AI 銘柄分析 · 10年
Samsung Electronics Co., Ltd. (common ordinary)
005930 · KRW · 分析基準日 2026-11-06
半導体の循環を見ながら、設備投資と普通株主への還元を評価する
10年期待年率10.34%
資本コスト11.20%
直近終値188,700.00 KRW2026-11-06
AIによるシナリオ分析です。基準日以降の出来事、株価や為替の変化は個別に確認が必要です。各数値は元の分析の単位と前提に従います。
分析の要約
Samsung Electronicsはメモリー、半導体受託製造、スマートフォン、ディスプレイなどを持つ総合電子企業です。2026年の高いメモリー利益率をそのまま10年間続けず、中立ケースでは連結営業利益率が2027年約35%から2029年約20%へ低下し、2036年約28%へ回復すると仮定します。2027〜2035年の主要な事業予測は旧モデルと同水準で、今回の数値差は主に評価期間の端数修正によります。将来の利益率、設備投資、終価、還元や株式報酬は仮定です。11月6日の株数は11月4日時点の代理値で、株価は二次情報での照合です。ETFの現地源泉税・費用・将来為替は未反映です。
要約の補足
- focus
EWY Korea country ETF due diligence: single common equity exposure, NOT ETF fund NAV or ETF taxation
- investment_thesis
HBM4 and high-end DRAM can generate exceptional earnings, but trough memory prices, high fabrication CAPEX, foundry yield, customer mix and capital allocation cause extreme intrinsic value dispersion.
- ordinary_vs_preferred
KRX prices differ materially; only common initial float is purchased. Preferred economic profit and dividend excluded from ordinary attribution and preferred buyback is issuer cash without original common holder proceeds.
- 2026Q3_dividend
September30 record date precedes Nov6 entry; Nov27 cash 30.003T is company payable but zero cash to initial holder cohort.
- 2026_15T_comp_treasury
Already purchased by Oct6, held for employee compensation, not post-Nov6 cancellation return; grants and funding cannot be duplicated.
- 2026_H1_SBC
16.593614T H1 total equity line is distinct from current-period P&L expense, prior accrued liability transfers, and 1.106176T grant treasury acquisition-cost transfer. Note 17C/D/E/F are not blindly summed to the capital transaction.
- SBC
Expensed once within projected segment EBIT/NI, credited as noncash capital in parent equity and CFO bridge. H1 capital transaction 16.593614T is not presumed to be current standalone P&L expense. Existing shares grant with dilution; unfunded grants create cash purchase and old-holder tender.
- foreign_tax
Actual Korean dividend withholding and refunded amounts recognized in EWY are NOT validated. All stock-holder cash flows are gross before source tax, ETF fee/FX, US and Japanese taxes.
- sensitivity
Valuation highly sensitive to 2033-2036 normalized memory margins, 2037 CAPEX, tax, cost of capital and future dilution; market PER convergence not used.
- important_unconfirmed
内容を開く
- 1
2026Q3 independent external-review financial statements as of cutoff
- 2
2026-Nov6 exact ordinary treasury after Nov4
- 3
direct official KRX historical common/preferred closing quotations
- 4
Q3 NCI balance and group parent-equity split
- 5
quarter 3 actual separately itemized SBC expense
- 6
Q4 2026 and late January 2027 final shareholder return resolutions
- 7
EWY realized Korean withholding/reclaims
- investment_thesis_ja
HBM4・先端DRAMの高収益は期待できる一方、メモリ市況反転と巨額設備投資が継続価値を左右。2036年の持続利益と再投資必要額から評価し市場PER回帰を採用しない。
- dual_class_ja
普通株005930のみを旧株主として評価。議決権のない優先株005935は別価格・別配当・別利益帰属として管理。
- dividend_and_buybacks_ja
9月末に権利確定した2026Q3の4,601ウォン配当は2026年11月6日新規保有者には帰属しない。10月6日までの15兆ウォン自己株取得は従業員株式報酬目的で既済。
- fund_tax_ja
EWYの実際の韓国源泉税・還付率は未確認。現金受取は韓国税前のウォン建て、ETF手数料・為替・米日投資家税は別途。
- time_axis_correction
Old v1/v2 included entry date 2026-11-06 in forecast (56d) and excluded 2036-11-06 (310d); v3 forecasts 2026-11-07..2026-12-31 (55d) and 2036-01-01..2036-11-06 (311d). 2027-35 assumptions remain fixed, initial/final rate-derived flows pro-rated, event-driven distributions held discrete.
- research_contamination_controls
2026Q3 company results vs H1 reviewed, 2026-11-06 treasury proxy, sector/competitor models vs issuer facts, and analyst CAPEX split are labeled; bank forecasts/ETF tax not used as actual.
- 2026_55day_SBC_change
旧モデルの56日期間に置いた未確認の株式報酬費用を、各ケースの年間仮定に基づく55日分へ修正。2036年末も311日で扱い、費用・資本・現金を接続しています。
結論の補足
- price_KRW
- 188700
- fair_value_ordinary_per_share_KRW
- 177169.173055
- expected_IRR_from_weighted_event_cashflows
- 0.103448713
- PV_to_market_price_ratio
- 0.938893339
- expected_NPV_for_original_ordinary_cohort_oku
- -658359.044613
- probability_weighted_case_IRR_arithmetic_average_NOT_used
- はい
- probability_weighted_simple_IRR_comparison_only
- 0.090023657
- publication_status
Windows側で財務台帳・イベント・CFの独立検算を実施。株数・価格原票と将来の事業前提には未確認事項があります。
- expected_irr
- 0.103448713
- value_per_share_KRW
- 177169.173055
事業
メモリーと半導体受託製造、モバイル機器、ディスプレイ、車載・音響事業を持ちます。
競争力・事業の質
製造規模、技術、販売網に強みがある一方、先端メモリーの競争、顧客集中、投資負担があります。
業界と環境
HBM・汎用DRAM・NANDの需給と、端末や受託製造の収益性を分けて考えます。
財務・資本配分
普通株と優先株、配当、消却用と従業員向けの自己株、設備投資を分けて扱います。
評価の前提と確認
持続的な事業キャッシュフローに余剰資産を加え、負債・非支配持分・未払配当・将来の従業員株式交付を考慮して終価を試算します。
資本コストの前提
- 資本コスト
- 11.20%
- day_count
actual days divided by 365.25
- 種類
nominal KRW common shareholder required return before personal / fund tax
- terminal_WACC_is_scenario_specific
- はい
- reasoning
High HBM earnings volatility, DRAM/NAND price cycles, foundry execution and geopolitical technology risk; assumption not market-calibrated PER
事業別データ
事業別の内訳と、収録されている年度別データを確認できます。
10年のシナリオ
シナリオごとの確率、期間内の株主還元・追加負担、終価です。金額は億KRW。株主の範囲や受取時点は各分析の前提を確認してください。
| シナリオ | 確率 | 株主還元・追加負担 | 終価 |
|---|---|---|---|
| 強気 | 10.0% | 8,339,987.58 | 40,477,903.14 |
| やや強気 | 20.0% | 6,770,296.85 | 27,336,143.58 |
| 中立 | 40.0% | 5,362,952.02 | 19,605,519.40 |
| やや弱気 | 22.0% | 3,572,049.76 | 9,880,766.64 |
| 弱気 | 8.0% | 2,172,065.15 | 4,038,396.77 |
中立（確率 40.0%）
2026年の高い利益率は数年で正常化し、競争・設備投資を経て収益が回復する仮定。
確率の根拠
確率は分析上の主観的仮定で、会社予想や観測された確率ではありません。
日付別キャッシュフロー
- 1
内容を開く
- 想定日
2026-11-27
- year
- 0.057494866529774
- 金額
- 0
- 種類
2026Q3_preentry_record_holder_payment
- date_status
scheduled_company_payment
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- issuer_transaction_oku
- 300030.244572
- details
内容を開く
- issuer_cash_amount_T
- 30.003024457217
- record_date_confirmed
2026-09-30
- original_2026Nov6_holder_entitlement_T
- 0
- common_dps_KRW
- 4601
- preferred_dps_KRW
- 4601
- ordinary_company_cash_payment_T
- 26.311314552214
- preferred_company_cash_payment_T
- 3.691709905003
- 2026_11_06_entry_cohort_cash_T
- 0
- company_liability_already_recognized_before_start_T
- 30.003024457217
- no_second_parent_equity_charge_at_payment
- はい
- payment_confirmed
- いいえ
- payment_date_status
scheduled_on_2026-10-29
- 2
内容を開く
- 想定日
2026-12-22
- year
- 0.12594113620808
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2026Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 3
内容を開く
- 想定日
2026-12-29
- year
- 0.145106091718
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5709556199
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5709556199
- common_dps_KRW
- 900
- preferred_dps_KRW
- 901
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 4
内容を開く
- 想定日
2026-12-31
- year
- 0.15058179329227
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 27.764674156
- SBC_expense_T
- 0.602327173
- noncash_SBC_financing_credit_T
- 0.602327173
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 2.147672827
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 17.336956522
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.034674783
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 5
内容を開く
- 想定日
2027-01-21
- year
- 0.20807665982204
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://news.samsung.com/global/samsung-electronics-announces-third-quarter-2026-results
- prediction
- はい
- target_event
2026 total capital return 90–110T final decision
- reconfirm_using
2027年1月下旬の取締役会・現金配当と消却目的自己株買いをSamsung IR/KRX/DARTで再照合
- confirmed_event_date
- 未確認
- 6
内容を開く
- 想定日
2027-01-22
- year
- 0.21081451060917
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2026Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 7
内容を開く
- 想定日
2027-01-29
- year
- 0.2299794661191
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026Q4
- ordinary_per_share_KRW
- 900
- preferred_per_share_KRW
- 901
- total_dividend_T
- 5.861537033003
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 8
内容を開く
- 想定日
2027-03-09
- year
- 0.33675564681725
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 9
内容を開く
- 想定日
2027-03-16
- year
- 0.35592060232717
- 金額
- 168719.999419
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 168719.999419
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 168719.999419
- details
内容を開く
- repurchased_shares
- 88323666
- execution_price_KRW
- 191024.678956
- issuer_cash_amount_T
- 16.871999941852
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5709556199
- 10
内容を開く
- 想定日
2027-03-22
- year
- 0.37234770704997
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 11
内容を開く
- 想定日
2027-03-29
- year
- 0.39151266255989
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5621232533
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5621232533
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 12
内容を開く
- 想定日
2027-04-09
- year
- 0.42162902121834
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 13
内容を開く
- 想定日
2027-04-13
- year
- 0.43258042436687
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2026Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 14
内容を開く
- 想定日
2027-04-16
- year
- 0.44079397672827
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 46175.99991
- details
内容を開く
- repurchased_preferred_shares
- 30341743
- execution_price_pref_KRW
- 152186.378713
- issuer_cash_amount_T
- 4.6175999910036
- old_common_holder_cash_unchanged
- はい
- 15
内容を開く
- 想定日
2027-04-20
- year
- 0.4517453798768
- 金額
- 51386.005791
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 51386.005791
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 58615.37033
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 5.861537033003
- company_preferred_dividend_paid_T
- 0.722936453903
- company_ordinary_dividend_paid_T
- 5.1386005791
- old_cohort_entitlement_fixed_at_exdate_shares
- 5709556199
- 16
内容を開く
- 想定日
2027-04-22
- year
- 0.45722108145106
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 17
内容を開く
- 想定日
2027-04-29
- year
- 0.47638603696099
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q1
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.817702802
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 18
内容を開く
- 想定日
2027-05-20
- year
- 0.53388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 19
内容を開く
- 想定日
2027-05-20
- year
- 0.53388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://news.samsung.com/global/samsung-electronics-announces-third-quarter-2026-results
- prediction
- はい
- target_event
2026 related special dividend record eligibility
- reconfirm_using
2027年1月末以降のSamsung取締役会決議に実行確定があるか事前確認。未発表の場合特別配当額はゼロに更新
- confirmed_event_date
- 未確認
- 20
内容を開く
- 想定日
2027-05-27
- year
- 0.55304585900068
- 金額
- 42159.243998
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42159.243998
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48177.02802
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 4.817702802
- company_preferred_dividend_paid_T
- 0.60177840225
- company_ordinary_dividend_paid_T
- 4.21592439975
- old_cohort_entitlement_fixed_at_exdate_shares
- 5621232533
- 21
内容を開く
- 想定日
2027-05-27
- year
- 0.55304585900068
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5621232533
- preferred_entitled_shares
- 772029460
- old_common_entitled_shares
- 5621232533
- common_dps_KRW
- 3071
- preferred_dps_KRW
- 3071
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 22
内容を開く
- 想定日
2027-06-02
- year
- 0.56947296372348
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2026_remaining_special_2027
- ordinary_per_share_KRW
- 3071
- preferred_per_share_KRW
- 3071
- total_dividend_T
- 19.633707580503
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 23
内容を開く
- 想定日
2027-06-21
- year
- 0.62149212867899
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 24
内容を開く
- 想定日
2027-06-28
- year
- 0.64065708418891
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5621232533
- preferred_entitled_shares
- 772029460
- old_common_entitled_shares
- 5621232533
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 25
内容を開く
- 想定日
2027-06-29
- year
- 0.64339493497604
- 金額
- 172628.051088
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 172628.051088
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 196337.075805
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 19.633707580503
- company_preferred_dividend_paid_T
- 2.37090247166
- company_ordinary_dividend_paid_T
- 17.262805108843
- old_cohort_entitlement_fixed_at_exdate_shares
- 5621232533
- 26
内容を開く
- 想定日
2027-07-22
- year
- 0.70636550308008
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 27
内容を開く
- 想定日
2027-07-29
- year
- 0.72553045859001
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q2
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.79494649475
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 28
内容を開く
- 想定日
2027-08-09
- year
- 0.75564681724846
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 29
内容を開く
- 想定日
2027-08-16
- year
- 0.77481177275838
- 金額
- 112480.000015
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 112480.000015
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 112480.000015
- details
内容を開く
- repurchased_shares
- 58040006
- execution_price_KRW
- 193797.361109
- issuer_cash_amount_T
- 11.248000001544
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5621232533
- 30
内容を開く
- 想定日
2027-08-20
- year
- 0.78576317590691
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 31
内容を開く
- 想定日
2027-08-27
- year
- 0.80492813141684
- 金額
- 42159.243998
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42159.243998
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47949.464948
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 4.79494649475
- company_preferred_dividend_paid_T
- 0.579022095
- company_ordinary_dividend_paid_T
- 4.21592439975
- old_cohort_entitlement_fixed_at_exdate_shares
- 5621232533
- 32
内容を開く
- 想定日
2027-09-09
- year
- 0.84052019164956
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2027 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 33
内容を開く
- 想定日
2027-09-16
- year
- 0.85968514715948
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 42624.000665
- details
内容を開く
- repurchased_preferred_shares
- 27677750
- execution_price_pref_KRW
- 154000.959852
- issuer_cash_amount_T
- 4.2624000665348
- old_common_holder_cash_unchanged
- はい
- 34
内容を開く
- 想定日
2027-09-21
- year
- 0.87337440109514
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 35
内容を開く
- 想定日
2027-09-28
- year
- 0.89253935660507
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5563192527
- preferred_entitled_shares
- 744351710
- old_common_entitled_shares
- 5563192527
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 36
内容を開く
- 想定日
2027-10-22
- year
- 0.95824777549624
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 37
内容を開く
- 想定日
2027-10-29
- year
- 0.97741273100616
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q3
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.73065817775
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 38
内容を開く
- 想定日
2027-11-22
- year
- 1.0431211498973
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 39
内容を開く
- 想定日
2027-11-25
- year
- 1.0513347022587
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2027 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 40
内容を開く
- 想定日
2027-11-29
- year
- 1.0622861054073
- 金額
- 41723.943953
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41723.943953
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47306.581778
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 4.73065817775
- company_preferred_dividend_paid_T
- 0.5582637825
- company_ordinary_dividend_paid_T
- 4.17239439525
- old_cohort_entitlement_fixed_at_exdate_shares
- 5563192527
- 41
内容を開く
- 想定日
2027-12-02
- year
- 1.0704996577687
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 136722409
- shares_needed_for_grant
- 20000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 42
内容を開く
- 想定日
2027-12-08
- year
- 1.0869267624914
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2027 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 43
内容を開く
- 想定日
2027-12-15
- year
- 1.1060917180014
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 44
内容を開く
- 想定日
2027-12-22
- year
- 1.1252566735113
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 45
内容を開く
- 想定日
2027-12-29
- year
- 1.1444216290212
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5583192527
- preferred_entitled_shares
- 744351710
- old_common_entitled_shares
- 5563192527
- common_dps_KRW
- 750
- preferred_dps_KRW
- 751
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 46
内容を開く
- 想定日
2027-12-31
- year
- 1.1498973305955
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 198.92875847355
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 132
- noncash_investment_marks_excluded_from_operating_CFO_T
- 3.4866165843478
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 47
内容を開く
- 想定日
2028-01-24
- year
- 1.2156057494867
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 48
内容を開く
- 想定日
2028-01-31
- year
- 1.2347707049966
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2027Q4
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 751
- total_dividend_T
- 4.74640252946
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 49
内容を開く
- 想定日
2028-03-09
- year
- 1.3388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 50
内容を開く
- 想定日
2028-03-16
- year
- 1.3579739904175
- 金額
- 218095.932231
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 218095.932231
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 218879.999764
- details
内容を開く
- repurchased_shares
- 110699478
- execution_price_KRW
- 197724.509382
- issuer_cash_amount_T
- 21.887999976447
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.996418
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5583192527
- 51
内容を開く
- 想定日
2028-03-22
- year
- 1.3744010951403
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 52
内容を開く
- 想定日
2028-03-29
- year
- 1.3935660506502
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5472493049
- preferred_entitled_shares
- 744351710
- old_common_entitled_shares
- 5452889594.4441
- common_dps_KRW
- 788
- preferred_dps_KRW
- 788
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 53
内容を開く
- 想定日
2028-04-09
- year
- 1.4236824093087
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 54
内容を開く
- 想定日
2028-04-13
- year
- 1.4346338124572
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2027Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 55
内容を開く
- 想定日
2028-04-16
- year
- 1.4428473648186
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 59904.000096
- details
内容を開く
- repurchased_preferred_shares
- 38261859
- execution_price_pref_KRW
- 156563.224217
- issuer_cash_amount_T
- 5.9904000095669
- old_common_holder_cash_unchanged
- はい
- 56
内容を開く
- 想定日
2028-04-20
- year
- 1.4537987679671
- 金額
- 41723.943953
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 41723.943953
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47464.025295
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 4.74640252946
- company_preferred_dividend_paid_T
- 0.55900813421
- company_ordinary_dividend_paid_T
- 4.18739439525
- old_cohort_entitlement_fixed_at_exdate_shares
- 5563192527
- 57
内容を開く
- 想定日
2028-04-24
- year
- 1.4647501711157
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 58
内容を開く
- 想定日
2028-05-01
- year
- 1.4839151266256
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q1
- ordinary_per_share_KRW
- 788
- preferred_per_share_KRW
- 788
- total_dividend_T
- 4.898873670092
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 59
内容を開く
- 想定日
2028-05-22
- year
- 1.5414099931554
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 60
内容を開く
- 想定日
2028-05-29
- year
- 1.5605749486653
- 金額
- 42968.770004
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42968.770004
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48988.736701
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 4.898873670092
- company_preferred_dividend_paid_T
- 0.58654914748
- company_ordinary_dividend_paid_T
- 4.312324522612
- old_cohort_entitlement_fixed_at_exdate_shares
- 5452889594.4441
- 61
内容を開く
- 想定日
2028-06-21
- year
- 1.6235455167693
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 62
内容を開く
- 想定日
2028-06-28
- year
- 1.6427104722793
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5472493049
- preferred_entitled_shares
- 706089851
- old_common_entitled_shares
- 5452889594.4441
- common_dps_KRW
- 788
- preferred_dps_KRW
- 788
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 63
内容を開く
- 想定日
2028-07-24
- year
- 1.7138945927447
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 64
内容を開く
- 想定日
2028-07-31
- year
- 1.7330595482546
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q2
- ordinary_per_share_KRW
- 788
- preferred_per_share_KRW
- 788
- total_dividend_T
- 4.8687233252
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 65
内容を開く
- 想定日
2028-08-09
- year
- 1.7577002053388
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 66
内容を開く
- 想定日
2028-08-16
- year
- 1.7768651608487
- 金額
- 145397.289147
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 145397.289147
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 145920.00084
- details
内容を開く
- repurchased_shares
- 72743792
- execution_price_KRW
- 200594.438134
- issuer_cash_amount_T
- 14.592000083978
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.996418
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5472493049
- 67
内容を開く
- 想定日
2028-08-21
- year
- 1.7905544147844
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 68
内容を開く
- 想定日
2028-08-28
- year
- 1.8097193702943
- 金額
- 42968.770004
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42968.770004
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48687.233252
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 4.8687233252
- company_preferred_dividend_paid_T
- 0.556398802588
- company_ordinary_dividend_paid_T
- 4.312324522612
- old_cohort_entitlement_fixed_at_exdate_shares
- 5452889594.4441
- 69
内容を開く
- 想定日
2028-09-09
- year
- 1.8425735797399
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2028 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 70
内容を開く
- 想定日
2028-09-16
- year
- 1.8617385352498
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 55295.999543
- details
内容を開く
- repurchased_preferred_shares
- 34902482
- execution_price_pref_KRW
- 158429.992295
- issuer_cash_amount_T
- 5.5295999543331
- old_common_holder_cash_unchanged
- はい
- 71
内容を開く
- 想定日
2028-09-21
- year
- 1.8754277891855
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 72
内容を開く
- 想定日
2028-09-28
- year
- 1.8945927446954
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5399749257
- preferred_entitled_shares
- 671187369
- old_common_entitled_shares
- 5380406383.793
- common_dps_KRW
- 788
- preferred_dps_KRW
- 788
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 73
内容を開く
- 想定日
2028-10-23
- year
- 1.9630390143737
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 74
内容を開く
- 想定日
2028-10-30
- year
- 1.9822039698836
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q3
- ordinary_per_share_KRW
- 788
- preferred_per_share_KRW
- 788
- total_dividend_T
- 4.783898061288
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 75
内容を開く
- 想定日
2028-11-20
- year
- 2.0396988364134
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 76
内容を開く
- 想定日
2028-11-25
- year
- 2.0533880903491
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2028 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 77
内容を開く
- 想定日
2028-11-27
- year
- 2.0588637919233
- 金額
- 42397.602304
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42397.602304
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 47838.980613
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 4.783898061288
- company_preferred_dividend_paid_T
- 0.528895646772
- company_ordinary_dividend_paid_T
- 4.255002414516
- old_cohort_entitlement_fixed_at_exdate_shares
- 5380406383.793
- 78
内容を開く
- 想定日
2028-12-02
- year
- 2.072553045859
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 116722409
- shares_needed_for_grant
- 20000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 79
内容を開く
- 想定日
2028-12-08
- year
- 2.0889801505818
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2028 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 80
内容を開く
- 想定日
2028-12-15
- year
- 2.1081451060917
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 81
内容を開く
- 想定日
2028-12-21
- year
- 2.1245722108145
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 82
内容を開く
- 想定日
2028-12-28
- year
- 2.1437371663244
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5419749257
- preferred_entitled_shares
- 671187369
- old_common_entitled_shares
- 5380406383.793
- common_dps_KRW
- 788
- preferred_dps_KRW
- 789
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 83
内容を開く
- 想定日
2028-12-31
- year
- 2.1519507186858
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 121.30374158684
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 133
- noncash_investment_marks_excluded_from_operating_CFO_T
- 3.8886481648
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 84
内容を開く
- 想定日
2029-01-22
- year
- 2.2121834360027
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 85
内容を開く
- 想定日
2029-01-29
- year
- 2.2313483915127
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2028Q4
- ordinary_per_share_KRW
- 788
- preferred_per_share_KRW
- 789
- total_dividend_T
- 4.800329248657
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 86
内容を開く
- 想定日
2029-03-09
- year
- 2.3381245722108
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 87
内容を開く
- 想定日
2029-03-16
- year
- 2.3572895277207
- 金額
- 143781.529083
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 143781.529083
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 144832.895479
- details
内容を開く
- repurchased_shares
- 70774463
- execution_price_KRW
- 204640.048599
- issuer_cash_amount_T
- 14.48328954786
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.992741
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5419749257
- 88
内容を開く
- 想定日
2029-03-22
- year
- 2.3737166324435
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 89
内容を開く
- 想定日
2029-03-29
- year
- 2.3928815879535
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5348974794
- preferred_entitled_shares
- 671187369
- old_common_entitled_shares
- 5310145684.547
- common_dps_KRW
- 827
- preferred_dps_KRW
- 827
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 90
内容を開く
- 想定日
2029-04-09
- year
- 2.4229979466119
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 91
内容を開く
- 想定日
2029-04-13
- year
- 2.4339493497604
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2028Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 92
内容を開く
- 想定日
2029-04-16
- year
- 2.4421629021218
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 39638.476698
- details
内容を開く
- repurchased_preferred_shares
- 24611998
- execution_price_pref_KRW
- 161053.469524
- issuer_cash_amount_T
- 3.9638476698136
- old_common_holder_cash_unchanged
- はい
- 93
内容を開く
- 想定日
2029-04-20
- year
- 2.4531143052704
- 金額
- 42397.602304
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 42397.602304
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48003.292487
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 4.800329248657
- company_preferred_dividend_paid_T
- 0.529566834141
- company_ordinary_dividend_paid_T
- 4.270762414516
- old_cohort_entitlement_fixed_at_exdate_shares
- 5380406383.793
- 94
内容を開く
- 想定日
2029-04-23
- year
- 2.4613278576318
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 95
内容を開く
- 想定日
2029-04-30
- year
- 2.4804928131417
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q1
- ordinary_per_share_KRW
- 827
- preferred_per_share_KRW
- 827
- total_dividend_T
- 4.978674108801
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 96
内容を開く
- 想定日
2029-05-21
- year
- 2.5379876796715
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 97
内容を開く
- 想定日
2029-05-28
- year
- 2.5571526351814
- 金額
- 43914.904811
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 43914.904811
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49786.741088
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 4.978674108801
- company_preferred_dividend_paid_T
- 0.555071954163
- company_ordinary_dividend_paid_T
- 4.423602154638
- old_cohort_entitlement_fixed_at_exdate_shares
- 5310145684.547
- 98
内容を開く
- 想定日
2029-06-21
- year
- 2.6228610540726
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 99
内容を開く
- 想定日
2029-06-28
- year
- 2.6420260095825
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5348974794
- preferred_entitled_shares
- 646575371
- old_common_entitled_shares
- 5310145684.547
- common_dps_KRW
- 827
- preferred_dps_KRW
- 827
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 100
内容を開く
- 想定日
2029-07-23
- year
- 2.7104722792608
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 101
内容を開く
- 想定日
2029-07-30
- year
- 2.7296372347707
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q2
- ordinary_per_share_KRW
- 827
- preferred_per_share_KRW
- 827
- total_dividend_T
- 4.958319986455
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 102
内容を開く
- 想定日
2029-08-09
- year
- 2.757015742642
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 103
内容を開く
- 想定日
2029-08-16
- year
- 2.776180698152
- 金額
- 95854.353071
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 95854.353071
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 96555.264004
- details
内容を開く
- repurchased_shares
- 46507923
- execution_price_KRW
- 207610.354915
- issuer_cash_amount_T
- 9.6555264004047
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.992741
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5348974794
- 104
内容を開く
- 想定日
2029-08-20
- year
- 2.7871321013005
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 105
内容を開く
- 想定日
2029-08-27
- year
- 2.8062970568104
- 金額
- 43914.904811
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 43914.904811
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49583.199865
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 4.958319986455
- company_preferred_dividend_paid_T
- 0.534717831817
- company_ordinary_dividend_paid_T
- 4.423602154638
- old_cohort_entitlement_fixed_at_exdate_shares
- 5310145684.547
- 106
内容を開く
- 想定日
2029-09-09
- year
- 2.8418891170431
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2029 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 107
内容を開く
- 想定日
2029-09-16
- year
- 2.861054072553
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 36589.363197
- details
内容を開く
- repurchased_preferred_shares
- 22451074
- execution_price_pref_KRW
- 162973.776654
- issuer_cash_amount_T
- 3.6589363197179
- old_common_holder_cash_unchanged
- はい
- 108
内容を開く
- 想定日
2029-09-20
- year
- 2.8720054757016
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 109
内容を開く
- 想定日
2029-09-27
- year
- 2.8911704312115
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5302466871
- preferred_entitled_shares
- 624124297
- old_common_entitled_shares
- 5263975370.3977
- common_dps_KRW
- 827
- preferred_dps_KRW
- 827
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 110
内容を開く
- 想定日
2029-10-22
- year
- 2.9596167008898
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 111
内容を開く
- 想定日
2029-10-29
- year
- 2.9787816563997
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q3
- ordinary_per_share_KRW
- 827
- preferred_per_share_KRW
- 827
- total_dividend_T
- 4.901290895936
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 112
内容を開く
- 想定日
2029-11-20
- year
- 3.0390143737166
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 113
内容を開く
- 想定日
2029-11-25
- year
- 3.0527036276523
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2029 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 114
内容を開く
- 想定日
2029-11-27
- year
- 3.0581793292266
- 金額
- 43533.076313
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 43533.076313
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49012.908959
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 4.901290895936
- company_preferred_dividend_paid_T
- 0.516150793619
- company_ordinary_dividend_paid_T
- 4.385140102317
- old_cohort_entitlement_fixed_at_exdate_shares
- 5263975370.3977
- 115
内容を開く
- 想定日
2029-12-02
- year
- 3.0718685831622
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 96722409
- shares_needed_for_grant
- 20000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 116
内容を開く
- 想定日
2029-12-08
- year
- 3.088295687885
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2029 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 117
内容を開く
- 想定日
2029-12-15
- year
- 3.1074606433949
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 118
内容を開く
- 想定日
2029-12-20
- year
- 3.1211498973306
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 119
内容を開く
- 想定日
2029-12-27
- year
- 3.1403148528405
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5322466871
- preferred_entitled_shares
- 624124297
- old_common_entitled_shares
- 5263975370.3977
- common_dps_KRW
- 827
- preferred_dps_KRW
- 828
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 120
内容を開く
- 想定日
2029-12-31
- year
- 3.151266255989
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 105.86138439243
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 140
- noncash_investment_marks_excluded_from_operating_CFO_T
- 4.304750850568
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 121
内容を開く
- 想定日
2030-01-22
- year
- 3.211498973306
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 122
内容を開く
- 想定日
2030-01-29
- year
- 3.2306639288159
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2029Q4
- ordinary_per_share_KRW
- 827
- preferred_per_share_KRW
- 828
- total_dividend_T
- 4.918455020233
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 123
内容を開く
- 想定日
2030-03-09
- year
- 3.337440109514
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 124
内容を開く
- 想定日
2030-03-16
- year
- 3.356605065024
- 金額
- 224267.694817
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 224267.694817
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 226759.681022
- details
内容を開く
- repurchased_shares
- 107064399
- execution_price_KRW
- 211797.463153
- issuer_cash_amount_T
- 22.675968102232
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.98901
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5322466871
- 125
内容を開く
- 想定日
2030-03-21
- year
- 3.3702943189596
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 126
内容を開く
- 想定日
2030-03-28
- year
- 3.3894592744695
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5215402472
- preferred_entitled_shares
- 624124297
- old_common_entitled_shares
- 5158087560.658
- common_dps_KRW
- 868
- preferred_dps_KRW
- 868
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 127
内容を開く
- 想定日
2030-04-09
- year
- 3.4223134839151
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 128
内容を開く
- 想定日
2030-04-15
- year
- 3.4387405886379
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2029Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 129
内容を開く
- 想定日
2030-04-16
- year
- 3.4414784394251
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 62060.544018
- details
内容を開く
- repurchased_preferred_shares
- 37459775
- execution_price_pref_KRW
- 165672.495412
- issuer_cash_amount_T
- 6.206054401804
- old_common_holder_cash_unchanged
- はい
- 130
内容を開く
- 想定日
2030-04-22
- year
- 3.4579055441478
- 金額
- 43533.076313
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 43533.076313
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49184.550202
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 4.918455020233
- company_preferred_dividend_paid_T
- 0.516774917916
- company_ordinary_dividend_paid_T
- 4.401680102317
- old_cohort_entitlement_fixed_at_exdate_shares
- 5263975370.3977
- 131
内容を開く
- 想定日
2030-04-22
- year
- 3.4579055441478
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 132
内容を開く
- 想定日
2030-04-29
- year
- 3.4770704996578
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q1
- ordinary_per_share_KRW
- 868
- preferred_per_share_KRW
- 868
- total_dividend_T
- 5.068709235492
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 133
内容を開く
- 想定日
2030-05-20
- year
- 3.5345653661875
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 134
内容を開く
- 想定日
2030-05-27
- year
- 3.5537303216975
- 金額
- 44772.200027
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44772.200027
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50687.092355
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 5.068709235492
- company_preferred_dividend_paid_T
- 0.541739889796
- company_ordinary_dividend_paid_T
- 4.526969345696
- old_cohort_entitlement_fixed_at_exdate_shares
- 5158087560.658
- 135
内容を開く
- 想定日
2030-06-20
- year
- 3.6194387405886
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 136
内容を開く
- 想定日
2030-06-27
- year
- 3.6386036960986
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5215402472
- preferred_entitled_shares
- 586664522
- old_common_entitled_shares
- 5158087560.658
- common_dps_KRW
- 868
- preferred_dps_KRW
- 868
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 137
内容を開く
- 想定日
2030-07-22
- year
- 3.7070499657769
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 138
内容を開く
- 想定日
2030-07-29
- year
- 3.7262149212868
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q2
- ordinary_per_share_KRW
- 868
- preferred_per_share_KRW
- 868
- total_dividend_T
- 5.036194150792
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 139
内容を開く
- 想定日
2030-08-09
- year
- 3.7563312799452
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 140
内容を開く
- 想定日
2030-08-16
- year
- 3.7754962354552
- 金額
- 149511.796167
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 149511.796167
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 151173.120299
- details
内容を開く
- repurchased_shares
- 70355077
- execution_price_KRW
- 214871.657804
- issuer_cash_amount_T
- 15.1173120299
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.98901
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5215402472
- 141
内容を開く
- 想定日
2030-08-20
- year
- 3.7864476386037
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 142
内容を開く
- 想定日
2030-08-27
- year
- 3.8056125941136
- 金額
- 44772.200027
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44772.200027
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50361.941508
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 5.036194150792
- company_preferred_dividend_paid_T
- 0.509224805096
- company_ordinary_dividend_paid_T
- 4.526969345696
- old_cohort_entitlement_fixed_at_exdate_shares
- 5158087560.658
- 143
内容を開く
- 想定日
2030-09-09
- year
- 3.8412046543463
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2030 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 144
内容を開く
- 想定日
2030-09-16
- year
- 3.8603696098563
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 57286.655993
- details
内容を開く
- repurchased_preferred_shares
- 34170821
- execution_price_pref_KRW
- 167647.877098
- issuer_cash_amount_T
- 5.7286655993387
- old_common_holder_cash_unchanged
- はい
- 145
内容を開く
- 想定日
2030-09-19
- year
- 3.8685831622177
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 146
内容を開く
- 想定日
2030-09-26
- year
- 3.8877481177276
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5145047395
- preferred_entitled_shares
- 552493701
- old_common_entitled_shares
- 5088505654.0935
- common_dps_KRW
- 868
- preferred_dps_KRW
- 868
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 147
内容を開く
- 想定日
2030-10-22
- year
- 3.958932238193
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 148
内容を開く
- 想定日
2030-10-29
- year
- 3.9780971937029
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q3
- ordinary_per_share_KRW
- 868
- preferred_per_share_KRW
- 868
- total_dividend_T
- 4.945465671328
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 149
内容を開く
- 想定日
2030-11-20
- year
- 4.0383299110198
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 150
内容を開く
- 想定日
2030-11-25
- year
- 4.0520191649555
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2030 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 151
内容を開く
- 想定日
2030-11-27
- year
- 4.0574948665298
- 金額
- 44168.229078
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44168.229078
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49454.656713
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 4.945465671328
- company_preferred_dividend_paid_T
- 0.479564532468
- company_ordinary_dividend_paid_T
- 4.46590113886
- old_cohort_entitlement_fixed_at_exdate_shares
- 5088505654.0935
- 152
内容を開く
- 想定日
2030-12-02
- year
- 4.0711841204654
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 76722409
- shares_needed_for_grant
- 20000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 153
内容を開く
- 想定日
2030-12-08
- year
- 4.0876112251882
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2030 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 154
内容を開く
- 想定日
2030-12-15
- year
- 4.1067761806982
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 155
内容を開く
- 想定日
2030-12-20
- year
- 4.1204654346338
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 156
内容を開く
- 想定日
2030-12-27
- year
- 4.1396303901437
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5165047395
- preferred_entitled_shares
- 552493701
- old_common_entitled_shares
- 5088505654.0935
- common_dps_KRW
- 868
- preferred_dps_KRW
- 869
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 157
内容を開く
- 想定日
2030-12-31
- year
- 4.1505817932923
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 163.00344399741
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 149
- noncash_investment_marks_excluded_from_operating_CFO_T
- 4.7354171303379
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 158
内容を開く
- 想定日
2031-01-22
- year
- 4.2108145106092
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 159
内容を開く
- 想定日
2031-01-29
- year
- 4.2299794661191
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2030Q4
- ordinary_per_share_KRW
- 868
- preferred_per_share_KRW
- 869
- total_dividend_T
- 4.963378165029
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 160
内容を開く
- 想定日
2031-03-09
- year
- 4.3367556468172
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 161
内容を開く
- 想定日
2031-03-16
- year
- 4.3559206023272
- 金額
- 227280.744338
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 227280.744338
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 230699.520896
- details
内容を開く
- repurchased_shares
- 105243629
- execution_price_KRW
- 219205.212789
- issuer_cash_amount_T
- 23.069952089612
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.985181
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5165047395
- 162
内容を開く
- 想定日
2031-03-20
- year
- 4.3668720054757
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 163
内容を開く
- 想定日
2031-03-27
- year
- 4.3860369609856
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5059803766
- preferred_entitled_shares
- 552493701
- old_common_entitled_shares
- 4984821648.8427
- common_dps_KRW
- 912
- preferred_dps_KRW
- 912
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 164
内容を開く
- 想定日
2031-04-09
- year
- 4.4216290212183
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 165
内容を開く
- 想定日
2031-04-14
- year
- 4.435318275154
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2030Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 166
内容を開く
- 想定日
2031-04-16
- year
- 4.4407939767283
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 63138.81642
- details
内容を開く
- repurchased_preferred_shares
- 37048079
- execution_price_pref_KRW
- 170423.995317
- issuer_cash_amount_T
- 6.3138816419916
- old_common_holder_cash_unchanged
- はい
- 167
内容を開く
- 想定日
2031-04-21
- year
- 4.4544832306639
- 金額
- 44168.229078
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44168.229078
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49633.78165
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 4.963378165029
- company_preferred_dividend_paid_T
- 0.480117026169
- company_ordinary_dividend_paid_T
- 4.48326113886
- old_cohort_entitlement_fixed_at_exdate_shares
- 5088505654.0935
- 168
内容を開く
- 想定日
2031-04-22
- year
- 4.4572210814511
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 169
内容を開く
- 想定日
2031-04-29
- year
- 4.476386036961
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q1
- ordinary_per_share_KRW
- 912
- preferred_per_share_KRW
- 912
- total_dividend_T
- 5.118415289904
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 170
内容を開く
- 想定日
2031-05-20
- year
- 4.5338809034908
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 171
内容を開く
- 想定日
2031-05-27
- year
- 4.5530458590007
- 金額
- 45461.573437
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45461.573437
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51184.152899
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 5.118415289904
- company_preferred_dividend_paid_T
- 0.503874255312
- company_ordinary_dividend_paid_T
- 4.614541034592
- old_cohort_entitlement_fixed_at_exdate_shares
- 4984821648.8427
- 172
内容を開く
- 想定日
2031-06-19
- year
- 4.6160164271047
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 173
内容を開く
- 想定日
2031-06-26
- year
- 4.6351813826146
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5059803766
- preferred_entitled_shares
- 515445622
- old_common_entitled_shares
- 4984821648.8427
- common_dps_KRW
- 912
- preferred_dps_KRW
- 912
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 174
内容を開く
- 想定日
2031-07-22
- year
- 4.7063655030801
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 175
内容を開く
- 想定日
2031-07-29
- year
- 4.72553045859
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q2
- ordinary_per_share_KRW
- 912
- preferred_per_share_KRW
- 912
- total_dividend_T
- 5.084627441856
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 176
内容を開く
- 想定日
2031-08-09
- year
- 4.7556468172485
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 177
内容を開く
- 想定日
2031-08-16
- year
- 4.7748117727584
- 金額
- 151520.495871
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 151520.495871
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 153799.680238
- details
内容を開く
- repurchased_shares
- 69158597
- execution_price_KRW
- 222386.929333
- issuer_cash_amount_T
- 15.3799680238
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.985181
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5059803766
- 178
内容を開く
- 想定日
2031-08-20
- year
- 4.7857631759069
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 179
内容を開く
- 想定日
2031-08-27
- year
- 4.8049281314168
- 金額
- 45461.573437
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45461.573437
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50846.274419
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 5.084627441856
- company_preferred_dividend_paid_T
- 0.470086407264
- company_ordinary_dividend_paid_T
- 4.614541034592
- old_cohort_entitlement_fixed_at_exdate_shares
- 4984821648.8427
- 180
内容を開く
- 想定日
2031-09-09
- year
- 4.8405201916496
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2031 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 181
内容を開く
- 想定日
2031-09-16
- year
- 4.8596851471595
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 58281.984791
- details
内容を開く
- repurchased_preferred_shares
- 33795272
- execution_price_pref_KRW
- 172456.031102
- issuer_cash_amount_T
- 5.8281984791217
- old_common_holder_cash_unchanged
- はい
- 182
内容を開く
- 想定日
2031-09-19
- year
- 4.8678986995209
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 183
内容を開く
- 想定日
2031-09-26
- year
- 4.8870636550308
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4990645169
- preferred_entitled_shares
- 481650350
- old_common_entitled_shares
- 4916687925.1901
- common_dps_KRW
- 912
- preferred_dps_KRW
- 912
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 184
内容を開く
- 想定日
2031-10-22
- year
- 4.9582477754962
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 185
内容を開く
- 想定日
2031-10-29
- year
- 4.9774127310062
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q3
- ordinary_per_share_KRW
- 912
- preferred_per_share_KRW
- 912
- total_dividend_T
- 4.990733513328
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 186
内容を開く
- 想定日
2031-11-20
- year
- 5.0376454483231
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 187
内容を開く
- 想定日
2031-11-25
- year
- 5.0513347022587
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2031 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 188
内容を開く
- 想定日
2031-11-27
- year
- 5.056810403833
- 金額
- 44840.193878
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44840.193878
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49907.335133
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 4.990733513328
- company_preferred_dividend_paid_T
- 0.4392651192
- company_ordinary_dividend_paid_T
- 4.551468394128
- old_cohort_entitlement_fixed_at_exdate_shares
- 4916687925.1901
- 189
内容を開く
- 想定日
2031-12-02
- year
- 5.0704996577687
- 金額
- 0
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- existing_common_treasury
- 56722409
- shares_needed_for_grant
- 20000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- 190
内容を開く
- 想定日
2031-12-08
- year
- 5.0869267624914
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2031 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 191
内容を開く
- 想定日
2031-12-15
- year
- 5.1060917180014
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 192
内容を開く
- 想定日
2031-12-22
- year
- 5.1252566735113
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 193
内容を開く
- 想定日
2031-12-29
- year
- 5.1444216290212
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5010645169
- preferred_entitled_shares
- 481650350
- old_common_entitled_shares
- 4916687925.1901
- common_dps_KRW
- 912
- preferred_dps_KRW
- 913
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 194
内容を開く
- 想定日
2031-12-31
- year
- 5.1498973305955
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 209.50198794336
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 154
- noncash_investment_marks_excluded_from_operating_CFO_T
- 5.1811567298997
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 195
内容を開く
- 想定日
2032-01-22
- year
- 5.2101300479124
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 196
内容を開く
- 想定日
2032-01-29
- year
- 5.2292950034223
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2031Q4
- ordinary_per_share_KRW
- 912
- preferred_per_share_KRW
- 913
- total_dividend_T
- 5.009455163678
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 197
内容を開く
- 想定日
2032-03-09
- year
- 5.3388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 198
内容を開く
- 想定日
2032-03-16
- year
- 5.3579739904175
- 金額
- 230239.513456
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 230239.513456
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 234639.359537
- details
内容を開く
- repurchased_shares
- 103413910
- execution_price_KRW
- 226893.422304
- issuer_cash_amount_T
- 23.463935953706
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.981248
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5010645169
- 199
内容を開く
- 想定日
2032-03-22
- year
- 5.3744010951403
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 200
内容を開く
- 想定日
2032-03-29
- year
- 5.3935660506502
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4907231259
- preferred_entitled_shares
- 481650350
- old_common_entitled_shares
- 4815213183.8256
- common_dps_KRW
- 957
- preferred_dps_KRW
- 957
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 201
内容を開く
- 想定日
2032-04-09
- year
- 5.4236824093087
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 202
内容を開く
- 想定日
2032-04-13
- year
- 5.4346338124572
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2031Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 203
内容を開く
- 想定日
2032-04-16
- year
- 5.4428473648186
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 64217.087627
- details
内容を開く
- repurchased_preferred_shares
- 36627383
- execution_price_pref_KRW
- 175325.35051
- issuer_cash_amount_T
- 6.4217087627466
- old_common_holder_cash_unchanged
- はい
- 204
内容を開く
- 想定日
2032-04-20
- year
- 5.4537987679671
- 金額
- 44840.193878
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 44840.193878
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50094.551637
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 5.009455163678
- company_preferred_dividend_paid_T
- 0.43974676955
- company_ordinary_dividend_paid_T
- 4.569708394128
- old_cohort_entitlement_fixed_at_exdate_shares
- 4916687925.1901
- 205
内容を開く
- 想定日
2032-04-22
- year
- 5.4592744695414
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 206
内容を開く
- 想定日
2032-04-29
- year
- 5.4784394250513
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q1
- ordinary_per_share_KRW
- 957
- preferred_per_share_KRW
- 957
- total_dividend_T
- 5.157159699813
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 207
内容を開く
- 想定日
2032-05-20
- year
- 5.5359342915811
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 208
内容を開く
- 想定日
2032-05-27
- year
- 5.555099247091
- 金額
- 46081.590169
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 46081.590169
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51571.596998
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 5.157159699813
- company_preferred_dividend_paid_T
- 0.46093938495
- company_ordinary_dividend_paid_T
- 4.696220314863
- old_cohort_entitlement_fixed_at_exdate_shares
- 4815213183.8256
- 209
内容を開く
- 想定日
2032-06-21
- year
- 5.6235455167693
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 210
内容を開く
- 想定日
2032-06-28
- year
- 5.6427104722793
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4907231259
- preferred_entitled_shares
- 445022967
- old_common_entitled_shares
- 4815213183.8256
- common_dps_KRW
- 957
- preferred_dps_KRW
- 957
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 211
内容を開く
- 想定日
2032-07-22
- year
- 5.7084188911704
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 212
内容を開く
- 想定日
2032-07-29
- year
- 5.7275838466804
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q2
- ordinary_per_share_KRW
- 957
- preferred_per_share_KRW
- 957
- total_dividend_T
- 5.122107294282
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 213
内容を開く
- 想定日
2032-08-09
- year
- 5.7577002053388
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 214
内容を開く
- 想定日
2032-08-16
