estimate

0.124327103

内容を開く

period

2030

year

2030

start_exclusive

2029-12-31

from_date_inclusive

2030-01-01

end_inclusive

2030-12-31

elapsed_days

365

end_t_years

4.15058179329

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

8733.5077016

parent_hybrid_distributions_bn

185.45418

ordinary_common_profit_after_hybrid_bn

8548.0535216

OCI_attributable_common_bn

154.54515

ordinary_profit_OCI_sum_bn

8702.5986716

SBC_expense_already_in_ordinary_profit_bn

208.15521636

SBC_noncash_equity_credit_bn

35.386386781

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

2906.338197344

dividends_cash_paid_company_bn

2906.338197344

buyback_cash_spent_company_bn

1966.052095681

old_cohort_pro_rata_tender_cash_bn

1963.228282836

old_cohort_dividend_and_tender_received_bn

4865.392147692

third_party_common_issuance_proceeds_bn

company_buyback_shares

7057494

staff_treasury_shares_delivered

134625

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

7047357.42109

ordinary_common_equity_open_bn

68375.301769817

ordinary_common_equity_close_bn

72240.89653517

equity_rollforward_expected_bn

72240.896535173

equity_rollforward_residual_bn

-2.0E-9

total_group_equity_close_bn

78732.2608044

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1891.3642692

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

26446425

treasury_common_shares_close

33369294

economic_common_outstanding_open

324281309

economic_common_outstanding_close

317358440

old_common_cohort_shares_open

323815548.33784

old_common_cohort_shares_close

316768190.91675

old_common_cohort_percent_close

0.998140118526

regulatory_rwa_close_bn

439306.3533653

regulatory_cet1_close_bn

66215.6548743

regulatory_cet1_close_ratio

0.1507277424

regulatory_adjustments_proxy_bn

6025.2416608

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0971658

financial_deposits_close_bn

579087.6255198

bank_cash_due_close_bn

27968.9888084

financial_total_assets_close_bn

1002218.878769

financial_total_liabilities_close_bn

923486.6179645

financial_balancing_residual_bn

-0

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5638.0872504
securities: 1514.5450065
nonlife_insurance: 950.7362814
card: 508.5333598
life_insurance: 237.6840704
others_elimination: -116.0782669

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5738.0017543
securities: 1564.5022584
nonlife_insurance: 977.7964596
card: 529.3488815
life_insurance: 246.010279
others_elimination: -113.9967148

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 14895.36446572
net_fee_and_commission_income: 6992.72397507
other_operating_income: 1053.60869968
gross_operating_profit: 22941.69714046
G_and_A_expense_including_SBC: 9063.42718007
SBC_expense_is_subset_of_G_and_A_not_additional: 208.15521636
preprovision_operating_profit: 13878.26996039
credit_loss_expense: 2115.60511843
net_operating_profit: 11762.66484196
nonoperating_profit: -134.60953852
profit_before_tax: 11628.05530344
tax_expense_model_implied: 2823.6827713
consolidated_profit: 8804.37253214
NCI_profit: 70.86483054
parent_attributable_profit: 8733.5077016
parent_hybrid_distribution: 185.45418
ordinary_common_profit_after_hybrid: 8548.0535216
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

70.86483054

NCI_distributions_implied_bn_estimate

48.43758624

ordinary_common_annualized_ROE_on_average_book_estimate

0.1216632

内容を開く

period

2031

year

2031

start_exclusive

2030-12-31

from_date_inclusive

2031-01-01

end_inclusive

2031-12-31

elapsed_days

365

end_t_years

5.1498973306

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

9106.302717947

parent_hybrid_distributions_bn

187.3087218

ordinary_common_profit_after_hybrid_bn

8918.993996147

OCI_attributable_common_bn

156.0906015

ordinary_profit_OCI_sum_bn

9075.084597647

SBC_expense_already_in_ordinary_profit_bn

212.73463112

SBC_noncash_equity_credit_bn

36.16488729

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3032.45795869

dividends_cash_paid_company_bn

3032.45795869

buyback_cash_spent_company_bn

2051.368407888

old_cohort_pro_rata_tender_cash_bn

2047.55310579

old_cohort_dividend_and_tender_received_bn

5074.371052101

third_party_common_issuance_proceeds_bn

company_buyback_shares

6827690

staff_treasury_shares_delivered

127572

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

6814991.30586

ordinary_common_equity_open_bn

72240.89653517

ordinary_common_equity_close_bn

76268.319653532

equity_rollforward_expected_bn

76268.31965353

equity_rollforward_residual_bn

2.0E-9

total_group_equity_close_bn

82782.380294

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1914.0606405

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

33369294

treasury_common_shares_close

40069412

economic_common_outstanding_open

317358440

economic_common_outstanding_close

310658322

old_common_cohort_shares_open

316768190.91675

old_common_cohort_shares_close

309953199.61089

old_common_cohort_percent_close

0.997730231772

regulatory_rwa_close_bn

458309.8675992

regulatory_cet1_close_bn

70088.0203979

regulatory_cet1_close_ratio

0.1529271468

regulatory_adjustments_proxy_bn

6180.2992556

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0991073

financial_deposits_close_bn

601075.4655447

bank_cash_due_close_bn

22896.749527

financial_total_assets_close_bn

1042036.5805331

financial_total_liabilities_close_bn

959254.2002391

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5878.7523875
securities: 1579.1942688
nonlife_insurance: 991.3190301
card: 530.2404114
life_insurance: 247.8297575
others_elimination: -121.0331374

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5980.8650105
securities: 1630.2505803
nonlife_insurance: 1018.9745321
card: 551.5138745
life_insurance: 256.3391428
others_elimination: -118.9057911

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 15279.66486893
net_fee_and_commission_income: 7218.23932326
other_operating_income: 1071.73076931
gross_operating_profit: 23569.63496151
G_and_A_expense_including_SBC: 9134.23868597
SBC_expense_is_subset_of_G_and_A_not_additional: 212.73463112
preprovision_operating_profit: 14435.39627554
credit_loss_expense: 2175.64599169
net_operating_profit: 12259.75028384
nonoperating_profit: -136.92482258
profit_before_tax: 12122.82546126
tax_expense_model_implied: 2943.82960015
consolidated_profit: 9178.99586111
NCI_profit: 72.69314316
parent_attributable_profit: 9106.30271795
parent_hybrid_distribution: 187.3087218
ordinary_common_profit_after_hybrid: 8918.99399615
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

72.69314316

NCI_distributions_implied_bn_estimate

49.99677186

ordinary_common_annualized_ROE_on_average_book_estimate

0.120195946

内容を開く

period

2032

year

2032

start_exclusive

2031-12-31

from_date_inclusive

2032-01-01

end_inclusive

2032-12-31

elapsed_days

366

end_t_years

6.15195071869

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

9337.482160212

parent_hybrid_distributions_bn

189.181809018

ordinary_common_profit_after_hybrid_bn

9148.300351194

OCI_attributable_common_bn

157.651507515

ordinary_profit_OCI_sum_bn

9305.951858709

SBC_expense_already_in_ordinary_profit_bn

217.414793005

SBC_noncash_equity_credit_bn

36.960514811

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3110.422119406

dividends_cash_paid_company_bn

3110.422119406

buyback_cash_spent_company_bn

2104.108823426

old_cohort_pro_rata_tender_cash_bn

2099.33298407

old_cohort_dividend_and_tender_received_bn

5202.695166173

third_party_common_issuance_proceeds_bn

company_buyback_shares

6506973

staff_treasury_shares_delivered

123195

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

6492203.67942

ordinary_common_equity_open_bn

76268.319653532

ordinary_common_equity_close_bn

80396.701084218

equity_rollforward_expected_bn

80396.70108422

equity_rollforward_residual_bn

-1.0E-9

total_group_equity_close_bn

86933.7304524

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1937.0293682

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

40069412

treasury_common_shares_close

46453190

economic_common_outstanding_open

310658322

economic_common_outstanding_close

304274544

old_common_cohort_shares_open

309953199.61089

old_common_cohort_shares_close

303460995.93147

old_common_cohort_percent_close

0.997326269698

regulatory_rwa_close_bn

478164.9968383

regulatory_cet1_close_bn

74057.1187208

regulatory_cet1_close_ratio

0.1548777498

regulatory_adjustments_proxy_bn

6339.5823634

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.1011221

financial_deposits_close_bn

623932.1233891

bank_cash_due_close_bn

17694.2126467

financial_total_assets_close_bn

1083497.8467046

financial_total_liabilities_close_bn

996564.1162522

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 6027.9948123
securities: 1619.2848809
nonlife_insurance: 1016.4853997
card: 543.7014929
life_insurance: 254.1213499
others_elimination: -124.1057755

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 6132.3539129
securities: 1671.4644313
nonlife_insurance: 1044.7493228
card: 565.4429722
life_insurance: 262.8179417
others_elimination: -121.9316276

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 15673.88022255
net_fee_and_commission_income: 7451.02754144
other_operating_income: 1090.16453854
gross_operating_profit: 24215.07230253
G_and_A_expense_including_SBC: 9407.7772572
SBC_expense_is_subset_of_G_and_A_not_additional: 217.41479301
preprovision_operating_profit: 14807.29504534
credit_loss_expense: 2237.39082494
net_operating_profit: 12569.9042204
nonoperating_profit: -139.27992953
profit_before_tax: 12430.62429087
tax_expense_model_implied: 3018.5735044
consolidated_profit: 9412.05078647
NCI_profit: 74.56862626
parent_attributable_profit: 9337.48216021
parent_hybrid_distribution: 189.18180902
ordinary_common_profit_after_hybrid: 9148.30035119
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

74.56862626

NCI_distributions_implied_bn_estimate

51.59989856

ordinary_common_annualized_ROE_on_average_book_estimate

0.11654872

内容を開く

period

2033

year

2033

start_exclusive

2032-12-31

from_date_inclusive

2033-01-01

end_inclusive

2033-12-31

elapsed_days

365

end_t_years

7.15126625599

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

9654.956553659

parent_hybrid_distributions_bn

191.073627108

ordinary_common_profit_after_hybrid_bn

9463.882926551

OCI_attributable_common_bn

159.22802259

ordinary_profit_OCI_sum_bn

9623.110949141

SBC_expense_already_in_ordinary_profit_bn

222.197918451

SBC_noncash_equity_credit_bn

37.773646137

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3217.720195027

dividends_cash_paid_company_bn

3217.720195027

buyback_cash_spent_company_bn

2176.692938415

old_cohort_pro_rata_tender_cash_bn

2170.873048547

old_cohort_dividend_and_tender_received_bn

5379.989927584

third_party_common_issuance_proceeds_bn

company_buyback_shares

6263216

staff_treasury_shares_delivered

125904

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

6246469.84959

ordinary_common_equity_open_bn

80396.701084218

ordinary_common_equity_close_bn

84663.172546052

equity_rollforward_expected_bn

84663.172546054

equity_rollforward_residual_bn

-2.0E-9

total_group_equity_close_bn

91223.4462666

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1960.2737206

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

46453190

treasury_common_shares_close

52590502

economic_common_outstanding_open

304274544

economic_common_outstanding_close

298137232

old_common_cohort_shares_open

303460995.93147

old_common_cohort_shares_close

297214526.08188

old_common_cohort_percent_close

0.99690509665

regulatory_rwa_close_bn

498911.1415561

regulatory_cet1_close_bn

78159.9607043

regulatory_cet1_close_ratio

0.1566610849

regulatory_adjustments_proxy_bn

6503.2118418

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.1035683

financial_deposits_close_bn

647693.1691544

bank_cash_due_close_bn

12312.1476724

financial_total_assets_close_bn

1126672.8790042

financial_total_liabilities_close_bn

1035449.4327375

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 6232.9466359
securities: 1674.3405669
nonlife_insurance: 1051.0459033
card: 562.1873436
life_insurance: 262.7614758
others_elimination: -128.3253719

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 6339.6016368
securities: 1727.6680673
nonlife_insurance: 1079.9316327
card: 584.4071355
life_insurance: 271.6493926
others_elimination: -126.1033927

segment_plus_consolidation_to_parent_profit_residual_bn

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 16078.2663323
net_fee_and_commission_income: 7691.32317965
other_operating_income: 1108.91536861
gross_operating_profit: 24878.50488055
G_and_A_expense_including_SBC: 9583.48341013
SBC_expense_is_subset_of_G_and_A_not_additional: 222.19791845
preprovision_operating_profit: 15295.02147042
credit_loss_expense: 2300.88797655
net_operating_profit: 12994.13349387
nonoperating_profit: -141.67554432
profit_before_tax: 12852.45794956
tax_expense_model_implied: 3121.00889908
consolidated_profit: 9731.44905047
NCI_profit: 76.49249681
parent_attributable_profit: 9654.95655366
parent_hybrid_distribution: 191.07362711
ordinary_common_profit_after_hybrid: 9463.88292655
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

76.49249681

NCI_distributions_implied_bn_estimate

53.24814441

ordinary_common_annualized_ROE_on_average_book_estimate

0.114750664

内容を開く

period

2034

year

2034

start_exclusive

2033-12-31

from_date_inclusive

2034-01-01

end_inclusive

2034-12-31

elapsed_days

365

end_t_years

8.15058179329

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

10019.164686759

parent_hybrid_distributions_bn

192.984363379

ordinary_common_profit_after_hybrid_bn

9826.18032338

OCI_attributable_common_bn

160.820302816

ordinary_profit_OCI_sum_bn

9987.000626196

SBC_expense_already_in_ordinary_profit_bn

227.086272657

SBC_noncash_equity_credit_bn

38.604666352

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3340.901309949

dividends_cash_paid_company_bn

3340.901309949

buyback_cash_spent_company_bn

2260.0214

old_cohort_pro_rata_tender_cash_bn

2253.026852198

old_cohort_dividend_and_tender_received_bn

5583.58839549

third_party_common_issuance_proceeds_bn

company_buyback_shares

6457204

staff_treasury_shares_delivered

128674

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

6437219.57771

ordinary_common_equity_open_bn

84663.172546052

ordinary_common_equity_close_bn

89087.855128649

equity_rollforward_expected_bn

89087.85512865

equity_rollforward_residual_bn

-1.0E-9

total_group_equity_close_bn

95671.6521339

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1983.7970052

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

52590502

treasury_common_shares_close

58919032

economic_common_outstanding_open

298137232

economic_common_outstanding_close

291808702

old_common_cohort_shares_open

297214526.08188

old_common_cohort_shares_close

290777306.50417

old_common_cohort_percent_close

0.996465508092

regulatory_rwa_close_bn

520589.5790234

regulatory_cet1_close_bn

82416.5429747

regulatory_cet1_close_ratio

0.1583138547

regulatory_adjustments_proxy_bn

6671.312154

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.1060346

financial_deposits_close_bn

672395.6767197

bank_cash_due_close_bn

6723.973091

financial_total_assets_close_bn

1171634.9722492

financial_total_liabilities_close_bn

1075963.3201153

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 6468.0683421
securities: 1737.5007115
nonlife_insurance: 1090.6938773
card: 583.3943995
life_insurance: 272.6734693
others_elimination: -133.1661129

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 6577.069753
securities: 1792.0014169
nonlife_insurance: 1120.2150927
card: 606.1030267
life_insurance: 281.7569202
others_elimination: -130.8952502