- year
- 5.7768651608487
- 金額
- 153493.010097
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 153493.010097
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 156426.240839
- details
内容を開く
- repurchased_shares
- 67956237
- execution_price_KRW
- 230186.731556
- issuer_cash_amount_T
- 15.642624083891
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.981248
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4907231259
- 215
内容を開く
- 想定日
2032-08-20
- year
- 5.7878165639973
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 216
内容を開く
- 想定日
2032-08-27
- year
- 5.8069815195072
- 金額
- 46081.590169
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 46081.590169
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51221.072943
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 5.122107294282
- company_preferred_dividend_paid_T
- 0.425886979419
- company_ordinary_dividend_paid_T
- 4.696220314863
- old_cohort_entitlement_fixed_at_exdate_shares
- 4815213183.8256
- 217
内容を開く
- 想定日
2032-09-09
- year
- 5.8425735797399
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2032 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 218
内容を開く
- 想定日
2032-09-16
- year
- 5.8617385352498
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 59277.312162
- details
内容を開く
- repurchased_preferred_shares
- 33411513
- execution_price_pref_KRW
- 177415.82718
- issuer_cash_amount_T
- 5.9277312162411
- old_common_holder_cash_unchanged
- はい
- 219
内容を開く
- 想定日
2032-09-21
- year
- 5.8754277891855
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 220
内容を開く
- 想定日
2032-09-28
- year
- 5.8945927446954
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4839275022
- preferred_entitled_shares
- 411611454
- old_common_entitled_shares
- 4748531229.9793
- common_dps_KRW
- 957
- preferred_dps_KRW
- 957
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 221
内容を開く
- 想定日
2032-10-22
- year
- 5.9603011635866
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 222
内容を開く
- 想定日
2032-10-29
- year
- 5.9794661190965
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q3
- ordinary_per_share_KRW
- 957
- preferred_per_share_KRW
- 957
- total_dividend_T
- 5.025098357532
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 223
内容を開く
- 想定日
2032-11-22
- year
- 6.0451745379877
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 224
内容を開く
- 想定日
2032-11-25
- year
- 6.0533880903491
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2032 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 225
内容を開く
- 想定日
2032-11-29
- year
- 6.0643394934976
- 金額
- 45443.443871
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45443.443871
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50250.983575
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 5.025098357532
- company_preferred_dividend_paid_T
- 0.393912161478
- company_ordinary_dividend_paid_T
- 4.631186196054
- old_cohort_entitlement_fixed_at_exdate_shares
- 4748531229.9793
- 226
内容を開く
- 想定日
2032-12-02
- year
- 6.072553045859
- 金額
- 7478.796558
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 7478.796558
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 7621.715353
- details
内容を開く
- repurchased_shares
- 3277591
- execution_price_KRW
- 232540.159924
- issuer_cash_amount_T
- 0.76217153530673
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.981248
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4839275022
- 227
内容を開く
- 想定日
2032-12-08
- year
- 6.0889801505818
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2032 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 228
内容を開く
- 想定日
2032-12-15
- year
- 6.1081451060917
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 229
内容を開く
- 想定日
2032-12-22
- year
- 6.1273100616016
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 230
内容を開く
- 想定日
2032-12-29
- year
- 6.1464750171116
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4855997431
- preferred_entitled_shares
- 411611454
- old_common_entitled_shares
- 4745315098.8126
- common_dps_KRW
- 957
- preferred_dps_KRW
- 958
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 231
内容を開く
- 想定日
2032-12-31
- year
- 6.1519507186858
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 172.7730790969
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 158
- noncash_investment_marks_excluded_from_operating_CFO_T
- 5.6424972154462
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 232
内容を開く
- 想定日
2033-01-24
- year
- 6.217659137577
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 233
内容を開く
- 想定日
2033-01-31
- year
- 6.2368240930869
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2032Q4
- ordinary_per_share_KRW
- 957
- preferred_per_share_KRW
- 958
- total_dividend_T
- 5.041513314399
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 234
内容を開く
- 想定日
2033-03-09
- year
- 6.3381245722108
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 235
内容を開く
- 想定日
2033-03-16
- year
- 6.3572895277207
- 金額
- 151541.835175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 151541.835175
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 155076.48006
- details
内容を開く
- repurchased_shares
- 66037999
- execution_price_KRW
- 234829.162616
- issuer_cash_amount_T
- 15.507648006001
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.977207
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4855997431
- 236
内容を開く
- 想定日
2033-03-22
- year
- 6.3737166324435
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 237
内容を開く
- 想定日
2033-03-29
- year
- 6.3928815879535
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4789959432
- preferred_entitled_shares
- 411611454
- old_common_entitled_shares
- 4680782298.2494
- common_dps_KRW
- 1005
- preferred_dps_KRW
- 1005
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 238
内容を開く
- 想定日
2033-04-09
- year
- 6.4229979466119
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 239
内容を開く
- 想定日
2033-04-13
- year
- 6.4339493497604
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2032Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 240
内容を開く
- 想定日
2033-04-16
- year
- 6.4421629021218
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 42441.983977
- details
内容を開く
- repurchased_preferred_shares
- 23532639
- execution_price_pref_KRW
- 180353.695042
- issuer_cash_amount_T
- 4.2441983977349
- old_common_holder_cash_unchanged
- はい
- 241
内容を開く
- 想定日
2033-04-20
- year
- 6.4531143052704
- 金額
- 45412.665496
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 45412.665496
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 50415.133144
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 5.041513314399
- company_preferred_dividend_paid_T
- 0.394323772932
- company_ordinary_dividend_paid_T
- 4.647189541467
- old_cohort_entitlement_fixed_at_exdate_shares
- 4745315098.8126
- 242
内容を開く
- 想定日
2033-04-22
- year
- 6.4585900068446
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 243
内容を開く
- 想定日
2033-04-29
- year
- 6.4777549623546
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q1
- ordinary_per_share_KRW
- 1005
- preferred_per_share_KRW
- 1005
- total_dividend_T
- 5.22757874043
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 244
内容を開く
- 想定日
2033-05-20
- year
- 6.5352498288843
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 245
内容を開く
- 想定日
2033-05-27
- year
- 6.5544147843943
- 金額
- 47041.862097
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47041.862097
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52275.787404
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 5.22757874043
- company_preferred_dividend_paid_T
- 0.41366951127
- company_ordinary_dividend_paid_T
- 4.81390922916
- old_cohort_entitlement_fixed_at_exdate_shares
- 4680782298.2494
- 246
内容を開く
- 想定日
2033-06-21
- year
- 6.6228610540726
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 247
内容を開く
- 想定日
2033-06-28
- year
- 6.6420260095825
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4789959432
- preferred_entitled_shares
- 388078815
- old_common_entitled_shares
- 4680782298.2494
- common_dps_KRW
- 1005
- preferred_dps_KRW
- 1005
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 248
内容を開く
- 想定日
2033-07-22
- year
- 6.7077344284736
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 249
内容を開く
- 想定日
2033-07-29
- year
- 6.7268993839836
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q2
- ordinary_per_share_KRW
- 1005
- preferred_per_share_KRW
- 1005
- total_dividend_T
- 5.203928438235
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 250
内容を開く
- 想定日
2033-08-09
- year
- 6.757015742642
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 251
内容を開く
- 想定日
2033-08-16
- year
- 6.776180698152
- 金額
- 101027.890263
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 101027.890263
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 103384.320189
- details
内容を開く
- repurchased_shares
- 43395457
- execution_price_KRW
- 238237.657433
- issuer_cash_amount_T
- 10.338432018926
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.977207
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4789959432
- 252
内容を開く
- 想定日
2033-08-22
- year
- 6.7926078028747
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 253
内容を開く
- 想定日
2033-08-29
- year
- 6.8117727583847
- 金額
- 47041.862097
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47041.862097
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52039.284382
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 5.203928438235
- company_preferred_dividend_paid_T
- 0.390019209075
- company_ordinary_dividend_paid_T
- 4.81390922916
- old_cohort_entitlement_fixed_at_exdate_shares
- 4680782298.2494
- 254
内容を開く
- 想定日
2033-09-09
- year
- 6.8418891170431
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2033 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 255
内容を開く
- 想定日
2033-09-16
- year
- 6.861054072553
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 39177.215517
- details
内容を開く
- repurchased_preferred_shares
- 21466482
- execution_price_pref_KRW
- 182504.126744
- issuer_cash_amount_T
- 3.9177215516658
- old_common_holder_cash_unchanged
- はい
- 256
内容を開く
- 想定日
2033-09-21
- year
- 6.8747433264887
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 257
内容を開く
- 想定日
2033-09-28
- year
- 6.8939082819986
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4746563975
- preferred_entitled_shares
- 366612333
- old_common_entitled_shares
- 4638375950.172
- common_dps_KRW
- 1005
- preferred_dps_KRW
- 1005
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 258
内容を開く
- 想定日
2033-10-24
- year
- 6.9650924024641
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 259
内容を開く
- 想定日
2033-10-31
- year
- 6.984257357974
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q3
- ordinary_per_share_KRW
- 1005
- preferred_per_share_KRW
- 1005
- total_dividend_T
- 5.13874218954
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 260
内容を開く
- 想定日
2033-11-21
- year
- 7.0417522245038
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 261
内容を開く
- 想定日
2033-11-25
- year
- 7.0527036276523
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2033 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 262
内容を開く
- 想定日
2033-11-28
- year
- 7.0609171800137
- 金額
- 46615.678299
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 46615.678299
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51387.421895
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 5.13874218954
- company_preferred_dividend_paid_T
- 0.368445394665
- company_ordinary_dividend_paid_T
- 4.770296794875
- old_cohort_entitlement_fixed_at_exdate_shares
- 4638375950.172
- 263
内容を開く
- 想定日
2033-12-02
- year
- 7.0718685831622
- 金額
- 47037.55007
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47037.55007
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48134.679688
- details
内容を開く
- repurchased_shares
- 20000000
- execution_price_KRW
- 240673.39844
- issuer_cash_amount_T
- 4.8134679688091
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.977207
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4746563975
- 264
内容を開く
- 想定日
2033-12-08
- year
- 7.088295687885
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2033 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 265
内容を開く
- 想定日
2033-12-15
- year
- 7.1074606433949
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 266
内容を開く
- 想定日
2033-12-22
- year
- 7.1266255989049
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 267
内容を開く
- 想定日
2033-12-29
- year
- 7.1457905544148
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4746563975
- preferred_entitled_shares
- 366612333
- old_common_entitled_shares
- 4618831808.4535
- common_dps_KRW
- 1005
- preferred_dps_KRW
- 1006
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 268
内容を開く
- 想定日
2033-12-31
- year
- 7.151266255989
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 134.74127369907
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 165
- noncash_investment_marks_excluded_from_operating_CFO_T
- 6.1199846179868
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 269
内容を開く
- 想定日
2034-01-23
- year
- 7.2142368240931
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 270
内容を開く
- 想定日
2034-01-30
- year
- 7.233401779603
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2033Q4
- ordinary_per_share_KRW
- 1005
- preferred_per_share_KRW
- 1006
- total_dividend_T
- 5.139108801873
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 271
内容を開く
- 想定日
2034-03-09
- year
- 7.337440109514
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 272
内容を開く
- 想定日
2034-03-16
- year
- 7.356605065024
- 金額
- 235992.743162
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 235992.743162
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 242519.039339
- details
内容を開く
- repurchased_shares
- 99784638
- execution_price_KRW
- 243042.460442
- issuer_cash_amount_T
- 24.251903933877
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.97309
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4746563975
- 273
内容を開く
- 想定日
2034-03-22
- year
- 7.3730321697467
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 274
内容を開く
- 想定日
2034-03-29
- year
- 7.3921971252567
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4646779337
- preferred_entitled_shares
- 366612333
- old_common_entitled_shares
- 4521732419.8395
- common_dps_KRW
- 1055
- preferred_dps_KRW
- 1055
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 275
内容を開く
- 想定日
2034-04-09
- year
- 7.4223134839151
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 276
内容を開く
- 想定日
2034-04-13
- year
- 7.4332648870637
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2033Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 277
内容を開く
- 想定日
2034-04-16
- year
- 7.4414784394251
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 61214.589362
- details
内容を開く
- repurchased_preferred_shares
- 32995109
- execution_price_pref_KRW
- 185526.252881
- issuer_cash_amount_T
- 6.1214589361749
- old_common_holder_cash_unchanged
- はい
- 278
内容を開く
- 想定日
2034-04-20
- year
- 7.4524298425736
- 金額
- 46419.259675
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 46419.259675
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51391.088019
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 5.139108801873
- company_preferred_dividend_paid_T
- 0.368812006998
- company_ordinary_dividend_paid_T
- 4.770296794875
- old_cohort_entitlement_fixed_at_exdate_shares
- 4618831808.4535
- 279
内容を開く
- 想定日
2034-04-24
- year
- 7.4633812457221
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 280
内容を開く
- 想定日
2034-05-01
- year
- 7.482546201232
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q1
- ordinary_per_share_KRW
- 1055
- preferred_per_share_KRW
- 1055
- total_dividend_T
- 5.28912821185
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 281
内容を開く
- 想定日
2034-05-22
- year
- 7.5400410677618
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 282
内容を開く
- 想定日
2034-05-29
- year
- 7.5592060232717
- 金額
- 47704.277029
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47704.277029
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52891.282118
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 5.28912821185
- company_preferred_dividend_paid_T
- 0.386776011315
- company_ordinary_dividend_paid_T
- 4.902352200535
- old_cohort_entitlement_fixed_at_exdate_shares
- 4521732419.8395
- 283
内容を開く
- 想定日
2034-06-21
- year
- 7.6221765913758
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 284
内容を開く
- 想定日
2034-06-28
- year
- 7.6413415468857
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4646779337
- preferred_entitled_shares
- 333617224
- old_common_entitled_shares
- 4521732419.8395
- common_dps_KRW
- 1055
- preferred_dps_KRW
- 1055
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 285
内容を開く
- 想定日
2034-07-24
- year
- 7.7125256673511
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 286
内容を開く
- 想定日
2034-07-31
- year
- 7.7316906228611
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q2
- ordinary_per_share_KRW
- 1055
- preferred_per_share_KRW
- 1055
- total_dividend_T
- 5.254318371855
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 287
内容を開く
- 想定日
2034-08-09
- year
- 7.7563312799452
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 288
内容を開く
- 想定日
2034-08-16
- year
- 7.7754962354552
- 金額
- 157328.495148
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 157328.495148
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 161679.359258
- details
内容を開く
- repurchased_shares
- 65571338
- execution_price_KRW
- 246570.169512
- issuer_cash_amount_T
- 16.167935925803
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.97309
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4646779337
- 289
内容を開く
- 想定日
2034-08-21
- year
- 7.7891854893908
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 290
内容を開く
- 想定日
2034-08-28
- year
- 7.8083504449008
- 金額
- 47704.277029
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47704.277029
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52543.183719
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 5.254318371855
- company_preferred_dividend_paid_T
- 0.35196617132
- company_ordinary_dividend_paid_T
- 4.902352200535
- old_cohort_entitlement_fixed_at_exdate_shares
- 4521732419.8395
- 291
内容を開く
- 想定日
2034-09-09
- year
- 7.8412046543463
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2034 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 292
内容を開く
- 想定日
2034-09-16
- year
- 7.8603696098563
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 56369.47489
- details
内容を開く
- repurchased_preferred_shares
- 30025550
- execution_price_pref_KRW
- 187738.359129
- issuer_cash_amount_T
- 5.6369474889579
- old_common_holder_cash_unchanged
- はい
- 293
内容を開く
- 想定日
2034-09-21
- year
- 7.8740588637919
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 294
内容を開く
- 想定日
2034-09-28
- year
- 7.8932238193018
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4581207999
- preferred_entitled_shares
- 303591674
- old_common_entitled_shares
- 4457925635.9697
- common_dps_KRW
- 1055
- preferred_dps_KRW
- 1055
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 295
内容を開く
- 想定日
2034-10-23
- year
- 7.9616700889802
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 296
内容を開く
- 想定日
2034-10-30
- year
- 7.9808350444901
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q3
- ordinary_per_share_KRW
- 1055
- preferred_per_share_KRW
- 1055
- total_dividend_T
- 5.153463655015
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 297
内容を開く
- 想定日
2034-11-20
- year
- 8.0383299110198
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 298
内容を開く
- 想定日
2034-11-25
- year
- 8.0520191649555
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2034 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 299
内容を開く
- 想定日
2034-11-27
- year
- 8.0574948665298
- 金額
- 47031.115459
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47031.115459
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51534.63655
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 5.153463655015
- company_preferred_dividend_paid_T
- 0.32028921607
- company_ordinary_dividend_paid_T
- 4.833174438945
- old_cohort_entitlement_fixed_at_exdate_shares
- 4457925635.9697
- 300
内容を開く
- 想定日
2034-12-02
- year
- 8.0711841204654
- 金額
- 48477.589752
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 48477.589752
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 49818.220419
- details
内容を開く
- repurchased_shares
- 20000000
- execution_price_KRW
- 249091.102095
- issuer_cash_amount_T
- 4.981822041897
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.97309
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4581207999
- 301
内容を開く
- 想定日
2034-12-08
- year
- 8.0876112251882
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2034 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 302
内容を開く
- 想定日
2034-12-15
- year
- 8.1067761806982
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 303
内容を開く
- 想定日
2034-12-21
- year
- 8.1232032854209
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 304
内容を開く
- 想定日
2034-12-28
- year
- 8.1423682409309
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4581207999
- preferred_entitled_shares
- 303591674
- old_common_entitled_shares
- 4438463844.9445
- common_dps_KRW
- 1055
- preferred_dps_KRW
- 1056
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 305
内容を開く
- 想定日
2034-12-31
- year
- 8.1505817932923
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 178.27723410055
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 170
- noncash_investment_marks_excluded_from_operating_CFO_T
- 6.6141840796164
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 306
内容を開く
- 想定日
2035-01-22
- year
- 8.2108145106092
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 307
内容を開く
- 想定日
2035-01-29
- year
- 8.2299794661191
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2034Q4
- ordinary_per_share_KRW
- 1055
- preferred_per_share_KRW
- 1056
- total_dividend_T
- 5.153767246689
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 308
内容を開く
- 想定日
2035-03-09
- year
- 8.3367556468172
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 309
内容を開く
- 想定日
2035-03-16
- year
- 8.3559206023272
- 金額
- 238779.560717
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 238779.560717
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 246458.881218
- details
内容を開く
- repurchased_shares
- 97978818
- execution_price_KRW
- 251543.023532
- issuer_cash_amount_T
- 24.645888121818
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.968841
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4581207999
- 310
内容を開く
- 想定日
2035-03-22
- year
- 8.37234770705
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 311
内容を開く
- 想定日
2035-03-29
- year
- 8.3915126625599
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4483229181
- preferred_entitled_shares
- 303591674
- old_common_entitled_shares
- 4343537912.4485
- common_dps_KRW
- 1108
- preferred_dps_KRW
- 1108
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 312
内容を開く
- 想定日
2035-04-09
- year
- 8.4216290212183
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 313
内容を開く
- 想定日
2035-04-13
- year
- 8.4325804243669
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2034Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 314
内容を開く
- 想定日
2035-04-16
- year
- 8.4407939767283
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52145.646666
- details
内容を開く
- repurchased_preferred_shares
- 27323250
- execution_price_pref_KRW
- 190847.160077
- issuer_cash_amount_T
- 5.2145646665734
- old_common_holder_cash_unchanged
- はい
- 315
内容を開く
- 想定日
2035-04-20
- year
- 8.4517453798768
- 金額
- 46825.793564
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 46825.793564
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51537.672467
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 5.153767246689
- company_preferred_dividend_paid_T
- 0.320592807744
- company_ordinary_dividend_paid_T
- 4.833174438945
- old_cohort_entitlement_fixed_at_exdate_shares
- 4438463844.9445
- 316
内容を開く
- 想定日
2035-04-23
- year
- 8.4599589322382
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 317
内容を開く
- 想定日
2035-04-30
- year
- 8.4791238877481
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q1
- ordinary_per_share_KRW
- 1108
- preferred_per_share_KRW
- 1108
- total_dividend_T
- 5.30379750734
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 318
内容を開く
- 想定日
2035-05-21
- year
- 8.5366187542779
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 319
内容を開く
- 想定日
2035-05-28
- year
- 8.5557837097878
- 金額
- 48126.40007
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 48126.40007
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 53037.975073
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 5.30379750734
- company_preferred_dividend_paid_T
- 0.336379574792
- company_ordinary_dividend_paid_T
- 4.967417932548
- old_cohort_entitlement_fixed_at_exdate_shares
- 4343537912.4485
- 320
内容を開く
- 想定日
2035-06-21
- year
- 8.621492128679
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 321
内容を開く
- 想定日
2035-06-28
- year
- 8.6406570841889
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4483229181
- preferred_entitled_shares
- 276268424
- old_common_entitled_shares
- 4343537912.4485
- common_dps_KRW
- 1108
- preferred_dps_KRW
- 1108
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 322
内容を開く
- 想定日
2035-07-23
- year
- 8.7091033538672
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 323
内容を開く
- 想定日
2035-07-30
- year
- 8.7282683093771
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q2
- ordinary_per_share_KRW
- 1108
- preferred_per_share_KRW
- 1108
- total_dividend_T
- 5.27352334634
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 324
内容を開く
- 想定日
2035-08-09
- year
- 8.7556468172485
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 325
内容を開く
- 想定日
2035-08-16
- year
- 8.7748117727584
- 金額
- 159186.373371
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 159186.373371
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 164305.920358
- details
内容を開く
- repurchased_shares
- 64384682
- execution_price_KRW
- 255194.116448
- issuer_cash_amount_T
- 16.430592035766
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.968841
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4483229181
- 326
内容を開く
- 想定日
2035-08-20
- year
- 8.7857631759069
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 327
内容を開く
- 想定日
2035-08-27
- year
- 8.8049281314168
- 金額
- 48126.40007
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 48126.40007
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 52735.233463
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 5.27352334634
- company_preferred_dividend_paid_T
- 0.306105413792
- company_ordinary_dividend_paid_T
- 4.967417932548
- old_cohort_entitlement_fixed_at_exdate_shares
- 4343537912.4485
- 328
内容を開く
- 想定日
2035-09-09
- year
- 8.8405201916496
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2035 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 329
内容を開く
- 想定日
2035-09-16
- year
- 8.8596851471595
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 48018.335674
- details
内容を開く
- repurchased_preferred_shares
- 24864158
- execution_price_pref_KRW
- 193122.709703
- issuer_cash_amount_T
- 4.8018335674313
- old_common_holder_cash_unchanged
- はい
- 330
内容を開く
- 想定日
2035-09-20
- year
- 8.870636550308
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 331
内容を開く
- 想定日
2035-09-27
- year
- 8.8898015058179
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4418844499
- preferred_entitled_shares
- 251404266
- old_common_entitled_shares
- 4281159368.7788
- common_dps_KRW
- 1108
- preferred_dps_KRW
- 1108
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 332
内容を開く
- 想定日
2035-10-22
- year
- 8.9582477754962
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 333
内容を開く
- 想定日
2035-10-29
- year
- 8.9774127310062
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q3
- ordinary_per_share_KRW
- 1108
- preferred_per_share_KRW
- 1108
- total_dividend_T
- 5.17463563162
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 334
内容を開く
- 想定日
2035-11-20
- year
- 9.0376454483231
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q3 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 335
内容を開く
- 想定日
2035-11-25
- year
- 9.0513347022587
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/10/12/000644/20261012001538/00681.htm
- prediction
- はい
- target_event
2035 employee treasury replenishment
- reconfirm_using
報酬交付残数、既保有自己株、平均取得単価と実際の追加取得株数をIR/KRXで確認
- confirmed_event_date
- 未確認
- 336
内容を開く
- 想定日
2035-11-27
- year
- 9.056810403833
- 金額
- 47435.245806
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47435.245806
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51746.356316
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 5.17463563162
- company_preferred_dividend_paid_T
- 0.278555926728
- company_ordinary_dividend_paid_T
- 4.896079704892
- old_cohort_entitlement_fixed_at_exdate_shares
- 4281159368.7788
- 337
内容を開く
- 想定日
2035-12-02
- year
- 9.0704996577687
- 金額
- 49954.08514
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 49954.08514
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51560.644047
- details
内容を開く
- repurchased_shares
- 20000000
- execution_price_KRW
- 257803.220235
- issuer_cash_amount_T
- 5.1560644046981
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.968841
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4418844499
- 338
内容を開く
- 想定日
2035-12-08
- year
- 9.0869267624914
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://images.samsung.com/is/content/samsung/assets/global/ir/docs/2026_con_quarter02_all.pdf
- prediction
- はい
- target_event
2035 employee share delivery
- reconfirm_using
既保有自己株からの無現金交付か新株発行か、株式報酬費用・資本組入れ・行使対価を照合
- confirmed_event_date
- 未確認
- 339
内容を開く
- 想定日
2035-12-15
- year
- 9.1060917180014
- 金額
- 0
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- 340
内容を開く
- 想定日
2035-12-20
- year
- 9.119780971937
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q4 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 341
内容を開く
- 想定日
2035-12-27
- year
- 9.138945927447
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4418844499
- preferred_entitled_shares
- 251404266
- old_common_entitled_shares
- 4261782541.3311
- common_dps_KRW
- 1108
- preferred_dps_KRW
- 1109
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 342
内容を開く
- 想定日
2035-12-31
- year
- 9.1498973305955
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 232.03395500137
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 178
- noncash_investment_marks_excluded_from_operating_CFO_T
- 7.1256805224029
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 343
内容を開く
- 想定日
2036-01-22
- year
- 9.2101300479124
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q4 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 344
内容を開く
- 想定日
2036-01-29
- year
- 9.2292950034223
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2035Q4
- ordinary_per_share_KRW
- 1108
- preferred_per_share_KRW
- 1109
- total_dividend_T
- 5.174887035886
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 345
内容を開く
- 想定日
2036-03-09
- year
- 9.3388090349076
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 346
内容を開く
- 想定日
2036-03-16
- year
- 9.3579739904175
- 金額
- 120749.315548
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 120749.315548
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 125199.3605
- details
内容を開く
- repurchased_shares
- 48086017
- execution_price_KRW
- 260365.420784
- issuer_cash_amount_T
- 12.519936050032
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.964456
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4418844499
- 347
内容を開く
- 想定日
2036-03-20
- year
- 9.368925393566
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q1 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 348
内容を開く
- 想定日
2036-03-27
- year
- 9.388090349076
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4370758482
- preferred_entitled_shares
- 251404266
- old_common_entitled_shares
- 4215405677.9273
- common_dps_KRW
- 1163
- preferred_dps_KRW
- 1163
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 349
内容を開く
- 想定日
2036-04-09
- year
- 9.4236824093087
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 350
内容を開く
- 想定日
2036-04-14
- year
- 9.4373716632444
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2035Q4 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 351
内容を開く
- 想定日
2036-04-16
- year
- 9.4428473648186
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 34265.087662
- details
内容を開く
- repurchased_preferred_shares
- 17452280
- execution_price_pref_KRW
- 196335.880826
- issuer_cash_amount_T
- 3.4265087662188
- old_common_holder_cash_unchanged
- はい
- 352
内容を開く
- 想定日
2036-04-21
- year
- 9.4565366187543
- 金額
- 47220.550558
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 47220.550558
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 51748.870359
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 5.174887035886
- company_preferred_dividend_paid_T
- 0.278807330994
- company_ordinary_dividend_paid_T
- 4.896079704892
- old_cohort_entitlement_fixed_at_exdate_shares
- 4261782541.3311
- 353
内容を開く
- 想定日
2036-04-22
- year
- 9.4592744695414
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q1 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 354
内容を開く
- 想定日
2036-04-29
- year
- 9.4784394250513
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q1
- ordinary_per_share_KRW
- 1163
- preferred_per_share_KRW
- 1163
- total_dividend_T
- 5.375575275924
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 355
内容を開く
- 想定日
2036-05-20
- year
- 9.5359342915811
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q1 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 356
内容を開く
- 想定日
2036-05-27
- year
- 9.555099247091
- 金額
- 49025.168034
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 49025.168034
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 53755.752759
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 5.375575275924
- company_preferred_dividend_paid_T
- 0.292383161358
- company_ordinary_dividend_paid_T
- 5.083192114566
- old_cohort_entitlement_fixed_at_exdate_shares
- 4215405677.9273
- 357
内容を開く
- 想定日
2036-06-19
- year
- 9.6180698151951
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q2 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 358
内容を開く
- 想定日
2036-06-26
- year
- 9.637234770705
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4370758482
- preferred_entitled_shares
- 233951986
- old_common_entitled_shares
- 4215405677.9273
- common_dps_KRW
- 1163
- preferred_dps_KRW
- 1163
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 359
内容を開く
- 想定日
2036-07-22
- year
- 9.7084188911704
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q2 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 360
内容を開く
- 想定日
2036-07-29
- year
- 9.7275838466804
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q2
- ordinary_per_share_KRW
- 1163
- preferred_per_share_KRW
- 1163
- total_dividend_T
- 5.355278274284
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 361
内容を開く
- 想定日
2036-08-09
- year
- 9.7577002053388
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_common 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 362
内容を開く
- 想定日
2036-08-16
- year
- 9.7768651608487
- 金額
- 80499.542728
- 種類
common_buyback_shareholder_return
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 80499.542728
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 83466.239327
- details
内容を開く
- repurchased_shares
- 31598696
- execution_price_KRW
- 264144.568899
- issuer_cash_amount_T
- 8.3466239327056
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.964456
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4370758482
- 363
内容を開く
- 想定日
2036-08-20
- year
- 9.7878165639973
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q2 scheduled dividend payment
- reconfirm_using
会社IRおよび配当実施日報告で普通/優先別実際支払を確認
- confirmed_event_date
- 未確認
- 364
内容を開く
- 想定日
2036-08-27
- year
- 9.8069815195072
- 金額
- 49025.168034
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 49025.168034
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 53552.782743
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 5.355278274284
- company_preferred_dividend_paid_T
- 0.272086159718
- company_ordinary_dividend_paid_T
- 5.083192114566
- old_cohort_entitlement_fixed_at_exdate_shares
- 4215405677.9273
- 365
内容を開く
- 想定日
2036-09-09
- year
- 9.8425735797399
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://kind.krx.co.kr/external/2026/08/21/000785/20260821002163/11332.htm
- prediction
- はい
- target_event
buy_preferred 2036 forecast execution
- reconfirm_using
KRX/DARTの取締役会決議・買付日・市場価格・買付株数・消却実績を確認。従業員報酬目的の自己株買いと混同しない
- confirmed_event_date
- 未確認
- 366
内容を開く
- 想定日
2036-09-16
- year
- 9.8617385352498
- 金額
- 0
- 種類
preferred_buyback_cancellation
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 31629.312763
- details
内容を開く
- repurchased_preferred_shares
- 15919977
- execution_price_pref_KRW
- 198676.874739
- issuer_cash_amount_T
- 3.162931276277
- old_common_holder_cash_unchanged
- はい
- 367
内容を開く
- 想定日
2036-09-19
- year
- 9.8699520876112
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q3 ex/record rights
- reconfirm_using
Samsung IRの配当決議・権利付最終日・権利落ち日・record date・普通/優先別配当を確認。KRX休日を照合
- confirmed_event_date
- 未確認
- 368
内容を開く
- 想定日
2036-09-26
- year
- 9.8891170431211
- 金額
- 0
- 種類
estimated_dividend_ex_date
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4339159786
- preferred_entitled_shares
- 218032009
- old_common_entitled_shares
- 4184930115.6005
- common_dps_KRW
- 1163
- preferred_dps_KRW
- 1163
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- 369
内容を開く
- 想定日
2036-10-22
- year
- 9.9603011635866
- 金額
- 0
- 種類
pre_confirmation_gate
- date_status
forecast_unconfirmed
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
https://www.samsung.com/global/ir/reports-disclosures/public-disclosure-view.84796/
- prediction
- はい
- target_event
2036Q3 board declaration
- reconfirm_using
Samsung取締役会IR・韓国DARTで支払額・優先株配当・宣言日を確認
- confirmed_event_date
- 未確認
- 370
内容を開く
- 想定日
2036-10-29
- year
- 9.9794661190965
- 金額
- 0
- 種類
board_dividend_declaration
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- quarter
2036Q3
- ordinary_per_share_KRW
- 1163
- preferred_per_share_KRW
- 1163
- total_dividend_T
- 5.300014057585
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- 371
内容を開く
- 想定日
2036-11-06
- year
- 10.001368925394
- 金額
- 0
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- issuer_transaction_oku
- 0
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 174.681194574
- SBC_expense_T
- 3.398907104
- noncash_SBC_financing_credit_T
- 3.398907104
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 155.5
- noncash_investment_marks_excluded_from_operating_CFO_T
- 6.504725888
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- 372
内容を開く
- 想定日
2036-11-06
- year
- 10.001368925394
- 金額
- 0
- 種類
terminal_valuation_checkpoint
- date_status
model_fixed_endpoint
- date_confirmed
- 未確認
- old_holder_cashflow_oku
- 0
- source_or_gate
- 未確認
- prediction
- はい
- 2036_terminal_old_cohort_market_cap_is_separate_from_cash_event
- はい
- horizon_elapsed_actual_days
- 3653
その他の数値・前提
- assumptions
内容を開く
- id
neutral
- 名称
中立
- 確率
- 40.00%
- memory_sales_multiplier
- 1
- other_sales_multiplier
- 1
- opmargin_delta_memory
- 0
- opmargin_delta_other
- 0
- 税率
- 25.50%
- nci_fraction
- 0.007
- wc_sales_ratio
- 0.018
- sbc_annual_T
- 4
- grant_shares_annual
- 20000000
- capex_multiplier
- 1
- preferred_cash_buyback_rate
- 0.24
- annual_buyback_T
- 48
- special2027_T
- 20
- oneoff2027buyback_T
- 37
- ordinary_dividend_growth
- 0.05
- terminal_k
- 0.108
- terminal_g
- 0.025
- cost_equity
- 0.112
- share_price_growth
- 0.035
- wc_cycle_shock
- 0
- oci_annual_T
- 0
- investment_per_year_T
- 8
- investment_income_rate
- 0.035
- sbc_2026_partial_T
- 0.61327857631759
- sbc_2026_is_model_assumption_not_actual
- はい
- 2026_11_06_entry_cohort_initial_common_shares
- 5709556199
- initial_cohort_market_cap_oku
- 10773932.547513
- earnings_basis
owner net income after expensed share-based compensation; common allocation excludes preferred economic share
- holder_policy
2026-11-06 entire original ordinary float pro-rata sells every common issuer buyback including employee treasury replenishment. Original holders never participate in preferred repurchases. Existing eligible holders of ex-date receive dividend even if they later tender.
- 年度別・部分期間の財務台帳
内容を開く
- 1
内容を開く
- calendar_year
- 2026
- period_start
2026-11-07
- period_end_exclusive
2027-01-01
- period_last_eligible_date
2026-12-31
- period_days
- 55
- period_fraction_year_actual_over_36525
- 0.15058179329227
- period_type
initial_partial_after_2026_11_06_close_55_days
- event_count
- 3
- old_holder_cash_T
- 0
- old_holder_tender_cash_T
- 0
- old_cohort_shares_sold
- 0
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 0
- preferred_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 0
- preferred_cancelled_shares
- 0
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 107.94347826087
- operating_profit_T
- 33.298716305092
- profit_before_tax_T
- 37.268019001422
- tax_T
- 9.5033448453627
- group_profit_T
- 27.76467415606
- nci_profit_T
- 0.19435271909242
- parent_profit_T
- 27.570321436967
- ordinary_attributed_profit_T
- 24.172747378811
- preferred_attributed_profit_T
- 3.3975740581561
- net_finance_T
- 1.9346279137218
- interest_income_T
- 2.2943350876349
- financial_cost_T
- 0.35970717391304
- nonoperating_income_T
- 2.0346747826087
- sbc_expense_in_OP_T
- 0.60232717316906
- sbc_capital_credit_T
- 0.60232717316906
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.75
- sbc_reference_to_new_p_and_l_adjustment_T
- 2.1476728268309
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 0.24093086926762
- commodity_DRAM
- 0.090349075975359
- NAND_SSD
- 0.072279260780287
- Foundry_System_LSI
- 0.072279260780287
- MX_Network
- 0.048186173853525
- VD_DA_other
- 0.024093086926762
- Display
- 0.018069815195072
- Harman
- 0.0060232717316906
- __central__
- 0.030116358658453
- operating_profit_before_SBC_T
- 33.901043478261
- sbc_P_and_L_segment_central_bridge_error_T
- 7.105427357601E-15
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 18.676086956522
- commodity_DRAM
- 9.7864130434783
- NAND_SSD
- 3.2354347826087
- Foundry_System_LSI
- 0.13271739130435
- MX_Network
- 1.4252173913043
- VD_DA_other
- 0.21473913043478
- Display
- 0.81782608695652
- Harman
- 0.37184782608696
- central_pre_SBC_OP_T
- -0.75923913043478
- DA_T
- 8.3695652173913
- CAPEX_T
- 17.336956521739
- delta_WC_T
- 1.4347826086957
- noncash_fair_value_investment_gain_T
- 2.0346747826087
- CFO_T
- 33.267109155316
- strategic_financial_investments_T
- 0.29891304347826
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.038870543818483
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 29.29347826087
- operating_profit_T
- 18.435156087254
- 営業利益率
- 62.93%
- operating_cost_T
- 10.858322173615
- margin
- 0.62932629314559
- maintenance_CAPEX_T
- 3.0339673913043
- growth_CAPEX_T
- 3.0339673913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 14.646739130435
- operating_profit_T
- 10.682251956671
- margin
- 0.72932629314559
- server_DRAM
- sales_T
- 14.646739130435
- operating_profit_T
- 7.7529041305836
- margin
- 0.52932629314559
- commodity_DRAM
内容を開く
- sales_T
- 29.29347826087
- operating_profit_T
- 9.6960639675029
- 営業利益率
- 33.10%
- operating_cost_T
- 19.597414293367
- margin
- 0.3309973599296
- maintenance_CAPEX_T
- 2.1671195652174
- growth_CAPEX_T
- 2.1671195652174
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 16.141304347826
- operating_profit_T
- 3.1631555218284
- 営業利益率
- 19.60%
- operating_cost_T
- 12.978148825998
- margin
- 0.19596653737927
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 3.945652173913
- operating_profit_T
- 0.06043813052406
- 営業利益率
- 1.53%
- operating_cost_T
- 3.885214043389
- margin
- 0.015317652915189
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 2.7619565217391
- operating_profit_T
- -0.054361786894027
- margin
- -0.019682347084811
- System_LSI
- sales_T
- 1.1836956521739
- operating_profit_T
- 0.11479991741809
- margin
- 0.096984319581855
- MX_Network
内容を開く
- sales_T
- 21.521739130435
- operating_profit_T
- 1.3770312174508
- 営業利益率
- 6.40%
- operating_cost_T
- 20.144707912984
- margin
- 0.063983268689634
- maintenance_CAPEX_T
- 0.19070652173913
- growth_CAPEX_T
- 0.19070652173913
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 8.7282608695652
- operating_profit_T
- 0.19064604350802
- 営業利益率
- 2.18%
- operating_cost_T
- 8.5376148260572
- margin
- 0.021842386055713
- maintenance_CAPEX_T
- 0.10402173913043
- growth_CAPEX_T
- 0.10402173913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 4.9021739130435
- operating_profit_T
- 0.79975627176145
- 営業利益率
- 16.31%
- operating_cost_T
- 4.102417641282
- margin
- 0.16314318625732
- maintenance_CAPEX_T
- 0.40741847826087
- growth_CAPEX_T
- 0.40741847826087
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 2.8695652173913
- operating_profit_T
- 0.36582455435527
- 営業利益率
- 12.75%
- operating_cost_T
- 2.503740663036
- margin
- 0.12748431439653
- maintenance_CAPEX_T
- 0.16470108695652
- growth_CAPEX_T
- 0.16470108695652
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -8.7521739130435
- central_unallocated_op_T
- -0.78935548909324
- opening_state
内容を開く
- 親会社持分（億）
- 5837423.033453
- NCI_book_oku
- 142449.36
- consolidated_equity_oku
- 5979872.393453
- liquid_assets_oku
- 2218928.681503
- financial_debt_oku
- 171912
- net_cash_oku
- 2047016.681503
- declared_dividend_payable_oku
- 300030.244572
- operating_ppe_oku
- 2398788.652174
- nonoperating_financial_investments_oku
- 972416
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 861681.304348
- closing_state
内容を開く
- 親会社持分（億）
- 6119149.5195544
- NCI_book_oku
- 144004.18175274
- consolidated_equity_oku
- 6263153.7013071
- liquid_assets_oku
- 2074822.1273938
- financial_debt_oku
- 171912
- net_cash_oku
- 1902910.1273938
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 995751.87826087
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- ordinary_float_end
- 5709556199
- preferred_float_end
- 802371203
- old_common_cohort_float_end
- 5709556199
- old_cohort_fraction_of_common_end
- 1
- old_holder_cash_received_oku
- 0
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 0
- actual_pro_rata_common_seller_receipts
- 0
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- 0
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- 0
- preferred_issued_delta
- 0
- old_cohort_share_delta
- 0
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 1079434.782609
- operating_profit_T
- 332987.163051
- profit_before_tax_T
- 372680.190014
- tax_T
- 95033.448454
- group_profit_T
- 277646.741561
- nci_profit_T
- 1943.527191
- parent_profit_T
- 275703.21437
- ordinary_attributed_profit_T
- 241727.473788
- preferred_attributed_profit_T
- 33975.740582
- CAPEX_T
- 173369.565217
- DA_T
- 83695.652174
- sbc_expense_in_OP_T
- 6023.271732
- sbc_capital_credit_T
- 6023.271732
- operating_profit_before_SBC_T
- 339010.434783
- sbc_reference_to_new_p_and_l_adjustment_T
- 21476.728268
- CFO_T
- 332671.091553
- delta_WC_T
- 14347.826087
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- common_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 0
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 2989.130435
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 388.705438
- noncash_fair_value_investment_gain_T
- 20346.747826
- maintenance_CAPEX_T
- 86684.782609
- growth_CAPEX_T
- 86684.782609
- cost_of_sales_and_operating_expenses_T
- 746447.619558
- sales_oku
- 1079434.782609
- 売上高
- 1079434.782609
- 営業利益（億）
- 332987.163051
- profit_before_tax_oku
- 372680.190014
- owner_net_profit_oku
- 275703.21437
- ordinary_net_profit_oku
- 241727.473788
- preferred_net_profit_oku
- 33975.740582
- capital_oku
- 6119149.519554
- 現金（億）
- 2074822.127394
- debt_oku
- 171912
- old_holder_cash_oku
- 0
- cost_of_sales_and_operating_expenses_T
- 74.644761955778
- maintenance_CAPEX_T
- 8.6684782608696
- growth_CAPEX_T
- 8.6684782608696
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 2
内容を開く
- calendar_year
- 2027
- period_start
2027-01-01
- period_end_exclusive
2028-01-01
- period_last_eligible_date
2027-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 22
- old_holder_cash_T
- 63.125648826089
- old_holder_tender_cash_T
- 28.119999943396
- old_cohort_shares_sold
- 146363672
- ordinary_dividends_declared_T
- 35.005648882693
- preferred_dividends_declared_T
- 4.832903205313
- ordinary_dividend_paid_T
- 35.005648882693
- preferred_dividend_paid_T
- 4.832903205313
- old_ordinary_dividend_received_T
- 35.005648882693
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 28.119999943396
- preferred_cancellation_buyback_T
- 8.8800000575384
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 146363672
- preferred_cancelled_shares
- 58019493
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 744.625
- operating_profit_T
- 261.165
- profit_before_tax_T
- 267.01846774974
- tax_T
- 68.089709276183
- group_profit_T
- 198.92875847355
- nci_profit_T
- 1.3925013093149
- parent_profit_T
- 197.53625716424
- ordinary_attributed_profit_T
- 174.29799043419
- preferred_attributed_profit_T
- 23.238266730046
- net_finance_T
- 2.0168511653892
- interest_income_T
- 2.6185431653892
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 3.8366165843478
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 265.165
- sbc_P_and_L_segment_central_bridge_error_T
- -5.6843418860808E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 129.6
- commodity_DRAM
- 84.2
- NAND_SSD
- 32.98
- Foundry_System_LSI
- -1.2
- MX_Network
- 12.32
- VD_DA_other
- 0.985
- Display
- 5.07
- Harman
- 2.51
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 55.55
- CAPEX_T
- 132
- delta_WC_T
- 10
- noncash_fair_value_investment_gain_T
- 3.4866165843478
- CFO_T
- 244.99214188921
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.27850026186298
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 200
- operating_profit_T
- 128
- 営業利益率
- 64.00%
- operating_cost_T
- 72
- margin
- 0.64
- maintenance_CAPEX_T
- 23.1
- growth_CAPEX_T
- 23.1
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 100
- operating_profit_T
- 74
- margin
- 0.74
- server_DRAM
- sales_T
- 100
- operating_profit_T
- 54
- margin
- 0.54
- commodity_DRAM
内容を開く
- sales_T
- 190
- operating_profit_T
- 83.6
- 営業利益率
- 44.00%
- operating_cost_T
- 106.4
- margin
- 0.44
- maintenance_CAPEX_T
- 16.5
- growth_CAPEX_T
- 16.5
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 130
- operating_profit_T
- 32.5
- 営業利益率
- 25.00%
- operating_cost_T
- 97.5
- margin
- 0.25
- maintenance_CAPEX_T
- 9.9
- growth_CAPEX_T
- 9.9
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 28
- operating_profit_T
- -1.68
- 営業利益率
- -6.00%
- operating_cost_T
- 29.68
- margin
- -0.06
- maintenance_CAPEX_T
- 9.9
- growth_CAPEX_T
- 9.9
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 19.6
- operating_profit_T
- -1.862
- margin
- -0.095
- System_LSI
- sales_T
- 8.4
- operating_profit_T
- 0.182
- margin
- 0.021666666666667
- MX_Network
内容を開く
- sales_T
- 150
- operating_profit_T
- 12
- 営業利益率
- 8.00%
- operating_cost_T
- 138
- margin
- 0.08
- maintenance_CAPEX_T
- 1.452
- growth_CAPEX_T
- 1.452
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 55
- operating_profit_T
- 0.825
- 営業利益率
- 1.50%
- operating_cost_T
- 54.175
- margin
- 0.015
- maintenance_CAPEX_T
- 0.792
- growth_CAPEX_T
- 0.792
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 33
- operating_profit_T
- 4.95
- 営業利益率
- 15.00%
- operating_cost_T
- 28.05
- margin
- 0.15
- maintenance_CAPEX_T
- 3.102
- growth_CAPEX_T
- 3.102
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 19
- operating_profit_T
- 2.47
- 営業利益率
- 13.00%
- operating_cost_T
- 16.53
- margin
- 0.13
- maintenance_CAPEX_T
- 1.254
- growth_CAPEX_T
- 1.254
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -60.375
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 6119149.5195544
- NCI_book_oku
- 144004.18175274
- consolidated_equity_oku
- 6263153.7013071
- liquid_assets_oku
- 2074822.1273938
- financial_debt_oku
- 171912
- net_cash_oku
- 1902910.1273938
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 995751.87826087
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 7366126.5703074
- NCI_book_oku
- 155144.19222726
- consolidated_equity_oku
- 7521270.7625346
- liquid_assets_oku
- 2353573.0227778
- financial_debt_oku
- 171912
- net_cash_oku
- 2181661.0227778
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 3252962.5652175
- nonoperating_financial_investments_oku
- 1110618.0441043
- ordinary_issued
- 5699914936
- ordinary_treasury
- 116722409
- ordinary_outstanding
- 5583192527
- preferred_issued
- 744351710
- preferred_treasury
- 0
- preferred_outstanding
- 744351710
- old_initial_ordinary_cohort_remnant_shares
- 5563192527
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 976029.13043496
- ordinary_float_end
- 5583192527
- preferred_float_end
- 744351710
- old_common_cohort_float_end
- 5563192527
- old_cohort_fraction_of_common_end
- 0.996418
- old_holder_cash_received_oku
- 631256.488261
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 350056.488827
- actual_pro_rata_common_seller_receipts
- 281199.999434
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -146363672
- ordinary_treasury_delta
- -20000000
- ordinary_float_delta
- -126363672
- preferred_issued_delta
- -58019493
- old_cohort_share_delta
- -146363672
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7446250
- operating_profit_T
- 2611650
- profit_before_tax_T
- 2670184.677497
- tax_T
- 680897.092762
- group_profit_T
- 1989287.584736
- nci_profit_T
- 13925.013093
- parent_profit_T
- 1975362.571642
- ordinary_attributed_profit_T
- 1742979.904342
- preferred_attributed_profit_T
- 232382.6673
- CAPEX_T
- 1320000
- DA_T
- 555500
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 2651650
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2449921.418892
- delta_WC_T
- 100000
- ordinary_dividends_declared_T
- 350056.488827
- preferred_dividends_declared_T
- 48329.032053
- ordinary_dividend_paid_T