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 16493.08560367
net_fee_and_commission_income: 7939.36835219
other_operating_income: 1127.98871295
gross_operating_profit: 25560.44266881
G_and_A_expense_including_SBC: 9714.06407522
SBC_expense_is_subset_of_G_and_A_not_additional: 227.08627266
preprovision_operating_profit: 15846.37859358
credit_loss_expense: 2366.18717732
net_operating_profit: 13480.19141626
nonoperating_profit: -144.11236368
profit_before_tax: 13336.07905258
tax_expense_model_implied: 3238.44836259
consolidated_profit: 10097.63068999
NCI_profit: 78.46600323
parent_attributable_profit: 10019.16468676
parent_hybrid_distribution: 192.98436338
ordinary_common_profit_after_hybrid: 9826.18032338
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

78.46600323

NCI_distributions_implied_bn_estimate

54.94271863

ordinary_common_annualized_ROE_on_average_book_estimate

0.113183913

内容を開く

period

2035

year

2035

start_exclusive

2034-12-31

from_date_inclusive

2035-01-01

end_inclusive

2035-12-31

elapsed_days

365

end_t_years

9.1498973306

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

10322.654729084

parent_hybrid_distributions_bn

194.914207013

ordinary_common_profit_after_hybrid_bn

10127.740522071

OCI_attributable_common_bn

162.428505844

ordinary_profit_OCI_sum_bn

10290.169027915

SBC_expense_already_in_ordinary_profit_bn

232.082170655

SBC_noncash_equity_credit_bn

39.453969011

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3443.431777504

dividends_cash_paid_company_bn

3443.431777504

buyback_cash_spent_company_bn

2329.3802

old_cohort_pro_rata_tender_cash_bn

2321.147024533

old_cohort_dividend_and_tender_received_bn

5752.408020285

third_party_common_issuance_proceeds_bn

company_buyback_shares

6655372

staff_treasury_shares_delivered

131506

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

6631848.64152

ordinary_common_equity_open_bn

89087.855128649

ordinary_common_equity_close_bn

93644.666148069

equity_rollforward_expected_bn

93644.666148071

equity_rollforward_residual_bn

-2.0E-9

total_group_equity_close_bn

100252.2687173

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

2007.6025693

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

58919032

treasury_common_shares_close

65442898

economic_common_outstanding_open

291808702

economic_common_outstanding_close

285284836

old_common_cohort_shares_open

290777306.50417

old_common_cohort_shares_close

284145457.86265

old_common_cohort_percent_close

0.996006173502

regulatory_rwa_close_bn

543243.5551442

regulatory_cet1_close_bn

86800.6546669

regulatory_cet1_close_ratio

0.1597822079

regulatory_adjustments_proxy_bn

6844.0114811

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.1082036

financial_deposits_close_bn

698078.2892122

bank_cash_due_close_bn

1000

financial_total_assets_close_bn

1218460.6545764

financial_total_liabilities_close_bn

1118208.3858591

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 6663.9922935
securities: 1790.1312631
nonlife_insurance: 1123.7320338
card: 601.0659716
life_insurance: 280.9330084
others_elimination: -137.1998413

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 6775.3917354
securities: 1845.8309841
nonlife_insurance: 1153.902716
card: 624.2741886
life_insurance: 290.2162953
others_elimination: -134.8790196

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 16918.60721224
net_fee_and_commission_income: 8195.41298155
other_operating_income: 1147.39011881
gross_operating_profit: 26261.4103126
G_and_A_expense_including_SBC: 9941.90345868
SBC_expense_is_subset_of_G_and_A_not_additional: 232.08217065
preprovision_operating_profit: 16319.50685393
credit_loss_expense: 2433.33956942
net_operating_profit: 13886.16728451
nonoperating_profit: -146.59109633
profit_before_tax: 13739.57618818
tax_expense_model_implied: 3336.43103298
consolidated_profit: 10403.1451552
NCI_profit: 80.49042612
parent_attributable_profit: 10322.65472908
parent_hybrid_distribution: 194.91420701
ordinary_common_profit_after_hybrid: 10127.74052207
P_and_L_bridge_residual_bn: -0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

80.49042612

NCI_distributions_implied_bn_estimate

56.68486202

ordinary_common_annualized_ROE_on_average_book_estimate

0.11092363

内容を開く

period

2036_final_partial

year

2036

start_exclusive

2035-12-31

from_date_inclusive

2036-01-01

end_inclusive

2036-11-06

elapsed_days

311

end_t_years

10.00136892539

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

9069.664950411

parent_hybrid_distributions_bn

167.28005892

ordinary_common_profit_after_hybrid_bn

8902.384891491

OCI_attributable_common_bn

139.4000491

ordinary_profit_OCI_sum_bn

9041.784940591

SBC_expense_already_in_ordinary_profit_bn

201.544976189

SBC_noncash_equity_credit_bn

34.262645952

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3562.098957868

dividends_cash_paid_company_bn

2671.574218401

buyback_cash_spent_company_bn

old_cohort_pro_rata_tender_cash_bn

old_cohort_dividend_and_tender_received_bn

2660.904414498

third_party_common_issuance_proceeds_bn

company_buyback_shares

staff_treasury_shares_delivered

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

ordinary_common_equity_open_bn

93644.666148069

ordinary_common_equity_close_bn

99158.614776744

equity_rollforward_expected_bn

99158.614776744

equity_rollforward_residual_bn

total_group_equity_close_bn

105786.6699369

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

2028.0551601

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

65442898

treasury_common_shares_close

65442898

economic_common_outstanding_open

285284836

economic_common_outstanding_close

285284836

old_common_cohort_shares_open

284145457.86265

old_common_cohort_shares_close

284145457.86265

old_common_cohort_percent_close

0.996006173502

regulatory_rwa_close_bn

563295.8907624

regulatory_cet1_close_bn

92164.1267732

regulatory_cet1_close_ratio

0.1636158337

regulatory_adjustments_proxy_bn

6994.4880036

dividends_payable_close_bn

890.5247395

staff_equity_reward_reserve_bn

34.3708496

financial_deposits_close_bn

720704.2641637

bank_cash_due_close_bn

1000

financial_total_assets_close_bn

1259778.3783212

financial_total_liabilities_close_bn

1153991.7083843

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5855.1001579
securities: 1572.8406306
nonlife_insurance: 987.3306149
card: 528.1070731
life_insurance: 246.8326537
others_elimination: -120.5461797

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5951.8417464
securities: 1621.2114249
nonlife_insurance: 1013.5314618
card: 548.2615707
life_insurance: 254.8944528
others_elimination: -118.53073

segment_plus_consolidation_to_parent_profit_residual_bn

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 14747.09935398
net_fee_and_commission_income: 7188.44639512
other_operating_income: 991.73755785
gross_operating_profit: 22927.28330695
G_and_A_expense_including_SBC: 8603.13289767
SBC_expense_is_subset_of_G_and_A_not_additional: 201.54497619
preprovision_operating_profit: 14324.15040929
credit_loss_expense: 2126.35436921
net_operating_profit: 12197.79604008
nonoperating_profit: -126.7048526
profit_before_tax: 12071.09118748
tax_expense_model_implied: 2931.26677914
consolidated_profit: 9139.82440834
NCI_profit: 70.15945793
parent_attributable_profit: 9069.66495041
parent_hybrid_distribution: 167.28005892
ordinary_common_profit_after_hybrid: 8902.38489149
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

70.15945793

NCI_distributions_implied_bn_estimate

49.70686713

ordinary_common_annualized_ROE_on_average_book_estimate

0.108455549

年度別・部分期間の財務台帳

内容を開く

period

2026_initial_partial

year

2026

start_exclusive

2026-11-06

from_date_inclusive

2026-11-07

end_inclusive

2026-12-31

elapsed_days

end_t_years

0.15058179329

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

1213.01369863

parent_hybrid_distributions_bn

26.854740269

ordinary_common_profit_after_hybrid_bn

1186.158958362

OCI_attributable_common_bn

22.602739726

ordinary_profit_OCI_sum_bn

1208.761698088

SBC_expense_already_in_ordinary_profit_bn

29.383561644

SBC_noncash_equity_credit_bn

4.995205479

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

dividends_cash_paid_company_bn

404.918449107

buyback_cash_spent_company_bn

1.847916363

old_cohort_pro_rata_tender_cash_bn

1.847916363

old_cohort_dividend_and_tender_received_bn

406.76636547

third_party_common_issuance_proceeds_bn

company_buyback_shares

9169

staff_treasury_shares_delivered

25643

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

9169

ordinary_common_equity_open_bn

56285.579969035

ordinary_common_equity_close_bn

57497.488956239

equity_rollforward_expected_bn

57497.488956239

equity_rollforward_residual_bn

total_group_equity_close_bn

63900.7272863

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1803.2383301

issued_common_shares_open

354687734

issued_common_shares_close

354687734

treasury_common_shares_open

7713913

treasury_common_shares_close

7697439

economic_common_outstanding_open

346973821

economic_common_outstanding_close

346990295

old_common_cohort_shares_open

346973821

old_common_cohort_shares_close

346964652

old_common_cohort_percent_close

0.999926098798

regulatory_rwa_close_bn

371081.3426432

regulatory_cet1_close_bn

52052.5194566

regulatory_cet1_close_ratio

0.1402725319

regulatory_adjustments_proxy_bn

5444.9694996

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0909081

financial_deposits_close_bn

499162.2383432

bank_cash_due_close_bn

46480.6842157

financial_total_assets_close_bn

858080.6005364

financial_total_liabilities_close_bn

794179.8732501

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 783.0847928
securities: 210.3580718
nonlife_insurance: 132.0495925
card: 70.6311774
life_insurance: 33.0123981
others_elimination: -16.122334

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 797.1889024
securities: 217.4101266
nonlife_insurance: 135.8694555
card: 73.5695336
life_insurance: 34.1877406
others_elimination: -15.8284984

segment_plus_consolidation_to_parent_profit_residual_bn

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 2027.0766933
net_fee_and_commission_income: 928.06126027
other_operating_income: 148.29406393
gross_operating_profit: 3103.4320175
G_and_A_expense_including_SBC: 1184.67577047
SBC_expense_is_subset_of_G_and_A_not_additional: 29.38356164
preprovision_operating_profit: 1918.75624703
credit_loss_expense: 285.02958904
net_operating_profit: 1633.72665799
nonoperating_profit: -18.94611872
profit_before_tax: 1614.78053927
tax_expense_model_implied: 392.12300502
consolidated_profit: 1222.65753425
NCI_profit: 9.64383562
parent_attributable_profit: 1213.01369863
parent_hybrid_distribution: 26.85474027
ordinary_common_profit_after_hybrid: 1186.15895836
P_and_L_bridge_residual_bn: -0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

9.64383562

NCI_distributions_implied_bn_estimate

6.40550552

ordinary_common_annualized_ROE_on_average_book_estimate

0.138459507

内容を開く

period

2027

year

2027

start_exclusive

2026-12-31

from_date_inclusive

2027-01-01

end_inclusive

2027-12-31

elapsed_days

365

end_t_years

1.1498973306

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

7900

parent_hybrid_distributions_bn

180

ordinary_common_profit_after_hybrid_bn

7720

OCI_attributable_common_bn

150

ordinary_profit_OCI_sum_bn

7870

SBC_expense_already_in_ordinary_profit_bn

195

SBC_noncash_equity_credit_bn

33.15

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

2624.8

dividends_cash_paid_company_bn

2624.8

buyback_cash_spent_company_bn

1775.59996021

old_cohort_pro_rata_tender_cash_bn

1775.468741238

old_cohort_dividend_and_tender_received_bn

4400.074765362

third_party_common_issuance_proceeds_bn

company_buyback_shares

8064992

staff_treasury_shares_delivered

159588

new_common_issued

treasury_shares_cancelled

3960000

old_holder_shares_tendered

8064395.98739

ordinary_common_equity_open_bn

57497.488956239

ordinary_common_equity_close_bn

61000.238996029

equity_rollforward_expected_bn

61000.238996029

equity_rollforward_residual_bn

total_group_equity_close_bn

67425.1161861

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1824.8771901

issued_common_shares_open

354687734

issued_common_shares_close

350727734

treasury_common_shares_open

7697439

treasury_common_shares_close

11642843

economic_common_outstanding_open

346990295

economic_common_outstanding_close

339084891

old_common_cohort_shares_open

346964652

old_common_cohort_shares_close

338900256.01261

old_common_cohort_percent_close

0.999455490373

regulatory_rwa_close_bn

387037.8403769

regulatory_cet1_close_bn

55415.9737777

regulatory_cet1_close_ratio

0.1431797308

regulatory_adjustments_proxy_bn

5584.2652183

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0908245

financial_deposits_close_bn

518002.5705744

bank_cash_due_close_bn

42090.4927058

financial_total_assets_close_bn

891968.7666781

financial_total_liabilities_close_bn

824543.650492

financial_balancing_residual_bn

-0

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5100
securities: 1370
nonlife_insurance: 860
card: 460
life_insurance: 215
others_elimination: -105

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5193.6
securities: 1416.8
nonlife_insurance: 885.35
card: 479.5
life_insurance: 222.8
others_elimination: -103.05

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 13799.49044139
net_fee_and_commission_income: 6357.578202
other_operating_income: 1001.06042667
gross_operating_profit: 21158.12907006
G_and_A_expense_including_SBC: 8564.64608958
SBC_expense_is_subset_of_G_and_A_not_additional: 195
preprovision_operating_profit: 12593.48298047
credit_loss_expense: 1945.2424728
net_operating_profit: 10648.24050767
nonoperating_profit: -127.89594667
profit_before_tax: 10520.344561
tax_expense_model_implied: 2554.693361
consolidated_profit: 7965.6512
NCI_profit: 65.6512
parent_attributable_profit: 7900
parent_hybrid_distribution: 180
ordinary_common_profit_after_hybrid: 7720
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

65.6512

NCI_distributions_implied_bn_estimate

44.01234

ordinary_common_annualized_ROE_on_average_book_estimate

0.130387102

内容を開く

period

2028

year

2028

start_exclusive

2027-12-31

from_date_inclusive

2028-01-01

end_inclusive

2028-12-31

elapsed_days

366

end_t_years

2.15195071869

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

8202.90812

parent_hybrid_distributions_bn

181.8

ordinary_common_profit_after_hybrid_bn

8021.10812

OCI_attributable_common_bn

151.5

ordinary_profit_OCI_sum_bn

8172.60812

SBC_expense_already_in_ordinary_profit_bn

199.29

SBC_noncash_equity_credit_bn

33.8793

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

2727.1767608

dividends_cash_paid_company_bn

2727.1767608

buyback_cash_spent_company_bn

1844.85479711

old_cohort_pro_rata_tender_cash_bn

1843.850255913

old_cohort_dividend_and_tender_received_bn

4569.542042713

third_party_common_issuance_proceeds_bn

company_buyback_shares

7731490

staff_treasury_shares_delivered

150479

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

7727280.12927

ordinary_common_equity_open_bn

61000.238996029

ordinary_common_equity_close_bn

64634.694858119

equity_rollforward_expected_bn

64634.694858119

equity_rollforward_residual_bn

-1.0E-9

total_group_equity_close_bn

71081.4705745

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1846.7757163

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

11642843

treasury_common_shares_close

19223854

economic_common_outstanding_open

339084891

economic_common_outstanding_close

331503880

old_common_cohort_shares_open

338900256.01261

old_common_cohort_shares_close

331172975.88334

old_common_cohort_percent_close

0.99900180922

regulatory_rwa_close_bn

403705.4314538

regulatory_cet1_close_bn

58907.3578944

regulatory_cet1_close_ratio

0.1459166841

regulatory_adjustments_proxy_bn

5727.3369637

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0926898

financial_deposits_close_bn

537583.26407

bank_cash_due_close_bn

37529.0261934

financial_total_assets_close_bn

927248.0290549

financial_total_liabilities_close_bn

856166.5584805

financial_balancing_residual_bn

-0

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5295.54828
securities: 1422.529636
nonlife_insurance: 892.974808
card: 477.637688
life_insurance: 223.243702
others_elimination: -109.025994

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5391.20748
securities: 1470.359236
nonlife_insurance: 918.882508
card: 497.566688
life_insurance: 231.215302
others_elimination: -107.033094

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 14155.51729478
net_fee_and_commission_income: 6562.61009901
other_operating_income: 1018.27866601
gross_operating_profit: 21736.4060598
G_and_A_expense_including_SBC: 8683.22536175
SBC_expense_is_subset_of_G_and_A_not_additional: 199.29
preprovision_operating_profit: 13053.18069805
credit_loss_expense: 2000.44845418
net_operating_profit: 11052.73224387
nonoperating_profit: -130.09575695
profit_before_tax: 10922.63648692
tax_expense_model_implied: 2652.38336596
consolidated_profit: 8270.25312096
NCI_profit: 67.34500096
parent_attributable_profit: 8202.90812
parent_hybrid_distribution: 181.8
ordinary_common_profit_after_hybrid: 8021.10812
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

67.34500096

NCI_distributions_implied_bn_estimate

45.44647476

ordinary_common_annualized_ROE_on_average_book_estimate

0.127427479

内容を開く

period

2029

year

2029

start_exclusive

2028-12-31

from_date_inclusive

2029-01-01

end_inclusive

2029-12-31

elapsed_days

365

end_t_years

3.15126625599

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

8446.3324

parent_hybrid_distributions_bn

183.618

ordinary_common_profit_after_hybrid_bn

8262.7144

OCI_attributable_common_bn

153.015

ordinary_profit_OCI_sum_bn

8415.7294

SBC_expense_already_in_ordinary_profit_bn

203.67438

SBC_noncash_equity_credit_bn

34.6246446

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

2809.322896

dividends_cash_paid_company_bn

2809.322896

buyback_cash_spent_company_bn

1900.424236902

old_cohort_pro_rata_tender_cash_bn

1898.52725095

old_cohort_dividend_and_tender_received_bn

4705.045906737

third_party_common_issuance_proceeds_bn

company_buyback_shares

7364779

staff_treasury_shares_delivered

142208

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

7357427.5455

ordinary_common_equity_open_bn

64634.694858119

ordinary_common_equity_close_bn

68375.301769817

equity_rollforward_expected_bn

68375.301769816

equity_rollforward_residual_bn

total_group_equity_close_bn

74844.2387948

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1868.9370249

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

19223854

treasury_common_shares_close

26446425

economic_common_outstanding_open

331503880

economic_common_outstanding_close

324281309

old_common_cohort_shares_open

331172975.88334

old_common_cohort_shares_close

323815548.33784

old_common_cohort_percent_close

0.99856371413

regulatory_rwa_close_bn

421116.8430069

regulatory_cet1_close_bn

62501.0095506

regulatory_cet1_close_ratio

0.1484172637

regulatory_adjustments_proxy_bn

5874.2922192

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0950418

financial_deposits_close_bn

557934.4743208

bank_cash_due_close_bn

32830.1539969

financial_total_assets_close_bn

963977.4987957

financial_total_liabilities_close_bn

889133.2600009

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5452.6956
securities: 1464.74372
nonlife_insurance: 919.47416
card: 491.81176
life_insurance: 229.86854
others_elimination: -112.26138

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5550.4593024
securities: 1513.6255712
nonlife_insurance: 945.9518294
card: 512.179198
life_insurance: 238.0155152
others_elimination: -110.2246362

segment_plus_consolidation_to_parent_profit_residual_bn

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 14520.72964098
net_fee_and_commission_income: 6774.25427471
other_operating_income: 1035.79305906
gross_operating_profit: 22330.77697475
G_and_A_expense_including_SBC: 8894.79738297
SBC_expense_is_subset_of_G_and_A_not_additional: 203.67438
preprovision_operating_profit: 13435.97959178
credit_loss_expense: 2057.22118131
net_operating_profit: 11378.75841048
nonoperating_profit: -132.33340397
profit_before_tax: 11246.42500651
tax_expense_model_implied: 2731.01010452
consolidated_profit: 8515.41490198
NCI_profit: 69.08250198
parent_attributable_profit: 8446.3324
parent_hybrid_distribution: 183.618
ordinary_common_profit_after_hybrid: 8262.7144
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

69.08250198

NCI_distributions_implied_bn_estimate

46.92119338

ordinary_common_annualized_ROE_on_average_book_estimate

0.124327103

内容を開く

period

2030

year

2030

start_exclusive

2029-12-31

from_date_inclusive

2030-01-01

end_inclusive

2030-12-31

elapsed_days

365

end_t_years

4.15058179329

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

8733.5077016

parent_hybrid_distributions_bn

185.45418

ordinary_common_profit_after_hybrid_bn

8548.0535216

OCI_attributable_common_bn

154.54515

ordinary_profit_OCI_sum_bn

8702.5986716

SBC_expense_already_in_ordinary_profit_bn

208.15521636

SBC_noncash_equity_credit_bn

35.386386781

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

2906.338197344

dividends_cash_paid_company_bn

2906.338197344

buyback_cash_spent_company_bn

1966.052095681

old_cohort_pro_rata_tender_cash_bn

1963.228282836

old_cohort_dividend_and_tender_received_bn

4865.392147692

third_party_common_issuance_proceeds_bn

company_buyback_shares

7057494

staff_treasury_shares_delivered

134625

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

7047357.42109

ordinary_common_equity_open_bn

68375.301769817

ordinary_common_equity_close_bn

72240.89653517

equity_rollforward_expected_bn

72240.896535173

equity_rollforward_residual_bn

-2.0E-9

total_group_equity_close_bn

78732.2608044

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1891.3642692

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

26446425

treasury_common_shares_close

33369294

economic_common_outstanding_open

324281309

economic_common_outstanding_close

317358440

old_common_cohort_shares_open

323815548.33784

old_common_cohort_shares_close

316768190.91675

old_common_cohort_percent_close

0.998140118526

regulatory_rwa_close_bn

439306.3533653

regulatory_cet1_close_bn

66215.6548743

regulatory_cet1_close_ratio

0.1507277424

regulatory_adjustments_proxy_bn

6025.2416608

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0971658

financial_deposits_close_bn

579087.6255198

bank_cash_due_close_bn

27968.9888084

financial_total_assets_close_bn

1002218.878769

financial_total_liabilities_close_bn

923486.6179645

financial_balancing_residual_bn

-0

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5638.0872504
securities: 1514.5450065
nonlife_insurance: 950.7362814
card: 508.5333598
life_insurance: 237.6840704
others_elimination: -116.0782669

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5738.0017543
securities: 1564.5022584
nonlife_insurance: 977.7964596
card: 529.3488815
life_insurance: 246.010279
others_elimination: -113.9967148

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 14895.36446572
net_fee_and_commission_income: 6992.72397507
other_operating_income: 1053.60869968
gross_operating_profit: 22941.69714046
G_and_A_expense_including_SBC: 9063.42718007
SBC_expense_is_subset_of_G_and_A_not_additional: 208.15521636
preprovision_operating_profit: 13878.26996039
credit_loss_expense: 2115.60511843
net_operating_profit: 11762.66484196
nonoperating_profit: -134.60953852
profit_before_tax: 11628.05530344
tax_expense_model_implied: 2823.6827713
consolidated_profit: 8804.37253214
NCI_profit: 70.86483054
parent_attributable_profit: 8733.5077016
parent_hybrid_distribution: 185.45418
ordinary_common_profit_after_hybrid: 8548.0535216
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

70.86483054

NCI_distributions_implied_bn_estimate

48.43758624

ordinary_common_annualized_ROE_on_average_book_estimate

0.1216632

内容を開く

period

2031

year

2031

start_exclusive

2030-12-31

from_date_inclusive

2031-01-01

end_inclusive

2031-12-31

elapsed_days

365

end_t_years

5.1498973306

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

9106.302717947

parent_hybrid_distributions_bn

187.3087218

ordinary_common_profit_after_hybrid_bn

8918.993996147

OCI_attributable_common_bn

156.0906015

ordinary_profit_OCI_sum_bn

9075.084597647

SBC_expense_already_in_ordinary_profit_bn

212.73463112

SBC_noncash_equity_credit_bn

36.16488729

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3032.45795869

dividends_cash_paid_company_bn

3032.45795869

buyback_cash_spent_company_bn

2051.368407888

old_cohort_pro_rata_tender_cash_bn

2047.55310579

old_cohort_dividend_and_tender_received_bn

5074.371052101

third_party_common_issuance_proceeds_bn

company_buyback_shares

6827690

staff_treasury_shares_delivered

127572

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

6814991.30586

ordinary_common_equity_open_bn

72240.89653517

ordinary_common_equity_close_bn

76268.319653532

equity_rollforward_expected_bn

76268.31965353

equity_rollforward_residual_bn

2.0E-9

total_group_equity_close_bn

82782.380294

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1914.0606405

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

33369294

treasury_common_shares_close

40069412

economic_common_outstanding_open

317358440

economic_common_outstanding_close

310658322

old_common_cohort_shares_open

316768190.91675

old_common_cohort_shares_close

309953199.61089

old_common_cohort_percent_close

0.997730231772

regulatory_rwa_close_bn

458309.8675992

regulatory_cet1_close_bn

70088.0203979

regulatory_cet1_close_ratio

0.1529271468

regulatory_adjustments_proxy_bn

6180.2992556

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0991073

financial_deposits_close_bn

601075.4655447

bank_cash_due_close_bn

22896.749527

financial_total_assets_close_bn

1042036.5805331

financial_total_liabilities_close_bn

959254.2002391

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5878.7523875
securities: 1579.1942688
nonlife_insurance: 991.3190301
card: 530.2404114
life_insurance: 247.8297575
others_elimination: -121.0331374

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5980.8650105
securities: 1630.2505803
nonlife_insurance: 1018.9745321
card: 551.5138745
life_insurance: 256.3391428
others_elimination: -118.9057911

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 15279.66486893
net_fee_and_commission_income: 7218.23932326
other_operating_income: 1071.73076931
gross_operating_profit: 23569.63496151
G_and_A_expense_including_SBC: 9134.23868597
SBC_expense_is_subset_of_G_and_A_not_additional: 212.73463112
preprovision_operating_profit: 14435.39627554
credit_loss_expense: 2175.64599169
net_operating_profit: 12259.75028384
nonoperating_profit: -136.92482258
profit_before_tax: 12122.82546126
tax_expense_model_implied: 2943.82960015
consolidated_profit: 9178.99586111
NCI_profit: 72.69314316
parent_attributable_profit: 9106.30271795
parent_hybrid_distribution: 187.3087218
ordinary_common_profit_after_hybrid: 8918.99399615
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

72.69314316

NCI_distributions_implied_bn_estimate

49.99677186

ordinary_common_annualized_ROE_on_average_book_estimate

0.120195946

内容を開く

period

2032

year

2032

start_exclusive

2031-12-31

from_date_inclusive

2032-01-01

end_inclusive

2032-12-31

elapsed_days

366

end_t_years

6.15195071869

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

9337.482160212

parent_hybrid_distributions_bn

189.181809018

ordinary_common_profit_after_hybrid_bn

9148.300351194

OCI_attributable_common_bn

157.651507515

ordinary_profit_OCI_sum_bn

9305.951858709

SBC_expense_already_in_ordinary_profit_bn

217.414793005

SBC_noncash_equity_credit_bn

36.960514811

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3110.422119406

dividends_cash_paid_company_bn

3110.422119406

buyback_cash_spent_company_bn

2104.108823426

old_cohort_pro_rata_tender_cash_bn

2099.33298407

old_cohort_dividend_and_tender_received_bn

5202.695166173

third_party_common_issuance_proceeds_bn

company_buyback_shares

6506973

staff_treasury_shares_delivered

123195

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

6492203.67942

ordinary_common_equity_open_bn

76268.319653532

ordinary_common_equity_close_bn

80396.701084218

equity_rollforward_expected_bn

80396.70108422

equity_rollforward_residual_bn

-1.0E-9

total_group_equity_close_bn

86933.7304524

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1937.0293682

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

40069412

treasury_common_shares_close

46453190

economic_common_outstanding_open

310658322

economic_common_outstanding_close

304274544

old_common_cohort_shares_open

309953199.61089

old_common_cohort_shares_close

303460995.93147

old_common_cohort_percent_close

0.997326269698

regulatory_rwa_close_bn

478164.9968383

regulatory_cet1_close_bn

74057.1187208

regulatory_cet1_close_ratio

0.1548777498

regulatory_adjustments_proxy_bn

6339.5823634

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.1011221

financial_deposits_close_bn

623932.1233891

bank_cash_due_close_bn

17694.2126467

financial_total_assets_close_bn

1083497.8467046

financial_total_liabilities_close_bn

996564.1162522

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 6027.9948123
securities: 1619.2848809
nonlife_insurance: 1016.4853997
card: 543.7014929
life_insurance: 254.1213499
others_elimination: -124.1057755

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 6132.3539129
securities: 1671.4644313
nonlife_insurance: 1044.7493228
card: 565.4429722
life_insurance: 262.8179417
others_elimination: -121.9316276

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 15673.88022255
net_fee_and_commission_income: 7451.02754144
other_operating_income: 1090.16453854
gross_operating_profit: 24215.07230253
G_and_A_expense_including_SBC: 9407.7772572
SBC_expense_is_subset_of_G_and_A_not_additional: 217.41479301
preprovision_operating_profit: 14807.29504534
credit_loss_expense: 2237.39082494
net_operating_profit: 12569.9042204
nonoperating_profit: -139.27992953
profit_before_tax: 12430.62429087
tax_expense_model_implied: 3018.5735044
consolidated_profit: 9412.05078647
NCI_profit: 74.56862626
parent_attributable_profit: 9337.48216021
parent_hybrid_distribution: 189.18180902
ordinary_common_profit_after_hybrid: 9148.30035119
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