- 350056.488827
- preferred_dividend_paid_T
- 48329.032053
- old_ordinary_dividend_received_T
- 350056.488827
- common_cancellation_buyback_T
- 281199.999434
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 88800.000575
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 2785.002619
- noncash_fair_value_investment_gain_T
- 34866.165843
- maintenance_CAPEX_T
- 660000
- growth_CAPEX_T
- 660000
- cost_of_sales_and_operating_expenses_T
- 4834600
- sales_oku
- 7446250
- 売上高
- 7446250
- 営業利益（億）
- 2611650
- profit_before_tax_oku
- 2670184.677497
- owner_net_profit_oku
- 1975362.571642
- ordinary_net_profit_oku
- 1742979.904342
- preferred_net_profit_oku
- 232382.6673
- capital_oku
- 7366126.570307
- 現金（億）
- 2353573.022778
- debt_oku
- 171912
- old_holder_cash_oku
- 631256.488261
- cost_of_sales_and_operating_expenses_T
- 483.46
- maintenance_CAPEX_T
- 66
- growth_CAPEX_T
- 66
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 3
内容を開く
- calendar_year
- 2028
- period_start
2028-01-01
- period_end_exclusive
2029-01-01
- period_last_eligible_date
2028-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 53.355230764294
- old_holder_tender_cash_T
- 36.349322137771
- old_cohort_shares_sold
- 182786143.20699
- ordinary_dividends_declared_T
- 17.06704585499
- preferred_dividends_declared_T
- 2.23085173105
- ordinary_dividend_paid_T
- 17.06704585499
- preferred_dividend_paid_T
- 2.23085173105
- old_ordinary_dividend_received_T
- 17.005908626523
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 36.480000060425
- preferred_cancellation_buyback_T
- 11.5199999639
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 183443270
- preferred_cancelled_shares
- 73164341
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5563192527
- common_outstanding_start
- 5583192527
- pref_outstanding_start
- 744351710
- sales_T
- 667.85
- operating_profit_T
- 155.82
- profit_before_tax_T
- 162.82381421053
- tax_T
- 41.520072623685
- group_profit_T
- 121.30374158684
- nci_profit_T
- 0.84912619110791
- parent_profit_T
- 120.45461539574
- ordinary_attributed_profit_T
- 107.1805149551
- preferred_attributed_profit_T
- 13.27410044064
- net_finance_T
- 2.7651660457288
- interest_income_T
- 3.3668580457288
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 4.2386481648
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 159.82
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 93.4
- commodity_DRAM
- 36.85
- NAND_SSD
- 11.88
- Foundry_System_LSI
- -0.22
- MX_Network
- 11.17
- VD_DA_other
- 0.73
- Display
- 4.54
- Harman
- 2.77
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 65.65
- CAPEX_T
- 133
- delta_WC_T
- 8
- noncash_fair_value_investment_gain_T
- 3.8886481648
- CFO_T
- 179.06509342204
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.16982523822158
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 180
- operating_profit_T
- 91.8
- 営業利益率
- 51.00%
- operating_cost_T
- 88.2
- margin
- 0.51
- maintenance_CAPEX_T
- 23.275
- growth_CAPEX_T
- 23.275
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 90
- operating_profit_T
- 54.9
- margin
- 0.61
- server_DRAM
- sales_T
- 90
- operating_profit_T
- 36.9
- margin
- 0.41
- commodity_DRAM
内容を開く
- sales_T
- 145
- operating_profit_T
- 36.25
- 営業利益率
- 25.00%
- operating_cost_T
- 108.75
- margin
- 0.25
- maintenance_CAPEX_T
- 16.625
- growth_CAPEX_T
- 16.625
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 95
- operating_profit_T
- 11.4
- 営業利益率
- 12.00%
- operating_cost_T
- 83.6
- margin
- 0.12
- maintenance_CAPEX_T
- 9.975
- growth_CAPEX_T
- 9.975
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 35
- operating_profit_T
- -0.7
- 営業利益率
- -2.00%
- operating_cost_T
- 35.7
- margin
- -0.02
- maintenance_CAPEX_T
- 9.975
- growth_CAPEX_T
- 9.975
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 24.5
- operating_profit_T
- -1.3475
- margin
- -0.055
- System_LSI
- sales_T
- 10.5
- operating_profit_T
- 0.6475
- margin
- 0.061666666666667
- MX_Network
内容を開く
- sales_T
- 155
- operating_profit_T
- 10.85
- 営業利益率
- 7.00%
- operating_cost_T
- 144.15
- margin
- 0.07
- maintenance_CAPEX_T
- 1.463
- growth_CAPEX_T
- 1.463
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 57
- operating_profit_T
- 0.57
- 営業利益率
- 1.00%
- operating_cost_T
- 56.43
- margin
- 0.01
- maintenance_CAPEX_T
- 0.798
- growth_CAPEX_T
- 0.798
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 34
- operating_profit_T
- 4.42
- 営業利益率
- 13.00%
- operating_cost_T
- 29.58
- margin
- 0.13
- maintenance_CAPEX_T
- 3.1255
- growth_CAPEX_T
- 3.1255
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 21
- operating_profit_T
- 2.73
- 営業利益率
- 13.00%
- operating_cost_T
- 18.27
- margin
- 0.13
- maintenance_CAPEX_T
- 1.2635
- growth_CAPEX_T
- 1.2635
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -54.15
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 7366126.5703074
- NCI_book_oku
- 155144.19222726
- consolidated_equity_oku
- 7521270.7625346
- liquid_assets_oku
- 2353573.0227778
- financial_debt_oku
- 171912
- net_cash_oku
- 2181661.0227778
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 3252962.5652175
- nonoperating_financial_investments_oku
- 1110618.0441043
- ordinary_issued
- 5699914936
- ordinary_treasury
- 116722409
- ordinary_outstanding
- 5583192527
- preferred_issued
- 744351710
- preferred_treasury
- 0
- preferred_outstanding
- 744351710
- old_initial_ordinary_cohort_remnant_shares
- 5563192527
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 976029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 7937693.7481611
- NCI_book_oku
- 161937.20175612
- consolidated_equity_oku
- 8099630.9499172
- liquid_assets_oku
- 2059546.7285124
- financial_debt_oku
- 171912
- net_cash_oku
- 1887634.7285124
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3926462.5652175
- nonoperating_financial_investments_oku
- 1229504.5257523
- ordinary_issued
- 5516471666
- ordinary_treasury
- 96722409
- ordinary_outstanding
- 5419749257
- preferred_issued
- 671187369
- preferred_treasury
- 0
- preferred_outstanding
- 671187369
- old_initial_ordinary_cohort_remnant_shares
- 5380406383.793
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1056029.130435
- ordinary_float_end
- 5419749257
- preferred_float_end
- 671187369
- old_common_cohort_float_end
- 5380406383.793
- old_cohort_fraction_of_common_end
- 0.992741
- old_holder_cash_received_oku
- 533552.307643
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 170059.086265
- actual_pro_rata_common_seller_receipts
- 363493.221378
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -183443270
- ordinary_treasury_delta
- -20000000
- ordinary_float_delta
- -163443270
- preferred_issued_delta
- -73164341
- old_cohort_share_delta
- -182786143.20699
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6678500
- operating_profit_T
- 1558200
- profit_before_tax_T
- 1628238.142105
- tax_T
- 415200.726237
- group_profit_T
- 1213037.415868
- nci_profit_T
- 8491.261911
- parent_profit_T
- 1204546.153957
- ordinary_attributed_profit_T
- 1071805.149551
- preferred_attributed_profit_T
- 132741.004406
- CAPEX_T
- 1330000
- DA_T
- 656500
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 1598200
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1790650.93422
- delta_WC_T
- 80000
- ordinary_dividends_declared_T
- 170670.45855
- preferred_dividends_declared_T
- 22308.51731
- ordinary_dividend_paid_T
- 170670.45855
- preferred_dividend_paid_T
- 22308.51731
- old_ordinary_dividend_received_T
- 170059.086265
- common_cancellation_buyback_T
- 364800.000604
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 115199.999639
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 1698.252382
- noncash_fair_value_investment_gain_T
- 38886.481648
- maintenance_CAPEX_T
- 665000
- growth_CAPEX_T
- 665000
- cost_of_sales_and_operating_expenses_T
- 5120300
- sales_oku
- 6678500
- 売上高
- 6678500
- 営業利益（億）
- 1558200
- profit_before_tax_oku
- 1628238.142105
- owner_net_profit_oku
- 1204546.153957
- ordinary_net_profit_oku
- 1071805.149551
- preferred_net_profit_oku
- 132741.004406
- capital_oku
- 7937693.748161
- 現金（億）
- 2059546.728512
- debt_oku
- 171912
- old_holder_cash_oku
- 533552.307643
- cost_of_sales_and_operating_expenses_T
- 512.03
- maintenance_CAPEX_T
- 66.5
- growth_CAPEX_T
- 66.5
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 4
内容を開く
- calendar_year
- 2029
- period_start
2029-01-01
- period_end_exclusive
2030-01-01
- period_last_eligible_date
2029-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 41.339637039348
- old_holder_tender_cash_T
- 23.96358821536
- old_cohort_shares_sold
- 116431013.39529
- ordinary_dividends_declared_T
- 17.503106826109
- preferred_dividends_declared_T
- 2.13550741374
- ordinary_dividend_paid_T
- 17.503106826109
- preferred_dividend_paid_T
- 2.13550741374
- old_ordinary_dividend_received_T
- 17.376048823989
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 24.138815948265
- preferred_cancellation_buyback_T
- 7.6227839895315
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 117282386
- preferred_cancelled_shares
- 47063072
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5380406383.793
- common_outstanding_start
- 5419749257
- pref_outstanding_start
- 671187369
- sales_T
- 664.15
- operating_profit_T
- 134.946
- profit_before_tax_T
- 142.09581797642
- tax_T
- 36.234433583987
- group_profit_T
- 105.86138439243
- nci_profit_T
- 0.74102969074703
- parent_profit_T
- 105.12035470169
- ordinary_attributed_profit_T
- 94.086826914593
- preferred_attributed_profit_T
- 11.033527787093
- net_finance_T
- 2.4950671258523
- interest_income_T
- 3.0967591258523
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 4.654750850568
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 138.946
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 95.2
- commodity_DRAM
- 18.6
- NAND_SSD
- 7.28
- Foundry_System_LSI
- 0.48
- MX_Network
- 10.59
- VD_DA_other
- 0.856
- Display
- 4.44
- Harman
- 2.8
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 75.75
- CAPEX_T
- 140
- delta_WC_T
- -2
- noncash_fair_value_investment_gain_T
- 4.304750850568
- CFO_T
- 183.30663354187
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.14820593814941
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 195
- operating_profit_T
- 93.6
- 営業利益率
- 48.00%
- operating_cost_T
- 101.4
- margin
- 0.48
- maintenance_CAPEX_T
- 24.5
- growth_CAPEX_T
- 24.5
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 97.5
- operating_profit_T
- 56.55
- margin
- 0.58
- server_DRAM
- sales_T
- 97.5
- operating_profit_T
- 37.05
- margin
- 0.38
- commodity_DRAM
内容を開く
- sales_T
- 120
- operating_profit_T
- 18
- 営業利益率
- 15.00%
- operating_cost_T
- 102
- margin
- 0.15
- maintenance_CAPEX_T
- 17.5
- growth_CAPEX_T
- 17.5
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 85
- operating_profit_T
- 6.8
- 営業利益率
- 8.00%
- operating_cost_T
- 78.2
- margin
- 0.08
- maintenance_CAPEX_T
- 10.5
- growth_CAPEX_T
- 10.5
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 43
- operating_profit_T
- 0
- 営業利益率
- 0.00%
- operating_cost_T
- 43
- margin
- 0
- maintenance_CAPEX_T
- 10.5
- growth_CAPEX_T
- 10.5
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 30.1
- operating_profit_T
- -1.0535
- margin
- -0.035
- System_LSI
- sales_T
- 12.9
- operating_profit_T
- 1.0535
- margin
- 0.081666666666667
- MX_Network
内容を開く
- sales_T
- 158
- operating_profit_T
- 10.27
- 営業利益率
- 6.50%
- operating_cost_T
- 147.73
- margin
- 0.065
- maintenance_CAPEX_T
- 1.54
- growth_CAPEX_T
- 1.54
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 58
- operating_profit_T
- 0.696
- 営業利益率
- 1.20%
- operating_cost_T
- 57.304
- margin
- 0.012
- maintenance_CAPEX_T
- 0.84
- growth_CAPEX_T
- 0.84
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 36
- operating_profit_T
- 4.32
- 営業利益率
- 12.00%
- operating_cost_T
- 31.68
- margin
- 0.12
- maintenance_CAPEX_T
- 3.29
- growth_CAPEX_T
- 3.29
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 23
- operating_profit_T
- 2.76
- 営業利益率
- 12.00%
- operating_cost_T
- 20.24
- margin
- 0.12
- maintenance_CAPEX_T
- 1.33
- growth_CAPEX_T
- 1.33
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -53.85
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 7937693.7481611
- NCI_book_oku
- 161937.20175612
- consolidated_equity_oku
- 8099630.9499172
- liquid_assets_oku
- 2059546.7285124
- financial_debt_oku
- 171912
- net_cash_oku
- 1887634.7285124
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3926462.5652175
- nonoperating_financial_investments_oku
- 1229504.5257523
- ordinary_issued
- 5516471666
- ordinary_treasury
- 96722409
- ordinary_outstanding
- 5419749257
- preferred_issued
- 671187369
- preferred_treasury
- 0
- preferred_outstanding
- 671187369
- old_initial_ordinary_cohort_remnant_shares
- 5380406383.793
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1056029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 8514895.1534015
- NCI_book_oku
- 167865.4392821
- consolidated_equity_oku
- 8682760.5926836
- liquid_assets_oku
- 1897128.8627731
- financial_debt_oku
- 171912
- net_cash_oku
- 1725216.8627731
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4568962.5652175
- nonoperating_financial_investments_oku
- 1352552.034258
- ordinary_issued
- 5399189280
- ordinary_treasury
- 76722409
- ordinary_outstanding
- 5322466871
- preferred_issued
- 624124297
- preferred_treasury
- 0
- preferred_outstanding
- 624124297
- old_initial_ordinary_cohort_remnant_shares
- 5263975370.3977
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- ordinary_float_end
- 5322466871
- preferred_float_end
- 624124297
- old_common_cohort_float_end
- 5263975370.3977
- old_cohort_fraction_of_common_end
- 0.98901
- old_holder_cash_received_oku
- 413396.370393
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 173760.48824
- actual_pro_rata_common_seller_receipts
- 239635.882154
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -117282386
- ordinary_treasury_delta
- -20000000
- ordinary_float_delta
- -97282386
- preferred_issued_delta
- -47063072
- old_cohort_share_delta
- -116431013.39529
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6641500
- operating_profit_T
- 1349460
- profit_before_tax_T
- 1420958.179764
- tax_T
- 362344.33584
- group_profit_T
- 1058613.843924
- nci_profit_T
- 7410.296907
- parent_profit_T
- 1051203.547017
- ordinary_attributed_profit_T
- 940868.269146
- preferred_attributed_profit_T
- 110335.277871
- CAPEX_T
- 1400000
- DA_T
- 757500
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 1389460
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1833066.335419
- delta_WC_T
- -20000
- ordinary_dividends_declared_T
- 175031.068261
- preferred_dividends_declared_T
- 21355.074137
- ordinary_dividend_paid_T
- 175031.068261
- preferred_dividend_paid_T
- 21355.074137
- old_ordinary_dividend_received_T
- 173760.48824
- common_cancellation_buyback_T
- 241388.159483
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 76227.839895
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 1482.059381
- noncash_fair_value_investment_gain_T
- 43047.508506
- maintenance_CAPEX_T
- 700000
- growth_CAPEX_T
- 700000
- cost_of_sales_and_operating_expenses_T
- 5292040
- sales_oku
- 6641500
- 売上高
- 6641500
- 営業利益（億）
- 1349460
- profit_before_tax_oku
- 1420958.179764
- owner_net_profit_oku
- 1051203.547017
- ordinary_net_profit_oku
- 940868.269146
- preferred_net_profit_oku
- 110335.277871
- capital_oku
- 8514895.153401
- 現金（億）
- 1897128.862773
- debt_oku
- 171912
- old_holder_cash_oku
- 413396.370393
- cost_of_sales_and_operating_expenses_T
- 529.204
- maintenance_CAPEX_T
- 70
- growth_CAPEX_T
- 70
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 5
内容を開く
- calendar_year
- 2030
- period_start
2030-01-01
- period_end_exclusive
2031-01-01
- period_last_eligible_date
2030-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 55.102519642761
- old_holder_tender_cash_T
- 37.377949098386
- old_cohort_shares_sold
- 175469716.3042
- ordinary_dividends_declared_T
- 17.921519932569
- preferred_dividends_declared_T
- 2.047304145276
- ordinary_dividend_paid_T
- 17.921519932569
- preferred_dividend_paid_T
- 2.047304145276
- old_ordinary_dividend_received_T
- 17.724570544374
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 37.793280132132
- preferred_cancellation_buyback_T
- 11.934720001143
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 177419476
- preferred_cancelled_shares
- 71630596
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5263975370.3977
- common_outstanding_start
- 5322466871
- pref_outstanding_start
- 624124297
- sales_T
- 772.375
- operating_profit_T
- 212.01
- profit_before_tax_T
- 218.79656912404
- tax_T
- 55.793125126631
- group_profit_T
- 163.00344399741
- nci_profit_T
- 1.1410241079819
- parent_profit_T
- 161.86241988943
- ordinary_attributed_profit_T
- 146.22088363785
- preferred_attributed_profit_T
- 15.641536251577
- net_finance_T
- 1.7011519937042
- interest_income_T
- 2.4059911937042
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 5.0854171303379
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 216.01
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 136.35
- commodity_DRAM
- 44
- NAND_SSD
- 13.48
- Foundry_System_LSI
- 1.98
- MX_Network
- 11.66
- VD_DA_other
- 1.36
- Display
- 5.44
- Harman
- 3.04
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 83.83
- CAPEX_T
- 149
- delta_WC_T
- 11
- noncash_fair_value_investment_gain_T
- 4.7354171303379
- CFO_T
- 235.09802686707
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.22820482159638
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 245
- operating_profit_T
- 134.75
- 営業利益率
- 55.00%
- operating_cost_T
- 110.25
- margin
- 0.55
- maintenance_CAPEX_T
- 26.075
- growth_CAPEX_T
- 26.075
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 122.5
- operating_profit_T
- 79.625
- margin
- 0.65
- server_DRAM
- sales_T
- 122.5
- operating_profit_T
- 55.125
- margin
- 0.45
- commodity_DRAM
内容を開く
- sales_T
- 155
- operating_profit_T
- 43.4
- 営業利益率
- 28.00%
- operating_cost_T
- 111.6
- margin
- 0.28
- maintenance_CAPEX_T
- 18.625
- growth_CAPEX_T
- 18.625
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 100
- operating_profit_T
- 13
- 営業利益率
- 13.00%
- operating_cost_T
- 87
- margin
- 0.13
- maintenance_CAPEX_T
- 11.175
- growth_CAPEX_T
- 11.175
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 50
- operating_profit_T
- 1.5
- 営業利益率
- 3.00%
- operating_cost_T
- 48.5
- margin
- 0.03
- maintenance_CAPEX_T
- 11.175
- growth_CAPEX_T
- 11.175
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 35
- operating_profit_T
- -0.175
- margin
- -0.005
- System_LSI
- sales_T
- 15
- operating_profit_T
- 1.675
- margin
- 0.11166666666667
- MX_Network
内容を開く
- sales_T
- 162
- operating_profit_T
- 11.34
- 営業利益率
- 7.00%
- operating_cost_T
- 150.66
- margin
- 0.07
- maintenance_CAPEX_T
- 1.639
- growth_CAPEX_T
- 1.639
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 60
- operating_profit_T
- 1.2
- 営業利益率
- 2.00%
- operating_cost_T
- 58.8
- margin
- 0.02
- maintenance_CAPEX_T
- 0.894
- growth_CAPEX_T
- 0.894
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 38
- operating_profit_T
- 5.32
- 営業利益率
- 14.00%
- operating_cost_T
- 32.68
- margin
- 0.14
- maintenance_CAPEX_T
- 3.5015
- growth_CAPEX_T
- 3.5015
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 25
- operating_profit_T
- 3
- 営業利益率
- 12.00%
- operating_cost_T
- 22
- margin
- 0.12
- maintenance_CAPEX_T
- 1.4155
- growth_CAPEX_T
- 1.4155
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -62.625
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 8514895.1534015
- NCI_book_oku
- 167865.4392821
- consolidated_equity_oku
- 8682760.5926836
- liquid_assets_oku
- 1897128.8627731
- financial_debt_oku
- 171912
- net_cash_oku
- 1725216.8627731
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4568962.5652175
- nonoperating_financial_investments_oku
- 1352552.034258
- ordinary_issued
- 5399189280
- ordinary_treasury
- 76722409
- ordinary_outstanding
- 5322466871
- preferred_issued
- 624124297
- preferred_treasury
- 0
- preferred_outstanding
- 624124297
- old_initial_ordinary_cohort_remnant_shares
- 5263975370.3977
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 9476551.1101846
- NCI_book_oku
- 176993.63214595
- consolidated_equity_oku
- 9653544.7423305
- liquid_assets_oku
- 1978858.8411167
- financial_debt_oku
- 171912
- net_cash_oku
- 1806946.8411167
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5220662.5652175
- nonoperating_financial_investments_oku
- 1479906.2055614
- ordinary_issued
- 5221769804
- ordinary_treasury
- 56722409
- ordinary_outstanding
- 5165047395
- preferred_issued
- 552493701
- preferred_treasury
- 0
- preferred_outstanding
- 552493701
- old_initial_ordinary_cohort_remnant_shares
- 5088505654.0935
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1146029.130435
- ordinary_float_end
- 5165047395
- preferred_float_end
- 552493701
- old_common_cohort_float_end
- 5088505654.0935
- old_cohort_fraction_of_common_end
- 0.985181
- old_holder_cash_received_oku
- 551025.196428
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 177245.705444
- actual_pro_rata_common_seller_receipts
- 373779.490984
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -177419476
- ordinary_treasury_delta
- -20000000
- ordinary_float_delta
- -157419476
- preferred_issued_delta
- -71630596
- old_cohort_share_delta
- -175469716.3042
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7723750
- operating_profit_T
- 2120100
- profit_before_tax_T
- 2187965.69124
- tax_T
- 557931.251266
- group_profit_T
- 1630034.439974
- nci_profit_T
- 11410.24108
- parent_profit_T
- 1618624.198894
- ordinary_attributed_profit_T
- 1462208.836379
- preferred_attributed_profit_T
- 156415.362516
- CAPEX_T
- 1490000
- DA_T
- 838300
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 2160100
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2350980.268671
- delta_WC_T
- 110000
- ordinary_dividends_declared_T
- 179215.199326
- preferred_dividends_declared_T
- 20473.041453
- ordinary_dividend_paid_T
- 179215.199326
- preferred_dividend_paid_T
- 20473.041453
- old_ordinary_dividend_received_T
- 177245.705444
- common_cancellation_buyback_T
- 377932.801321
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 119347.200011
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 2282.048216
- noncash_fair_value_investment_gain_T
- 47354.171303
- maintenance_CAPEX_T
- 745000
- growth_CAPEX_T
- 745000
- cost_of_sales_and_operating_expenses_T
- 5603650
- sales_oku
- 7723750
- 売上高
- 7723750
- 営業利益（億）
- 2120100
- profit_before_tax_oku
- 2187965.69124
- owner_net_profit_oku
- 1618624.198894
- ordinary_net_profit_oku
- 1462208.836379
- preferred_net_profit_oku
- 156415.362516
- capital_oku
- 9476551.110185
- 現金（億）
- 1978858.841117
- debt_oku
- 171912
- old_holder_cash_oku
- 551025.196428
- cost_of_sales_and_operating_expenses_T
- 560.365
- maintenance_CAPEX_T
- 74.5
- growth_CAPEX_T
- 74.5
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 6
内容を開く
- calendar_year
- 2031
- period_start
2031-01-01
- period_end_exclusive
2032-01-01
- period_last_eligible_date
2031-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 55.873281003939
- old_holder_tender_cash_T
- 37.880124020923
- old_cohort_shares_sold
- 171817728.90343
- ordinary_dividends_declared_T
- 18.263811602172
- preferred_dividends_declared_T
- 1.893342807945
- ordinary_dividend_paid_T
- 18.263811602172
- preferred_dividend_paid_T
- 1.893342807945
- old_ordinary_dividend_received_T
- 17.993156983016
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 38.449920113413
- preferred_cancellation_buyback_T
- 12.142080121113
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 174402226
- preferred_cancelled_shares
- 70843351
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5088505654.0935
- common_outstanding_start
- 5165047395
- pref_outstanding_start
- 552493701
- sales_T
- 861.175
- operating_profit_T
- 273.836
- profit_before_tax_T
- 281.21072207162
- tax_T
- 71.708734128263
- group_profit_T
- 209.50198794336
- nci_profit_T
- 1.4665139156035
- parent_profit_T
- 208.03547402775
- ordinary_attributed_profit_T
- 189.79118912041
- preferred_attributed_profit_T
- 18.24428490734
- net_finance_T
- 1.8435653417209
- interest_income_T
- 2.5484045417209
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 5.5311567298997
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 277.836
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 166.9
- commodity_DRAM
- 61.85
- NAND_SSD
- 23.48
- Foundry_System_LSI
- 2.88
- MX_Network
- 12.92
- VD_DA_other
- 1.586
- Display
- 5.97
- Harman
- 3.55
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 91.91
- CAPEX_T
- 154
- delta_WC_T
- 17
- noncash_fair_value_investment_gain_T
- 5.1811567298997
- CFO_T
- 283.23083121346
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.2933027831207
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 285
- operating_profit_T
- 165.3
- 営業利益率
- 58.00%
- operating_cost_T
- 119.7
- margin
- 0.58
- maintenance_CAPEX_T
- 27.343225
- growth_CAPEX_T
- 26.556775
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 142.5
- operating_profit_T
- 96.9
- margin
- 0.68
- server_DRAM
- sales_T
- 142.5
- operating_profit_T
- 68.4
- margin
- 0.48
- commodity_DRAM
内容を開く
- sales_T
- 175
- operating_profit_T
- 61.25
- 営業利益率
- 35.00%
- operating_cost_T
- 113.75
- margin
- 0.35
- maintenance_CAPEX_T
- 19.530875
- growth_CAPEX_T
- 18.969125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 115
- operating_profit_T
- 23
- 営業利益率
- 20.00%
- operating_cost_T
- 92
- margin
- 0.2
- maintenance_CAPEX_T
- 11.718525
- growth_CAPEX_T
- 11.381475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 60
- operating_profit_T
- 2.4
- 営業利益率
- 4.00%
- operating_cost_T
- 57.6
- margin
- 0.04
- maintenance_CAPEX_T
- 11.718525
- growth_CAPEX_T
- 11.381475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 42
- operating_profit_T
- 0.21
- margin
- 0.005
- System_LSI
- sales_T
- 18
- operating_profit_T
- 2.19
- margin
- 0.12166666666667
- MX_Network
内容を開く
- sales_T
- 168
- operating_profit_T
- 12.6
- 営業利益率
- 7.50%
- operating_cost_T
- 155.4
- margin
- 0.075
- maintenance_CAPEX_T
- 1.718717
- growth_CAPEX_T
- 1.669283
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 62
- operating_profit_T
- 1.426
- 営業利益率
- 2.30%
- operating_cost_T
- 60.574
- margin
- 0.023
- maintenance_CAPEX_T
- 0.937482
- growth_CAPEX_T
- 0.910518
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 39
- operating_profit_T
- 5.85
- 営業利益率
- 15.00%
- operating_cost_T
- 33.15
- margin
- 0.15
- maintenance_CAPEX_T
- 3.6718045
- growth_CAPEX_T
- 3.5661955
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 27
- operating_profit_T
- 3.51
- 営業利益率
- 13.00%
- operating_cost_T
- 23.49
- margin
- 0.13
- maintenance_CAPEX_T
- 1.4843465
- growth_CAPEX_T
- 1.4416535
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -69.825
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 9476551.1101846
- NCI_book_oku
- 176993.63214595
- consolidated_equity_oku
- 9653544.7423305
- liquid_assets_oku
- 1978858.8411167
- financial_debt_oku
- 171912
- net_cash_oku
- 1806946.8411167
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5220662.5652175
- nonoperating_financial_investments_oku
- 1479906.2055614
- ordinary_issued
- 5221769804
- ordinary_treasury
- 56722409
- ordinary_outstanding
- 5165047395
- preferred_issued
- 552493701
- preferred_treasury
- 0
- preferred_outstanding
- 552493701
- old_initial_ordinary_cohort_remnant_shares
- 5088505654.0935
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1146029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 10889414.304016
- NCI_book_oku
- 188725.74347078
- consolidated_equity_oku
- 11078140.047486
- liquid_assets_oku
- 2480742.5789736
- financial_debt_oku
- 171912
- net_cash_oku
- 2308830.5789736
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5841562.5652175
- nonoperating_financial_investments_oku
- 1611717.7728604
- ordinary_issued
- 5047367578
- ordinary_treasury
- 36722409
- ordinary_outstanding
- 5010645169
- preferred_issued
- 481650350
- preferred_treasury
- 0
- preferred_outstanding
- 481650350
- old_initial_ordinary_cohort_remnant_shares
- 4916687925.1901
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1316029.130435
- ordinary_float_end
- 5010645169
- preferred_float_end
- 481650350
- old_common_cohort_float_end
- 4916687925.1901
- old_cohort_fraction_of_common_end
- 0.981248
- old_holder_cash_received_oku
- 558732.810039
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 179931.56983
- actual_pro_rata_common_seller_receipts
- 378801.240209
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -174402226
- ordinary_treasury_delta
- -20000000
- ordinary_float_delta
- -154402226
- preferred_issued_delta
- -70843351
- old_cohort_share_delta
- -171817728.90343
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8611750
- operating_profit_T
- 2738360
- profit_before_tax_T
- 2812107.220716
- tax_T
- 717087.341283
- group_profit_T
- 2095019.879434
- nci_profit_T
- 14665.139156
- parent_profit_T
- 2080354.740278
- ordinary_attributed_profit_T
- 1897911.891204
- preferred_attributed_profit_T
- 182442.849073
- CAPEX_T
- 1540000
- DA_T
- 919100
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 2778360
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2832308.312135
- delta_WC_T
- 170000
- ordinary_dividends_declared_T
- 182638.116022
- preferred_dividends_declared_T
- 18933.428079
- ordinary_dividend_paid_T
- 182638.116022
- preferred_dividend_paid_T
- 18933.428079
- old_ordinary_dividend_received_T
- 179931.56983
- common_cancellation_buyback_T
- 384499.201134
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 121420.801211
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 2933.027831
- noncash_fair_value_investment_gain_T
- 51811.567299
- maintenance_CAPEX_T
- 781235
- growth_CAPEX_T
- 758765
- cost_of_sales_and_operating_expenses_T
- 5873390
- sales_oku
- 8611750
- 売上高
- 8611750
- 営業利益（億）
- 2738360
- profit_before_tax_oku
- 2812107.220716
- owner_net_profit_oku
- 2080354.740278
- ordinary_net_profit_oku
- 1897911.891204
- preferred_net_profit_oku
- 182442.849073
- capital_oku
- 10889414.304016
- 現金（億）
- 2480742.578974
- debt_oku
- 171912
- old_holder_cash_oku
- 558732.810039
- cost_of_sales_and_operating_expenses_T
- 587.339
- maintenance_CAPEX_T
- 78.1235
- growth_CAPEX_T
- 75.8765
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 7
内容を開く
- calendar_year
- 2032
- period_start
2032-01-01
- period_end_exclusive
2033-01-01
- period_last_eligible_date
2032-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 57.365813819788
- old_holder_tender_cash_T
- 39.121132011083
- old_cohort_shares_sold
- 171372826.37751
- ordinary_dividends_declared_T
- 18.593335219908
- preferred_dividends_declared_T
- 1.720485295397
- ordinary_dividend_paid_T
- 18.593335219908
- preferred_dividend_paid_T
- 1.720485295397
- old_ordinary_dividend_received_T
- 18.244681808706
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 39.106560037597
- preferred_cancellation_buyback_T
- 12.349439978988
- employee_treasury_purchases_T
- 0.76217153530673
- employee_treasury_purchased_shares
- 3277591
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 171370147
- preferred_cancelled_shares
- 70038896
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4916687925.1901
- common_outstanding_start
- 5010645169
- pref_outstanding_start
- 481650350
- sales_T
- 829.725
- operating_profit_T
- 223.106
- profit_before_tax_T
- 231.91017328443
- tax_T
- 59.13709418753
- group_profit_T
- 172.7730790969
- nci_profit_T
- 1.2094115536783
- parent_profit_T
- 171.56366754322
- ordinary_attributed_profit_T
- 158.15725480436
- preferred_attributed_profit_T
- 13.406412738859
- net_finance_T
- 2.8116760689837
- interest_income_T
- 3.5165152689837
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 5.9924972154462
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 227.106
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 138.34
- commodity_DRAM
- 41.1
- NAND_SSD
- 18.4
- Foundry_System_LSI
- 4.68
- MX_Network
- 14.24
- VD_DA_other
- 1.696
- Display
- 6.27
- Harman
- 3.68
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 101
- CAPEX_T
- 158
- delta_WC_T
- 4
- noncash_fair_value_investment_gain_T
- 5.6424972154462
- CFO_T
- 268.13058188145
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.24188231073566
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 258
- operating_profit_T
- 136.74
- 営業利益率
- 53.00%
- operating_cost_T
- 121.26
- margin
- 0.53
- maintenance_CAPEX_T
- 30.0475
- growth_CAPEX_T
- 25.2525
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 129
- operating_profit_T
- 81.27
- margin
- 0.63
- server_DRAM
- sales_T
- 129
- operating_profit_T
- 55.47
- margin
- 0.43
- commodity_DRAM
内容を開く
- sales_T
- 150
- operating_profit_T
- 40.5
- 営業利益率
- 27.00%
- operating_cost_T
- 109.5
- margin
- 0.27
- maintenance_CAPEX_T
- 21.4625
- growth_CAPEX_T
- 18.0375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 112
- operating_profit_T
- 17.92
- 営業利益率
- 16.00%
- operating_cost_T
- 94.08
- margin
- 0.16
- maintenance_CAPEX_T
- 12.8775
- growth_CAPEX_T
- 10.8225
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 70
- operating_profit_T
- 4.2
- 営業利益率
- 6.00%
- operating_cost_T
- 65.8
- margin
- 0.06
- maintenance_CAPEX_T
- 12.8775
- growth_CAPEX_T
- 10.8225
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 49
- operating_profit_T
- 1.225
- margin
- 0.025
- System_LSI
- sales_T
- 21
- operating_profit_T
- 2.975
- margin
- 0.14166666666667
- MX_Network
内容を開く
- sales_T
- 174
- operating_profit_T
- 13.92
- 営業利益率
- 8.00%
- operating_cost_T
- 160.08
- margin
- 0.08
- maintenance_CAPEX_T
- 1.8887
- growth_CAPEX_T
- 1.5873
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 64
- operating_profit_T
- 1.536
- 営業利益率
- 2.40%
- operating_cost_T
- 62.464
- margin
- 0.024
- maintenance_CAPEX_T
- 1.0302
- growth_CAPEX_T
- 0.8658
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 41
- operating_profit_T
- 6.15
- 営業利益率
- 15.00%
- operating_cost_T
- 34.85
- margin
- 0.15
- maintenance_CAPEX_T
- 4.03495
- growth_CAPEX_T
- 3.39105
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 28
- operating_profit_T
- 3.64
- 営業利益率
- 13.00%
- operating_cost_T
- 24.36
- margin
- 0.13
- maintenance_CAPEX_T
- 1.63115
- growth_CAPEX_T
- 1.37085
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -67.275
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 10889414.304016
- NCI_book_oku
- 188725.74347078
- consolidated_equity_oku
- 11078140.047486
- liquid_assets_oku
- 2480742.5789736
- financial_debt_oku
- 171912
- net_cash_oku
- 2308830.5789736
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5841562.5652175
- nonoperating_financial_investments_oku
- 1611717.7728604
- ordinary_issued
- 5047367578
- ordinary_treasury
- 36722409
- ordinary_outstanding
- 5010645169
- preferred_issued
- 481650350
- preferred_treasury
- 0
- preferred_outstanding
- 481650350
- old_initial_ordinary_cohort_remnant_shares
- 4916687925.1901
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1316029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 11919731.058776
- NCI_book_oku
- 198401.03590021
- consolidated_equity_oku
- 12118132.094676
- liquid_assets_oku
- 2774309.6540088
- financial_debt_oku
- 171912
- net_cash_oku
- 2602397.6540088
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 6411562.5652175
- nonoperating_financial_investments_oku
- 1748142.7450149
- ordinary_issued
- 4875997431
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4855997431
- preferred_issued
- 411611454
- preferred_treasury
- 0
- preferred_outstanding
- 411611454
- old_initial_ordinary_cohort_remnant_shares
- 4745315098.8126
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1356029.130435
- ordinary_float_end
- 4855997431
- preferred_float_end
- 411611454
- old_common_cohort_float_end
- 4745315098.8126
- old_cohort_fraction_of_common_end
- 0.977207
- old_holder_cash_received_oku
- 573658.138198
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 182446.818087
- actual_pro_rata_common_seller_receipts
- 391211.320111
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -171370147
- ordinary_treasury_delta
- -16722409
- ordinary_float_delta
- -154647738
- preferred_issued_delta
- -70038896
- old_cohort_share_delta
- -171372826.37751
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8297250
- operating_profit_T
- 2231060
- profit_before_tax_T
- 2319101.732844
- tax_T
- 591370.941875
- group_profit_T
- 1727730.790969
- nci_profit_T
- 12094.115537
- parent_profit_T
- 1715636.675432
- ordinary_attributed_profit_T
- 1581572.548044
- preferred_attributed_profit_T
- 134064.127389
- CAPEX_T
- 1580000
- DA_T
- 1010000
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 2271060
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2681305.818815
- delta_WC_T
- 40000
- ordinary_dividends_declared_T
- 185933.352199
- preferred_dividends_declared_T
- 17204.852954
- ordinary_dividend_paid_T
- 185933.352199
- preferred_dividend_paid_T
- 17204.852954
- old_ordinary_dividend_received_T
- 182446.818087
- common_cancellation_buyback_T
- 391065.600376
- employee_treasury_purchases_T
- 7621.715353
- preferred_cancellation_buyback_T
- 123494.39979
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 2418.823107
- noncash_fair_value_investment_gain_T
- 56424.972154
- maintenance_CAPEX_T
- 858500
- growth_CAPEX_T
- 721500
- cost_of_sales_and_operating_expenses_T
- 6066190
- sales_oku
- 8297250
- 売上高
- 8297250
- 営業利益（億）
- 2231060
- profit_before_tax_oku
- 2319101.732844
- owner_net_profit_oku
- 1715636.675432
- ordinary_net_profit_oku
- 1581572.548044
- preferred_net_profit_oku
- 134064.127389
- capital_oku
- 11919731.058776
- 現金（億）
- 2774309.654009
- debt_oku
- 171912
- old_holder_cash_oku
- 573658.138198
- cost_of_sales_and_operating_expenses_T
- 606.619
- maintenance_CAPEX_T
- 85.85
- growth_CAPEX_T
- 72.15
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 8
内容を開く
- calendar_year
- 2033
- period_start
2033-01-01
- period_end_exclusive
2034-01-01
- period_last_eligible_date
2033-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 48.57193434974
- old_holder_tender_cash_T
- 29.960727550773
- old_cohort_shares_sold
- 126483290.35912
- ordinary_dividends_declared_T
- 19.045304794662
- preferred_dividends_declared_T
- 1.566457887942
- ordinary_dividend_paid_T
- 19.045304794662
- preferred_dividend_paid_T
- 1.566457887942
- old_ordinary_dividend_received_T
- 18.611206798968
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 25.846080024927
- preferred_cancellation_buyback_T
- 8.1619199494006
- employee_treasury_purchases_T
- 4.8134679688091
- employee_treasury_purchased_shares
- 20000000
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 109433456
- preferred_cancelled_shares
- 44999121
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4745315098.8126
- common_outstanding_start
- 4855997431
- pref_outstanding_start
- 411611454
- sales_T
- 784.4
- operating_profit_T
- 170.73
- profit_before_tax_T
- 180.86077006587
- tax_T
- 46.119496366797
- group_profit_T
- 134.74127369907
- nci_profit_T
- 0.94318891589351
- parent_profit_T
- 133.79808478318
- ordinary_attributed_profit_T
- 124.2044585102
- preferred_attributed_profit_T
- 9.5936262729763
- net_finance_T
- 3.6607854478833
- interest_income_T
- 4.3656246478833
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 6.4699846179868
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 174.73
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 109.6
- commodity_DRAM
- 24.9
- NAND_SSD
- 9.03
- Foundry_System_LSI
- 5.73
- MX_Network
- 14.72
- VD_DA_other
- 1.48
- Display
- 6.63
- Harman
- 3.94
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 109.08
- CAPEX_T
- 165
- delta_WC_T
- -7
- noncash_fair_value_investment_gain_T
- 6.1199846179868
- CFO_T
- 248.70128908109
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.1886377831787
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 225
- operating_profit_T
- 108
- 営業利益率
- 48.00%
- operating_cost_T
- 117
- margin
- 0.48
- maintenance_CAPEX_T
- 32.4513
- growth_CAPEX_T
- 25.2987
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 112.5
- operating_profit_T
- 65.25
- margin
- 0.58
- server_DRAM
- sales_T
- 112.5
- operating_profit_T
- 42.75
- margin
- 0.38
- commodity_DRAM
内容を開く
- sales_T
- 135
- operating_profit_T
- 24.3
- 営業利益率
- 18.00%
- operating_cost_T
- 110.7
- margin
- 0.18
- maintenance_CAPEX_T
- 23.1795
- growth_CAPEX_T
- 18.0705
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 95
- operating_profit_T
- 8.55
- 営業利益率
- 9.00%
- operating_cost_T
- 86.45
- margin
- 0.09
- maintenance_CAPEX_T
- 13.9077
- growth_CAPEX_T
- 10.8423
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 75
- operating_profit_T
- 5.25
- 営業利益率
- 7.00%
- operating_cost_T
- 69.75
- margin
- 0.07
- maintenance_CAPEX_T
- 13.9077
- growth_CAPEX_T
- 10.8423
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 52.5
- operating_profit_T
- 1.8375
- margin
- 0.035
- System_LSI
- sales_T
- 22.5
- operating_profit_T
- 3.4125
- margin
- 0.15166666666667
- MX_Network
内容を開く
- sales_T
- 180
- operating_profit_T
- 14.4
- 営業利益率
- 8.00%
- operating_cost_T
- 165.6
- margin
- 0.08
- maintenance_CAPEX_T
- 2.039796
- growth_CAPEX_T
- 1.590204
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 66
- operating_profit_T
- 1.32
- 営業利益率
- 2.00%
- operating_cost_T
- 64.68
- margin
- 0.02
- maintenance_CAPEX_T
- 1.112616
- growth_CAPEX_T
- 0.867384
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 42
- operating_profit_T
- 6.51
- 営業利益率
- 15.50%
- operating_cost_T
- 35.49
- margin
- 0.155
- maintenance_CAPEX_T
- 4.357746
- growth_CAPEX_T
- 3.397254
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 30
- operating_profit_T
- 3.9
- 営業利益率
- 13.00%
- operating_cost_T
- 26.1
- margin
- 0.13
- maintenance_CAPEX_T
- 1.761642
- growth_CAPEX_T
- 1.373358
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -63.6
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 11919731.058776
- NCI_book_oku
- 198401.03590021
- consolidated_equity_oku
- 12118132.094676
- liquid_assets_oku
- 2774309.6540088
- financial_debt_oku
- 171912
- net_cash_oku
- 2602397.6540088
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 6411562.5652175
- nonoperating_financial_investments_oku
- 1748142.7450149
- ordinary_issued
- 4875997431
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4855997431
- preferred_issued
- 411611454
- preferred_treasury
- 0
- preferred_outstanding
- 411611454
- old_initial_ordinary_cohort_remnant_shares
- 4745315098.8126
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1356029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 12703379.60035
- NCI_book_oku
- 205946.54722735
- consolidated_equity_oku
- 12909326.147578
- liquid_assets_oku
- 2935103.8607305
- financial_debt_oku
- 171912
- net_cash_oku
- 2763191.8607305
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 6970762.5652175
- nonoperating_financial_investments_oku
- 1889342.5911947
- ordinary_issued
- 4766563975
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4746563975
- preferred_issued
- 366612333
- preferred_treasury
- 0
- preferred_outstanding
- 366612333
- old_initial_ordinary_cohort_remnant_shares
- 4618831808.4535
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1286029.130435
- ordinary_float_end
- 4746563975
- preferred_float_end
- 366612333
- old_common_cohort_float_end
- 4618831808.4535
- old_cohort_fraction_of_common_end
- 0.97309
- old_holder_cash_received_oku
- 485719.343497
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 186112.06799
- actual_pro_rata_common_seller_receipts
- 299607.275508
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -109433456
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -109433456
- preferred_issued_delta
- -44999121
- old_cohort_share_delta
- -126483290.35912
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7844000
- operating_profit_T
- 1707300
- profit_before_tax_T
- 1808607.700659
- tax_T
- 461194.963668
- group_profit_T
- 1347412.736991
- nci_profit_T
- 9431.889159
- parent_profit_T
- 1337980.847832
- ordinary_attributed_profit_T
- 1242044.585102
- preferred_attributed_profit_T
- 95936.26273
- CAPEX_T
- 1650000
- DA_T
- 1090800
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 1747300
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2487012.890811
- delta_WC_T
- -70000
- ordinary_dividends_declared_T
- 190453.047947
- preferred_dividends_declared_T
- 15664.578879
- ordinary_dividend_paid_T
- 190453.047947
- preferred_dividend_paid_T
- 15664.578879
- old_ordinary_dividend_received_T
- 186112.06799
- common_cancellation_buyback_T
- 258460.800249
- employee_treasury_purchases_T
- 48134.679688
- preferred_cancellation_buyback_T
- 81619.199494
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 1886.377832
- noncash_fair_value_investment_gain_T
- 61199.84618
- maintenance_CAPEX_T
- 927180
- growth_CAPEX_T
- 722820
- cost_of_sales_and_operating_expenses_T
- 6136700
- sales_oku
- 7844000
- 売上高
- 7844000
- 営業利益（億）
- 1707300
- profit_before_tax_oku
- 1808607.700659
- owner_net_profit_oku
- 1337980.847832
- ordinary_net_profit_oku
- 1242044.585102
- preferred_net_profit_oku
- 95936.26273
- capital_oku
- 12703379.60035
- 現金（億）
- 2935103.86073
- debt_oku
- 171912
- old_holder_cash_oku
- 485719.343497
- cost_of_sales_and_operating_expenses_T
- 613.67
- maintenance_CAPEX_T
- 92.718
- growth_CAPEX_T
- 72.282
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 9
内容を開く
- calendar_year
- 2034
- period_start
2034-01-01
- period_end_exclusive
2035-01-01
- period_last_eligible_date
2034-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 63.06577572551
- old_holder_tender_cash_T
- 44.179882806205
- old_cohort_shares_sold
- 180367963.50896
- ordinary_dividends_declared_T
- 19.40817563489
- preferred_dividends_declared_T
- 1.427843405703
- ordinary_dividend_paid_T
- 19.40817563489
- preferred_dividend_paid_T
- 1.427843405703
- old_ordinary_dividend_received_T
- 18.885892919305
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 40.419839859681
- preferred_cancellation_buyback_T
- 11.758406425133
- employee_treasury_purchases_T
- 4.981822041897
- employee_treasury_purchased_shares
- 20000000
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 165355976
- preferred_cancelled_shares
- 63020659
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4618831808.4535
- common_outstanding_start
- 4746563975
- pref_outstanding_start
- 366612333
- sales_T
- 860.25
- operating_profit_T
- 228.723
- profit_before_tax_T
- 239.29830080611
- tax_T
- 61.021066705558
- group_profit_T
- 178.27723410055
- nci_profit_T
- 1.2479406387039
- parent_profit_T
- 177.02929346185
- ordinary_attributed_profit_T
- 166.02656947489
- preferred_attributed_profit_T
- 11.002723986964
- net_finance_T
- 3.6111167264953
- interest_income_T
- 4.3159559264953
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 6.9641840796164
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 232.723
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 147.4
- commodity_DRAM
- 39.6
- NAND_SSD
- 13.48
- Foundry_System_LSI
- 6.22
- MX_Network
- 14.195
- VD_DA_other
- 1.768
- Display
- 7.16
- Harman
- 4.2
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 116.15
- CAPEX_T
- 170
- delta_WC_T
- 10
- noncash_fair_value_investment_gain_T
- 6.6141840796164
- CFO_T
- 281.81305002094
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.24958812774077
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 270
- operating_profit_T
- 145.8
- 営業利益率
- 54.00%
- operating_cost_T
- 124.2
- margin
- 0.54
- maintenance_CAPEX_T
- 34.554625
- growth_CAPEX_T
- 24.945375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 135
- operating_profit_T
- 86.4
- margin
- 0.64
- server_DRAM
- sales_T
- 135
- operating_profit_T
- 59.4
- margin
- 0.44
- commodity_DRAM
内容を開く
- sales_T
- 150
- operating_profit_T
- 39
- 営業利益率
- 26.00%
- operating_cost_T
- 111
- margin
- 0.26
- maintenance_CAPEX_T
- 24.681875
- growth_CAPEX_T
- 17.818125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 100
- operating_profit_T
- 13
- 営業利益率
- 13.00%
- operating_cost_T
- 87
- margin
- 0.13
- maintenance_CAPEX_T
- 14.809125
- growth_CAPEX_T
- 10.690875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 82
- operating_profit_T
- 5.74
- 営業利益率
- 7.00%
- operating_cost_T
- 76.26
- margin
- 0.07
- maintenance_CAPEX_T
- 14.809125
- growth_CAPEX_T
- 10.690875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 57.4
- operating_profit_T
- 2.009
- margin
- 0.035
- System_LSI
- sales_T
- 24.6
- operating_profit_T
- 3.731
- margin
- 0.15166666666667
- MX_Network
内容を開く
- sales_T
- 185
- operating_profit_T
- 13.875
- 営業利益率
- 7.50%
- operating_cost_T
- 171.125
- margin
- 0.075
- maintenance_CAPEX_T
- 2.172005
- growth_CAPEX_T
- 1.567995
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 67
- operating_profit_T
- 1.608
- 営業利益率
- 2.40%
- operating_cost_T
- 65.392
- margin
- 0.024
- maintenance_CAPEX_T
- 1.18473
- growth_CAPEX_T
- 0.85527
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 44
- operating_profit_T
- 7.04
- 営業利益率
- 16.00%
- operating_cost_T
- 36.96
- margin
- 0.16
- maintenance_CAPEX_T
- 4.6401925
- growth_CAPEX_T
- 3.3498075
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 32
- operating_profit_T
- 4.16
- 営業利益率
- 13.00%
- operating_cost_T
- 27.84
- margin
- 0.13
- maintenance_CAPEX_T
- 1.8758225
- growth_CAPEX_T
- 1.3541775
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -69.75
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 12703379.60035
- NCI_book_oku
- 205946.54722735
- consolidated_equity_oku
- 12909326.147578
- liquid_assets_oku
- 2935103.8607305
- financial_debt_oku
- 171912
- net_cash_oku
- 2763191.8607305
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 6970762.5652175
- nonoperating_financial_investments_oku
- 1889342.5911947
- ordinary_issued
- 4766563975
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4746563975
- preferred_issued
- 366612333
- preferred_treasury
- 0
- preferred_outstanding
- 366612333
- old_initial_ordinary_cohort_remnant_shares
- 4618831808.4535
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1286029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 13733711.661296
- NCI_book_oku
- 215930.07233699
- consolidated_equity_oku
- 13949641.733633
- liquid_assets_oku
- 3190777.6059894
- financial_debt_oku
- 171912
- net_cash_oku
- 3018865.6059894
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 7509262.5652175
- nonoperating_financial_investments_oku
- 2035484.4319909
- ordinary_issued
- 4601207999
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4581207999
- preferred_issued
- 303591674
- preferred_treasury
- 0
- preferred_outstanding
- 303591674
- old_initial_ordinary_cohort_remnant_shares
- 4438463844.9445
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- ordinary_float_end
- 4581207999
- preferred_float_end
- 303591674
- old_common_cohort_float_end
- 4438463844.9445
- old_cohort_fraction_of_common_end
- 0.968841
- old_holder_cash_received_oku
- 630657.757255
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 188858.929193
- actual_pro_rata_common_seller_receipts
- 441798.828062
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -165355976
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -165355976
- preferred_issued_delta
- -63020659
- old_cohort_share_delta
- -180367963.50896
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8602500
- operating_profit_T
- 2287230
- profit_before_tax_T
- 2392983.008061
- tax_T
- 610210.667056
- group_profit_T
- 1782772.341006
- nci_profit_T
- 12479.406387
- parent_profit_T
- 1770292.934618
- ordinary_attributed_profit_T
- 1660265.694749
- preferred_attributed_profit_T
- 110027.23987
- CAPEX_T
- 1700000
- DA_T
- 1161500
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 2327230
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2818130.500209
- delta_WC_T
- 100000
- ordinary_dividends_declared_T
- 194081.756349
- preferred_dividends_declared_T
- 14278.434057
- ordinary_dividend_paid_T
- 194081.756349
- preferred_dividend_paid_T
- 14278.434057
- old_ordinary_dividend_received_T
- 188858.929193
- common_cancellation_buyback_T
- 404198.398597
- employee_treasury_purchases_T
- 49818.220419
- preferred_cancellation_buyback_T
- 117584.064251
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 2495.881277
- noncash_fair_value_investment_gain_T
- 66141.840796
- maintenance_CAPEX_T
- 987275
- growth_CAPEX_T
- 712725
- cost_of_sales_and_operating_expenses_T
- 6315270
- sales_oku
- 8602500
- 売上高
- 8602500
- 営業利益（億）
- 2287230
- profit_before_tax_oku
- 2392983.008061
- owner_net_profit_oku
- 1770292.934618
- ordinary_net_profit_oku
- 1660265.694749
- preferred_net_profit_oku
- 110027.23987
- capital_oku
- 13733711.661296
- 現金（億）
- 3190777.605989
- debt_oku
- 171912
- old_holder_cash_oku
- 630657.757255
- cost_of_sales_and_operating_expenses_T
- 631.527
- maintenance_CAPEX_T
- 98.7275
- growth_CAPEX_T
- 71.2725
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 10
内容を開く
- calendar_year
- 2035
- period_start
2035-01-01
- period_end_exclusive
2036-01-01
- period_last_eligible_date
2035-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 63.843385873704
- old_holder_tender_cash_T
- 44.792001922695
- old_cohort_shares_sold
- 176681303.61342
- ordinary_dividends_declared_T
- 19.664090008933
- preferred_dividends_declared_T
- 1.241633723056
- ordinary_dividend_paid_T
- 19.664090008933
- preferred_dividend_paid_T
- 1.241633723056
- old_ordinary_dividend_received_T
- 19.051383951009
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 41.076480157584
- preferred_cancellation_buyback_T
- 10.016398234005
- employee_treasury_purchases_T
- 5.1560644046981
- employee_treasury_purchased_shares
- 20000000
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 162363500
- preferred_cancelled_shares
- 52187408
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4438463844.9445
- common_outstanding_start
- 4581207999
- pref_outstanding_start
- 303591674
- sales_T
- 956.45
- operating_profit_T
- 299.84
- profit_before_tax_T
- 311.4549731562
- tax_T
- 79.42101815483
- group_profit_T
- 232.03395500137
- nci_profit_T
- 1.6242376850096
- parent_profit_T
- 230.40971731636
- ordinary_attributed_profit_T
- 218.00627525225
- preferred_attributed_profit_T
- 12.403442064108
- net_finance_T
- 4.1392926337937
- interest_income_T
- 4.8441318337937
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 7.4756805224029
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 303.84
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 192.55
- commodity_DRAM
- 56.04
- NAND_SSD
- 21.88
- Foundry_System_LSI
- 7.68
- MX_Network
- 13.48
- VD_DA_other
- 1.86
- Display
- 7.32
- Harman
- 4.33
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 124.23
- CAPEX_T
- 178
- delta_WC_T
- 14
- noncash_fair_value_investment_gain_T
- 7.1256805224029
- CFO_T
- 339.13827447896
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.32484753700191
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 335
- operating_profit_T
- 190.95
- 営業利益率
- 57.00%
- operating_cost_T
- 144.05
- margin
- 0.57
- maintenance_CAPEX_T
- 36.958425
- growth_CAPEX_T
- 25.341575
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 167.5
- operating_profit_T
- 112.225
- margin
- 0.67
- server_DRAM
- sales_T
- 167.5
- operating_profit_T
- 78.725
- margin
- 0.47
- commodity_DRAM
内容を開く
- sales_T
- 168
- operating_profit_T
- 55.44
- 営業利益率
- 33.00%
- operating_cost_T
- 112.56
- margin
- 0.33
- maintenance_CAPEX_T
- 26.398875
- growth_CAPEX_T
- 18.101125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 107
- operating_profit_T
- 21.4
- 営業利益率
- 20.00%
- operating_cost_T
- 85.6
- margin
- 0.2
- maintenance_CAPEX_T
- 15.839325
- growth_CAPEX_T
- 10.860675
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 90
- operating_profit_T
- 7.2
- 営業利益率
- 8.00%
- operating_cost_T
- 82.8
- margin
- 0.08
- maintenance_CAPEX_T
- 15.839325
- growth_CAPEX_T
- 10.860675
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 63
- operating_profit_T
- 2.835
- margin
- 0.045
- System_LSI
- sales_T
- 27
- operating_profit_T
- 4.365
- margin
- 0.16166666666667
- MX_Network
内容を開く
- sales_T
- 188
- operating_profit_T
- 13.16
- 営業利益率
- 7.00%
- operating_cost_T
- 174.84
- margin
- 0.07
- maintenance_CAPEX_T
- 2.323101
- growth_CAPEX_T
- 1.592899
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 68
- operating_profit_T
- 1.7
- 営業利益率
- 2.50%
- operating_cost_T
- 66.3
- margin
- 0.025
- maintenance_CAPEX_T
- 1.267146
- growth_CAPEX_T
- 0.868854
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 45
- operating_profit_T
- 7.2
- 営業利益率
- 16.00%
- operating_cost_T
- 37.8
- margin
- 0.16
- maintenance_CAPEX_T
- 4.9629885
- growth_CAPEX_T
- 3.4030115
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 33
- operating_profit_T
- 4.29
- 営業利益率
- 13.00%
- operating_cost_T
- 28.71
- margin
- 0.13
- maintenance_CAPEX_T
- 2.0063145
- growth_CAPEX_T
- 1.3756855
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -77.55
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 13733711.661296
- NCI_book_oku
- 215930.07233699
- consolidated_equity_oku
- 13949641.733633
- liquid_assets_oku
- 3190777.6059894
- financial_debt_oku
- 171912
- net_cash_oku
- 3018865.6059894
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 7509262.5652175
- nonoperating_financial_investments_oku
- 2035484.4319909
- ordinary_issued
- 4601207999
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4581207999
- preferred_issued
- 303591674
- preferred_treasury
- 0
- preferred_outstanding
- 303591674
- old_initial_ordinary_cohort_remnant_shares
- 4438463844.9445
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 15306262.169177
- NCI_book_oku
- 228923.97381706
- consolidated_equity_oku
- 15535186.142994
- liquid_assets_oku
- 3947365.2101263
- financial_debt_oku
- 171912
- net_cash_oku
- 3775453.2101263
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 8046962.5652175
- nonoperating_financial_investments_oku
- 2186741.2372149
- ordinary_issued
- 4438844499
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4418844499
- preferred_issued
- 251404266
- preferred_treasury
- 0
- preferred_outstanding
- 251404266
- old_initial_ordinary_cohort_remnant_shares
- 4261782541.3311
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1526029.130435
- ordinary_float_end
- 4418844499
- preferred_float_end
- 251404266
- old_common_cohort_float_end
- 4261782541.3311
- old_cohort_fraction_of_common_end
- 0.964456
- old_holder_cash_received_oku
- 638433.858737
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 190513.83951
- actual_pro_rata_common_seller_receipts
- 447920.019227
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -162363500
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -162363500
- preferred_issued_delta
- -52187408
- old_cohort_share_delta
- -176681303.61342
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9564500
- operating_profit_T
- 2998400
- profit_before_tax_T
- 3114549.731562
- tax_T
- 794210.181548
- group_profit_T
- 2320339.550014
- nci_profit_T
- 16242.37685
- parent_profit_T
- 2304097.173164
- ordinary_attributed_profit_T
- 2180062.752522
- preferred_attributed_profit_T
- 124034.420641
- CAPEX_T
- 1780000
- DA_T
- 1242300
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 3038400
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3391382.74479
- delta_WC_T
- 140000
- ordinary_dividends_declared_T
- 196640.900089
- preferred_dividends_declared_T
- 12416.337231
- ordinary_dividend_paid_T
- 196640.900089
- preferred_dividend_paid_T
- 12416.337231
- old_ordinary_dividend_received_T
- 190513.83951
- common_cancellation_buyback_T
- 410764.801576
- employee_treasury_purchases_T
- 51560.644047
- preferred_cancellation_buyback_T
- 100163.98234
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 3248.47537
- noncash_fair_value_investment_gain_T
- 71256.805224
- maintenance_CAPEX_T
- 1055955
- growth_CAPEX_T
- 724045
- cost_of_sales_and_operating_expenses_T
- 6566100
- sales_oku
- 9564500
- 売上高
- 9564500
- 営業利益（億）
- 2998400
- profit_before_tax_oku
- 3114549.731562
- owner_net_profit_oku
- 2304097.173164
- ordinary_net_profit_oku
- 2180062.752522
- preferred_net_profit_oku
- 124034.420641
- capital_oku
- 15306262.169177
- 現金（億）
- 3947365.210126
- debt_oku
- 171912
- old_holder_cash_oku
- 638433.858737
- cost_of_sales_and_operating_expenses_T
- 656.61
- maintenance_CAPEX_T
- 105.5955
- growth_CAPEX_T
- 72.4045
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 11
内容を開く
- calendar_year
- 2036
- period_start
2036-01-01
- period_end_exclusive
2036-11-07
- period_last_eligible_date
2036-11-06
- period_days
- 311
- period_fraction_year_actual_over_36525
- 0.85147159479808
- period_type
final_partial_including_2036_11_06_close_311_days
- event_count
- 15
- old_holder_cash_T
- 34.651974490203
- old_holder_tender_cash_T
- 20.124885827549
- old_cohort_shares_sold
- 76852425.73058
- ordinary_dividends_declared_T
- 20.108906765142
- preferred_dividends_declared_T
- 1.096847878537
- ordinary_dividend_paid_T
- 15.062463934024
- preferred_dividend_paid_T
- 0.84327665207
- old_ordinary_dividend_received_T
- 14.527088662654
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 20.866559982738
- preferred_cancellation_buyback_T
- 6.5894400424958
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 79684713
- preferred_cancelled_shares
- 33372257
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4261782541.3311
- common_outstanding_start
- 4418844499
- pref_outstanding_start
- 251404266
- sales_T
- 800.93121584699
- operating_profit_T
- 222.29192349727
- profit_before_tax_T
- 234.47140211213
- tax_T
- 59.790207538593
- group_profit_T
- 174.68119457354
- nci_profit_T
- 1.2227683620148
- parent_profit_T
- 173.45842621152
- ordinary_attributed_profit_T
- 165.1593826017
- preferred_attributed_profit_T
- 8.2990436098219
- net_finance_T
- 5.3773483554273
- interest_income_T
- 5.9762690964109
- financial_cost_T
- 0.59892074098361
- nonoperating_income_T
- 6.8021302594362
- sbc_expense_in_OP_T
- 3.3989071038251
- sbc_capital_credit_T
- 3.3989071038251
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3989071038251
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.3595628415301
- commodity_DRAM
- 0.50983606557377
- NAND_SSD
- 0.40786885245902
- Foundry_System_LSI
- 0.40786885245902
- MX_Network
- 0.27191256830601
- VD_DA_other
- 0.13595628415301
- Display
- 0.10196721311475
- Harman
- 0.033989071038251
- __central__
- 0.16994535519126
- operating_profit_before_SBC_T
- 225.69083060109
- sbc_P_and_L_segment_central_bridge_error_T
- 5.6843418860808E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 143.22144808743
- commodity_DRAM
- 38.365163934426
- NAND_SSD
- 14.00349726776
- Foundry_System_LSI
- 7.9024590163934
- MX_Network
- 11.692240437158
- VD_DA_other
- 1.6603661202186
- Display
- 6.1605191256831
- Harman
- 3.789781420765
- central_pre_SBC_OP_T
- -1.1046448087432
- DA_T
- 111.56912568306
- CAPEX_T
- 155.5
- delta_WC_T
- 4.2486338797814
- noncash_fair_value_investment_gain_T
- 6.5047258878515
- CFO_T
- 278.89586759279
- strategic_financial_investments_T
- 6.7978142076503
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.24455367240295
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 267.66393442623
- operating_profit_T
- 141.8618852459
- 営業利益率
- 53.00%
- operating_cost_T
- 125.80204918033
- margin
- 0.53
- maintenance_CAPEX_T
- 33.19181489071
- growth_CAPEX_T
- 21.23318510929
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 133.83196721311
- operating_profit_T
- 84.314139344262
- margin
- 0.63
- server_DRAM
- sales_T
- 133.83196721311
- operating_profit_T
- 57.547745901639
- margin
- 0.43
- commodity_DRAM
内容を開く
- sales_T
- 140.20491803279
- operating_profit_T
- 37.855327868852
- 営業利益率
- 27.00%
- operating_cost_T
- 102.34959016393
- margin
- 0.27
- maintenance_CAPEX_T
- 23.70843920765
- growth_CAPEX_T
- 15.16656079235
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 84.972677595628
- operating_profit_T
- 13.595628415301
- 営業利益率
- 16.00%
- operating_cost_T
- 71.377049180328
- margin
- 0.16
- maintenance_CAPEX_T
- 14.22506352459
- growth_CAPEX_T
- 9.0999364754098
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 83.273224043716
- operating_profit_T
- 7.4945901639344
- 営業利益率
- 9.00%
- operating_cost_T
- 75.778633879781
- margin
- 0.09
- maintenance_CAPEX_T
- 14.22506352459
- growth_CAPEX_T
- 9.0999364754098
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 58.291256830601
- operating_profit_T
- 3.2060191256831
- margin
- 0.055
- System_LSI
- sales_T
- 24.981967213115
- operating_profit_T
- 4.2885710382514
- margin
- 0.17166666666667
- MX_Network
内容を開く
- sales_T
- 163.14754098361
- operating_profit_T
- 11.420327868852
- 営業利益率
- 7.00%
- operating_cost_T
- 151.72721311475
- margin
- 0.07
- maintenance_CAPEX_T
- 2.0863426502732
- growth_CAPEX_T
- 1.3346573497268
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 58.631147540984
- operating_profit_T
- 1.5244098360656
- 営業利益率
- 2.60%
- operating_cost_T
- 57.106737704918
- margin
- 0.026
- maintenance_CAPEX_T
- 1.1380050819672
- growth_CAPEX_T
- 0.72799491803279
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 39.087431693989
- operating_profit_T
- 6.0585519125683
- 営業利益率
- 15.50%
- operating_cost_T
- 33.028879781421
- margin
- 0.155
- maintenance_CAPEX_T
- 4.4571865710383
- growth_CAPEX_T
- 2.8513134289617
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 28.890710382514
- operating_profit_T
- 3.7557923497268
- 営業利益率
- 13.00%
- operating_cost_T
- 25.134918032787
- margin
- 0.13
- maintenance_CAPEX_T
- 1.8018413797814
- growth_CAPEX_T
- 1.1526586202186
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -64.940368852459
- central_unallocated_op_T
- -1.2745901639344
- opening_state
内容を開く
- 親会社持分（億）
- 15306262.169177
- NCI_book_oku
- 228923.97381706
- consolidated_equity_oku
- 15535186.142994
- liquid_assets_oku
- 3947365.2101263
- financial_debt_oku
- 171912
- net_cash_oku
- 3775453.2101263
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 8046962.5652175
- nonoperating_financial_investments_oku
- 2186741.2372149
- ordinary_issued
- 4438844499
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4418844499
- preferred_issued
- 251404266
- preferred_treasury
- 0
- preferred_outstanding
- 251404266
- old_initial_ordinary_cohort_remnant_shares
- 4261782541.3311
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1526029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 16588217.955641
- NCI_book_oku
- 238706.12071318
- consolidated_equity_oku
- 16826924.076354
- liquid_assets_oku
- 4677282.8011404
- financial_debt_oku
- 171912
- net_cash_oku
- 4505370.8011404
- declared_dividend_payable_oku
- 53000.14057585
- operating_ppe_oku
- 8486271.3083869
- nonoperating_financial_investments_oku
- 2319766.6381699
- ordinary_issued
- 4359159786
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4339159786
- preferred_issued
- 218032009
- preferred_treasury
- 0
- preferred_outstanding
- 218032009
- old_initial_ordinary_cohort_remnant_shares
- 4184930115.6005
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1568515.4692328
- ordinary_float_end
- 4339159786
- preferred_float_end
- 218032009
- old_common_cohort_float_end
- 4184930115.6005
- old_cohort_fraction_of_common_end
- 0.964456
- old_holder_cash_received_oku
- 346519.744902
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 145270.886627
- actual_pro_rata_common_seller_receipts
- 201248.858275
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -79684713
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -79684713
- preferred_issued_delta
- -33372257
- old_cohort_share_delta
- -76852425.73058
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8009312.15847
- operating_profit_T
- 2222919.234973
- profit_before_tax_T
- 2344714.021121
- tax_T
- 597902.075386
- group_profit_T
- 1746811.945735
- nci_profit_T
- 12227.68362
- parent_profit_T
- 1734584.262115
- ordinary_attributed_profit_T
- 1651593.826017
- preferred_attributed_profit_T
- 82990.436098
- CAPEX_T
- 1555000
- DA_T
- 1115691.256831
- sbc_expense_in_OP_T
- 33989.071038
- sbc_capital_credit_T
- 33989.071038
- operating_profit_before_SBC_T
- 2256908.306011
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2788958.675928
- delta_WC_T
- 42486.338798
- ordinary_dividends_declared_T
- 201089.067651
- preferred_dividends_declared_T
- 10968.478785
- ordinary_dividend_paid_T
- 150624.63934
- preferred_dividend_paid_T
- 8432.766521
- old_ordinary_dividend_received_T
- 145270.886627
- common_cancellation_buyback_T
- 208665.599827
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 65894.400425
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 67978.142077
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 2445.536724
- noncash_fair_value_investment_gain_T
- 65047.258879
- maintenance_CAPEX_T
- 948337.568306
- growth_CAPEX_T
- 606662.431694
- cost_of_sales_and_operating_expenses_T
- 5786392.923497
- sales_oku
- 8009312.15847
- 売上高
- 8009312.15847
- 営業利益（億）
- 2222919.234973
- profit_before_tax_oku
- 2344714.021121
- owner_net_profit_oku
- 1734584.262115
- ordinary_net_profit_oku
- 1651593.826017
- preferred_net_profit_oku
- 82990.436098
- capital_oku
- 16588217.955641
- 現金（億）
- 4677282.80114
- debt_oku
- 171912
- old_holder_cash_oku
- 346519.744902
- cost_of_sales_and_operating_expenses_T
- 578.63929234973
- maintenance_CAPEX_T
- 94.833756830601
- growth_CAPEX_T
- 60.666243169399
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- issued_treasury_preferred_and_old_shareholder_timed_event_ledger
内容を開く
- 1
内容を開く
- 日付
2026-11-27
- year
- 0.057494866529774
- 種類
2026Q3_preentry_record_holder_payment
- date_status
scheduled_company_payment
- old_holder_cash_oku
- 0
- deltas
- cash_T
- -30.003024457217
- dividend_payable_T
- -30.003024457217
- details
内容を開く
- issuer_cash_amount_T
- 30.003024457217
- record_date_confirmed
2026-09-30
- original_2026Nov6_holder_entitlement_T
- 0
- common_dps_KRW
- 4601
- preferred_dps_KRW
- 4601
- ordinary_company_cash_payment_T
- 26.311314552214
- preferred_company_cash_payment_T
- 3.691709905003
- 2026_11_06_entry_cohort_cash_T
- 0
- company_liability_already_recognized_before_start_T
- 30.003024457217
- no_second_parent_equity_charge_at_payment
- はい
- payment_confirmed
- いいえ
- payment_date_status
scheduled_on_2026-10-29
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5837423.033453
- 現金（億）
- 1918898.436931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 2
内容を開く
- 日付
2026-12-29
- year
- 0.145106091718
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5709556199
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5709556199
- common_dps_KRW
- 900
- preferred_dps_KRW
- 901
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5837423.033453
- 現金（億）
- 1918898.436931
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 3
内容を開く
- 日付
2026-12-31
- year
- 0.15058179329227
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 28.17264861
- nci_equity_T
- 0.155482175
- cash_T
- 15.592369046
- ppe_T
- 8.967391304
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 27.764674156
- SBC_expense_T
- 0.602327173
- noncash_SBC_financing_credit_T
- 0.602327173
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 2.147672827
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 17.336956522
- noncash_investment_marks_excluded_from_operating_CFO_T
- 2.034674783
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 6119149.519554
- 現金（億）
- 2074822.127394
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 4
内容を開く
- 日付
2027-01-29
- year
- 0.2299794661191
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.861537033003
- dividend_payable_T
- 5.861537033003
- details
内容を開く
- quarter
2026Q4
- ordinary_per_share_KRW
- 900
- preferred_per_share_KRW
- 901
- total_dividend_T
- 5.861537033003
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5846278608
- common_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5709556199
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 6060534.149224
- 現金（億）
- 2074822.127394
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 5
内容を開く
- 日付
2027-03-16
- year
- 0.35592060232717
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 168719.999419
- deltas
内容を開く
- parent_equity_T
- -16.871999941852
- cash_T
- -16.871999941852
- old_shares
- -88323666
- ordinary_issued_change
- -88323666
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 88323666
- execution_price_KRW
- 191024.678956
- issuer_cash_amount_T
- 16.871999941852
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5709556199
- after
内容を開く
- common_issued
- 5757954942
- common_treasury
- 136722409
- ordinary_outstanding
- 5621232533
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5621232533
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5891814.149806
- 現金（億）
- 1906102.127975
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 6
内容を開く
- 日付
2027-03-29
- year
- 0.39151266255989
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5621232533
- preferred_entitled_shares
- 802371203
- old_common_entitled_shares
- 5621232533
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5757954942
- common_treasury
- 136722409
- ordinary_outstanding
- 5621232533
- preferred_issued
- 802371203
- old_cohort_common_shares
- 5621232533
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5891814.149806
- 現金（億）
- 1906102.127975
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 7
内容を開く
- 日付
2027-04-16
- year
- 0.44079397672827
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.6175999910036
- cash_T
- -4.6175999910036
- preferred_issued
- -30341743
- details
内容を開く
- repurchased_preferred_shares
- 30341743
- execution_price_pref_KRW
- 152186.378713
- issuer_cash_amount_T
- 4.6175999910036
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5757954942
- common_treasury
- 136722409
- ordinary_outstanding
- 5621232533
- preferred_issued
- 772029460
- old_cohort_common_shares
- 5621232533
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5845638.149896
- 現金（億）
- 1859926.128065
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 58615.37033
- 8
内容を開く
- 日付
2027-04-20
- year
- 0.4517453798768
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 51386.005791
- deltas
- cash_T
- -5.861537033003
- dividend_payable_T
- -5.861537033003
- details
内容を開く
- quarter
2026Q4
- issuer_cash_amount_T
- 5.861537033003
- company_preferred_dividend_paid_T
- 0.722936453903
- company_ordinary_dividend_paid_T
- 5.1386005791
- old_cohort_entitlement_fixed_at_exdate_shares
- 5709556199
- after
内容を開く
- common_issued
- 5757954942
- common_treasury
- 136722409
- ordinary_outstanding
- 5621232533
- preferred_issued
- 772029460
- old_cohort_common_shares
- 5621232533
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5845638.149896
- 現金（億）
- 1801310.757735
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 9
内容を開く
- 日付
2027-04-29
- year
- 0.47638603696099
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.817702802
- dividend_payable_T
- 4.817702802
- details
内容を開く
- quarter
2027Q1
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.817702802
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5757954942
- common_treasury
- 136722409
- ordinary_outstanding
- 5621232533
- preferred_issued
- 772029460
- old_cohort_common_shares
- 5621232533
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5797461.121876
- 現金（億）
- 1801310.757735
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48177.02802
- 10
内容を開く
- 日付
2027-05-27
- year
- 0.55304585900068
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5621232533
- preferred_entitled_shares
- 772029460
- old_common_entitled_shares
- 5621232533
- common_dps_KRW
- 3071
- preferred_dps_KRW
- 3071
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5757954942
- common_treasury
- 136722409
- ordinary_outstanding
- 5621232533
- preferred_issued
- 772029460
- old_cohort_common_shares
- 5621232533
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5797461.121876
- 現金（億）
- 1801310.757735
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48177.02802
- 11
内容を開く
- 日付
2027-05-27
- year
- 0.55304585900068
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42159.243998
- deltas
- cash_T
- -4.817702802
- dividend_payable_T
- -4.817702802
- details
内容を開く
- quarter
2027Q1
- issuer_cash_amount_T
- 4.817702802
- company_preferred_dividend_paid_T
- 0.60177840225
- company_ordinary_dividend_paid_T
- 4.21592439975
- old_cohort_entitlement_fixed_at_exdate_shares
- 5621232533
- after
内容を開く
- common_issued
- 5757954942
- common_treasury
- 136722409
- ordinary_outstanding
- 5621232533
- preferred_issued
- 772029460
- old_cohort_common_shares
- 5621232533
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5797461.121876
- 現金（億）
- 1753133.729715
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 12
内容を開く
- 日付
2027-06-02
- year
- 0.56947296372348
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -19.633707580503
- dividend_payable_T
- 19.633707580503
- details
内容を開く
- quarter
2026_remaining_special_2027
- ordinary_per_share_KRW
- 3071
- preferred_per_share_KRW
- 3071
- total_dividend_T
- 19.633707580503
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5757954942
- common_treasury
- 136722409
- ordinary_outstanding
- 5621232533
- preferred_issued
- 772029460
- old_cohort_common_shares
- 5621232533
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5601124.046071
- 現金（億）
- 1753133.729715
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 196337.075805
- 13
内容を開く
- 日付
2027-06-28
- year
- 0.64065708418891
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5621232533
- preferred_entitled_shares
- 772029460
- old_common_entitled_shares
- 5621232533
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5757954942
- common_treasury
- 136722409
- ordinary_outstanding
- 5621232533
- preferred_issued
- 772029460
- old_cohort_common_shares
- 5621232533
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5601124.046071
- 現金（億）
- 1753133.729715
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 196337.075805
- 14
内容を開く
- 日付
2027-06-29
- year
- 0.64339493497604
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 172628.051088
- deltas
- cash_T
- -19.633707580503
- dividend_payable_T
- -19.633707580503
- details
内容を開く
- quarter
2026_remaining_special_2027
- issuer_cash_amount_T
- 19.633707580503
- company_preferred_dividend_paid_T
- 2.37090247166
- company_ordinary_dividend_paid_T
- 17.262805108843
- old_cohort_entitlement_fixed_at_exdate_shares
- 5621232533
- after
内容を開く
- common_issued
- 5757954942
- common_treasury
- 136722409
- ordinary_outstanding
- 5621232533
- preferred_issued
- 772029460
- old_cohort_common_shares
- 5621232533
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5601124.046071
- 現金（億）
- 1556796.65391
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 15
内容を開く
- 日付
2027-07-29
- year
- 0.72553045859001
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.79494649475
- dividend_payable_T
- 4.79494649475
- details
内容を開く
- quarter
2027Q2
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.79494649475
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5757954942
- common_treasury
- 136722409
- ordinary_outstanding
- 5621232533
- preferred_issued
- 772029460
- old_cohort_common_shares
- 5621232533
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5553174.581123
- 現金（億）
- 1556796.65391
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47949.464948
- 16
内容を開く
- 日付
2027-08-16
- year
- 0.77481177275838
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 112480.000015
- deltas
内容を開く
- parent_equity_T
- -11.248000001544
- cash_T
- -11.248000001544
- old_shares
- -58040006
- ordinary_issued_change
- -58040006
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 58040006
- execution_price_KRW
- 193797.361109
- issuer_cash_amount_T
- 11.248000001544
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 1
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5621232533
- after
内容を開く
- common_issued
- 5699914936
- common_treasury
- 136722409
- ordinary_outstanding
- 5563192527
- preferred_issued
- 772029460
- old_cohort_common_shares
- 5563192527
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5440694.581108
- 現金（億）
- 1444316.653895
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47949.464948
- 17
内容を開く
- 日付
2027-08-27
- year
- 0.80492813141684
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42159.243998
- deltas
- cash_T
- -4.79494649475
- dividend_payable_T
- -4.79494649475
- details
内容を開く
- quarter
2027Q2
- issuer_cash_amount_T
- 4.79494649475
- company_preferred_dividend_paid_T
- 0.579022095
- company_ordinary_dividend_paid_T
- 4.21592439975
- old_cohort_entitlement_fixed_at_exdate_shares
- 5621232533
- after
内容を開く
- common_issued
- 5699914936
- common_treasury
- 136722409
- ordinary_outstanding
- 5563192527
- preferred_issued
- 772029460
- old_cohort_common_shares
- 5563192527
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5440694.581108
- 現金（億）
- 1396367.188947
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 18
内容を開く
- 日付
2027-09-16
- year
- 0.85968514715948
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.2624000665348
- cash_T
- -4.2624000665348
- preferred_issued
- -27677750
- details
内容を開く
- repurchased_preferred_shares
- 27677750
- execution_price_pref_KRW
- 154000.959852
- issuer_cash_amount_T
- 4.2624000665348
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5699914936
- common_treasury
- 136722409
- ordinary_outstanding
- 5563192527
- preferred_issued
- 744351710
- old_cohort_common_shares
- 5563192527
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5398070.580442
- 現金（億）
- 1353743.188282
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 19
内容を開く
- 日付
2027-09-28
- year
- 0.89253935660507
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5563192527
- preferred_entitled_shares
- 744351710
- old_common_entitled_shares
- 5563192527
- common_dps_KRW
- 750
- preferred_dps_KRW
- 750
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5699914936
- common_treasury
- 136722409
- ordinary_outstanding
- 5563192527
- preferred_issued
- 744351710
- old_cohort_common_shares
- 5563192527
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5398070.580442
- 現金（億）
- 1353743.188282
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 20
内容を開く
- 日付
2027-10-29
- year
- 0.97741273100616
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.73065817775
- dividend_payable_T
- 4.73065817775
- details
内容を開く
- quarter
2027Q3
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 750
- total_dividend_T
- 4.73065817775
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5699914936
- common_treasury
- 136722409
- ordinary_outstanding
- 5563192527
- preferred_issued
- 744351710
- old_cohort_common_shares
- 5563192527
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5350763.998665
- 現金（億）
- 1353743.188282
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47306.581778
- 21
内容を開く
- 日付
2027-11-29
- year
- 1.0622861054073
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41723.943953
- deltas
- cash_T
- -4.73065817775
- dividend_payable_T
- -4.73065817775
- details
内容を開く
- quarter
2027Q3
- issuer_cash_amount_T
- 4.73065817775
- company_preferred_dividend_paid_T
- 0.5582637825
- company_ordinary_dividend_paid_T
- 4.17239439525
- old_cohort_entitlement_fixed_at_exdate_shares
- 5563192527
- after
内容を開く
- common_issued
- 5699914936
- common_treasury
- 136722409
- ordinary_outstanding
- 5563192527
- preferred_issued
- 744351710
- old_cohort_common_shares
- 5563192527
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5350763.998665
- 現金（億）
- 1306436.606505
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 22
内容を開く
- 日付
2027-12-02
- year
- 1.0704996577687
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 136722409
- shares_needed_for_grant
- 20000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5699914936
- common_treasury
- 136722409
- ordinary_outstanding
- 5563192527
- preferred_issued
- 744351710
- old_cohort_common_shares
- 5563192527
- old_cohort_ownership_fraction_of_common
- 1
- 親会社持分（億）
- 5350763.998665
- 現金（億）
- 1306436.606505
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 23
内容を開く
- 日付
2027-12-15
- year
- 1.1060917180014
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -20000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5699914936
- common_treasury
- 116722409
- ordinary_outstanding
- 5583192527
- preferred_issued
- 744351710
- old_cohort_common_shares
- 5563192527
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 5350763.998665
- 現金（億）
- 1306436.606505
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 24
内容を開く
- 日付
2027-12-29
- year
- 1.1444216290212
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5583192527
- preferred_entitled_shares
- 744351710
- old_common_entitled_shares
- 5563192527
- common_dps_KRW
- 750
- preferred_dps_KRW
- 751
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5699914936
- common_treasury
- 116722409
- ordinary_outstanding
- 5583192527
- preferred_issued
- 744351710
- old_cohort_common_shares
- 5563192527
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 5350763.998665
- 現金（億）
- 1306436.606505
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 25
内容を開く
- 日付
2027-12-31
- year
- 1.1498973305955
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 201.53625716424
- nci_equity_T
- 1.1140010474519
- cash_T
- 104.71364162734
- ppe_T
- 76.45
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 198.92875847355
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 132
- noncash_investment_marks_excluded_from_operating_CFO_T
- 3.4866165843478
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5699914936
- common_treasury
- 116722409
- ordinary_outstanding
- 5583192527
- preferred_issued
- 744351710
- old_cohort_common_shares
- 5563192527
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 7366126.570307
- 現金（億）
- 2353573.022778
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 26
内容を開く
- 日付
2028-01-31
- year
- 1.2347707049966
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.74640252946
- dividend_payable_T
- 4.74640252946
- details
内容を開く
- quarter
2027Q4
- ordinary_per_share_KRW
- 750
- preferred_per_share_KRW
- 751
- total_dividend_T
- 4.74640252946
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5699914936
- common_treasury
- 116722409
- ordinary_outstanding
- 5583192527
- preferred_issued
- 744351710
- old_cohort_common_shares
- 5563192527
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 7318662.545013
- 現金（億）
- 2353573.022778
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47464.025295
- 27
内容を開く
- 日付
2028-03-16
- year
- 1.3579739904175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 218095.932231
- deltas
内容を開く
- parent_equity_T
- -21.887999976447
- cash_T
- -21.887999976447
- old_shares
- -110302932.55592
- ordinary_issued_change
- -110699478
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 110699478
- execution_price_KRW
- 197724.509382
- issuer_cash_amount_T
- 21.887999976447
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.996418
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5583192527
- after
内容を開く
- common_issued
- 5589215458
- common_treasury
- 116722409
- ordinary_outstanding
- 5472493049
- preferred_issued
- 744351710
- old_cohort_common_shares
- 5452889594.4441
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 7099782.545248
- 現金（億）
- 2134693.023014
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47464.025295
- 28
内容を開く
- 日付
2028-03-29
- year
- 1.3935660506502
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5472493049
- preferred_entitled_shares
- 744351710
- old_common_entitled_shares
- 5452889594.4441
- common_dps_KRW
- 788
- preferred_dps_KRW
- 788
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5589215458
- common_treasury
- 116722409
- ordinary_outstanding
- 5472493049
- preferred_issued
- 744351710
- old_cohort_common_shares
- 5452889594.4441
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 7099782.545248
- 現金（億）
- 2134693.023014
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47464.025295
- 29
内容を開く
- 日付
2028-04-16
- year
- 1.4428473648186
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.9904000095669
- cash_T
- -5.9904000095669
- preferred_issued
- -38261859
- details
内容を開く
- repurchased_preferred_shares
- 38261859
- execution_price_pref_KRW
- 156563.224217
- issuer_cash_amount_T
- 5.9904000095669
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5589215458
- common_treasury
- 116722409
- ordinary_outstanding
- 5472493049
- preferred_issued
- 706089851
- old_cohort_common_shares
- 5452889594.4441
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 7039878.545153
- 現金（億）
- 2074789.022918
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47464.025295
- 30
内容を開く
- 日付
2028-04-20
- year
- 1.4537987679671
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 41723.943953
- deltas
- cash_T
- -4.74640252946
- dividend_payable_T
- -4.74640252946
- details
内容を開く
- quarter
2027Q4
- issuer_cash_amount_T
- 4.74640252946
- company_preferred_dividend_paid_T
- 0.55900813421
- company_ordinary_dividend_paid_T
- 4.18739439525
- old_cohort_entitlement_fixed_at_exdate_shares
- 5563192527
- after
内容を開く
- common_issued
- 5589215458
- common_treasury
- 116722409
- ordinary_outstanding
- 5472493049
- preferred_issued
- 706089851
- old_cohort_common_shares
- 5452889594.4441
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 7039878.545153
- 現金（億）
- 2027324.997623
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 31
内容を開く
- 日付
2028-05-01
- year
- 1.4839151266256
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.898873670092
- dividend_payable_T
- 4.898873670092
- details
内容を開く
- quarter
2028Q1
- ordinary_per_share_KRW
- 788
- preferred_per_share_KRW
- 788
- total_dividend_T
- 4.898873670092
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5589215458
- common_treasury
- 116722409
- ordinary_outstanding
- 5472493049
- preferred_issued
- 706089851
- old_cohort_common_shares
- 5452889594.4441
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 6990889.808452
- 現金（億）
- 2027324.997623
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48988.736701
- 32
内容を開く
- 日付
2028-05-29
- year
- 1.5605749486653
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42968.770004
- deltas
- cash_T
- -4.898873670092
- dividend_payable_T
- -4.898873670092
- details
内容を開く
- quarter
2028Q1
- issuer_cash_amount_T
- 4.898873670092
- company_preferred_dividend_paid_T
- 0.58654914748
- company_ordinary_dividend_paid_T
- 4.312324522612
- old_cohort_entitlement_fixed_at_exdate_shares
- 5452889594.4441
- after
内容を開く
- common_issued
- 5589215458
- common_treasury
- 116722409
- ordinary_outstanding
- 5472493049
- preferred_issued
- 706089851
- old_cohort_common_shares
- 5452889594.4441
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 6990889.808452
- 現金（億）
- 1978336.260922
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 33
内容を開く
- 日付
2028-06-28
- year
- 1.6427104722793
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5472493049
- preferred_entitled_shares
- 706089851
- old_common_entitled_shares
- 5452889594.4441
- common_dps_KRW
- 788
- preferred_dps_KRW
- 788
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5589215458
- common_treasury
- 116722409
- ordinary_outstanding
- 5472493049
- preferred_issued
- 706089851
- old_cohort_common_shares
- 5452889594.4441
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 6990889.808452
- 現金（億）
- 1978336.260922
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 34
内容を開く
- 日付
2028-07-31
- year
- 1.7330595482546
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.8687233252
- dividend_payable_T
- 4.8687233252
- details
内容を開く
- quarter
2028Q2
- ordinary_per_share_KRW
- 788
- preferred_per_share_KRW
- 788
- total_dividend_T
- 4.8687233252
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5589215458
- common_treasury
- 116722409
- ordinary_outstanding
- 5472493049
- preferred_issued
- 706089851
- old_cohort_common_shares
- 5452889594.4441
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 6942202.5752
- 現金（億）
- 1978336.260922
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48687.233252
- 35
内容を開く
- 日付
2028-08-16
- year
- 1.7768651608487
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 145397.289147
- deltas
内容を開く
- parent_equity_T
- -14.592000083978
- cash_T
- -14.592000083978
- old_shares
- -72483210.651074
- ordinary_issued_change
- -72743792
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 72743792
- execution_price_KRW
- 200594.438134
- issuer_cash_amount_T
- 14.592000083978
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.996418
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5472493049
- after
内容を開く
- common_issued
- 5516471666
- common_treasury
- 116722409
- ordinary_outstanding
- 5399749257
- preferred_issued
- 706089851
- old_cohort_common_shares
- 5380406383.793
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 6796282.57436
- 現金（億）
- 1832416.260083
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48687.233252
- 36
内容を開く
- 日付
2028-08-28
- year
- 1.8097193702943
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42968.770004
- deltas
- cash_T
- -4.8687233252
- dividend_payable_T
- -4.8687233252
- details
内容を開く
- quarter
2028Q2
- issuer_cash_amount_T
- 4.8687233252
- company_preferred_dividend_paid_T
- 0.556398802588
- company_ordinary_dividend_paid_T
- 4.312324522612
- old_cohort_entitlement_fixed_at_exdate_shares
- 5452889594.4441
- after
内容を開く
- common_issued
- 5516471666
- common_treasury
- 116722409
- ordinary_outstanding
- 5399749257
- preferred_issued
- 706089851
- old_cohort_common_shares
- 5380406383.793
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 6796282.57436
- 現金（億）
- 1783729.026831
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 37
内容を開く
- 日付
2028-09-16
- year
- 1.8617385352498
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.5295999543331
- cash_T
- -5.5295999543331
- preferred_issued
- -34902482
- details
内容を開く
- repurchased_preferred_shares
- 34902482
- execution_price_pref_KRW
- 158429.992295
- issuer_cash_amount_T
- 5.5295999543331
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5516471666
- common_treasury
- 116722409
- ordinary_outstanding
- 5399749257
- preferred_issued
- 671187369
- old_cohort_common_shares
- 5380406383.793
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 6740986.574817
- 現金（億）
- 1728433.027287
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 38
内容を開く
- 日付
2028-09-28
- year
- 1.8945927446954
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5399749257
- preferred_entitled_shares
- 671187369
- old_common_entitled_shares
- 5380406383.793
- common_dps_KRW
- 788
- preferred_dps_KRW
- 788
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5516471666
- common_treasury
- 116722409
- ordinary_outstanding
- 5399749257
- preferred_issued
- 671187369
- old_cohort_common_shares
- 5380406383.793
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 6740986.574817
- 現金（億）
- 1728433.027287
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 39
内容を開く
- 日付
2028-10-30
- year
- 1.9822039698836
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.783898061288
- dividend_payable_T
- 4.783898061288
- details
内容を開く
- quarter
2028Q3
- ordinary_per_share_KRW
- 788
- preferred_per_share_KRW
- 788
- total_dividend_T
- 4.783898061288
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5516471666
- common_treasury
- 116722409
- ordinary_outstanding
- 5399749257
- preferred_issued
- 671187369
- old_cohort_common_shares
- 5380406383.793
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 6693147.594204
- 現金（億）
- 1728433.027287
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 47838.980613
- 40
内容を開く
- 日付
2028-11-27
- year
- 2.0588637919233
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42397.602304
- deltas
- cash_T
- -4.783898061288
- dividend_payable_T
- -4.783898061288
- details
内容を開く
- quarter
2028Q3
- issuer_cash_amount_T
- 4.783898061288
- company_preferred_dividend_paid_T
- 0.528895646772
- company_ordinary_dividend_paid_T
- 4.255002414516
- old_cohort_entitlement_fixed_at_exdate_shares
- 5380406383.793
- after
内容を開く
- common_issued
- 5516471666
- common_treasury
- 116722409
- ordinary_outstanding
- 5399749257
- preferred_issued
- 671187369
- old_cohort_common_shares
- 5380406383.793
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 6693147.594204
- 現金（億）
- 1680594.046674
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 41
内容を開く
- 日付
2028-12-02
- year
- 2.072553045859
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 116722409
- shares_needed_for_grant
- 20000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5516471666
- common_treasury
- 116722409
- ordinary_outstanding
- 5399749257
- preferred_issued
- 671187369
- old_cohort_common_shares
- 5380406383.793
- old_cohort_ownership_fraction_of_common
- 0.996418
- 親会社持分（億）
- 6693147.594204
- 現金（億）
- 1680594.046674
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 42
内容を開く
- 日付
2028-12-15
- year
- 2.1081451060917
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -20000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5516471666
- common_treasury
- 96722409
- ordinary_outstanding
- 5419749257
- preferred_issued
- 671187369
- old_cohort_common_shares
- 5380406383.793
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 6693147.594204
- 現金（億）
- 1680594.046674
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 43
内容を開く
- 日付
2028-12-28
- year
- 2.1437371663244
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5419749257
- preferred_entitled_shares
- 671187369
- old_common_entitled_shares
- 5380406383.793
- common_dps_KRW
- 788
- preferred_dps_KRW
- 789
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5516471666
- common_treasury
- 96722409
- ordinary_outstanding
- 5419749257
- preferred_issued
- 671187369
- old_cohort_common_shares
- 5380406383.793
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 6693147.594204
- 現金（億）
- 1680594.046674
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 44
内容を開く
- 日付
2028-12-31
- year
- 2.1519507186858
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 124.45461539574
- nci_equity_T
- 0.67930095288633
- cash_T
- 37.895268183822
- ppe_T
- 67.35
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 121.30374158684
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 133
- noncash_investment_marks_excluded_from_operating_CFO_T
- 3.8886481648
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5516471666
- common_treasury
- 96722409
- ordinary_outstanding
- 5419749257
- preferred_issued
- 671187369
- old_cohort_common_shares
- 5380406383.793
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7937693.748161
- 現金（億）
- 2059546.728513
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 45
内容を開く
- 日付
2029-01-29
- year
- 2.2313483915127
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.800329248657
- dividend_payable_T
- 4.800329248657
- details
内容を開く
- quarter
2028Q4
- ordinary_per_share_KRW
- 788
- preferred_per_share_KRW
- 789
- total_dividend_T
- 4.800329248657
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5516471666
- common_treasury
- 96722409
- ordinary_outstanding
- 5419749257
- preferred_issued
- 671187369
- old_cohort_common_shares
- 5380406383.793
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7889690.455674
- 現金（億）
- 2059546.728513
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48003.292487
- 46
内容を開く
- 日付
2029-03-16
- year
- 2.3572895277207
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 143781.529083
- deltas
内容を開く
- parent_equity_T
- -14.48328954786
- cash_T
- -14.48328954786
- old_shares
- -70260699.245984
- ordinary_issued_change
- -70774463
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 70774463
- execution_price_KRW
- 204640.048599
- issuer_cash_amount_T
- 14.48328954786
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.992741
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5419749257
- after
内容を開く
- common_issued
- 5445697203
- common_treasury
- 96722409
- ordinary_outstanding
- 5348974794
- preferred_issued
- 671187369
- old_cohort_common_shares
- 5310145684.547
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7744857.560196
- 現金（億）
- 1914713.833034
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48003.292487
- 47
内容を開く
- 日付
2029-03-29
- year
- 2.3928815879535
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5348974794
- preferred_entitled_shares
- 671187369
- old_common_entitled_shares
- 5310145684.547
- common_dps_KRW
- 827
- preferred_dps_KRW
- 827
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5445697203
- common_treasury
- 96722409
- ordinary_outstanding
- 5348974794
- preferred_issued
- 671187369
- old_cohort_common_shares
- 5310145684.547
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7744857.560196
- 現金（億）
- 1914713.833034
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48003.292487
- 48
内容を開く
- 日付
2029-04-16
- year
- 2.4421629021218
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.9638476698136
- cash_T
- -3.9638476698136
- preferred_issued
- -24611998
- details
内容を開く
- repurchased_preferred_shares
- 24611998
- execution_price_pref_KRW
- 161053.469524
- issuer_cash_amount_T
- 3.9638476698136
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5445697203
- common_treasury
- 96722409
- ordinary_outstanding
- 5348974794
- preferred_issued
- 646575371
- old_cohort_common_shares
- 5310145684.547
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7705219.083498
- 現金（億）
- 1875075.356336
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 48003.292487
- 49
内容を開く
- 日付
2029-04-20
- year
- 2.4531143052704
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 42397.602304
- deltas
- cash_T
- -4.800329248657
- dividend_payable_T
- -4.800329248657
- details
内容を開く
- quarter
2028Q4
- issuer_cash_amount_T
- 4.800329248657
- company_preferred_dividend_paid_T
- 0.529566834141
- company_ordinary_dividend_paid_T
- 4.270762414516
- old_cohort_entitlement_fixed_at_exdate_shares
- 5380406383.793
- after
内容を開く
- common_issued
- 5445697203
- common_treasury
- 96722409
- ordinary_outstanding
- 5348974794
- preferred_issued
- 646575371
- old_cohort_common_shares
- 5310145684.547
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7705219.083498
- 現金（億）
- 1827072.063849
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 50
内容を開く
- 日付
2029-04-30
- year
- 2.4804928131417
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.978674108801
- dividend_payable_T
- 4.978674108801
- details
内容を開く
- quarter
2029Q1
- ordinary_per_share_KRW
- 827
- preferred_per_share_KRW
- 827
- total_dividend_T
- 4.978674108801
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5445697203
- common_treasury
- 96722409
- ordinary_outstanding
- 5348974794
- preferred_issued
- 646575371
- old_cohort_common_shares
- 5310145684.547
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7655432.34241
- 現金（億）
- 1827072.063849
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49786.741088
- 51
内容を開く
- 日付
2029-05-28
- year
- 2.5571526351814
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 43914.904811
- deltas
- cash_T
- -4.978674108801
- dividend_payable_T
- -4.978674108801
- details
内容を開く
- quarter
2029Q1
- issuer_cash_amount_T
- 4.978674108801
- company_preferred_dividend_paid_T
- 0.555071954163
- company_ordinary_dividend_paid_T
- 4.423602154638
- old_cohort_entitlement_fixed_at_exdate_shares
- 5310145684.547
- after
内容を開く
- common_issued
- 5445697203
- common_treasury
- 96722409
- ordinary_outstanding
- 5348974794
- preferred_issued
- 646575371
- old_cohort_common_shares
- 5310145684.547
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7655432.34241
- 現金（億）
- 1777285.322761
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 52
内容を開く
- 日付
2029-06-28
- year
- 2.6420260095825
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5348974794
- preferred_entitled_shares
- 646575371
- old_common_entitled_shares
- 5310145684.547
- common_dps_KRW
- 827
- preferred_dps_KRW
- 827
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5445697203
- common_treasury
- 96722409
- ordinary_outstanding
- 5348974794
- preferred_issued
- 646575371
- old_cohort_common_shares
- 5310145684.547
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7655432.34241
- 現金（億）
- 1777285.322761
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 53
内容を開く
- 日付
2029-07-30
- year
- 2.7296372347707
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.958319986455
- dividend_payable_T
- 4.958319986455
- details
内容を開く
- quarter
2029Q2
- ordinary_per_share_KRW
- 827
- preferred_per_share_KRW
- 827
- total_dividend_T
- 4.958319986455
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5445697203
- common_treasury
- 96722409
- ordinary_outstanding
- 5348974794
- preferred_issued
- 646575371
- old_cohort_common_shares
- 5310145684.547
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7605849.142545
- 現金（億）
- 1777285.322761
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49583.199865
- 54
内容を開く
- 日付
2029-08-16
- year
- 2.776180698152
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 95854.353071
- deltas
内容を開く
- parent_equity_T
- -9.6555264004047
- cash_T
- -9.6555264004047
- old_shares
- -46170314.149305
- ordinary_issued_change
- -46507923
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 46507923
- execution_price_KRW
- 207610.354915
- issuer_cash_amount_T
- 9.6555264004047
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.992741
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5348974794
- after
内容を開く
- common_issued
- 5399189280
- common_treasury
- 96722409
- ordinary_outstanding
- 5302466871
- preferred_issued
- 646575371
- old_cohort_common_shares
- 5263975370.3977
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7509293.878541
- 現金（億）
- 1680730.058757
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49583.199865
- 55
内容を開く
- 日付
2029-08-27
- year
- 2.8062970568104
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 43914.904811
- deltas
- cash_T
- -4.958319986455
- dividend_payable_T
- -4.958319986455
- details
内容を開く
- quarter
2029Q2
- issuer_cash_amount_T
- 4.958319986455
- company_preferred_dividend_paid_T
- 0.534717831817
- company_ordinary_dividend_paid_T
- 4.423602154638
- old_cohort_entitlement_fixed_at_exdate_shares
- 5310145684.547
- after
内容を開く
- common_issued
- 5399189280
- common_treasury
- 96722409
- ordinary_outstanding
- 5302466871
- preferred_issued
- 646575371
- old_cohort_common_shares
- 5263975370.3977
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7509293.878541
- 現金（億）
- 1631146.858893
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 56
内容を開く
- 日付
2029-09-16
- year
- 2.861054072553
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.6589363197179
- cash_T
- -3.6589363197179
- preferred_issued
- -22451074
- details
内容を開く
- repurchased_preferred_shares
- 22451074
- execution_price_pref_KRW
- 162973.776654
- issuer_cash_amount_T
- 3.6589363197179
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5399189280
- common_treasury
- 96722409
- ordinary_outstanding
- 5302466871
- preferred_issued
- 624124297
- old_cohort_common_shares
- 5263975370.3977
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7472704.515344
- 現金（億）
- 1594557.495696
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 57
内容を開く
- 日付
2029-09-27
- year
- 2.8911704312115
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5302466871
- preferred_entitled_shares
- 624124297
- old_common_entitled_shares
- 5263975370.3977
- common_dps_KRW
- 827
- preferred_dps_KRW
- 827
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5399189280
- common_treasury
- 96722409
- ordinary_outstanding
- 5302466871
- preferred_issued
- 624124297
- old_cohort_common_shares
- 5263975370.3977
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7472704.515344
- 現金（億）
- 1594557.495696
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 58
内容を開く
- 日付
2029-10-29
- year
- 2.9787816563997