74.56862626

NCI_distributions_implied_bn_estimate

51.59989856

ordinary_common_annualized_ROE_on_average_book_estimate

0.11654872

内容を開く

period

2033

year

2033

start_exclusive

2032-12-31

from_date_inclusive

2033-01-01

end_inclusive

2033-12-31

elapsed_days

365

end_t_years

7.15126625599

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

9654.956553659

parent_hybrid_distributions_bn

191.073627108

ordinary_common_profit_after_hybrid_bn

9463.882926551

OCI_attributable_common_bn

159.22802259

ordinary_profit_OCI_sum_bn

9623.110949141

SBC_expense_already_in_ordinary_profit_bn

222.197918451

SBC_noncash_equity_credit_bn

37.773646137

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3217.720195027

dividends_cash_paid_company_bn

3217.720195027

buyback_cash_spent_company_bn

2176.692938415

old_cohort_pro_rata_tender_cash_bn

2170.873048547

old_cohort_dividend_and_tender_received_bn

5379.989927584

third_party_common_issuance_proceeds_bn

company_buyback_shares

6263216

staff_treasury_shares_delivered

125904

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

6246469.84959

ordinary_common_equity_open_bn

80396.701084218

ordinary_common_equity_close_bn

84663.172546052

equity_rollforward_expected_bn

84663.172546054

equity_rollforward_residual_bn

-2.0E-9

total_group_equity_close_bn

91223.4462666

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1960.2737206

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

46453190

treasury_common_shares_close

52590502

economic_common_outstanding_open

304274544

economic_common_outstanding_close

298137232

old_common_cohort_shares_open

303460995.93147

old_common_cohort_shares_close

297214526.08188

old_common_cohort_percent_close

0.99690509665

regulatory_rwa_close_bn

498911.1415561

regulatory_cet1_close_bn

78159.9607043

regulatory_cet1_close_ratio

0.1566610849

regulatory_adjustments_proxy_bn

6503.2118418

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.1035683

financial_deposits_close_bn

647693.1691544

bank_cash_due_close_bn

12312.1476724

financial_total_assets_close_bn

1126672.8790042

financial_total_liabilities_close_bn

1035449.4327375

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 6232.9466359
securities: 1674.3405669
nonlife_insurance: 1051.0459033
card: 562.1873436
life_insurance: 262.7614758
others_elimination: -128.3253719

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 6339.6016368
securities: 1727.6680673
nonlife_insurance: 1079.9316327
card: 584.4071355
life_insurance: 271.6493926
others_elimination: -126.1033927

segment_plus_consolidation_to_parent_profit_residual_bn

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 16078.2663323
net_fee_and_commission_income: 7691.32317965
other_operating_income: 1108.91536861
gross_operating_profit: 24878.50488055
G_and_A_expense_including_SBC: 9583.48341013
SBC_expense_is_subset_of_G_and_A_not_additional: 222.19791845
preprovision_operating_profit: 15295.02147042
credit_loss_expense: 2300.88797655
net_operating_profit: 12994.13349387
nonoperating_profit: -141.67554432
profit_before_tax: 12852.45794956
tax_expense_model_implied: 3121.00889908
consolidated_profit: 9731.44905047
NCI_profit: 76.49249681
parent_attributable_profit: 9654.95655366
parent_hybrid_distribution: 191.07362711
ordinary_common_profit_after_hybrid: 9463.88292655
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

76.49249681

NCI_distributions_implied_bn_estimate

53.24814441

ordinary_common_annualized_ROE_on_average_book_estimate

0.114750664

内容を開く

period

2034

year

2034

start_exclusive

2033-12-31

from_date_inclusive

2034-01-01

end_inclusive

2034-12-31

elapsed_days

365

end_t_years

8.15058179329

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

10019.164686759

parent_hybrid_distributions_bn

192.984363379

ordinary_common_profit_after_hybrid_bn

9826.18032338

OCI_attributable_common_bn

160.820302816

ordinary_profit_OCI_sum_bn

9987.000626196

SBC_expense_already_in_ordinary_profit_bn

227.086272657

SBC_noncash_equity_credit_bn

38.604666352

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3340.901309949

dividends_cash_paid_company_bn

3340.901309949

buyback_cash_spent_company_bn

2260.0214

old_cohort_pro_rata_tender_cash_bn

2253.026852198

old_cohort_dividend_and_tender_received_bn

5583.58839549

third_party_common_issuance_proceeds_bn

company_buyback_shares

6457204

staff_treasury_shares_delivered

128674

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

6437219.57771

ordinary_common_equity_open_bn

84663.172546052

ordinary_common_equity_close_bn

89087.855128649

equity_rollforward_expected_bn

89087.85512865

equity_rollforward_residual_bn

-1.0E-9

total_group_equity_close_bn

95671.6521339

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1983.7970052

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

52590502

treasury_common_shares_close

58919032

economic_common_outstanding_open

298137232

economic_common_outstanding_close

291808702

old_common_cohort_shares_open

297214526.08188

old_common_cohort_shares_close

290777306.50417

old_common_cohort_percent_close

0.996465508092

regulatory_rwa_close_bn

520589.5790234

regulatory_cet1_close_bn

82416.5429747

regulatory_cet1_close_ratio

0.1583138547

regulatory_adjustments_proxy_bn

6671.312154

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.1060346

financial_deposits_close_bn

672395.6767197

bank_cash_due_close_bn

6723.973091

financial_total_assets_close_bn

1171634.9722492

financial_total_liabilities_close_bn

1075963.3201153

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 6468.0683421
securities: 1737.5007115
nonlife_insurance: 1090.6938773
card: 583.3943995
life_insurance: 272.6734693
others_elimination: -133.1661129

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 6577.069753
securities: 1792.0014169
nonlife_insurance: 1120.2150927
card: 606.1030267
life_insurance: 281.7569202
others_elimination: -130.8952502

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 16493.08560367
net_fee_and_commission_income: 7939.36835219
other_operating_income: 1127.98871295
gross_operating_profit: 25560.44266881
G_and_A_expense_including_SBC: 9714.06407522
SBC_expense_is_subset_of_G_and_A_not_additional: 227.08627266
preprovision_operating_profit: 15846.37859358
credit_loss_expense: 2366.18717732
net_operating_profit: 13480.19141626
nonoperating_profit: -144.11236368
profit_before_tax: 13336.07905258
tax_expense_model_implied: 3238.44836259
consolidated_profit: 10097.63068999
NCI_profit: 78.46600323
parent_attributable_profit: 10019.16468676
parent_hybrid_distribution: 192.98436338
ordinary_common_profit_after_hybrid: 9826.18032338
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

78.46600323

NCI_distributions_implied_bn_estimate

54.94271863

ordinary_common_annualized_ROE_on_average_book_estimate

0.113183913

内容を開く

period

2035

year

2035

start_exclusive

2034-12-31

from_date_inclusive

2035-01-01

end_inclusive

2035-12-31

elapsed_days

365

end_t_years

9.1498973306

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

10322.654729084

parent_hybrid_distributions_bn

194.914207013

ordinary_common_profit_after_hybrid_bn

10127.740522071

OCI_attributable_common_bn

162.428505844

ordinary_profit_OCI_sum_bn

10290.169027915

SBC_expense_already_in_ordinary_profit_bn

232.082170655

SBC_noncash_equity_credit_bn

39.453969011

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3443.431777504

dividends_cash_paid_company_bn

3443.431777504

buyback_cash_spent_company_bn

2329.3802

old_cohort_pro_rata_tender_cash_bn

2321.147024533

old_cohort_dividend_and_tender_received_bn

5752.408020285

third_party_common_issuance_proceeds_bn

company_buyback_shares

6655372

staff_treasury_shares_delivered

131506

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

6631848.64152

ordinary_common_equity_open_bn

89087.855128649

ordinary_common_equity_close_bn

93644.666148069

equity_rollforward_expected_bn

93644.666148071

equity_rollforward_residual_bn

-2.0E-9

total_group_equity_close_bn

100252.2687173

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

2007.6025693

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

58919032

treasury_common_shares_close

65442898

economic_common_outstanding_open

291808702

economic_common_outstanding_close

285284836

old_common_cohort_shares_open

290777306.50417

old_common_cohort_shares_close

284145457.86265

old_common_cohort_percent_close

0.996006173502

regulatory_rwa_close_bn

543243.5551442

regulatory_cet1_close_bn

86800.6546669

regulatory_cet1_close_ratio

0.1597822079

regulatory_adjustments_proxy_bn

6844.0114811

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.1082036

financial_deposits_close_bn

698078.2892122

bank_cash_due_close_bn

1000

financial_total_assets_close_bn

1218460.6545764

financial_total_liabilities_close_bn

1118208.3858591

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 6663.9922935
securities: 1790.1312631
nonlife_insurance: 1123.7320338
card: 601.0659716
life_insurance: 280.9330084
others_elimination: -137.1998413

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 6775.3917354
securities: 1845.8309841
nonlife_insurance: 1153.902716
card: 624.2741886
life_insurance: 290.2162953
others_elimination: -134.8790196

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 16918.60721224
net_fee_and_commission_income: 8195.41298155
other_operating_income: 1147.39011881
gross_operating_profit: 26261.4103126
G_and_A_expense_including_SBC: 9941.90345868
SBC_expense_is_subset_of_G_and_A_not_additional: 232.08217065
preprovision_operating_profit: 16319.50685393
credit_loss_expense: 2433.33956942
net_operating_profit: 13886.16728451
nonoperating_profit: -146.59109633
profit_before_tax: 13739.57618818
tax_expense_model_implied: 3336.43103298
consolidated_profit: 10403.1451552
NCI_profit: 80.49042612
parent_attributable_profit: 10322.65472908
parent_hybrid_distribution: 194.91420701
ordinary_common_profit_after_hybrid: 10127.74052207
P_and_L_bridge_residual_bn: -0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

80.49042612

NCI_distributions_implied_bn_estimate

56.68486202

ordinary_common_annualized_ROE_on_average_book_estimate

0.11092363

内容を開く

period

2036_final_partial

year

2036

start_exclusive

2035-12-31

from_date_inclusive

2036-01-01

end_inclusive

2036-11-06

elapsed_days

311

end_t_years

10.00136892539

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

9069.664950411

parent_hybrid_distributions_bn

167.28005892

ordinary_common_profit_after_hybrid_bn

8902.384891491

OCI_attributable_common_bn

139.4000491

ordinary_profit_OCI_sum_bn

9041.784940591

SBC_expense_already_in_ordinary_profit_bn

201.544976189

SBC_noncash_equity_credit_bn

34.262645952

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3562.098957868

dividends_cash_paid_company_bn

2671.574218401

buyback_cash_spent_company_bn

old_cohort_pro_rata_tender_cash_bn

old_cohort_dividend_and_tender_received_bn

2660.904414498

third_party_common_issuance_proceeds_bn

company_buyback_shares

staff_treasury_shares_delivered

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

ordinary_common_equity_open_bn

93644.666148069

ordinary_common_equity_close_bn

99158.614776744

equity_rollforward_expected_bn

99158.614776744

equity_rollforward_residual_bn

total_group_equity_close_bn

105786.6699369

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

2028.0551601

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

65442898

treasury_common_shares_close

65442898

economic_common_outstanding_open

285284836

economic_common_outstanding_close

285284836

old_common_cohort_shares_open

284145457.86265

old_common_cohort_shares_close

284145457.86265

old_common_cohort_percent_close

0.996006173502

regulatory_rwa_close_bn

563295.8907624

regulatory_cet1_close_bn

92164.1267732

regulatory_cet1_close_ratio

0.1636158337

regulatory_adjustments_proxy_bn

6994.4880036

dividends_payable_close_bn

890.5247395

staff_equity_reward_reserve_bn

34.3708496

financial_deposits_close_bn

720704.2641637

bank_cash_due_close_bn

1000

financial_total_assets_close_bn

1259778.3783212

financial_total_liabilities_close_bn

1153991.7083843

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5855.1001579
securities: 1572.8406306
nonlife_insurance: 987.3306149
card: 528.1070731
life_insurance: 246.8326537
others_elimination: -120.5461797

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5951.8417464
securities: 1621.2114249
nonlife_insurance: 1013.5314618
card: 548.2615707
life_insurance: 254.8944528
others_elimination: -118.53073

segment_plus_consolidation_to_parent_profit_residual_bn

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 14747.09935398
net_fee_and_commission_income: 7188.44639512
other_operating_income: 991.73755785
gross_operating_profit: 22927.28330695
G_and_A_expense_including_SBC: 8603.13289767
SBC_expense_is_subset_of_G_and_A_not_additional: 201.54497619
preprovision_operating_profit: 14324.15040929
credit_loss_expense: 2126.35436921
net_operating_profit: 12197.79604008
nonoperating_profit: -126.7048526
profit_before_tax: 12071.09118748
tax_expense_model_implied: 2931.26677914
consolidated_profit: 9139.82440834
NCI_profit: 70.15945793
parent_attributable_profit: 9069.66495041
parent_hybrid_distribution: 167.28005892
ordinary_common_profit_after_hybrid: 8902.38489149
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

70.15945793

NCI_distributions_implied_bn_estimate

49.70686713

ordinary_common_annualized_ROE_on_average_book_estimate

0.108455549

期間内株主受取

486007.7820414

終価

1192311.6996395

old_holder_terminal_equity_only_oku

1192311.6996395

old_holder_terminal_ex_dividend_operating_value_oku

1183495.9909499

old_holder_terminal_embedded_cum_dividend_sale_price_oku

8815.7086896

old_holder_terminal_unpaid_dividend_receivable_oku

old_holder_2036_remaining_shares

284145457.86265

terminal_old_fraction_before_undelivered_share_rewards

0.996006173502

terminal

内容を開く

valuation_type

sustainable_common_ROE_regulatory_reinvestment_dilution_adjusted_DDM

not_market_PE_PB_reversion

はい

計算式

B_req=regulatory_deduction+target_CET1*RWA; excess=max(0,B_after_declared_dividends-B_req); V_common_ex=excess+(ROE_sust*min(B_after_declared_dividends,B_req)*(1+g)+SBC_equity_credit_2037 - max(g*min(B_after_declared_dividends,B_req), target_CET1*RWA*g_RWA))/(k-g+(1+k)*future_equity_grant_growth_rate); seller_share_sale_cum=V_common_ex*H/(N+pending_staff_shares) + (declared_unpaid_dividend*H/N)/(1+k)^((assumed_payment-exit_days)/365.25) IF ex>exit; seller_receivable=0 for ex>exit; for ex<=exit and unpaid, seller has separate discounted receivable

discount_rate_k

0.112

perpetual_growth_g

0.034

sustainable_common_ROE_after_SBC

0.127

regulatory_target_CET1_ratio_assumed

0.133

rwa_growth_2037_assumed

0.034

ordinary_common_book_at_2036_bn

99158.614776744

regulatory_required_common_equity_2036_bn

81912.841474964

excess_common_capital_separated_from_operating_franchise_2036_bn

17245.77330178

normalized_earnings_on_operating_required_common_equity_only_bn

10756.630516809

rwa_at_2036_bn

563295.89076244

sustainable_ordinary_common_profit_2037_bn

10756.630516809

SBC_pnl_expense_included_in_sustainable_profit_bn

245.252369675

equity_settled_SBC_noncash_credit_next_year_bn

41.692902845

cash_settled_SBC_fraction_no_equity_credit

0.83

regulatory_reinvestment_2037_bn

2547.224018028

book_capital_growth_reinvestment_2037_bn

2785.036610149

binding_reinvestment_2037_bn

2785.036610149

distributable_cash_to_all_common_2037_bn

8013.286809505

staff_future_annual_share_grant_fraction_assumed

0.00076499187

staff_2036_accrued_but_not_delivered_treasury_shares

114569

staff_settled_PnL_reexpense_at_2037

staff_2036_pending_grants_no_cash_and_one_time_denominator_dilution

はい

staff_grant_2037_plus_compensation_double_deducted

いいえ

terminal_ordinary_shares_in_market_at_end

285284836

terminal_proforma_ordinary_shares_after_pending_awards

285399405

terminal_old_cohort_remaining_shares

284145457.86265

terminal_cashflow_denominator

0.07885067096

company_all_common_ex_pending_dividend_value_bn

118871.88138698

company_excess_common_capital_value_bn

17245.77330178

company_recurring_bank_franchise_value_bn

101626.1080852

excess_capital_distribution_status

valuation of residual owner capital, NOT board-approved cash distribution; regulatory release/ordinary shareholder pass-through not verified