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.901290895936
- dividend_payable_T
- 4.901290895936
- details
内容を開く
- quarter
2029Q3
- ordinary_per_share_KRW
- 827
- preferred_per_share_KRW
- 827
- total_dividend_T
- 4.901290895936
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5399189280
- common_treasury
- 96722409
- ordinary_outstanding
- 5302466871
- preferred_issued
- 624124297
- old_cohort_common_shares
- 5263975370.3977
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7423691.606385
- 現金（億）
- 1594557.495696
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49012.908959
- 59
内容を開く
- 日付
2029-11-27
- year
- 3.0581793292266
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 43533.076313
- deltas
- cash_T
- -4.901290895936
- dividend_payable_T
- -4.901290895936
- details
内容を開く
- quarter
2029Q3
- issuer_cash_amount_T
- 4.901290895936
- company_preferred_dividend_paid_T
- 0.516150793619
- company_ordinary_dividend_paid_T
- 4.385140102317
- old_cohort_entitlement_fixed_at_exdate_shares
- 5263975370.3977
- after
内容を開く
- common_issued
- 5399189280
- common_treasury
- 96722409
- ordinary_outstanding
- 5302466871
- preferred_issued
- 624124297
- old_cohort_common_shares
- 5263975370.3977
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7423691.606385
- 現金（億）
- 1545544.586736
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 60
内容を開く
- 日付
2029-12-02
- year
- 3.0718685831622
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 96722409
- shares_needed_for_grant
- 20000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5399189280
- common_treasury
- 96722409
- ordinary_outstanding
- 5302466871
- preferred_issued
- 624124297
- old_cohort_common_shares
- 5263975370.3977
- old_cohort_ownership_fraction_of_common
- 0.992741
- 親会社持分（億）
- 7423691.606385
- 現金（億）
- 1545544.586736
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 61
内容を開く
- 日付
2029-12-15
- year
- 3.1074606433949
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -20000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5399189280
- common_treasury
- 76722409
- ordinary_outstanding
- 5322466871
- preferred_issued
- 624124297
- old_cohort_common_shares
- 5263975370.3977
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 7423691.606385
- 現金（億）
- 1545544.586736
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 62
内容を開く
- 日付
2029-12-27
- year
- 3.1403148528405
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5322466871
- preferred_entitled_shares
- 624124297
- old_common_entitled_shares
- 5263975370.3977
- common_dps_KRW
- 827
- preferred_dps_KRW
- 828
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5399189280
- common_treasury
- 76722409
- ordinary_outstanding
- 5322466871
- preferred_issued
- 624124297
- old_cohort_common_shares
- 5263975370.3977
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 7423691.606385
- 現金（億）
- 1545544.586736
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 63
内容を開く
- 日付
2029-12-31
- year
- 3.151266255989
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 109.12035470169
- nci_equity_T
- 0.59282375259763
- cash_T
- 35.158427603716
- ppe_T
- 64.25
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 105.86138439243
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 140
- noncash_investment_marks_excluded_from_operating_CFO_T
- 4.304750850568
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5399189280
- common_treasury
- 76722409
- ordinary_outstanding
- 5322466871
- preferred_issued
- 624124297
- old_cohort_common_shares
- 5263975370.3977
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 8514895.153401
- 現金（億）
- 1897128.862773
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 64
内容を開く
- 日付
2030-01-29
- year
- 3.2306639288159
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.918455020233
- dividend_payable_T
- 4.918455020233
- details
内容を開く
- quarter
2029Q4
- ordinary_per_share_KRW
- 827
- preferred_per_share_KRW
- 828
- total_dividend_T
- 4.918455020233
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5399189280
- common_treasury
- 76722409
- ordinary_outstanding
- 5322466871
- preferred_issued
- 624124297
- old_cohort_common_shares
- 5263975370.3977
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 8465710.603199
- 現金（億）
- 1897128.862773
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49184.550202
- 65
内容を開く
- 日付
2030-03-16
- year
- 3.356605065024
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 224267.694817
- deltas
内容を開く
- parent_equity_T
- -22.675968102232
- cash_T
- -22.675968102232
- old_shares
- -105887809.73972
- ordinary_issued_change
- -107064399
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 107064399
- execution_price_KRW
- 211797.463153
- issuer_cash_amount_T
- 22.675968102232
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.98901
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5322466871
- after
内容を開く
- common_issued
- 5292124881
- common_treasury
- 76722409
- ordinary_outstanding
- 5215402472
- preferred_issued
- 624124297
- old_cohort_common_shares
- 5158087560.658
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 8238950.922177
- 現金（億）
- 1670369.181751
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49184.550202
- 66
内容を開く
- 日付
2030-03-28
- year
- 3.3894592744695
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5215402472
- preferred_entitled_shares
- 624124297
- old_common_entitled_shares
- 5158087560.658
- common_dps_KRW
- 868
- preferred_dps_KRW
- 868
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5292124881
- common_treasury
- 76722409
- ordinary_outstanding
- 5215402472
- preferred_issued
- 624124297
- old_cohort_common_shares
- 5158087560.658
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 8238950.922177
- 現金（億）
- 1670369.181751
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49184.550202
- 67
内容を開く
- 日付
2030-04-16
- year
- 3.4414784394251
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.206054401804
- cash_T
- -6.206054401804
- preferred_issued
- -37459775
- details
内容を開く
- repurchased_preferred_shares
- 37459775
- execution_price_pref_KRW
- 165672.495412
- issuer_cash_amount_T
- 6.206054401804
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5292124881
- common_treasury
- 76722409
- ordinary_outstanding
- 5215402472
- preferred_issued
- 586664522
- old_cohort_common_shares
- 5158087560.658
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 8176890.378159
- 現金（億）
- 1608308.637733
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49184.550202
- 68
内容を開く
- 日付
2030-04-22
- year
- 3.4579055441478
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 43533.076313
- deltas
- cash_T
- -4.918455020233
- dividend_payable_T
- -4.918455020233
- details
内容を開く
- quarter
2029Q4
- issuer_cash_amount_T
- 4.918455020233
- company_preferred_dividend_paid_T
- 0.516774917916
- company_ordinary_dividend_paid_T
- 4.401680102317
- old_cohort_entitlement_fixed_at_exdate_shares
- 5263975370.3977
- after
内容を開く
- common_issued
- 5292124881
- common_treasury
- 76722409
- ordinary_outstanding
- 5215402472
- preferred_issued
- 586664522
- old_cohort_common_shares
- 5158087560.658
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 8176890.378159
- 現金（億）
- 1559124.087531
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 69
内容を開く
- 日付
2030-04-29
- year
- 3.4770704996578
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.068709235492
- dividend_payable_T
- 5.068709235492
- details
内容を開く
- quarter
2030Q1
- ordinary_per_share_KRW
- 868
- preferred_per_share_KRW
- 868
- total_dividend_T
- 5.068709235492
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5292124881
- common_treasury
- 76722409
- ordinary_outstanding
- 5215402472
- preferred_issued
- 586664522
- old_cohort_common_shares
- 5158087560.658
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 8126203.285804
- 現金（億）
- 1559124.087531
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50687.092355
- 70
内容を開く
- 日付
2030-05-27
- year
- 3.5537303216975
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44772.200027
- deltas
- cash_T
- -5.068709235492
- dividend_payable_T
- -5.068709235492
- details
内容を開く
- quarter
2030Q1
- issuer_cash_amount_T
- 5.068709235492
- company_preferred_dividend_paid_T
- 0.541739889796
- company_ordinary_dividend_paid_T
- 4.526969345696
- old_cohort_entitlement_fixed_at_exdate_shares
- 5158087560.658
- after
内容を開く
- common_issued
- 5292124881
- common_treasury
- 76722409
- ordinary_outstanding
- 5215402472
- preferred_issued
- 586664522
- old_cohort_common_shares
- 5158087560.658
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 8126203.285804
- 現金（億）
- 1508436.995176
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 71
内容を開く
- 日付
2030-06-27
- year
- 3.6386036960986
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5215402472
- preferred_entitled_shares
- 586664522
- old_common_entitled_shares
- 5158087560.658
- common_dps_KRW
- 868
- preferred_dps_KRW
- 868
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5292124881
- common_treasury
- 76722409
- ordinary_outstanding
- 5215402472
- preferred_issued
- 586664522
- old_cohort_common_shares
- 5158087560.658
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 8126203.285804
- 現金（億）
- 1508436.995176
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 72
内容を開く
- 日付
2030-07-29
- year
- 3.7262149212868
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.036194150792
- dividend_payable_T
- 5.036194150792
- details
内容を開く
- quarter
2030Q2
- ordinary_per_share_KRW
- 868
- preferred_per_share_KRW
- 868
- total_dividend_T
- 5.036194150792
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5292124881
- common_treasury
- 76722409
- ordinary_outstanding
- 5215402472
- preferred_issued
- 586664522
- old_cohort_common_shares
- 5158087560.658
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 8075841.344296
- 現金（億）
- 1508436.995176
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50361.941508
- 73
内容を開く
- 日付
2030-08-16
- year
- 3.7754962354552
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 149511.796167
- deltas
内容を開く
- parent_equity_T
- -15.1173120299
- cash_T
- -15.1173120299
- old_shares
- -69581906.564475
- ordinary_issued_change
- -70355077
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 70355077
- execution_price_KRW
- 214871.657804
- issuer_cash_amount_T
- 15.1173120299
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.98901
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5215402472
- after
内容を開く
- common_issued
- 5221769804
- common_treasury
- 76722409
- ordinary_outstanding
- 5145047395
- preferred_issued
- 586664522
- old_cohort_common_shares
- 5088505654.0935
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 7924668.223997
- 現金（億）
- 1357263.874877
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50361.941508
- 74
内容を開く
- 日付
2030-08-27
- year
- 3.8056125941136
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44772.200027
- deltas
- cash_T
- -5.036194150792
- dividend_payable_T
- -5.036194150792
- details
内容を開く
- quarter
2030Q2
- issuer_cash_amount_T
- 5.036194150792
- company_preferred_dividend_paid_T
- 0.509224805096
- company_ordinary_dividend_paid_T
- 4.526969345696
- old_cohort_entitlement_fixed_at_exdate_shares
- 5158087560.658
- after
内容を開く
- common_issued
- 5221769804
- common_treasury
- 76722409
- ordinary_outstanding
- 5145047395
- preferred_issued
- 586664522
- old_cohort_common_shares
- 5088505654.0935
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 7924668.223997
- 現金（億）
- 1306901.933369
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 75
内容を開く
- 日付
2030-09-16
- year
- 3.8603696098563
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.7286655993387
- cash_T
- -5.7286655993387
- preferred_issued
- -34170821
- details
内容を開く
- repurchased_preferred_shares
- 34170821
- execution_price_pref_KRW
- 167647.877098
- issuer_cash_amount_T
- 5.7286655993387
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5221769804
- common_treasury
- 76722409
- ordinary_outstanding
- 5145047395
- preferred_issued
- 552493701
- old_cohort_common_shares
- 5088505654.0935
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 7867381.568004
- 現金（億）
- 1249615.277375
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 76
内容を開く
- 日付
2030-09-26
- year
- 3.8877481177276
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5145047395
- preferred_entitled_shares
- 552493701
- old_common_entitled_shares
- 5088505654.0935
- common_dps_KRW
- 868
- preferred_dps_KRW
- 868
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5221769804
- common_treasury
- 76722409
- ordinary_outstanding
- 5145047395
- preferred_issued
- 552493701
- old_cohort_common_shares
- 5088505654.0935
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 7867381.568004
- 現金（億）
- 1249615.277375
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 77
内容を開く
- 日付
2030-10-29
- year
- 3.9780971937029
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.945465671328
- dividend_payable_T
- 4.945465671328
- details
内容を開く
- quarter
2030Q3
- ordinary_per_share_KRW
- 868
- preferred_per_share_KRW
- 868
- total_dividend_T
- 4.945465671328
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5221769804
- common_treasury
- 76722409
- ordinary_outstanding
- 5145047395
- preferred_issued
- 552493701
- old_cohort_common_shares
- 5088505654.0935
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 7817926.91129
- 現金（億）
- 1249615.277375
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49454.656713
- 78
内容を開く
- 日付
2030-11-27
- year
- 4.0574948665298
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44168.229078
- deltas
- cash_T
- -4.945465671328
- dividend_payable_T
- -4.945465671328
- details
内容を開く
- quarter
2030Q3
- issuer_cash_amount_T
- 4.945465671328
- company_preferred_dividend_paid_T
- 0.479564532468
- company_ordinary_dividend_paid_T
- 4.46590113886
- old_cohort_entitlement_fixed_at_exdate_shares
- 5088505654.0935
- after
内容を開く
- common_issued
- 5221769804
- common_treasury
- 76722409
- ordinary_outstanding
- 5145047395
- preferred_issued
- 552493701
- old_cohort_common_shares
- 5088505654.0935
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 7817926.91129
- 現金（億）
- 1200160.620662
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 79
内容を開く
- 日付
2030-12-02
- year
- 4.0711841204654
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 76722409
- shares_needed_for_grant
- 20000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5221769804
- common_treasury
- 76722409
- ordinary_outstanding
- 5145047395
- preferred_issued
- 552493701
- old_cohort_common_shares
- 5088505654.0935
- old_cohort_ownership_fraction_of_common
- 0.98901
- 親会社持分（億）
- 7817926.91129
- 現金（億）
- 1200160.620662
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 80
内容を開く
- 日付
2030-12-15
- year
- 4.1067761806982
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -20000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5221769804
- common_treasury
- 56722409
- ordinary_outstanding
- 5165047395
- preferred_issued
- 552493701
- old_cohort_common_shares
- 5088505654.0935
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 7817926.91129
- 現金（億）
- 1200160.620662
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 81
内容を開く
- 日付
2030-12-27
- year
- 4.1396303901437
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5165047395
- preferred_entitled_shares
- 552493701
- old_common_entitled_shares
- 5088505654.0935
- common_dps_KRW
- 868
- preferred_dps_KRW
- 869
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5221769804
- common_treasury
- 56722409
- ordinary_outstanding
- 5165047395
- preferred_issued
- 552493701
- old_cohort_common_shares
- 5088505654.0935
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 7817926.91129
- 現金（億）
- 1200160.620662
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 82
内容を開く
- 日付
2030-12-31
- year
- 4.1505817932923
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 165.86241988943
- nci_equity_T
- 0.9128192863855
- cash_T
- 77.869822045477
- ppe_T
- 65.17
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 163.00344399741
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 149
- noncash_investment_marks_excluded_from_operating_CFO_T
- 4.7354171303379
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5221769804
- common_treasury
- 56722409
- ordinary_outstanding
- 5165047395
- preferred_issued
- 552493701
- old_cohort_common_shares
- 5088505654.0935
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 9476551.110185
- 現金（億）
- 1978858.841117
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 83
内容を開く
- 日付
2031-01-29
- year
- 4.2299794661191
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.963378165029
- dividend_payable_T
- 4.963378165029
- details
内容を開く
- quarter
2030Q4
- ordinary_per_share_KRW
- 868
- preferred_per_share_KRW
- 869
- total_dividend_T
- 4.963378165029
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5221769804
- common_treasury
- 56722409
- ordinary_outstanding
- 5165047395
- preferred_issued
- 552493701
- old_cohort_common_shares
- 5088505654.0935
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 9426917.328534
- 現金（億）
- 1978858.841117
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49633.78165
- 84
内容を開く
- 日付
2031-03-16
- year
- 4.3559206023272
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 227280.744338
- deltas
内容を開く
- parent_equity_T
- -23.069952089612
- cash_T
- -23.069952089612
- old_shares
- -103684005.2508
- ordinary_issued_change
- -105243629
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 105243629
- execution_price_KRW
- 219205.212789
- issuer_cash_amount_T
- 23.069952089612
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.985181
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5165047395
- after
内容を開く
- common_issued
- 5116526175
- common_treasury
- 56722409
- ordinary_outstanding
- 5059803766
- preferred_issued
- 552493701
- old_cohort_common_shares
- 4984821648.8427
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 9196217.807638
- 現金（億）
- 1748159.320221
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49633.78165
- 85
内容を開く
- 日付
2031-03-27
- year
- 4.3860369609856
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5059803766
- preferred_entitled_shares
- 552493701
- old_common_entitled_shares
- 4984821648.8427
- common_dps_KRW
- 912
- preferred_dps_KRW
- 912
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5116526175
- common_treasury
- 56722409
- ordinary_outstanding
- 5059803766
- preferred_issued
- 552493701
- old_cohort_common_shares
- 4984821648.8427
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 9196217.807638
- 現金（億）
- 1748159.320221
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49633.78165
- 86
内容を開く
- 日付
2031-04-16
- year
- 4.4407939767283
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.3138816419916
- cash_T
- -6.3138816419916
- preferred_issued
- -37048079
- details
内容を開く
- repurchased_preferred_shares
- 37048079
- execution_price_pref_KRW
- 170423.995317
- issuer_cash_amount_T
- 6.3138816419916
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5116526175
- common_treasury
- 56722409
- ordinary_outstanding
- 5059803766
- preferred_issued
- 515445622
- old_cohort_common_shares
- 4984821648.8427
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 9133078.991218
- 現金（億）
- 1685020.503801
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49633.78165
- 87
内容を開く
- 日付
2031-04-21
- year
- 4.4544832306639
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44168.229078
- deltas
- cash_T
- -4.963378165029
- dividend_payable_T
- -4.963378165029
- details
内容を開く
- quarter
2030Q4
- issuer_cash_amount_T
- 4.963378165029
- company_preferred_dividend_paid_T
- 0.480117026169
- company_ordinary_dividend_paid_T
- 4.48326113886
- old_cohort_entitlement_fixed_at_exdate_shares
- 5088505654.0935
- after
内容を開く
- common_issued
- 5116526175
- common_treasury
- 56722409
- ordinary_outstanding
- 5059803766
- preferred_issued
- 515445622
- old_cohort_common_shares
- 4984821648.8427
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 9133078.991218
- 現金（億）
- 1635386.722151
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 88
内容を開く
- 日付
2031-04-29
- year
- 4.476386036961
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.118415289904
- dividend_payable_T
- 5.118415289904
- details
内容を開く
- quarter
2031Q1
- ordinary_per_share_KRW
- 912
- preferred_per_share_KRW
- 912
- total_dividend_T
- 5.118415289904
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5116526175
- common_treasury
- 56722409
- ordinary_outstanding
- 5059803766
- preferred_issued
- 515445622
- old_cohort_common_shares
- 4984821648.8427
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 9081894.838319
- 現金（億）
- 1635386.722151
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51184.152899
- 89
内容を開く
- 日付
2031-05-27
- year
- 4.5530458590007
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45461.573437
- deltas
- cash_T
- -5.118415289904
- dividend_payable_T
- -5.118415289904
- details
内容を開く
- quarter
2031Q1
- issuer_cash_amount_T
- 5.118415289904
- company_preferred_dividend_paid_T
- 0.503874255312
- company_ordinary_dividend_paid_T
- 4.614541034592
- old_cohort_entitlement_fixed_at_exdate_shares
- 4984821648.8427
- after
内容を開く
- common_issued
- 5116526175
- common_treasury
- 56722409
- ordinary_outstanding
- 5059803766
- preferred_issued
- 515445622
- old_cohort_common_shares
- 4984821648.8427
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 9081894.838319
- 現金（億）
- 1584202.569252
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 90
内容を開く
- 日付
2031-06-26
- year
- 4.6351813826146
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5059803766
- preferred_entitled_shares
- 515445622
- old_common_entitled_shares
- 4984821648.8427
- common_dps_KRW
- 912
- preferred_dps_KRW
- 912
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5116526175
- common_treasury
- 56722409
- ordinary_outstanding
- 5059803766
- preferred_issued
- 515445622
- old_cohort_common_shares
- 4984821648.8427
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 9081894.838319
- 現金（億）
- 1584202.569252
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 91
内容を開く
- 日付
2031-07-29
- year
- 4.72553045859
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.084627441856
- dividend_payable_T
- 5.084627441856
- details
内容を開く
- quarter
2031Q2
- ordinary_per_share_KRW
- 912
- preferred_per_share_KRW
- 912
- total_dividend_T
- 5.084627441856
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5116526175
- common_treasury
- 56722409
- ordinary_outstanding
- 5059803766
- preferred_issued
- 515445622
- old_cohort_common_shares
- 4984821648.8427
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 9031048.563901
- 現金（億）
- 1584202.569252
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50846.274419
- 92
内容を開く
- 日付
2031-08-16
- year
- 4.7748117727584
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 151520.495871
- deltas
内容を開く
- parent_equity_T
- -15.3799680238
- cash_T
- -15.3799680238
- old_shares
- -68133723.652632
- ordinary_issued_change
- -69158597
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 69158597
- execution_price_KRW
- 222386.929333
- issuer_cash_amount_T
- 15.3799680238
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.985181
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5059803766
- after
内容を開く
- common_issued
- 5047367578
- common_treasury
- 56722409
- ordinary_outstanding
- 4990645169
- preferred_issued
- 515445622
- old_cohort_common_shares
- 4916687925.1901
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 8877248.883663
- 現金（億）
- 1430402.889014
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50846.274419
- 93
内容を開く
- 日付
2031-08-27
- year
- 4.8049281314168
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45461.573437
- deltas
- cash_T
- -5.084627441856
- dividend_payable_T
- -5.084627441856
- details
内容を開く
- quarter
2031Q2
- issuer_cash_amount_T
- 5.084627441856
- company_preferred_dividend_paid_T
- 0.470086407264
- company_ordinary_dividend_paid_T
- 4.614541034592
- old_cohort_entitlement_fixed_at_exdate_shares
- 4984821648.8427
- after
内容を開く
- common_issued
- 5047367578
- common_treasury
- 56722409
- ordinary_outstanding
- 4990645169
- preferred_issued
- 515445622
- old_cohort_common_shares
- 4916687925.1901
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 8877248.883663
- 現金（億）
- 1379556.614595
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 94
内容を開く
- 日付
2031-09-16
- year
- 4.8596851471595
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.8281984791217
- cash_T
- -5.8281984791217
- preferred_issued
- -33795272
- details
内容を開く
- repurchased_preferred_shares
- 33795272
- execution_price_pref_KRW
- 172456.031102
- issuer_cash_amount_T
- 5.8281984791217
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 5047367578
- common_treasury
- 56722409
- ordinary_outstanding
- 4990645169
- preferred_issued
- 481650350
- old_cohort_common_shares
- 4916687925.1901
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 8818966.898871
- 現金（億）
- 1321274.629804
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 95
内容を開く
- 日付
2031-09-26
- year
- 4.8870636550308
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4990645169
- preferred_entitled_shares
- 481650350
- old_common_entitled_shares
- 4916687925.1901
- common_dps_KRW
- 912
- preferred_dps_KRW
- 912
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5047367578
- common_treasury
- 56722409
- ordinary_outstanding
- 4990645169
- preferred_issued
- 481650350
- old_cohort_common_shares
- 4916687925.1901
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 8818966.898871
- 現金（億）
- 1321274.629804
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 96
内容を開く
- 日付
2031-10-29
- year
- 4.9774127310062
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.990733513328
- dividend_payable_T
- 4.990733513328
- details
内容を開く
- quarter
2031Q3
- ordinary_per_share_KRW
- 912
- preferred_per_share_KRW
- 912
- total_dividend_T
- 4.990733513328
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5047367578
- common_treasury
- 56722409
- ordinary_outstanding
- 4990645169
- preferred_issued
- 481650350
- old_cohort_common_shares
- 4916687925.1901
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 8769059.563738
- 現金（億）
- 1321274.629804
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 49907.335133
- 97
内容を開く
- 日付
2031-11-27
- year
- 5.056810403833
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44840.193878
- deltas
- cash_T
- -4.990733513328
- dividend_payable_T
- -4.990733513328
- details
内容を開く
- quarter
2031Q3
- issuer_cash_amount_T
- 4.990733513328
- company_preferred_dividend_paid_T
- 0.4392651192
- company_ordinary_dividend_paid_T
- 4.551468394128
- old_cohort_entitlement_fixed_at_exdate_shares
- 4916687925.1901
- after
内容を開く
- common_issued
- 5047367578
- common_treasury
- 56722409
- ordinary_outstanding
- 4990645169
- preferred_issued
- 481650350
- old_cohort_common_shares
- 4916687925.1901
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 8769059.563738
- 現金（億）
- 1271367.29467
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 98
内容を開く
- 日付
2031-12-02
- year
- 5.0704996577687
- 種類
employee_treasury_inventory_precheck_no_buy
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- existing_common_treasury
- 56722409
- shares_needed_for_grant
- 20000000
- issuer_cash_amount_T
- 0
- avoid_doubly_rebuying_2026_inventory
- はい
- after
内容を開く
- common_issued
- 5047367578
- common_treasury
- 56722409
- ordinary_outstanding
- 4990645169
- preferred_issued
- 481650350
- old_cohort_common_shares
- 4916687925.1901
- old_cohort_ownership_fraction_of_common
- 0.985181
- 親会社持分（億）
- 8769059.563738
- 現金（億）
- 1271367.29467
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 99
内容を開く
- 日付
2031-12-15
- year
- 5.1060917180014
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -20000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 5047367578
- common_treasury
- 36722409
- ordinary_outstanding
- 5010645169
- preferred_issued
- 481650350
- old_cohort_common_shares
- 4916687925.1901
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 8769059.563738
- 現金（億）
- 1271367.29467
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 100
内容を開く
- 日付
2031-12-29
- year
- 5.1444216290212
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 5010645169
- preferred_entitled_shares
- 481650350
- old_common_entitled_shares
- 4916687925.1901
- common_dps_KRW
- 912
- preferred_dps_KRW
- 913
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 5047367578
- common_treasury
- 36722409
- ordinary_outstanding
- 5010645169
- preferred_issued
- 481650350
- old_cohort_common_shares
- 4916687925.1901
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 8769059.563738
- 現金（億）
- 1271367.29467
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 101
内容を開く
- 日付
2031-12-31
- year
- 5.1498973305955
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 212.03547402775
- nci_equity_T
- 1.1732111324828
- cash_T
- 120.93752843034
- ppe_T
- 62.09
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 209.50198794336
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 154
- noncash_investment_marks_excluded_from_operating_CFO_T
- 5.1811567298997
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 5047367578
- common_treasury
- 36722409
- ordinary_outstanding
- 5010645169
- preferred_issued
- 481650350
- old_cohort_common_shares
- 4916687925.1901
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10889414.304016
- 現金（億）
- 2480742.578974
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 102
内容を開く
- 日付
2032-01-29
- year
- 5.2292950034223
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.009455163678
- dividend_payable_T
- 5.009455163678
- details
内容を開く
- quarter
2031Q4
- ordinary_per_share_KRW
- 912
- preferred_per_share_KRW
- 913
- total_dividend_T
- 5.009455163678
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 5047367578
- common_treasury
- 36722409
- ordinary_outstanding
- 5010645169
- preferred_issued
- 481650350
- old_cohort_common_shares
- 4916687925.1901
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10839319.752379
- 現金（億）
- 2480742.578974
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50094.551637
- 103
内容を開く
- 日付
2032-03-16
- year
- 5.3579739904175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 230239.513456
- deltas
内容を開く
- parent_equity_T
- -23.463935953706
- cash_T
- -23.463935953706
- old_shares
- -101474741.36453
- ordinary_issued_change
- -103413910
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 103413910
- execution_price_KRW
- 226893.422304
- issuer_cash_amount_T
- 23.463935953706
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.981248
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 5010645169
- after
内容を開く
- common_issued
- 4943953668
- common_treasury
- 36722409
- ordinary_outstanding
- 4907231259
- preferred_issued
- 481650350
- old_cohort_common_shares
- 4815213183.8256
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10604680.392842
- 現金（億）
- 2246103.219437
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50094.551637
- 104
内容を開く
- 日付
2032-03-29
- year
- 5.3935660506502
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4907231259
- preferred_entitled_shares
- 481650350
- old_common_entitled_shares
- 4815213183.8256
- common_dps_KRW
- 957
- preferred_dps_KRW
- 957
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4943953668
- common_treasury
- 36722409
- ordinary_outstanding
- 4907231259
- preferred_issued
- 481650350
- old_cohort_common_shares
- 4815213183.8256
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10604680.392842
- 現金（億）
- 2246103.219437
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50094.551637
- 105
内容を開く
- 日付
2032-04-16
- year
- 5.4428473648186
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.4217087627466
- cash_T
- -6.4217087627466
- preferred_issued
- -36627383
- details
内容を開く
- repurchased_preferred_shares
- 36627383
- execution_price_pref_KRW
- 175325.35051
- issuer_cash_amount_T
- 6.4217087627466
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4943953668
- common_treasury
- 36722409
- ordinary_outstanding
- 4907231259
- preferred_issued
- 445022967
- old_cohort_common_shares
- 4815213183.8256
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10540463.305214
- 現金（億）
- 2181886.131809
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50094.551637
- 106
内容を開く
- 日付
2032-04-20
- year
- 5.4537987679671
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 44840.193878
- deltas
- cash_T
- -5.009455163678
- dividend_payable_T
- -5.009455163678
- details
内容を開く
- quarter
2031Q4
- issuer_cash_amount_T
- 5.009455163678
- company_preferred_dividend_paid_T
- 0.43974676955
- company_ordinary_dividend_paid_T
- 4.569708394128
- old_cohort_entitlement_fixed_at_exdate_shares
- 4916687925.1901
- after
内容を開く
- common_issued
- 4943953668
- common_treasury
- 36722409
- ordinary_outstanding
- 4907231259
- preferred_issued
- 445022967
- old_cohort_common_shares
- 4815213183.8256
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10540463.305214
- 現金（億）
- 2131791.580173
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 107
内容を開く
- 日付
2032-04-29
- year
- 5.4784394250513
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.157159699813
- dividend_payable_T
- 5.157159699813
- details
内容を開く
- quarter
2032Q1
- ordinary_per_share_KRW
- 957
- preferred_per_share_KRW
- 957
- total_dividend_T
- 5.157159699813
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4943953668
- common_treasury
- 36722409
- ordinary_outstanding
- 4907231259
- preferred_issued
- 445022967
- old_cohort_common_shares
- 4815213183.8256
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10488891.708216
- 現金（億）
- 2131791.580173
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51571.596998
- 108
内容を開く
- 日付
2032-05-27
- year
- 5.555099247091
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 46081.590169
- deltas
- cash_T
- -5.157159699813
- dividend_payable_T
- -5.157159699813
- details
内容を開く
- quarter
2032Q1
- issuer_cash_amount_T
- 5.157159699813
- company_preferred_dividend_paid_T
- 0.46093938495
- company_ordinary_dividend_paid_T
- 4.696220314863
- old_cohort_entitlement_fixed_at_exdate_shares
- 4815213183.8256
- after
内容を開く
- common_issued
- 4943953668
- common_treasury
- 36722409
- ordinary_outstanding
- 4907231259
- preferred_issued
- 445022967
- old_cohort_common_shares
- 4815213183.8256
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10488891.708216
- 現金（億）
- 2080219.983174
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 109
内容を開く
- 日付
2032-06-28
- year
- 5.6427104722793
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4907231259
- preferred_entitled_shares
- 445022967
- old_common_entitled_shares
- 4815213183.8256
- common_dps_KRW
- 957
- preferred_dps_KRW
- 957
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4943953668
- common_treasury
- 36722409
- ordinary_outstanding
- 4907231259
- preferred_issued
- 445022967
- old_cohort_common_shares
- 4815213183.8256
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10488891.708216
- 現金（億）
- 2080219.983174
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 110
内容を開く
- 日付
2032-07-29
- year
- 5.7275838466804
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.122107294282
- dividend_payable_T
- 5.122107294282
- details
内容を開く
- quarter
2032Q2
- ordinary_per_share_KRW
- 957
- preferred_per_share_KRW
- 957
- total_dividend_T
- 5.122107294282
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4943953668
- common_treasury
- 36722409
- ordinary_outstanding
- 4907231259
- preferred_issued
- 445022967
- old_cohort_common_shares
- 4815213183.8256
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10437670.635273
- 現金（億）
- 2080219.983174
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51221.072943
- 111
内容を開く
- 日付
2032-08-16
- year
- 5.7768651608487
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 153493.010097
- deltas
内容を開く
- parent_equity_T
- -15.642624083891
- cash_T
- -15.642624083891
- old_shares
- -66681953.846262
- ordinary_issued_change
- -67956237
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 67956237
- execution_price_KRW
- 230186.731556
- issuer_cash_amount_T
- 15.642624083891
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.981248
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4907231259
- after
内容を開く
- common_issued
- 4875997431
- common_treasury
- 36722409
- ordinary_outstanding
- 4839275022
- preferred_issued
- 445022967
- old_cohort_common_shares
- 4748531229.9793
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10281244.394435
- 現金（億）
- 1923793.742335
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51221.072943
- 112
内容を開く
- 日付
2032-08-27
- year
- 5.8069815195072
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 46081.590169
- deltas
- cash_T
- -5.122107294282
- dividend_payable_T
- -5.122107294282
- details
内容を開く
- quarter
2032Q2
- issuer_cash_amount_T
- 5.122107294282
- company_preferred_dividend_paid_T
- 0.425886979419
- company_ordinary_dividend_paid_T
- 4.696220314863
- old_cohort_entitlement_fixed_at_exdate_shares
- 4815213183.8256
- after
内容を開く
- common_issued
- 4875997431
- common_treasury
- 36722409
- ordinary_outstanding
- 4839275022
- preferred_issued
- 445022967
- old_cohort_common_shares
- 4748531229.9793
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10281244.394435
- 現金（億）
- 1872572.669393
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 113
内容を開く
- 日付
2032-09-16
- year
- 5.8617385352498
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.9277312162411
- cash_T
- -5.9277312162411
- preferred_issued
- -33411513
- details
内容を開く
- repurchased_preferred_shares
- 33411513
- execution_price_pref_KRW
- 177415.82718
- issuer_cash_amount_T
- 5.9277312162411
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4875997431
- common_treasury
- 36722409
- ordinary_outstanding
- 4839275022
- preferred_issued
- 411611454
- old_cohort_common_shares
- 4748531229.9793
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10221967.082272
- 現金（億）
- 1813295.35723
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 114
内容を開く
- 日付
2032-09-28
- year
- 5.8945927446954
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4839275022
- preferred_entitled_shares
- 411611454
- old_common_entitled_shares
- 4748531229.9793
- common_dps_KRW
- 957
- preferred_dps_KRW
- 957
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4875997431
- common_treasury
- 36722409
- ordinary_outstanding
- 4839275022
- preferred_issued
- 411611454
- old_cohort_common_shares
- 4748531229.9793
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10221967.082272
- 現金（億）
- 1813295.35723
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 115
内容を開く
- 日付
2032-10-29
- year
- 5.9794661190965
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.025098357532
- dividend_payable_T
- 5.025098357532
- details
内容を開く
- quarter
2032Q3
- ordinary_per_share_KRW
- 957
- preferred_per_share_KRW
- 957
- total_dividend_T
- 5.025098357532
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4875997431
- common_treasury
- 36722409
- ordinary_outstanding
- 4839275022
- preferred_issued
- 411611454
- old_cohort_common_shares
- 4748531229.9793
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10171716.098697
- 現金（億）
- 1813295.35723
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50250.983575
- 116
内容を開く
- 日付
2032-11-29
- year
- 6.0643394934976
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45443.443871
- deltas
- cash_T
- -5.025098357532
- dividend_payable_T
- -5.025098357532
- details
内容を開く
- quarter
2032Q3
- issuer_cash_amount_T
- 5.025098357532
- company_preferred_dividend_paid_T
- 0.393912161478
- company_ordinary_dividend_paid_T
- 4.631186196054
- old_cohort_entitlement_fixed_at_exdate_shares
- 4748531229.9793
- after
内容を開く
- common_issued
- 4875997431
- common_treasury
- 36722409
- ordinary_outstanding
- 4839275022
- preferred_issued
- 411611454
- old_cohort_common_shares
- 4748531229.9793
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10171716.098697
- 現金（億）
- 1763044.373655
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 117
内容を開く
- 日付
2032-12-02
- year
- 6.072553045859
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 7478.796558
- deltas
内容を開く
- parent_equity_T
- -0.76217153530673
- cash_T
- -0.76217153530673
- old_shares
- -3216131.1667232
- ordinary_issued_change
- 0
- treasury_change
- 3277591
- details
内容を開く
- repurchased_shares
- 3277591
- execution_price_KRW
- 232540.159924
- issuer_cash_amount_T
- 0.76217153530673
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.981248
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4839275022
- after
内容を開く
- common_issued
- 4875997431
- common_treasury
- 40000000
- ordinary_outstanding
- 4835997431
- preferred_issued
- 411611454
- old_cohort_common_shares
- 4745315098.8126
- old_cohort_ownership_fraction_of_common
- 0.981248
- 親会社持分（億）
- 10164094.383344
- 現金（億）
- 1755422.658302
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 118
内容を開く
- 日付
2032-12-15
- year
- 6.1081451060917
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -20000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 4875997431
- common_treasury
- 20000000
- ordinary_outstanding
- 4855997431
- preferred_issued
- 411611454
- old_cohort_common_shares
- 4745315098.8126
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 10164094.383344
- 現金（億）
- 1755422.658302
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 119
内容を開く
- 日付
2032-12-29
- year
- 6.1464750171116
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4855997431
- preferred_entitled_shares
- 411611454
- old_common_entitled_shares
- 4745315098.8126
- common_dps_KRW
- 957
- preferred_dps_KRW
- 958
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4875997431
- common_treasury
- 20000000
- ordinary_outstanding
- 4855997431
- preferred_issued
- 411611454
- old_cohort_common_shares
- 4745315098.8126
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 10164094.383344
- 現金（億）
- 1755422.658302
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 120
内容を開く
- 日付
2032-12-31
- year
- 6.1519507186858
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 175.56366754322
- nci_equity_T
- 0.96752924294264
- cash_T
- 101.88869957072
- ppe_T
- 57
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 172.7730790969
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 158
- noncash_investment_marks_excluded_from_operating_CFO_T
- 5.6424972154462
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4875997431
- common_treasury
- 20000000
- ordinary_outstanding
- 4855997431
- preferred_issued
- 411611454
- old_cohort_common_shares
- 4745315098.8126
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11919731.058776
- 現金（億）
- 2774309.654009
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 121
内容を開く
- 日付
2033-01-31
- year
- 6.2368240930869
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.041513314399
- dividend_payable_T
- 5.041513314399
- details
内容を開く
- quarter
2032Q4
- ordinary_per_share_KRW
- 957
- preferred_per_share_KRW
- 958
- total_dividend_T
- 5.041513314399
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4875997431
- common_treasury
- 20000000
- ordinary_outstanding
- 4855997431
- preferred_issued
- 411611454
- old_cohort_common_shares
- 4745315098.8126
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11869315.925632
- 現金（億）
- 2774309.654009
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50415.133144
- 122
内容を開く
- 日付
2033-03-16
- year
- 6.3572895277207
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 151541.835175
- deltas
内容を開く
- parent_equity_T
- -15.507648006001
- cash_T
- -15.507648006001
- old_shares
- -64532800.563187
- ordinary_issued_change
- -66037999
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 66037999
- execution_price_KRW
- 234829.162616
- issuer_cash_amount_T
- 15.507648006001
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.977207
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4855997431
- after
内容を開く
- common_issued
- 4809959432
- common_treasury
- 20000000
- ordinary_outstanding
- 4789959432
- preferred_issued
- 411611454
- old_cohort_common_shares
- 4680782298.2494
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11714239.445572
- 現金（億）
- 2619233.173949
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50415.133144
- 123
内容を開く
- 日付
2033-03-29
- year
- 6.3928815879535
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4789959432
- preferred_entitled_shares
- 411611454
- old_common_entitled_shares
- 4680782298.2494
- common_dps_KRW
- 1005
- preferred_dps_KRW
- 1005
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4809959432
- common_treasury
- 20000000
- ordinary_outstanding
- 4789959432
- preferred_issued
- 411611454
- old_cohort_common_shares
- 4680782298.2494
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11714239.445572
- 現金（億）
- 2619233.173949
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50415.133144
- 124
内容を開く
- 日付
2033-04-16
- year
- 6.4421629021218
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.2441983977349
- cash_T
- -4.2441983977349
- preferred_issued
- -23532639
- details
内容を開く
- repurchased_preferred_shares
- 23532639
- execution_price_pref_KRW
- 180353.695042
- issuer_cash_amount_T
- 4.2441983977349
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4809959432
- common_treasury
- 20000000
- ordinary_outstanding
- 4789959432
- preferred_issued
- 388078815
- old_cohort_common_shares
- 4680782298.2494
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11671797.461595
- 現金（億）
- 2576791.189972
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 50415.133144
- 125
内容を開く
- 日付
2033-04-20
- year
- 6.4531143052704
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 45412.665496
- deltas
- cash_T
- -5.041513314399
- dividend_payable_T
- -5.041513314399
- details
内容を開く
- quarter
2032Q4
- issuer_cash_amount_T
- 5.041513314399
- company_preferred_dividend_paid_T
- 0.394323772932
- company_ordinary_dividend_paid_T
- 4.647189541467
- old_cohort_entitlement_fixed_at_exdate_shares
- 4745315098.8126
- after
内容を開く
- common_issued
- 4809959432
- common_treasury
- 20000000
- ordinary_outstanding
- 4789959432
- preferred_issued
- 388078815
- old_cohort_common_shares
- 4680782298.2494
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11671797.461595
- 現金（億）
- 2526376.056828
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 126
内容を開く
- 日付
2033-04-29
- year
- 6.4777549623546
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.22757874043
- dividend_payable_T
- 5.22757874043
- details
内容を開く
- quarter
2033Q1
- ordinary_per_share_KRW
- 1005
- preferred_per_share_KRW
- 1005
- total_dividend_T
- 5.22757874043
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4809959432
- common_treasury
- 20000000
- ordinary_outstanding
- 4789959432
- preferred_issued
- 388078815
- old_cohort_common_shares
- 4680782298.2494
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11619521.67419
- 現金（億）
- 2526376.056828
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52275.787404
- 127
内容を開く
- 日付
2033-05-27
- year
- 6.5544147843943
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47041.862097
- deltas
- cash_T
- -5.22757874043
- dividend_payable_T
- -5.22757874043
- details
内容を開く
- quarter
2033Q1
- issuer_cash_amount_T
- 5.22757874043
- company_preferred_dividend_paid_T
- 0.41366951127
- company_ordinary_dividend_paid_T
- 4.81390922916
- old_cohort_entitlement_fixed_at_exdate_shares
- 4680782298.2494
- after
内容を開く
- common_issued
- 4809959432
- common_treasury
- 20000000
- ordinary_outstanding
- 4789959432
- preferred_issued
- 388078815
- old_cohort_common_shares
- 4680782298.2494
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11619521.67419
- 現金（億）
- 2474100.269423
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 128
内容を開く
- 日付
2033-06-28
- year
- 6.6420260095825
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4789959432
- preferred_entitled_shares
- 388078815
- old_common_entitled_shares
- 4680782298.2494
- common_dps_KRW
- 1005
- preferred_dps_KRW
- 1005
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4809959432
- common_treasury
- 20000000
- ordinary_outstanding
- 4789959432
- preferred_issued
- 388078815
- old_cohort_common_shares
- 4680782298.2494
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11619521.67419
- 現金（億）
- 2474100.269423
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 129
内容を開く
- 日付
2033-07-29
- year
- 6.7268993839836
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.203928438235
- dividend_payable_T
- 5.203928438235
- details
内容を開く
- quarter
2033Q2
- ordinary_per_share_KRW
- 1005
- preferred_per_share_KRW
- 1005
- total_dividend_T
- 5.203928438235
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4809959432
- common_treasury
- 20000000
- ordinary_outstanding
- 4789959432
- preferred_issued
- 388078815
- old_cohort_common_shares
- 4680782298.2494
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11567482.389808
- 現金（億）
- 2474100.269423
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52039.284382
- 130
内容を開く
- 日付
2033-08-16
- year
- 6.776180698152
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 101027.890263
- deltas
内容を開く
- parent_equity_T
- -10.338432018926
- cash_T
- -10.338432018926
- old_shares
- -42406348.077405
- ordinary_issued_change
- -43395457
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 43395457
- execution_price_KRW
- 238237.657433
- issuer_cash_amount_T
- 10.338432018926
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.977207
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4789959432
- after
内容を開く
- common_issued
- 4766563975
- common_treasury
- 20000000
- ordinary_outstanding
- 4746563975
- preferred_issued
- 388078815
- old_cohort_common_shares
- 4638375950.172
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11464098.069619
- 現金（億）
- 2370715.949234
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52039.284382
- 131
内容を開く
- 日付
2033-08-29
- year
- 6.8117727583847
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47041.862097
- deltas
- cash_T
- -5.203928438235
- dividend_payable_T
- -5.203928438235
- details
内容を開く
- quarter
2033Q2
- issuer_cash_amount_T
- 5.203928438235
- company_preferred_dividend_paid_T
- 0.390019209075
- company_ordinary_dividend_paid_T
- 4.81390922916
- old_cohort_entitlement_fixed_at_exdate_shares
- 4680782298.2494
- after
内容を開く
- common_issued
- 4766563975
- common_treasury
- 20000000
- ordinary_outstanding
- 4746563975
- preferred_issued
- 388078815
- old_cohort_common_shares
- 4638375950.172
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11464098.069619
- 現金（億）
- 2318676.664852
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 132
内容を開く
- 日付
2033-09-16
- year
- 6.861054072553
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.9177215516658
- cash_T
- -3.9177215516658
- preferred_issued
- -21466482
- details
内容を開く
- repurchased_preferred_shares
- 21466482
- execution_price_pref_KRW
- 182504.126744
- issuer_cash_amount_T
- 3.9177215516658
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4766563975
- common_treasury
- 20000000
- ordinary_outstanding
- 4746563975
- preferred_issued
- 366612333
- old_cohort_common_shares
- 4638375950.172
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11424920.854102
- 現金（億）
- 2279499.449335
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 133
内容を開く
- 日付
2033-09-28
- year
- 6.8939082819986
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4746563975
- preferred_entitled_shares
- 366612333
- old_common_entitled_shares
- 4638375950.172
- common_dps_KRW
- 1005
- preferred_dps_KRW
- 1005
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4766563975
- common_treasury
- 20000000
- ordinary_outstanding
- 4746563975
- preferred_issued
- 366612333
- old_cohort_common_shares
- 4638375950.172
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11424920.854102
- 現金（億）
- 2279499.449335
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 134
内容を開く
- 日付
2033-10-31
- year
- 6.984257357974
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.13874218954
- dividend_payable_T
- 5.13874218954
- details
内容を開く
- quarter
2033Q3
- ordinary_per_share_KRW
- 1005
- preferred_per_share_KRW
- 1005
- total_dividend_T
- 5.13874218954
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4766563975
- common_treasury
- 20000000
- ordinary_outstanding
- 4746563975
- preferred_issued
- 366612333
- old_cohort_common_shares
- 4638375950.172
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11373533.432207
- 現金（億）
- 2279499.449335
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51387.421895
- 135
内容を開く
- 日付
2033-11-28
- year
- 7.0609171800137
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 46615.678299
- deltas
- cash_T
- -5.13874218954
- dividend_payable_T
- -5.13874218954
- details
内容を開く
- quarter
2033Q3
- issuer_cash_amount_T
- 5.13874218954
- company_preferred_dividend_paid_T
- 0.368445394665
- company_ordinary_dividend_paid_T
- 4.770296794875
- old_cohort_entitlement_fixed_at_exdate_shares
- 4638375950.172
- after
内容を開く
- common_issued
- 4766563975
- common_treasury
- 20000000
- ordinary_outstanding
- 4746563975
- preferred_issued
- 366612333
- old_cohort_common_shares
- 4638375950.172
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11373533.432207
- 現金（億）
- 2228112.02744
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 136
内容を開く
- 日付
2033-12-02
- year
- 7.0718685831622
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 47037.55007
- deltas
内容を開く
- parent_equity_T
- -4.8134679688091
- cash_T
- -4.8134679688091
- old_shares
- -19544141.718524
- ordinary_issued_change
- 0
- treasury_change
- 20000000
- details
内容を開く
- repurchased_shares
- 20000000
- execution_price_KRW
- 240673.39844
- issuer_cash_amount_T
- 4.8134679688091
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.977207
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4746563975
- after
内容を開く
- common_issued
- 4766563975
- common_treasury
- 40000000
- ordinary_outstanding
- 4726563975
- preferred_issued
- 366612333
- old_cohort_common_shares
- 4618831808.4535
- old_cohort_ownership_fraction_of_common
- 0.977207
- 親会社持分（億）
- 11325398.752519
- 現金（億）
- 2179977.347752
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 137
内容を開く
- 日付
2033-12-15
- year
- 7.1074606433949
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -20000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 4766563975
- common_treasury
- 20000000
- ordinary_outstanding
- 4746563975
- preferred_issued
- 366612333
- old_cohort_common_shares
- 4618831808.4535
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 11325398.752519
- 現金（億）
- 2179977.347752
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 138
内容を開く
- 日付
2033-12-29
- year
- 7.1457905544148
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4746563975
- preferred_entitled_shares
- 366612333
- old_common_entitled_shares
- 4618831808.4535
- common_dps_KRW
- 1005
- preferred_dps_KRW
- 1006
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4766563975
- common_treasury
- 20000000
- ordinary_outstanding
- 4746563975
- preferred_issued
- 366612333
- old_cohort_common_shares
- 4618831808.4535
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 11325398.752519
- 現金（億）
- 2179977.347752
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 139
内容を開く
- 日付
2033-12-31
- year
- 7.151266255989
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 137.79808478318
- nci_equity_T
- 0.75455113271481
- cash_T
- 75.512651297908
- ppe_T
- 55.92
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 134.74127369907
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 165
- noncash_investment_marks_excluded_from_operating_CFO_T
- 6.1199846179868
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4766563975
- common_treasury
- 20000000
- ordinary_outstanding
- 4746563975
- preferred_issued
- 366612333
- old_cohort_common_shares
- 4618831808.4535
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 12703379.60035
- 現金（億）
- 2935103.860731
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 140
内容を開く
- 日付
2034-01-30
- year
- 7.233401779603
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.139108801873
- dividend_payable_T
- 5.139108801873
- details
内容を開く
- quarter
2033Q4
- ordinary_per_share_KRW
- 1005
- preferred_per_share_KRW
- 1006
- total_dividend_T
- 5.139108801873
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4766563975
- common_treasury
- 20000000
- ordinary_outstanding
- 4746563975
- preferred_issued
- 366612333
- old_cohort_common_shares
- 4618831808.4535
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 12651988.512332
- 現金（億）
- 2935103.860731
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51391.088019
- 141
内容を開く
- 日付
2034-03-16
- year
- 7.356605065024
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 235992.743162
- deltas
内容を開く
- parent_equity_T
- -24.251903933877
- cash_T
- -24.251903933877
- old_shares
- -97099388.613932
- ordinary_issued_change
- -99784638
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 99784638
- execution_price_KRW
- 243042.460442
- issuer_cash_amount_T
- 24.251903933877
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.97309
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4746563975
- after
内容を開く
- common_issued
- 4666779337
- common_treasury
- 20000000
- ordinary_outstanding
- 4646779337
- preferred_issued
- 366612333
- old_cohort_common_shares
- 4521732419.8395
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 12409469.472993
- 現金（億）
- 2692584.821392
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51391.088019
- 142
内容を開く
- 日付
2034-03-29
- year
- 7.3921971252567
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4646779337
- preferred_entitled_shares
- 366612333
- old_common_entitled_shares
- 4521732419.8395
- common_dps_KRW
- 1055
- preferred_dps_KRW
- 1055
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4666779337
- common_treasury
- 20000000
- ordinary_outstanding
- 4646779337
- preferred_issued
- 366612333
- old_cohort_common_shares
- 4521732419.8395
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 12409469.472993
- 現金（億）
- 2692584.821392
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51391.088019
- 143
内容を開く
- 日付
2034-04-16
- year
- 7.4414784394251
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -6.1214589361749
- cash_T
- -6.1214589361749
- preferred_issued
- -32995109
- details
内容を開く
- repurchased_preferred_shares
- 32995109
- execution_price_pref_KRW
- 185526.252881
- issuer_cash_amount_T
- 6.1214589361749
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4666779337
- common_treasury
- 20000000
- ordinary_outstanding
- 4646779337
- preferred_issued
- 333617224
- old_cohort_common_shares
- 4521732419.8395
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 12348254.883631
- 現金（億）
- 2631370.23203
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51391.088019
- 144
内容を開く
- 日付
2034-04-20
- year
- 7.4524298425736
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 46419.259675
- deltas
- cash_T
- -5.139108801873
- dividend_payable_T
- -5.139108801873
- details
内容を開く
- quarter
2033Q4
- issuer_cash_amount_T
- 5.139108801873
- company_preferred_dividend_paid_T
- 0.368812006998
- company_ordinary_dividend_paid_T
- 4.770296794875
- old_cohort_entitlement_fixed_at_exdate_shares
- 4618831808.4535
- after
内容を開く
- common_issued
- 4666779337
- common_treasury
- 20000000
- ordinary_outstanding
- 4646779337
- preferred_issued
- 333617224
- old_cohort_common_shares
- 4521732419.8395
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 12348254.883631
- 現金（億）
- 2579979.144011
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 145
内容を開く
- 日付
2034-05-01
- year
- 7.482546201232
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.28912821185
- dividend_payable_T
- 5.28912821185
- details
内容を開く
- quarter
2034Q1
- ordinary_per_share_KRW
- 1055
- preferred_per_share_KRW
- 1055
- total_dividend_T
- 5.28912821185
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4666779337
- common_treasury
- 20000000
- ordinary_outstanding
- 4646779337
- preferred_issued
- 333617224
- old_cohort_common_shares
- 4521732419.8395
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 12295363.601513
- 現金（億）
- 2579979.144011
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52891.282118
- 146
内容を開く
- 日付
2034-05-29
- year
- 7.5592060232717
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47704.277029
- deltas
- cash_T
- -5.28912821185
- dividend_payable_T
- -5.28912821185
- details
内容を開く
- quarter
2034Q1
- issuer_cash_amount_T
- 5.28912821185
- company_preferred_dividend_paid_T
- 0.386776011315
- company_ordinary_dividend_paid_T
- 4.902352200535
- old_cohort_entitlement_fixed_at_exdate_shares
- 4521732419.8395
- after
内容を開く
- common_issued
- 4666779337
- common_treasury
- 20000000
- ordinary_outstanding
- 4646779337
- preferred_issued
- 333617224
- old_cohort_common_shares
- 4521732419.8395
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 12295363.601513
- 現金（億）
- 2527087.861893
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 147
内容を開く
- 日付
2034-06-28
- year
- 7.6413415468857
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4646779337
- preferred_entitled_shares
- 333617224
- old_common_entitled_shares
- 4521732419.8395
- common_dps_KRW
- 1055
- preferred_dps_KRW
- 1055
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4666779337
- common_treasury
- 20000000
- ordinary_outstanding
- 4646779337
- preferred_issued
- 333617224
- old_cohort_common_shares
- 4521732419.8395
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 12295363.601513
- 現金（億）
- 2527087.861893
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 148
内容を開く
- 日付
2034-07-31
- year
- 7.7316906228611
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.254318371855
- dividend_payable_T
- 5.254318371855
- details
内容を開く
- quarter
2034Q2
- ordinary_per_share_KRW
- 1055
- preferred_per_share_KRW
- 1055
- total_dividend_T
- 5.254318371855
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4666779337
- common_treasury
- 20000000
- ordinary_outstanding
- 4646779337
- preferred_issued
- 333617224
- old_cohort_common_shares
- 4521732419.8395
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 12242820.417794
- 現金（億）
- 2527087.861893
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52543.183719
- 149
内容を開く
- 日付
2034-08-16
- year
- 7.7754962354552
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 157328.495148
- deltas
内容を開く
- parent_equity_T
- -16.167935925803
- cash_T
- -16.167935925803
- old_shares
- -63806783.869852
- ordinary_issued_change
- -65571338
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 65571338
- execution_price_KRW
- 246570.169512
- issuer_cash_amount_T
- 16.167935925803
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.97309
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4646779337
- after
内容を開く
- common_issued
- 4601207999
- common_treasury
- 20000000
- ordinary_outstanding
- 4581207999
- preferred_issued
- 333617224
- old_cohort_common_shares
- 4457925635.9697
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 12081141.058536
- 現金（億）
- 2365408.502635
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52543.183719
- 150
内容を開く
- 日付
2034-08-28
- year
- 7.8083504449008
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47704.277029
- deltas
- cash_T
- -5.254318371855
- dividend_payable_T
- -5.254318371855
- details
内容を開く
- quarter
2034Q2
- issuer_cash_amount_T
- 5.254318371855
- company_preferred_dividend_paid_T
- 0.35196617132
- company_ordinary_dividend_paid_T
- 4.902352200535
- old_cohort_entitlement_fixed_at_exdate_shares
- 4521732419.8395
- after
内容を開く
- common_issued
- 4601207999
- common_treasury
- 20000000
- ordinary_outstanding
- 4581207999
- preferred_issued
- 333617224
- old_cohort_common_shares
- 4457925635.9697
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 12081141.058536
- 現金（億）
- 2312865.318916
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 151
内容を開く
- 日付
2034-09-16
- year
- 7.8603696098563
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.6369474889579
- cash_T
- -5.6369474889579
- preferred_issued
- -30025550
- details
内容を開く
- repurchased_preferred_shares
- 30025550
- execution_price_pref_KRW
- 187738.359129
- issuer_cash_amount_T
- 5.6369474889579
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4601207999
- common_treasury
- 20000000
- ordinary_outstanding
- 4581207999
- preferred_issued
- 303591674
- old_cohort_common_shares
- 4457925635.9697
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 12024771.583646
- 現金（億）
- 2256495.844027
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 152
内容を開く
- 日付
2034-09-28
- year
- 7.8932238193018
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4581207999
- preferred_entitled_shares
- 303591674
- old_common_entitled_shares
- 4457925635.9697
- common_dps_KRW
- 1055
- preferred_dps_KRW
- 1055
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4601207999
- common_treasury
- 20000000
- ordinary_outstanding
- 4581207999
- preferred_issued
- 303591674
- old_cohort_common_shares
- 4457925635.9697
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 12024771.583646
- 現金（億）
- 2256495.844027
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 153
内容を開く
- 日付
2034-10-30
- year
- 7.9808350444901
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.153463655015
- dividend_payable_T
- 5.153463655015
- details
内容を開く
- quarter
2034Q3
- ordinary_per_share_KRW
- 1055
- preferred_per_share_KRW
- 1055
- total_dividend_T
- 5.153463655015
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4601207999
- common_treasury
- 20000000
- ordinary_outstanding
- 4581207999
- preferred_issued
- 303591674
- old_cohort_common_shares
- 4457925635.9697
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 11973236.947096
- 現金（億）
- 2256495.844027
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51534.63655
- 154
内容を開く
- 日付
2034-11-27
- year
- 8.0574948665298
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47031.115459
- deltas
- cash_T
- -5.153463655015
- dividend_payable_T
- -5.153463655015
- details
内容を開く
- quarter
2034Q3
- issuer_cash_amount_T
- 5.153463655015
- company_preferred_dividend_paid_T
- 0.32028921607
- company_ordinary_dividend_paid_T
- 4.833174438945
- old_cohort_entitlement_fixed_at_exdate_shares
- 4457925635.9697
- after
内容を開く
- common_issued
- 4601207999
- common_treasury
- 20000000
- ordinary_outstanding
- 4581207999
- preferred_issued
- 303591674
- old_cohort_common_shares
- 4457925635.9697
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 11973236.947096
- 現金（億）
- 2204961.207477
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 155
内容を開く
- 日付
2034-12-02
- year
- 8.0711841204654
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 48477.589752
- deltas
内容を開く
- parent_equity_T
- -4.981822041897
- cash_T
- -4.981822041897
- old_shares
- -19461791.025174
- ordinary_issued_change
- 0
- treasury_change
- 20000000
- details
内容を開く
- repurchased_shares
- 20000000
- execution_price_KRW
- 249091.102095
- issuer_cash_amount_T
- 4.981822041897
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.97309
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4581207999
- after
内容を開く
- common_issued
- 4601207999
- common_treasury
- 40000000
- ordinary_outstanding
- 4561207999
- preferred_issued
- 303591674
- old_cohort_common_shares
- 4438463844.9445
- old_cohort_ownership_fraction_of_common
- 0.97309
- 親会社持分（億）
- 11923418.726677
- 現金（億）
- 2155142.987058
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 156
内容を開く
- 日付
2034-12-15
- year
- 8.1067761806982
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -20000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 4601207999
- common_treasury
- 20000000
- ordinary_outstanding
- 4581207999
- preferred_issued
- 303591674
- old_cohort_common_shares
- 4438463844.9445
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 11923418.726677
- 現金（億）
- 2155142.987058
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 157
内容を開く
- 日付
2034-12-28
- year
- 8.1423682409309
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4581207999
- preferred_entitled_shares
- 303591674
- old_common_entitled_shares
- 4438463844.9445
- common_dps_KRW
- 1055
- preferred_dps_KRW
- 1056
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4601207999
- common_treasury
- 20000000
- ordinary_outstanding
- 4581207999
- preferred_issued
- 303591674
- old_cohort_common_shares
- 4438463844.9445
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 11923418.726677
- 現金（億）
- 2155142.987058
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 158
内容を開く
- 日付
2034-12-31
- year
- 8.1505817932923
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 181.02929346185
- nci_equity_T
- 0.9983525109631
- cash_T
- 103.5634618932
- ppe_T
- 53.85
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 178.27723410055
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 170
- noncash_investment_marks_excluded_from_operating_CFO_T
- 6.6141840796164
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4601207999
- common_treasury
- 20000000
- ordinary_outstanding
- 4581207999
- preferred_issued
- 303591674
- old_cohort_common_shares
- 4438463844.9445
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13733711.661296
- 現金（億）
- 3190777.60599
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 159
内容を開く
- 日付
2035-01-29
- year
- 8.2299794661191
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.153767246689
- dividend_payable_T
- 5.153767246689
- details
内容を開く
- quarter
2034Q4
- ordinary_per_share_KRW
- 1055
- preferred_per_share_KRW
- 1056
- total_dividend_T
- 5.153767246689
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4601207999
- common_treasury
- 20000000
- ordinary_outstanding
- 4581207999
- preferred_issued
- 303591674
- old_cohort_common_shares
- 4438463844.9445
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13682173.988829
- 現金（億）
- 3190777.60599
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51537.672467
- 160
内容を開く
- 日付
2035-03-16
- year
- 8.3559206023272
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 238779.560717
- deltas
内容を開く
- parent_equity_T
- -24.645888121818
- cash_T
- -24.645888121818
- old_shares
- -94925932.496041
- ordinary_issued_change
- -97978818
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 97978818
- execution_price_KRW
- 251543.023532
- issuer_cash_amount_T
- 24.645888121818
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.968841
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4581207999
- after
内容を開く
- common_issued
- 4503229181
- common_treasury
- 20000000
- ordinary_outstanding
- 4483229181
- preferred_issued
- 303591674
- old_cohort_common_shares
- 4343537912.4485
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13435715.107611
- 現金（億）
- 2944318.724771
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51537.672467
- 161
内容を開く
- 日付
2035-03-29
- year
- 8.3915126625599
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4483229181
- preferred_entitled_shares
- 303591674
- old_common_entitled_shares
- 4343537912.4485
- common_dps_KRW
- 1108
- preferred_dps_KRW
- 1108
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4503229181
- common_treasury
- 20000000
- ordinary_outstanding
- 4483229181
- preferred_issued
- 303591674
- old_cohort_common_shares
- 4343537912.4485
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13435715.107611
- 現金（億）
- 2944318.724771
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51537.672467
- 162
内容を開く
- 日付
2035-04-16
- year
- 8.4407939767283
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.2145646665734
- cash_T
- -5.2145646665734
- preferred_issued
- -27323250
- details
内容を開く
- repurchased_preferred_shares
- 27323250
- execution_price_pref_KRW
- 190847.160077
- issuer_cash_amount_T
- 5.2145646665734
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4503229181
- common_treasury
- 20000000
- ordinary_outstanding
- 4483229181
- preferred_issued
- 276268424
- old_cohort_common_shares
- 4343537912.4485
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13383569.460945
- 現金（億）
- 2892173.078106
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51537.672467
- 163
内容を開く
- 日付
2035-04-20
- year
- 8.4517453798768
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 46825.793564
- deltas
- cash_T
- -5.153767246689
- dividend_payable_T
- -5.153767246689
- details
内容を開く
- quarter
2034Q4
- issuer_cash_amount_T
- 5.153767246689
- company_preferred_dividend_paid_T
- 0.320592807744
- company_ordinary_dividend_paid_T
- 4.833174438945
- old_cohort_entitlement_fixed_at_exdate_shares
- 4438463844.9445
- after
内容を開く
- common_issued
- 4503229181
- common_treasury
- 20000000
- ordinary_outstanding
- 4483229181
- preferred_issued
- 276268424
- old_cohort_common_shares
- 4343537912.4485
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13383569.460945
- 現金（億）
- 2840635.405639
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 164
内容を開く
- 日付
2035-04-30
- year
- 8.4791238877481
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.30379750734
- dividend_payable_T
- 5.30379750734
- details
内容を開く
- quarter
2035Q1
- ordinary_per_share_KRW
- 1108
- preferred_per_share_KRW
- 1108
- total_dividend_T
- 5.30379750734
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4503229181
- common_treasury
- 20000000
- ordinary_outstanding
- 4483229181
- preferred_issued
- 276268424
- old_cohort_common_shares
- 4343537912.4485
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13330531.485872
- 現金（億）
- 2840635.405639
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53037.975073
- 165
内容を開く
- 日付
2035-05-28
- year
- 8.5557837097878
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 48126.40007
- deltas
- cash_T
- -5.30379750734
- dividend_payable_T
- -5.30379750734
- details
内容を開く
- quarter
2035Q1
- issuer_cash_amount_T
- 5.30379750734
- company_preferred_dividend_paid_T
- 0.336379574792
- company_ordinary_dividend_paid_T
- 4.967417932548
- old_cohort_entitlement_fixed_at_exdate_shares
- 4343537912.4485
- after
内容を開く
- common_issued
- 4503229181
- common_treasury
- 20000000
- ordinary_outstanding
- 4483229181
- preferred_issued
- 276268424
- old_cohort_common_shares
- 4343537912.4485
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13330531.485872
- 現金（億）
- 2787597.430565
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 166
内容を開く
- 日付
2035-06-28
- year
- 8.6406570841889
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4483229181
- preferred_entitled_shares
- 276268424
- old_common_entitled_shares
- 4343537912.4485
- common_dps_KRW
- 1108
- preferred_dps_KRW
- 1108
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4503229181
- common_treasury
- 20000000
- ordinary_outstanding
- 4483229181
- preferred_issued
- 276268424
- old_cohort_common_shares
- 4343537912.4485
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13330531.485872
- 現金（億）
- 2787597.430565
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 167
内容を開く
- 日付
2035-07-30
- year
- 8.7282683093771
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.27352334634
- dividend_payable_T
- 5.27352334634
- details
内容を開く
- quarter
2035Q2
- ordinary_per_share_KRW
- 1108
- preferred_per_share_KRW
- 1108
- total_dividend_T
- 5.27352334634
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4503229181
- common_treasury
- 20000000
- ordinary_outstanding
- 4483229181
- preferred_issued
- 276268424
- old_cohort_common_shares
- 4343537912.4485
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13277796.252408
- 現金（億）
- 2787597.430565
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52735.233463
- 168
内容を開く
- 日付
2035-08-16
- year
- 8.7748117727584
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 159186.373371
- deltas
内容を開く
- parent_equity_T
- -16.430592035766
- cash_T
- -16.430592035766
- old_shares
- -62378543.669623
- ordinary_issued_change
- -64384682
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 64384682
- execution_price_KRW
- 255194.116448
- issuer_cash_amount_T
- 16.430592035766
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.968841
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4483229181
- after
内容を開く
- common_issued
- 4438844499
- common_treasury
- 20000000
- ordinary_outstanding
- 4418844499
- preferred_issued
- 276268424
- old_cohort_common_shares
- 4281159368.7788
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13113490.332051
- 現金（億）
- 2623291.510208
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 52735.233463
- 169
内容を開く
- 日付
2035-08-27
- year
- 8.8049281314168
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 48126.40007
- deltas
- cash_T
- -5.27352334634
- dividend_payable_T
- -5.27352334634
- details
内容を開く
- quarter
2035Q2
- issuer_cash_amount_T
- 5.27352334634
- company_preferred_dividend_paid_T
- 0.306105413792
- company_ordinary_dividend_paid_T
- 4.967417932548
- old_cohort_entitlement_fixed_at_exdate_shares
- 4343537912.4485
- after
内容を開く
- common_issued
- 4438844499
- common_treasury
- 20000000
- ordinary_outstanding
- 4418844499
- preferred_issued
- 276268424
- old_cohort_common_shares
- 4281159368.7788
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13113490.332051
- 現金（億）
- 2570556.276744
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 170
内容を開く
- 日付
2035-09-16
- year
- 8.8596851471595
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -4.8018335674313
- cash_T
- -4.8018335674313
- preferred_issued
- -24864158
- details
内容を開く
- repurchased_preferred_shares
- 24864158
- execution_price_pref_KRW
- 193122.709703
- issuer_cash_amount_T
- 4.8018335674313
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4438844499
- common_treasury
- 20000000
- ordinary_outstanding
- 4418844499
- preferred_issued
- 251404266
- old_cohort_common_shares
- 4281159368.7788
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13065471.996376
- 現金（億）
- 2522537.94107
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 171
内容を開く
- 日付
2035-09-27
- year
- 8.8898015058179
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4418844499
- preferred_entitled_shares
- 251404266
- old_common_entitled_shares
- 4281159368.7788
- common_dps_KRW
- 1108
- preferred_dps_KRW
- 1108
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4438844499
- common_treasury
- 20000000
- ordinary_outstanding
- 4418844499
- preferred_issued
- 251404266
- old_cohort_common_shares
- 4281159368.7788
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13065471.996376
- 現金（億）
- 2522537.94107
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 172
内容を開く
- 日付
2035-10-29
- year
- 8.9774127310062
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.17463563162
- dividend_payable_T
- 5.17463563162
- details
内容を開く
- quarter
2035Q3
- ordinary_per_share_KRW
- 1108
- preferred_per_share_KRW
- 1108
- total_dividend_T
- 5.17463563162
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4438844499
- common_treasury
- 20000000
- ordinary_outstanding
- 4418844499
- preferred_issued
- 251404266
- old_cohort_common_shares
- 4281159368.7788
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13013725.64006
- 現金（億）
- 2522537.94107
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51746.356316
- 173
内容を開く
- 日付
2035-11-27
- year
- 9.056810403833
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47435.245806
- deltas
- cash_T
- -5.17463563162
- dividend_payable_T
- -5.17463563162
- details
内容を開く
- quarter
2035Q3
- issuer_cash_amount_T
- 5.17463563162
- company_preferred_dividend_paid_T
- 0.278555926728
- company_ordinary_dividend_paid_T
- 4.896079704892
- old_cohort_entitlement_fixed_at_exdate_shares
- 4281159368.7788
- after
内容を開く
- common_issued
- 4438844499
- common_treasury
- 20000000
- ordinary_outstanding
- 4418844499
- preferred_issued
- 251404266
- old_cohort_common_shares
- 4281159368.7788
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 13013725.64006
- 現金（億）
- 2470791.584754
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 174
内容を開く
- 日付
2035-12-02
- year
- 9.0704996577687
- 種類
common_buyback_employee_treasury_replenishment
- date_status
forecast
- old_holder_cash_oku
- 49954.08514
- deltas
内容を開く
- parent_equity_T
- -5.1560644046981
- cash_T
- -5.1560644046981
- old_shares
- -19376827.447753
- ordinary_issued_change
- 0
- treasury_change
- 20000000
- details
内容を開く
- repurchased_shares
- 20000000
- execution_price_KRW
- 257803.220235
- issuer_cash_amount_T
- 5.1560644046981
- purpose
employee_treasury_replenishment
- old_shareholder_ownership_fraction_before
- 0.968841
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- いいえ
- common_float_before
- 4418844499
- after
内容を開く
- common_issued
- 4438844499
- common_treasury
- 40000000
- ordinary_outstanding
- 4398844499
- preferred_issued
- 251404266
- old_cohort_common_shares
- 4261782541.3311
- old_cohort_ownership_fraction_of_common
- 0.968841
- 親会社持分（億）
- 12962164.996013
- 現金（億）
- 2419230.940707
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 175
内容を開く
- 日付
2035-12-15
- year
- 9.1060917180014
- 種類
employee_existing_treasury_delivery
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 自己株式数
- -20000000
- issuer_cash_T
- 0
- old_holder_cash_T
- 0
- details
内容を開く
- delivery_shares
- 20000000
- issuer_cash_amount_T
- 0
- company_equity_total_change_T
- 0
- new_common_issued_shares
- 0
- funding_date_is_distinct_from_delivery
- はい
- current_or_prior_P_and_L_SBC_expense_not_repeated
- はい
- after
内容を開く
- common_issued
- 4438844499
- common_treasury
- 20000000
- ordinary_outstanding
- 4418844499
- preferred_issued
- 251404266
- old_cohort_common_shares
- 4261782541.3311
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 12962164.996013
- 現金（億）
- 2419230.940707
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 176
内容を開く
- 日付
2035-12-27
- year
- 9.138945927447
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4418844499
- preferred_entitled_shares
- 251404266
- old_common_entitled_shares
- 4261782541.3311
- common_dps_KRW
- 1108
- preferred_dps_KRW
- 1109
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4438844499
- common_treasury
- 20000000
- ordinary_outstanding
- 4418844499
- preferred_issued
- 251404266
- old_cohort_common_shares
- 4261782541.3311
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 12962164.996013
- 現金（億）
- 2419230.940707
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 177
内容を開く
- 日付
2035-12-31
- year
- 9.1498973305955
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 234.40971731636
- nci_equity_T
- 1.2993901480077
- cash_T
- 152.81342694196
- ppe_T
- 53.77
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 232.03395500137
- SBC_expense_T
- 4
- noncash_SBC_financing_credit_T
- 4
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 178
- noncash_investment_marks_excluded_from_operating_CFO_T
- 7.1256805224029
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4438844499
- common_treasury
- 20000000
- ordinary_outstanding
- 4418844499
- preferred_issued
- 251404266
- old_cohort_common_shares
- 4261782541.3311
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 15306262.169177
- 現金（億）
- 3947365.210126
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 178
内容を開く
- 日付
2036-01-29
- year
- 9.2292950034223
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.174887035886
- dividend_payable_T
- 5.174887035886
- details
内容を開く
- quarter
2035Q4
- ordinary_per_share_KRW
- 1108
- preferred_per_share_KRW
- 1109
- total_dividend_T
- 5.174887035886
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4438844499
- common_treasury
- 20000000
- ordinary_outstanding
- 4418844499
- preferred_issued
- 251404266
- old_cohort_common_shares
- 4261782541.3311
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 15254513.298818
- 現金（億）
- 3947365.210126
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51748.870359
- 179
内容を開く
- 日付
2036-03-16
- year
- 9.3579739904175
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 120749.315548
- deltas
内容を開く
- parent_equity_T
- -12.519936050032
- cash_T
- -12.519936050032
- old_shares
- -46376863.403799
- ordinary_issued_change
- -48086017
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 48086017
- execution_price_KRW
- 260365.420784
- issuer_cash_amount_T
- 12.519936050032
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.964456
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4418844499
- after
内容を開く
- common_issued
- 4390758482
- common_treasury
- 20000000
- ordinary_outstanding
- 4370758482
- preferred_issued
- 251404266
- old_cohort_common_shares
- 4215405677.9273
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 15129313.938317
- 現金（億）
- 3822165.849626
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51748.870359
- 180
内容を開く
- 日付
2036-03-27
- year
- 9.388090349076
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4370758482
- preferred_entitled_shares
- 251404266
- old_common_entitled_shares
- 4215405677.9273
- common_dps_KRW
- 1163
- preferred_dps_KRW
- 1163
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4390758482
- common_treasury
- 20000000
- ordinary_outstanding
- 4370758482
- preferred_issued
- 251404266
- old_cohort_common_shares
- 4215405677.9273
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 15129313.938317
- 現金（億）
- 3822165.849626
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51748.870359
- 181
内容を開く
- 日付
2036-04-16
- year
- 9.4428473648186
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.4265087662188
- cash_T
- -3.4265087662188
- preferred_issued
- -17452280
- details
内容を開く
- repurchased_preferred_shares
- 17452280
- execution_price_pref_KRW
- 196335.880826
- issuer_cash_amount_T
- 3.4265087662188
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4390758482
- common_treasury
- 20000000
- ordinary_outstanding
- 4370758482
- preferred_issued
- 233951986
- old_cohort_common_shares
- 4215405677.9273
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 15095048.850655
- 現金（億）
- 3787900.761964
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 51748.870359
- 182
内容を開く
- 日付
2036-04-21
- year
- 9.4565366187543
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 47220.550558
- deltas
- cash_T
- -5.174887035886
- dividend_payable_T
- -5.174887035886
- details
内容を開く
- quarter
2035Q4
- issuer_cash_amount_T
- 5.174887035886
- company_preferred_dividend_paid_T
- 0.278807330994
- company_ordinary_dividend_paid_T
- 4.896079704892
- old_cohort_entitlement_fixed_at_exdate_shares
- 4261782541.3311
- after
内容を開く
- common_issued
- 4390758482
- common_treasury
- 20000000
- ordinary_outstanding
- 4370758482
- preferred_issued
- 233951986
- old_cohort_common_shares
- 4215405677.9273
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 15095048.850655
- 現金（億）
- 3736151.891605
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 183
内容を開く
- 日付
2036-04-29
- year
- 9.4784394250513
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.375575275924
- dividend_payable_T
- 5.375575275924
- details
内容を開く
- quarter
2036Q1
- ordinary_per_share_KRW
- 1163
- preferred_per_share_KRW
- 1163
- total_dividend_T
- 5.375575275924
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4390758482
- common_treasury
- 20000000
- ordinary_outstanding
- 4370758482
- preferred_issued
- 233951986
- old_cohort_common_shares
- 4215405677.9273
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 15041293.097896
- 現金（億）
- 3736151.891605
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53755.752759
- 184
内容を開く
- 日付
2036-05-27
- year
- 9.555099247091
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 49025.168034
- deltas
- cash_T
- -5.375575275924
- dividend_payable_T
- -5.375575275924
- details
内容を開く
- quarter
2036Q1
- issuer_cash_amount_T
- 5.375575275924
- company_preferred_dividend_paid_T
- 0.292383161358
- company_ordinary_dividend_paid_T
- 5.083192114566
- old_cohort_entitlement_fixed_at_exdate_shares
- 4215405677.9273
- after
内容を開く
- common_issued
- 4390758482
- common_treasury
- 20000000
- ordinary_outstanding
- 4370758482
- preferred_issued
- 233951986
- old_cohort_common_shares
- 4215405677.9273
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 15041293.097896
- 現金（億）
- 3682396.138846
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 185
内容を開く
- 日付
2036-06-26
- year
- 9.637234770705
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4370758482
- preferred_entitled_shares
- 233951986
- old_common_entitled_shares
- 4215405677.9273
- common_dps_KRW
- 1163
- preferred_dps_KRW
- 1163
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4390758482
- common_treasury
- 20000000
- ordinary_outstanding
- 4370758482
- preferred_issued
- 233951986
- old_cohort_common_shares
- 4215405677.9273
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 15041293.097896
- 現金（億）
- 3682396.138846
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 186
内容を開く
- 日付
2036-07-29
- year
- 9.7275838466804
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.355278274284
- dividend_payable_T
- 5.355278274284
- details
内容を開く
- quarter
2036Q2
- ordinary_per_share_KRW
- 1163
- preferred_per_share_KRW
- 1163
- total_dividend_T
- 5.355278274284
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4390758482
- common_treasury
- 20000000
- ordinary_outstanding
- 4370758482
- preferred_issued
- 233951986
- old_cohort_common_shares
- 4215405677.9273
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 14987740.315153
- 現金（億）
- 3682396.138846
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53552.782743
- 187
内容を開く
- 日付
2036-08-16
- year
- 9.7768651608487
- 種類
common_buyback_shareholder_return
- date_status
forecast
- old_holder_cash_oku
- 80499.542728
- deltas
内容を開く
- parent_equity_T
- -8.3466239327056
- cash_T
- -8.3466239327056
- old_shares
- -30475562.326781
- ordinary_issued_change
- -31598696
- treasury_change
- 0
- details
内容を開く
- repurchased_shares
- 31598696
- execution_price_KRW
- 264144.568899
- issuer_cash_amount_T
- 8.3466239327056
- purpose
shareholder_return
- old_shareholder_ownership_fraction_before
- 0.964456
- old_common_earnings_P_and_L_SBC_credit_not_used_as_cash
- はい
- cancelled_on_same_day
- はい
- common_float_before
- 4370758482
- after
内容を開く
- common_issued
- 4359159786
- common_treasury
- 20000000
- ordinary_outstanding
- 4339159786
- preferred_issued
- 233951986
- old_cohort_common_shares
- 4184930115.6005
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 14904274.075826
- 現金（億）
- 3598929.899519
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53552.782743
- 188
内容を開く
- 日付
2036-08-27
- year
- 9.8069815195072
- 種類
dividend_payment_old_common_holder_entitled
- date_status
forecast
- old_holder_cash_oku
- 49025.168034
- deltas
- cash_T
- -5.355278274284
- dividend_payable_T
- -5.355278274284
- details
内容を開く
- quarter
2036Q2
- issuer_cash_amount_T
- 5.355278274284
- company_preferred_dividend_paid_T
- 0.272086159718
- company_ordinary_dividend_paid_T
- 5.083192114566
- old_cohort_entitlement_fixed_at_exdate_shares
- 4215405677.9273
- after
内容を開く
- common_issued
- 4359159786
- common_treasury
- 20000000
- ordinary_outstanding
- 4339159786
- preferred_issued
- 233951986
- old_cohort_common_shares
- 4184930115.6005
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 14904274.075826
- 現金（億）
- 3545377.116776
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 189
内容を開く
- 日付
2036-09-16
- year
- 9.8617385352498
- 種類
preferred_buyback_cancellation
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -3.162931276277
- cash_T
- -3.162931276277
- preferred_issued
- -15919977
- details
内容を開く
- repurchased_preferred_shares
- 15919977
- execution_price_pref_KRW
- 198676.874739
- issuer_cash_amount_T
- 3.162931276277
- old_common_holder_cash_unchanged
- はい
- after
内容を開く
- common_issued
- 4359159786
- common_treasury
- 20000000
- ordinary_outstanding
- 4339159786
- preferred_issued
- 218032009
- old_cohort_common_shares
- 4184930115.6005
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 14872644.763063
- 現金（億）
- 3513747.804013
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 190
内容を開く
- 日付
2036-09-26
- year
- 9.8891170431211
- 種類
estimated_dividend_ex_date
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- 記載なし
- details
内容を開く
- quarter
2036Q3
- issuer_cash_amount_T
- 0
- ordinary_entitled_shares
- 4339159786
- preferred_entitled_shares
- 218032009
- old_common_entitled_shares
- 4184930115.6005
- common_dps_KRW
- 1163
- preferred_dps_KRW
- 1163
- ex_date_confirmed
- 未確認
- record_date_confirmed
- 未確認
- forecast_not_KRX_holiday_verified
- はい
- after
内容を開く
- common_issued
- 4359159786
- common_treasury
- 20000000
- ordinary_outstanding
- 4339159786
- preferred_issued
- 218032009
- old_cohort_common_shares
- 4184930115.6005
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 14872644.763063
- 現金（億）
- 3513747.804013
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 0
- 191
内容を開く
- 日付
2036-10-29
- year
- 9.9794661190965
- 種類
board_dividend_declaration
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
- parent_equity_T
- -5.300014057585
- dividend_payable_T
- 5.300014057585
- details
内容を開く
- quarter
2036Q3
- ordinary_per_share_KRW
- 1163
- preferred_per_share_KRW
- 1163
- total_dividend_T
- 5.300014057585
- issuer_cash_amount_T
- 0
- old_holder_receives_cash_on_payment_not_declaration
- はい
- after
内容を開く
- common_issued
- 4359159786
- common_treasury
- 20000000
- ordinary_outstanding
- 4339159786
- preferred_issued
- 218032009
- old_cohort_common_shares
- 4184930115.6005
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 14819644.622487
- 現金（億）
- 3513747.804013
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53000.140576
- 192
内容を開く
- 日付
2036-11-06
- year
- 10.001368925394
- 種類
period_operating_and_financing_accrual
- date_status
forecast
- old_holder_cash_oku
- 0
- deltas
内容を開く
- parent_equity_T
- 176.857333315
- nci_equity_T
- 0.97821469
- cash_T
- 116.353499713
- ppe_T
- 43.930874317
- details
内容を開く
- issuer_cash_amount_T
- 0
- reported_profit_after_SBC_T
- 174.681194574
- SBC_expense_T
- 3.398907104
- noncash_SBC_financing_credit_T
- 3.398907104
- 2026_partial_sbc_old_embedded_assumption_removed_T
- 0
- no_incremental_second_SBC_expense
- はい
- CFO_addback_is_a_noncash_cashflow_bridge_with_treasury_replenishment_cost_separately
- はい
- capitalized_cash_CAPEX_T
- 155.5
- noncash_investment_marks_excluded_from_operating_CFO_T
- 6.504725888
- operating_segment_sales_sum_reconciles_to_consolidated
- はい
- after
内容を開く
- common_issued
- 4359159786
- common_treasury
- 20000000
- ordinary_outstanding
- 4339159786
- preferred_issued
- 218032009
- old_cohort_common_shares
- 4184930115.6005
- old_cohort_ownership_fraction_of_common
- 0.964456
- 親会社持分（億）
- 16588217.955641
- 現金（億）
- 4677282.80114
- debt_oku
- 171912
- declared_unpaid_dividend_oku
- 53000.140576
- 期間内株主受取
- 5362952.015355
- 終価
- 19605519.404498
- terminal
内容を開く
- 日付
2036-11-06
- valuation_type
normalized operating FCFF after expensed SBC + non-operating net assets, less NCI and discounted ALL future employee share grants (inventory dilution or new repurchase cash), not market P/E
- ordinary_earnings_normalization_window
2033-2036; 2036 311-day partial annualized by 366/311; 2037 normalized EBIT grows at scenario g
- normalized_2037_sales_oku
- 9080667.1875
- normalized_2037_operating_profit_oku
- 2462298.5625
- sustainable_operating_tax_rate
- 0.255
- normalized_2037_EBIT_after_tax_oku
- 1834412.429062
- normalized_DA_oku
- 1231947.5
- normalized_CAPEX_oku
- 1783500
- normalized_extra_working_capital_oku
- 2724.200156
- normalized_SBC_expense_already_in_operating_profit_oku
- 41000
- noncash_SBC_capital_cashflow_adjustment_not_income_oku
- 41000
- SBC_double_cost_no_past_expense_repeated
- はい
- 2037_FCFF_before_future_employee_replacement_oku
- 1321135.728906
- perpetuity_capital_cost
- 0.108
- terminal_perpetual_growth
- 0.025
- operating_EV_pre_employee_replenishment_oku
- 15917297.93863
- nci_economic_claim_oku
- 238706.120713
- liquid_assets_oku
- 4677282.80114
- nonoperating_financial_investments_oku
- 2319766.63817
- financial_debt_oku
- 171912
- already_declared_unpaid_dividend_liability_oku
- 53000.140576
- company_two_class_equity_before_future_employee_grants_oku
- 22450729.116651
- parent_equity_for_two_share_classes_pre_future_replacement_oku
- 22450729.116651
- 2037_plus_grant_shares_per_year
- 20000000
- already_funded_treasury_shares_2036_terminal
- 20000000
- inventory_years_covered_before_new_purchases
- 1
- new_stock_replacement_cash_first_2037_oku
- 0
- 2037_first_year_dilution_of_existing_treasury_economic_value_oku
- 95796.033197
- new_stock_replacement_2037_plus_present_value_at_2036_oku
- 1067753.676591
- existing_treasury_future_delivery_dilution_PV_oku
- 86462.005031
- all_future_employee_stock_economic_cost_PV_oku
- 1154215.681622
- all_future_grant_economic_burden_multiplier
- 0.054197401
- cash_purchase_only_burden_multiplier
- 0.050137488
- existing_inventory_dilution_burden_multiplier
- 0.004059914
- already_funded_treasury_dilution_is_nonzero_if_stock_delivered
- はい
- capital_cost_legal_class_split_method
ordinary and preference share residual participation pro-rata plus statutory annual preference premium; observed preferred/common prices kept different
- future_repurchases_normalized_to_fund_new_delivery_not_past_SBC
- はい
- replacement_cost_PV_to_equity_multiplier
- 0.054197401
- algebraic_fixed_point_error_oku
- 0
- post_employee_replacement_parent_total_equity_intrinsic_oku
- 21296513.435029
- preferred_economic_valuation_oku
- 1018924.817361
- preferred_terminal_intrinsic_price_KRW
- 467328.0873
- preferred_prior_market_price_used_to_value_common_terminal
- いいえ
- common_economic_valuation_oku
- 20277588.617668
- ordinary_terminal_intrinsic_price_KRW
- 467316.01549
- ordinary_float_shares
- 4339159786
- preferred_float_shares
- 218032009
- old_initial_common_cohort_2036_remaining_shares
- 4184930115.6005
- old_cohort_percentage_of_2036_common
- 0.964456
- old_cohort_ex_dividend_residual_value_oku
- 19556848.667254
- post_horizon_previously_declared_receivable_oku
- 48670.737244
- old_cohort_remaining_horizon_value_oku
- 19605519.404498
- 2026Q3_preholder_30T_dividend_already_excluded
- はい
- 2036_old_cohort_entitled_after_end_dividend_cash_not_in_10y_payout
- はい
- 2037_onward_tender_and_stocks
内容を開く
- 1
内容を開く
- calendar_year
- 2037
- inventory_delivered_shares
- 20000000
- newly_funded_shares_before_delivery
- 0
- employee_stock_delivered_total
- 20000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 0
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 0
- reference_price_KRW
- 467316.01549
- old_holder_pro_rata_tender_cash_oku
- 0
- old_holder_cumulative_tender_cash_oku
- 0
- old_cohort_shares_before_buyback
- 4184930115.6005
- old_cohort_shares_after_buyback_and_grant
- 4184930115.6005
- common_float_before_tender
- 4339159786
- common_float_after_buyback_and_delivery
- 4359159786
- old_holder_value_before_issuer_tender_oku
- 19556848.667245
- old_holder_value_after_tender_before_grant_oku
- 19556848.667245
- old_holder_value_after_grant_oku
- 19467121.060884
- old_holder_value_lost_to_employee_delivery_oku
- 89727.606361
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- はい
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 2
内容を開く
- calendar_year
- 2038
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 20000000
- employee_stock_delivered_total
- 20000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 93034.390172
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 93034.390172
- reference_price_KRW
- 465171.950861
- old_holder_pro_rata_tender_cash_oku
- 89315.932503
- old_holder_cumulative_tender_cash_oku
- 89315.932503
- old_cohort_shares_before_buyback
- 4184930115.6005
- old_cohort_shares_after_buyback_and_grant
- 4165729488.3189
- common_float_before_tender
- 4359159786
- common_float_after_buyback_and_delivery
- 4359159786
- old_holder_value_before_issuer_tender_oku
- 19467121.060884
- old_holder_value_after_tender_before_grant_oku
- 19377805.12838
- old_holder_value_after_grant_oku
- 19288898.980958
- old_holder_value_lost_to_employee_delivery_oku
- 88906.147421
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 3
内容を開く
- calendar_year
- 2039
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 20000000
- employee_stock_delivered_total
- 20000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 92607.544657
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 92607.544657
- reference_price_KRW
- 463037.723286
- old_holder_pro_rata_tender_cash_oku
- 88498.24245
- old_holder_cumulative_tender_cash_oku
- 177814.174953
- old_cohort_shares_before_buyback
- 4165729488.3189
- old_cohort_shares_after_buyback_and_grant
- 4146616954.2856
- common_float_before_tender
- 4359159786
- common_float_after_buyback_and_delivery
- 4359159786
- old_holder_value_before_issuer_tender_oku
- 19288898.980958
- old_holder_value_after_tender_before_grant_oku
- 19200400.738508
- old_holder_value_after_grant_oku
- 19112308.529546
- old_holder_value_lost_to_employee_delivery_oku
- 88092.208962
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 4
内容を開く
- calendar_year
- 2040
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 20000000
- employee_stock_delivered_total
- 20000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 92182.657527
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 92182.657527
- reference_price_KRW
- 460913.287633
- old_holder_pro_rata_tender_cash_oku
- 87688.038373
- old_holder_cumulative_tender_cash_oku
- 265502.213327
- old_cohort_shares_before_buyback
- 4146616954.2856
- old_cohort_shares_after_buyback_and_grant
- 4127592109.3253
- common_float_before_tender
- 4359159786
- common_float_after_buyback_and_delivery
- 4359159786
- old_holder_value_before_issuer_tender_oku
- 19112308.529546
- old_holder_value_after_tender_before_grant_oku
- 19024620.491172
- old_holder_value_after_grant_oku
- 18937334.769037
- old_holder_value_lost_to_employee_delivery_oku
- 87285.722136
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 5
内容を開く
- calendar_year
- 2041
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 20000000
- employee_stock_delivered_total
- 20000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 91759.719795
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 91759.719795
- reference_price_KRW
- 458798.598976
- old_holder_pro_rata_tender_cash_oku
- 86885.25174
- old_holder_cumulative_tender_cash_oku
- 352387.465067
- old_cohort_shares_before_buyback
- 4127592109.3253
- old_cohort_shares_after_buyback_and_grant
- 4108654551.1171
- common_float_before_tender
- 4359159786
- common_float_after_buyback_and_delivery
- 4359159786
- old_holder_value_before_issuer_tender_oku
- 18937334.769037
- old_holder_value_after_tender_before_grant_oku
- 18850449.517298
- old_holder_value_after_grant_oku
- 18763962.898579
- old_holder_value_lost_to_employee_delivery_oku
- 86486.618719
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 6
内容を開く
- calendar_year
- 2042
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 20000000
- employee_stock_delivered_total
- 20000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 91338.722519
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 91338.722519
- reference_price_KRW
- 456693.612596
- old_holder_pro_rata_tender_cash_oku
- 86089.814642
- old_holder_cumulative_tender_cash_oku
- 438477.279709
- old_cohort_shares_before_buyback
- 4108654551.1171
- old_cohort_shares_after_buyback_and_grant
- 4089803879.1857
- common_float_before_tender
- 4359159786
- common_float_after_buyback_and_delivery
- 4359159786
- old_holder_value_before_issuer_tender_oku
- 18763962.898579
- old_holder_value_after_tender_before_grant_oku
- 18677873.083937
- old_holder_value_after_grant_oku
- 18592178.252818
- old_holder_value_lost_to_employee_delivery_oku
- 85694.831119
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 7
内容を開く
- calendar_year
- 2043
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 20000000
- employee_stock_delivered_total
- 20000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 90919.656795
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 90919.656795
- reference_price_KRW
- 454598.283977
- old_holder_pro_rata_tender_cash_oku
- 85301.659795
- old_holder_cumulative_tender_cash_oku
- 523778.939503
- old_cohort_shares_before_buyback
- 4089803879.1857
- old_cohort_shares_after_buyback_and_grant
- 4071039694.8935
- common_float_before_tender
- 4359159786
- common_float_after_buyback_and_delivery
- 4359159786
- old_holder_value_before_issuer_tender_oku
- 18592178.252818
- old_holder_value_after_tender_before_grant_oku
- 18506876.593024
- old_holder_value_after_grant_oku
- 18421966.300666
- old_holder_value_lost_to_employee_delivery_oku
- 84910.292357
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 8
内容を開く
- calendar_year
- 2044
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 20000000
- employee_stock_delivered_total
- 20000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 90502.513762
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 90502.513762
- reference_price_KRW
- 452512.56881
- old_holder_pro_rata_tender_cash_oku
- 84520.720529
- old_holder_cumulative_tender_cash_oku
- 608299.660033
- old_cohort_shares_before_buyback
- 4071039694.8935
- old_cohort_shares_after_buyback_and_grant
- 4052361601.4317
- common_float_before_tender
- 4359159786
- common_float_after_buyback_and_delivery
- 4359159786
- old_holder_value_before_issuer_tender_oku
- 18421966.300666
- old_holder_value_after_tender_before_grant_oku
- 18337445.580138
- old_holder_value_after_grant_oku
- 18253312.644065
- old_holder_value_lost_to_employee_delivery_oku
- 84132.936072
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 9
内容を開く
- calendar_year
- 2045
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 20000000
- employee_stock_delivered_total
- 20000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 90087.284598
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 90087.284598
- reference_price_KRW
- 450436.422989
- old_holder_pro_rata_tender_cash_oku
- 83746.930786
- old_holder_cumulative_tender_cash_oku
- 692046.590817
- old_cohort_shares_before_buyback
- 4052361601.4317
- old_cohort_shares_after_buyback_and_grant
- 4033769203.8121
- common_float_before_tender
- 4359159786
- common_float_after_buyback_and_delivery
- 4359159786
- old_holder_value_before_issuer_tender_oku
- 18253312.644065
- old_holder_value_after_tender_before_grant_oku
- 18169565.713281
- old_holder_value_after_grant_oku
- 18086203.016773
- old_holder_value_lost_to_employee_delivery_oku
- 83362.696507
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- 10
内容を開く
- calendar_year
- 2046
- inventory_delivered_shares
- 0
- newly_funded_shares_before_delivery
- 20000000
- employee_stock_delivered_total
- 20000000
- inventory_remaining_after_delivery
- 0
- company_cash_cost_on_new_purchases_oku
- 89673.960521
- gross_cash_cost_at_the_undiscounted_reference_price_oku
- 89673.960521
- reference_price_KRW
- 448369.802607
- old_holder_pro_rata_tender_cash_oku
- 82980.22511
- old_holder_cumulative_tender_cash_oku
- 775026.815928
- old_cohort_shares_before_buyback
- 4033769203.8121
- old_cohort_shares_after_buyback_and_grant
- 4015262108.8587
- common_float_before_tender
- 4359159786
- common_float_after_buyback_and_delivery
- 4359159786
- old_holder_value_before_issuer_tender_oku
- 18086203.016773
- old_holder_value_after_tender_before_grant_oku
- 18003222.791663
- old_holder_value_after_grant_oku
- 17920623.283155
- old_holder_value_lost_to_employee_delivery_oku
- 82599.508508
- tender_cash_plus_residual_equals_pre_tender_value_error_oku
- 0
- post_delivery_old_holder_plus_tender_equals_pre_tender_minus_award_transfer_error_oku
- 0
- no_additional_company_cash_for_previously_funded_treasury
- はい
- dilution_when_covered_inventory_delivered
- いいえ
- explicit_2037_plus_proceeds_in_10y_payout
- いいえ
- static_value_only
Static grant/tender ownership arithmetic at 2036 intrinsic price, without future business earnings or separate 2037 dividends. Continuation intrinsic value capitalizes 2037+ economics; no 2037 cash added to y10 payout.