regulator_restriction_sensitivity_only

内容を開く

scenario: 25pct_of_excess_common_equity_paid_only_five_years_after_2036_horizon_without_interim_incremental_return
not_in_10_year_cash_payout: はい
old_cohort_2036_terminal_ex_dividend_under_delay_bn: 116581.66286178
old_cohort_terminal_reduction_vs_base_bn: 1767.936233208
delay_and_fraction_are_assumptions_not_a_market_NAV_haircut: はい

old_cohort_equity_ex_dividend_terminal_bn

118349.59909499

old_cohort_cum_dividend_embedded_in_sale_price_bn

881.570868962

old_cohort_cum_dividend_sale_price_bn

119231.16996395

old_cohort_pending_declared_dividend_receivable_bn

old_cohort_terminal_total_bn

119231.16996395

old_cohort_terminal_cum_dividend_sale_price_per_remaining_share_KRW

419613.1476491

terminal_dividend_liability_and_CET1_bridge

内容を開く

declared_company_dividend_liability_end_bn: 890.524739467
common_equity_before_unpaid_dividend_declaration_reconstructed_bn: 100049.13951621
common_equity_after_declared_dividend_equity_debit_bn: 99158.614776744
regulatory_CET1_after_declared_dividend_debit_bn: 92164.126773185
regulatory_CET1_before_declared_dividend_reconstructed_bn: 93054.651512652
regulatory_required_common_book_bn: 81912.841474964
excess_common_equity_post_dividend_debit_bn: 17245.77330178
company_ex_dividend_franchise_and_excess_value_bn: 118871.88138698
old_fraction_for_future_pre_ex_dividend_sale: 0.996006173502
old_fraction_in_business_value_after_staff_award_dilution: 0.995606342847
old_cohort_ex_dividend_business_value_bn: 118349.59909499
old_cohort_cum_dividend_price_embedded_bn: 881.570868962
old_cohort_post_ex_unpaid_receivable_bn: 0
old_cohort_cum_dividend_sale_value_bn: 119231.16996395
old_cohort_terminal_including_any_separate_receivable_bn: 119231.16996395
seller_independent_claim_if_ex_after_exit_bn: 0
company_cash_payment_after_exit_is_paying_existing_liability_not_second_equity_charge: はい
declared_company_dividend_not_deducted_from_franchise_2037_FCF_again: はい
post_horizon_dividend_cashflow_to_exited_cohort: 0
future_employee_grants_not_entitled_to_pre_grant_2036_Q3_dividend_assumed: はい
方法: cum sale = post-dividend-book exdiv franchise old cohort fraction after forward staff dilution + PV of known-at-exit but not-yet-ex rights embedded in sale price at contemporaneous outstanding denominator. Ex-div seller-only receivable possible only for ex-before-sale and unpaid.

all_unpaid_dividends_in_horizon

内容を開く

dividend_key: 2036_q3
date_of_board: 2036-10-29
board_date_status: forecast_unconfirmed_2036_not_declared_at_2026_cutoff
expected_ex_date: 2036-11-11
expected_record_date: 2036-11-12
expected_payment_date: 2036-11-27
ex_date_status: forecast_unconfirmed
record_date_status: forecast_unconfirmed
payment_date_status: forecast_unconfirmed
declared_dividend_liability_company_oku: 8905.2473947
old_cohort_receivable_oku: 0
old_cohort_cum_dividend_sale_price_embedded_oku: 8815.7086896
old_cohort_associated_dividend_face_oku: 8869.6813817
cash_claim_discount_factor_to_exit: 0.993914923241
cash_claim_discount_rate_assumed: 0.112
days_from_exit_to_hypothetical_payment: 21
dividend_recipient_after_sale: buyer_of_old_cohort_shares_on_2036_11_06
entitlement_status: buyer_receives_dividend_after_exit; seller_receivable_ZERO
horizon_old_cohort_fraction_assumed: 0.996006173502
not_in_10year_timed_holder_cashflows: はい

timed_cashflows_after_2036_horizon_excluded

はい

forecast_tail_first_20_years_sbc_dilution_illustration

内容を開く

year: 2037
year_from_horizon: 1
common_cash_available_to_all_owners_oku: 80132.8680951
old_cohort_fraction_after_new_employee_grants: 0.994845294285
old_cohort_equivalent_cash_oku: 79719.8067419
annual_new_stock_grants_shares_assumed: 218328.225
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2038
year_from_horizon: 2
common_cash_available_to_all_owners_oku: 82857.3856103
old_cohort_fraction_after_new_employee_grants: 0.994084827474
old_cohort_equivalent_cash_oku: 82367.2698793
annual_new_stock_grants_shares_assumed: 218495.244
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2039
year_from_horizon: 3
common_cash_available_to_all_owners_oku: 85674.536721
old_cohort_fraction_after_new_employee_grants: 0.993324941969
old_cohort_equivalent_cash_oku: 85102.6542166
annual_new_stock_grants_shares_assumed: 218662.391
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2040
year_from_horizon: 4
common_cash_available_to_all_owners_oku: 88587.4709695
old_cohort_fraction_after_new_employee_grants: 0.992565637326
old_cohort_equivalent_cash_oku: 87928.879582
annual_new_stock_grants_shares_assumed: 218829.666
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2041
year_from_horizon: 5
common_cash_available_to_all_owners_oku: 91599.4449825
old_cohort_fraction_after_new_employee_grants: 0.991806913101
old_cohort_equivalent_cash_oku: 90848.9627699
annual_new_stock_grants_shares_assumed: 218997.069
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2042
year_from_horizon: 6
common_cash_available_to_all_owners_oku: 94713.8261119
old_cohort_fraction_after_new_employee_grants: 0.99104876885
old_cohort_equivalent_cash_oku: 93866.0207613
annual_new_stock_grants_shares_assumed: 219164.6
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2043
year_from_horizon: 7
common_cash_available_to_all_owners_oku: 97934.0961997
old_cohort_fraction_after_new_employee_grants: 0.99029120413
old_cohort_equivalent_cash_oku: 96983.274051
annual_new_stock_grants_shares_assumed: 219332.259
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2044
year_from_horizon: 8
common_cash_available_to_all_owners_oku: 101263.8554705
old_cohort_fraction_after_new_employee_grants: 0.989534218498
old_cohort_equivalent_cash_oku: 100204.0500851
annual_new_stock_grants_shares_assumed: 219500.046
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2045
year_from_horizon: 9
common_cash_available_to_all_owners_oku: 104706.8265565
old_cohort_fraction_after_new_employee_grants: 0.988777811511
old_cohort_equivalent_cash_oku: 103531.7868128
annual_new_stock_grants_shares_assumed: 219667.962
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2046
year_from_horizon: 10
common_cash_available_to_all_owners_oku: 108266.8586594
old_cohort_fraction_after_new_employee_grants: 0.988021982727
old_cohort_equivalent_cash_oku: 106970.0363563
annual_new_stock_grants_shares_assumed: 219836.006
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2047
year_from_horizon: 11
common_cash_available_to_all_owners_oku: 111947.9318539
old_cohort_fraction_after_new_employee_grants: 0.987266731704
old_cohort_equivalent_cash_oku: 110522.4688023
annual_new_stock_grants_shares_assumed: 220004.179
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2048
year_from_horizon: 12
common_cash_available_to_all_owners_oku: 115754.1615369
old_cohort_fraction_after_new_employee_grants: 0.986512058
old_cohort_equivalent_cash_oku: 114192.8761198
annual_new_stock_grants_shares_assumed: 220172.48
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2049
year_from_horizon: 13
common_cash_available_to_all_owners_oku: 119689.8030291
old_cohort_fraction_after_new_employee_grants: 0.985757961174
old_cohort_equivalent_cash_oku: 117985.1762073
annual_new_stock_grants_shares_assumed: 220340.911
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2050
year_from_horizon: 14
common_cash_available_to_all_owners_oku: 123759.2563321
old_cohort_fraction_after_new_employee_grants: 0.985004440785
old_cohort_equivalent_cash_oku: 121903.4170754
annual_new_stock_grants_shares_assumed: 220509.47
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2051
year_from_horizon: 15
common_cash_available_to_all_owners_oku: 127967.0710474
old_cohort_fraction_after_new_employee_grants: 0.984251496392
old_cohort_equivalent_cash_oku: 125951.7811673
annual_new_stock_grants_shares_assumed: 220678.158
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2052
year_from_horizon: 16
common_cash_available_to_all_owners_oku: 132317.951463
old_cohort_fraction_after_new_employee_grants: 0.983499127555
old_cohort_equivalent_cash_oku: 130134.5898238
annual_new_stock_grants_shares_assumed: 220846.975
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2053
year_from_horizon: 17
common_cash_available_to_all_owners_oku: 136816.7618128
old_cohort_fraction_after_new_employee_grants: 0.982747333835
old_cohort_equivalent_cash_oku: 134456.3078954
annual_new_stock_grants_shares_assumed: 221015.921
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2054
year_from_horizon: 18
common_cash_available_to_all_owners_oku: 141468.5317144
old_cohort_fraction_after_new_employee_grants: 0.981996114791
old_cohort_equivalent_cash_oku: 138921.5485087
annual_new_stock_grants_shares_assumed: 221184.996
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2055
year_from_horizon: 19
common_cash_available_to_all_owners_oku: 146278.4617927
old_cohort_fraction_after_new_employee_grants: 0.981245469984
old_cohort_equivalent_cash_oku: 143535.0779903
annual_new_stock_grants_shares_assumed: 221354.201
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

内容を開く

year: 2056
year_from_horizon: 20
common_cash_available_to_all_owners_oku: 151251.9294937
old_cohort_fraction_after_new_employee_grants: 0.980495398975
old_cohort_equivalent_cash_oku: 148301.8209546
annual_new_stock_grants_shares_assumed: 221523.535
cash_paid_to_employees_for_equity_settled_awards_oku: 0
old_holder_cash_at_grant_date_oku: 0
grant_booking: no new cash, dilution; P&L cost already in sustainable ordinary profit; APIC added once in cash bridge
注記: post-horizon illustration only; not included in the 10-year timed_cashflows or payout_oku

sbc_accounting

ordinary P&L AFTER expense. Equity-settled credits once to capital, treasury transfers no cash and diluted outstanding count. 2036 unissued awards pro forma in terminal shares once; perpetual grant dilution in denominator once.

キャッシュフローの算出方法

timed_holder_cashflows_v1

shareholder_cashflow_currency_unit

億KRW

initial_old_cohort_shares

346973821

initial_old_cohort_mcap_oku

523930.46971

horizon_years

10.00136892539

present_value_common_oku

701463.7412543

present_value_per_original_common_share_krw

202166.18627

irr

0.155996242543

raw_checksum_audit

内容を開く

equity_rollforward_max_abs_residual_bn: 2.0E-9
segments_parent_profit_max_abs_residual_bn: 0
segment_PnL_SBC_coverage_max_abs_residual_bn: 0
balance_sheet_max_abs_residual_bn: 0
sum_timed_holder_cashflows_oku: 486007.7820414
sum_ledger_cashflows_oku: 486007.782041
day_count_sum: 3653
event_count: 253
zero_cash_gates: 203
cash_events: 50
terminal_old_cohort_cash_scope_invariant: はい
sale_price_cum_dividend_embedded_not_unpaid_receivable: はい
company_dividend_liability_and_book_ordinary_common_no_redebit: はい
hybrid_paid_once_in_ordinary_profit: はい
no_bank_deposit_net_debt_bridge: はい

annual_ledger

内容を開く

period

2026_initial_partial

year

2026

start_exclusive

2026-11-06

from_date_inclusive

2026-11-07

end_inclusive

2026-12-31

elapsed_days

end_t_years

0.15058179329

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

1213.01369863

parent_hybrid_distributions_bn

26.854740269

ordinary_common_profit_after_hybrid_bn

1186.158958362

OCI_attributable_common_bn

22.602739726

ordinary_profit_OCI_sum_bn

1208.761698088

SBC_expense_already_in_ordinary_profit_bn

29.383561644

SBC_noncash_equity_credit_bn

4.995205479

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

dividends_cash_paid_company_bn

404.918449107

buyback_cash_spent_company_bn

1.847916363

old_cohort_pro_rata_tender_cash_bn

1.847916363

old_cohort_dividend_and_tender_received_bn

406.76636547

third_party_common_issuance_proceeds_bn

company_buyback_shares

9169

staff_treasury_shares_delivered

25643

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

9169

ordinary_common_equity_open_bn

56285.579969035

ordinary_common_equity_close_bn

57497.488956239

equity_rollforward_expected_bn

57497.488956239

equity_rollforward_residual_bn

total_group_equity_close_bn

63900.7272863

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1803.2383301

issued_common_shares_open

354687734

issued_common_shares_close

354687734

treasury_common_shares_open

7713913

treasury_common_shares_close

7697439

economic_common_outstanding_open

346973821

economic_common_outstanding_close

346990295

old_common_cohort_shares_open

346973821

old_common_cohort_shares_close

346964652

old_common_cohort_percent_close

0.999926098798

regulatory_rwa_close_bn

371081.3426432

regulatory_cet1_close_bn

52052.5194566

regulatory_cet1_close_ratio

0.1402725319

regulatory_adjustments_proxy_bn

5444.9694996

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0909081

financial_deposits_close_bn

499162.2383432

bank_cash_due_close_bn

46480.6842157

financial_total_assets_close_bn

858080.6005364

financial_total_liabilities_close_bn

794179.8732501

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 783.0847928
securities: 210.3580718
nonlife_insurance: 132.0495925
card: 70.6311774
life_insurance: 33.0123981
others_elimination: -16.122334

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 797.1889024
securities: 217.4101266
nonlife_insurance: 135.8694555
card: 73.5695336
life_insurance: 34.1877406
others_elimination: -15.8284984

segment_plus_consolidation_to_parent_profit_residual_bn

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 2027.0766933
net_fee_and_commission_income: 928.06126027
other_operating_income: 148.29406393
gross_operating_profit: 3103.4320175
G_and_A_expense_including_SBC: 1184.67577047
SBC_expense_is_subset_of_G_and_A_not_additional: 29.38356164
preprovision_operating_profit: 1918.75624703
credit_loss_expense: 285.02958904
net_operating_profit: 1633.72665799
nonoperating_profit: -18.94611872
profit_before_tax: 1614.78053927
tax_expense_model_implied: 392.12300502
consolidated_profit: 1222.65753425
NCI_profit: 9.64383562
parent_attributable_profit: 1213.01369863
parent_hybrid_distribution: 26.85474027
ordinary_common_profit_after_hybrid: 1186.15895836
P_and_L_bridge_residual_bn: -0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