- year_ACT_36525
- 10.001368925394
- remaining_outstanding_common
- 4339159786
- old_holder_remaining_shares_equivalent
- 4184930115.6005
- old_holder_fraction
- 0.964456
- terminal_old_cohort_mcap_oku
- 19605519.404498
- FCFF_2037_maintenance_CAPEX_oku_assumption
- 1047155.375
- FCFF_2037_growth_CAPEX_oku_assumption
- 736344.625
- after_period_fix_reference_2037_tail_scaled_not_new_cashflow
- はい
- final_parent_IFRS_book_capital_oku
- 16588217.955641
- old_cohort_nominal_cash_received_from_dividends_oku
- 1944255.880012
- old_cohort_nominal_cash_received_from_proportional_buybacks_oku
- 3418696.135341
- preferred_cash_distributions_NOT_old_common_holder_receipts_oku
- 199396.062675
- preferred_buybacks_NOT_old_common_holder_receipts_oku
- 1009751.887632
- initial_cohort_remaining_shares_at_horizon
- 4184930115.6005
- confirmed_post_entry_future_dividends
- 0
- count_yearly_rows
- 11
- count_cashflow_rows
- 373
- キャッシュフローの算出方法
timed_holder_cashflows_v1
- audit
内容を開く
- company_equity_max_error_oku
- 0
- company_cash_max_error_oku
- 0
- NCI_max_error_oku
- 0
- dividend_payable_max_error_oku
- 0
- old_cohort_cash_event_total_oku
- 5362952.015355
- old_cohort_cash_ledger_total_oku
- 5362952.015353
- company_number_of_common_classes
- 1
- preferred_class_equity_attribution_separate
- はい
- partial_periods
- 2
- calendar_years_2027_to_2036
- 10
- old_cohort_NCI_not_attributed
- はい
- period_boundaries_fixed_and_rollforward_rechecked
- はい
- IRR
- 0.102878611
- pv_at_required_k_oku
- 10075891.504333
- fair_value_per_initial_common_KRW
- 176474.162845
- NPV_at_required_k_oku
- -698041.04318
- annual_ledger
内容を開く
- 1
内容を開く
- calendar_year
- 2026
- period_start
2026-11-07
- period_end_exclusive
2027-01-01
- period_last_eligible_date
2026-12-31
- period_days
- 55
- period_fraction_year_actual_over_36525
- 0.15058179329227
- period_type
initial_partial_after_2026_11_06_close_55_days
- event_count
- 3
- old_holder_cash_T
- 0
- old_holder_tender_cash_T
- 0
- old_cohort_shares_sold
- 0
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 0
- preferred_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 0
- preferred_cancelled_shares
- 0
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 107.94347826087
- operating_profit_T
- 33.298716305092
- profit_before_tax_T
- 37.268019001422
- tax_T
- 9.5033448453627
- group_profit_T
- 27.76467415606
- nci_profit_T
- 0.19435271909242
- parent_profit_T
- 27.570321436967
- ordinary_attributed_profit_T
- 24.172747378811
- preferred_attributed_profit_T
- 3.3975740581561
- net_finance_T
- 1.9346279137218
- interest_income_T
- 2.2943350876349
- financial_cost_T
- 0.35970717391304
- nonoperating_income_T
- 2.0346747826087
- sbc_expense_in_OP_T
- 0.60232717316906
- sbc_capital_credit_T
- 0.60232717316906
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 2.75
- sbc_reference_to_new_p_and_l_adjustment_T
- 2.1476728268309
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 0.24093086926762
- commodity_DRAM
- 0.090349075975359
- NAND_SSD
- 0.072279260780287
- Foundry_System_LSI
- 0.072279260780287
- MX_Network
- 0.048186173853525
- VD_DA_other
- 0.024093086926762
- Display
- 0.018069815195072
- Harman
- 0.0060232717316906
- __central__
- 0.030116358658453
- operating_profit_before_SBC_T
- 33.901043478261
- sbc_P_and_L_segment_central_bridge_error_T
- 7.105427357601E-15
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 18.676086956522
- commodity_DRAM
- 9.7864130434783
- NAND_SSD
- 3.2354347826087
- Foundry_System_LSI
- 0.13271739130435
- MX_Network
- 1.4252173913043
- VD_DA_other
- 0.21473913043478
- Display
- 0.81782608695652
- Harman
- 0.37184782608696
- central_pre_SBC_OP_T
- -0.75923913043478
- DA_T
- 8.3695652173913
- CAPEX_T
- 17.336956521739
- delta_WC_T
- 1.4347826086957
- noncash_fair_value_investment_gain_T
- 2.0346747826087
- CFO_T
- 33.267109155316
- strategic_financial_investments_T
- 0.29891304347826
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.038870543818483
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 29.29347826087
- operating_profit_T
- 18.435156087254
- 営業利益率
- 62.93%
- operating_cost_T
- 10.858322173615
- margin
- 0.62932629314559
- maintenance_CAPEX_T
- 3.0339673913043
- growth_CAPEX_T
- 3.0339673913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 14.646739130435
- operating_profit_T
- 10.682251956671
- margin
- 0.72932629314559
- server_DRAM
- sales_T
- 14.646739130435
- operating_profit_T
- 7.7529041305836
- margin
- 0.52932629314559
- commodity_DRAM
内容を開く
- sales_T
- 29.29347826087
- operating_profit_T
- 9.6960639675029
- 営業利益率
- 33.10%
- operating_cost_T
- 19.597414293367
- margin
- 0.3309973599296
- maintenance_CAPEX_T
- 2.1671195652174
- growth_CAPEX_T
- 2.1671195652174
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 16.141304347826
- operating_profit_T
- 3.1631555218284
- 営業利益率
- 19.60%
- operating_cost_T
- 12.978148825998
- margin
- 0.19596653737927
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 3.945652173913
- operating_profit_T
- 0.06043813052406
- 営業利益率
- 1.53%
- operating_cost_T
- 3.885214043389
- margin
- 0.015317652915189
- maintenance_CAPEX_T
- 1.3002717391304
- growth_CAPEX_T
- 1.3002717391304
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 2.7619565217391
- operating_profit_T
- -0.054361786894027
- margin
- -0.019682347084811
- System_LSI
- sales_T
- 1.1836956521739
- operating_profit_T
- 0.11479991741809
- margin
- 0.096984319581855
- MX_Network
内容を開く
- sales_T
- 21.521739130435
- operating_profit_T
- 1.3770312174508
- 営業利益率
- 6.40%
- operating_cost_T
- 20.144707912984
- margin
- 0.063983268689634
- maintenance_CAPEX_T
- 0.19070652173913
- growth_CAPEX_T
- 0.19070652173913
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 8.7282608695652
- operating_profit_T
- 0.19064604350802
- 営業利益率
- 2.18%
- operating_cost_T
- 8.5376148260572
- margin
- 0.021842386055713
- maintenance_CAPEX_T
- 0.10402173913043
- growth_CAPEX_T
- 0.10402173913043
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 4.9021739130435
- operating_profit_T
- 0.79975627176145
- 営業利益率
- 16.31%
- operating_cost_T
- 4.102417641282
- margin
- 0.16314318625732
- maintenance_CAPEX_T
- 0.40741847826087
- growth_CAPEX_T
- 0.40741847826087
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 2.8695652173913
- operating_profit_T
- 0.36582455435527
- 営業利益率
- 12.75%
- operating_cost_T
- 2.503740663036
- margin
- 0.12748431439653
- maintenance_CAPEX_T
- 0.16470108695652
- growth_CAPEX_T
- 0.16470108695652
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -8.7521739130435
- central_unallocated_op_T
- -0.78935548909324
- opening_state
内容を開く
- 親会社持分（億）
- 5837423.033453
- NCI_book_oku
- 142449.36
- consolidated_equity_oku
- 5979872.393453
- liquid_assets_oku
- 2218928.681503
- financial_debt_oku
- 171912
- net_cash_oku
- 2047016.681503
- declared_dividend_payable_oku
- 300030.244572
- operating_ppe_oku
- 2398788.652174
- nonoperating_financial_investments_oku
- 972416
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 861681.304348
- closing_state
内容を開く
- 親会社持分（億）
- 6119149.5195544
- NCI_book_oku
- 144004.18175274
- consolidated_equity_oku
- 6263153.7013071
- liquid_assets_oku
- 2074822.1273938
- financial_debt_oku
- 171912
- net_cash_oku
- 1902910.1273938
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 995751.87826087
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- ordinary_float_end
- 5709556199
- preferred_float_end
- 802371203
- old_common_cohort_float_end
- 5709556199
- old_cohort_fraction_of_common_end
- 1
- old_holder_cash_received_oku
- 0
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 0
- actual_pro_rata_common_seller_receipts
- 0
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- 0
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- 0
- preferred_issued_delta
- 0
- old_cohort_share_delta
- 0
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 1079434.782609
- operating_profit_T
- 332987.163051
- profit_before_tax_T
- 372680.190014
- tax_T
- 95033.448454
- group_profit_T
- 277646.741561
- nci_profit_T
- 1943.527191
- parent_profit_T
- 275703.21437
- ordinary_attributed_profit_T
- 241727.473788
- preferred_attributed_profit_T
- 33975.740582
- CAPEX_T
- 173369.565217
- DA_T
- 83695.652174
- sbc_expense_in_OP_T
- 6023.271732
- sbc_capital_credit_T
- 6023.271732
- operating_profit_before_SBC_T
- 339010.434783
- sbc_reference_to_new_p_and_l_adjustment_T
- 21476.728268
- CFO_T
- 332671.091553
- delta_WC_T
- 14347.826087
- ordinary_dividends_declared_T
- 0
- preferred_dividends_declared_T
- 0
- ordinary_dividend_paid_T
- 0
- preferred_dividend_paid_T
- 0
- old_ordinary_dividend_received_T
- 0
- common_cancellation_buyback_T
- 0
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 0
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 2989.130435
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 388.705438
- noncash_fair_value_investment_gain_T
- 20346.747826
- maintenance_CAPEX_T
- 86684.782609
- growth_CAPEX_T
- 86684.782609
- cost_of_sales_and_operating_expenses_T
- 746447.619558
- sales_oku
- 1079434.782609
- 売上高
- 1079434.782609
- 営業利益（億）
- 332987.163051
- profit_before_tax_oku
- 372680.190014
- owner_net_profit_oku
- 275703.21437
- ordinary_net_profit_oku
- 241727.473788
- preferred_net_profit_oku
- 33975.740582
- capital_oku
- 6119149.519554
- 現金（億）
- 2074822.127394
- debt_oku
- 171912
- old_holder_cash_oku
- 0
- cost_of_sales_and_operating_expenses_T
- 74.644761955778
- maintenance_CAPEX_T
- 8.6684782608696
- growth_CAPEX_T
- 8.6684782608696
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 2
内容を開く
- calendar_year
- 2027
- period_start
2027-01-01
- period_end_exclusive
2028-01-01
- period_last_eligible_date
2027-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 22
- old_holder_cash_T
- 63.125648826089
- old_holder_tender_cash_T
- 28.119999943396
- old_cohort_shares_sold
- 146363672
- ordinary_dividends_declared_T
- 35.005648882693
- preferred_dividends_declared_T
- 4.832903205313
- ordinary_dividend_paid_T
- 35.005648882693
- preferred_dividend_paid_T
- 4.832903205313
- old_ordinary_dividend_received_T
- 35.005648882693
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 28.119999943396
- preferred_cancellation_buyback_T
- 8.8800000575384
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 146363672
- preferred_cancelled_shares
- 58019493
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5709556199
- common_outstanding_start
- 5709556199
- pref_outstanding_start
- 802371203
- sales_T
- 744.625
- operating_profit_T
- 261.165
- profit_before_tax_T
- 267.01846774974
- tax_T
- 68.089709276183
- group_profit_T
- 198.92875847355
- nci_profit_T
- 1.3925013093149
- parent_profit_T
- 197.53625716424
- ordinary_attributed_profit_T
- 174.29799043419
- preferred_attributed_profit_T
- 23.238266730046
- net_finance_T
- 2.0168511653892
- interest_income_T
- 2.6185431653892
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 3.8366165843478
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 265.165
- sbc_P_and_L_segment_central_bridge_error_T
- -5.6843418860808E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 129.6
- commodity_DRAM
- 84.2
- NAND_SSD
- 32.98
- Foundry_System_LSI
- -1.2
- MX_Network
- 12.32
- VD_DA_other
- 0.985
- Display
- 5.07
- Harman
- 2.51
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 55.55
- CAPEX_T
- 132
- delta_WC_T
- 10
- noncash_fair_value_investment_gain_T
- 3.4866165843478
- CFO_T
- 244.99214188921
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.27850026186298
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 200
- operating_profit_T
- 128
- 営業利益率
- 64.00%
- operating_cost_T
- 72
- margin
- 0.64
- maintenance_CAPEX_T
- 23.1
- growth_CAPEX_T
- 23.1
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 100
- operating_profit_T
- 74
- margin
- 0.74
- server_DRAM
- sales_T
- 100
- operating_profit_T
- 54
- margin
- 0.54
- commodity_DRAM
内容を開く
- sales_T
- 190
- operating_profit_T
- 83.6
- 営業利益率
- 44.00%
- operating_cost_T
- 106.4
- margin
- 0.44
- maintenance_CAPEX_T
- 16.5
- growth_CAPEX_T
- 16.5
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 130
- operating_profit_T
- 32.5
- 営業利益率
- 25.00%
- operating_cost_T
- 97.5
- margin
- 0.25
- maintenance_CAPEX_T
- 9.9
- growth_CAPEX_T
- 9.9
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 28
- operating_profit_T
- -1.68
- 営業利益率
- -6.00%
- operating_cost_T
- 29.68
- margin
- -0.06
- maintenance_CAPEX_T
- 9.9
- growth_CAPEX_T
- 9.9
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 19.6
- operating_profit_T
- -1.862
- margin
- -0.095
- System_LSI
- sales_T
- 8.4
- operating_profit_T
- 0.182
- margin
- 0.021666666666667
- MX_Network
内容を開く
- sales_T
- 150
- operating_profit_T
- 12
- 営業利益率
- 8.00%
- operating_cost_T
- 138
- margin
- 0.08
- maintenance_CAPEX_T
- 1.452
- growth_CAPEX_T
- 1.452
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 55
- operating_profit_T
- 0.825
- 営業利益率
- 1.50%
- operating_cost_T
- 54.175
- margin
- 0.015
- maintenance_CAPEX_T
- 0.792
- growth_CAPEX_T
- 0.792
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 33
- operating_profit_T
- 4.95
- 営業利益率
- 15.00%
- operating_cost_T
- 28.05
- margin
- 0.15
- maintenance_CAPEX_T
- 3.102
- growth_CAPEX_T
- 3.102
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 19
- operating_profit_T
- 2.47
- 営業利益率
- 13.00%
- operating_cost_T
- 16.53
- margin
- 0.13
- maintenance_CAPEX_T
- 1.254
- growth_CAPEX_T
- 1.254
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -60.375
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 6119149.5195544
- NCI_book_oku
- 144004.18175274
- consolidated_equity_oku
- 6263153.7013071
- liquid_assets_oku
- 2074822.1273938
- financial_debt_oku
- 171912
- net_cash_oku
- 1902910.1273938
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 2488462.5652175
- nonoperating_financial_investments_oku
- 995751.87826087
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- old_initial_ordinary_cohort_remnant_shares
- 5709556199
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 876029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 7366126.5703074
- NCI_book_oku
- 155144.19222726
- consolidated_equity_oku
- 7521270.7625346
- liquid_assets_oku
- 2353573.0227778
- financial_debt_oku
- 171912
- net_cash_oku
- 2181661.0227778
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 3252962.5652175
- nonoperating_financial_investments_oku
- 1110618.0441043
- ordinary_issued
- 5699914936
- ordinary_treasury
- 116722409
- ordinary_outstanding
- 5583192527
- preferred_issued
- 744351710
- preferred_treasury
- 0
- preferred_outstanding
- 744351710
- old_initial_ordinary_cohort_remnant_shares
- 5563192527
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 976029.13043496
- ordinary_float_end
- 5583192527
- preferred_float_end
- 744351710
- old_common_cohort_float_end
- 5563192527
- old_cohort_fraction_of_common_end
- 0.996418
- old_holder_cash_received_oku
- 631256.488261
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 350056.488827
- actual_pro_rata_common_seller_receipts
- 281199.999434
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -146363672
- ordinary_treasury_delta
- -20000000
- ordinary_float_delta
- -126363672
- preferred_issued_delta
- -58019493
- old_cohort_share_delta
- -146363672
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7446250
- operating_profit_T
- 2611650
- profit_before_tax_T
- 2670184.677497
- tax_T
- 680897.092762
- group_profit_T
- 1989287.584736
- nci_profit_T
- 13925.013093
- parent_profit_T
- 1975362.571642
- ordinary_attributed_profit_T
- 1742979.904342
- preferred_attributed_profit_T
- 232382.6673
- CAPEX_T
- 1320000
- DA_T
- 555500
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 2651650
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2449921.418892
- delta_WC_T
- 100000
- ordinary_dividends_declared_T
- 350056.488827
- preferred_dividends_declared_T
- 48329.032053
- ordinary_dividend_paid_T
- 350056.488827
- preferred_dividend_paid_T
- 48329.032053
- old_ordinary_dividend_received_T
- 350056.488827
- common_cancellation_buyback_T
- 281199.999434
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 88800.000575
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 2785.002619
- noncash_fair_value_investment_gain_T
- 34866.165843
- maintenance_CAPEX_T
- 660000
- growth_CAPEX_T
- 660000
- cost_of_sales_and_operating_expenses_T
- 4834600
- sales_oku
- 7446250
- 売上高
- 7446250
- 営業利益（億）
- 2611650
- profit_before_tax_oku
- 2670184.677497
- owner_net_profit_oku
- 1975362.571642
- ordinary_net_profit_oku
- 1742979.904342
- preferred_net_profit_oku
- 232382.6673
- capital_oku
- 7366126.570307
- 現金（億）
- 2353573.022778
- debt_oku
- 171912
- old_holder_cash_oku
- 631256.488261
- cost_of_sales_and_operating_expenses_T
- 483.46
- maintenance_CAPEX_T
- 66
- growth_CAPEX_T
- 66
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 3
内容を開く
- calendar_year
- 2028
- period_start
2028-01-01
- period_end_exclusive
2029-01-01
- period_last_eligible_date
2028-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 53.355230764294
- old_holder_tender_cash_T
- 36.349322137771
- old_cohort_shares_sold
- 182786143.20699
- ordinary_dividends_declared_T
- 17.06704585499
- preferred_dividends_declared_T
- 2.23085173105
- ordinary_dividend_paid_T
- 17.06704585499
- preferred_dividend_paid_T
- 2.23085173105
- old_ordinary_dividend_received_T
- 17.005908626523
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 36.480000060425
- preferred_cancellation_buyback_T
- 11.5199999639
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 183443270
- preferred_cancelled_shares
- 73164341
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5563192527
- common_outstanding_start
- 5583192527
- pref_outstanding_start
- 744351710
- sales_T
- 667.85
- operating_profit_T
- 155.82
- profit_before_tax_T
- 162.82381421053
- tax_T
- 41.520072623685
- group_profit_T
- 121.30374158684
- nci_profit_T
- 0.84912619110791
- parent_profit_T
- 120.45461539574
- ordinary_attributed_profit_T
- 107.1805149551
- preferred_attributed_profit_T
- 13.27410044064
- net_finance_T
- 2.7651660457288
- interest_income_T
- 3.3668580457288
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 4.2386481648
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 159.82
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 93.4
- commodity_DRAM
- 36.85
- NAND_SSD
- 11.88
- Foundry_System_LSI
- -0.22
- MX_Network
- 11.17
- VD_DA_other
- 0.73
- Display
- 4.54
- Harman
- 2.77
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 65.65
- CAPEX_T
- 133
- delta_WC_T
- 8
- noncash_fair_value_investment_gain_T
- 3.8886481648
- CFO_T
- 179.06509342204
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.16982523822158
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 180
- operating_profit_T
- 91.8
- 営業利益率
- 51.00%
- operating_cost_T
- 88.2
- margin
- 0.51
- maintenance_CAPEX_T
- 23.275
- growth_CAPEX_T
- 23.275
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 90
- operating_profit_T
- 54.9
- margin
- 0.61
- server_DRAM
- sales_T
- 90
- operating_profit_T
- 36.9
- margin
- 0.41
- commodity_DRAM
内容を開く
- sales_T
- 145
- operating_profit_T
- 36.25
- 営業利益率
- 25.00%
- operating_cost_T
- 108.75
- margin
- 0.25
- maintenance_CAPEX_T
- 16.625
- growth_CAPEX_T
- 16.625
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 95
- operating_profit_T
- 11.4
- 営業利益率
- 12.00%
- operating_cost_T
- 83.6
- margin
- 0.12
- maintenance_CAPEX_T
- 9.975
- growth_CAPEX_T
- 9.975
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 35
- operating_profit_T
- -0.7
- 営業利益率
- -2.00%
- operating_cost_T
- 35.7
- margin
- -0.02
- maintenance_CAPEX_T
- 9.975
- growth_CAPEX_T
- 9.975
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 24.5
- operating_profit_T
- -1.3475
- margin
- -0.055
- System_LSI
- sales_T
- 10.5
- operating_profit_T
- 0.6475
- margin
- 0.061666666666667
- MX_Network
内容を開く
- sales_T
- 155
- operating_profit_T
- 10.85
- 営業利益率
- 7.00%
- operating_cost_T
- 144.15
- margin
- 0.07
- maintenance_CAPEX_T
- 1.463
- growth_CAPEX_T
- 1.463
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 57
- operating_profit_T
- 0.57
- 営業利益率
- 1.00%
- operating_cost_T
- 56.43
- margin
- 0.01
- maintenance_CAPEX_T
- 0.798
- growth_CAPEX_T
- 0.798
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 34
- operating_profit_T
- 4.42
- 営業利益率
- 13.00%
- operating_cost_T
- 29.58
- margin
- 0.13
- maintenance_CAPEX_T
- 3.1255
- growth_CAPEX_T
- 3.1255
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 21
- operating_profit_T
- 2.73
- 営業利益率
- 13.00%
- operating_cost_T
- 18.27
- margin
- 0.13
- maintenance_CAPEX_T
- 1.2635
- growth_CAPEX_T
- 1.2635
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -54.15
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 7366126.5703074
- NCI_book_oku
- 155144.19222726
- consolidated_equity_oku
- 7521270.7625346
- liquid_assets_oku
- 2353573.0227778
- financial_debt_oku
- 171912
- net_cash_oku
- 2181661.0227778
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 3252962.5652175
- nonoperating_financial_investments_oku
- 1110618.0441043
- ordinary_issued
- 5699914936
- ordinary_treasury
- 116722409
- ordinary_outstanding
- 5583192527
- preferred_issued
- 744351710
- preferred_treasury
- 0
- preferred_outstanding
- 744351710
- old_initial_ordinary_cohort_remnant_shares
- 5563192527
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 976029.13043496
- closing_state
内容を開く
- 親会社持分（億）
- 7937693.7481611
- NCI_book_oku
- 161937.20175612
- consolidated_equity_oku
- 8099630.9499172
- liquid_assets_oku
- 2059546.7285124
- financial_debt_oku
- 171912
- net_cash_oku
- 1887634.7285124
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3926462.5652175
- nonoperating_financial_investments_oku
- 1229504.5257523
- ordinary_issued
- 5516471666
- ordinary_treasury
- 96722409
- ordinary_outstanding
- 5419749257
- preferred_issued
- 671187369
- preferred_treasury
- 0
- preferred_outstanding
- 671187369
- old_initial_ordinary_cohort_remnant_shares
- 5380406383.793
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1056029.130435
- ordinary_float_end
- 5419749257
- preferred_float_end
- 671187369
- old_common_cohort_float_end
- 5380406383.793
- old_cohort_fraction_of_common_end
- 0.992741
- old_holder_cash_received_oku
- 533552.307643
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 170059.086265
- actual_pro_rata_common_seller_receipts
- 363493.221378
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -183443270
- ordinary_treasury_delta
- -20000000
- ordinary_float_delta
- -163443270
- preferred_issued_delta
- -73164341
- old_cohort_share_delta
- -182786143.20699
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6678500
- operating_profit_T
- 1558200
- profit_before_tax_T
- 1628238.142105
- tax_T
- 415200.726237
- group_profit_T
- 1213037.415868
- nci_profit_T
- 8491.261911
- parent_profit_T
- 1204546.153957
- ordinary_attributed_profit_T
- 1071805.149551
- preferred_attributed_profit_T
- 132741.004406
- CAPEX_T
- 1330000
- DA_T
- 656500
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 1598200
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1790650.93422
- delta_WC_T
- 80000
- ordinary_dividends_declared_T
- 170670.45855
- preferred_dividends_declared_T
- 22308.51731
- ordinary_dividend_paid_T
- 170670.45855
- preferred_dividend_paid_T
- 22308.51731
- old_ordinary_dividend_received_T
- 170059.086265
- common_cancellation_buyback_T
- 364800.000604
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 115199.999639
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 1698.252382
- noncash_fair_value_investment_gain_T
- 38886.481648
- maintenance_CAPEX_T
- 665000
- growth_CAPEX_T
- 665000
- cost_of_sales_and_operating_expenses_T
- 5120300
- sales_oku
- 6678500
- 売上高
- 6678500
- 営業利益（億）
- 1558200
- profit_before_tax_oku
- 1628238.142105
- owner_net_profit_oku
- 1204546.153957
- ordinary_net_profit_oku
- 1071805.149551
- preferred_net_profit_oku
- 132741.004406
- capital_oku
- 7937693.748161
- 現金（億）
- 2059546.728512
- debt_oku
- 171912
- old_holder_cash_oku
- 533552.307643
- cost_of_sales_and_operating_expenses_T
- 512.03
- maintenance_CAPEX_T
- 66.5
- growth_CAPEX_T
- 66.5
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 4
内容を開く
- calendar_year
- 2029
- period_start
2029-01-01
- period_end_exclusive
2030-01-01
- period_last_eligible_date
2029-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 41.339637039348
- old_holder_tender_cash_T
- 23.96358821536
- old_cohort_shares_sold
- 116431013.39529
- ordinary_dividends_declared_T
- 17.503106826109
- preferred_dividends_declared_T
- 2.13550741374
- ordinary_dividend_paid_T
- 17.503106826109
- preferred_dividend_paid_T
- 2.13550741374
- old_ordinary_dividend_received_T
- 17.376048823989
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 24.138815948265
- preferred_cancellation_buyback_T
- 7.6227839895315
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 117282386
- preferred_cancelled_shares
- 47063072
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5380406383.793
- common_outstanding_start
- 5419749257
- pref_outstanding_start
- 671187369
- sales_T
- 664.15
- operating_profit_T
- 134.946
- profit_before_tax_T
- 142.09581797642
- tax_T
- 36.234433583987
- group_profit_T
- 105.86138439243
- nci_profit_T
- 0.74102969074703
- parent_profit_T
- 105.12035470169
- ordinary_attributed_profit_T
- 94.086826914593
- preferred_attributed_profit_T
- 11.033527787093
- net_finance_T
- 2.4950671258523
- interest_income_T
- 3.0967591258523
- financial_cost_T
- 0.601692
- nonoperating_income_T
- 4.654750850568
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 138.946
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 95.2
- commodity_DRAM
- 18.6
- NAND_SSD
- 7.28
- Foundry_System_LSI
- 0.48
- MX_Network
- 10.59
- VD_DA_other
- 0.856
- Display
- 4.44
- Harman
- 2.8
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 75.75
- CAPEX_T
- 140
- delta_WC_T
- -2
- noncash_fair_value_investment_gain_T
- 4.304750850568
- CFO_T
- 183.30663354187
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.14820593814941
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 195
- operating_profit_T
- 93.6
- 営業利益率
- 48.00%
- operating_cost_T
- 101.4
- margin
- 0.48
- maintenance_CAPEX_T
- 24.5
- growth_CAPEX_T
- 24.5
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 97.5
- operating_profit_T
- 56.55
- margin
- 0.58
- server_DRAM
- sales_T
- 97.5
- operating_profit_T
- 37.05
- margin
- 0.38
- commodity_DRAM
内容を開く
- sales_T
- 120
- operating_profit_T
- 18
- 営業利益率
- 15.00%
- operating_cost_T
- 102
- margin
- 0.15
- maintenance_CAPEX_T
- 17.5
- growth_CAPEX_T
- 17.5
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 85
- operating_profit_T
- 6.8
- 営業利益率
- 8.00%
- operating_cost_T
- 78.2
- margin
- 0.08
- maintenance_CAPEX_T
- 10.5
- growth_CAPEX_T
- 10.5
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 43
- operating_profit_T
- 0
- 営業利益率
- 0.00%
- operating_cost_T
- 43
- margin
- 0
- maintenance_CAPEX_T
- 10.5
- growth_CAPEX_T
- 10.5
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 30.1
- operating_profit_T
- -1.0535
- margin
- -0.035
- System_LSI
- sales_T
- 12.9
- operating_profit_T
- 1.0535
- margin
- 0.081666666666667
- MX_Network
内容を開く
- sales_T
- 158
- operating_profit_T
- 10.27
- 営業利益率
- 6.50%
- operating_cost_T
- 147.73
- margin
- 0.065
- maintenance_CAPEX_T
- 1.54
- growth_CAPEX_T
- 1.54
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 58
- operating_profit_T
- 0.696
- 営業利益率
- 1.20%
- operating_cost_T
- 57.304
- margin
- 0.012
- maintenance_CAPEX_T
- 0.84
- growth_CAPEX_T
- 0.84
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 36
- operating_profit_T
- 4.32
- 営業利益率
- 12.00%
- operating_cost_T
- 31.68
- margin
- 0.12
- maintenance_CAPEX_T
- 3.29
- growth_CAPEX_T
- 3.29
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 23
- operating_profit_T
- 2.76
- 営業利益率
- 12.00%
- operating_cost_T
- 20.24
- margin
- 0.12
- maintenance_CAPEX_T
- 1.33
- growth_CAPEX_T
- 1.33
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -53.85
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 7937693.7481611
- NCI_book_oku
- 161937.20175612
- consolidated_equity_oku
- 8099630.9499172
- liquid_assets_oku
- 2059546.7285124
- financial_debt_oku
- 171912
- net_cash_oku
- 1887634.7285124
- declared_dividend_payable_oku
- -0
- operating_ppe_oku
- 3926462.5652175
- nonoperating_financial_investments_oku
- 1229504.5257523
- ordinary_issued
- 5516471666
- ordinary_treasury
- 96722409
- ordinary_outstanding
- 5419749257
- preferred_issued
- 671187369
- preferred_treasury
- 0
- preferred_outstanding
- 671187369
- old_initial_ordinary_cohort_remnant_shares
- 5380406383.793
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1056029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 8514895.1534015
- NCI_book_oku
- 167865.4392821
- consolidated_equity_oku
- 8682760.5926836
- liquid_assets_oku
- 1897128.8627731
- financial_debt_oku
- 171912
- net_cash_oku
- 1725216.8627731
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4568962.5652175
- nonoperating_financial_investments_oku
- 1352552.034258
- ordinary_issued
- 5399189280
- ordinary_treasury
- 76722409
- ordinary_outstanding
- 5322466871
- preferred_issued
- 624124297
- preferred_treasury
- 0
- preferred_outstanding
- 624124297
- old_initial_ordinary_cohort_remnant_shares
- 5263975370.3977
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- ordinary_float_end
- 5322466871
- preferred_float_end
- 624124297
- old_common_cohort_float_end
- 5263975370.3977
- old_cohort_fraction_of_common_end
- 0.98901
- old_holder_cash_received_oku
- 413396.370393
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 173760.48824
- actual_pro_rata_common_seller_receipts
- 239635.882154
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -117282386
- ordinary_treasury_delta
- -20000000
- ordinary_float_delta
- -97282386
- preferred_issued_delta
- -47063072
- old_cohort_share_delta
- -116431013.39529
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 6641500
- operating_profit_T
- 1349460
- profit_before_tax_T
- 1420958.179764
- tax_T
- 362344.33584
- group_profit_T
- 1058613.843924
- nci_profit_T
- 7410.296907
- parent_profit_T
- 1051203.547017
- ordinary_attributed_profit_T
- 940868.269146
- preferred_attributed_profit_T
- 110335.277871
- CAPEX_T
- 1400000
- DA_T
- 757500
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 1389460
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 1833066.335419
- delta_WC_T
- -20000
- ordinary_dividends_declared_T
- 175031.068261
- preferred_dividends_declared_T
- 21355.074137
- ordinary_dividend_paid_T
- 175031.068261
- preferred_dividend_paid_T
- 21355.074137
- old_ordinary_dividend_received_T
- 173760.48824
- common_cancellation_buyback_T
- 241388.159483
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 76227.839895
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 1482.059381
- noncash_fair_value_investment_gain_T
- 43047.508506
- maintenance_CAPEX_T
- 700000
- growth_CAPEX_T
- 700000
- cost_of_sales_and_operating_expenses_T
- 5292040
- sales_oku
- 6641500
- 売上高
- 6641500
- 営業利益（億）
- 1349460
- profit_before_tax_oku
- 1420958.179764
- owner_net_profit_oku
- 1051203.547017
- ordinary_net_profit_oku
- 940868.269146
- preferred_net_profit_oku
- 110335.277871
- capital_oku
- 8514895.153401
- 現金（億）
- 1897128.862773
- debt_oku
- 171912
- old_holder_cash_oku
- 413396.370393
- cost_of_sales_and_operating_expenses_T
- 529.204
- maintenance_CAPEX_T
- 70
- growth_CAPEX_T
- 70
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 5
内容を開く
- calendar_year
- 2030
- period_start
2030-01-01
- period_end_exclusive
2031-01-01
- period_last_eligible_date
2030-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 55.102519642761
- old_holder_tender_cash_T
- 37.377949098386
- old_cohort_shares_sold
- 175469716.3042
- ordinary_dividends_declared_T
- 17.921519932569
- preferred_dividends_declared_T
- 2.047304145276
- ordinary_dividend_paid_T
- 17.921519932569
- preferred_dividend_paid_T
- 2.047304145276
- old_ordinary_dividend_received_T
- 17.724570544374
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 37.793280132132
- preferred_cancellation_buyback_T
- 11.934720001143
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 177419476
- preferred_cancelled_shares
- 71630596
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5263975370.3977
- common_outstanding_start
- 5322466871
- pref_outstanding_start
- 624124297
- sales_T
- 772.375
- operating_profit_T
- 212.01
- profit_before_tax_T
- 218.79656912404
- tax_T
- 55.793125126631
- group_profit_T
- 163.00344399741
- nci_profit_T
- 1.1410241079819
- parent_profit_T
- 161.86241988943
- ordinary_attributed_profit_T
- 146.22088363785
- preferred_attributed_profit_T
- 15.641536251577
- net_finance_T
- 1.7011519937042
- interest_income_T
- 2.4059911937042
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 5.0854171303379
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 216.01
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 136.35
- commodity_DRAM
- 44
- NAND_SSD
- 13.48
- Foundry_System_LSI
- 1.98
- MX_Network
- 11.66
- VD_DA_other
- 1.36
- Display
- 5.44
- Harman
- 3.04
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 83.83
- CAPEX_T
- 149
- delta_WC_T
- 11
- noncash_fair_value_investment_gain_T
- 4.7354171303379
- CFO_T
- 235.09802686707
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.22820482159638
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 245
- operating_profit_T
- 134.75
- 営業利益率
- 55.00%
- operating_cost_T
- 110.25
- margin
- 0.55
- maintenance_CAPEX_T
- 26.075
- growth_CAPEX_T
- 26.075
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 122.5
- operating_profit_T
- 79.625
- margin
- 0.65
- server_DRAM
- sales_T
- 122.5
- operating_profit_T
- 55.125
- margin
- 0.45
- commodity_DRAM
内容を開く
- sales_T
- 155
- operating_profit_T
- 43.4
- 営業利益率
- 28.00%
- operating_cost_T
- 111.6
- margin
- 0.28
- maintenance_CAPEX_T
- 18.625
- growth_CAPEX_T
- 18.625
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 100
- operating_profit_T
- 13
- 営業利益率
- 13.00%
- operating_cost_T
- 87
- margin
- 0.13
- maintenance_CAPEX_T
- 11.175
- growth_CAPEX_T
- 11.175
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 50
- operating_profit_T
- 1.5
- 営業利益率
- 3.00%
- operating_cost_T
- 48.5
- margin
- 0.03
- maintenance_CAPEX_T
- 11.175
- growth_CAPEX_T
- 11.175
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 35
- operating_profit_T
- -0.175
- margin
- -0.005
- System_LSI
- sales_T
- 15
- operating_profit_T
- 1.675
- margin
- 0.11166666666667
- MX_Network
内容を開く
- sales_T
- 162
- operating_profit_T
- 11.34
- 営業利益率
- 7.00%
- operating_cost_T
- 150.66
- margin
- 0.07
- maintenance_CAPEX_T
- 1.639
- growth_CAPEX_T
- 1.639
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 60
- operating_profit_T
- 1.2
- 営業利益率
- 2.00%
- operating_cost_T
- 58.8
- margin
- 0.02
- maintenance_CAPEX_T
- 0.894
- growth_CAPEX_T
- 0.894
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 38
- operating_profit_T
- 5.32
- 営業利益率
- 14.00%
- operating_cost_T
- 32.68
- margin
- 0.14
- maintenance_CAPEX_T
- 3.5015
- growth_CAPEX_T
- 3.5015
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 25
- operating_profit_T
- 3
- 営業利益率
- 12.00%
- operating_cost_T
- 22
- margin
- 0.12
- maintenance_CAPEX_T
- 1.4155
- growth_CAPEX_T
- 1.4155
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -62.625
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 8514895.1534015
- NCI_book_oku
- 167865.4392821
- consolidated_equity_oku
- 8682760.5926836
- liquid_assets_oku
- 1897128.8627731
- financial_debt_oku
- 171912
- net_cash_oku
- 1725216.8627731
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 4568962.5652175
- nonoperating_financial_investments_oku
- 1352552.034258
- ordinary_issued
- 5399189280
- ordinary_treasury
- 76722409
- ordinary_outstanding
- 5322466871
- preferred_issued
- 624124297
- preferred_treasury
- 0
- preferred_outstanding
- 624124297
- old_initial_ordinary_cohort_remnant_shares
- 5263975370.3977
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1036029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 9476551.1101846
- NCI_book_oku
- 176993.63214595
- consolidated_equity_oku
- 9653544.7423305
- liquid_assets_oku
- 1978858.8411167
- financial_debt_oku
- 171912
- net_cash_oku
- 1806946.8411167
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5220662.5652175
- nonoperating_financial_investments_oku
- 1479906.2055614
- ordinary_issued
- 5221769804
- ordinary_treasury
- 56722409
- ordinary_outstanding
- 5165047395
- preferred_issued
- 552493701
- preferred_treasury
- 0
- preferred_outstanding
- 552493701
- old_initial_ordinary_cohort_remnant_shares
- 5088505654.0935
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1146029.130435
- ordinary_float_end
- 5165047395
- preferred_float_end
- 552493701
- old_common_cohort_float_end
- 5088505654.0935
- old_cohort_fraction_of_common_end
- 0.985181
- old_holder_cash_received_oku
- 551025.196428
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 177245.705444
- actual_pro_rata_common_seller_receipts
- 373779.490984
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -177419476
- ordinary_treasury_delta
- -20000000
- ordinary_float_delta
- -157419476
- preferred_issued_delta
- -71630596
- old_cohort_share_delta
- -175469716.3042
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7723750
- operating_profit_T
- 2120100
- profit_before_tax_T
- 2187965.69124
- tax_T
- 557931.251266
- group_profit_T
- 1630034.439974
- nci_profit_T
- 11410.24108
- parent_profit_T
- 1618624.198894
- ordinary_attributed_profit_T
- 1462208.836379
- preferred_attributed_profit_T
- 156415.362516
- CAPEX_T
- 1490000
- DA_T
- 838300
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 2160100
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2350980.268671
- delta_WC_T
- 110000
- ordinary_dividends_declared_T
- 179215.199326
- preferred_dividends_declared_T
- 20473.041453
- ordinary_dividend_paid_T
- 179215.199326
- preferred_dividend_paid_T
- 20473.041453
- old_ordinary_dividend_received_T
- 177245.705444
- common_cancellation_buyback_T
- 377932.801321
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 119347.200011
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 2282.048216
- noncash_fair_value_investment_gain_T
- 47354.171303
- maintenance_CAPEX_T
- 745000
- growth_CAPEX_T
- 745000
- cost_of_sales_and_operating_expenses_T
- 5603650
- sales_oku
- 7723750
- 売上高
- 7723750
- 営業利益（億）
- 2120100
- profit_before_tax_oku
- 2187965.69124
- owner_net_profit_oku
- 1618624.198894
- ordinary_net_profit_oku
- 1462208.836379
- preferred_net_profit_oku
- 156415.362516
- capital_oku
- 9476551.110185
- 現金（億）
- 1978858.841117
- debt_oku
- 171912
- old_holder_cash_oku
- 551025.196428
- cost_of_sales_and_operating_expenses_T
- 560.365
- maintenance_CAPEX_T
- 74.5
- growth_CAPEX_T
- 74.5
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 6
内容を開く
- calendar_year
- 2031
- period_start
2031-01-01
- period_end_exclusive
2032-01-01
- period_last_eligible_date
2031-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 55.873281003939
- old_holder_tender_cash_T
- 37.880124020923
- old_cohort_shares_sold
- 171817728.90343
- ordinary_dividends_declared_T
- 18.263811602172
- preferred_dividends_declared_T
- 1.893342807945
- ordinary_dividend_paid_T
- 18.263811602172
- preferred_dividend_paid_T
- 1.893342807945
- old_ordinary_dividend_received_T
- 17.993156983016
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 38.449920113413
- preferred_cancellation_buyback_T
- 12.142080121113
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 174402226
- preferred_cancelled_shares
- 70843351
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 5088505654.0935
- common_outstanding_start
- 5165047395
- pref_outstanding_start
- 552493701
- sales_T
- 861.175
- operating_profit_T
- 273.836
- profit_before_tax_T
- 281.21072207162
- tax_T
- 71.708734128263
- group_profit_T
- 209.50198794336
- nci_profit_T
- 1.4665139156035
- parent_profit_T
- 208.03547402775
- ordinary_attributed_profit_T
- 189.79118912041
- preferred_attributed_profit_T
- 18.24428490734
- net_finance_T
- 1.8435653417209
- interest_income_T
- 2.5484045417209
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 5.5311567298997
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 277.836
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 166.9
- commodity_DRAM
- 61.85
- NAND_SSD
- 23.48
- Foundry_System_LSI
- 2.88
- MX_Network
- 12.92
- VD_DA_other
- 1.586
- Display
- 5.97
- Harman
- 3.55
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 91.91
- CAPEX_T
- 154
- delta_WC_T
- 17
- noncash_fair_value_investment_gain_T
- 5.1811567298997
- CFO_T
- 283.23083121346
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.2933027831207
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 285
- operating_profit_T
- 165.3
- 営業利益率
- 58.00%
- operating_cost_T
- 119.7
- margin
- 0.58
- maintenance_CAPEX_T
- 27.343225
- growth_CAPEX_T
- 26.556775
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 142.5
- operating_profit_T
- 96.9
- margin
- 0.68
- server_DRAM
- sales_T
- 142.5
- operating_profit_T
- 68.4
- margin
- 0.48
- commodity_DRAM
内容を開く
- sales_T
- 175
- operating_profit_T
- 61.25
- 営業利益率
- 35.00%
- operating_cost_T
- 113.75
- margin
- 0.35
- maintenance_CAPEX_T
- 19.530875
- growth_CAPEX_T
- 18.969125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 115
- operating_profit_T
- 23
- 営業利益率
- 20.00%
- operating_cost_T
- 92
- margin
- 0.2
- maintenance_CAPEX_T
- 11.718525
- growth_CAPEX_T
- 11.381475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 60
- operating_profit_T
- 2.4
- 営業利益率
- 4.00%
- operating_cost_T
- 57.6
- margin
- 0.04
- maintenance_CAPEX_T
- 11.718525
- growth_CAPEX_T
- 11.381475
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 42
- operating_profit_T
- 0.21
- margin
- 0.005
- System_LSI
- sales_T
- 18
- operating_profit_T
- 2.19
- margin
- 0.12166666666667
- MX_Network
内容を開く
- sales_T
- 168
- operating_profit_T
- 12.6
- 営業利益率
- 7.50%
- operating_cost_T
- 155.4
- margin
- 0.075
- maintenance_CAPEX_T
- 1.718717
- growth_CAPEX_T
- 1.669283
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 62
- operating_profit_T
- 1.426
- 営業利益率
- 2.30%
- operating_cost_T
- 60.574
- margin
- 0.023
- maintenance_CAPEX_T
- 0.937482
- growth_CAPEX_T
- 0.910518
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 39
- operating_profit_T
- 5.85
- 営業利益率
- 15.00%
- operating_cost_T
- 33.15
- margin
- 0.15
- maintenance_CAPEX_T
- 3.6718045
- growth_CAPEX_T
- 3.5661955
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 27
- operating_profit_T
- 3.51
- 営業利益率
- 13.00%
- operating_cost_T
- 23.49
- margin
- 0.13
- maintenance_CAPEX_T
- 1.4843465
- growth_CAPEX_T
- 1.4416535
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -69.825
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 9476551.1101846
- NCI_book_oku
- 176993.63214595
- consolidated_equity_oku
- 9653544.7423305
- liquid_assets_oku
- 1978858.8411167
- financial_debt_oku
- 171912
- net_cash_oku
- 1806946.8411167
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5220662.5652175
- nonoperating_financial_investments_oku
- 1479906.2055614
- ordinary_issued
- 5221769804
- ordinary_treasury
- 56722409
- ordinary_outstanding
- 5165047395
- preferred_issued
- 552493701
- preferred_treasury
- 0
- preferred_outstanding
- 552493701
- old_initial_ordinary_cohort_remnant_shares
- 5088505654.0935
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1146029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 10889414.304016
- NCI_book_oku
- 188725.74347078
- consolidated_equity_oku
- 11078140.047486
- liquid_assets_oku
- 2480742.5789736
- financial_debt_oku
- 171912
- net_cash_oku
- 2308830.5789736
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5841562.5652175
- nonoperating_financial_investments_oku
- 1611717.7728604
- ordinary_issued
- 5047367578
- ordinary_treasury
- 36722409
- ordinary_outstanding
- 5010645169
- preferred_issued
- 481650350
- preferred_treasury
- 0
- preferred_outstanding
- 481650350
- old_initial_ordinary_cohort_remnant_shares
- 4916687925.1901
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1316029.130435
- ordinary_float_end
- 5010645169
- preferred_float_end
- 481650350
- old_common_cohort_float_end
- 4916687925.1901
- old_cohort_fraction_of_common_end
- 0.981248
- old_holder_cash_received_oku
- 558732.810039
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 179931.56983
- actual_pro_rata_common_seller_receipts
- 378801.240209
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -174402226
- ordinary_treasury_delta
- -20000000
- ordinary_float_delta
- -154402226
- preferred_issued_delta
- -70843351
- old_cohort_share_delta
- -171817728.90343
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8611750
- operating_profit_T
- 2738360
- profit_before_tax_T
- 2812107.220716
- tax_T
- 717087.341283
- group_profit_T
- 2095019.879434
- nci_profit_T
- 14665.139156
- parent_profit_T
- 2080354.740278
- ordinary_attributed_profit_T
- 1897911.891204
- preferred_attributed_profit_T
- 182442.849073
- CAPEX_T
- 1540000
- DA_T
- 919100
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 2778360
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2832308.312135
- delta_WC_T
- 170000
- ordinary_dividends_declared_T
- 182638.116022
- preferred_dividends_declared_T
- 18933.428079
- ordinary_dividend_paid_T
- 182638.116022
- preferred_dividend_paid_T
- 18933.428079
- old_ordinary_dividend_received_T
- 179931.56983
- common_cancellation_buyback_T
- 384499.201134
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 121420.801211
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 2933.027831
- noncash_fair_value_investment_gain_T
- 51811.567299
- maintenance_CAPEX_T
- 781235
- growth_CAPEX_T
- 758765
- cost_of_sales_and_operating_expenses_T
- 5873390
- sales_oku
- 8611750
- 売上高
- 8611750
- 営業利益（億）
- 2738360
- profit_before_tax_oku
- 2812107.220716
- owner_net_profit_oku
- 2080354.740278
- ordinary_net_profit_oku
- 1897911.891204
- preferred_net_profit_oku
- 182442.849073
- capital_oku
- 10889414.304016
- 現金（億）
- 2480742.578974
- debt_oku
- 171912
- old_holder_cash_oku
- 558732.810039
- cost_of_sales_and_operating_expenses_T
- 587.339
- maintenance_CAPEX_T
- 78.1235
- growth_CAPEX_T
- 75.8765
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 7
内容を開く
- calendar_year
- 2032
- period_start
2032-01-01
- period_end_exclusive
2033-01-01
- period_last_eligible_date
2032-12-31
- period_days
- 366
- period_fraction_year_actual_over_36525
- 1.0020533880903
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 57.365813819788
- old_holder_tender_cash_T
- 39.121132011083
- old_cohort_shares_sold
- 171372826.37751
- ordinary_dividends_declared_T
- 18.593335219908
- preferred_dividends_declared_T
- 1.720485295397
- ordinary_dividend_paid_T
- 18.593335219908
- preferred_dividend_paid_T
- 1.720485295397
- old_ordinary_dividend_received_T
- 18.244681808706
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 39.106560037597
- preferred_cancellation_buyback_T
- 12.349439978988
- employee_treasury_purchases_T
- 0.76217153530673
- employee_treasury_purchased_shares
- 3277591
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 171370147
- preferred_cancelled_shares
- 70038896
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4916687925.1901
- common_outstanding_start
- 5010645169
- pref_outstanding_start
- 481650350
- sales_T
- 829.725
- operating_profit_T
- 223.106
- profit_before_tax_T
- 231.91017328443
- tax_T
- 59.13709418753
- group_profit_T
- 172.7730790969
- nci_profit_T
- 1.2094115536783
- parent_profit_T
- 171.56366754322
- ordinary_attributed_profit_T
- 158.15725480436
- preferred_attributed_profit_T
- 13.406412738859
- net_finance_T
- 2.8116760689837
- interest_income_T
- 3.5165152689837
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 5.9924972154462
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 227.106
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 138.34
- commodity_DRAM
- 41.1
- NAND_SSD
- 18.4
- Foundry_System_LSI
- 4.68
- MX_Network
- 14.24
- VD_DA_other
- 1.696
- Display
- 6.27
- Harman
- 3.68
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 101
- CAPEX_T
- 158
- delta_WC_T
- 4
- noncash_fair_value_investment_gain_T
- 5.6424972154462
- CFO_T
- 268.13058188145
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.24188231073566
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 258
- operating_profit_T
- 136.74
- 営業利益率
- 53.00%
- operating_cost_T
- 121.26
- margin
- 0.53
- maintenance_CAPEX_T
- 30.0475
- growth_CAPEX_T
- 25.2525
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 129
- operating_profit_T
- 81.27
- margin
- 0.63
- server_DRAM
- sales_T
- 129
- operating_profit_T
- 55.47
- margin
- 0.43
- commodity_DRAM
内容を開く
- sales_T
- 150
- operating_profit_T
- 40.5
- 営業利益率
- 27.00%
- operating_cost_T
- 109.5
- margin
- 0.27
- maintenance_CAPEX_T
- 21.4625
- growth_CAPEX_T
- 18.0375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 112
- operating_profit_T
- 17.92
- 営業利益率
- 16.00%
- operating_cost_T
- 94.08
- margin
- 0.16
- maintenance_CAPEX_T
- 12.8775
- growth_CAPEX_T
- 10.8225
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 70
- operating_profit_T
- 4.2
- 営業利益率
- 6.00%
- operating_cost_T
- 65.8
- margin
- 0.06
- maintenance_CAPEX_T
- 12.8775
- growth_CAPEX_T
- 10.8225
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 49
- operating_profit_T
- 1.225
- margin
- 0.025
- System_LSI
- sales_T
- 21
- operating_profit_T
- 2.975
- margin
- 0.14166666666667
- MX_Network
内容を開く
- sales_T
- 174
- operating_profit_T
- 13.92
- 営業利益率
- 8.00%
- operating_cost_T
- 160.08
- margin
- 0.08
- maintenance_CAPEX_T
- 1.8887
- growth_CAPEX_T
- 1.5873
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 64
- operating_profit_T
- 1.536
- 営業利益率
- 2.40%
- operating_cost_T
- 62.464
- margin
- 0.024
- maintenance_CAPEX_T
- 1.0302
- growth_CAPEX_T
- 0.8658
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 41
- operating_profit_T
- 6.15
- 営業利益率
- 15.00%
- operating_cost_T
- 34.85
- margin
- 0.15
- maintenance_CAPEX_T
- 4.03495
- growth_CAPEX_T
- 3.39105
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 28
- operating_profit_T
- 3.64
- 営業利益率
- 13.00%
- operating_cost_T
- 24.36
- margin
- 0.13
- maintenance_CAPEX_T
- 1.63115
- growth_CAPEX_T
- 1.37085
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -67.275
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 10889414.304016
- NCI_book_oku
- 188725.74347078
- consolidated_equity_oku
- 11078140.047486
- liquid_assets_oku
- 2480742.5789736
- financial_debt_oku
- 171912
- net_cash_oku
- 2308830.5789736
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 5841562.5652175
- nonoperating_financial_investments_oku
- 1611717.7728604
- ordinary_issued
- 5047367578
- ordinary_treasury
- 36722409
- ordinary_outstanding
- 5010645169
- preferred_issued
- 481650350
- preferred_treasury
- 0
- preferred_outstanding
- 481650350
- old_initial_ordinary_cohort_remnant_shares