9.64383562

NCI_distributions_implied_bn_estimate

6.40550552

ordinary_common_annualized_ROE_on_average_book_estimate

0.138459507

内容を開く

period

2027

year

2027

start_exclusive

2026-12-31

from_date_inclusive

2027-01-01

end_inclusive

2027-12-31

elapsed_days

365

end_t_years

1.1498973306

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

7900

parent_hybrid_distributions_bn

180

ordinary_common_profit_after_hybrid_bn

7720

OCI_attributable_common_bn

150

ordinary_profit_OCI_sum_bn

7870

SBC_expense_already_in_ordinary_profit_bn

195

SBC_noncash_equity_credit_bn

33.15

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

2624.8

dividends_cash_paid_company_bn

2624.8

buyback_cash_spent_company_bn

1775.59996021

old_cohort_pro_rata_tender_cash_bn

1775.468741238

old_cohort_dividend_and_tender_received_bn

4400.074765362

third_party_common_issuance_proceeds_bn

company_buyback_shares

8064992

staff_treasury_shares_delivered

159588

new_common_issued

treasury_shares_cancelled

3960000

old_holder_shares_tendered

8064395.98739

ordinary_common_equity_open_bn

57497.488956239

ordinary_common_equity_close_bn

61000.238996029

equity_rollforward_expected_bn

61000.238996029

equity_rollforward_residual_bn

total_group_equity_close_bn

67425.1161861

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1824.8771901

issued_common_shares_open

354687734

issued_common_shares_close

350727734

treasury_common_shares_open

7697439

treasury_common_shares_close

11642843

economic_common_outstanding_open

346990295

economic_common_outstanding_close

339084891

old_common_cohort_shares_open

346964652

old_common_cohort_shares_close

338900256.01261

old_common_cohort_percent_close

0.999455490373

regulatory_rwa_close_bn

387037.8403769

regulatory_cet1_close_bn

55415.9737777

regulatory_cet1_close_ratio

0.1431797308

regulatory_adjustments_proxy_bn

5584.2652183

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0908245

financial_deposits_close_bn

518002.5705744

bank_cash_due_close_bn

42090.4927058

financial_total_assets_close_bn

891968.7666781

financial_total_liabilities_close_bn

824543.650492

financial_balancing_residual_bn

-0

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5100
securities: 1370
nonlife_insurance: 860
card: 460
life_insurance: 215
others_elimination: -105

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5193.6
securities: 1416.8
nonlife_insurance: 885.35
card: 479.5
life_insurance: 222.8
others_elimination: -103.05

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 13799.49044139
net_fee_and_commission_income: 6357.578202
other_operating_income: 1001.06042667
gross_operating_profit: 21158.12907006
G_and_A_expense_including_SBC: 8564.64608958
SBC_expense_is_subset_of_G_and_A_not_additional: 195
preprovision_operating_profit: 12593.48298047
credit_loss_expense: 1945.2424728
net_operating_profit: 10648.24050767
nonoperating_profit: -127.89594667
profit_before_tax: 10520.344561
tax_expense_model_implied: 2554.693361
consolidated_profit: 7965.6512
NCI_profit: 65.6512
parent_attributable_profit: 7900
parent_hybrid_distribution: 180
ordinary_common_profit_after_hybrid: 7720
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

65.6512

NCI_distributions_implied_bn_estimate

44.01234

ordinary_common_annualized_ROE_on_average_book_estimate

0.130387102

内容を開く

period

2028

year

2028

start_exclusive

2027-12-31

from_date_inclusive

2028-01-01

end_inclusive

2028-12-31

elapsed_days

366

end_t_years

2.15195071869

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

8202.90812

parent_hybrid_distributions_bn

181.8

ordinary_common_profit_after_hybrid_bn

8021.10812

OCI_attributable_common_bn

151.5

ordinary_profit_OCI_sum_bn

8172.60812

SBC_expense_already_in_ordinary_profit_bn

199.29

SBC_noncash_equity_credit_bn

33.8793

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

2727.1767608

dividends_cash_paid_company_bn

2727.1767608

buyback_cash_spent_company_bn

1844.85479711

old_cohort_pro_rata_tender_cash_bn

1843.850255913

old_cohort_dividend_and_tender_received_bn

4569.542042713

third_party_common_issuance_proceeds_bn

company_buyback_shares

7731490

staff_treasury_shares_delivered

150479

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

7727280.12927

ordinary_common_equity_open_bn

61000.238996029

ordinary_common_equity_close_bn

64634.694858119

equity_rollforward_expected_bn

64634.694858119

equity_rollforward_residual_bn

-1.0E-9

total_group_equity_close_bn

71081.4705745

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1846.7757163

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

11642843

treasury_common_shares_close

19223854

economic_common_outstanding_open

339084891

economic_common_outstanding_close

331503880

old_common_cohort_shares_open

338900256.01261

old_common_cohort_shares_close

331172975.88334

old_common_cohort_percent_close

0.99900180922

regulatory_rwa_close_bn

403705.4314538

regulatory_cet1_close_bn

58907.3578944

regulatory_cet1_close_ratio

0.1459166841

regulatory_adjustments_proxy_bn

5727.3369637

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0926898

financial_deposits_close_bn

537583.26407

bank_cash_due_close_bn

37529.0261934

financial_total_assets_close_bn

927248.0290549

financial_total_liabilities_close_bn

856166.5584805

financial_balancing_residual_bn

-0

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5295.54828
securities: 1422.529636
nonlife_insurance: 892.974808
card: 477.637688
life_insurance: 223.243702
others_elimination: -109.025994

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5391.20748
securities: 1470.359236
nonlife_insurance: 918.882508
card: 497.566688
life_insurance: 231.215302
others_elimination: -107.033094

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 14155.51729478
net_fee_and_commission_income: 6562.61009901
other_operating_income: 1018.27866601
gross_operating_profit: 21736.4060598
G_and_A_expense_including_SBC: 8683.22536175
SBC_expense_is_subset_of_G_and_A_not_additional: 199.29
preprovision_operating_profit: 13053.18069805
credit_loss_expense: 2000.44845418
net_operating_profit: 11052.73224387
nonoperating_profit: -130.09575695
profit_before_tax: 10922.63648692
tax_expense_model_implied: 2652.38336596
consolidated_profit: 8270.25312096
NCI_profit: 67.34500096
parent_attributable_profit: 8202.90812
parent_hybrid_distribution: 181.8
ordinary_common_profit_after_hybrid: 8021.10812
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

67.34500096

NCI_distributions_implied_bn_estimate

45.44647476

ordinary_common_annualized_ROE_on_average_book_estimate

0.127427479

内容を開く

period

2029

year

2029

start_exclusive

2028-12-31

from_date_inclusive

2029-01-01

end_inclusive

2029-12-31

elapsed_days

365

end_t_years

3.15126625599

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

8446.3324

parent_hybrid_distributions_bn

183.618

ordinary_common_profit_after_hybrid_bn

8262.7144

OCI_attributable_common_bn

153.015

ordinary_profit_OCI_sum_bn

8415.7294

SBC_expense_already_in_ordinary_profit_bn

203.67438

SBC_noncash_equity_credit_bn

34.6246446

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

2809.322896

dividends_cash_paid_company_bn

2809.322896

buyback_cash_spent_company_bn

1900.424236902

old_cohort_pro_rata_tender_cash_bn

1898.52725095

old_cohort_dividend_and_tender_received_bn

4705.045906737

third_party_common_issuance_proceeds_bn

company_buyback_shares

7364779

staff_treasury_shares_delivered

142208

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

7357427.5455

ordinary_common_equity_open_bn

64634.694858119

ordinary_common_equity_close_bn

68375.301769817

equity_rollforward_expected_bn

68375.301769816

equity_rollforward_residual_bn

total_group_equity_close_bn

74844.2387948

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1868.9370249

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

19223854

treasury_common_shares_close

26446425

economic_common_outstanding_open

331503880

economic_common_outstanding_close

324281309

old_common_cohort_shares_open

331172975.88334

old_common_cohort_shares_close

323815548.33784

old_common_cohort_percent_close

0.99856371413

regulatory_rwa_close_bn

421116.8430069

regulatory_cet1_close_bn

62501.0095506

regulatory_cet1_close_ratio

0.1484172637

regulatory_adjustments_proxy_bn

5874.2922192

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0950418

financial_deposits_close_bn

557934.4743208

bank_cash_due_close_bn

32830.1539969

financial_total_assets_close_bn

963977.4987957

financial_total_liabilities_close_bn

889133.2600009

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5452.6956
securities: 1464.74372
nonlife_insurance: 919.47416
card: 491.81176
life_insurance: 229.86854
others_elimination: -112.26138

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5550.4593024
securities: 1513.6255712
nonlife_insurance: 945.9518294
card: 512.179198
life_insurance: 238.0155152
others_elimination: -110.2246362

segment_plus_consolidation_to_parent_profit_residual_bn

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 14520.72964098
net_fee_and_commission_income: 6774.25427471
other_operating_income: 1035.79305906
gross_operating_profit: 22330.77697475
G_and_A_expense_including_SBC: 8894.79738297
SBC_expense_is_subset_of_G_and_A_not_additional: 203.67438
preprovision_operating_profit: 13435.97959178
credit_loss_expense: 2057.22118131
net_operating_profit: 11378.75841048
nonoperating_profit: -132.33340397
profit_before_tax: 11246.42500651
tax_expense_model_implied: 2731.01010452
consolidated_profit: 8515.41490198
NCI_profit: 69.08250198
parent_attributable_profit: 8446.3324
parent_hybrid_distribution: 183.618
ordinary_common_profit_after_hybrid: 8262.7144
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

69.08250198

NCI_distributions_implied_bn_estimate

46.92119338

ordinary_common_annualized_ROE_on_average_book_estimate

0.124327103

内容を開く

period

2030

year

2030

start_exclusive

2029-12-31

from_date_inclusive

2030-01-01

end_inclusive

2030-12-31

elapsed_days

365

end_t_years

4.15058179329

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

8733.5077016

parent_hybrid_distributions_bn

185.45418

ordinary_common_profit_after_hybrid_bn

8548.0535216

OCI_attributable_common_bn

154.54515

ordinary_profit_OCI_sum_bn

8702.5986716

SBC_expense_already_in_ordinary_profit_bn

208.15521636

SBC_noncash_equity_credit_bn

35.386386781

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

2906.338197344

dividends_cash_paid_company_bn

2906.338197344

buyback_cash_spent_company_bn

1966.052095681

old_cohort_pro_rata_tender_cash_bn

1963.228282836

old_cohort_dividend_and_tender_received_bn

4865.392147692

third_party_common_issuance_proceeds_bn

company_buyback_shares

7057494

staff_treasury_shares_delivered

134625

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

7047357.42109

ordinary_common_equity_open_bn

68375.301769817

ordinary_common_equity_close_bn

72240.89653517

equity_rollforward_expected_bn

72240.896535173

equity_rollforward_residual_bn

-2.0E-9

total_group_equity_close_bn

78732.2608044

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1891.3642692

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

26446425

treasury_common_shares_close

33369294

economic_common_outstanding_open

324281309

economic_common_outstanding_close

317358440

old_common_cohort_shares_open

323815548.33784

old_common_cohort_shares_close

316768190.91675

old_common_cohort_percent_close

0.998140118526

regulatory_rwa_close_bn

439306.3533653

regulatory_cet1_close_bn

66215.6548743

regulatory_cet1_close_ratio

0.1507277424

regulatory_adjustments_proxy_bn

6025.2416608

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0971658

financial_deposits_close_bn

579087.6255198

bank_cash_due_close_bn

27968.9888084

financial_total_assets_close_bn

1002218.878769

financial_total_liabilities_close_bn

923486.6179645

financial_balancing_residual_bn

-0

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5638.0872504
securities: 1514.5450065
nonlife_insurance: 950.7362814
card: 508.5333598
life_insurance: 237.6840704
others_elimination: -116.0782669

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5738.0017543
securities: 1564.5022584
nonlife_insurance: 977.7964596
card: 529.3488815
life_insurance: 246.010279
others_elimination: -113.9967148

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 14895.36446572
net_fee_and_commission_income: 6992.72397507
other_operating_income: 1053.60869968
gross_operating_profit: 22941.69714046
G_and_A_expense_including_SBC: 9063.42718007
SBC_expense_is_subset_of_G_and_A_not_additional: 208.15521636
preprovision_operating_profit: 13878.26996039
credit_loss_expense: 2115.60511843
net_operating_profit: 11762.66484196
nonoperating_profit: -134.60953852
profit_before_tax: 11628.05530344
tax_expense_model_implied: 2823.6827713
consolidated_profit: 8804.37253214
NCI_profit: 70.86483054
parent_attributable_profit: 8733.5077016
parent_hybrid_distribution: 185.45418
ordinary_common_profit_after_hybrid: 8548.0535216
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

70.86483054

NCI_distributions_implied_bn_estimate

48.43758624

ordinary_common_annualized_ROE_on_average_book_estimate

0.1216632

内容を開く

period

2031

year

2031

start_exclusive

2030-12-31

from_date_inclusive

2031-01-01

end_inclusive

2031-12-31

elapsed_days

365

end_t_years

5.1498973306

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

9106.302717947

parent_hybrid_distributions_bn

187.3087218

ordinary_common_profit_after_hybrid_bn

8918.993996147

OCI_attributable_common_bn

156.0906015

ordinary_profit_OCI_sum_bn

9075.084597647

SBC_expense_already_in_ordinary_profit_bn

212.73463112

SBC_noncash_equity_credit_bn

36.16488729

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3032.45795869

dividends_cash_paid_company_bn

3032.45795869

buyback_cash_spent_company_bn

2051.368407888

old_cohort_pro_rata_tender_cash_bn

2047.55310579

old_cohort_dividend_and_tender_received_bn

5074.371052101

third_party_common_issuance_proceeds_bn

company_buyback_shares

6827690

staff_treasury_shares_delivered

127572

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

6814991.30586

ordinary_common_equity_open_bn

72240.89653517

ordinary_common_equity_close_bn

76268.319653532

equity_rollforward_expected_bn

76268.31965353

equity_rollforward_residual_bn

2.0E-9

total_group_equity_close_bn

82782.380294

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1914.0606405

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

33369294

treasury_common_shares_close

40069412

economic_common_outstanding_open

317358440

economic_common_outstanding_close

310658322

old_common_cohort_shares_open

316768190.91675

old_common_cohort_shares_close

309953199.61089

old_common_cohort_percent_close

0.997730231772

regulatory_rwa_close_bn

458309.8675992

regulatory_cet1_close_bn

70088.0203979

regulatory_cet1_close_ratio

0.1529271468

regulatory_adjustments_proxy_bn

6180.2992556

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.0991073

financial_deposits_close_bn

601075.4655447

bank_cash_due_close_bn

22896.749527

financial_total_assets_close_bn

1042036.5805331

financial_total_liabilities_close_bn

959254.2002391

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5878.7523875
securities: 1579.1942688
nonlife_insurance: 991.3190301
card: 530.2404114
life_insurance: 247.8297575
others_elimination: -121.0331374

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5980.8650105
securities: 1630.2505803
nonlife_insurance: 1018.9745321
card: 551.5138745
life_insurance: 256.3391428
others_elimination: -118.9057911

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 15279.66486893
net_fee_and_commission_income: 7218.23932326
other_operating_income: 1071.73076931
gross_operating_profit: 23569.63496151
G_and_A_expense_including_SBC: 9134.23868597
SBC_expense_is_subset_of_G_and_A_not_additional: 212.73463112
preprovision_operating_profit: 14435.39627554
credit_loss_expense: 2175.64599169
net_operating_profit: 12259.75028384
nonoperating_profit: -136.92482258
profit_before_tax: 12122.82546126
tax_expense_model_implied: 2943.82960015
consolidated_profit: 9178.99586111
NCI_profit: 72.69314316
parent_attributable_profit: 9106.30271795
parent_hybrid_distribution: 187.3087218
ordinary_common_profit_after_hybrid: 8918.99399615
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