- 4916687925.1901
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1316029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 11919731.058776
- NCI_book_oku
- 198401.03590021
- consolidated_equity_oku
- 12118132.094676
- liquid_assets_oku
- 2774309.6540088
- financial_debt_oku
- 171912
- net_cash_oku
- 2602397.6540088
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 6411562.5652175
- nonoperating_financial_investments_oku
- 1748142.7450149
- ordinary_issued
- 4875997431
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4855997431
- preferred_issued
- 411611454
- preferred_treasury
- 0
- preferred_outstanding
- 411611454
- old_initial_ordinary_cohort_remnant_shares
- 4745315098.8126
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1356029.130435
- ordinary_float_end
- 4855997431
- preferred_float_end
- 411611454
- old_common_cohort_float_end
- 4745315098.8126
- old_cohort_fraction_of_common_end
- 0.977207
- old_holder_cash_received_oku
- 573658.138198
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 182446.818087
- actual_pro_rata_common_seller_receipts
- 391211.320111
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -171370147
- ordinary_treasury_delta
- -16722409
- ordinary_float_delta
- -154647738
- preferred_issued_delta
- -70038896
- old_cohort_share_delta
- -171372826.37751
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8297250
- operating_profit_T
- 2231060
- profit_before_tax_T
- 2319101.732844
- tax_T
- 591370.941875
- group_profit_T
- 1727730.790969
- nci_profit_T
- 12094.115537
- parent_profit_T
- 1715636.675432
- ordinary_attributed_profit_T
- 1581572.548044
- preferred_attributed_profit_T
- 134064.127389
- CAPEX_T
- 1580000
- DA_T
- 1010000
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 2271060
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2681305.818815
- delta_WC_T
- 40000
- ordinary_dividends_declared_T
- 185933.352199
- preferred_dividends_declared_T
- 17204.852954
- ordinary_dividend_paid_T
- 185933.352199
- preferred_dividend_paid_T
- 17204.852954
- old_ordinary_dividend_received_T
- 182446.818087
- common_cancellation_buyback_T
- 391065.600376
- employee_treasury_purchases_T
- 7621.715353
- preferred_cancellation_buyback_T
- 123494.39979
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 2418.823107
- noncash_fair_value_investment_gain_T
- 56424.972154
- maintenance_CAPEX_T
- 858500
- growth_CAPEX_T
- 721500
- cost_of_sales_and_operating_expenses_T
- 6066190
- sales_oku
- 8297250
- 売上高
- 8297250
- 営業利益（億）
- 2231060
- profit_before_tax_oku
- 2319101.732844
- owner_net_profit_oku
- 1715636.675432
- ordinary_net_profit_oku
- 1581572.548044
- preferred_net_profit_oku
- 134064.127389
- capital_oku
- 11919731.058776
- 現金（億）
- 2774309.654009
- debt_oku
- 171912
- old_holder_cash_oku
- 573658.138198
- cost_of_sales_and_operating_expenses_T
- 606.619
- maintenance_CAPEX_T
- 85.85
- growth_CAPEX_T
- 72.15
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 8
内容を開く
- calendar_year
- 2033
- period_start
2033-01-01
- period_end_exclusive
2034-01-01
- period_last_eligible_date
2033-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 48.57193434974
- old_holder_tender_cash_T
- 29.960727550773
- old_cohort_shares_sold
- 126483290.35912
- ordinary_dividends_declared_T
- 19.045304794662
- preferred_dividends_declared_T
- 1.566457887942
- ordinary_dividend_paid_T
- 19.045304794662
- preferred_dividend_paid_T
- 1.566457887942
- old_ordinary_dividend_received_T
- 18.611206798968
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 25.846080024927
- preferred_cancellation_buyback_T
- 8.1619199494006
- employee_treasury_purchases_T
- 4.8134679688091
- employee_treasury_purchased_shares
- 20000000
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 109433456
- preferred_cancelled_shares
- 44999121
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4745315098.8126
- common_outstanding_start
- 4855997431
- pref_outstanding_start
- 411611454
- sales_T
- 784.4
- operating_profit_T
- 170.73
- profit_before_tax_T
- 180.86077006587
- tax_T
- 46.119496366797
- group_profit_T
- 134.74127369907
- nci_profit_T
- 0.94318891589351
- parent_profit_T
- 133.79808478318
- ordinary_attributed_profit_T
- 124.2044585102
- preferred_attributed_profit_T
- 9.5936262729763
- net_finance_T
- 3.6607854478833
- interest_income_T
- 4.3656246478833
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 6.4699846179868
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 174.73
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 109.6
- commodity_DRAM
- 24.9
- NAND_SSD
- 9.03
- Foundry_System_LSI
- 5.73
- MX_Network
- 14.72
- VD_DA_other
- 1.48
- Display
- 6.63
- Harman
- 3.94
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 109.08
- CAPEX_T
- 165
- delta_WC_T
- -7
- noncash_fair_value_investment_gain_T
- 6.1199846179868
- CFO_T
- 248.70128908109
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.1886377831787
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 225
- operating_profit_T
- 108
- 営業利益率
- 48.00%
- operating_cost_T
- 117
- margin
- 0.48
- maintenance_CAPEX_T
- 32.4513
- growth_CAPEX_T
- 25.2987
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 112.5
- operating_profit_T
- 65.25
- margin
- 0.58
- server_DRAM
- sales_T
- 112.5
- operating_profit_T
- 42.75
- margin
- 0.38
- commodity_DRAM
内容を開く
- sales_T
- 135
- operating_profit_T
- 24.3
- 営業利益率
- 18.00%
- operating_cost_T
- 110.7
- margin
- 0.18
- maintenance_CAPEX_T
- 23.1795
- growth_CAPEX_T
- 18.0705
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 95
- operating_profit_T
- 8.55
- 営業利益率
- 9.00%
- operating_cost_T
- 86.45
- margin
- 0.09
- maintenance_CAPEX_T
- 13.9077
- growth_CAPEX_T
- 10.8423
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 75
- operating_profit_T
- 5.25
- 営業利益率
- 7.00%
- operating_cost_T
- 69.75
- margin
- 0.07
- maintenance_CAPEX_T
- 13.9077
- growth_CAPEX_T
- 10.8423
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 52.5
- operating_profit_T
- 1.8375
- margin
- 0.035
- System_LSI
- sales_T
- 22.5
- operating_profit_T
- 3.4125
- margin
- 0.15166666666667
- MX_Network
内容を開く
- sales_T
- 180
- operating_profit_T
- 14.4
- 営業利益率
- 8.00%
- operating_cost_T
- 165.6
- margin
- 0.08
- maintenance_CAPEX_T
- 2.039796
- growth_CAPEX_T
- 1.590204
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 66
- operating_profit_T
- 1.32
- 営業利益率
- 2.00%
- operating_cost_T
- 64.68
- margin
- 0.02
- maintenance_CAPEX_T
- 1.112616
- growth_CAPEX_T
- 0.867384
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 42
- operating_profit_T
- 6.51
- 営業利益率
- 15.50%
- operating_cost_T
- 35.49
- margin
- 0.155
- maintenance_CAPEX_T
- 4.357746
- growth_CAPEX_T
- 3.397254
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 30
- operating_profit_T
- 3.9
- 営業利益率
- 13.00%
- operating_cost_T
- 26.1
- margin
- 0.13
- maintenance_CAPEX_T
- 1.761642
- growth_CAPEX_T
- 1.373358
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -63.6
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 11919731.058776
- NCI_book_oku
- 198401.03590021
- consolidated_equity_oku
- 12118132.094676
- liquid_assets_oku
- 2774309.6540088
- financial_debt_oku
- 171912
- net_cash_oku
- 2602397.6540088
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 6411562.5652175
- nonoperating_financial_investments_oku
- 1748142.7450149
- ordinary_issued
- 4875997431
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4855997431
- preferred_issued
- 411611454
- preferred_treasury
- 0
- preferred_outstanding
- 411611454
- old_initial_ordinary_cohort_remnant_shares
- 4745315098.8126
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1356029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 12703379.60035
- NCI_book_oku
- 205946.54722735
- consolidated_equity_oku
- 12909326.147578
- liquid_assets_oku
- 2935103.8607305
- financial_debt_oku
- 171912
- net_cash_oku
- 2763191.8607305
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 6970762.5652175
- nonoperating_financial_investments_oku
- 1889342.5911947
- ordinary_issued
- 4766563975
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4746563975
- preferred_issued
- 366612333
- preferred_treasury
- 0
- preferred_outstanding
- 366612333
- old_initial_ordinary_cohort_remnant_shares
- 4618831808.4535
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1286029.130435
- ordinary_float_end
- 4746563975
- preferred_float_end
- 366612333
- old_common_cohort_float_end
- 4618831808.4535
- old_cohort_fraction_of_common_end
- 0.97309
- old_holder_cash_received_oku
- 485719.343497
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 186112.06799
- actual_pro_rata_common_seller_receipts
- 299607.275508
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -109433456
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -109433456
- preferred_issued_delta
- -44999121
- old_cohort_share_delta
- -126483290.35912
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 7844000
- operating_profit_T
- 1707300
- profit_before_tax_T
- 1808607.700659
- tax_T
- 461194.963668
- group_profit_T
- 1347412.736991
- nci_profit_T
- 9431.889159
- parent_profit_T
- 1337980.847832
- ordinary_attributed_profit_T
- 1242044.585102
- preferred_attributed_profit_T
- 95936.26273
- CAPEX_T
- 1650000
- DA_T
- 1090800
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 1747300
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2487012.890811
- delta_WC_T
- -70000
- ordinary_dividends_declared_T
- 190453.047947
- preferred_dividends_declared_T
- 15664.578879
- ordinary_dividend_paid_T
- 190453.047947
- preferred_dividend_paid_T
- 15664.578879
- old_ordinary_dividend_received_T
- 186112.06799
- common_cancellation_buyback_T
- 258460.800249
- employee_treasury_purchases_T
- 48134.679688
- preferred_cancellation_buyback_T
- 81619.199494
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 1886.377832
- noncash_fair_value_investment_gain_T
- 61199.84618
- maintenance_CAPEX_T
- 927180
- growth_CAPEX_T
- 722820
- cost_of_sales_and_operating_expenses_T
- 6136700
- sales_oku
- 7844000
- 売上高
- 7844000
- 営業利益（億）
- 1707300
- profit_before_tax_oku
- 1808607.700659
- owner_net_profit_oku
- 1337980.847832
- ordinary_net_profit_oku
- 1242044.585102
- preferred_net_profit_oku
- 95936.26273
- capital_oku
- 12703379.60035
- 現金（億）
- 2935103.86073
- debt_oku
- 171912
- old_holder_cash_oku
- 485719.343497
- cost_of_sales_and_operating_expenses_T
- 613.67
- maintenance_CAPEX_T
- 92.718
- growth_CAPEX_T
- 72.282
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 9
内容を開く
- calendar_year
- 2034
- period_start
2034-01-01
- period_end_exclusive
2035-01-01
- period_last_eligible_date
2034-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 63.06577572551
- old_holder_tender_cash_T
- 44.179882806205
- old_cohort_shares_sold
- 180367963.50896
- ordinary_dividends_declared_T
- 19.40817563489
- preferred_dividends_declared_T
- 1.427843405703
- ordinary_dividend_paid_T
- 19.40817563489
- preferred_dividend_paid_T
- 1.427843405703
- old_ordinary_dividend_received_T
- 18.885892919305
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 40.419839859681
- preferred_cancellation_buyback_T
- 11.758406425133
- employee_treasury_purchases_T
- 4.981822041897
- employee_treasury_purchased_shares
- 20000000
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 165355976
- preferred_cancelled_shares
- 63020659
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4618831808.4535
- common_outstanding_start
- 4746563975
- pref_outstanding_start
- 366612333
- sales_T
- 860.25
- operating_profit_T
- 228.723
- profit_before_tax_T
- 239.29830080611
- tax_T
- 61.021066705558
- group_profit_T
- 178.27723410055
- nci_profit_T
- 1.2479406387039
- parent_profit_T
- 177.02929346185
- ordinary_attributed_profit_T
- 166.02656947489
- preferred_attributed_profit_T
- 11.002723986964
- net_finance_T
- 3.6111167264953
- interest_income_T
- 4.3159559264953
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 6.9641840796164
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 232.723
- sbc_P_and_L_segment_central_bridge_error_T
- -2.8421709430404E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 147.4
- commodity_DRAM
- 39.6
- NAND_SSD
- 13.48
- Foundry_System_LSI
- 6.22
- MX_Network
- 14.195
- VD_DA_other
- 1.768
- Display
- 7.16
- Harman
- 4.2
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 116.15
- CAPEX_T
- 170
- delta_WC_T
- 10
- noncash_fair_value_investment_gain_T
- 6.6141840796164
- CFO_T
- 281.81305002094
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.24958812774077
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 270
- operating_profit_T
- 145.8
- 営業利益率
- 54.00%
- operating_cost_T
- 124.2
- margin
- 0.54
- maintenance_CAPEX_T
- 34.554625
- growth_CAPEX_T
- 24.945375
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 135
- operating_profit_T
- 86.4
- margin
- 0.64
- server_DRAM
- sales_T
- 135
- operating_profit_T
- 59.4
- margin
- 0.44
- commodity_DRAM
内容を開く
- sales_T
- 150
- operating_profit_T
- 39
- 営業利益率
- 26.00%
- operating_cost_T
- 111
- margin
- 0.26
- maintenance_CAPEX_T
- 24.681875
- growth_CAPEX_T
- 17.818125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 100
- operating_profit_T
- 13
- 営業利益率
- 13.00%
- operating_cost_T
- 87
- margin
- 0.13
- maintenance_CAPEX_T
- 14.809125
- growth_CAPEX_T
- 10.690875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 82
- operating_profit_T
- 5.74
- 営業利益率
- 7.00%
- operating_cost_T
- 76.26
- margin
- 0.07
- maintenance_CAPEX_T
- 14.809125
- growth_CAPEX_T
- 10.690875
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 57.4
- operating_profit_T
- 2.009
- margin
- 0.035
- System_LSI
- sales_T
- 24.6
- operating_profit_T
- 3.731
- margin
- 0.15166666666667
- MX_Network
内容を開く
- sales_T
- 185
- operating_profit_T
- 13.875
- 営業利益率
- 7.50%
- operating_cost_T
- 171.125
- margin
- 0.075
- maintenance_CAPEX_T
- 2.172005
- growth_CAPEX_T
- 1.567995
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 67
- operating_profit_T
- 1.608
- 営業利益率
- 2.40%
- operating_cost_T
- 65.392
- margin
- 0.024
- maintenance_CAPEX_T
- 1.18473
- growth_CAPEX_T
- 0.85527
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 44
- operating_profit_T
- 7.04
- 営業利益率
- 16.00%
- operating_cost_T
- 36.96
- margin
- 0.16
- maintenance_CAPEX_T
- 4.6401925
- growth_CAPEX_T
- 3.3498075
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 32
- operating_profit_T
- 4.16
- 営業利益率
- 13.00%
- operating_cost_T
- 27.84
- margin
- 0.13
- maintenance_CAPEX_T
- 1.8758225
- growth_CAPEX_T
- 1.3541775
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -69.75
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 12703379.60035
- NCI_book_oku
- 205946.54722735
- consolidated_equity_oku
- 12909326.147578
- liquid_assets_oku
- 2935103.8607305
- financial_debt_oku
- 171912
- net_cash_oku
- 2763191.8607305
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 6970762.5652175
- nonoperating_financial_investments_oku
- 1889342.5911947
- ordinary_issued
- 4766563975
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4746563975
- preferred_issued
- 366612333
- preferred_treasury
- 0
- preferred_outstanding
- 366612333
- old_initial_ordinary_cohort_remnant_shares
- 4618831808.4535
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1286029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 13733711.661296
- NCI_book_oku
- 215930.07233699
- consolidated_equity_oku
- 13949641.733633
- liquid_assets_oku
- 3190777.6059894
- financial_debt_oku
- 171912
- net_cash_oku
- 3018865.6059894
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 7509262.5652175
- nonoperating_financial_investments_oku
- 2035484.4319909
- ordinary_issued
- 4601207999
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4581207999
- preferred_issued
- 303591674
- preferred_treasury
- 0
- preferred_outstanding
- 303591674
- old_initial_ordinary_cohort_remnant_shares
- 4438463844.9445
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- ordinary_float_end
- 4581207999
- preferred_float_end
- 303591674
- old_common_cohort_float_end
- 4438463844.9445
- old_cohort_fraction_of_common_end
- 0.968841
- old_holder_cash_received_oku
- 630657.757255
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 188858.929193
- actual_pro_rata_common_seller_receipts
- 441798.828062
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -165355976
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -165355976
- preferred_issued_delta
- -63020659
- old_cohort_share_delta
- -180367963.50896
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8602500
- operating_profit_T
- 2287230
- profit_before_tax_T
- 2392983.008061
- tax_T
- 610210.667056
- group_profit_T
- 1782772.341006
- nci_profit_T
- 12479.406387
- parent_profit_T
- 1770292.934618
- ordinary_attributed_profit_T
- 1660265.694749
- preferred_attributed_profit_T
- 110027.23987
- CAPEX_T
- 1700000
- DA_T
- 1161500
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 2327230
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2818130.500209
- delta_WC_T
- 100000
- ordinary_dividends_declared_T
- 194081.756349
- preferred_dividends_declared_T
- 14278.434057
- ordinary_dividend_paid_T
- 194081.756349
- preferred_dividend_paid_T
- 14278.434057
- old_ordinary_dividend_received_T
- 188858.929193
- common_cancellation_buyback_T
- 404198.398597
- employee_treasury_purchases_T
- 49818.220419
- preferred_cancellation_buyback_T
- 117584.064251
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 2495.881277
- noncash_fair_value_investment_gain_T
- 66141.840796
- maintenance_CAPEX_T
- 987275
- growth_CAPEX_T
- 712725
- cost_of_sales_and_operating_expenses_T
- 6315270
- sales_oku
- 8602500
- 売上高
- 8602500
- 営業利益（億）
- 2287230
- profit_before_tax_oku
- 2392983.008061
- owner_net_profit_oku
- 1770292.934618
- ordinary_net_profit_oku
- 1660265.694749
- preferred_net_profit_oku
- 110027.23987
- capital_oku
- 13733711.661296
- 現金（億）
- 3190777.605989
- debt_oku
- 171912
- old_holder_cash_oku
- 630657.757255
- cost_of_sales_and_operating_expenses_T
- 631.527
- maintenance_CAPEX_T
- 98.7275
- growth_CAPEX_T
- 71.2725
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 10
内容を開く
- calendar_year
- 2035
- period_start
2035-01-01
- period_end_exclusive
2036-01-01
- period_last_eligible_date
2035-12-31
- period_days
- 365
- period_fraction_year_actual_over_36525
- 0.99931553730322
- period_type
complete_calendar_year
- event_count
- 19
- old_holder_cash_T
- 63.843385873704
- old_holder_tender_cash_T
- 44.792001922695
- old_cohort_shares_sold
- 176681303.61342
- ordinary_dividends_declared_T
- 19.664090008933
- preferred_dividends_declared_T
- 1.241633723056
- ordinary_dividend_paid_T
- 19.664090008933
- preferred_dividend_paid_T
- 1.241633723056
- old_ordinary_dividend_received_T
- 19.051383951009
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 41.076480157584
- preferred_cancellation_buyback_T
- 10.016398234005
- employee_treasury_purchases_T
- 5.1560644046981
- employee_treasury_purchased_shares
- 20000000
- employee_treasury_granted_shares
- 20000000
- common_cancelled_shares
- 162363500
- preferred_cancelled_shares
- 52187408
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4438463844.9445
- common_outstanding_start
- 4581207999
- pref_outstanding_start
- 303591674
- sales_T
- 956.45
- operating_profit_T
- 299.84
- profit_before_tax_T
- 311.4549731562
- tax_T
- 79.42101815483
- group_profit_T
- 232.03395500137
- nci_profit_T
- 1.6242376850096
- parent_profit_T
- 230.40971731636
- ordinary_attributed_profit_T
- 218.00627525225
- preferred_attributed_profit_T
- 12.403442064108
- net_finance_T
- 4.1392926337937
- interest_income_T
- 4.8441318337937
- financial_cost_T
- 0.7048392
- nonoperating_income_T
- 7.4756805224029
- sbc_expense_in_OP_T
- 4
- sbc_capital_credit_T
- 4
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 4
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.6
- commodity_DRAM
- 0.6
- NAND_SSD
- 0.48
- Foundry_System_LSI
- 0.48
- MX_Network
- 0.32
- VD_DA_other
- 0.16
- Display
- 0.12
- Harman
- 0.04
- __central__
- 0.2
- operating_profit_before_SBC_T
- 303.84
- sbc_P_and_L_segment_central_bridge_error_T
- 0
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 192.55
- commodity_DRAM
- 56.04
- NAND_SSD
- 21.88
- Foundry_System_LSI
- 7.68
- MX_Network
- 13.48
- VD_DA_other
- 1.86
- Display
- 7.32
- Harman
- 4.33
- central_pre_SBC_OP_T
- -1.3
- DA_T
- 124.23
- CAPEX_T
- 178
- delta_WC_T
- 14
- noncash_fair_value_investment_gain_T
- 7.1256805224029
- CFO_T
- 339.13827447896
- strategic_financial_investments_T
- 8
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.32484753700191
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 335
- operating_profit_T
- 190.95
- 営業利益率
- 57.00%
- operating_cost_T
- 144.05
- margin
- 0.57
- maintenance_CAPEX_T
- 36.958425
- growth_CAPEX_T
- 25.341575
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 167.5
- operating_profit_T
- 112.225
- margin
- 0.67
- server_DRAM
- sales_T
- 167.5
- operating_profit_T
- 78.725
- margin
- 0.47
- commodity_DRAM
内容を開く
- sales_T
- 168
- operating_profit_T
- 55.44
- 営業利益率
- 33.00%
- operating_cost_T
- 112.56
- margin
- 0.33
- maintenance_CAPEX_T
- 26.398875
- growth_CAPEX_T
- 18.101125
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 107
- operating_profit_T
- 21.4
- 営業利益率
- 20.00%
- operating_cost_T
- 85.6
- margin
- 0.2
- maintenance_CAPEX_T
- 15.839325
- growth_CAPEX_T
- 10.860675
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 90
- operating_profit_T
- 7.2
- 営業利益率
- 8.00%
- operating_cost_T
- 82.8
- margin
- 0.08
- maintenance_CAPEX_T
- 15.839325
- growth_CAPEX_T
- 10.860675
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 63
- operating_profit_T
- 2.835
- margin
- 0.045
- System_LSI
- sales_T
- 27
- operating_profit_T
- 4.365
- margin
- 0.16166666666667
- MX_Network
内容を開く
- sales_T
- 188
- operating_profit_T
- 13.16
- 営業利益率
- 7.00%
- operating_cost_T
- 174.84
- margin
- 0.07
- maintenance_CAPEX_T
- 2.323101
- growth_CAPEX_T
- 1.592899
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 68
- operating_profit_T
- 1.7
- 営業利益率
- 2.50%
- operating_cost_T
- 66.3
- margin
- 0.025
- maintenance_CAPEX_T
- 1.267146
- growth_CAPEX_T
- 0.868854
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 45
- operating_profit_T
- 7.2
- 営業利益率
- 16.00%
- operating_cost_T
- 37.8
- margin
- 0.16
- maintenance_CAPEX_T
- 4.9629885
- growth_CAPEX_T
- 3.4030115
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 33
- operating_profit_T
- 4.29
- 営業利益率
- 13.00%
- operating_cost_T
- 28.71
- margin
- 0.13
- maintenance_CAPEX_T
- 2.0063145
- growth_CAPEX_T
- 1.3756855
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -77.55
- central_unallocated_op_T
- -1.5
- opening_state
内容を開く
- 親会社持分（億）
- 13733711.661296
- NCI_book_oku
- 215930.07233699
- consolidated_equity_oku
- 13949641.733633
- liquid_assets_oku
- 3190777.6059894
- financial_debt_oku
- 171912
- net_cash_oku
- 3018865.6059894
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 7509262.5652175
- nonoperating_financial_investments_oku
- 2035484.4319909
- ordinary_issued
- 4601207999
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4581207999
- preferred_issued
- 303591674
- preferred_treasury
- 0
- preferred_outstanding
- 303591674
- old_initial_ordinary_cohort_remnant_shares
- 4438463844.9445
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1386029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 15306262.169177
- NCI_book_oku
- 228923.97381706
- consolidated_equity_oku
- 15535186.142994
- liquid_assets_oku
- 3947365.2101263
- financial_debt_oku
- 171912
- net_cash_oku
- 3775453.2101263
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 8046962.5652175
- nonoperating_financial_investments_oku
- 2186741.2372149
- ordinary_issued
- 4438844499
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4418844499
- preferred_issued
- 251404266
- preferred_treasury
- 0
- preferred_outstanding
- 251404266
- old_initial_ordinary_cohort_remnant_shares
- 4261782541.3311
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1526029.130435
- ordinary_float_end
- 4418844499
- preferred_float_end
- 251404266
- old_common_cohort_float_end
- 4261782541.3311
- old_cohort_fraction_of_common_end
- 0.964456
- old_holder_cash_received_oku
- 638433.858737
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 190513.83951
- actual_pro_rata_common_seller_receipts
- 447920.019227
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -162363500
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -162363500
- preferred_issued_delta
- -52187408
- old_cohort_share_delta
- -176681303.61342
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- -0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 9564500
- operating_profit_T
- 2998400
- profit_before_tax_T
- 3114549.731562
- tax_T
- 794210.181548
- group_profit_T
- 2320339.550014
- nci_profit_T
- 16242.37685
- parent_profit_T
- 2304097.173164
- ordinary_attributed_profit_T
- 2180062.752522
- preferred_attributed_profit_T
- 124034.420641
- CAPEX_T
- 1780000
- DA_T
- 1242300
- sbc_expense_in_OP_T
- 40000
- sbc_capital_credit_T
- 40000
- operating_profit_before_SBC_T
- 3038400
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 3391382.74479
- delta_WC_T
- 140000
- ordinary_dividends_declared_T
- 196640.900089
- preferred_dividends_declared_T
- 12416.337231
- ordinary_dividend_paid_T
- 196640.900089
- preferred_dividend_paid_T
- 12416.337231
- old_ordinary_dividend_received_T
- 190513.83951
- common_cancellation_buyback_T
- 410764.801576
- employee_treasury_purchases_T
- 51560.644047
- preferred_cancellation_buyback_T
- 100163.98234
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 80000
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 3248.47537
- noncash_fair_value_investment_gain_T
- 71256.805224
- maintenance_CAPEX_T
- 1055955
- growth_CAPEX_T
- 724045
- cost_of_sales_and_operating_expenses_T
- 6566100
- sales_oku
- 9564500
- 売上高
- 9564500
- 営業利益（億）
- 2998400
- profit_before_tax_oku
- 3114549.731562
- owner_net_profit_oku
- 2304097.173164
- ordinary_net_profit_oku
- 2180062.752522
- preferred_net_profit_oku
- 124034.420641
- capital_oku
- 15306262.169177
- 現金（億）
- 3947365.210126
- debt_oku
- 171912
- old_holder_cash_oku
- 638433.858737
- cost_of_sales_and_operating_expenses_T
- 656.61
- maintenance_CAPEX_T
- 105.5955
- growth_CAPEX_T
- 72.4045
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- 11
内容を開く
- calendar_year
- 2036
- period_start
2036-01-01
- period_end_exclusive
2036-11-07
- period_last_eligible_date
2036-11-06
- period_days
- 311
- period_fraction_year_actual_over_36525
- 0.85147159479808
- period_type
final_partial_including_2036_11_06_close_311_days
- event_count
- 15
- old_holder_cash_T
- 34.651974490203
- old_holder_tender_cash_T
- 20.124885827549
- old_cohort_shares_sold
- 76852425.73058
- ordinary_dividends_declared_T
- 20.108906765142
- preferred_dividends_declared_T
- 1.096847878537
- ordinary_dividend_paid_T
- 15.062463934024
- preferred_dividend_paid_T
- 0.84327665207
- old_ordinary_dividend_received_T
- 14.527088662654
- old_common_cohort_already_entitled_unpaid_T
- 0
- common_cancellation_buyback_T
- 20.866559982738
- preferred_cancellation_buyback_T
- 6.5894400424958
- employee_treasury_purchases_T
- 0
- employee_treasury_purchased_shares
- 0
- employee_treasury_granted_shares
- 0
- common_cancelled_shares
- 79684713
- preferred_cancelled_shares
- 33372257
- cash_common_issue_T
- 0
- new_common_shares_issued
- 0
- debt_drawing_T
- 0
- debt_repaid_T
- 0
- old_shares_start
- 4261782541.3311
- common_outstanding_start
- 4418844499
- pref_outstanding_start
- 251404266
- sales_T
- 800.93121584699
- operating_profit_T
- 222.29192349727
- profit_before_tax_T
- 234.47140211213
- tax_T
- 59.790207538593
- group_profit_T
- 174.68119457354
- nci_profit_T
- 1.2227683620148
- parent_profit_T
- 173.45842621152
- ordinary_attributed_profit_T
- 165.1593826017
- preferred_attributed_profit_T
- 8.2990436098219
- net_finance_T
- 5.3773483554273
- interest_income_T
- 5.9762690964109
- financial_cost_T
- 0.59892074098361
- nonoperating_income_T
- 6.8021302594362
- sbc_expense_in_OP_T
- 3.3989071038251
- sbc_capital_credit_T
- 3.3989071038251
- sbc_accrued_liability_reclassification_T
- 0
- sbc_original_2026_implicit_reference_T
- 3.3989071038251
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- sbc_cost_allocations_T
内容を開く
- HBM_server_DRAM
- 1.3595628415301
- commodity_DRAM
- 0.50983606557377
- NAND_SSD
- 0.40786885245902
- Foundry_System_LSI
- 0.40786885245902
- MX_Network
- 0.27191256830601
- VD_DA_other
- 0.13595628415301
- Display
- 0.10196721311475
- Harman
- 0.033989071038251
- __central__
- 0.16994535519126
- operating_profit_before_SBC_T
- 225.69083060109
- sbc_P_and_L_segment_central_bridge_error_T
- 5.6843418860808E-14
- segment_pre_SBC_OP_T
内容を開く
- HBM_server_DRAM
- 143.22144808743
- commodity_DRAM
- 38.365163934426
- NAND_SSD
- 14.00349726776
- Foundry_System_LSI
- 7.9024590163934
- MX_Network
- 11.692240437158
- VD_DA_other
- 1.6603661202186
- Display
- 6.1605191256831
- Harman
- 3.789781420765
- central_pre_SBC_OP_T
- -1.1046448087432
- DA_T
- 111.56912568306
- CAPEX_T
- 155.5
- delta_WC_T
- 4.2486338797814
- noncash_fair_value_investment_gain_T
- 6.5047258878515
- CFO_T
- 278.89586759279
- strategic_financial_investments_T
- 6.7978142076503
- parent_OCI_T
- 0
- nci_OCI_T
- 0
- NCI_dividend_paid_T
- 0.24455367240295
- segments
内容を開く
- HBM_server_DRAM
内容を開く
- sales_T
- 267.66393442623
- operating_profit_T
- 141.8618852459
- 営業利益率
- 53.00%
- operating_cost_T
- 125.80204918033
- margin
- 0.53
- maintenance_CAPEX_T
- 33.19181489071
- growth_CAPEX_T
- 21.23318510929
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_HBM_vs_server_DRAM_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; no HBM category actual independently disclosed
- HBM
- sales_T
- 133.83196721311
- operating_profit_T
- 84.314139344262
- margin
- 0.63
- server_DRAM
- sales_T
- 133.83196721311
- operating_profit_T
- 57.547745901639
- margin
- 0.43
- commodity_DRAM
内容を開く
- sales_T
- 140.20491803279
- operating_profit_T
- 37.855327868852
- 営業利益率
- 27.00%
- operating_cost_T
- 102.34959016393
- margin
- 0.27
- maintenance_CAPEX_T
- 23.70843920765
- growth_CAPEX_T
- 15.16656079235
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- NAND_SSD
内容を開く
- sales_T
- 84.972677595628
- operating_profit_T
- 13.595628415301
- 営業利益率
- 16.00%
- operating_cost_T
- 71.377049180328
- margin
- 0.16
- maintenance_CAPEX_T
- 14.22506352459
- growth_CAPEX_T
- 9.0999364754098
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Foundry_System_LSI
内容を開く
- sales_T
- 83.273224043716
- operating_profit_T
- 7.4945901639344
- 営業利益率
- 9.00%
- operating_cost_T
- 75.778633879781
- margin
- 0.09
- maintenance_CAPEX_T
- 14.22506352459
- growth_CAPEX_T
- 9.0999364754098
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- analyst_Foundry_vs_System_LSI_split
- 方法
ASSUMPTION_NOT_SAMSUNG_REPORTED; combined segment P&L preserved; Foundry assumed 70pct combined sales and 3.5pp lower margin
- Foundry
- sales_T
- 58.291256830601
- operating_profit_T
- 3.2060191256831
- margin
- 0.055
- System_LSI
- sales_T
- 24.981967213115
- operating_profit_T
- 4.2885710382514
- margin
- 0.17166666666667
- MX_Network
内容を開く
- sales_T
- 163.14754098361
- operating_profit_T
- 11.420327868852
- 営業利益率
- 7.00%
- operating_cost_T
- 151.72721311475
- margin
- 0.07
- maintenance_CAPEX_T
- 2.0863426502732
- growth_CAPEX_T
- 1.3346573497268
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- VD_DA_other
内容を開く
- sales_T
- 58.631147540984
- operating_profit_T
- 1.5244098360656
- 営業利益率
- 2.60%
- operating_cost_T
- 57.106737704918
- margin
- 0.026
- maintenance_CAPEX_T
- 1.1380050819672
- growth_CAPEX_T
- 0.72799491803279
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Display
内容を開く
- sales_T
- 39.087431693989
- operating_profit_T
- 6.0585519125683
- 営業利益率
- 15.50%
- operating_cost_T
- 33.028879781421
- margin
- 0.155
- maintenance_CAPEX_T
- 4.4571865710383
- growth_CAPEX_T
- 2.8513134289617
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- Harman
内容を開く
- sales_T
- 28.890710382514
- operating_profit_T
- 3.7557923497268
- 営業利益率
- 13.00%
- operating_cost_T
- 25.134918032787
- margin
- 0.13
- maintenance_CAPEX_T
- 1.8018413797814
- growth_CAPEX_T
- 1.1526586202186
- CAPEX_allocation_status
analyst_illustrative_no_issuer_product_CAPEX_split
- segment_intercompany_elimination_T
- -64.940368852459
- central_unallocated_op_T
- -1.2745901639344
- opening_state
内容を開く
- 親会社持分（億）
- 15306262.169177
- NCI_book_oku
- 228923.97381706
- consolidated_equity_oku
- 15535186.142994
- liquid_assets_oku
- 3947365.2101263
- financial_debt_oku
- 171912
- net_cash_oku
- 3775453.2101263
- declared_dividend_payable_oku
- 0
- operating_ppe_oku
- 8046962.5652175
- nonoperating_financial_investments_oku
- 2186741.2372149
- ordinary_issued
- 4438844499
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4418844499
- preferred_issued
- 251404266
- preferred_treasury
- 0
- preferred_outstanding
- 251404266
- old_initial_ordinary_cohort_remnant_shares
- 4261782541.3311
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1526029.130435
- closing_state
内容を開く
- 親会社持分（億）
- 16588217.955641
- NCI_book_oku
- 238706.12071318
- consolidated_equity_oku
- 16826924.076354
- liquid_assets_oku
- 4677282.8011404
- financial_debt_oku
- 171912
- net_cash_oku
- 4505370.8011404
- declared_dividend_payable_oku
- 53000.14057585
- operating_ppe_oku
- 8486271.3083869
- nonoperating_financial_investments_oku
- 2319766.6381699
- ordinary_issued
- 4359159786
- ordinary_treasury
- 20000000
- ordinary_outstanding
- 4339159786
- preferred_issued
- 218032009
- preferred_treasury
- 0
- preferred_outstanding
- 218032009
- old_initial_ordinary_cohort_remnant_shares
- 4184930115.6005
- other_assets_net_of_nonfinancial_liabilities_balancing_oku
- 1568515.4692328
- ordinary_float_end
- 4339159786
- preferred_float_end
- 218032009
- old_common_cohort_float_end
- 4184930115.6005
- old_cohort_fraction_of_common_end
- 0.964456
- old_holder_cash_received_oku
- 346519.744902
- old_holder_payout_by_type_oku
- actual_dividend_receipts
- 145270.886627
- actual_pro_rata_common_seller_receipts
- 201248.858275
- yearly_sharecount_changes
内容を開く
- ordinary_issued_delta
- -79684713
- ordinary_treasury_delta
- 0
- ordinary_float_delta
- -79684713
- preferred_issued_delta
- -33372257
- old_cohort_share_delta
- -76852425.73058
- audit
内容を開く
- parent_equity_rollforward_error_oku
- 0
- cash_rollforward_error_oku
- 0
- NCI_rollforward_error_oku
- 0
- dividend_payable_rollforward_error_oku
- 0
- old_holder_cash_decomposition_error_oku
- 0
- ordinary_EPS_attributable_profit_plus_preferred_minus_parent_NI_error_oku
- 0
- sbc_reported_profit_after_expense_and_equity_credit_distinct
- はい
- SBC_segment_and_central_OP_bridge_error_oku
- 0
- SBC_segment_after_expense_and_central_to_consolidated_error_oku
- 0
- old_holder_cashflow_events_match_LEDGER_after_rounding
- はい
- financial_values_oku
内容を開く
- sales_T
- 8009312.15847
- operating_profit_T
- 2222919.234973
- profit_before_tax_T
- 2344714.021121
- tax_T
- 597902.075386
- group_profit_T
- 1746811.945735
- nci_profit_T
- 12227.68362
- parent_profit_T
- 1734584.262115
- ordinary_attributed_profit_T
- 1651593.826017
- preferred_attributed_profit_T
- 82990.436098
- CAPEX_T
- 1555000
- DA_T
- 1115691.256831
- sbc_expense_in_OP_T
- 33989.071038
- sbc_capital_credit_T
- 33989.071038
- operating_profit_before_SBC_T
- 2256908.306011
- sbc_reference_to_new_p_and_l_adjustment_T
- 0
- CFO_T
- 2788958.675928
- delta_WC_T
- 42486.338798
- ordinary_dividends_declared_T
- 201089.067651
- preferred_dividends_declared_T
- 10968.478785
- ordinary_dividend_paid_T
- 150624.63934
- preferred_dividend_paid_T
- 8432.766521
- old_ordinary_dividend_received_T
- 145270.886627
- common_cancellation_buyback_T
- 208665.599827
- employee_treasury_purchases_T
- 0
- preferred_cancellation_buyback_T
- 65894.400425
- cash_common_issue_T
- 0
- debt_drawing_T
- 0
- strategic_financial_investments_T
- 67978.142077
- parent_OCI_T
- 0
- NCI_dividend_paid_T
- 2445.536724
- noncash_fair_value_investment_gain_T
- 65047.258879
- maintenance_CAPEX_T
- 948337.568306
- growth_CAPEX_T
- 606662.431694
- cost_of_sales_and_operating_expenses_T
- 5786392.923497
- sales_oku
- 8009312.15847
- 売上高
- 8009312.15847
- 営業利益（億）
- 2222919.234973
- profit_before_tax_oku
- 2344714.021121
- owner_net_profit_oku
- 1734584.262115
- ordinary_net_profit_oku
- 1651593.826017
- preferred_net_profit_oku
- 82990.436098
- capital_oku
- 16588217.955641
- 現金（億）
- 4677282.80114
- debt_oku
- 171912
- old_holder_cash_oku
- 346519.744902
- cost_of_sales_and_operating_expenses_T
- 578.63929234973
- maintenance_CAPEX_T
- 94.833756830601
- growth_CAPEX_T
- 60.666243169399
- capex_split_status
analyst_proxy_85pct_DA_floor_50pct_total_not_issuer_disclosed
- normalized_2026_Q3_margin_is_perpetual
- いいえ
- irr
- 0.102878611
- pv_cashflow_oku_at_coc_k
- 3295303.359656
- pv_terminal_oku_at_coc_k
- 6780588.144677
- pv_oku_at_coc_k
- 10075891.504333
- npv_oku_at_coc_k
- -698041.04318
- equity_value_oku_per_start_share_at_coc
- 176474.162845
- all_ledger_reconciliation_passed
- はい
- issuer_same_day_event_order_fix
2027 ex/settlement same-date: ex before payment; 2034/35 debt draw before financed buyback. No financial forecast or dated holder payout changed.
- legacy_v2_2026_56day_SBC_verification_not_current
内容を開く
- previous_unsupported_sbc_T_KRW
- 2.8
- revised_sbc_in_op_T_KRW
- 0.61327857631759
- revised_sbc_capital_credit_T_KRW
- 0.61327857631759
- old_model_to_new_model_operating_profit_delta_T_KRW
- 2.1867214236824
- expense_included_in_operating_profit
- はい
- segment_central_bridge_error_oku
- 0
- historical_H1_equity_credit_is_NOT_this_expense
- はい
- 2026_55day_SBC_verification
内容を開く
- period_start
2026-11-07
- 期間末
2026-12-31
- forecast_days
- 55
- SBC_P_and_L_expense_T
- 0.60232717316906
- SBC_non_cash_equity_credit_T
- 0.60232717316906
- 2026_56day_v2_embedded_2_8T_is_unsubstantiated
- はい
- 2026_55day_embedded_prior_expense_proxy_T
- 2.75
- old_to_revised_OP_expense_adjustment_T
- 2.1476728268309
- same_SBC_amount_expensed_then_non_cash_CFO_added_back
- はい
- 2037_onward_treasury_delivery_economic_burden_retained_once
- はい
- 期間内の親会社利益合計（億）
- 17068386.319319
- boundary_events_review
- 1
内容を開く
- 想定日
2026-11-06
- 金額
- 0
- 種類
valuation_origin
- 注記
分析開始日の非現金イベント。将来CFには含めない。
金額の単位
億KRW (10^8 KRW)
事業の詳細
- revenue_divisions
内容を開く
- 1
Memory HBM/DRAM/NAND
- 2
Foundry & System LSI
- 3
Mobile MX and Networks
- 4
TV appliance VD DA
- 5
Samsung Display SDC
- 6
Harman
- IFRS_Korean_consolidation
K-IFRS consolidated subsidiary revenues and operating profits, with intersegment eliminations explicit; not a holding company FVTPL model.
- memory_sales_split_2026Q3_company_not_disclosed
- はい
- 2026Q3_disclosed_DS_T
内容を開く
- revenue
- 147.1
- operating_profit
- 106.5
- analyst_memory_subdivision_sales_T_NOT_COMPANY_REPORTED
- 140.7
- memory_subdivision_sales_company_confirmed
- 未確認
- 2026Q3_disclosed_DX_T
- revenue
- 52.1
- operating_profit
- -0.8
- MX_network_sales
- 37.7
- 2026Q3_disclosed_SDC_T
- revenue
- 8
- operating_profit
- 1.1
- 2026Q3_disclosed_Harman_T
- revenue
- 4.3
- operating_profit
- 0.6
- 2026Q3_intersegment_elimination_T
- -16.2
- foundry_and_System_LSI_scenario_operating_forecast_not_official
- はい
- 2026_expected_CAPEX_T
- 84.4
- Q3_capex_T
- 29
- 2026_9month_capex_T
- 56.9
- 2026_annual_costs_highly_cyclical
- はい
- product_level_55_period_subsegments
HBM and server DRAM separately within HBM_server_DRAM; Foundry and System LSI within Foundry_System_LSI, with an explicitly hypothetical 70/30 split; no change to group cash or reported division results.
競争力の詳細
- positive
- 1
Memory IP in HBM4 and 1c DRAM, large manufacturing scale
- 2
Vertical foundry/display/mobile integration
- 3
Strong Q3 net liquidity with short-term instruments
- negative
内容を開く
- 1
Q3 55% consolidated margin unlikely to be a perpetual EBIT margin
- 2
AI server cycle customer concentration
- 3
High sustainable fab CAPEX and depreciation
- 4
2nm foundry competitive execution
- 5
KRW FX and trade restrictions
- 6
2026 performance-linked employee treasury grants and awards
- specific_risks
内容を開く
- 1
DRAM cycle can reverse prior year pricing rapidly
- 2
HBM technology and fab qualification
- 3
NAND capacity cyclicality
- 4
Foundry yields and non-linear wafer cost
- 5
Mobile competitive margin and intersegment devices
- 6
NCI and preferred class claims separated
業界の詳細
- HBM_DRAM_NAND
DRAM supply oligopoly, AI/HBM server demand, advanced packaging and equipment investment, cyclicality; separate revenue/earnings forecasts not reported source breakdown
- foundry
Foundry competition, process yield, EUV and capex burden; profit below DS disclosed only assumed in models
- display
OLED displays cyclical customer inventory and panel pricing
- mobile
Samsung Galaxy premium and AI phone mix, global unit demand, component cost rises and competitive pricing
- consumer_appliance
Slow replacement cycles, logistic/energy/wage costs
- Harman
Automotive electronics long cycle, customer concentration
- currency
KRW vs USD trade and HBM server pricing; no user-level FX forecast in KRW model
財務・資本配分の詳細
- starting_share_book
内容を開く
- common_issued_shares
- 5846278608
- common_treasury_Oct12
- 136727099
- common_treasury_granted_Oct30_disclosed_Nov4
- 4690
- common_treasury_11_04
- 136722409
- common_outstanding_11_04_proxy_for_11_06
- 5709556199
- common_11_06_exact_confirmed
- いいえ
- preferred_issued_shares
- 802371203
- preferred_treasury_shares
- 0
- ordinary_P_and_L_rights
one ordinary economic claim on owner profit after allocating preferred fraction and preference; voting right
- preferred_P_and_L_rights
nonvoting, noncumulative, 1 KRW annual extra at 100 KRW par as stated in Samsung reviewed statements (annual preferred DPS +1 won, not necessarily every quarterly DPS)
- Q3_record_date_eligible_common_shares_implied
- 5718607814
- Q3_eligible_shares_not_equal_11_06_outstanding
- はい
- Oct6_2026_15T_employee_purpose_completed_shares
- 56856305
- Oct6_2026_15T_employee_purpose_completed_T_KRW
- 14.99999989975
- Oct1_Oct6_share_buyback_only_after_Q3_balance_T_KRW
- 1.38515192825
- future_cancellation_of_2026_employee_treasury_assumed
- いいえ
- preferred_nonvoting_par_dividend_annual_extra_KRW
- 1
- no_common_005930_preferred_005935_price_equating
- はい
- netcash_proxy_valuation_day_oku
- 2047016.681503
- source_reported_Q3_group_equity_oku
- 6141116
- NCI_book_proxy_oku
- 142449.36
- 2026Q3_company_dividend_record_before_entry_preholder_cash_oku
- 300030.244572
- 2026Q3_group_financial_investments_distinct_from_cash_oku
- 972416
- proportional_seller_assumption_all_case_and_all_issuer_common_buyback_dates
- はい
- old_initial_holder_never_tenders_preferred
- はい
- employee_grants_treasury_first_cancellation_is_not_assumed
- はい
- after_2036_existing_inventory_grants_reduce_old_share_value_by_dilution
- はい
- after_2036_only_unfunded_shares_trigger_new_cash_buyback
- はい
- debt_is_outstanding_total_group_financial_debt_proxy_not_the_supplemental_trade_payables
- はい
- 2026Q3_capex_not_annualized_indefinitely
- はい
評価根拠の詳細
- starting_ordinary_per_share_market_price_KRW
- 188700
- starting_preferred_market_price_KRW
- 150300
- market_per_extrapolated_from_Q3_earnings
- いいえ
- terminal_PE_convergence_used
- いいえ
- terminal_operating_DCF_uses_2033_2036_four_year_normalized_OP
- はい
- non_operating_initial_investments_97_2416T_not_also_in_cash
- はい
- terminal_reinvestment_maintenance_plus_growth_capex_and_WC
- はい
- terminal_risk_dependent_k_and_g
- はい
- preferred_class_cannot_be_added_to_common_economic_equity
- はい
- already_funded_employee_treasury_not_recharged_as_new_cash_but_not_free_of_dilution
- はい
- cutoff_2026_11_06_to_2036_11_06_days
- 3653
- end_of_horizon_unpaid_2036_Q3_dividend_handled_as_accrued_receivable_not_in_CFs
- はい
- no_arbitrary_constant_discount_to_book_equity
- はい
分析基準とデータ
- 価格・単価
- 188700
- 株数
- 5709556199
- ordinary_original_cohort_market_cap_oku
- 10773932.547513
- preferred_market_cap_oku_at_distinct_price
- 1205963.918109
- total_observed_common_plus_preferred_market_cap_oku
- 11979896.465622
- reported_interim
内容を開く
- 2026Q3_company_reporting_vs_reviewed_June
内容を開く
- 状態
Q3 company earnings-call results (external review incomplete as of Oct29), H1 externally reviewed
- 3Q_sales_T_KRW
- 195.3
- 3Q_operating_income_T_KRW
- 107.4
- 3Q_parent_NI_T_KRW
- 75.2
- 3Q_total_group_NI_T_KRW
- 75.1
- 3Q_noncontrolling_profit_T_KRW
- -0.1
- 3Q_profit_before_tax_T_KRW
- 98.5
- 3Q_tax_T_KRW
- 23.4
- 3Q_finance_income_minus_expenses_T_KRW
- -9.5
- 3Q_depreciation_T_KRW
- 11.9
- 3Q_CAPEX_T_KRW
- 29
- 3Q_reported_PPE_T_KRW
- 234.0093
- 3Q_balance_total_equity_T_KRW
- 614.1116
- 3Q_balance_group_debt_T_KRW
- 17.1912
- 3Q_liquid_assets_and_short_instruments_T_KRW
- 214.8229
- 3Q_consolidated_assets_T_KRW
- 791.8419
- 3Q_total_equity_parent_not_disclosed_in_3Q_slides
- 未確認
- H1_2026_reviewed_parent_equity_T_KRW
- 565.06474
- H1_2026_reviewed_NCI_equity_T_KRW
- 14.244936
- H1_2026_share_based_compensation_equity_credit_T_KRW
- 16.593614
- H1_2026_equity_reserve_open_T_KRW
- 0.36581
- H1_2026_equity_reserve_end_T_KRW
- 15.853248
- H1_2026_equity_reserve_net_increase_T_KRW
- 15.487438
- H1_2026_treasury_grants_at_acquisition_cost_T_KRW
- 1.106176
- H1_2026_reserve_bridge_error_T_KRW
- 0
- H1_note_15C_from_prior_accrual_to_equity_T_KRW
- 1.047102
- H1_note_15D_welfare_expense_T_KRW
- 0.370568
- H1_note_15D_wages_expense_T_KRW
- 0.332715
- H1_note_15E_long_term_wages_expense_T_KRW
- 0.021304
- H1_note_17F_PSU_expense_T_KRW
- 0.767175
- H1_note_explicit_current_expense_subtotals_T_KRW
- 1.491762
- note_C_treatment
reclassification from existing accrued expenses; cannot infer 1.047102T incremental new-period expense and add it to stock equity credit
- note_F_treatment
PSU expense disclosed; extent already present in equity transaction cannot be reconciled from note alone
- H1_equity_comp_line_NOT_automatically_new_P_and_L_expense
- はい
- undisclosed_full_SBC_expense_reconciliation_T_KRW
- 未確認
- H1_residual_if_naively_subtracting_C_D_E_F_T_KRW
- 14.05475
- H1_residual_is_not_recognized_extra_expense
- はい
- 3Q_current_period_SBC_separate_actual_expense_not_identified_in_earnings_slides
- 未確認
- 3Q_Q3_disclosure_source_ids
- 1
samsung_q3_earnings_pdf
- 2
samsung_h1_reviewed
- 11_06_share_snapshot
内容を開く
- common_issued_shares
- 5846278608
- common_treasury_Oct12
- 136727099
- common_treasury_granted_Oct30_disclosed_Nov4
- 4690
- common_treasury_11_04
- 136722409
- common_outstanding_11_04_proxy_for_11_06
- 5709556199
- common_11_06_exact_confirmed
- いいえ
- preferred_issued_shares
- 802371203
- preferred_treasury_shares
- 0
- ordinary_P_and_L_rights
one ordinary economic claim on owner profit after allocating preferred fraction and preference; voting right
- preferred_P_and_L_rights
nonvoting, noncumulative, 1 KRW annual extra at 100 KRW par as stated in Samsung reviewed statements (annual preferred DPS +1 won, not necessarily every quarterly DPS)
- Q3_record_date_eligible_common_shares_implied
- 5718607814
- Q3_eligible_shares_not_equal_11_06_outstanding
- はい
- Oct6_2026_15T_employee_purpose_completed_shares
- 56856305
- Oct6_2026_15T_employee_purpose_completed_T_KRW
- 14.99999989975
- Oct1_Oct6_share_buyback_only_after_Q3_balance_T_KRW
- 1.38515192825
- future_cancellation_of_2026_employee_treasury_assumed
- いいえ
- Q3_confirmed_declared_dividend
内容を開く
- board_decision_date
2026-10-29
- record_date
2026-09-30
- ordinary_DPS
- 4601
- preferred_DPS
- 4601
- total_dividend_T_KRW
- 30.003024457217
- scheduled_payment
2026-11-27
- old_holder_acquiring_on_2026_11_06_receivable
- 0
- company_liability_on_basis_proxy_T_KRW
- 30.003024457217
- declaration_before_valuation_date_is_not_a_2026_11_06_old_holder_payout
- はい
- payment_execution_confirmed_as_of_2026_11_06
- いいえ
- opening_balance_proxy
内容を開く
- 3Q_group_equity_minus_june_NCI_proxy_T_KRW
- 599.866664
- Oct1_to_Nov6_Q4_parent_NI_assumed_T_KRW
- 14.869565217391
- Q4_preopening_days_excluding_2026_11_06
- 36
- Oct1_to_Nov6_SBC_equity_credit_assumed_T_KRW
- 0.39425051334702
- Oct29_declared_3Q_dividend_equity_decrement_T_KRW
- 30.003024457217
- Oct29_declaration_subdivided_ordinary_T_KRW
- 26.311314552214
- Oct29_declaration_subdivided_preferred_T_KRW
- 3.691709905003
- Q3_dividend_liability_recognized_before_2026_11_06_not_created_on_2026_11_27
- はい
- Oct1_to_Oct6_comp_buyback_cash_equity_decrement_T_KRW
- 1.38515192825
- valuation_date_parent_equity_proxy_T_KRW
- 583.74230334527
- opening_liquid_cash_proxy_T_KRW
- 221.89286815031
- opening_debt_proxy_T_KRW
- 17.1912
- opening_existing_financial_investments_T_KRW
- 97.2416
- warning
2026Q3 parent/NCI split and Q4 before Nov6 accounts are explicit unreviewed model proxies, NOT 2026Nov6 company interim statement
- model_valuation_time_parent_equity_oku
- 5837423.033453
- model_valuation_time_parent_equity_is_IFRS_certified_actual
- いいえ
- model_valuation_time_cash_and_short_instruments_oku
- 2218928.681503
- model_valuation_time_financial_debt_proxy_oku
- 171912
- issuer_prevaluation_employee_repurchase_NOT_future_shareholder_return_oku
- 149999.998997
- price_details
内容を開く
- currency
KRW
- ordinary_close
- 188700
- preferred_close
- 150300
- ordinary_ticker
005930
- preferred_ticker
005935
- 株価基準日
2026-11-06
- official_direct_KRX_historical_close_verified
- いいえ
- observed_from
Korea Economic Daily / KRX price mirrors; not company price report
- different_preferred_and_common_prices
- はい
- 値
- 188700
- 市場
Korea Exchange / KOSPI
- 日付
2026-11-06
- price_type
closing_price
- source_id
securities_price_005930
- 状態
KRX-derived secondary closing quote, official KRX historical archive unverified
- shares_details
内容を開く
- ordinary_issued
- 5846278608
- ordinary_treasury
- 136722409
- ordinary_outstanding
- 5709556199
- preferred_issued
- 802371203
- preferred_treasury
- 0
- preferred_outstanding
- 802371203
- shares_as_of_disclosure
2026-11-04
- Nov5_to_Nov6_sharechanges_verification_status
not independently confirmed; shares are dated proxy
- ordinary_2026_11_06_exact
- 未確認
- pref_2026_11_06_exact
- 未確認
- price_par_share_KRW
- 100
- 2026Q3_dividend_eligible_common_shares
- 5718607814
- 2026Q3_dividend_eligible_preferred_shares
- 802371203
- issued_ordinary
- 5846278608
- treasury_ordinary
- 136722409
- effective_outstanding
- 5709556199
- share_date
2026-11-04
- share_date_status
last_known_proxy_not_precise_2026_11_06
- 株価の出所
2026年11月6日普通株終値188,700 KRW。複数の二次情報とサイト保有明細で照合、取引所の同日原票は未確認。
- 株数の出所
2026年11月4日時点の自己株控除後普通株5,709,556,199株を11月6日の代理値として使用。同日の自己株・株数確報は未確認。
検証上の留意点
- 1
2026年上期の会計士レビュー付き財務諸表を確認。株式報酬の資本計上額を当期費用そのものと同一視しません。
- 2
2026年Q3配当は9月30日基準日の権利であり、11月6日に取得した普通株主の将来受取に含めません。
- 3
上期以降の親会社資本、非支配持分、11月6日の株数と現金には代理値・仮定があります。
- 4
2036年終点後に支払われる権利確定済み配当は未収として扱い、終価や期間内配当へ二重計上しません。
- 5
将来の税、規制、配当、買戻し、設備投資と従業員への株式交付は未確定です。終価への依存が大きく、2037年以降の持続投資によって評価が変わります。
- 6
同じ2026年11月6日の株価・EWYウェイトを使った旧モデルとの予備比較では、Samsungの期待年率は10.345790%から10.344871%へ変化。SKを含む当時の分析済み5銘柄（ETF純資産の51.63%）に再配分した加重年率は15.240788%から15.240384%です。2026年11月9日にはSKの予定確認イベントが到達し、現在の表示対象とは異なります。
追加データ・検証記録
分析ごとに収録された追加の前提、年度別データ、検証上の注意を確認できます。