72.69314316

NCI_distributions_implied_bn_estimate

49.99677186

ordinary_common_annualized_ROE_on_average_book_estimate

0.120195946

内容を開く

period

2032

year

2032

start_exclusive

2031-12-31

from_date_inclusive

2032-01-01

end_inclusive

2032-12-31

elapsed_days

366

end_t_years

6.15195071869

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

9337.482160212

parent_hybrid_distributions_bn

189.181809018

ordinary_common_profit_after_hybrid_bn

9148.300351194

OCI_attributable_common_bn

157.651507515

ordinary_profit_OCI_sum_bn

9305.951858709

SBC_expense_already_in_ordinary_profit_bn

217.414793005

SBC_noncash_equity_credit_bn

36.960514811

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3110.422119406

dividends_cash_paid_company_bn

3110.422119406

buyback_cash_spent_company_bn

2104.108823426

old_cohort_pro_rata_tender_cash_bn

2099.33298407

old_cohort_dividend_and_tender_received_bn

5202.695166173

third_party_common_issuance_proceeds_bn

company_buyback_shares

6506973

staff_treasury_shares_delivered

123195

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

6492203.67942

ordinary_common_equity_open_bn

76268.319653532

ordinary_common_equity_close_bn

80396.701084218

equity_rollforward_expected_bn

80396.70108422

equity_rollforward_residual_bn

-1.0E-9

total_group_equity_close_bn

86933.7304524

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1937.0293682

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

40069412

treasury_common_shares_close

46453190

economic_common_outstanding_open

310658322

economic_common_outstanding_close

304274544

old_common_cohort_shares_open

309953199.61089

old_common_cohort_shares_close

303460995.93147

old_common_cohort_percent_close

0.997326269698

regulatory_rwa_close_bn

478164.9968383

regulatory_cet1_close_bn

74057.1187208

regulatory_cet1_close_ratio

0.1548777498

regulatory_adjustments_proxy_bn

6339.5823634

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.1011221

financial_deposits_close_bn

623932.1233891

bank_cash_due_close_bn

17694.2126467

financial_total_assets_close_bn

1083497.8467046

financial_total_liabilities_close_bn

996564.1162522

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 6027.9948123
securities: 1619.2848809
nonlife_insurance: 1016.4853997
card: 543.7014929
life_insurance: 254.1213499
others_elimination: -124.1057755

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 6132.3539129
securities: 1671.4644313
nonlife_insurance: 1044.7493228
card: 565.4429722
life_insurance: 262.8179417
others_elimination: -121.9316276

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 15673.88022255
net_fee_and_commission_income: 7451.02754144
other_operating_income: 1090.16453854
gross_operating_profit: 24215.07230253
G_and_A_expense_including_SBC: 9407.7772572
SBC_expense_is_subset_of_G_and_A_not_additional: 217.41479301
preprovision_operating_profit: 14807.29504534
credit_loss_expense: 2237.39082494
net_operating_profit: 12569.9042204
nonoperating_profit: -139.27992953
profit_before_tax: 12430.62429087
tax_expense_model_implied: 3018.5735044
consolidated_profit: 9412.05078647
NCI_profit: 74.56862626
parent_attributable_profit: 9337.48216021
parent_hybrid_distribution: 189.18180902
ordinary_common_profit_after_hybrid: 9148.30035119
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

74.56862626

NCI_distributions_implied_bn_estimate

51.59989856

ordinary_common_annualized_ROE_on_average_book_estimate

0.11654872

内容を開く

period

2033

year

2033

start_exclusive

2032-12-31

from_date_inclusive

2033-01-01

end_inclusive

2033-12-31

elapsed_days

365

end_t_years

7.15126625599

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

9654.956553659

parent_hybrid_distributions_bn

191.073627108

ordinary_common_profit_after_hybrid_bn

9463.882926551

OCI_attributable_common_bn

159.22802259

ordinary_profit_OCI_sum_bn

9623.110949141

SBC_expense_already_in_ordinary_profit_bn

222.197918451

SBC_noncash_equity_credit_bn

37.773646137

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3217.720195027

dividends_cash_paid_company_bn

3217.720195027

buyback_cash_spent_company_bn

2176.692938415

old_cohort_pro_rata_tender_cash_bn

2170.873048547

old_cohort_dividend_and_tender_received_bn

5379.989927584

third_party_common_issuance_proceeds_bn

company_buyback_shares

6263216

staff_treasury_shares_delivered

125904

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

6246469.84959

ordinary_common_equity_open_bn

80396.701084218

ordinary_common_equity_close_bn

84663.172546052

equity_rollforward_expected_bn

84663.172546054

equity_rollforward_residual_bn

-2.0E-9

total_group_equity_close_bn

91223.4462666

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1960.2737206

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

46453190

treasury_common_shares_close

52590502

economic_common_outstanding_open

304274544

economic_common_outstanding_close

298137232

old_common_cohort_shares_open

303460995.93147

old_common_cohort_shares_close

297214526.08188

old_common_cohort_percent_close

0.99690509665

regulatory_rwa_close_bn

498911.1415561

regulatory_cet1_close_bn

78159.9607043

regulatory_cet1_close_ratio

0.1566610849

regulatory_adjustments_proxy_bn

6503.2118418

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.1035683

financial_deposits_close_bn

647693.1691544

bank_cash_due_close_bn

12312.1476724

financial_total_assets_close_bn

1126672.8790042

financial_total_liabilities_close_bn

1035449.4327375

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 6232.9466359
securities: 1674.3405669
nonlife_insurance: 1051.0459033
card: 562.1873436
life_insurance: 262.7614758
others_elimination: -128.3253719

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 6339.6016368
securities: 1727.6680673
nonlife_insurance: 1079.9316327
card: 584.4071355
life_insurance: 271.6493926
others_elimination: -126.1033927

segment_plus_consolidation_to_parent_profit_residual_bn

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 16078.2663323
net_fee_and_commission_income: 7691.32317965
other_operating_income: 1108.91536861
gross_operating_profit: 24878.50488055
G_and_A_expense_including_SBC: 9583.48341013
SBC_expense_is_subset_of_G_and_A_not_additional: 222.19791845
preprovision_operating_profit: 15295.02147042
credit_loss_expense: 2300.88797655
net_operating_profit: 12994.13349387
nonoperating_profit: -141.67554432
profit_before_tax: 12852.45794956
tax_expense_model_implied: 3121.00889908
consolidated_profit: 9731.44905047
NCI_profit: 76.49249681
parent_attributable_profit: 9654.95655366
parent_hybrid_distribution: 191.07362711
ordinary_common_profit_after_hybrid: 9463.88292655
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

76.49249681

NCI_distributions_implied_bn_estimate

53.24814441

ordinary_common_annualized_ROE_on_average_book_estimate

0.114750664

内容を開く

period

2034

year

2034

start_exclusive

2033-12-31

from_date_inclusive

2034-01-01

end_inclusive

2034-12-31

elapsed_days

365

end_t_years

8.15058179329

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

10019.164686759

parent_hybrid_distributions_bn

192.984363379

ordinary_common_profit_after_hybrid_bn

9826.18032338

OCI_attributable_common_bn

160.820302816

ordinary_profit_OCI_sum_bn

9987.000626196

SBC_expense_already_in_ordinary_profit_bn

227.086272657

SBC_noncash_equity_credit_bn

38.604666352

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3340.901309949

dividends_cash_paid_company_bn

3340.901309949

buyback_cash_spent_company_bn

2260.0214

old_cohort_pro_rata_tender_cash_bn

2253.026852198

old_cohort_dividend_and_tender_received_bn

5583.58839549

third_party_common_issuance_proceeds_bn

company_buyback_shares

6457204

staff_treasury_shares_delivered

128674

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

6437219.57771

ordinary_common_equity_open_bn

84663.172546052

ordinary_common_equity_close_bn

89087.855128649

equity_rollforward_expected_bn

89087.85512865

equity_rollforward_residual_bn

-1.0E-9

total_group_equity_close_bn

95671.6521339

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

1983.7970052

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

52590502

treasury_common_shares_close

58919032

economic_common_outstanding_open

298137232

economic_common_outstanding_close

291808702

old_common_cohort_shares_open

297214526.08188

old_common_cohort_shares_close

290777306.50417

old_common_cohort_percent_close

0.996465508092

regulatory_rwa_close_bn

520589.5790234

regulatory_cet1_close_bn

82416.5429747

regulatory_cet1_close_ratio

0.1583138547

regulatory_adjustments_proxy_bn

6671.312154

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.1060346

financial_deposits_close_bn

672395.6767197

bank_cash_due_close_bn

6723.973091

financial_total_assets_close_bn

1171634.9722492

financial_total_liabilities_close_bn

1075963.3201153

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 6468.0683421
securities: 1737.5007115
nonlife_insurance: 1090.6938773
card: 583.3943995
life_insurance: 272.6734693
others_elimination: -133.1661129

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 6577.069753
securities: 1792.0014169
nonlife_insurance: 1120.2150927
card: 606.1030267
life_insurance: 281.7569202
others_elimination: -130.8952502

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 16493.08560367
net_fee_and_commission_income: 7939.36835219
other_operating_income: 1127.98871295
gross_operating_profit: 25560.44266881
G_and_A_expense_including_SBC: 9714.06407522
SBC_expense_is_subset_of_G_and_A_not_additional: 227.08627266
preprovision_operating_profit: 15846.37859358
credit_loss_expense: 2366.18717732
net_operating_profit: 13480.19141626
nonoperating_profit: -144.11236368
profit_before_tax: 13336.07905258
tax_expense_model_implied: 3238.44836259
consolidated_profit: 10097.63068999
NCI_profit: 78.46600323
parent_attributable_profit: 10019.16468676
parent_hybrid_distribution: 192.98436338
ordinary_common_profit_after_hybrid: 9826.18032338
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

78.46600323

NCI_distributions_implied_bn_estimate

54.94271863

ordinary_common_annualized_ROE_on_average_book_estimate

0.113183913

内容を開く

period

2035

year

2035

start_exclusive

2034-12-31

from_date_inclusive

2035-01-01

end_inclusive

2035-12-31

elapsed_days

365

end_t_years

9.1498973306

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

10322.654729084

parent_hybrid_distributions_bn

194.914207013

ordinary_common_profit_after_hybrid_bn

10127.740522071

OCI_attributable_common_bn

162.428505844

ordinary_profit_OCI_sum_bn

10290.169027915

SBC_expense_already_in_ordinary_profit_bn

232.082170655

SBC_noncash_equity_credit_bn

39.453969011

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3443.431777504

dividends_cash_paid_company_bn

3443.431777504

buyback_cash_spent_company_bn

2329.3802

old_cohort_pro_rata_tender_cash_bn

2321.147024533

old_cohort_dividend_and_tender_received_bn

5752.408020285

third_party_common_issuance_proceeds_bn

company_buyback_shares

6655372

staff_treasury_shares_delivered

131506

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

6631848.64152

ordinary_common_equity_open_bn

89087.855128649

ordinary_common_equity_close_bn

93644.666148069

equity_rollforward_expected_bn

93644.666148071

equity_rollforward_residual_bn

-2.0E-9

total_group_equity_close_bn

100252.2687173

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

2007.6025693

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

58919032

treasury_common_shares_close

65442898

economic_common_outstanding_open

291808702

economic_common_outstanding_close

285284836

old_common_cohort_shares_open

290777306.50417

old_common_cohort_shares_close

284145457.86265

old_common_cohort_percent_close

0.996006173502

regulatory_rwa_close_bn

543243.5551442

regulatory_cet1_close_bn

86800.6546669

regulatory_cet1_close_ratio

0.1597822079

regulatory_adjustments_proxy_bn

6844.0114811

dividends_payable_close_bn

staff_equity_reward_reserve_bn

0.1082036

financial_deposits_close_bn

698078.2892122

bank_cash_due_close_bn

1000

financial_total_assets_close_bn

1218460.6545764

financial_total_liabilities_close_bn

1118208.3858591

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 6663.9922935
securities: 1790.1312631
nonlife_insurance: 1123.7320338
card: 601.0659716
life_insurance: 280.9330084
others_elimination: -137.1998413

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 6775.3917354
securities: 1845.8309841
nonlife_insurance: 1153.902716
card: 624.2741886
life_insurance: 290.2162953
others_elimination: -134.8790196

segment_plus_consolidation_to_parent_profit_residual_bn

-0

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

-0

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 16918.60721224
net_fee_and_commission_income: 8195.41298155
other_operating_income: 1147.39011881
gross_operating_profit: 26261.4103126
G_and_A_expense_including_SBC: 9941.90345868
SBC_expense_is_subset_of_G_and_A_not_additional: 232.08217065
preprovision_operating_profit: 16319.50685393
credit_loss_expense: 2433.33956942
net_operating_profit: 13886.16728451
nonoperating_profit: -146.59109633
profit_before_tax: 13739.57618818
tax_expense_model_implied: 3336.43103298
consolidated_profit: 10403.1451552
NCI_profit: 80.49042612
parent_attributable_profit: 10322.65472908
parent_hybrid_distribution: 194.91420701
ordinary_common_profit_after_hybrid: 10127.74052207
P_and_L_bridge_residual_bn: -0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

80.49042612

NCI_distributions_implied_bn_estimate

56.68486202

ordinary_common_annualized_ROE_on_average_book_estimate

0.11092363

内容を開く

period

2036_final_partial

year

2036

start_exclusive

2035-12-31

from_date_inclusive

2036-01-01

end_inclusive

2036-11-06

elapsed_days

311

end_t_years

10.00136892539

accounting_unit

billion_KRW

parent_profit_including_SBC_bn

9069.664950411

parent_hybrid_distributions_bn

167.28005892

ordinary_common_profit_after_hybrid_bn

8902.384891491

OCI_attributable_common_bn

139.4000491

ordinary_profit_OCI_sum_bn

9041.784940591

SBC_expense_already_in_ordinary_profit_bn

201.544976189

SBC_noncash_equity_credit_bn

34.262645952

SBC_old_holder_cash_outflow_bn

dividends_declared_equity_debit_bn

3562.098957868

dividends_cash_paid_company_bn

2671.574218401

buyback_cash_spent_company_bn

old_cohort_pro_rata_tender_cash_bn

old_cohort_dividend_and_tender_received_bn

2660.904414498

third_party_common_issuance_proceeds_bn

company_buyback_shares

staff_treasury_shares_delivered

new_common_issued

treasury_shares_cancelled

old_holder_shares_tendered

ordinary_common_equity_open_bn

93644.666148069

ordinary_common_equity_close_bn

99158.614776744

equity_rollforward_expected_bn

99158.614776744

equity_rollforward_residual_bn

total_group_equity_close_bn

105786.6699369

parent_hybrid_equity_close_bn

4600

NCI_equity_close_bn

2028.0551601

issued_common_shares_open

350727734

issued_common_shares_close

350727734

treasury_common_shares_open

65442898

treasury_common_shares_close

65442898

economic_common_outstanding_open

285284836

economic_common_outstanding_close

285284836

old_common_cohort_shares_open

284145457.86265

old_common_cohort_shares_close

284145457.86265

old_common_cohort_percent_close

0.996006173502

regulatory_rwa_close_bn

563295.8907624

regulatory_cet1_close_bn

92164.1267732

regulatory_cet1_close_ratio

0.1636158337

regulatory_adjustments_proxy_bn

6994.4880036

dividends_payable_close_bn

890.5247395

staff_equity_reward_reserve_bn

34.3708496

financial_deposits_close_bn

720704.2641637

bank_cash_due_close_bn

1000

financial_total_assets_close_bn

1259778.3783212

financial_total_liabilities_close_bn

1153991.7083843

financial_balancing_residual_bn

credit_cost_ratio_assumed

0.0036

net_interest_margin_assumed

0.0194

segment_parent_profits_post_sbc_bn

内容を開く

bank: 5855.1001579
securities: 1572.8406306
nonlife_insurance: 987.3306149
card: 528.1070731
life_insurance: 246.8326537
others_elimination: -120.5461797

segment_parent_profits_pre_allocated_SBC_bn

内容を開く

bank: 5951.8417464
securities: 1621.2114249
nonlife_insurance: 1013.5314618
card: 548.2615707
life_insurance: 254.8944528
others_elimination: -118.53073

segment_plus_consolidation_to_parent_profit_residual_bn

segment_preSBC_minus_SBC_to_parent_profit_residual_bn

year_event_count

状態

forecast_provisional_baseline_not_audited

estimated_financial_KIFRS_income_bridge_bn

内容を開く

状態: forecast_not_company_guidance; G&A balances independently assumed NIM, fees, credit and forecast parent profit
net_interest_income: 14747.09935398
net_fee_and_commission_income: 7188.44639512
other_operating_income: 991.73755785
gross_operating_profit: 22927.28330695
G_and_A_expense_including_SBC: 8603.13289767
SBC_expense_is_subset_of_G_and_A_not_additional: 201.54497619
preprovision_operating_profit: 14324.15040929
credit_loss_expense: 2126.35436921
net_operating_profit: 12197.79604008
nonoperating_profit: -126.7048526
profit_before_tax: 12071.09118748
tax_expense_model_implied: 2931.26677914
consolidated_profit: 9139.82440834
NCI_profit: 70.15945793
parent_attributable_profit: 9069.66495041
parent_hybrid_distribution: 167.28005892
ordinary_common_profit_after_hybrid: 8902.38489149
P_and_L_bridge_residual_bn: 0
estimated_group_net_interest_margin: 0.0194
estimated_group_credit_cost_ratio: 0.0036
P_and_L_component_forecast_limitation: NII/fees/credit assumptions not reported future K-IFRS; operating expense is balancing residual; insurance IFRS17 included via segment forecast, not double counted

NCI_profit_after_tax_bn_estimate

70.15945793

NCI_distributions_implied_bn_estimate

49.70686713

ordinary_common_annualized_ROE_on_average_book_estimate

0.108455549

assumptions

内容を開く

profit_2027

内容を開く

bank: 5100
securities: 1370
nonlife_insurance: 860
card: 460
life_insurance: 215
others_elimination: -105

future_profit_growth

0.034

roa_shock

0.006

rwa_g

0.043

divp

0.34

buyp

0.23

sbc_bn

195

equity_sbc_fraction

0.17

oci_bn

150

terminal_roe

0.127

terminal_growth

0.034

terminal_rwa_growth

0.034

capital_target

0.133

annual_hybrid_coupon_bn

180

q4_2026_profit_bn

8050

credit_cost_ratio

0.0036

group_nim

0.0194

IRR

0.155996242543

pv_oku_at_coc_k

701463.7412543

pv_terminal_oku_at_coc_k

412362.172536

pv_cashflow_oku_at_coc_k

289101.5687183

npv_oku_at_coc_k

177533.2715443

equity_value_oku_per_start_share_at_coc

701463.741271

all_ledger_reconciliation_passed

はい

中立（確率 40.0%）

銀行の金利収益・信用費用、資本規制と株主還元をケース別に仮定し、配当と買戻し、残存株主持分を評価します。

このシナリオの数値・キャッシュフローを開く →

やや弱気（確率 22.0%）

銀行の金利収益・信用費用、資本規制と株主還元をケース別に仮定し、配当と買戻し、残存株主持分を評価します。

このシナリオの数値・キャッシュフローを開く →

弱気（確率 8.0%）

銀行の金利収益・信用費用、資本規制と株主還元をケース別に仮定し、配当と買戻し、残存株主持分を評価します。

このシナリオの数値・キャッシュフローを開く →

金額の単位

億KRW

事業の詳細

説明

South Korean parent of commercial bank, card lender, securities broker/investment bank, non-life/life insurance and asset management.

profit_measure

K-IFRS parent net income less parent equity-classified hybrid coupon; do not deduct NCI a second time

bank_deposits_as_financial_intermediation_obligations

はい

do_not_calculate_industrial_EV_by_subtracting_all_deposits

はい

revenue_note

bank uses net interest income + fees + other operating profit (gross operating profit) not industrial turnover; G&A and credit costs bridge to earnings

q3_9m_IFRS_income_bridge_bn

内容を開く

net_interest_income: 9985.3
net_fees: 4087.8
other_operating: 671
gross_operating_profit: 14744.1
G_and_A_expenses: -5360.4
PPOP: 9383.7
credit_cost: -1576.3
net_operating_profit: 7807.4
nonoperating: -94.3
pre_tax_after_nonoperating_before_taxes: 7713.1
taxes_and_other_to_profit: -1873
consolidated_net_profit: 5840.1
NCI_profit: -48
parent_profit: 5792.1
EPS_after_hybrid_distribution_krw: 15983
状態: 2026-10-29 preliminary

risk_factors

rates, loan credit costs and expected loss provisioning, volatility of equity trading income, insurance reserve assumptions, capital stress

競争力の詳細

banking_franchise

large diversified Korea bank with deposits, card and capital-markets subsidiaries

bank_NIM_latest_Q3

0.0172

group_NIM_latest_Q3

0.0192

asset_quality_cost_9m

0.004

CET1_Q3_E

0.138

strength

high reported CET1

weakness

Korean household/real estate concentration and accounting volatility

simple_local_NIM_and_credit_cost_sensitivities

内容を開く

状態: illustrative static not an official ALM or EaR stress test
NII_annual_change_for_group_NIM_10bp_bn: 693.4236111
after_tax_parent_profit_delta_for_group_NIM_10bp_bn: 525.0370449
pretax_credit_cost_10bp_of_2026Q3_group_loan_bn: 510.2
after_tax_common_earnings_impact_10bp_credit_cost_bn: -386.3062867
NIM_assumption: constant interest-earning asset base implied by reported NIM/NII; ignores rate hedges, repricing gap and tax differences
credit_assumption: using 2026Q3 510.2tn group loans as denominator proxy, not exact annual average ECL exposure

業界の詳細

competition

1: Korean commercial banks, fintech/payment rivals, securities brokers, insurers

margin_sensitivity

interest-rate cuts reduce loan yields ahead of some deposit repricing; higher deposit beta narrows spread; hedge positions and repricing lags matter

credit

ECL cost ratio scenarios; do not extrapolate 2026 low losses across the cycle

capital

CET1 risk-weighted assets and management buffers constrain buybacks/dividends, not total debt subtraction

財務・資本配分の詳細

as_of_proxy

内容を開く

Q3_sept30_common_equity_rounded_bn: 56200
oct1_to_nov6_parent_net_income_assumed_bn: 767.1467391
oct1_to_nov6_parent_hybrid_coupon_assumed_bn: 17.588397
oct1_to_nov6_OCI_assumed_bn: -60
oct1_to_nov6_SBC_equity_credit_assumed_bn: 15
oct1_to_nov6_buyback_spending_proxy_bn: 214.059924
treasury_increase_share_count_assumed: 1372179
oct29_dividend_board_declared_equity_debit_bn: 404.918449107
Q3_dividend_remains_unpaid_at_base_and_in_liability: はい
ordinary_common_equity_asof_bn: 56285.579969035
parent_hybrid_equity_asof_bn: 4600
NCI_equity_asof_bn: 1800
group_equity_asof_bn: 62685.579969035
regulatory_rwa_proxy_asof_bn: 368734.64944285
regulatory_cet1_proxy_asof_bn: 50861.29684782
regulatory_cet1_ratio_proxy_asof: 0.137934682636
date_status: inferred_proxy_from_preliminary_rounding_and_old_ir; not exact IFRS stock valuation

regulatory

CET1 risk-weighted assets initial 13.8% Q3 preliminary, scenario management targets 13.25%-14%; not claimed as hard legal minima

parent_hybrid_coupon

subtract from parent attributable net income once to derive ordinary common earnings; other tier 1 regulatory capitalization not identical to holding equity liability book

preferred_equity

no separately listed KB ordinary preferred equity assumed; parent hybrid/perpetual security is modeled separately as nonordinary

dividends_liability

SBC

buybacks

initial cohort pro-rata tenders at each hypothetical company buyback. Market value of shares remaining declines in proportion; no separate fictional negative SBC holder cashflows.

stock_cancellation

issued and treasury shares both reduce, economic shares and old fraction unchanged

excess_capital_distribution_caution

terminal excess is an economic book-capital asset, not an approved immediate special distribution; the JSON separately calculates five-year regulatory-delay sensitivity

評価根拠の詳細

do_not_use_pe_pb_multiple_reversion: はい
terminal_derivation: Separate excess CET1 common equity at book and required productive equity. Value recurring 2037 profits on CET1-required common only, after hybrid/SBC and growth reinvestment, plus excess capital once. Adjust perpetuity for recurring share-grant dilution; no P/E/P/B reversion.
liabilities_bank_specific: Deposits, bank bonds, debt and derivatives are operating funding/obligations and remain inside bank net earnings/capital. They are NOT subtracted from equity perpetuity as for an industrial enterprise.
normalization: future ROE differs by scenario and absorbs NIM/credit/fee and insurance cycle rather than market multiple reversion
SBC_double_count_guard: grant expense included once in earnings, noncash equity credit added once, old holder dilution once; no second repurchase cost for stock grants
unpaid_dividend_guard: 2036 predicted Oct29 declaration debits company ordinary common book only once. If assumed Nov11 ex AFTER Nov6 sale, buyer owns subsequent payout and seller gets only cum-div sale proceeds; seller independent receivable zero. Embedded sale-price uplift discounted to Nov27, never 10y cash. If ex BEFORE exit but payment AFTER, fixed seller receivable is separate only. No after-horizon payout event.

分析基準とデータ

価格・単価

151000

株数

346973821

時価総額（億）

523930.46971

nine_month_prelim

内容を開く

期間末: 2026-09-30
publication_date: 2026-10-29
audit_status: subject to review, not yet reviewed at disclosure
parent_attributable_ni_bn: 5792.1
consolidated_ni_bn: 5840.1
nci_ni_bn: 48
gross_operating_profit_bn: 14744.1
nii_bn: 9985.3
fees_bn: 4087.8
other_operating_profit_bn: 671
ga_expenses_bn: 5360.4
ppop_bn: 9383.7
credit_cost_bn: 1576.3
net_operating_profit_bn: 7807.4
net_nonoperating_profit_bn: -94.3
eps_common_after_hybrid_krw: 15983
roe_after_hybrid: 0.1389
regulatory_cet1_ratio: 0.138
regulatory_cet1_bn: 50782.3
rwa_bn: 367989.1
group_nim_3Q: 0.0192
bank_nim_3Q: 0.0172
credit_cost_ratio_9m: 0.004
total_assets_rounded_bn: 851500
total_liabilities_rounded_bn: 788800
total_equity_rounded_bn: 62600
NCI_equity_rounded_bn: 1800
parent_hybrid_equity_rounded_bn: 4600
parent_common_equity_proxy_rounded_bn: 56200
deposits_bn: 495500
cash_due_bn: 47100
loans_bn: 510200
bank_loans_krw_bn: 390900
bank_deposits_krw_bn: 418100
rounded_Q3_book_common_not_confirmed_accurate: はい

six_month_reviewed

内容を開く

期間末: 2026-06-30
report_filed: 2026-08
状態: reviewed interim (not audited) K-IFRS
SBC_GA_expense_first_half_bn: 88.142
SBC_grant_note_expense_bn: 107.215
stock_grant_accrued_liability_bn: 370.071
hybrid_coupons_to_parent_equity_bn: 86.81265
parent_hybrid_book_equity_bn: 4206.721
distinct_methods: Expense in consolidated G&A and gross grant note expense may differ due to settlement, subsidiary scope and accounting; do not add them together

2026_11_06_book_proxy_bridge

内容を開く

Q3_sept30_common_equity_rounded_bn: 56200
oct1_to_nov6_parent_net_income_assumed_bn: 767.1467391
oct1_to_nov6_parent_hybrid_coupon_assumed_bn: 17.588397
oct1_to_nov6_OCI_assumed_bn: -60
oct1_to_nov6_SBC_equity_credit_assumed_bn: 15
oct1_to_nov6_buyback_spending_proxy_bn: 214.059924
treasury_increase_share_count_assumed: 1372179
oct29_dividend_board_declared_equity_debit_bn: 404.918449107
Q3_dividend_remains_unpaid_at_base_and_in_liability: はい
ordinary_common_equity_asof_bn: 56285.579969035
parent_hybrid_equity_asof_bn: 4600
NCI_equity_asof_bn: 1800
group_equity_asof_bn: 62685.579969035
regulatory_rwa_proxy_asof_bn: 368734.64944285
regulatory_cet1_proxy_asof_bn: 50861.29684782
regulatory_cet1_ratio_proxy_asof: 0.137934682636
date_status: inferred_proxy_from_preliminary_rounding_and_old_ir; not exact IFRS stock valuation

dividend_declared_2026_10_29

内容を開く

declared_on: 2026-10-29
record_date_confirmed: 2026-11-12
ex_date_derived_not_company_confirmed: 2026-11-11
ex_date_confirmation_status: KRX_settlement_calendar_derived_needs_recheck
payment_date_forecast: 2026-11-27
payment_date_confirmed: 未確認
payment_date_status: not_announced_in_2026_10_29_SEC_6K
amount_per_common_share_krw: 1167
total_assumed_gross_billion_krw: 404.918449107
old_purchase_on_nov6_is_cum_dividend: はい
pre_purchase_dividends_not_in_holder_cashflows: はい
equity_liability_recognized_once_pre_base_and_settled_from_cash_without_second_equity_debit: はい

price_detail

内容を開く

値: 151000
currency: KRW
日付: 2026-11-06
instrument: 105560 / KRX common
出典: https://ir.gsifn.io/kbfng/v5/ir_daily.html?koreng=1
confirmed: はい

shares_detail

内容を開く

issued_common: 354687734
issued_common_verified_as_of: 2026-10-23
treasury_common_proxy: 7713913
treasury_common_verified_2026_10_23: 7541623
additional_undifferentiated_treasury_2026_10_29_vs_10_23: 172290
outstanding_common_proxy: 346973821
proxy_reference_date: 2026-10-29
model_as_of: 2026-11-06
exact_2026_11_06_outstanding_confirmed: いいえ
outstanding_2026_09_30_ir_approx: 348346000
preferred_shares_issued: 0
other_equity_claims: parent hybrid/perpetual AT1 units are NOT common stock
share_ledger_treatment: only issued minus treasury outstanding; cancellations same shares from both are economically neutral

追加データ・検証記録

分析ごとに収録された追加の前提、年度別データ、検証上の注意を確認できます。

追加データを開く →

分析に使用した資料

← AI銘柄分析一覧へ戻る　ヒートマップを見る →